You are on page 1of 1192

Abstract of DAMOH (Billed and MAS)

33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

S.No.

MaterLal

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

72

3153084.00

389700.72

45

1970504.00

243562.95

38

1664172.00

205675.38

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

30

1144236.00

162375.30

10

381952.00

54125.10

21

801030.00

113662.71

AAA conductor 34 sq mm Weasel Conductor

Km

45.546

604511.90

160462.58

20.56

272696.99

72522.50

39.6

525755.36

139730.27

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

86

833447.00

93095.00

63

610699.00

68197.50

54

533083.00

59537.50

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

30

256158.00

28041.60

22

188142.00

20563.84

22

179325.00

19629.12

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

345

918045

139190.25

304

808944

122649

252

670572

101669.40

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

10.20

273625.2

32366.23

7.10

190464.60

22529.44

2.98

79968.31

9459.19

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

216

319756.00

138255.12

90

133210.00

57606.30

138

203863.00

88329.66

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

93

65124.00

5986.41

51

35718.00

3282.87

56

39218.00

3604.72

12

Galvanized Angle 50x50x6

No.s

93

5673.00

421.29

51

3111.00

231.03

56

3416.00

253.68

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

93

38979.00

2950.89

51

21378.00

1618.23

54

22635.00

1713.42

14

Galvanized Angle

No.s

93

5673.00

421.29

51

3111.00

231.03

54

3294.00

244.62

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

186

111834.00

25397.94

104

62540.00

14625.52

108

64944.00

13909.32

16

PG clamps

No.s

330

16662.00

4482.54

81

4074.00

1071.57

210

10536.00

2730.42

No.s

186

85212.00

11646.42

104

47650.00

6498.64

108

49482.00

6788.76

No.s

186

9858.00

2795.94

104

5512.00

1581.12

108

5724.00

1588.32

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

214

342732.00

87577.12

135

214697.00

54466.68

146

233807.00

60995.94

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

214

27274.00

7059.04

135

17048.00

4379.92

146

18567.00

4910.45

Page 1 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

No.s

294

64915.00

16525.01

171

38799.00

9720.87

188

42595.00

10987.28

No.s

22

30976.00

8237.46

8448.00

2246.58

9856.00

2621.01

No.s

16

11264

3002.72

4224.00

1126.02

2816

750.68

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

16

3168

841.28

1188.00

315.48

792

210.32

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

64

2624

696.32

24

984.00

261.12

16

656

174.08

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

16

30272

8065.28

11352.00

3024.48

7568

2016.32

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

176

244974.00

12925.44

74

104488.00

5434.56

81

114372.00

5948.64

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

176

34360.00

9118.26

74

14428.00

3803.94

81

15806.00

4184.71

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

594.00

157.74

297.00

78.87

297.00

78.87

No.s

1116.00

299.16

558.00

149.58

558.00

149.58

No.s

1240.00

330.00

620.00

165.00

620.00

165.00

No.s

440.00

116.04

220.00

58.02

220.00

58.02

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

12

2160.00

576.60

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

11

43073.00

5682.72

27433.00

2240.28

23514.00

1920.24

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

9882.00

840.45

0.00

0.00

0.00

0.00

38

16 Amp kit-kat set (set of 3 Nos)

Set

108

66852.00

17820.00

45

27855.00

7425.00

32

19808.00

5280.00

39

11 KV Danger Board

nos

324

19339

1468

196

11679.00

887.88

217

12966

983.01

40

11 KV DO fuse unit.

No.s

333

463140.00

39247.38

210

292185.00

24750.60

207

287973.00

24397.02

Page 2 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

S.No.

MaterLal

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

333

13320.00

3320.01

210

8400.00

2093.70

207

8280.00

2063.79

42

11 KV L.A.

No.s

333

132291.00

32083.20

210

84678.00

20602.86

207

82251.00

19958.22

43

11 KV Pin insulators

No.s

1028

130504.00

34111.40

570

72102.00

18612.05

562

71585.00

18937.36

44

11 KV GS pins

No.s

816

57858.00

14901.54

570

40386.00

10382.41

562

40075.00

10541.49

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

396

175361

70009

196

86568

34651

213

94120

37656.27

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

2178

225825

45867

1078

129404

23667

1172

119724

25526.82

47

Stay Clamp

Set

396

32997

3405

196

16372

1665

213

17707

1781.60

48

GI wire for lacing binding 24 SWG

Kg.

12.0

1032.00

272.04

4.5

387.0

102.0

3.0

258.00

68.01

49

GI wire 8 SWG.

Kg.

1422

74572.00

19259.20

465

20785.00

5262.01

846

44830.00

11551.42

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

749

54733.00

10493.29

483

36197.00

6914.09

459.5

35309.50

6600.91

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

206

32404.00

8329.56

128

20126.00

5160.22

139

21942.00

5760.10

52

11 KV Disc insulators

No.s

708

208695.00

54736.92

350

103114.00

26765.52

363

107061.00

28062.06

53

11 KV Strain hardware

No.s

708

80196.00

21193.38

350

38953.00

10206.04

363

41262.00

10914.99

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

55

Earthing set (Coil Earth)

No.s

272

32704

8543

155

18642

4853

183

22058

5817.52

56

Aluminium winding wire & tape

Kg.

514

137

704

191

43

920

252

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

170

6120.00

1694.90

90

3240.00

897.30

59

2124.00

588.23

58

Shackle insulator(90x75 mm)

No.s

170

21420.00

5701.80

90

11340.00

3018.60

59

7434.00

1978.86

59

GI wire 5 mm for support of cable

Kg.

1700

105400.00

27744.00

915

56730.00

14932.80

590

36580.00

9628.80

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

93

44718.00

10876.35

51

24537.00

5964.45

54

25965.00

6315.30

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

2080.00

551.36

279
Kg.

128

153
8320.00

2205.44

Page 3 of 1192

48

162
3120.00

827.04

32

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

S.No.

MaterLal

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

63

HT Tape

Mtr.

4995

64935.00

18131.85

3150

40950.00

11434.50

3105

40365.00

11271.15

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

66

5082.00

1316.70

0.00

0.00

0.00

0.00

65

Galvanized nuts and bolts

Kg.

1799

123642

8149

1103

76039

5033

1119

76948

5085.38

66

Galvanized Washer

Kg.

129

12149

584

76

7198

346

77

7263

349.37

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

58

4666

263

40

3250

181

30

2460

135.90

Cmt.

25.5

0.00

112126.05

16.5

0.00

72552.15

13.5

0.00

59360.85

Cmt.

96.60

0.00

424759.86

35.40

0.00

155657.34

43.30

0.00

190394.43

Cmt.

44.10

0.00

193912.11

30.80

0.00

135430.68

30.30

0.00

133232.13

Ckt.Km.

6.227

0.00

36695.84

4.091

0.00

24108.34

1.715

0.00

10106.53

15.101333333

0.00

69290.06

9.1336666667

0.00

57758.62

14.2756667

0.00

68426.42

Nos.

147

59973

135

55077

139

56709.22

Nos.

217

4329

135

2693

145

2892.75

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

0.00

70988.22

0.00

31550.32

0.00

39437.90

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

340

0.00

122066.80

304

0.00

109142.08

252

0.00

90473.04

77

Back filling of pole with boulders and ramming.

Nos.

2285

0.00

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

23055

5690

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

2040

577

0.00

Page 4 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

MaterLal

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

12

1020

288

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

15719

2452

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

0.000

0.434

28699.550

8119.700

0.129

8531

2413

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

4663

1319

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

702

201

355

101

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

336

98

440

127

Nos.

7908

2238

5779

1634.62

S.No.

97
98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

7567

932

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

6325

588

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Page 5 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

10904499.66

2918106.38

6520267.10

1694151.40

6585642.57

1773901.08

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.
OA Date

22.01.11

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

19.04.11

980558

194231
58,362.13

218,089.99
109045.00
4239095.7602

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

30.09.11

58,362.13
29181.06
2,484,851.66

4265451.47
Invoice
No.----date----

130,405.34
-

130,405.34

245227
33,883.03
33,883.03

Page 6 of 1192

131,712.85

35,478.02
35,478.02

65202.67

16941.51

65856.43

17739.01

2941207.99

1440028.65

2865233.6633

1511364

2537193.11
300564.96

131,712.85

2619048
174497.59

182711.81

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

S.No.

MaterLal

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Quantity

Plant Amount
Invoce No. 14
date 2.09.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

74

3240404.00

400525.74

39

1708048.00

211087.89

38

1664252.00

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

32

1220972.00

173200.32

20

763040.00

108250.20

14

534236.00

AAA conductor 34 sq mm Weasel Conductor

Km

27.348

362699.00

96144.74

21.32

282842.26

75039.93

26.19

347606.95

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

47

455045.00

50877.50

50

484509.00

54125.00

50

484873.00

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

64

547032.00

59822.08

20

170820.00

18694.40

14

119598.00

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

337

896757.00

135962.65

248

659928.00

100055.60

197

524217.00

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

5.725

153578.85

18166.34

53652.00

6346.32

2.8

75112.80

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

85

126134

54406

107

158065.00

68487.49

131

193473.00

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

102

71440.00

6565.74

59

41322.00

3797.83

47

32916.00

12

Galvanized Angle 50x50x6

No.s

102

6222.00

462.06

59

3599.00

267.27

47

2867.00

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

99

41498.00

3141.27

61

25571.00

1935.53

47

19701.00

14

Galvanized Angle

No.s

99

6039.00

448.47

61

3721.00

276.33

47

2867.00

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

198

119066.00

26366.22

106

63746.00

14440.58

94

56526.00

16

PG clamps

No.s

126

6366.00

1719.06

18

900.00

228.42

180

9060.00

No.s

198

90718.00

12418.86

106

48568.00

6638.26

94

43068.00

No.s

198

10494.00

2948.22

106

5618.00

1591.98

94

4982.00

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

306

495536.00

127725.60

115

181550.00

45959.90

101

163791.00

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

306

39578.00

10333.84

115

14375.00

3685.45

101

13088.00

Page 7 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Quantity

Plant Amount
Invoce No. 14
date 2.09.11

No.s

388

88254.00

22794.36

151

33804.00

8401.71

136

30290.00

No.s

10

14080.00

3744.30

7040.00

1872.15

10

14080.00

No.s

14

9856.00

2627.38

2816.00

750.68

14

9856.00

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

14

2772.00

736.12

792.00

210.32

14

2772.00

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

56

2296.00

609.28

16

656.00

174.08

56

2296.00

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

14

26488.00

7057.12

7568.00

2016.32

14

26488.00

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

122

172264.00

8959.68

62

87544.00

4553.28

63

88956.00

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

122

23756.00

6222.62

62

12076.00

3167.52

63

12314.00

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

12770.00

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

594.00

157.74

297.00

78.87

594.00

No.s

1116.00

299.16

558.00

149.58

1116.00

No.s

1240.00

330.00

620.00

165.00

1240.00

No.s

440.00

116.04

220.00

58.02

440.00

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

12

2160.00

576.60

1080.00

288.30

12

2160.00

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

27397.00

4402.56

15676.00

1280.16

3919.00

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

9882.00

840.45

0.00

0.00

0.00

38

16 Amp kit-kat set (set of 3 Nos)

Set

51

31569.00

8415.00

19

11761.00

3135.00

20

12380.00

39

11 KV Danger Board

nos

416

24793

1884

169

10063.00

765.16

171

10192.00

40

11 KV DO fuse unit.

No.s

345

479856

40662

195

271263.00

22982.70

180

250422.00

Page 8 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

S.No.

MaterLal

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

Quantity

Plant Amount
Invoce No. 14
date 2.09.11

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

345

13800

3440

195

7800.00

1944.15

180

7200.00

42

11 KV L.A.

No.s

345

137064

33245

195

77481.00

18799.56

180

71523.00

43

11 KV Pin insulators

No.s

1219

154283

39884

525

66363.00

17076.27

420

53256.00

44

11 KV GS pins

No.s

1219

86182

22149

525

37230.00

9523.77

420

29760.00

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

457

202723

80793

210

92777.00

37126.27

209

92818.00

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

2514

250162

51432

1185.5

120454.50

25535.43

1149.5

118767.00

47

Stay Clamp

Set

492

40140

4167

218

18078.00

1822.40

209

17083.00

48

GI wire for lacing binding 24 SWG

Kg.

10.5

903.0

238.0

258.00

68.01

10.5

903.00

49

GI wire 8 SWG.

Kg.

99

6223.00

1693.03

768

40082.00

10307.50

725

38029.00

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

498.5

38409.00

7120.53

402.5

29347.50

5543.28

413

28553.00

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

285

44850.00

11558.70

107

16772.00

4327.96

100

15734.00

52

11 KV Disc insulators

No.s

558

164013.00

42330.90

252

74058.00

19031.64

312

91959.00

53

11 KV Strain hardware

No.s

558

59790.00

15530.70

252

27450.00

7104.39

312

33747.00

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

360

43152

11197

141

16932.00

4395.32

131

15738.00

56

Aluminium winding wire & tape

Kg.

27

347

73

420

114

522

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

119

4284.00

1186.43

36

1296.00

358.92

45

1620.00

58

Shackle insulator(90x75 mm)

No.s

119

14994.00

3991.26

36

4536.00

1207.44

45

5670.00

59

GI wire 5 mm for support of cable

Kg.

3038

188356.00

49580.16

372

23064.00

6071.04

450

27900.00

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

101

48573.00

11811.95

53

25482.00

6198.35

47

22614.00

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

303
Kg.

112

159
7280.00

1929.76

Page 9 of 1192

32

141
2080.00

551.36

112

7280.00

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

S.No.

MaterLal

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

Quantity

Plant Amount
Invoce No. 14
date 2.09.11

63

HT Tape

Mtr.

5175

67275.00

18785.25

2925

38025.00

10617.75

2700

35100.00

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

462.00

119.70

0.00

0.00

0.00

65

Galvanized nuts and bolts

Kg.

1296

89216

5959

1043.75

71724.85

4728.19

978.97

67495.87

66

Galvanized Washer

Kg.

120

11337

545

71.91

6769.10

325.75

68.56

6458.84

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

38

3026

172

27

1409.00

77.01

410.00

Cmt.

30

0.00

131913.00

13

0.00

57162.30

15.5

0.00

Cmt.

91.70

0.00

403214.07

44.5

0.00

195670.95

39.8

0.00

Cmt.

52.70

0.00

231727.17

27

0.00

118721.70

25

0.00

Ckt.Km.

18.35

0.00

108119.24

4.295

0.00

25310.52

1.635

0.00

20.947

0.00

95373.02

7.763

0.00

39503.29

5.816

0.00

Nos.

425

173392

102

0.00

41613.96

69

0.00

Nos.

309

6165

111

0.00

2214.45

101

0.00

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

0.00

70988.22

0.00

47325.48

0.00

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

337

0.00

120989.74

240

0.00

86164.80

226

0.00

77

Back filling of pole with boulders and ramming.

Nos.

1306

0.00

0.00

0.00

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

0.00

0.00

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

0.00

Page 10 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

MaterLal

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Quantity

Plant Amount
Invoce No. 14
date 2.09.11

82

AAA conductor 100 sq. mm Dog.

K.M.

0.00

0.00

0.00

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

0.00

0.00

0.00

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

0.00

0.00

0.00

85

11 KV feeder control panel for VCB

Nos.

0.00

0.00

0.00

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

0.00

0.00

0.00

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

91

Cable trench for laying control cable.

Job

0.00

0.00

0.00

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

0.00

0.00

0.00

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

0.000

0.000

0.000

0.00

0.00

0.533

35246.22

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

1.24

29525.87

8352.84

0.00

0.00

0.00

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

16

1904

537

0.00

0.00

0.00

14.00

1638.00

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

26

1404

401

0.00

0.00

0.00

44.00

2464.00

Nos.

11

20911

5914

0.00

0.00

0.00

6.00

11862.00

S.No.

97
98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

0.00

0.00

0.00

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

0.00

0.00

0.00

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

0.00

0.00

0.00

100

Page 11 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Nos.

0.00

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

1284464

295218

11836214.47

3366669.37

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.
OA Date

31.05.12

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

Plant Amount
Invoce No. 14
date 2.09.11

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

5939982.61

1578730.79

27.06.11

5615871.08
06.05.11

433919
236,724.29
-

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

Quantity

236,724.29

67,333.39
67,333.39

118,799.65

31,574.62
31,574.62

112,317.42
-

112,317.42

118362.14

33666.69

59399.83

15787.31

56158.71

7092654.58

2861669

2306281.77

1345023.20

2432409.5174

3204851.90
Invoice
No.----date----

118,799.65

251601

2427275.96
346766.95

Page 12 of 1192

2201797.32
162609.27

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

Quantity

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

205675.38

30

1313732.00

162375.30

41

1795416.00

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

75775.14

21

801570.00

113662.71

14

AAA conductor 34 sq mm Weasel Conductor

Km

92465.62

24.54

325644.53

86638.48

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

54125.00

54

523523.00

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

13086.08

27

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

Quantity

Plant Amount
invoce No. 18
date 05.10.11

221912.91

28

1226536.00

534236.00

75775.14

16

610756.00

16.018

212425.35

56432.22

13.591

180259.31

58455.00

57

552607.00

61702.50

37

358620.00

230787.00

25237.44

24

205128.00

22433.28

33

282129.00

0.00

0.00

0.00

0.00

0.00

79479.65

293

779673

118211

297

790317

119825

230

612030

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

8884.85

9.39

251869.31

29792.80

4.97

133298.39

15767.43

4.10

109986.60

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

83849.17

110

162929.00

70407.70

84

124343.00

53765.88

65

96092.00

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

3025.39

61

42734.00

3926.57

55

38520.00

3540.35

41

28722.00

12

Galvanized Angle 50x50x6

No.s

212.91

61

3721.00

276.33

55

3355.00

249.15

41

2501.00

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

1491.31

52

21802.00

1649.96

51

21377.00

1618.23

41

17190.00

14

Galvanized Angle

No.s

212.91

52

3172.00

235.56

51

3111.00

231.03

41

2501.00

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

11048.06

96

57752.00

11209.44

102

61334.00

13078.86

78

46922.00

16

PG clamps

No.s

2393.40

201

10110.00

2659.89

117

5850.00

1484.73

126

6324.00

No.s

5941.98

96

43996.00

6070.72

102

46732.00

6413.42

78

35746.00

No.s

1338.06

96

5088.00

1363.44

102

5406.00

1497.66

78

4134.00

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

42260.00

168

272585.00

69967.08

115

182553.00

46722.32

87

139441.00

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

3420.74

168

21797.00

5666.44

115

14472.00

3752.58

87

11102.00

Page 13 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

No.s

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

Quantity

7854.97

223

49860.00

12860.49

166

36003.00

No.s

3744.30

12

16896.00

4493.16

No.s

2627.38

5632.00

1501.36

Quantity

Plant Amount
invoce No. 18
date 05.10.11

9059.88

108

24703.00

7040.00

1872.15

9856.00

0.00

0.00

0.00

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

736.12

1584.00

420.64

0.00

0.00

0.00

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

609.28

32

1312.00

348.16

0.00

0.00

0.00

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

7057.12

15136.00

4032.64

0.00

0.00

0.00

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

4626.72

112

158144.00

8225.28

73

103076.00

5361.12

61

86132.00

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

3287.23

112

21880.00

5825.62

73

14162.00

3639.78

61

11942.00

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

2460.56

6385.00

1230.28

6385.00

1230.28

6385.00

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

157.74

297.00

78.87

297.00

78.87

297.00

No.s

299.16

558.00

149.58

558.00

149.58

558.00

No.s

330.00

620.00

165.00

620.00

165.00

620.00

No.s

116.04

220.00

58.02

220.00

58.02

220.00

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

576.60

1080.00

288.30

1080.00

288.30

1080.00

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

320.04

23454.00

5524.04

11

43061.00

6403.48

11757.00

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

0.00

16470.00

1400.75

13176.00

1120.60

0.00

38

16 Amp kit-kat set (set of 3 Nos)

Set

3300.00

48

29712.00

7920.00

30

18570.00

4950.00

47

29093.00

39

11 KV Danger Board

nos

774.63

276

16419.00

1250.28

181

10780.00

819.93

142

8444.00

40

11 KV DO fuse unit.

No.s

21214.80

216

300666.00

25457.76

204

283818.00

24043.44

165

229656.00

Page 14 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

Quantity

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

Quantity

Plant Amount
invoce No. 18
date 05.10.11

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

1794.60

216

8640.00

2153.52

204

8160.00

2033.88

165

6600.00

42

11 KV L.A.

No.s

17355.33

216

85866.00

20861.34

204

81063.00

19672.65

165

65589.00

43

11 KV Pin insulators

No.s

13860.84

790

100037.00

25908.68

559

70754.00

18294.63

374

47272.00

44

11 KV GS pins

No.s

7698.18

790

55667.00

14348.35

559

39491.00

10163.88

374

26480.00

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

36949.11

311

139424

54982

237

105238.00

41899.23

154

68062.00

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

23651.76

1563

129137

29405

1303.5

133870.00

26833.07

847

83209.50

47

Stay Clamp

Set

1857.76

326

26182

2747

237

19845.00

1933.92

154

12727.00

48

GI wire for lacing binding 24 SWG

Kg.

238.04

516.0

136.0

0.0

0.0

0.0

49

GI wire 8 SWG.

Kg.

9857.33

700

36956.00

9533.48

408

17552.00

4372.40

400

17408.00

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

5327.53

662

55190.50

9488.34

444.5

31090.50

6349.08

336

22795.50

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

4050.54

167

26252.00

6721.36

108

17010.00

4405.86

84

13208.00

52

11 KV Disc insulators

No.s

24077.28

462

136185.00

35772.96

378

111057.00

28505.28

270

79722.00

53

11 KV Strain hardware

No.s

8940.54

462

50613.00

13384.68

378

41277.00

10626.48

270

30093.00

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

43

4125.60

1067.48

0.00

55

Earthing set (Coil Earth)

No.s

4104.08

220

26404

6840

147

17688.00

4601.79

108

12958.00

56

Aluminium winding wire & tape

Kg.

140

29

374

98

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

448.65

150

5400.00

1495.50

89

3204.00

887.33

72

2592.00

58

Shackle insulator(90x75 mm)

No.s

1509.30

150

18900.00

5031.00

89

11214.00

2985.06

72

9072.00

59

GI wire 5 mm for support of cable

Kg.

7344.00

1500

93000.00

24480.00

890

55180.00

14524.80

900

55800.00

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

5496.65

47

22608.00

5496.65

51

24534.00

5964.45

38

18275.00

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

141
Kg.

1929.76

64

153
4160.00

Page 15 of 1192

1102.72

114
0.00

0.00

0.00

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

Quantity

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

Quantity

Plant Amount
invoce No. 18
date 05.10.11

63

HT Tape

Mtr.

9801.00

3240

42120.00

11761.20

3060

39780.00

11107.80

2475

32175.00

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

0.00

30

2310.00

598.50

24

1848.00

478.80

0.00

65

Galvanized nuts and bolts

Kg.

4519.37

1155

79574

5277

1026.27

70615.05

4709.38

789.57

54362.18

66

Galvanized Washer

Kg.

310.57

80

7559

364

71.84

6762.54

325.45

56.11

5282.02

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

22.65

35

2720

159

59

4718

267

15

1230

Cmt.

68155.05

20.5

0.00

90140.55

19.5

0.00

85743.45

11.5

0.00

Cmt.

175004.58

53.40

0.00

234805.14

46.6

0.00

204904.86

30.7

0.00

Cmt.

109927.50

40.30

0.00

177203.13

24.3

0.00

106849.53

18.1

0.00

Ckt.Km.

9635.09

3.859

0.00

22741.16

5.858

0.00

34521.31

4.324

0.00

25472.84

9.32566667

0.00

49282.38

8.5913333

0.00

37694.45

6.424

0.00

Nos.

28150.62

208

84860

100

0.00

40798.00

84

0.00

Nos.

2014.95

173

3451

119

0.00

2374.03

87

0.00

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

39437.90

0.00

31550.32

0.00

31550.32

0.00

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

81138.52

293

0.00

105192.86

297

0.00

106628.94

204

0.00

77

Back filling of pole with boulders and ramming.

Nos.

326.38

326

0.00

2284.66

0.00

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

0.00

0.00

Page 16 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

Quantity

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

82

AAA conductor 100 sq. mm Dog.

K.M.

0.00

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

0.00

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

0.00

85

11 KV feeder control panel for VCB

Nos.

0.00

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

0.00

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

90

Quantity

Plant Amount
invoce No. 18
date 05.10.11

0.00

Mtr.

0.00

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

91

Cable trench for laying control cable.

Job

0.00

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

0.00

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

9971.89

0.500

33064.000

9354.490

0.508

33593.020

9504.160

0.422

27906.020

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

0.00

0.300

7138

2019

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

469.56

944

268

10.00

1170.00

335.40

12.00

1404.00

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

718.08

12

664

192

20.00

1120.00

326.40

2.00

112.00

Nos.

3356.28

5855

1656

5.00

9885.00

2796.90

5.00

9885.00

S.No.

97
98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

0.00

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

0.00

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

0.00

100

Page 17 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Nos.

102 Red oxide paint


103 Aluminium paint

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

Quantity

0.00

Ltr.

0.00

Ltr.

0.00

Nos.

0.00

6741894.87

1950127.31

1489842.34
OA Date

14.12.11

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

Plant Amount
invoce No. 18
date 05.10.11

6231545.85

1653863.14

26.12.11

29,796.85
14898.42
1269345.6452

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

Quantity

485287
29,796.85

134,837.90
-

39,002.55

134,837.90
67418.95

153453.76

4895954.13
30.11.11

467088
39,002.55
19501.27

2949419.3499 1657608.1936
2430742.19

Invoice
No.----date----

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

124,630.92
-

124,630.92

290133
33,077.26
33,077.26

Page 18 of 1192

97,919.08

62315.46

16538.63

48959.54

2528372.2242

1405783.742

2051649.302

2425984.92
200863.11

97,919.08

1917697.53
170347.90

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

S.No.

MaterLal

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

151550.28

58

2539816.00

313925.58

91

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

86600.16

24

915000.00

129900.24

58

AAA conductor 34 sq mm Weasel Conductor

Km

47911.18

51.01

677198.83

179863.02

66.42

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

40052.50

82

794700.00

88765.00

123

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

30845.76

24

204840.00

22433.28

72

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

92794

351

934011

141611

622

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

13009.96

8.10

217290.60

25702.60

8.016

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

41604.55

208

307537.00

133134.56

260

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

2639.17

76

53212.00

4892.12

147

12

Galvanized Angle 50x50x6

No.s

185.73

76

4636.00

344.28

147

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

1300.93

76

31850.00

2411.48

138

14

Galvanized Angle

No.s

185.73

76

4636.00

344.28

138

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

9757.02

152

91376.00

20922.88

276

16

PG clamps

No.s

1642.62

168

8472.00

2262.96

278

No.s

4912.06

152

69628.00

9512.24

276

No.s

1135.02

152

8056.00

2291.88

276

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

35562.86

154

242316.00

61338.78

360

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

2867.67

154

19160.00

4912.13

360

Page 19 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

No.s

6251.21

198

45632.00

10913.95

419

No.s

2621.01

18

25344.00

6739.74

No.s

0.00

16

11264.00

3002.72

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

0.00

16

3168.00

841.28

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

0.00

64

2624.00

696.32

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

0.00

16

30272.00

8065.28

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

4479.84

110

155320.00

8078.40

123

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

3212.91

110

21460.00

5675.10

123

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

1230.28

12770.00

2460.56

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

78.87

594.00

157.74

No.s

149.58

1116.00

299.16

No.s

165.00

1240.00

330.00

No.s

58.02

440.00

116.04

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

288.30

12

2160.00

576.60

12

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

960.12

10

39142.00

6083.44

23

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

0.00

13176.00

1120.60

38

16 Amp kit-kat set (set of 3 Nos)

Set

7755.00

100

61900.00

16500.00

91

39

11 KV Danger Board

nos

643.26

244

14561.00

1105.32

463

40

11 KV DO fuse unit.

No.s

19446.90

291

404739.00

34297.26

480

Page 20 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

S.No.

MaterLal

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

1645.05

291

15240.00

3798.57

480

42

11 KV L.A.

No.s

15932.94

291

258888.00

62962.41

480

43

11 KV Pin insulators

No.s

12160.30

599

75880.00

19679.87

1590

44

11 KV GS pins

No.s

6775.34

599

45087.00

11641.84

1590

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

27225.66

302

133603.00

53390.58

509

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

18315.94

1661

179415.50

35784.44

2799.5

47

Stay Clamp

Set

1256.64

302

25671.00

2638.40

509

48

GI wire for lacing binding 24 SWG

Kg.

0.0

0.0

0.0

1.5

49

GI wire 8 SWG.

Kg.

4336.16

1112

57816.00

14933.04

1945

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

4435.74

637

41524.00

8941.32

934.5

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

3386.96

142

22346.00

5758.50

339

52

11 KV Disc insulators

No.s

21000.90

555

164124.00

43440.84

738

53

11 KV Strain hardware

No.s

8015.70

555

63622.00

16987.68

738

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

57

5416.80

1393.19

55

Earthing set (Coil Earth)

No.s

3357.05

186

22374.00

5837.50

410

56

Aluminium winding wire & tape

Kg.

17

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

717.84

117

4212.00

1166.49

185

58

Shackle insulator(90x75 mm)

No.s

2414.88

117

14742.00

3924.18

185

59

GI wire 5 mm for support of cable

Kg.

14688.00

1170

72540.00

19094.40

1850

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

4444.10

76

36540.00

8888.20

138

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

228
Kg.

0.00

128

414
8320.00

2205.44

Page 21 of 1192

16

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

S.No.

MaterLal

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

63

HT Tape

Mtr.

8984.25

4365

56745.00

15844.95

7200

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

0.00

66

5082.00

1316.70

42

65

Galvanized nuts and bolts

Kg.

3649.29

1497.25

102941.17

6806.75

2620.83

66

Galvanized Washer

Kg.

254.20

105.75

9959.07

479.06

181.16

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

68

84

6768

381

122

Cmt.

50566.65

20.5

0.00

90140.55

42

Cmt.

134990.97

72.5

0.00

318789.75

121.2

Cmt.

79587.51

22.8

0.00

100253.88

41.1

Ckt.Km.

25481.42

4.519

0.00

26630.56

15.715

30174.05

21.7276667

0.00

106165.21

35.50366667

Nos.

34270.32

105

0.00

42837.90

279

Nos.

1735.65

158

0.00

3152.08

362

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

47325.48

0.00

47325.48

11

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

73240.08

338

0.00

121348.76

622

77

Back filling of pole with boulders and ramming.

Nos.

979.14

0.00

0.00

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

0.00

Page 22 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

MaterLal

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

7895.190

0.564

37296.190

10551.860

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

0.32

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

402.48

4.00

468.00

134.16

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

32.64

16.00

896.00

261.12

Nos.

2796.90

7908

2238

S.No.

97

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Page 23 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

Nos.

102 Red oxide paint


103 Aluminium paint

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

Ltr.

Ltr.

Nos.

9446082.16

2468751.47

1264440.37
OA Date

21.01.11

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

25,288.81
25,288.81
12644.40
1074774.273

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

30.08.11
807878
188,921.64

188,921.64
94460.82

49,375.03
49,375.03
24687.51

3711891.9802 2103376.22
3698321.50

Invoice
No.----date----

130237.36

254281.40

Page 24 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

Magron

Quantity

Plant Amount
invoce No. 32
date 10.02.12

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

S.No.

MaterLal

Unit

Plant Amount
Invoce No.22 date
22.11.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

3985068.00

492538.41

67

2934136.00

362638.17

44

1927172.00

238150.44

90

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

2212924.00

313925.58

47

1792874.00

254387.97

10

381844.00

54125.10

16

AAA conductor 34 sq mm Weasel Conductor

Km

881569.70

234037.82

45.51

603942.30

160328.20

20.76

275393.10

73313.81

12.33

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

1327678.00

148302.50

90

1008167.00

112580.00

70

678733.00

75775.00

89

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

495402.00

54213.76

61

401367.00

43931.84

17

145353.00

15890.24

31

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

1655142

250946

510

1357110

205760

289

769029

116597

424

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

215037.22

25436.05

6.266

168091.72

19883.02

3.90

104621.40

12375.32

7.747

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

385323.00

166418.20

227

335975.00

145295.89

70

103255.00

44804.90

72

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

102964.00

9462.39

122

85448.00

7853.14

48

33616.00

3089.76

101

12

Galvanized Angle 50x50x6

No.s

8967.00

665.91

122

7442.00

552.66

48

2928.00

217.44

101

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

57852.00

4378.74

106

44435.00

3363.38

48

20120.00

1523.04

98

14

Galvanized Angle

No.s

8418.00

625.14

106

6466.00

480.18

48

2928.00

217.44

98

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

165996.00

36123.24

212

127496.00

25417.96

98

58930.00

12756.10

196

16

PG clamps

No.s

14098.00

3888.18

104

5252.00

1414.40

114

5700.00

1446.66

165

No.s

126468.00

17330.92

212

97138.00

13385.32

98

44900.00

6155.94

196

No.s

14628.00

4083.24

212

11236.00

3038.76

98

5194.00

1446.90

196

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

570661.00

144220.64

285

438473.00

108303.32

119

192687.00

49176.62

204

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

45269.00

11584.86

285

34422.00

8602.88

119

15404.00

3980.99

204

Page 25 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

Plant Amount
Invoce No.22 date
22.11.11

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

No.s

98131.00

24462.68

374

83575.00

No.s

9856.00

2621.01

34

No.s

1408.00

375.34

Magron

Quantity

Plant Amount
invoce No. 32
date 10.02.12

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

20088.08

138

32375.00

8247.67

288

47872.00

12730.62

8448.00

2246.58

26

18304.00

4879.42

4224.00

1126.02

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

396.00

105.16

26

5148.00

1367.08

1188.00

315.48

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

328.00

87.04

104

4264.00

1131.52

24

984.00

261.12

32

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

3784.00

1008.16

26

49192.00

13106.08

11352.00

3024.48

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

173676.00

9033.12

136

192032.00

9987.84

56

79072.00

4112.64

174

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

24130.00

6558.23

136

26680.00

7250.86

56

10864.00

2792.16

174

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

594.00

157.74

297.00

78.87

297.00

78.87

No.s

1116.00

299.16

558.00

149.58

558.00

149.58

No.s

1240.00

330.00

620.00

165.00

620.00

165.00

No.s

440.00

116.04

220.00

58.02

220.00

58.02

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

2160.00

576.60

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

90053.00

12406.24

11

43013.00

9286.52

3919.00

320.04

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

23058.00

1961.05

26352.00

2241.20

0.00

0.00

38

16 Amp kit-kat set (set of 3 Nos)

Set

56329.00

15015.00

42

25998.00

6930.00

26

16094.00

4290.00

69

39

11 KV Danger Board

nos

27628.00

2097.39

387

23060.00

1753.11

194

11518.00

878.82

332

40

11 KV DO fuse unit.

No.s

667704.00

56572.80

387

538386.00

45611.82

216

300600.00

25457.76

351

Page 26 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

S.No.

MaterLal

Unit

Plant Amount
Invoce No.22 date
22.11.11

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

Magron

Quantity

Plant Amount
invoce No. 32
date 10.02.12

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

19200.00

4785.60

387

15480.00

3858.39

216

8640.00

2153.52

351

42

11 KV L.A.

No.s

190716.00

46269.96

387

153771.00

37310.82

216

85851.00

20847.69

351

43

11 KV Pin insulators

No.s

201345.00

52151.00

1230

155418.00

39933.62

479

60469.00

15484.33

971

44

11 KV GS pins

No.s

112527.00

28985.29

1230

86918.00

22233.25

479

33824.00

8617.01

971

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

224677.00

89986.11

462

205337.00

81676.98

181

79934

31999

411

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

288464.00

62832.17

2541

237308.50

52798.80

996

117986

21727

2260.5

47

Stay Clamp

Set

43687.00

4175.20

463

39097.00

4060.96

181

15053

1542

431

48

GI wire for lacing binding 24 SWG

Kg.

129.0

34.0

602.0

158.7

4.5

387.0

102.0

49

GI wire 8 SWG.

Kg.

101423.00

26009.55

1390

71881.00

18523.83

492

23222.00

5959.54

276

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

64848.00

13319.99

878.5

57319.50

11384.61

430.5

24923.50

5092.30

812

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

53288.00

13640.36

250

39282.00

10030.42

118

18536.00

4725.12

198

52

11 KV Disc insulators

No.s

218088.00

57173.52

663

196014.00

51915.90

287

84052.00

21357.28

732

53

11 KV Strain hardware

No.s

80130.00

21210.30

663

71061.00

19029.03

287

30205.00

7711.81

732

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

49190.00

12777.38

349

41942.00

10898.96

138

16494

4233

284

56

Aluminium winding wire & tape

Kg.

1232

336

32

597

139

32

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

6660.00

1844.45

115

4140.00

1146.55

75

2700.00

747.75

153

58

Shackle insulator(90x75 mm)

No.s

23310.00

6204.90

115

14490.00

3857.10

75

9450.00

2515.50

153

59

GI wire 5 mm for support of cable

Kg.

114700.00

30192.00

1150

71300.00

18768.00

587

36394.00

9579.84

2304

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

66350.00

16139.10

106

50971.00

12396.70

47

22618.00

5496.65

97

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

318
Kg.

1040.00

275.68

208

Page 27 of 1192

141
13520.00

3583.84

48

291
3120.00

827.04

64

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

S.No.

MaterLal

Unit

Plant Amount
Invoce No.22 date
22.11.11

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

Magron

Quantity

Plant Amount
invoce No. 32
date 10.02.12

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

63

HT Tape

Mtr.

93600.00

26136.00

5805

75465.00

21072.15

3240

42120.00

11761.20

5265

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

3234.00

837.90

48

3696.00

957.60

0.00

0.00

65

Galvanized nuts and bolts

Kg.

180223.51

11883.29

2121.75

145933.87

9617.57

998

68777

4541

1946.37

66

Galvanized Washer

Kg.

17054.04

820.68

148.55

13985.89

672.95

73

6856

330

132.90

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

9794

553

63

4926

285

410

23

36

Cmt.

0.00

184678.20

36

0.00

158295.60

16.5

0.00

72552.15

27.5

Cmt.

0.00

532928.52

100.4

0.00

441468.84

35.60

0.00

156536.76

81.2

Cmt.

0.00

180720.81

44

0.00

193472.40

17.10

0.00

75190.41

62.5

Ckt.Km.

0.00

92608.81

11.81

0.00

69596.57

4.597

0.00

27090.21

17.761

0.00

184793.41

26.463

0.00

137248.77

11.0003333

0.00

58824.45

20.9276667

Nos.

0.00

113826.42

265

0.00

108114.70

140

57117

263

Nos.

0.00

7221.90

261

0.00

5206.95

119

2374

85

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

0.00

86763.38

0.00

63100.64

0.00

55213.06

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

0.00

223310.44

505

0.00

181305.10

289

0.00

103756.78

424

77

Back filling of pole with boulders and ramming.

Nos.

0.00

0.00

0.00

0.00

326

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

0.00

0.00

Page 28 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

Quantity

Plant Amount
invoce No. 32
date 10.02.12

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

MaterLal

Unit

Plant Amount
Invoce No.22 date
22.11.11

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

0.000

0.000

0.025

1653.200

467.720

0.100

6612.800

1870.900

0.413

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

7613

2154

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

238

67

117

34

351

101

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

108

31

112

33

112

33

Nos.

1901

538

1977

559

1977

559

S.No.

97

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

Magron

98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Page 29 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

Unit

Plant Amount
Invoce No.22 date
22.11.11

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

15643036.11

4192639.48

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.
OA Date

312,860.72

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

Quantity

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

12326822

3410765

6058680.30

1565003.75

30.09.11

1506348
312,860.72

140468
83,852.79

246,536.44

83,852.79

156430.36

41926.39

5838274.7739

3572128.8225

246,536.44
123268.22

6264818.64
Invoice
No.----date----

Plant Amount
invoce No. 32
date 10.02.12

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

30.08.11

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

Magron

68,215.29
68,215.29
34107.65

5784559.1929 2899149.921013
4799307.81

431841.87

121,173.61
-

121,173.61
60586.80

31,300.08
31,300.08
15650.04

2672783.2158 1330252.8125
2420641.65

351308.76

Page 30 of 1192

20.01.12
177627

161195.39

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

S.No.

MaterLal

Unit

Plant Amount
invoce No. 33
date 21.02.12

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

3941116.00

487125.90

26

1138644.00

140725.26

77

3371556.00

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

610324.00

86600.16

36

1374228.00

194850.36

37

1411894.00

AAA conductor 34 sq mm Weasel Conductor

Km

163076.92

43020.97

21.89

290279.73

77256.17

27.31

362069.37

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

862647.00

96342.50

45

436349.00

48712.50

91

882262.00

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

264927.00

28976.32

42

358962.00

39258.24

46

393054.00

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

1128264

171063

300

798300

121035

455

1210755

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

207821.02

24582.47

7.184

192717.98

22795.98

4.948

132735.05

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

107880.00

46085.04

114

168948.00

72967.98

146

216594.00

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

70722.00

6501.37

61

42754.00

3926.57

115

80554.00

12

Galvanized Angle 50x50x6

No.s

6161.00

457.53

61

3721.00

276.33

115

7015.00

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

41070.00

3109.54

61

25586.00

1935.53

110

46112.00

14

Galvanized Angle

No.s

5978.00

443.94

61

3721.00

276.33

110

6710.00

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

117828.00

27936.44

120

72224.00

12107.04

220

132308.00

16

PG clamps

No.s

8350.00

2275.85

150

7560.00

2012.70

152

7652.00

No.s

89784.00

12235.72

120

55012.00

7648.24

220

100804.00

No.s

10388.00

2995.44

120

6360.00

1624.44

220

11660.00

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

326454.00

81720.60

237

384128.00

98539.04

351

567617.00

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

26022.00

6592.86

237

30705.00

7977.44

351

45382.00

Page 31 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

Plant Amount
invoce No. 33
date 21.02.12

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

No.s

62865.00

15828.81

305

68962.00

17776.22

445

101003.00

No.s

11264.00

2995.44

12672.00

3369.87

12

16896.00

No.s

5632.00

1501.36

5632.00

1501.36

12

8448.00

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

1584.00

420.64

1584.00

420.64

12

2376.00

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

1312.00

348.16

32

1312.00

348.16

48

1968.00

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

15136.00

4032.64

15136.00

4032.64

12

22704.00

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

245688.00

12778.56

127

179324.00

9326.88

172

242864.00

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

34100.00

9221.74

127

24826.00

6630.67

172

33688.00

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

6385.00

1230.28

6385.00

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

297.00

78.87

297.00

78.87

297.00

No.s

558.00

149.58

558.00

149.58

558.00

No.s

620.00

165.00

620.00

165.00

620.00

No.s

220.00

58.02

220.00

58.02

220.00

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

1080.00

288.30

1080.00

288.30

1080.00

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

27421.00

2961.04

7838.00

640.08

19571.00

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

3294.00

280.15

0.00

0.00

6588.00

38

16 Amp kit-kat set (set of 3 Nos)

Set

42711.00

11385.00

62

38378.00

10230.00

89

55091.00

39

11 KV Danger Board

nos

19773.00

1503.96

330

19665.00

1494.90

470

27974.00

40

11 KV DO fuse unit.

No.s

488109.00

41368.86

261

363405.00

30761.46

399

555069.00

Page 32 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

S.No.

MaterLal

Unit

Plant Amount
invoce No. 33
date 21.02.12

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

14040.00

3499.47

261

10440.00

2602.17

399

15960.00

42

11 KV L.A.

No.s

139428.00

33804.81

261

103776.00

25226.79

399

158538.00

43

11 KV Pin insulators

No.s

122191.00

30920.57

974

123055.00

31603.12

1436

181042.00

44

11 KV GS pins

No.s

68544.00

17246.35

974

68747.00

17580.29

1436

101260.00

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

182319.00

72660.69

308

137057.00

54451.32

465

206338.00

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

262597.50

48027.00

1694

128540.50

33370.71

2557.5

261530.50

47

Stay Clamp

Set

35410.00

3604.00

336

26745.00

2828.80

511

41850.00

48

GI wire for lacing binding 24 SWG

Kg.

516.0

136.0

516.0

136.0

774.0

49

GI wire 8 SWG.

Kg.

13880.00

3568.20

548

26828.00

6791.40

986

45306.00

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

65695.00

11623.24

647.5

49906.50

8811.73

882

65919.00

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

31044.00

7822.20

235

36942.00

9459.22

348

54616.00

52

11 KV Disc insulators

No.s

216132.00

57127.98

526

155120.00

40821.26

753

222210.00

53

11 KV Strain hardware

No.s

82422.00

22026.06

526

58630.00

15579.77

753

82317.00

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

34112.00

8847.38

284

34010.00

8786.50

395

47196.00

56

Aluminium winding wire & tape

Kg.

416

87

25

326

68

49

638

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

5508.00

1525.41

147

5292.00

1465.59

131

4716.00

58

Shackle insulator(90x75 mm)

No.s

19278.00

5131.62

147

18522.00

4930.38

131

16506.00

59

GI wire 5 mm for support of cable

Kg.

142848.00

37601.28

1490

92380.00

24316.80

1272.6

78901.20

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

46659.00

11344.15

60

28858.00

7017.00

110

52912.00

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

180
Kg.

4160.00

1102.72

64

Page 33 of 1192

330
4160.00

1102.72

96

6240.00

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

S.No.

MaterLal

Unit

Plant Amount
invoce No. 33
date 21.02.12

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

63

HT Tape

Mtr.

68445.00

19111.95

3915

50895.00

14211.45

5985

77805.00

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

462.00

119.70

0.00

0.00

462.00

65

Galvanized nuts and bolts

Kg.

133852.37

8859.40

1452.99

100260.66

6789.97

2312.55

159205.40

66

Galvanized Washer

Kg.

12508.48

602.06

99.86

9404.84

452.38

157.67

14841.57

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

2922

163

10

820

45

27

2154

Cmt.

0.00

120920.25

20.5

0.00

90140.55

35

0.00

Cmt.

0.00

357044.52

50.8

0.00

223372.68

90.1

0.00

Cmt.

0.00

274818.75

49.8

0.00

218975.58

62.4

0.00

Ckt.Km.

0.00

104665.93

12.908

0.00

76067.10

20.407

0.00

0.00

88684.90

13.908

0.00

56741.58

24.07366667

0.00

Nos.

0.00

107298.74

210

85676

285

Nos.

0.00

1695.75

237

4728

353

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

0.00

70988.22

0.00

23662.74

0.00

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

0.00

152224.48

312

0.00

112014.24

455

0.00

77

Back filling of pole with boulders and ramming.

Nos.

0.00

1958.28

0.00

652.76

0.00

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

Page 34 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

MaterLal

Unit

Plant Amount
invoce No. 33
date 21.02.12

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

27310.860

7726.810

1.13

74724.640

21141.150

0.831

54952.370

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

0.424

10088

2854

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

819

235

36

4244

1207

16

1872

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

280

82

32

1752

504

10

560

Nos.

7908

2238

13

25321

7163

11862

S.No.

97
98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Page 35 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

Unit

Plant Amount
invoce No. 33
date 21.02.12

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

Ltr.

Nos.

10698569.15

2931804.77

7525454.53

2185777.73

OA Date

13.02.12

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

963830
213,971.38
213,971.38

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

821366
58,636.10

150,509.09

58,636.10

150,509.09

1398269
43,715.55
43,715.55

106985.69

29318.05

75254.55

21857.78

4108503.8075

2,492,034

3069860.6353

1857911.03

4235421.36
Invoice
No.----date----

12058617.33
06.03.12

2655918.80
301975.89

241,172.35
120586.17
4,550,421.47
4542306.59

225135.11

Page 36 of 1192

241,172.35

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

Quantity

Plant Amount
Invoce No. 05
date 22.05.12

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Quantity

Qty of
Change
Order

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

Total 18 F

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

416763.27

80

3502720.00

433000.80

27

1182300.00

146137.77

965

965

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

200262.87

35

1335158.00

189437.85

10

381088.00

54125.10

477

451

AAA conductor 34 sq mm Weasel Conductor

Km

96071.23

7.524

99170.66

25964.79

20.401

270832.75

71809.94

549.82

507.844

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

98507.50

92

891832.00

99590.00

30

290544.00

32475.00

1210

1210

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

42997.12

37

316005.00

34584.64

10

85314.00

9347.20

608

596

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

0.00

0.00

0.00

14

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

183570

464

1234704.00

187200.80

132

351252

53255

6050

6050

Quantity

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

15700.80

6.10

163692.25

19362.62

2.90

77795.40

9202.16

125.56

104.427

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

93450.22

120

178335.00

76808.40

63

93618.00

40324.41

2562

2306

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

7402.55

114

79838.00

7338.18

34

23802.00

2188.58

1385

1383

12

Galvanized Angle 50x50x6

No.s

520.95

114

6954.00

516.42

34

2074.00

154.02

1385

1383

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

3490.30

112

46945.00

3553.76

34

14247.00

1078.82

1347

1332

14

Galvanized Angle

No.s

498.30

112

6832.00

507.36

34

2074.00

154.02

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

27102.44

224

134692.00

28810.48

68

40872.00

10681.72

2658

2638

16

PG clamps

No.s

2023.52

89

4497.00

1214.95

162

8232.00

2296.02

3934

2771

No.s

13867.64

224

102626.00

14081.60

68

31146.00

4213.96

2658

2638

No.s

3183.84

224

11872.00

3292.68

68

3604.00

1080.72

2658

2638

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

1332

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

143936.14

329

527760.00

130766.94

71

115710.00

30028.86

3617

3497

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

11650.95

329

42151.00

10566.37

71

9259.00

2434.33

3617

3497

Page 37 of 1192

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

No.s

Qty of
Change
Order

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

Total 18 F

Quantity

Plant Amount
Invoce No. 05
date 22.05.12

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Quantity

25773.70

417

94285.00

23413.10

98

21691.00

5714.39

4657

4507

No.s

4493.16

22

30976.00

8237.46

11264.00

2995.44

198

208

No.s

2252.04

18

12672.00

3378.06

5632.00

1501.36

162

170

Quantity

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

630.96

18

3564.00

946.44

1584.00

420.64

2143

170

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

522.24

72

2952.00

783.36

32

1312.00

348.16

648

680

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

6048.96

18

34056.00

9073.44

15136.00

4032.64

162

170

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

12631.68

175

247100.00

12852.00

57

80194.00

4186.08

1981

1954

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

9083.92

175

34270.00

9233.50

57

11246.00

3140.47

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

1230.28

12770.00

2460.56

6385.00

1230.28

23

24

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

78.87

594.00

157.74

297.00

78.87

69

72

No.s

149.58

1116.00

299.16

558.00

149.58

69

72

No.s

165.00

1240.00

330.00

620.00

165.00

46

48

No.s

58.02

440.00

116.04

220.00

58.02

46

48

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

1954
0

35

T clamp for jumper

No.s

288.30

12

2160.00

576.60

1080.00

288.30

138

144

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

3041.72

31328.00

4001.84

11721.00

3122.40

189

126

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

560.30

6588.00

560.30

9882.00

840.45

44

42

38

16 Amp kit-kat set (set of 3 Nos)

Set

14685.00

50

30950.00

8250.00

42

25998.00

6930.00

1300

971

39

11 KV Danger Board

nos

2129.10

442

26250

2002

125

7496.00

566.25

5206

5079

40

11 KV DO fuse unit.

No.s

47026.14

411

571701.00

48440.46

114

158475.00

13436.04

5079

4965

Page 38 of 1192

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

Quantity

Plant Amount
Invoce No. 05
date 22.05.12

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Quantity

Qty of
Change
Order

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

Total 18 F

Quantity

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

3978.03

411

16440.00

4097.67

114

4560.00

1136.58

5037

4965

42

11 KV L.A.

No.s

38466.75

411

163293.00

39611.76

114

45273.00

10969.05

5037

4965

43

11 KV Pin insulators

No.s

46132.56

1378

173090.00

43497.34

299

37867.00

9811.85

44

11 KV GS pins

No.s

25670.88

1378

97044.00

24264.38

299

21152.00

5428.71

15275

14791

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

82207.35

491

217538

86804

228

101626.00

40308.12

5957

5740

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

54015.67

2701

276067

56015

1254

108058.50

22923.73

32724

31453

47

Stay Clamp

Set

4300.32

520

42538

4439

228

18283.00

1947.52

48

GI wire for lacing binding 24 SWG

Kg.

204.0

13.5

1161.00

306.05

516.0

136.0

49

GI wire 8 SWG.

Kg.

11452.26

139.6

8776.80

2388.93

348

16540.00

4231.64

13069.6

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

11914.89

727.5

48253.00

9588.23

318.5

26750.50

5197.70

10716

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

13845.52

323

50548.00

12589.44

71

11176.00

2884.68

3348

52

11 KV Disc insulators

No.s

58525.74

753

222498.00

58887.60

234

69705.00

18933.78

9146

8894

53

11 KV Strain hardware

No.s

21928.35

753

83550.00

22377.15

234

27558.00

7566.96

9146

8894

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

412

100

55

Earthing set (Coil Earth)

No.s

12146.32

359

42898

10952

109

13180.00

3491.32

4257

4231

56

Aluminium winding wire & tape

Kg.

133

65

842

176

10

841

228

641

353

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

1306.07

139

5004.00

1385.83

43

1548.00

428.71

2733

1935

58

Shackle insulator(90x75 mm)

No.s

4393.74

139

17514.00

4662.06

43

5418.00

1442.22

2733

1935

59

GI wire 5 mm for support of cable

Kg.

20768.83

2787.5

172825.00

45492.00

430

26660.00

7017.60

28136.2

23396.1

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

12864.50

112

53867.00

13098.40

34

16339.00

3976.30

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

336
Kg.

1654.08

144

15003

5922
99

1315

102
9360.00

Page 39 of 1192

2481.12

64

103

3945
4160.00

1102.72

1296

1360

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

Quantity

Plant Amount
Invoce No. 05
date 22.05.12

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Quantity

Qty of
Change
Order

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

Total 18 F

Quantity

63

HT Tape

Mtr.

21725.55

5355

69615.00

19438.65

1710

22230.00

6207.30

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

119.70

308.00

79.80

18

1386.00

359.10

65

Galvanized nuts and bolts

Kg.

10548.41

1956

134379

8899

679.67

46723.30

3115.17

26887.23

25896.343333

66

Galvanized Washer

Kg.

714.24

95

8932

430

46.30

4362.04

209.72

1940.59

1791.546

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

122

42

3384

190

58

4666

263

754

Cmt.

153898.50

32.5

0.00

142905.75

0.00

35176.80

404

Cmt.

396178.71

100.40

0.00

441468.84

51.2

0.00

225131.52

1185.4

Cmt.

274379.04

58.80

0.00

258549.48

19.9

0.00

87502.29

Ckt.Km.

120258.86

26.11

0.00

153866.75

10.671

0.00

62884.42

111433.75

26.81

0.00

109378.91

11.14566667

0.00

66522.31

328.39

288.93733333

Nos.

116274

235

95875

66

0.00

26926.68

2829.00

3257

Nos.

7042

331

6603

82

0.00

1635.89

3592.00

3385

107.00

106

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75945

73665
316

2360.3

671
174.849

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

31550.32

0.00

23662.74

0.00

23662.74

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

163354.10

464

0.00

166585.28

142

0.00

50980.84

77

Back filling of pole with boulders and ramming.

Nos.

979.14

1958

0.00

0.00

99.00

41

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

1.00

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

6.00

Page 40 of 1192

6044

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

Quantity

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

MaterLal

Unit

82

AAA conductor 100 sq. mm Dog.

K.M.

0.00

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

6.00

12

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

15547.160

0.089

5885

1665

0.47

31080.160

8793.220

5.11

6.148

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

6900

1952

2.09

2.771

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

537

831

235

6.00

702.00

201.24

126

151

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

163

272

78

24.00

1344.00

391.68

210

216

Nos.

3356

9581

2710

11862.00

3356.28

76

78

97

Quantity

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Total 18 F

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

S.No.

Plant Amount
Invoce No. 05
date 22.05.12

Qty of
Change
Order

Quantity

98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

75

100

Page 41 of 1192

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

Unit

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

Nos.

102 Red oxide paint


103 Aluminium paint

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

Total 18 F

Quantity

Plant Amount
Invoce No. 05
date 22.05.12

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Quantity

Ltr.

1.5

Ltr.

1.5

Nos.

1284464

295218

13058453.71

3576575.02

4036121.45

1272675.68

3345940.27
OA Date

31.03.12

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

22.12.10
303395

66,918.81
66,918.81

261,169.07
-

71,531.50

261,169.07

71,531.50

80,722.43

25,453.51
25,453.51

130584.54

35765.75

40361.21

12726.76

2844049.199

6926043.38

3040088.25

7092654.58

2861668.55

4434811.44
Invoice
No.----date----

80,722.43

33459.40

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

Qty of
Change
Order

344631.85

1584287.70
368387.23

Page 42 of 1192

131085.60

Quantity

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

Total 18 Feeders

BILL No

Received
Received
material
material
from Maihar from Rewa

G = FF=A+B+C
Billed
+D
Qty.

Unit

Plant Amount

Inst & Comm. Amount

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

42258676

5223072.15

1029

1029

64

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

17207362

2441042.01

505

505

54

AAA conductor 34 sq mm Weasel Conductor

Km

6737975.01

1789013.47

389.77

445.838

-62.006

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

12009318

1341217.5

1046

1210

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

4844343

529986.24

608

608

12

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

375

375

375

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

16099050

2440872.5

6050

6350

300

Km

2801358.7

331363.58

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

10

140 Kg 8.0 M long PCC pole

No.s

3415330

1476001.42

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

968624

89023.71

12

Galvanized Angle 50x50x6

No.s

84363

6264.99

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

558348

42264.36

14

Galvanized Angle

No.s

81252

6033.96

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

1586386

341691.26

16

PG clamps

No.s

139695

37247.89

No.s

1208678

165760.7

No.s

139814

38877.66

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

5592498

1419268.44

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

445075

114378.94

Page 43 of 1192

Total
Balance

MaterLal

PVC insulated cable 4core unarmored 6 Sq. mm.

Total
Received

S.No.

Received
material from
Tikamgarh

56.068
164

300

100

100

14.4

14.4

2390

2390

1632

1632

1538

1538
1157

180

1700

1700

2772

2772

5742

5742
2476

296

1922

748

4263
4242

1337

2772
2670
4263
4242

-4.427
14.4
84
249
155
5
368
134
2971
134
32
766
745

Send to
Maihar

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Received
Material from
Vendors

Total 18 Feeders

BILL No

Unit

Plant Amount

Inst & Comm. Amount

No.s

1017742

256674.38

No.s

292864

77881.44

No.s

119680

31903.9

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

33660

8938.6

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

27880

7398.4

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

321640

85693.6

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

2755220

143501.76

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

381988

102049.24

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

153240

29526.72

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

7128

1892.88

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

Received
Received
material
material
from Maihar from Rewa

4289
189

Received
material from
Tikamgarh

152

231

32

252

100

386

386

3589.92

No.s

14880

3960

No.s

5280

1392.48

35

T clamp for jumper

No.s

25920

6919.2

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

493290

70596.96

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

138348

11766.3

38

16 Amp kit-kat set (set of 3 Nos)

Set

601049

160215

39

11 KV Danger Board

nos

302600

23007.46

40

11 KV DO fuse unit.

No.s

6907167

585174.9

180

180
1216

800

1216

800

2016
2016
4459

4459

24

24

82
216

10
62
62
4459
0

75

69

3
75

48

48
42

48

150

150

206

206

3
0
0
6
80

101
101

Page 44 of 1192

23

56

75
13392

32

736
736

No.s

Total
Balance

G = FF=A+B+C
Billed
+D
Qty.
4539

250
10

Total
Received

59
2616

2616

5684

5684
4932

40

4972

1645
605
7

Send to
Maihar

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name

S.No.

MaterLal

Received
Material from
Vendors

Total 18 Feeders

BILL No

Unit

Plant Amount

Inst & Comm. Amount

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

202200

50398.35

42

11 KV L.A.

No.s

2117340

513980.73

43

11 KV Pin insulators

No.s

1896513

488059.88

44

11 KV GS pins

No.s

1048232

268152.15

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

2545520

1014774.97

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

3170520.5

657728.29

47

Stay Clamp

Set

489465

50173.12

48

GI wire for lacing binding 24 SWG

Kg.

8858

2335.04

49

GI wire 8 SWG.

Kg.

662109.8

170030.92

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

776764.5

148146.8

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

526076

134456.72

52

11 KV Disc insulators

No.s

2623807

688467.36

53

11 KV Strain hardware

No.s

982876

260334.01

54

Jointing sleeves suitable for existing conductor.

No.s

9542.4

2460.67

55

Earthing set (Coil Earth)

No.s

507672

131679.14

56

Aluminium winding wire & tape

Kg.

8692.95

2172.73

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

69660

19291.95

58

Shackle insulator(90x75 mm)

No.s

243810

64899.9

59

GI wire 5 mm for support of cable

Kg.

1450558.2

381824.35

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

632420

153789.25

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

88400

23432.8

Received
Received
material
material
from Maihar from Rewa

4932

Received
material from
Tikamgarh

40

Total
Received

G = FF=A+B+C
Billed
+D
Qty.
4972
5150

5150

24625

24625

28640

28640

Page 45 of 1192

7
185
9622
13849

5975
5975

Kg.

Total
Balance

235

29809

31309

1500

7690.5

7690.5
25

150

10053

10053

10716

10716

2710

2710

10588

10588

8917

8917

4831

4831

8634

8634
0

0
7233

7233

6540

6540

32700

32700

1674

1674

4544

4544
1028

175

400

1428

-144
1768.5
72
-3016.6
0
-638
1694
23
4731
4403
-352.53333
5298
4605
9303.9
359
599
68

Send to
Maihar

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name

S.No.

MaterLal

Received
Material from
Vendors

Total 18 Feeders

BILL No

Unit

Plant Amount

Inst & Comm. Amount

Received
Received
material
material
from Maihar from Rewa

Received
material from
Tikamgarh

Total
Received

G = FF=A+B+C
Billed
+D
Qty.
74500

63

HT Tape

Mtr.

957645

267403.95

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

24332

6304.2

65

Galvanized nuts and bolts

Kg.

1781911.85

118171.24

66

Galvanized Washer

Kg.

168682.46

8115.9

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

59733

3370.32

Cmt.

1776428.4

Cmt.

5212322.34

Cmt.

2950454.1

Ckt.Km.

1030388.66

1392768.42

Nos.

1328790.86

Nos.

67530.69

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

74500
316
28529
2095
800

316
28529
2095
800

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

836083.48

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

2169916.88

77

Back filling of pole with boulders and ramming.

Nos.

13381.58

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

23055

5689.94

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

2040

576.6

79

0
0

835
0
2632.6567
303.454
46
-404
-1185.4
-671
-174.849
-288.93733
-3257
-3385
-106
-6044
-41

0
0

Page 46 of 1192

Total
Balance

8
72

0
8
72

7
66

Send to
Maihar

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name

S.No.

Received
Material from
Vendors

Total 18 Feeders

BILL No

MaterLal

Unit

Plant Amount

Inst & Comm. Amount

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

1020

288.3

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

15719

2452.4

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

406554.93

115022.81

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

65927.63

18650.85

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

17759

5064.54

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

11976

3470.52

Nos.

152382

43109.4

97
98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

7567

932

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

6325

588.4

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Page 47 of 1192

0
144
2
3
13
0
0
0
0
0
89.407
5.498
9.981
1000
1500
452
12
10
0

Received
Received
material
material
from Maihar from Rewa

Received
material from
Tikamgarh

Total
Received

Total
Balance

G = FF=A+B+C
Billed
+D
Qty.
0
144
2
3
13
0
0
0
0
0
89.407
5.498
9.981
1000
1500
452
12
10
0

Send to
Maihar

0
132
2
3

12

0
0
0
0
0
89.407
-0.65
7.21
849
1284
374
11
9
0

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name

S.No.

MaterLal

Received
Material from
Vendors

Total 18 Feeders

BILL No

Unit

Plant Amount

Inst & Comm. Amount

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

2568928.00

590435.18

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

18
3
3

156123708.93

42639765.01

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount
70% Value of Transformer & Conductor
Invoice
No.----date----

Page 48 of 1192

Received
material from
Tikamgarh

Total
Received

Total
Balance

G = FF=A+B+C
Billed
+D
Qty.
18
3
3

18
3
3

2
2

OA Date

Payable Service Tax @ 10.30%

Received
Received
material
material
from Maihar from Rewa

Send to
Maihar

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

Send to
Total Net
Total Send
Tikamgarh
Balance

Remarks

Q=G+H
R = F-Q
+I+J

S.No.

MaterLal

Unit

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

64

64

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

54

54

AAA conductor 34 sq mm Weasel Conductor

Km

-62.006

-62.006

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

12

12

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

375

375

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

300

304

-4.427

-4.427

14.4

14.4

84

84

50

199

199

155

155

350

18

18

134

134

1300

1671

1671

134

134

32

32

766

766

745

745

7
8

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

10

140 Kg 8.0 M long PCC pole

No.s

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

12

Galvanized Angle 50x50x6

No.s

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

14

Galvanized Angle

No.s

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

16

PG clamps

No.s

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

No.s
No.s

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

50

350

1300

Page 49 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

No.s
No.s

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

32
33
34

No.s

24

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

Send to
Total Net
Total Send
Tikamgarh
Balance

No.s
No.s
No.s

35

T clamp for jumper

No.s

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

38

16 Amp kit-kat set (set of 3 Nos)

Set

39

11 KV Danger Board

nos

40

11 KV DO fuse unit.

No.s

1200

Remarks

Q=G+H
R = F-Q
+I+J

32

32

23

23

82

82

216

216

56

56

10

10

62

62

62

62

4459

4459

80

80

59

56

1200

445

445

605

602

Page 50 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

S.No.

MaterLal

Unit

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

42

11 KV L.A.

No.s

43

11 KV Pin insulators

No.s

44

11 KV GS pins

No.s

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

47

Stay Clamp

Set

48

GI wire for lacing binding 24 SWG

Kg.

49

GI wire 8 SWG.

Kg.

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

52

11 KV Disc insulators

No.s

53

11 KV Strain hardware

No.s

54

Jointing sleeves suitable for existing conductor.

No.s

55

Earthing set (Coil Earth)

No.s

56

Aluminium winding wire & tape

Kg.

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

58

Shackle insulator(90x75 mm)

No.s

59

GI wire 5 mm for support of cable

Kg.

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

Kg.

Send to
Total Net
Total Send
Tikamgarh
Balance

40

1750

1400

Q=G+H
R = F-Q
+I+J

40

145

145

9622

9622

13849

13813

235

232

-144

-144

1750

18.5

18.5

72

72

-3016.6

-3016.6

-638

-641

1400

294

294

23

23

4731

4731

4403

4400

4000

Remarks

-352.5333 -287.7333

5298

5298

4605

4605

4000

5303.9

5303.9

359

359

599

599

68

68

Page 51 of 1192

GI 5mm used

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

S.No.

MaterLal

Unit

63

HT Tape

Mtr.

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

65

Galvanized nuts and bolts

Kg.

66

Galvanized Washer

Kg.

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Cmt.
Cmt.
Cmt.
Ckt.Km.
Km.
Nos.
Nos.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

77

Back filling of pole with boulders and ramming.

Nos.

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

79

Send to
Total Net
Total Send
Tikamgarh
Balance

1600

Remarks

Q=G+H
R = F-Q
+I+J

835

835

1600

1032.6567 1032.6567

303.454

303.454

46

53

-404

-404

-1185.4

-1185.4

-671

-674

-174.849

-174.849

-288.9373 -288.9373

-3257

-3257

-3385

-3385

-106

-106

-6044

-6044

-41

-41

66

66

Page 52 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

S.No.

MaterLal

Unit

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

97

Nos.

98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Send to
Total Net
Total Send
Tikamgarh
Balance

Remarks

Q=G+H
R = F-Q
+I+J

132

132

89.407

89.407

-0.65

-0.65

7.21

7.21

0
0

849
1284

849
1284

374

374

11

11

Failed cable

Page 53 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Unit

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

Send to
Total Net
Total Send
Tikamgarh
Balance

Q=G+H
R = F-Q
+I+J

10

10

Nos.

OA Date

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount
70% Value of Transformer & Conductor
Payable Service Tax @ 10.30%

Remarks

Invoice
No.----date----

Page 54 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

S.No.

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

27

1182300.00

146137.77

58

2539816.00

313925.58

72

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

10

381088.00

54125.10

24

915000.00

129900.24

30

AAA conductor 34 sq mm Weasel Conductor

Km

20.401

270832.75

71809.94

51.01

677198.83

179863.02

45.546

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

30

290544.00

32475.00

82

794700.00

88765.00

86

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

10

85314.00

9347.20

24

204840.00

22433.28

30

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

132

351252

53255

351

934011

141611

345

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

2.90

77795.40

9202.16

8.10

217290.60

25702.60

10.20

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

63

93618.00

40324.41

208

307537.00

133134.56

216

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

34

23802.00

2188.58

76

53212.00

4892.12

93

12

Galvanized Angle 50x50x6

No.s

34

2074.00

154.02

76

4636.00

344.28

93

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

34

14247.00

1078.82

76

31850.00

2411.48

93

14

Galvanized Angle

No.s

34

2074.00

154.02

76

4636.00

344.28

93

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

68

40872.00

10681.72

152

91376.00

20922.88

186

16

PG clamps

No.s

162

8232.00

2296.02

168

8472.00

2262.96

330

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

68

31146.00

4213.96

152

69628.00

9512.24

186

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

68

3604.00

1080.72

152

8056.00

2291.88

186

Page 55 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Magron

Mohli

BILL No

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

71

115710.00

30028.86

154

242316.00

61338.78

214

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

71

9259.00

2434.33

154

19160.00

4912.13

214

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

98

21691.00

5714.39

198

45632.00

10913.95

294

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

11264.00

2995.44

18

25344.00

6739.74

22

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

5632.00

1501.36

16

11264.00

3002.72

16

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

1584.00

420.64

16

3168.00

841.28

16

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

32

1312.00

348.16

64

2624.00

696.32

64

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

15136.00

4032.64

16

30272.00

8065.28

16

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

57

80194.00

4186.08

110

155320.00

8078.40

176

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

57

11246.00

3140.47

110

21460.00

5675.10

176

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

12770.00

2460.56

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

297.00

78.87

594.00

157.74

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

558.00

149.58

1116.00

299.16

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

620.00

165.00

1240.00

330.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

220.00

58.02

440.00

116.04

35

T clamp for jumper

No.s

1080.00

288.30

12

2160.00

576.60

12

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

11721.00

3122.40

10

39142.00

6083.44

11

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

9882.00

840.45

13176.00

1120.60

Page 56 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

S.No.

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

38

16 Amp kit-kat set (set of 3 Nos)

Set

42

25998.00

6930.00

100

61900.00

16500.00

108

39

11 KV Danger Board

nos

125

7496.00

566.25

244

14561.00

1105.32

324

40

11 KV DO fuse unit.

No.s

114

158475.00

13436.04

291

404739.00

34297.26

333

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

114

4560.00

1136.58

291

15240.00

3798.57

333

42

11 KV L.A.

No.s

114

45273.00

10969.05

291

258888.00

62962.41

333

43

11 KV Pin insulators

No.s

299

37867.00

9811.85

599

75880.00

19679.87

1028

44

11 KV GS pins

No.s

299

21152.00

5428.71

599

45087.00

11641.84

816

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

228

101626.00

40308.12

302

133603.00

53390.58

396

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

1254

108058.50

22923.73

1661

179415.50

35784.44

2178

47

Stay Clamp

Set

228

18283.00

1947.52

302

25671.00

2638.40

396

48

GI wire for lacing binding 24 SWG

Kg.

516.0

136.0

0.0

0.0

12.0

49

GI wire 8 SWG.

Kg.

348

16540.00

4231.64

1112

57816.00

14933.04

1422

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

318.5

26750.50

5197.70

637

41524.00

8941.32

749

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

71

11176.00

2884.68

142

22346.00

5758.50

206

52

11 KV Disc insulators

No.s

234

69705.00

18933.78

555

164124.00

43440.84

708

53

11 KV Strain hardware

No.s

234

27558.00

7566.96

555

63622.00

16987.68

708

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

57

5416.80

1393.19

55

Earthing set (Coil Earth)

No.s

109

13180.00

3491.32

186

22374.00

5837.50

272

56

Aluminium winding wire & tape

Kg.

10

841

228

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

43

1548.00

428.71

117

4212.00

1166.49

170

Page 57 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

S.No.

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

58

Shackle insulator(90x75 mm)

No.s

43

5418.00

1442.22

117

14742.00

3924.18

170

59

GI wire 5 mm for support of cable

Kg.

430

26660.00

7017.60

1170

72540.00

19094.40

1700

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

34

16339.00

3976.30

76

36540.00

8888.20

93

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

64

4160.00

1102.72

128

8320.00

2205.44

128

63

HT Tape

Mtr.

1710

22230.00

6207.30

4365

56745.00

15844.95

4995

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

18

1386.00

359.10

66

5082.00

1316.70

66

65

Galvanized nuts and bolts

Kg.

679.67

46723.30

3115.17

1497.25

102941.17

6806.75

1799

66

Galvanized Washer

Kg.

46.30

4362.04

209.72

105.75

9959.07

479.06

129

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

58

4666

263

84

6768

381

58

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

0.00

35176.80

20.5

0.00

90140.55

25.5

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

51.2

0.00

225131.52

72.5

0.00

318789.75

96.60

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

19.9

0.00

87502.29

22.8

0.00

100253.88

44.10

Ckt.Km.

10.671

0.00

62884.42

4.519

0.00

26630.56

6.227

Ckt.Km.

11.15

0.00

66522.31

21.73

0.00

106165.21

15.10

Nos.

66

0.00

26926.68

105

0.00

42837.90

147

Nos.

82

0.00

1635.89

158

0.00

3152.08

217

Nos.

0.00

23662.74

0.00

47325.48

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

102

228

279

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

142

0.00

50980.84

338

0.00

121348.76

340

77

Back filling of pole with boulders and ramming.

Nos.

0.00

0.00

0.00

0.00

Page 58 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

0.00

0.00

0.00

0.00

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.47

31080.160

8793.220

0.564

37296.190

10551.860

0.000

S.No.

93

Material

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 59 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

S.No.

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

6.00

702.00

201.24

4.00

468.00

134.16

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

24.00

1344.00

391.68

16.00

896.00

261.12

Nos.

11862.00

3356.28

7908

2238

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 60 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

4036121.45

1272675.68

9446082.16

2468751.47

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

22.12.10

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

21.01.11

22.01.11

2263268.15
1772853.30
4036121.45

1272675.68
1272675.68

5283316.43
4162765.73
9446082.16

2468751.47
2468751.47

2048221.60

1145408.11

4803152.44

2221876.32

303395

807878
25,453.51

80,722.43
40361.21
1,623,742.96

70% Value of Transformer & Conductor

44,437.53

25,453.51

188,921.64

12726.76

94460.82

1,081,774.33

3,711,891.98

1584287.70

Payable Service Tax @ 10.30%

FLCL/2011Invoice
12/DAMOH/OA/SE
No.----RT/01/140 DT
date---03.09.11

Payable Sales Tax

FLCL/2011Invoice
12/DAMOH/OA/ST/
No.----01/124 DT
date---01.09.11

Page 61 of 1192

24687.51
2,103,376.25

3698321.50

131085.60

42501

49,375.03

FLCL/201112/DAMOH/OA/SE
RT/03/141 DT
03.09.11

FLCL/201112/DAMOH/OA/ST
/03/125 DT
01.09.11

254281.40

100145

FLCL/201112/DAMOH/OA/SER
T/04/142 DT
03.09.11

FLCL/201112/DAMOH/OA/ST/
04/126 DT
01.09.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Magron

Mohli

BILL No

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Page 62 of 1192

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Chirola P
3

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Magron

Mohli

BILL No

Material

Unit

Returnable Material

MRC
No.---date---

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

02 No.(01 No.
100 KVA, 01 No.
25 KVA)

MRC
No.---date---

Quantity

dt.17.9.12 ,
A/97/58,59
dt.18.10.12
A/1437/08 dt.
18.10.12,

A/0347/66 ,
68,69
dt.18.8.12,

A/0347/67 dt.
13.4.12

DTR

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Chirola P

06 No.(100KVA)

A/347/65
dt.30.3.13

A/347/70
dt.23.10.12
406/95 ,100
dt.10.5.12 ,
435/2 dt.9.5.12

275/45
dt.19.2.13,

Conductor

MRC
No.---date---

175/26, Dt.
24.05.11

1659

175/28, Dt.
24.05.11

2495

175/27, Dt.
24.05.11

Fabricated material

MRC
No.---date---

293/03, Dt.
23.08.11

602

293/04,05, Dt.
23.08.11

925

293/05, Dt.
23.08.11

Page 63 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

S.No.

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

3153084.00

389700.72

38

1664172.00

205675.38

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

1144236.00

162375.30

21

801030.00

113662.71

AAA conductor 34 sq mm Weasel Conductor

Km

604511.90

160462.58

39.6

525755.36

139730.27

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

833447.00

93095.00

54

533083.00

59537.50

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

256158.00

28041.60

22

179325.00

19629.12

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

918045

139190.25

252

670572

101669.40

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

273625.2

32366.23

2.98

79968.31

9459.19

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

319756.00

138255.12

138

203863.00

88329.66

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

65124.00

5986.41

56

39218.00

3604.72

12

Galvanized Angle 50x50x6

No.s

5673.00

421.29

56

3416.00

253.68

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

38979.00

2950.89

54

22635.00

1713.42

14

Galvanized Angle

No.s

5673.00

421.29

54

3294.00

244.62

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

111834.00

25397.94

108

64944.00

13909.32

16

PG clamps

No.s

16662.00

4482.54

210

10536.00

2730.42

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

85212.00

11646.42

108

49482.00

6788.76

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

9858.00

2795.94

108

5724.00

1588.32

Page 64 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

342732.00

87577.12

146

233807.00

60995.94

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

27274.00

7059.04

146

18567.00

4910.45

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

64915.00

16525.01

188

42595.00

10987.28

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

30976.00

8237.46

9856.00

2621.01

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

11264

3002.72

2816

750.68

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

3168

841.28

792

210.32

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

2624

696.32

16

656

174.08

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

30272

8065.28

7568

2016.32

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

244974.00

12925.44

81

114372.00

5948.64

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

34360.00

9118.26

81

15806.00

4184.71

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

594.00

157.74

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

1116.00

299.16

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

1240.00

330.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

440.00

116.04

220.00

58.02

35

T clamp for jumper

No.s

2160.00

576.60

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

43073.00

5682.72

23514.00

1920.24

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

9882.00

840.45

0.00

0.00

Page 65 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

S.No.

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

38

16 Amp kit-kat set (set of 3 Nos)

Set

66852.00

17820.00

32

19808.00

5280.00

39

11 KV Danger Board

nos

19339

1468

217

12966

983.01

40

11 KV DO fuse unit.

No.s

463140.00

39247.38

207

287973.00

24397.02

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

13320.00

3320.01

207

8280.00

2063.79

42

11 KV L.A.

No.s

132291.00

32083.20

207

82251.00

19958.22

43

11 KV Pin insulators

No.s

130504.00

34111.40

562

71585.00

18937.36

44

11 KV GS pins

No.s

57858.00

14901.54

562

40075.00

10541.49

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

175361

70009

213

94120

37656.27

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

225825

45867

1172

119724

25526.82

47

Stay Clamp

Set

32997

3405

213

17707

1781.60

48

GI wire for lacing binding 24 SWG

Kg.

1032.00

272.04

3.0

258.00

68.01

49

GI wire 8 SWG.

Kg.

74572.00

19259.20

846

44830.00

11551.42

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

54733.00

10493.29

459.5

35309.50

6600.91

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

32404.00

8329.56

139

21942.00

5760.10

52

11 KV Disc insulators

No.s

208695.00

54736.92

363

107061.00

28062.06

53

11 KV Strain hardware

No.s

80196.00

21193.38

363

41262.00

10914.99

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

55

Earthing set (Coil Earth)

No.s

32704

8543

183

22058

5817.52

56

Aluminium winding wire & tape

Kg.

514

137

43

920

252

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

6120.00

1694.90

59

2124.00

588.23

Page 66 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

S.No.

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

58

Shackle insulator(90x75 mm)

No.s

21420.00

5701.80

59

7434.00

1978.86

59

GI wire 5 mm for support of cable

Kg.

105400.00

27744.00

590

36580.00

9628.80

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

44718.00

10876.35

54

25965.00

6315.30

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

8320.00

2205.44

32

2080.00

551.36

63

HT Tape

Mtr.

64935.00

18131.85

3105

40365.00

11271.15

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

5082.00

1316.70

0.00

0.00

65

Galvanized nuts and bolts

Kg.

123642

8149

1119

76948

5085.38

66

Galvanized Washer

Kg.

12149

584

77

7263

349.37

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

4666

263

30

2460

135.90

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

0.00

112126.05

13.5

0.00

59360.85

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

0.00

424759.86

43.30

0.00

190394.43

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

0.00

193912.11

30.30

0.00

133232.13

Ckt.Km.

0.00

36695.84

1.715

0.00

10106.53

Ckt.Km.

0.00

69290.06

14.28

0.00

68426.42

Nos.

59973

139

56709.22

Nos.

4329

145

2892.75

Nos.

0.00

70988.22

0.00

39437.90

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

162

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

0.00

122066.80

252

0.00

90473.04

77

Back filling of pole with boulders and ramming.

Nos.

0.00

Page 67 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

0.00

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.129

8531

2413

S.No.

93

Material

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 68 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

S.No.

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

4663

1319

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

355

101

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

440

127

Nos.

5779

1634.62

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 69 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

10904499.66

2918106.38

6585642.57

1773901.08

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

19.04.11

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

6093502.10
4810997.56
10904499.66

2918106.38
2918106.38

3741497.67
2844144.90
6585642.57

1773901.08
1773901.08

5548598.23

2626295.74

3308029.94

1596510.97

980987

245227
52,525.91

218,089.99
109045.00
4,240,475.96

70% Value of Transformer & Conductor

58,362.13

35,478.02
-

29181.06

65856.43

2,486,226.64

2,865,233.67

4265451.47

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

Invoice
No.----date----

131,712.85

35,478.02
17739.01
1,507,815.92

2619048

300564.96

FLCL/201112/DAMOH/OA/S
ERT/07/143 DT
03.09.11

FLCL/201112/DAMOH/OA/S
T/07/127 DT
01.09.11

115439

Page 70 of 1192

182711.81

69030

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Page 71 of 1192

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Material

Unit

Returnable Material

MRC
No.---date---

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

A/1450/48
dt.18.8.12,
406/99
dt.10.5.12 ,
435/01
dt.10.5.12
,
A/97/20,23 dt
30.7.12

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

DTR

MRC
No.---date---

09 Nos. (100
KVA)

Conductor

MRC
No.---date---

891

293/02, Dt.
20.08.11

3200

Fabricated material

MRC
No.---date---

1146

293/07, Dt.
23.08.11

1655

Page 72 of 1192

05 Nos. (100 KVA)

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

S.No.

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Quantity

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

38

1664252.00

205675.38

39

1708048.00

211087.89

91

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

14

534236.00

75775.14

20

763040.00

108250.20

58

AAA conductor 34 sq mm Weasel Conductor

Km

26.19

347606.95

92465.62

21.32

282842.26

75039.93

66.42

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

50

484873.00

54125.00

50

484509.00

54125.00

123

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

14

119598.00

13086.08

20

170820.00

18694.40

72

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

197

524217.00

79479.65

248

659928.00

100055.60

622

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

2.8

75112.80

8884.85

53652.00

6346.32

8.016

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

131

193473.00

83849.17

107

158065.00

68487.49

260

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

47

32916.00

3025.39

59

41322.00

3797.83

147

12

Galvanized Angle 50x50x6

No.s

47

2867.00

212.91

59

3599.00

267.27

147

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

47

19701.00

1491.31

61

25571.00

1935.53

138

14

Galvanized Angle

No.s

47

2867.00

212.91

61

3721.00

276.33

138

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

94

56526.00

11048.06

106

63746.00

14440.58

276

16

PG clamps

No.s

180

9060.00

2393.40

18

900.00

228.42

278

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

94

43068.00

5941.98

106

48568.00

6638.26

276

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

94

4982.00

1338.06

106

5618.00

1591.98

276

Page 73 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Kindraho

Khaderi

BILL No

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Quantity

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

101

163791.00

42260.00

115

181550.00

45959.90

360

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

101

13088.00

3420.74

115

14375.00

3685.45

360

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

136

30290.00

7854.97

151

33804.00

8401.71

419

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

10

14080.00

3744.30

7040.00

1872.15

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

14

9856.00

2627.38

2816.00

750.68

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

14

2772.00

736.12

792.00

210.32

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

56

2296.00

609.28

16

656.00

174.08

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

14

26488.00

7057.12

7568.00

2016.32

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

63

88956.00

4626.72

62

87544.00

4553.28

123

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

63

12314.00

3287.23

62

12076.00

3167.52

123

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

594.00

157.74

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

1116.00

299.16

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

1240.00

330.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

440.00

116.04

220.00

58.02

35

T clamp for jumper

No.s

12

2160.00

576.60

1080.00

288.30

12

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

3919.00

320.04

15676.00

1280.16

23

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

0.00

0.00

0.00

0.00

Page 74 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

S.No.

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Quantity

38

16 Amp kit-kat set (set of 3 Nos)

Set

20

12380.00

3300.00

19

11761.00

3135.00

91

39

11 KV Danger Board

nos

171

10192.00

774.63

169

10063.00

765.16

463

40

11 KV DO fuse unit.

No.s

180

250422.00

21214.80

195

271263.00

22982.70

480

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

180

7200.00

1794.60

195

7800.00

1944.15

480

42

11 KV L.A.

No.s

180

71523.00

17355.33

195

77481.00

18799.56

480

43

11 KV Pin insulators

No.s

420

53256.00

13860.84

525

66363.00

17076.27

1590

44

11 KV GS pins

No.s

420

29760.00

7698.18

525

37230.00

9523.77

1590

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

209

92818.00

36949.11

210

92777.00

37126.27

509

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

1149.5

118767.00

23651.76

1185.5

120454.50

25535.43

2799.5

47

Stay Clamp

Set

209

17083.00

1857.76

215

17790.00

1797.92

509

48

GI wire for lacing binding 24 SWG

Kg.

10.5

903.00

238.04

258.00

68.01

1.5

49

GI wire 8 SWG.

Kg.

725

38029.00

9857.33

768

40082.00

10307.50

1945

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

413

28553.00

5327.53

402.5

29347.50

5543.28

934.5

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

100

15734.00

4050.54

107

16706.00

4292.59

339

52

11 KV Disc insulators

No.s

312

91959.00

24077.28

252

74058.00

19031.64

738

53

11 KV Strain hardware

No.s

312

33747.00

8940.54

252

27450.00

7104.39

738

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

131

15738.00

4104.08

141

16932.00

4395.32

410

56

Aluminium winding wire & tape

Kg.

522

140

420

114

17

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

45

1620.00

448.65

36

1296.00

358.92

185

Page 75 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

S.No.

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Quantity

58

Shackle insulator(90x75 mm)

No.s

45

5670.00

1509.30

36

4536.00

1207.44

185

59

GI wire 5 mm for support of cable

Kg.

450

27900.00

7344.00

372

23064.00

6071.04

1850

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

47

22614.00

5496.65

53

25482.00

6198.35

138

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

112

7280.00

1929.76

32

2080.00

551.36

16

63

HT Tape

Mtr.

2700

35100.00

9801.00

2925

38025.00

10617.75

7200

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

0.00

0.00

0.00

0.00

42

65

Galvanized nuts and bolts

Kg.

978.97

67495.87

4519.37

1043.75

71724.85

4728.19

2620.83

66

Galvanized Washer

Kg.

68.56

6458.84

310.57

71.91

6769.10

325.75

181.16

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

410.00

22.65

27

1409.00

72.01

122

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

15.5

0.00

68155.05

13

0.00

57162.30

42

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

39.8

0.00

175004.58

44.5

0.00

195670.95

121.2

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

25

0.00

109927.50

27

0.00

118721.70

41.1

Ckt.Km.

1.635

0.00

9635.09

4.295

0.00

25310.52

15.715

Ckt.Km.

5.82

0.00

25472.84

7.76

0.00

39503.29

35.50

Nos.

69

0.00

28150.62

102

0.00

41613.96

279

Nos.

101

0.00

2014.95

111

0.00

2214.45

362

Nos.

0.00

39437.90

0.00

47325.48

11

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

141

159

414

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

226

0.00

81138.52

240

0.00

86164.80

622

77

Back filling of pole with boulders and ramming.

Nos.

0.00

326.38

0.00

0.00

Page 76 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

0.00

0.00

0.00

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

0.00

0.00

0.00

0.00

82

AAA conductor 100 sq. mm Dog.

K.M.

0.00

0.00

0.00

0.00

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

0.00

0.00

0.00

0.00

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

0.00

0.00

0.00

0.00

85

11 KV feeder control panel for VCB

Nos.

0.00

0.00

0.00

0.00

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

0.00

0.00

0.00

0.00

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

0.00

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

0.00

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

0.00

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

0.00

91

Cable trench for laying control cable.

Job

0.00

0.00

0.00

0.00

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

0.00

0.00

0.00

0.00

K.M.

0.533

35246.22

9971.89

0.00

0.00

S.No.

93

Material

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 77 of 1192

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

S.No.

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

0.00

0.00

0.00

0.00

0.32

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

14.00

1638.00

469.56

0.00

0.00

0.00

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

44.00

2464.00

718.08

0.00

0.00

0.00

Nos.

6.00

11862.00

3356.28

0.00

0.00

0.00

97

Quantity

98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

0.00

0.00

0.00

0.00

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

0.00

0.00

0.00

0.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

0.00

0.00

0.00

0.00

100

Page 78 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Nos.

0.00

0.00

0.00

0.00

102 Red oxide paint

Ltr.

0.00

0.00

0.00

0.00

103 Aluminium paint

Ltr.

0.00

0.00

0.00

0.00

Nos.

0.00

0.00

0.00

0.00

5615871.08

1489842.34

5939628.61

1578665.94

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

06.05.11

27.06.11

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

30.08.11

3145424.75
2470446.33
5615871.08

1489842.34
1489842.34

3467537.09
2472091.52
5939628.61

1578665.94
1578665.94

2852486.65

1340858.11

2918389.79

1420799.35

251601

433919
29,796.85

112,317.42
56158.71
2,432,409.52

70% Value of Transformer & Conductor

29,796.85

28,415.99
-

14898.42

Payable Service Tax @ 10.30%

Payable Sales Tax

Invoice
FLCL/2011No.----- 12/DAMOH/OA/ST/0
date---- 9/128 DT 01.09.11

1,266,365.99

2,306,281.93

Page 79 of 1192

31,573.32

15786.66
1,345,023.38

2427275.96

153453.76

61255

118,792.57
59396.29

2201797.32
FLCL/2011Invoice
12/DAMOH/OA/SERT
No.----/09/144 DT
date---03.09.11

Quantity

FLCL/201112/DAMOH/OA/
SERT/10/145
DT 03.09.11

FLCL/201112/DAMOH/OA/
ST/10/129 DT
01.09.11

162602.59

64891.00

FLCL/201112/DAMOH/OA/SERT
/13/216 DT 30.9.11

FLCL/201112/DAMOH/OA/ST/1
3/223 DT 30.9.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Kindraho

Khaderi

BILL No

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Page 80 of 1192

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Sat

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Kindraho

Khaderi

BILL No

Material

Unit

Returnable Material

MRC
No.---date---

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

MRC
No.---date---

276/45
dt.2.1.12,
A/1450/58
dt.18.8.12,
04 Nos. (100
KVA)

A/97/22
dt.30.7.12

Conductor

293/01, Dt.
20.08.11

Fabricated material

MRC
No.---date---

293/06, Dt.
23.08.11

Quantity

A/1450/99
dt.18.10.12

A/304/92
dt.30.7.12,
04 Nos. (100
KVA)

,A/1285/83
dt.14.2.13

A/97/26
dt.30.7.12

MRC
No.---date---

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

dt.30.7.12,

A/304/100
dt.30.7.12
A/97/18
dt.30.7.12

DTR

Quantity

Sat

Page 81 of 1192

A/1450/100
dt.18.10.13,

1080

419/06, Dt.
19.11.11,
509/50, Dt.
19.11.11

1085

812

419/02, Dt.
28.11.11

643

156/42, Dt.
415/42, Dt.
02.03.12, 419/08,
Dt. 02.03.12,
435/22, Dt.
19.05.12
419/04, Dt.
28.11.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

S.No.

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

3985068.00

492538.41

67

2934136.00

362638.17

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

2212924.00

313925.58

47

1792874.00

254387.97

AAA conductor 34 sq mm Weasel Conductor

Km

881569.70

234037.82

45.51

603942.30

160328.20

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

1327678.00

148302.50

90

1008167.00

112580.00

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

495402.00

54213.76

61

401367.00

43931.84

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

1655142

250946

510

1357110

205760

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

215037.22

25436.05

6.266

168091.72

19883.02

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

385323.00

166418.20

227

335975.00

145295.89

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

102964.00

9462.39

122

85448.00

7853.14

12

Galvanized Angle 50x50x6

No.s

8967.00

665.91

122

7442.00

552.66

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

57852.00

4378.74

106

44435.00

3363.38

14

Galvanized Angle

No.s

8418.00

625.14

106

6466.00

480.18

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

165996.00

36123.24

212

127496.00

25417.96

16

PG clamps

No.s

14098.00

3888.18

104

5252.00

1414.40

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

126468.00

17330.92

212

97138.00

13385.32

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

14628.00

4083.24

212

11236.00

3038.76

Page 82 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sataua

Sigon

BILL No

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

570661.00

144220.64

285

438473.00

108303.32

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

45269.00

11584.86

285

34422.00

8602.88

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

98131.00

24462.68

374

83575.00

20088.08

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

9856.00

2621.01

34

47872.00

12730.62

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

1408.00

375.34

26

18304.00

4879.42

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

396.00

105.16

26

5148.00

1367.08

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

328.00

87.04

104

4264.00

1131.52

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

3784.00

1008.16

26

49192.00

13106.08

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

173676.00

9033.12

136

192032.00

9987.84

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

24130.00

6558.23

136

26680.00

7250.86

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

594.00

157.74

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

1116.00

299.16

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

1240.00

330.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

440.00

116.04

220.00

58.02

35

T clamp for jumper

No.s

2160.00

576.60

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

90053.00

12406.24

11

43013.00

9286.52

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

23058.00

1961.05

26352.00

2241.20

Page 83 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

S.No.

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

38

16 Amp kit-kat set (set of 3 Nos)

Set

56329.00

15015.00

42

25998.00

6930.00

39

11 KV Danger Board

nos

27628.00

2097.39

387

23060.00

1753.11

40

11 KV DO fuse unit.

No.s

667704.00

56572.80

387

538386.00

45611.82

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

19200.00

4785.60

387

15480.00

3858.39

42

11 KV L.A.

No.s

190716.00

46269.96

387

153771.00

37310.82

43

11 KV Pin insulators

No.s

201345.00

52151.00

1230

155418.00

39933.62

44

11 KV GS pins

No.s

112527.00

28985.29

1230

86918.00

22233.25

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

224677.00

89986.11

462

205337.00

81676.98

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

288464.00

62832.17

2541

237308.50

52798.80

47

Stay Clamp

Set

43687.00

4175.20

463

39097.00

4060.96

48

GI wire for lacing binding 24 SWG

Kg.

129.0

34.0

602.0

158.7

49

GI wire 8 SWG.

Kg.

101423.00

26009.55

1390

71881.00

18523.83

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

64848.00

13319.99

878.5

57319.50

11384.61

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

53288.00

13640.36

250

39282.00

10030.42

52

11 KV Disc insulators

No.s

218088.00

57173.52

663

196014.00

51915.90

53

11 KV Strain hardware

No.s

80130.00

21210.30

663

71061.00

19029.03

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

49190.00

12777.38

349

41942.00

10898.96

56

Aluminium winding wire & tape

Kg.

1232

336

32

597

139

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

6660.00

1844.45

115

4140.00

1146.55

Page 84 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

S.No.

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

58

Shackle insulator(90x75 mm)

No.s

23310.00

6204.90

115

14490.00

3857.10

59

GI wire 5 mm for support of cable

Kg.

114700.00

30192.00

1150

71300.00

18768.00

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

66350.00

16139.10

106

50971.00

12396.70

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

1040.00

275.68

208

13520.00

3583.84

63

HT Tape

Mtr.

93600.00

26136.00

5805

75465.00

21072.15

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

3234.00

837.90

48

3696.00

957.60

65

Galvanized nuts and bolts

Kg.

180223.51

11883.29

2121.75

145933.87

9617.57

66

Galvanized Washer

Kg.

17054.04

820.68

148.55

13985.89

672.95

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

9794

553

63

4926

285

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

0.00

184678.20

36

0.00

158295.60

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

0.00

532928.52

100.4

0.00

441468.84

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

0.00

180720.81

44

0.00

193472.40

Ckt.Km.

0.00

92608.81

11.81

0.00

69596.57

Ckt.Km.

0.00

184793.41

26.46

0.00

137248.77

Nos.

0.00

113826.42

265

0.00

108114.70

Nos.

0.00

7221.90

261

0.00

5206.95

Nos.

0.00

86763.38

0.00

63100.64

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

318

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

0.00

223310.44

505

0.00

181305.10

77

Back filling of pole with boulders and ramming.

Nos.

0.00

0.00

0.00

0.00

Page 85 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

S.No.

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

0.00

0.00

0.00

0.00

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.000

0.000

0.025

1653.200

467.720

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 86 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

2154

238

67

117

34

Nos.

108

31

112

33

Nos.

1901

538

1977

559

S.No.

Material

Unit

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

7613

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 87 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

15643036.11

4192639.48

12326822

3410764.66

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

30.08.11

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

8949740.92
6693295.19
15643036.11

4192639.48
4192639.48

6856154.02
5470667.83
12326821.85

3410764.66
3410764.66

7813913.86

3773376

6294831.85

3069688.19

1506348

140468
75,467.51

312,860.72
156430.36
5,838,274.77

70% Value of Transformer & Conductor

246,536.44

83,852.79

246,536.44

41926.39

123268.22

3,572,128.84

5,784,559.20

6264818.64

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

Invoice
No.----date----

61,393.76
68,215.29
34107.65
2,905,971.49

4799307.81

431841.87

FLCL/201112/DAMOH/OA/SER
T/15/218 DT
30.9.11

FLCL/201112/DAMOH/OA/ST/
15/225 DT 30.9.11

167004.75

Page 88 of 1192

351308.76

130596

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sataua

Sigon

BILL No

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Page 89 of 1192

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sataua

Sigon

BILL No

Material

Unit

Returnable Material

MRC
No.---date---

DTR

MRC
No.---date---

Conductor

MRC
No.---date---

Fabricated material

MRC
No.---date---

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

276/42 dt.
5.1.12
,A/1285/84
dt.14.2.13,
10 no.(100KVA)
156/42, Dt.
03.10.13

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

6 (100KVA)

5015

419/07, Dt.
19.11.11,
509/51, Dt.
23.07.12

3735

1870

410/03, Dt.
28.11.11

1762

Page 90 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

S.No.

Material

Unit

Quantity

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

44

1927172.00

238150.44

45

1970504.00

243562.95

28

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

10

381844.00

54125.10

10

381952.00

54125.10

16

AAA conductor 34 sq mm Weasel Conductor

Km

20.76

275393.10

73313.81

20.56

272696.99

72522.50

13.591

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

70

678733.00

75775.00

63

610699.00

68197.50

37

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

17

145353.00

15890.24

22

188142.00

20563.84

33

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

289

769029

116597

304

808944

122649

230

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

3.90

104621.40

12375.32

7.10

190464.60

22529.44

4.10

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

70

103255.00

44804.90

90

133210.00

57606.30

65

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

48

33616.00

3089.76

51

35718.00

3282.87

41

12

Galvanized Angle 50x50x6

No.s

48

2928.00

217.44

51

3111.00

231.03

41

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

48

20120.00

1523.04

51

21378.00

1618.23

41

14

Galvanized Angle

No.s

48

2928.00

217.44

51

3111.00

231.03

41

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

98

58930.00

12756.10

104

62540.00

14625.52

78

16

PG clamps

No.s

114

5700.00

1446.66

81

4074.00

1071.57

126

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

98

44900.00

6155.94

104

47650.00

6498.64

78

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

98

5194.00

1446.90

104

5512.00

1581.12

78

Page 91 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

Material

Unit

Quantity

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

119

192687.00

49176.62

135

214697.00

54466.68

87

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

119

15404.00

3980.99

135

17048.00

4379.92

87

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

138

32375.00

8247.67

171

38799.00

9720.87

108

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

8448.00

2246.58

8448.00

2246.58

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

4224.00

1126.02

4224.00

1126.02

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

1188.00

315.48

1188.00

315.48

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

24

984.00

261.12

24

984.00

261.12

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

11352.00

3024.48

11352.00

3024.48

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

56

79072.00

4112.64

74

104488.00

5434.56

61

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

56

10864.00

2792.16

74

14428.00

3803.94

61

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

297.00

78.87

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

558.00

149.58

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

620.00

165.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

220.00

58.02

220.00

58.02

35

T clamp for jumper

No.s

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

3919.00

320.04

27433.00

2240.28

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

0.00

0.00

0.00

0.00

Page 92 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

S.No.

Material

Unit

Quantity

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

38

16 Amp kit-kat set (set of 3 Nos)

Set

26

16094.00

4290.00

45

27855.00

7425.00

47

39

11 KV Danger Board

nos

194

11518.00

878.82

196

11679.00

887.88

142

40

11 KV DO fuse unit.

No.s

216

300600.00

25457.76

210

292185.00

24750.60

165

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

216

8640.00

2153.52

210

8400.00

2093.70

165

42

11 KV L.A.

No.s

216

85851.00

20847.69

210

84678.00

20602.86

165

43

11 KV Pin insulators

No.s

479

60469.00

15484.33

570

72102.00

18612.05

374

44

11 KV GS pins

No.s

479

33824.00

8617.01

570

40386.00

10382.41

374

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

181

79934

31999

196

86568

34651

154

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

996

117986

21727

1078

129404

23667

847

47

Stay Clamp

Set

181

15053

1542

196

16372

1665

154

48

GI wire for lacing binding 24 SWG

Kg.

4.5

387.0

102.0

4.5

387.0

102.0

49

GI wire 8 SWG.

Kg.

492

23222.00

5959.54

465

20785.00

5262.01

400

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

430.5

24923.50

5092.30

483

36197.00

6914.09

336

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

118

18536.00

4725.12

128

20126.00

5160.22

84

52

11 KV Disc insulators

No.s

287

84052.00

21357.28

350

103114.00

26765.52

270

53

11 KV Strain hardware

No.s

287

30205.00

7711.81

350

38953.00

10206.04

270

54

Jointing sleeves suitable for existing conductor.

No.s

55

Earthing set (Coil Earth)

No.s

138

16494

4233

155

18642

4853

108

56

Aluminium winding wire & tape

Kg.

704

191

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

75

2700.00

747.75

90

3240.00

897.30

72

Page 93 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

S.No.

Material

Unit

Quantity

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

58

Shackle insulator(90x75 mm)

No.s

75

9450.00

2515.50

90

11340.00

3018.60

72

59

GI wire 5 mm for support of cable

Kg.

587

36394.00

9579.84

915

56730.00

14932.80

900

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

47

22618.00

5496.65

51

24537.00

5964.45

38

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

48

3120.00

827.04

48

3120.00

827.04

63

HT Tape

Mtr.

3240

42120.00

11761.20

3150

40950.00

11434.50

2475

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

0.00

0.00

0.00

0.00

65

Galvanized nuts and bolts

Kg.

998

68777

4541

1103

76039

5033

789.57

66

Galvanized Washer

Kg.

73

6856

330

76

7198

346

56.11

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

410

23

40

3250

181

15

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

16.5

0.00

72552.15

16.5

0.00

72552.15

11.5

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

35.60

0.00

156536.76

35.40

0.00

155657.34

30.7

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

17.10

0.00

75190.41

30.80

0.00

135430.68

18.1

Ckt.Km.

4.597

0.00

27090.21

4.091

0.00

24108.34

4.324

Ckt.Km.

11.00

0.00

58824.45

9.13

0.00

57758.62

6.42

Nos.

140

57117

135

55077

84

Nos.

119

2374

135

2693

87

Nos.

0.00

55213.06

0.00

31550.32

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

141

153

114

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

289

0.00

103756.78

304

0.00

109142.08

204

77

Back filling of pole with boulders and ramming.

Nos.

326

2285

Page 94 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

S.No.

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

Unit

Quantity

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

23055

5690

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

2040

577

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

12

1020

288

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

15719

2452

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.100

6612.800

1870.900

0.434

28699.550

8119.700

0.422

93

Material

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 95 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

S.No.

Material

Unit

Quantity

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

351

101

702

201

12.00

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

112

33

336

98

2.00

Nos.

1977

559

7908

2238

5.00

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

7567

932

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

6325

588

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 96 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

S.No.

Material

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

Unit

Quantity

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

6058680.30

1565003.75

6520267.10

1694151.40

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

30.09.11

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

30.09.11

30.11.11

3458059.00
2600621.30
6058680.30

1565003.75
1565003.75

3624561.00
2895706.10
6520267.10

1694151.40
1694151.40

3032170.97

1408503.38

3331047.69

1524736.26

177627
121,173.61
121,173.61
60586.80
2,672,783.56

70% Value of Transformer & Conductor

194231
31,300.08
31,300.08

130,405.34
-

15650.04

65202.67

1,330,253.19

2,941,208.68

2420641.65

Payable Service Tax @ 10.30%

FLCL/2011Invoice
12/DAMOH/ERE
No.----C/19 DT
date---01.03.12

Payable Sales Tax

FLCL/2011Invoice
12/DAMOH/OA/
No.----ST/19/263 DT
date---01.3.12

Page 97 of 1192

33,883.03

16941.51
1,440,028.69

2537193.11

161195.39

64755.29

130,405.34

33,883.03

FLCL/201112/DAMOH/ERE
C/20 DT
01.03.12

FLCL/201112/DAMOH/OA/S
T/20/264 DT
01.03.12

174497.59

69814

FLCL/201112/DAMOH/ER
EC/23 DT
01.03.12

FLCL/201112/DAMOH/OA/
SUP/23 DT
01.03.12

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

Material

Unit

Quantity

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Page 98 of 1192

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

Material

Unit

Returnable Material

MRC
No.---date---

DTR

Quantity

276/43 dt.
5.1.12 ,
406/98
dt.10.5.12
MRC
A/126/
No.---date--- 45,48,49,50
dt.4.3.13,
156/42, Dt.
03.10.13

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

A/97/25
dt.16.05.12

07 No.(100KVA)

A/1283/54
dt.14.2.13,
406/93,96,97

A/1404/33 dt
10.10.12
04 Nos. (100 KVA)
A/126/20
dt 43.13,
1404/32 dt
14.2.13

dt.10.5.12 , ,
A/1450-60
dt.17.9.12 ,

1528

415/40, Dt.
02.03.12,
509/55, Dt.
23.07.12

740

415/43, Dt.
03.03.12

Conductor

MRC
No.---date---

509/56, Dt.
23.07.12,
419/09, Dt.
19.11.11

1713

126/67, Dt.
23.07.12,
415/38, Dt.
02.03.12

Fabricated material

MRC
No.---date---

419/05, Dt.
28.11.11

610

415/46, Dt.
03.03.12

Page 99 of 1192

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

S.No.

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

1226536.00

151550.28

30

1313732.00

162375.30

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

610756.00

86600.16

21

801570.00

113662.71

AAA conductor 34 sq mm Weasel Conductor

Km

180259.31

47911.18

24.54

325644.53

86638.48

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

358620.00

40052.50

54

523523.00

58455.00

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

282129.00

30845.76

27

230787.00

25237.44

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

612030

92794

293

779673

118211

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

109986.60

13009.96

9.39

251869.31

29792.80

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

96092.00

41604.55

110

162929.00

70407.70

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

28722.00

2639.17

61

42734.00

3926.57

12

Galvanized Angle 50x50x6

No.s

2501.00

185.73

61

3721.00

276.33

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

17190.00

1300.93

52

21802.00

1649.96

14

Galvanized Angle

No.s

2501.00

185.73

52

3172.00

235.56

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

46922.00

9757.02

96

57752.00

11209.44

16

PG clamps

No.s

6324.00

1642.62

201

10110.00

2659.89

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

35746.00

4912.06

96

43996.00

6070.72

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

4134.00

1135.02

96

5088.00

1363.44

Page 100 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

139441.00

35562.86

168

272585.00

69967.08

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

11102.00

2867.67

168

21797.00

5666.44

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

24703.00

6251.21

223

49860.00

12860.49

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

9856.00

2621.01

12

16896.00

4493.16

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

0.00

0.00

5632.00

1501.36

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

0.00

0.00

1584.00

420.64

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

0.00

0.00

32

1312.00

348.16

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

0.00

0.00

15136.00

4032.64

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

86132.00

4479.84

112

158144.00

8225.28

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

11942.00

3212.91

112

21880.00

5825.62

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

297.00

78.87

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

558.00

149.58

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

620.00

165.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

220.00

58.02

220.00

58.02

35

T clamp for jumper

No.s

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

11757.00

960.12

23454.00

5524.04

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

0.00

0.00

16470.00

1400.75

Page 101 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

S.No.

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

38

16 Amp kit-kat set (set of 3 Nos)

Set

29093.00

7755.00

48

29712.00

7920.00

39

11 KV Danger Board

nos

8444.00

643.26

276

16419.00

1250.28

40

11 KV DO fuse unit.

No.s

229656.00

19446.90

216

300666.00

25457.76

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

6600.00

1645.05

216

8640.00

2153.52

42

11 KV L.A.

No.s

65589.00

15932.94

216

85866.00

20861.34

43

11 KV Pin insulators

No.s

47272.00

12160.30

790

100037.00

25908.68

44

11 KV GS pins

No.s

26480.00

6775.34

790

55667.00

14348.35

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

68062.00

27225.66

311

139424

54982

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

83209.50

18315.94

1563

129137

29405

47

Stay Clamp

Set

12727.00

1256.64

326

26182

2747

48

GI wire for lacing binding 24 SWG

Kg.

0.0

0.0

516.0

136.0

49

GI wire 8 SWG.

Kg.

17408.00

4336.16

700

36956.00

9533.48

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

22795.50

4435.74

662

55190.50

9488.34

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

13208.00

3386.96

167

26252.00

6721.36

52

11 KV Disc insulators

No.s

79722.00

21000.90

462

136185.00

35772.96

53

11 KV Strain hardware

No.s

30093.00

8015.70

462

50613.00

13384.68

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

55

Earthing set (Coil Earth)

No.s

12958.00

3357.05

220

26404

6840

56

Aluminium winding wire & tape

Kg.

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

2592.00

717.84

150

5400.00

1495.50

Page 102 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

S.No.

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

58

Shackle insulator(90x75 mm)

No.s

9072.00

2414.88

150

18900.00

5031.00

59

GI wire 5 mm for support of cable

Kg.

55800.00

14688.00

1500

93000.00

24480.00

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

18275.00

4444.10

47

22608.00

5496.65

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

0.00

0.00

64

4160.00

1102.72

63

HT Tape

Mtr.

32175.00

8984.25

3240

42120.00

11761.20

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

0.00

0.00

30

2310.00

598.50

65

Galvanized nuts and bolts

Kg.

54362.18

3649.29

1155

79574

5277

66

Galvanized Washer

Kg.

5282.02

254.20

80

7559

364

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

1230

68

35

2720

159

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

0.00

50566.65

20.5

0.00

90140.55

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

0.00

134990.97

53.40

0.00

234805.14

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

0.00

79587.51

40.30

0.00

177203.13

Ckt.Km.

0.00

25481.42

3.859

0.00

22741.16

Ckt.Km.

0.00

30174.05

9.33

0.00

49282.38

Nos.

0.00

34270.32

208

84860

Nos.

0.00

1735.65

173

3451

Nos.

0.00

47325.48

0.00

31550.32

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

141

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

0.00

73240.08

293

0.00

105192.86

77

Back filling of pole with boulders and ramming.

Nos.

0.00

979.14

326

Page 103 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

S.No.

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

0.00

0.00

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

27906.020

7895.190

0.500

33064.000

9354.490

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 104 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

0.300

7138

2019

1404.00

402.48

944

268

Nos.

112.00

32.64

12

664

192

Nos.

9885.00

2796.90

5855

1656

S.No.

Material

Unit

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 105 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

4895954.13

1264440.37

6741894.87

1950127.31

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

2739567.91
2156386.22
4895954.13

1264440.37
1264440.37

3472488.85
3269406.02
6741894.87

1950127.31
1950127.31

Claimed 90% of remaining+20% of major+90% of Erection

2488661.18

1137996.33

3636963.19

1755114.58

14.12.11

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

290133

485287
25,288.81

97,919.08
48959.54
2,051,649.56

70% Value of Transformer & Conductor

25,288.81

134,837.90
-

Payable Service Tax @ 10.30%

Payable Sales Tax

Invoice
No.----date----

39,002.55

12644.40

67418.95

19501.27

1,074,774.31

2,949,419.34

1,657,608.21

1917697.53
Invoice
No.----date----

134,837.90

39,002.55

2430742.19

130237.36

FLCL/201112/DAMOH/E
REC/24 DT
01.03.12

FLCL/201112/DAMOH/O
A/SUP/24 DT
01.03.12

52170

Page 106 of 1192

200863.11

65198

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Page 107 of 1192

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

Material

Unit

Returnable Material

MRC
No.---date---

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

DTR

MRC
No.---date---

5 No.(01 Nos. 63
KVA,03 Nos. 100
KVA, 01 No. 200
KVA)

397/62 dt.
19.6.12,
A/1450-76
dt17.9.12,A
/1404/34
dt.14.2.13,
126/46
dt.4.3.13

Conductor

MRC
No.---date---

638

415/41, Dt.
02.03.12

1639

Fabricated material

MRC
No.---date---

980

415/44, Dt.
03.03.12

965

Page 108 of 1192

4 No.(02 Nos. 100


KVA , 02 Nos. 63
KVA)

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

S.No.

Material

Unit

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Rosa

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

41

1795416.00

221912.91

90

3941116.00

487125.90

77

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

14

534236.00

75775.14

16

610324.00

86600.16

37

AAA conductor 34 sq mm Weasel Conductor

Km

16.018

212425.35

56432.22

12.33

163076.92

43020.97

27.31

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

57

552607.00

61702.50

89

862647.00

96342.50

91

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

24

205128.00

22433.28

31

264927.00

28976.32

46

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

297

790317

119825

424

1128264

171063

455

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

4.97

133298.39

15767.43

7.747

207821.02

24582.47

4.948

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

84

124343.00

53765.88

72

107880.00

46085.04

146

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

55

38520.00

3540.35

101

70722.00

6501.37

115

12

Galvanized Angle 50x50x6

No.s

55

3355.00

249.15

101

6161.00

457.53

115

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

51

21377.00

1618.23

98

41070.00

3109.54

110

14

Galvanized Angle

No.s

51

3111.00

231.03

98

5978.00

443.94

110

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

102

61334.00

13078.86

196

117828.00

27936.44

220

16

PG clamps

No.s

117

5850.00

1484.73

165

8350.00

2275.85

152

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

102

46732.00

6413.42

196

89784.00

12235.72

220

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

102

5406.00

1497.66

196

10388.00

2995.44

220

Page 109 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

Material

Unit

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Rosa

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

115

182553.00

46722.32

204

326454.00

81720.60

351

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

115

14472.00

3752.58

204

26022.00

6592.86

351

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

166

36003.00

9059.88

288

62865.00

15828.81

445

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

7040.00

1872.15

11264.00

2995.44

12

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

0.00

0.00

5632.00

1501.36

12

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

0.00

0.00

1584.00

420.64

12

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

0.00

0.00

32

1312.00

348.16

48

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

0.00

0.00

15136.00

4032.64

12

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

73

103076.00

5361.12

174

245688.00

12778.56

172

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

73

14162.00

3639.78

174

34100.00

9221.74

172

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

297.00

78.87

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

558.00

149.58

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

620.00

165.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

220.00

58.02

220.00

58.02

35

T clamp for jumper

No.s

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

11

43061.00

6403.48

27421.00

2961.04

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

13176.00

1120.60

3294.00

280.15

Page 110 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

S.No.

Material

Unit

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Rosa

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

38

16 Amp kit-kat set (set of 3 Nos)

Set

30

18570.00

4950.00

69

42711.00

11385.00

89

39

11 KV Danger Board

nos

181

10780.00

819.93

332

19773.00

1503.96

470

40

11 KV DO fuse unit.

No.s

204

283818.00

24043.44

351

488109.00

41368.86

399

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

204

8160.00

2033.88

351

14040.00

3499.47

399

42

11 KV L.A.

No.s

204

81063.00

19672.65

351

139428.00

33804.81

399

43

11 KV Pin insulators

No.s

559

70754.00

18294.63

971

122191.00

30920.57

1436

44

11 KV GS pins

No.s

559

39491.00

10163.88

971

68544.00

17246.35

1436

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

237

105238.00

41899.23

411

182319.00

72660.69

465

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

1303.5

133870.00

26833.07

2260.5

262597.50

48027.00

2557.5

47

Stay Clamp

Set

237

19845.00

1933.92

431

35410.00

3604.00

511

48

GI wire for lacing binding 24 SWG

Kg.

0.0

0.0

516.0

136.0

49

GI wire 8 SWG.

Kg.

408

17552.00

4372.40

276

13880.00

3568.20

986

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

444.5

31090.50

6349.08

812

65695.00

11623.24

882

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

108

17010.00

4405.86

198

31044.00

7822.20

348

52

11 KV Disc insulators

No.s

378

111057.00

28505.28

732

216132.00

57127.98

753

53

11 KV Strain hardware

No.s

378

41277.00

10626.48

732

82422.00

22026.06

753

54

Jointing sleeves suitable for existing conductor.

No.s

43

4125.60

1067.48

0.00

0.00

55

Earthing set (Coil Earth)

No.s

147

17688.00

4601.79

284

34112.00

8847.38

395

56

Aluminium winding wire & tape

Kg.

29

374

98

32

416

87

49

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

89

3204.00

887.33

153

5508.00

1525.41

131

Page 111 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

S.No.

Material

Unit

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Rosa

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

58

Shackle insulator(90x75 mm)

No.s

89

11214.00

2985.06

153

19278.00

5131.62

131

59

GI wire 5 mm for support of cable

Kg.

890

55180.00

14524.80

2304

142848.00

37601.28

1272.6

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

51

24534.00

5964.45

97

46659.00

11344.15

110

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

0.00

0.00

64

4160.00

1102.72

96

63

HT Tape

Mtr.

3060

39780.00

11107.80

5265

68445.00

19111.95

5985

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

24

1848.00

478.80

462.00

119.70

65

Galvanized nuts and bolts

Kg.

1026.27

70615.05

4709.38

1946.37

133852.37

8859.40

2312.55

66

Galvanized Washer

Kg.

71.84

6762.54

325.45

132.90

12508.48

602.06

157.67

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

59

4718

267

36

2922

163

27

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

19.5

0.00

85743.45

27.5

0.00

120920.25

35

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

46.6

0.00

204904.86

81.2

0.00

357044.52

90.1

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

24.3

0.00

106849.53

62.5

0.00

274818.75

62.4

Ckt.Km.

5.858

0.00

34521.31

17.761

0.00

104665.93

20.407

Ckt.Km.

8.59

0.00

37694.45

20.93

0.00

88684.90

24.07

Nos.

100

0.00

40798.00

263

0.00

107298.74

285

Nos.

119

0.00

2374.03

85

0.00

1695.75

353

Nos.

0.00

31550.32

0.00

70988.22

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

153

291

330

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

297

0.00

106628.94

424

0.00

152224.48

455

77

Back filling of pole with boulders and ramming.

Nos.

0.00

2284.66

0.00

1958.28

Page 112 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

Nos.

0.00

0.00

0.00

0.00

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.508

33593.020

9504.160

0.413

27310.860

7726.810

0.831

S.No.

Unit

Quantity

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

82

93

Material

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Rosa

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 113 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

1170.00

335.40

819

235

16

20.00

1120.00

326.40

280

82

10

Nos.

5.00

9885.00

2796.90

7908

2238

S.No.

Material

Unit

Quantity

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

10.00

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

97

Rosa

98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 114 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

S.No.

Material

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

6231545.85

1653863.14

10698569.15

2931804.77

Quantity

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

26.12.11

20.01.12

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

15

Quantity

Unit

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Rosa

06.03.12

3465692.74
2765853.11
6231545.85

1653863.14
1653863.14

6050601.94
4647967.21
10698569.15

2931804.77
2931804.77

3182406.35

1488476.83

5393290.88

2638624.29

467088
124,630.92
-

124,630.92
62315.46
2,528,371.97

70% Value of Transformer & Conductor

963830
33,077.26
33,077.26

58,636.10
-

16538.63

106985.69

1,405,783.67

4,108,503.80

2425984.92
FLCL/201112/DAMOH/ERE
C/28 DT
01.03.12

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

FLCL/2011Invoice
12/DAMOH/OA/S
No.----UP/28 DT
date---01.03.12

Page 115 of 1192

58,636.10

29318.05
2,492,034.05

4235421.36

170347.90

65675

213,971.38

FLCL/201112/DAMOH/EREC/
30 DT 01.03.12

FLCL/201112/DAMOH/OA/SU
P/30 DT 01.12.03

301975.89

115643

FLCL/201112/DAMOH/ER
EC/35 DT
13.03.12

FLCL/201112/DAMOH/OA
/SUP/35 DT
13.3.12

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

Material

Unit

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Page 116 of 1192

Quantity

Plant Amount
invoce No. 30
date 30.01.12

Rosa

15

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

Material

Unit

Returnable Material

MRC
No.---date---

DTR

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Quantity

Plant Amount
invoce No. 30
date 30.01.12

Rosa

15

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

397/52 ,
53,54 dt
19.6.12,
397/ 59,60,61
dt.19.6.12
A/304/79,90
dt.30.7.12,
4 No.(100KVA)
A/1283/55
dt.14.2.13 ,
275/45
dt.19.2.13

406/ 92,94 dt.


10.5.12,
MRC
275/45
No.---date--- dt.19.2.13,
156/42, Dt.
03.10.13

Conductor

MRC
No.---date---

415/39, Dt.
02.03.12

Fabricated material

MRC
No.---date---

415/45, Dt.
03.03.12

Page 117 of 1192

765

435/21, Dt.
19.05.12

630

397/41, Dt.
14.06.12

8 No.(01No. 200
KVA,06 No. 100
KVA, 01 No. 63 KVA)

A/304/91
dt.30.7.12

895

435/24, Dt.
19.05.12

1502

397/41, Dt.
14.06.12,
509/48, Dt.
23.07.12

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

S.No.

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

3371556.00

416763.27

26

1138644.00

140725.26

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

1411894.00

200262.87

36

1374228.00

194850.36

AAA conductor 34 sq mm Weasel Conductor

Km

362069.37

96071.23

21.89

290279.73

77256.17

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

882262.00

98507.50

45

436349.00

48712.50

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

393054.00

42997.12

42

358962.00

39258.24

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

1210755

183570

300

798300

121035

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

132735.05

15700.80

7.184

192717.98

22795.98

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

216594.00

93450.22

114

168948.00

72967.98

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

80554.00

7402.55

61

42754.00

3926.57

12

Galvanized Angle 50x50x6

No.s

7015.00

520.95

61

3721.00

276.33

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

46112.00

3490.30

61

25586.00

1935.53

14

Galvanized Angle

No.s

6710.00

498.30

61

3721.00

276.33

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

132308.00

27102.44

120

72224.00

12107.04

16

PG clamps

No.s

7652.00

2023.52

150

7560.00

2012.70

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

100804.00

13867.64

120

55012.00

7648.24

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

11660.00

3183.84

120

6360.00

1624.44

Page 118 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Rosara

Motha

BILL No

15

16

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

567617.00

143936.14

237

384128.00

98539.04

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

45382.00

11650.95

237

30705.00

7977.44

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

101003.00

25773.70

305

68962.00

17776.22

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

16896.00

4493.16

12672.00

3369.87

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

8448.00

2252.04

5632.00

1501.36

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

2376.00

630.96

1584.00

420.64

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

1968.00

522.24

32

1312.00

348.16

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

22704.00

6048.96

15136.00

4032.64

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

242864.00

12631.68

127

179324.00

9326.88

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

33688.00

9083.92

127

24826.00

6630.67

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

297.00

78.87

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

558.00

149.58

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

620.00

165.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

220.00

58.02

220.00

58.02

35

T clamp for jumper

No.s

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

19571.00

3041.72

7838.00

640.08

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

6588.00

560.30

0.00

0.00

Page 119 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

S.No.

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

38

16 Amp kit-kat set (set of 3 Nos)

Set

55091.00

14685.00

62

38378.00

10230.00

39

11 KV Danger Board

nos

27974.00

2129.10

330

19665.00

1494.90

40

11 KV DO fuse unit.

No.s

555069.00

47026.14

261

363405.00

30761.46

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

15960.00

3978.03

261

10440.00

2602.17

42

11 KV L.A.

No.s

158538.00

38466.75

261

103776.00

25226.79

43

11 KV Pin insulators

No.s

181042.00

46132.56

974

123055.00

31603.12

44

11 KV GS pins

No.s

101260.00

25670.88

974

68747.00

17580.29

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

206338.00

82207.35

308

137057.00

54451.32

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

261530.50

54015.67

1694

128540.50

33370.71

47

Stay Clamp

Set

41850.00

4300.32

336

26745.00

2828.80

48

GI wire for lacing binding 24 SWG

Kg.

774.0

204.0

516.0

136.0

49

GI wire 8 SWG.

Kg.

45306.00

11452.26

548

26828.00

6791.40

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

65919.00

11914.89

647.5

49906.50

8811.73

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

54616.00

13845.52

235

36942.00

9459.22

52

11 KV Disc insulators

No.s

222210.00

58525.74

526

155120.00

40821.26

53

11 KV Strain hardware

No.s

82317.00

21928.35

526

58630.00

15579.77

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

47196.00

12146.32

284

34010.00

8786.50

56

Aluminium winding wire & tape

Kg.

638

133

25

326

68

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

4716.00

1306.07

147

5292.00

1465.59

Page 120 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

S.No.

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

58

Shackle insulator(90x75 mm)

No.s

16506.00

4393.74

147

18522.00

4930.38

59

GI wire 5 mm for support of cable

Kg.

78901.20

20768.83

1490

92380.00

24316.80

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

52912.00

12864.50

60

28858.00

7017.00

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

6240.00

1654.08

64

4160.00

1102.72

63

HT Tape

Mtr.

77805.00

21725.55

3915

50895.00

14211.45

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

462.00

119.70

0.00

0.00

65

Galvanized nuts and bolts

Kg.

159205.40

10548.41

1452.99

100260.66

6789.97

66

Galvanized Washer

Kg.

14841.57

714.24

99.86

9404.84

452.38

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

2154

122

10

820

45

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

0.00

153898.50

20.5

0.00

90140.55

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

0.00

396178.71

50.8

0.00

223372.68

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

0.00

274379.04

49.8

0.00

218975.58

Ckt.Km.

0.00

120258.86

12.908

0.00

76067.10

Ckt.Km.

0.00

111433.75

13.91

0.00

56741.58

Nos.

116274

210

85676

Nos.

7042

237

4728

Nos.

0.00

31550.32

0.00

23662.74

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

180

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

0.00

163354.10

312

0.00

112014.24

77

Back filling of pole with boulders and ramming.

Nos.

0.00

979.14

0.00

652.76

Page 121 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

S.No.

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

54952.370

15547.160

1.13

74724.640

21141.150

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 122 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Material

Unit

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

0.424

10088

2854

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

1872

537

36

4244

1207

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

560

163

32

1752

504

Nos.

11862

3356

13

25321

7163

97

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

S.No.

98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 123 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

Quantity

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

12058617.33

3345940.27

7525454.53

2185777.73

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

13.02.12

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

6489009.41
5569607.92
12058617.33

3345940.27
3345940.27

3794169.71
3731284.82
7525454.53

2185777.73
2185777.73

6310449.01

3011346.24

4116990.28

1967199.96

1398269

821366
66,918.81

241,172.35
120586.17

33459.40

4,550,421.49

70% Value of Transformer & Conductor

66,918.81

150,509.09
75254.55

2,844,049.23

3,069,860.64

4542306.59

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

Invoice
No.----date----

150,509.09

43,715.55
43,715.55
21857.78
1,857,911.07

2655918.80

344631.85

FLCL/201112/DAMOH/E
REC/34 DT
01.03.12

FLCL/201112/DAMOH/O
A/SUP/34 DT
01.03.12

128040

Page 124 of 1192

225135.11

75494

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Rosara

Motha

BILL No

15

16

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Page 125 of 1192

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Rosara

Motha

BILL No

15

16

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Unit

Returnable Material

MRC
No.---date---

DTR

MRC
No.---date---

04 Nos. (100
KVA)

397/55,56,5
7
dt.19.6.12

03 Nos. (100
KVA)

Conductor

MRC
No.---date---

1285

435/23, Dt.
19.05.12

255

Fabricated material

MRC
No.---date---

1492

397/41, Dt.
14.06.12

579

Page 126 of 1192

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

Material

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

S.No.

Material

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

80

3502720.00

433000.80

74

3240404.00

400525.74

965

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

35

1335158.00

189437.85

32

1220972.00

173200.32

477

AAA conductor 34 sq mm Weasel Conductor

Km

7.524

99170.66

25964.79

27.348

362699.00

96144.74

549.82

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

92

891832.00

99590.00

47

455045.00

50877.50

1210

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

37

316005.00

34584.64

64

547032.00

59822.08

608

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

0.00

14

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

464

1234704.00

187200.80

337

896757.00

135962.65

6050

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

6.10

163692.25

19362.62

5.725

153578.85

18166.34

125.56

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

120

178335.00

76808.40

85

126134

54406

2562

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

114

79838.00

7338.18

102

71440.00

6565.74

1385

12

Galvanized Angle 50x50x6

No.s

114

6954.00

516.42

102

6222.00

462.06

1385

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

112

46945.00

3553.76

99

41498.00

3141.27

1347

14

Galvanized Angle

No.s

112

6832.00

507.36

99

6039.00

448.47

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

224

134692.00

28810.48

198

119066.00

26366.22

2658

16

PG clamps

No.s

89

4497.00

1214.95

126

6366.00

1719.06

3934

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

224

102626.00

14081.60

198

90718.00

12418.86

2658

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

224

11872.00

3292.68

198

10494.00

2948.22

2658

Page 127 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Material

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

329

527760.00

130766.94

306

495536.00

127725.60

3617

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

329

42151.00

10566.37

306

39578.00

10333.84

3617

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

417

94285.00

23413.10

388

88254.00

22794.36

4657

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

22

30976.00

8237.46

10

14080.00

3744.30

198

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

18

12672.00

3378.06

14

9856.00

2627.38

162

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

18

3564.00

946.44

14

2772.00

736.12

2143

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

72

2952.00

783.36

56

2296.00

609.28

648

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

18

34056.00

9073.44

14

26488.00

7057.12

162

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

175

247100.00

12852.00

122

172264.00

8959.68

1981

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

175

34270.00

9233.50

122

23756.00

6222.62

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

12770.00

2460.56

23

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

594.00

157.74

594.00

157.74

69

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

1116.00

299.16

1116.00

299.16

69

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

1240.00

330.00

1240.00

330.00

46

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

440.00

116.04

440.00

116.04

46

35

T clamp for jumper

No.s

12

2160.00

576.60

12

2160.00

576.60

138

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

31328.00

4001.84

27397.00

4402.56

189

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

6588.00

560.30

9882.00

840.45

44

Page 128 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

S.No.

Material

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

38

16 Amp kit-kat set (set of 3 Nos)

Set

50

30950.00

8250.00

51

31569.00

8415.00

1300

39

11 KV Danger Board

nos

442

26250

2002

416

24793

1884

5206

40

11 KV DO fuse unit.

No.s

411

571701.00

48440.46

345

479856

40662

5079

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

411

16440.00

4097.67

345

13800

3440

5037

42

11 KV L.A.

No.s

411

163293.00

39611.76

345

137064

33245

5037

43

11 KV Pin insulators

No.s

1378

173090.00

43497.34

1219

154283

39884

44

11 KV GS pins

No.s

1378

97044.00

24264.38

1219

86182

22149

15275

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

491

217538

86804

457

202723

80793

5957

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

2701

276067

56015

2514

250162

51432

32724

47

Stay Clamp

Set

520

42538

4439

492

40140

4167

48

GI wire for lacing binding 24 SWG

Kg.

13.5

1161.00

306.05

10.5

903.0

238.0

49

GI wire 8 SWG.

Kg.

139.6

8776.80

2388.93

99

6223.00

1693.03

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

727.5

48253.00

9588.23

498.5

38409.00

7120.53

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

323

50548.00

12589.44

285

44850.00

11558.70

52

11 KV Disc insulators

No.s

753

222498.00

58887.60

558

164013.00

42330.90

9146

53

11 KV Strain hardware

No.s

753

83550.00

22377.15

558

59790.00

15530.70

9146

54

Jointing sleeves suitable for existing conductor.

No.s

412

55

Earthing set (Coil Earth)

No.s

359

42898

10952

360

43152

11197

4257

56

Aluminium winding wire & tape

Kg.

65

842

176

27

347

73

641

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

139

5004.00

1385.83

119

4284.00

1186.43

2733

Page 129 of 1192

99

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

S.No.

Material

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

58

Shackle insulator(90x75 mm)

No.s

139

17514.00

4662.06

119

14994.00

3991.26

2733

59

GI wire 5 mm for support of cable

Kg.

2787.5

172825.00

45492.00

3038

188356.00

49580.16

28136.2

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

112

53867.00

13098.40

101

48573.00

11811.95

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

144

9360.00

2481.12

112

7280.00

1929.76

1296

63

HT Tape

Mtr.

5355

69615.00

19438.65

5175

67275.00

18785.25

75945

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

308.00

79.80

462.00

119.70

65

Galvanized nuts and bolts

Kg.

1956

134379

8899

1296

89216

5959

26887.23

66

Galvanized Washer

Kg.

95

8932

430

120

11337

545

1940.59

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

42

3384

190

38

3026

172

26650.34333

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

32.5

0.00

142905.75

30

0.00

131913.00

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

100.40

0.00

441468.84

91.70

0.00

403214.07

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

58.80

0.00

258549.48

52.70

0.00

231727.17

Ckt.Km.

26.11

0.00

153866.75

18.35

0.00

108119.24

Ckt.Km.

26.81

0.00

109378.91

20.95

0.00

95373.02

328

Nos.

235

95875

425

173392

2829.00

Nos.

331

6603

309

6165

3592.00

Nos.

0.00

23662.74

0.00

70988.22

107.00

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

336

303

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

464

0.00

166585.28

337

0.00

120989.74

77

Back filling of pole with boulders and ramming.

Nos.

1958

1306

Page 130 of 1192

2360.3

99.00

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

1.00

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

6.00

82

AAA conductor 100 sq. mm Dog.

K.M.

0.00

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

6.00

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.089

5885

1665

0.000

0.000

0.000

S.No.

93

Material

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 131 of 1192

5.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Qty of
Change
Order

S.No.

Material

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

6900

1952

1.24

29525.87

8352.84

2.09

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

831

235

16

1904

537

126

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

272

78

26

1404

401

210

Nos.

9581

2710

11

20911

5914

76

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

75

100

Page 132 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

Nos.

102 Red oxide paint

Ltr.

1.5

103 Aluminium paint

Ltr.

1.5

Nos.

1284464

295218

1284464

295218

13058453.71

3576575.02

11836214.47

3366669.37

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

31.03.12

31.05.12

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

6335444.91
6723008.80
13058453.71

3576575.02
3576575.02

4578359.85
7257854.62
11836214.47

3366669.37
3366669.37

7317796.90

3218917.52

7447741.13

3030002.43

261,169.07

71,531.50

236,724.29

67,333.39

261,169.07
130584.54
6,926,043.29

70% Value of Transformer & Conductor

71,531.50

35765.75

118362.14

3,040,088.77

7,092,654.69

4434811.44

Payable Service Tax @ 10.30%

Invoice FLCL/MP/DAM
No.----- OH/OA/SUP/02
date---- DT 23.04.12

Payable Sales Tax

FLCL/MP/DAM
Invoice
OH/OA/SUP/02
No.----(SALES TAX)
date---DT 23.04.12

Page 133 of 1192

67,333.39
33666.69
2,861,668.96

3204851.90

368387.23

146659

236,724.29

FLCL/MP/DAM
OH/OA/SUP/06
DT 06.06.12

FLCL/MP/DAM
OH/OA/SUP/06
(SALES TAX)
06.06.12

346766.95

134660

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Material

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Page 134 of 1192

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Qty of
Change
Order

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Material

Unit

Returnable Material

MRC
No.---date---

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Qty of
Change
Order

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

A/1285/94
dt.14.2.13,

DTR

MRC
No.---date---

A/1285/85
dt.14.2.13,
156/42, Dt.
03.10.13

03 (100KVA)

A/1450/77
dt.17.9.12 ,

9 No.(8 no.100KVA,1
no.63 KVA)

275/45
dt.19.2.13,
156/42, Dt.
03.10.13

Conductor

MRC
No.---date---

509/53, Dt.
23.07.12

335

509/52, Dt.
23.07.12

850

Fabricated material

MRC
No.---date---

397/41, Dt.
14.06.12

1387

509/49, Dt.
23.07.12

1555

Page 135 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

965

42258676

5223072.15

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

451

17207362

2441042.01

AAA conductor 34 sq mm Weasel Conductor

Km

507.844

6737975.01

1789013.47

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

1210

12009318

1341217.5

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

596

4844343

529986.24

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

6050

16099050

2440872.5

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

104.427

2801358.7

331363.58

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

10

140 Kg 8.0 M long PCC pole

No.s

2306

3415330

1476001.42

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

1383

968624

89023.71

12

Galvanized Angle 50x50x6

No.s

1383

84363

6264.99

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

1332

558348

42264.36

14

Galvanized Angle

No.s

1332

81252

6033.96

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

2638

1586386

341691.26

16

PG clamps

No.s

2771

139695

37247.89

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

2638

1208678

165760.7

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

2638

139814

38877.66

Page 136 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

3497

5592498

1419268.44

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

3497

445075

114378.94

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

4507

1017742

256674.38

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

208

292864

77881.44

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

170

119680

31903.9

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

170

33660

8938.6

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

680

27880

7398.4

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

170

321640

85693.6

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

1954

2755220

143501.76

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

1954

381988

102049.24

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

24

153240

29526.72

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

72

7128

1892.88

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

72

13392

3589.92

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

48

14880

3960

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

48

5280

1392.48

35

T clamp for jumper

No.s

144

25920

6919.2

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

126

493290

70596.96

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

42

138348

11766.3

Page 137 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

38

16 Amp kit-kat set (set of 3 Nos)

Set

971

601049

160215

39

11 KV Danger Board

nos

5079

302600

23007.46

40

11 KV DO fuse unit.

No.s

4965

6907167

585174.9

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

4965

202200

50398.35

42

11 KV L.A.

No.s

4965

2117340

513980.73

43

11 KV Pin insulators

No.s

15003

1896513

488059.88

44

11 KV GS pins

No.s

14791

1048232

268152.15

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

5740

2545520

1014774.97

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

31453

3170520.5

657728.29

47

Stay Clamp

Set

5919

489177

50148.64

48

GI wire for lacing binding 24 SWG

Kg.

103

8858

2335.04

49

GI wire 8 SWG.

Kg.

13069.6

662109.8

170030.92

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

10716

776764.5

148146.8

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

3348

526010

134421.35

52

11 KV Disc insulators

No.s

8894

2623807

688467.36

53

11 KV Strain hardware

No.s

8894

982876

260334.01

54

Jointing sleeves suitable for existing conductor.

No.s

100

9542.4

2460.67

55

Earthing set (Coil Earth)

No.s

4231

507672

131679.14

56

Aluminium winding wire & tape

Kg.

353

8692.95

2172.73

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

1935

69660

19291.95

Page 138 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

58

Shackle insulator(90x75 mm)

No.s

1935

243810

64899.9

59

GI wire 5 mm for support of cable

Kg.

23396.1

1450558.2

381824.35

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

1315

632420

153789.25

61

Earthing Strips

3945

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

1360

88400

23432.8

63

HT Tape

Mtr.

73665

957645

267403.95

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

316

24332

6304.2

65

Galvanized nuts and bolts

Kg.

25896.3433333

1781911.85

118171.24

66

Galvanized Washer

Kg.

1791.546

168682.46

8115.9

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

754

59733

3365.32

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

404

1776428.4

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

1185.4

5212322.34

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

671

2950454.1

Ckt.Km.

174.849

1030388.66

Ckt.Km.

289

1392768

Nos.

3257

1328790.86

Nos.

3385

67530.69

Nos.

106

836083.48

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

6044

2169916.88

77

Back filling of pole with boulders and ramming.

Nos.

41

13381.58

Page 139 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

23055

5689.94

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

2040

576.6

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

12

1020

288.3

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

15719

2452.4

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

6.148

406554.93

115022.81

S.No.

93

Material

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 140 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

2.771

65927.63

18650.85

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

151

17759

5064.54

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

216

11976

3470.52

Nos.

78

152382

43109.4

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

7567

932

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

6325

588.4

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 141 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

2568928.00

590435.18

156123354.93

42639700.16

83808396.44
72314958.49
156123354.93

42639700.16
42639700.16

81845141.93

38375730.14

9467654.27

0.00

1405986.65

823656.15

3122467.10

852794.00

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value
Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

1561233.55

426397.00

67693787.01

36272882.99

70% Value of Transformer & Conductor

58665878.26

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

Invoice
No.----date----

4391889.12

1668970.04

Page 142 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Page 143 of 1192

Inst & Comm.


Amount

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

Returnable Material

MRC
No.---date---

Total

MRA pending

Remarks

DTR

MRC
No.---date---

97 Nos.

MRA of 5 MDTR's
under process.

As per BOM 102 DTR


to be returned

Conductor

MRC
No.---date---

29063

Fabricated material

MRC
No.---date---

19855

Page 144 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Unit

62

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

25

1030

65

62

475

24

445.838

-62.006

1210

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

943

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

475

AAA conductor 34 sq mm Weasel Conductor

Km

389.77

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

1046

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

608

608

12

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

375

375

375

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

6050

6350

300

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

10

140 Kg 8.0 M long PCC pole

No.s

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

12

Galvanized Angle 50x50x6

No.s

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

14

Galvanized Angle

No.s

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

16

PG clamps

No.s

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

56.068
164

300

105

105

14.4

14.4

2390

2390

1632

1632

1538

1538
1157

180

1337
1700

1700

2772

2772

5742

5742
2476

296

1922

748

Page 145 of 1192

2772
2670

300

0.573
14.4
84
249

50

155
5
368

350

134
2971
134
32

1300

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

4263

4263

4242

4242
4289
189

Total
Received

4539

250
10

152

231

32

252

100

386

386

No.s

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

35

T clamp for jumper

No.s

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

32
23
82
216

56
180

180
1216

800

1216

800

2016
2016
4459

4459

24

24

10
62
62
4459
0

75
75

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

745

736
736

32

766

69

3
6

48

48
42

75

48
150

150

206

206

3
0
0
6
80

101
101

59

Page 146 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

38

16 Amp kit-kat set (set of 3 Nos)

Set

39

11 KV Danger Board

nos

40

11 KV DO fuse unit.

No.s

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

42

11 KV L.A.

No.s

43

11 KV Pin insulators

No.s

44

11 KV GS pins

No.s

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

47

Stay Clamp

Set

48

GI wire for lacing binding 24 SWG

Kg.

49

GI wire 8 SWG.

Kg.

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

52

11 KV Disc insulators

No.s

53

11 KV Strain hardware

No.s

54

Jointing sleeves suitable for existing conductor.

No.s

55

Earthing set (Coil Earth)

No.s

56

Aluminium winding wire & tape

Kg.

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

2616

2616

5684

5684
4932

40

4932

40

4972
4972
5150

5150

24625

24625

28640

28640

1645

1200

605
7
7
185

40

9622
13849

5975
5975
29809

235
31309

1500

7690.5

7690.5
25

150

175
10053

10053

10716

10716

2710

2710

10588

10588

8917

8917

4831

4831

8634

8634
0

0
7233

7233

Page 147 of 1192

-144
1771.5

1750

72
-3016.6
0
-638
1694
23
4731
4403
-352.533333
5298

1400

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

6540

58

Shackle insulator(90x75 mm)

No.s

59

GI wire 5 mm for support of cable

Kg.

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

63

HT Tape

Mtr.

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

65

Galvanized nuts and bolts

Kg.

66

Galvanized Washer

Kg.

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

Ckt.Km.

Ckt.Km.

Nos.

Nos.

Nos.

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

6540

32700

32700

1674

1674

4544

4544
1028

400

1428
74500

74500

316

316

28529

28529

2095

2095

800

800

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

77

Back filling of pole with boulders and ramming.

Nos.

Page 148 of 1192

4605
9303.9

4000

359
599
68
835
0
2632.65667
303.454
46
-404
-1185.4
-671
-174.849
-289
-3257
-3385
-106
-6044
-41

1600

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

78

79

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

0
0

0
0

K.M.

0
8

72

72

144

144

13

13

89.407

89.407
5.498

5.498

Page 149 of 1192

7
66
0
132
2

12

0
0
0
0
0
89.407
-0.65

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

97

Nos.

98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

0.229

1000

1000
1500

1500
452

452

12

12

10

10

Page 150 of 1192

849
1284
374
11
9
0

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Unit

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

18
3
3

2
0

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount
70% Value of Transformer & Conductor

Invoice
No.----date----

Send to
Rewa

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

Payable Sales Tax

Send to
Maihar

Invoice
No.----date----

Total
Balance

18

18

Nos.

Payable Service Tax @ 10.30%

Total
Received

Page 151 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Page 152 of 1192

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

Returnable Material

MRC
No.---date---

DTR

MRC
No.---date---

Conductor

MRC
No.---date---

Fabricated material

MRC
No.---date---

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Page 153 of 1192

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

62

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

24

AAA conductor 34 sq mm Weasel Conductor

Km

-62.006

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

12

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

375

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

300

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

0.573

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

14.4

10

140 Kg 8.0 M long PCC pole

No.s

84

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

50

199

12

Galvanized Angle 50x50x6

No.s

155

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

14

Galvanized Angle

No.s

350

18

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

134

16

PG clamps

No.s

1300

1671

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

134

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

32

Page 154 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

766

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

745

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

32

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

23

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

82

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

216

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

56

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

10

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

62

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

62

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

4459

30

11 KV AB switch

Set

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

35

T clamp for jumper

No.s

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

80

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

59

Page 155 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

38

16 Amp kit-kat set (set of 3 Nos)

Set

1200

445

39

11 KV Danger Board

nos

605

40

11 KV DO fuse unit.

No.s

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

42

11 KV L.A.

No.s

40

145

43

11 KV Pin insulators

No.s

9622

44

11 KV GS pins

No.s

13849

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

235

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

-144

47

Stay Clamp

Set

1750

21.5

48

GI wire for lacing binding 24 SWG

Kg.

72

49

GI wire 8 SWG.

Kg.

-3016.6

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

-638

52

11 KV Disc insulators

No.s

1400

294

53

11 KV Strain hardware

No.s

23

54

Jointing sleeves suitable for existing conductor.

No.s

4731

55

Earthing set (Coil Earth)

No.s

4403

56

Aluminium winding wire & tape

Kg.

-352.5333

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

5298

GI 5mm used

Local Purchase

Page 156 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

58

Shackle insulator(90x75 mm)

No.s

4605

59

GI wire 5 mm for support of cable

Kg.

4000

5303.9

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

359

61

Earthing Strips

599

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

68

63

HT Tape

Mtr.

835

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

65

Galvanized nuts and bolts

Kg.

1600

1032.6567

66

Galvanized Washer

Kg.

303.454

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

46

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

-404

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

-1185.4

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

-671

Ckt.Km.

-174.849

Ckt.Km.

-289

Nos.

-3257

Nos.

-3385

Nos.

-106

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

-6044

77

Back filling of pole with boulders and ramming.

Nos.

-41

Page 157 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

66

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

132

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

Send to Indore DISCOM as per approval


letter DISCOM/EZ/ADB/1261 dt 29.12.12

85

11 KV feeder control panel for VCB

Nos.

Send to Indore DISCOM as per approval


letter DISCOM/EZ/ADB/1261 dt 29.12.12

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

Send to Indore DISCOM as per approval


letter DISCOM/EZ/ADB/1261 dt 29.12.12

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

89.407

K.M.

-0.65

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Sent to SPML Infra Damoh

Page 158 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

Total Send

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

S.No.

Material

Unit

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

0.229

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

849

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

1284

Nos.

374

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

11

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 159 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

Nos.

18

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value
Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount
70% Value of Transformer & Conductor

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

Invoice
No.----date----

Page 160 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

Page 161 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Total Send

Material

Unit

Returnable Material

MRC
No.---date---

DTR

MRC
No.---date---

Conductor

MRC
No.---date---

Fabricated material

MRC
No.---date---

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

Page 162 of 1192

Fedders Lloyd Corporation Ltd, B-10/1,Okhla Industrial Area,Phase II,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
11kV Feeder Name

Format of Bill on operational acceptance of all feeders

Sr.No.

Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

420

354

43768.00

18382560.00

15

43768.00

0.00

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

1A

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

498

343

1472.00

733056.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised


Channel 75x40x6 mm length 1600 mm(11.36 Kg)

No

422

380

700.00

295400.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

3
Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

422

380

61.00

25742.00

11 KV DO fuse unit.

No

1260

1107

1389.00

1750140.00

11 KV DO fuse wire 1.5 amp.

No

1260

1107

40.00

50400.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

420

374

419.00

175980.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

420

374

61.00

25620.00

11 KV L.A.

No

1260

1107

397.00

500220.00

11 KV pin insulator

No

1266

1113

125.00

158250.00

11 KV GI Pin

No

1266

1113

72.00

91152.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ1) Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

840

744

601.00

504840.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No

840

744

458.00

384720.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

840

744

53.00

44520.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

840

738

430.00

361200.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

4620

4059

215.00

993300.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

840

738

94.00

78960.00

14

GI wire 8 SWG.

Kg

3360

2234

40.00

134400.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

5880

4996

68.00

399840.00

16

Galvanized washer

Kg

420

359

94.00

39480.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

168

147.6

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

210

184.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding
cost of meter) as per technical specific

Set

420

369

9663.00

4058460.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

8400

7380

13.00

109200.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

420

369

480.00

201600.00

22

Barbed wire

Kg

3.5

1470

1246.5

40.00

58800.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

18900

16605

13.00

245700.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

1687

1425

0.00

0.00

10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

SCHED
ULE
NO. 12

SCHEDULE NO.1 TOTAL

29803540.00

0
16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase
distribution transformer

No

232

218

38098

8838736.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

298

272

1473

438954.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

232

231

700

162400.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

232

231

61

14152.00

11 KV DO fuse unit.

No

696

654

1390

967440.00

11 KV DO fuse wire 1 amp.

No

696

654

40

27840.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

232

224

419

97208.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

232

224

61

14152.00

11 KV L.A.

No

696

654

397

276312.00

11 KV PIN insulator

No

696

651

125

87000.00

11 KV GI Pin

No

696

651

72

50112.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1


Galvanized Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

464

438

601

278864.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

464

438

458

212512.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

464

438

53

24592.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

464

434

430

199520.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

2552

2387

51

130152.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

464

434

94

43616.00

14

GI wire 8 SWG.

Kg

1856

1442

51

94656.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

3248

2938

68

220864.00

16

Galvanized washer

Kg

232

217

94

21808.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

92.8

86.8

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

116

108.5

0.00

10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to
LT bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost
of meter) as per technical specification o

Set

232

217

8529

1978728.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

4640

4360

13

60320.00

Set

232

217

480

111360.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

812

744

40

32480.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

10440

9810

13

135720.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

698

615

0.00

SCHED
ULE
NO. 13

SCHEDULE NO.2 TOTAL

14519498.00

0
25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase
distribution transformer

No

418

491

43784.00

18301712.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

490

456

1473.00

721770.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

418

510

700.00

292600.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

418

510

61.00

25498.00

11 KV DO fuse unit.

No

1254

1473

1390.00

1743060.00

11 KV DO fuse wire 1.5 Amp.

No

1254

1473

40.00

50160.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

418

494

419.00

175142.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

418

494

61.00

25498.00

11 KV L.A.

No

1254

1473

397.00

497838.00

11 KV disc insulator

No

1254

1473

292.00

366168.00

11 KV strain hardware

No

1254

1473

72.00

90288.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ2) Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

836

982

601.00

502436.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

836

982

458.00

382888.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

836

982

53.00

44308.00

10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

836

982

432.00

361152.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

4598

5401

216.00

993168.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

836

982

94.00

78584.00

14

GI wire 8 SWG.

Kg

3344

3050

40.00

133760.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

5852

6674

69.00

403788.00

16

Galvanized washer

Kg

418

450

94.00

39292.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

167.2

196.4

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

209

245.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to
LT bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification o

Set

418

471

9715.00

4060870.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

8360

9820

13.00

108680.00

Set

418

491

482.00

201476.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

1463

1663

40.00

58520.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

18810

22050

13.00

244530.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

1665

1920

0.00

0.00

SCHED
ULE
NO. 4

SCHEDULE NO.3 TOTAL

16 KVA, 11/0.4 KV Copper wound


door 3 phase distribution transformer

(conventional type) out

29903186.00

No

276

233

38206.00

10544856.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

339

280

1477.00

500703.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No

276

262

702.00

193752.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

276

262

61.00

16836.00

11 KV DO fuse unit.

No

828

699

1394.00

1154232.00

11 KV DO fuse wire 1 Amp.

No

828

699

40.00

33120.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

276

240

420.00

115920.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

6
Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

276

240

61.00

16836.00

11 KV L.A.

No

828

699

398.00

329544.00

11 KV disc insulator

No

828

699

293.00

242604.00

11 KV strain hardware

No

828

699

72.00

59616.00

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ2) Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

552

474

603.00

332856.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

552

474

459.00

253368.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

552

474

53.00

29256.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

552

466

431.00

237912.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

3036

2563

51.00

154836.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

552

466

94.00

51888.00

14

GI wire 8 SWG.

Kg

2208

1594

51.00

112608.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

3864

3162

69.00

266616.00

16

Galvanized washer

Kg

276

226

94.00

25944.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

110.4

93.2

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

138

116.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to
LT bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification o

Set

276

233

8553.00

2360628.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

5520

4660

13.00

71760.00

Set

276

238

481.00

132756.00

10

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

966

790

40.00

38640.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

12420

10485

13.00

161460.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

823

676

0.00

0.00

SCHED
ULE
NO. 5

SCHEDULE NO.4 TOTAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

17438547.00

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

119

98

43908

5225052.00

1a

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

43908

307356.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above


from existing DP

No

126

102

0.00

11 KV DO fuse unit.

No

378

315

1394

526932.00

11 KV DO fuse wire 1.5 Amp.

No

378

315

40

15120.00

11 KV LA

No

378

315

398

150444.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3


phase MCCB 40 Amp connected through PVC cable insulated 4 core
unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase 4 wire
energy meter (excluding cost of meter) as per techn

Set

126

95

9694

1221444.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

2520

2100

13

32760.00

Galvanized Nuts & bolts (assorted size)

Kg

504

400

69

34776.00

Galvanized washer

Kg

0.5

63

52.5

94

5922.00

10

Barbed wire

Kg

882

714

40

35280.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

252

210

59

14868.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

5670

4725

13

73710.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

504

421

0.00

7643664

SCHED
ULE
NO. 5B
1

SCHED
ULE
NO. 5C

SCHEDULE NO.5 TOTAL

0
Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on
existing doubble pole Structure

Nos

SCHEDULE NO. 5B total

0.00

1049682.00

0
0

Renovation of existing Distribution Transformer on Existing DP

251

240

11 kv Do Fuse Unit

No

753

717

1394

11 Kv Do Fuse Wire 1.5 Amp.

No

753

807

40

30120.00

11 Kv L.A.

No

753

1077

398

299694.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Fixing and installation of new LT Meter-cum-Protection Box having LT 3


phase MCCB 40 Amp connected through PVC cable insulated 4 core
unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase 4 wire
energy meter (excluding cost of meter) as per techn

Set

250

193

9694

2423500.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

5020

4800

13

65260.00

Galvanized Nuts & bolts (assorted size)

Kg

1002

930

69

69138.00

Galvanized washer

Kg

0.5

125.5

120

94

11797.00

Barbed wire

Kg

1757

1555

40

70280.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

502

421

59

29618.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

11295

9990

13

146835.00

11

consumer indexing

Nos

1013

987

0.00

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D

4195924.00

`Additional LT Distribution box(25kav)

Set

381

96

9694

3693414.00

`Additional LT Distribution box(16kav)

Set

132

8553

0.00

SCHEDULE NO. 5D total


SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ04)

No

15

2075

1434

1610.00

3340750.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

2075

1434

129.00

267675.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

2261

1434

247.00

558467.00

11 KV Pin insulator

No

45

6402

6193

125.00

800250.00

11 KV GI Pins

No

45

6402

6193

70.00

448140.00

Jointing sleeves suitable for existing conductor.

No

847.2

28.8

94.00

79636.80

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

2072

1387

118.00

244496.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate
(Drg. no. ADB/HVDS/ EZ-14)

No

627

327

440.00

275880.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Stay clamp(Galvanized flat 50x6mm)

Set

627

327

70.00

43890.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

3448.5

1798.5

51.00

175873.50

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

125.4

65.4

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

2075

1424

156.00

323700.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

2075

1403

59.00

122425.00

14

Numbering of pole

No

15

2075

1314

0.00

0.00

15

Binding wire and tape

Kg

553.33

236.533333333

13.00

7193.25

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

2490

1470.8

69.00

171810.00

17

Galvanized washer

Kg

140.73

81.4

94.00

13228.31

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

929

1058

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

145.24

167.735

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

156.37

174.849

0.00

0.00

SCHED
ULE
NO. 7

SCHEDULE NO.6 TOTAL

6873414.86

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ04)

No

15

2353

1931

1638

3854214.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

2353

1931

131

308243.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

2353

1931

251

590603.00

11 KV Pin insulator

No

45

7059

6100

128

903552.00

11 KV GI Pins

No

45

7059

6100

71

501189.00

Jointing sleeves suitable for existing conductor.

No

904.4

71.2

96

86822.40

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

2353

1926

120

282360.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg.
no. ADB/HVDS/ EZ-14)

No

755

393

448

338240.00

Stay clamp(Galvanized flat 50x6mm)

Set

755

393

71

53605.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

4152.5

2161.5

52

215930.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

151.6

78.6

0.00

12

Removal of existing conductor from LT line.

Ckt Km

174.054

110.411

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

2353

1924

158

371774.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

2353

1933

60

141180.00

15

Numbering of pole

No

15

2353

1931

0.00

16

Binding wire and tape

Kg

627.93

56

13

8163.05

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

2824.2

2157.2

70

197694.00

18

Galvanized washer

Kg

156.73

124.403333333

95

14889.03

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

1143

1336

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

505.88

448.88

13287

6721614.27

20a

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

58.54

25

13287

777847.55

SCHED SCHEDULE NO.7 TOTAL


ULE
MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZNO. 18
13)

15367920.30

0
No

15

3708

1935

36.00

133488.00

Shackle insulator(90x75 mm)

No

15

3708

1935

126.00

467208.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

110.874

32.374

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

150.585

104.428

26826.00

4039593.21

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

15.7

6219.00

97638.30

GI wire 5 mm for support of cable

Kg

150

35518.85

23396.1

62.00

2202168.70

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

617

454

462.00

285054.00

Stay clamp(Galvanized flat 50x6mm)

Set

568

454

71.00

40328.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

3124

2497

52.00

162448.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting
mixture 1:3:6

Cmt

0.2

113.4

90.8

0.00

0.00

No

596

863

0.00

0.00

2273

971

619.00

1406987.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6


mm with back Patti of flat at end pole for giving supply to pump consumer.
(drg. no. ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

Kg

741.6

366.2

70.00

51912.00

14

Washer

Kg

0.25

61.7396666667

28.3166666667

95.00

5865.27

SCHED
ULE
NO. 9

SCHEDULE NO.8 TOTAL

8892690.48

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly
drilled holes for top clamp and V-cross arm fitting (if ground clearances is
not sufficient).

No

147

208

1408.00

206976.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M


long

No

144

170

704.00

101376.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Back clits/clamp for tightening the guarding cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for clamp
made up of Galvanized flat 50x6 mm

No

144

170

198.00

28512.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No

576

680

41.00

23616.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

144

170

1892.00

272448.00

GI wire 8 SWG for earthing pole

Kg

520

3311

62.00

32240.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

1224

1438.6

63.00

77112.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

1152

1360

65.00

74880.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no.
ADB/HVDS/ EZ-09)

Set

144

170

462.00

66528.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

792

935

52.00

41184.00

11

Stay clamp of Galvanized flat 50x6 mm

No

144

170

73.00

10512.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

108

103

86.00

9288.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

Cmt

0.4

28.8

34

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

360

425

70.00

25200.00

15

Galvanized washer

Kg

0.5

36

42.5

95.00

3420.00

16

Aluminum binding wire

Kg

0.3

21

7.5

135.00

2835.00

17

Aluminum binding tape

Kg

0.3

21

7.5

79.00

1659.00

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

144

170

60.00

8640.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

504

595

41.00

20664.00

SCHED
ULE
NO. 110

SCHEDULE NO.9 TOTAL

1007090.00

0
11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

20

24

6385.00

127700.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

60

72

99.00

5940.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

60

72

186.00

11160.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

40

48

310.00

12400.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

40

48

110.00

4400.00

Galvanized nuts & bolts (assorted size)

Kg

140

168

72.00

10080.00

Galvanized washer

Kg

0.5

10

12

99.00

990.00

T clamp for jumper

No

120

144

180.00

21600.00

AAA conductor 34 sq mm weasel

Mtr

12

240

288

13.00

3120.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

SCHED
ULE
NO. 11

SCHEDULE NO.10 TOTAL

197390.00

PCC pole 140 Kg 8.0M long

No

244

84

1503

366732.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4


kg) (Drg.no.ADB/EZ-26)

Set

122

42

3907

476654.00

11KV disc insulator

No.

732

252

298

218136.00

11KV strain hardware

No.

732

252

73

53436.00

11KV pin insulator

No.

244

84

128

31232.00

11KV GS Pin

No.

244

84

54

13176.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out
of horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

122

42

3294

401868.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and
anchor plate. (Drg.no.ADB/HDVS/EZ-14)

Set

732

252

462

338184.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

732

252

96

70272.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

4026

1238.5

52

209352.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture
1:3:6).

Cmt

122

42

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

146.4

50.4

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

122

50

124

15128.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

854

294

39

33306.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

122

42

60

7320.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

732

252

77

56364.00

17

Numbering of DP

No

122

42

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

732

316

77

56364.00

SCHED
ULE
NO. 12

SCHEDULE NO.11 TOTAL

2347524.00

Energy meters solid state (static) single phase two wire 5-30 amps with
optical port

No

119

1019

121261.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical
port

No

6441

6050

2661.00

17139501.00

SCHEDULE NO.12 TOTAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

17260762.00

Project Manager
MPPKVVCL
Damoh

SCHED
ULE
NO. 13

PCC pole 140 Kg 8.0 M long

No

274

98

1508.00

413192.00

Back filling of pole with boulders and ramming.

No

268

41

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no.


ADB/HVDS/EZ-4R)

No

275

132

915.00

251625.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no.


ADB/HVDS/EZ-21)

No

275

142

237.00

65175.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

275

132

54.00

14850.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M


(53.4Kg)

Set

274

84

3919.00

1073806.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

1666

857

128.00

213248.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

1666

681

73.00

121618.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

822

294

305.00

250710.00

10

11KV strain hardware

No

822

294

169.00

138918.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and
anchor plate. (Drg. no. ADB/HVDS/EZ-14)

No

548

196

440.00

241120.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

548

196

73.00

40004.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

3014

1078

52.00

156728.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

274

99

61.00

16714.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

959

343

164.00

157276.00

16

Aluminium winding wire & tape

Kg.

274

45

73.00

20002.00

17

Galvanised nuts & bolts with washer

Kg

1370

490

82.00

112340.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

274

102

124.00

33976.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

109.6

49.2

0.00

0.00

20

AAA conductor 34 sq.mm Weasel for jumpering.

Mtr

1644

558

13.00

21372.00

21

Numbering of pole

No.

274

98

0.00

0.00

SCHED
ULE
NO. 14
1

SCHEDULE NO.13 TOTAL

3342674.00

0
Bus Bar structure for additional bay on 11 kv side double welded RS Joist
175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry ,
connected to earth grid through GS flat 50x6 mm approximately 7.5 running
Meters M.S. flat

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

No

Nodal Officer
MPPKVVCL
Damoh(North) Division

14776

0.00

Project Manager
MPPKVVCL
Damoh

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for
bus bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHED
ULE
NO. 115
2

SCHEDULE NO.14 TOTAL

0.00

0
140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate
(drg. No. ADB/HVDS/EZ-14)

Set

463

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

12

Back filling of poles with boulders

No.

12

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

15

Danger Boards

No.

12

61

0.00

16

Binding wire and tape

Kg.

62

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

SCHED
ULE
NO. 16

SCHEDULE NO.15 TOTAL

0.00

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE


Cable including 3 % sag( 3 PHASE CABLE)

Km.

1.03

1.492

6.148

66128.00

98662.98

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed


Drawing

No.

15

30

105

117.00

3510.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

120

156

56.00

6720.00

Nuts and bolts

Kg.

10

33.6633333333

79.00

790.00

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to busbar) as per Drg No. ADB/EZ/72

No.

15

30

54

1977.00

59310.00

SCHED
ULE
NO. 17
(1)
1

SCHEDULE NO.16 TOTAL

168992.98

0
1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable
including 3 % sag(1 PHASE CABLE)

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Km.

1.03

Nodal Officer
MPPKVVCL
Damoh(North) Division

3.886

2.771

23792

92455.71

Project Manager
MPPKVVCL
Damoh

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed


Drawing

No.

15

76

46

119

9044.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

155

60

54

8370.00

Nuts and bolts

Kg.

24.7

15.33

73

1803.10

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to busbar) as per Drg No. ADB/EZ/72

No.

15

76

24

1901

144476.00

SCHED SCHEDULE NO.17(1) TOTAL


ULE
NO. 18A
(10 - 60)
1
PCC pole 140 Kg 8.0 M long
Degree

256148.81

0
Nos

734

283

1508

1106872.00

11 KV Disc Insulator

Nos

4458

2421

299

1332942.00

11 KV Strain Hardware

Nos

4458

2421

124

552792.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

734

298

463

339842.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

513.8

207.5

0.00

Stay clamps

Set

734

456

73

53582.00

11 KV Top clamp.

Nos.

741

403

147

108927.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

4037

1666.5

52

209924.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

1629.48

595.485

70

114063.60

10

Washers

Kg

0.08

58.72

21.885

95

5578.40

11

PG clamps

Nos

4404

1145

51

224604.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal


cross arm

Nos

1479

728

1412

2088348.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for clamp
made up of Galvanized flat 50x6 mm

Nos

1479

728

198

292842.00

14

11KV Danger Board

Nos

737

298

61

44957.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

2577

1066

152

391704.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

737

293

124

91388.00

SCHED
SCHEDULE NO.18A TOTAL
ULE
NO. 18B
(60 PCC pole 140 Kg 8.0 M long
90) 1
Degree
2
11 KV Disc Insulator
Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

6958366.00

0
Nos

204

490

1477

301308.00

Nos

1224

3753

293

358632.00

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11 KV Strain Hardware

Nos

1224

3753

122

149328.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

408

1030

454

185232.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

183.6

463.5

0.00

Stay clamps

Set

408

1051

72

29376.00

11 KV Top clamp.

Kg

204

597

144

29376.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

2244

5665

51

114444.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

653.82

1551.665

68

44459.76

10

Washers

Kg

0.117

23.868

56.541

94

2243.59

11

PG clamps

Nos

1224

1626

50

61200.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal


cross arm

Nos

408

1226

1412

576096.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for clamp
made up of Galvanized flat 50x6 mm

Nos

408

1226

194

79152.00

14

11KV Danger Board

Nos

204

503

59

12036.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

714

1705.5

149

106386.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

204

473

122

24888.00

SCHED
ULE
NO. 19

SCHEDULE NO.18B TOTAL

2074157.35

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

No.

14

7567

105938.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

14

6325

88550.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

meter

25

350

181

63350.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

28

7918

221704.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4


kg) (Drg.no.ADB/EZ-26)

Set

14

3998

55972.00

11 KV Disc Insulator

No.

84

305

25620.00

11 KV strain set with hard ware

Set

84

136

11424.00

11 KV Pin Insulator

No.

28

128

3584.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11 KV G.I.Pin

No.

28

73

2044.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back
clamps

Set

14

1242

17388.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

28

440

12320.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

28

96

2688.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

154

51

7854.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and


@ 0.2 cmt. per stay

Cmt.

14

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

14

131

1834.00

16

Red oxide paint

Ltr.

0.5

68

476.00

17

Aluminium paint

Ltr.

0.5

89

623.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

28

42

1176.00

19

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No.

14

62

868.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

140

10

77

10780.00

SCHED
ULE
NO. 120

SCHEDULE NO.19 TOTAL

634193.00

0
Schedule for installation & commissioning of Line Signature analyzer
(LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

No

1284464

1284464.00

SCHEDULE NO.20 TOTAL

1284464.00

Grand Total of All Schedules

173863560.78

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Schedule
Nos
1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional typ
distribution transformer on single pole tangent loca

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type o


distribution transformer on single pole tangent loca

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional typ


distribution transformer on single pole end location

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type o


distribution transformer on single pole end location

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional typ


distribution transformer after removal of existing 63
above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line o


replacement of existing damaged conductor by AAA
weasel

Sch-1,2,3,4,5A,
5C,10,13

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Particulars

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Project Manager
MPPKVVCL
Damoh

Sch-8A

Replacement of bare conductor of LT line with PVC c


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-4


port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL

TOTAL EX WORKS COST OF OTHER MATERIAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Amount for payment


From ADB funding through LC

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

Total I&C Amt as


per actual
installed Qty.

20% of unit EXW


of DTR &
conductor and
90% of unit EXW
of rest of plant
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X6

Total payable amount of


plant (Rs)

Actual total
Qty. Installed

Col.5X12

10

11

12

15493872.00

5412.51

2273254.20

1916028.54

8753.60

2958716.8

3098774.40

3098774.40

656520.00

5412.51

0.00

81187.65

39391.20

590868

0.00

590868.00

504896.00

640.07

318754.86

219544.01

1324.80

427910.4

0.00

454406.40

266000.00

64.37

27164.14

24460.60

630.00

228060

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

13

239400.00

Project Manager
MPPKVVCL
Damoh

23180.00

4.53

1911.66

1721.40

54.90

19873.8

20862.00

1537623.00

117.86

148503.60

130471.02

1250.10

1321355.7

1383860.70

44280.00

9.97

12562.20

11036.79

36.00

38052

39852.00

156706.00

31.73

13326.60

11867.02

377.10

134247.6

141035.40

22814.00

4.53

1902.60

1694.22

54.90

19544.4

20532.60

439479.00

96.1

121086.00

106382.70

357.30

377666.1

395531.10

139125.00

30.83

39030.78

34313.79

112.50

119587.5

125212.50

80136.00

17.23

21813.18

19176.99

64.80

68882.4

72122.40

447144.00

253.85

213234.00

188864.40

540.90

384579.9

402429.60

340752.00

58.93

49501.20

43843.92

412.20

293074.2

306676.80

39432.00

19.95

16758.00

14842.80

47.70

33914.7

35488.80

317340.00

176.79

148503.60

130471.02

387.00

272835

285606.00

872685.00

29.92

138230.40

121445.28

193.50

749425.5

785416.50

69372.00

8.16

6854.40

6022.08

84.60

59643

62434.80

89360.00

9.97

33499.20

22272.98

36.00

75564

80424.00

339728.00

4.53

26636.40

22631.88

61.20

291250.8

305755.20

33746.00

4.53

1902.60

1626.27

84.60

29017.8

30371.40

0.00

4397.10

738712.80

649011.96

0.00

0.00

0.00

4397.10

923391.00

811264.95

0.00

0.00

3565647.00

1082.50

454650.00

399442.50

8696.70

3069935.1

3209082.30

95940.00

2.72

22848.00

20073.60

2.60

18306.6

19188.00

177120.00

116.95

49119.00

43154.55

432.00

152496

159408.00

49860.00

9.97

14655.90

12427.61

36.00

42768

44874.00

215865.00

3.63

68607.00

60276.15

11.70

185339.7

194278.50

0.00

359.02

605666.74

511603.50

0.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

26018622.00

6492080.06

5617160.18

63433.90

12503891.40

12503891.40

0
8305364.00

5412.51

1255702.32

1179927.18

7619.60

1592496.4

1661072.80

400656.00

640.07

190740.86

174099.04

1325.70

340704.9

360590.40

161700.00

64.37

14933.84

14869.47

630.00

138600

145530.00

14091.00

4.53

1050.96

1046.43

54.90

12078

12681.90

909060.00

117.86

82030.56

77080.44

1251.00

781875

818154.00

26160.00

9.97

6939.12

6520.38

36.00

22500

23544.00

93856.00

31.73

7361.36

7107.52

377.10

80322.3

84470.40

13664.00

4.53

1050.96

1014.72

54.90

11693.7

12297.60

259638.00

96.1

66885.60

62849.40

357.30

223312.5

233674.20

81375.00

30.83

21457.68

20070.33

112.50

69975

73237.50

46872.00

17.23

11992.08

11216.73

64.80

40305.6

42184.80

263238.00

80.69

37440.16

35342.22

540.90

226637.1

236914.20

200604.00

64.37

29867.68

28194.06

412.20

172711.8

180543.60

23214.00

12.69

5888.16

5558.22

47.70

19986.3

20892.60

186620.00

176.79

82030.56

76726.86

387.00

160605

167958.00

121737.00

29.92

76355.84

71419.04

45.90

104560.2

109563.30

40796.00

8.16

3786.24

3541.44

84.60

35109

36716.40

73542.00

12.69

23552.64

18298.98

45.90

62561.7

66187.80

199784.00

4.53

14713.44

13309.14

61.20

171298.8

179805.60

20398.00

4.53

1050.96

983.01

84.60

17596.8

18358.20

0.00

4397.1

408050.88

381668.28

0.00

0.00

0.00

4397.1

510063.60

477085.35

0.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

1850793.00

934.72

216855.04

202834.24

7676.10

1596628.8

1665713.70

56680.00

2.72

12620.80

11859.20

2.60

10818.6

11336.00

104160.00

116.95

27132.40

25378.15

432.00

89856

93744.00

29760.00

9.97

8095.64

7417.68

36.00

25560

26784.00

127530.00

3.63

37897.20

35610.30

11.70

109523.7

114777.00

0.00

359.02

250595.96

220797.30

0.00

0.00

3406142.54

3171825.11

21752.20

6396732.00

6396732.00

13611292.00

0
21497944.00

5412.51

2262429.18

2657542.41

8756.80

4168236.8

4299588.80

671688.00

640.07

313634.30

291871.92

1325.70

578005.2

604519.20

357000.00

64.37

26906.66

32828.70

630.00

311220

321300.00

31110.00

4.53

1893.54

2310.30

54.90

27120.6

27999.00

2047470.00

117.86

147796.44

173607.78

1251.00

1783926

1842723.00

58920.00

9.97

12502.38

14685.81

36.00

51336

53028.00

206986.00

31.73

13263.14

15674.62

377.10

179876.7

186287.40

30134.00

4.53

1893.54

2237.82

54.90

26187.3

27120.60

584781.00

96.1

120509.40

141555.30

357.30

509509.8

526302.90

430116.00

70.72

88682.88

104170.56

262.80

374752.8

387104.40

106056.00

17.23

21606.42

25379.79

64.80

92404.8

95450.40

590182.00

80.69

67456.84

79237.58

540.90

514395.9

531163.80

449756.00

64.37

53813.32

63211.34

412.20

392002.2

404780.40

52046.00

12.69

10608.84

12461.58

47.70

45362.7

46841.40

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

424224.00

176.79

147796.44

173607.78

388.80

369748.8

381801.60

1166616.00

29.92

137572.16

161597.92

194.40

1015934.4

1049954.40

92308.00

8.16

6821.76

8013.12

84.60

80454.6

83077.20

122000.00

9.97

33339.68

30408.50

36.00

105228

109800.00

460506.00

4.53

26509.56

30233.22

62.10

400607.1

414455.40

42300.00

4.53

1893.54

2038.50

84.60

36801

38070.00

0.00

4397.1

735195.12

863590.44

0.00

0.00

0.00

4397.1

918993.90

1079488.05

0.00

0.00

4575765.00

1082.5

452485.00

509857.50

8743.50

3987036

4118188.50

127660.00

3.63

30346.80

35646.60

2.60

24702.6

25532.00

236662.00

116.95

48885.10

57422.45

433.80

206488.8

212995.80

66520.00

9.97

14586.11

16580.11

36.00

57888

59868.00

286650.00

3.63

68280.30

80041.50

11.70

249572.7

257985.00

0.00

359.02

597768.30

689318.40

0.00

0.00

6363470.65

7354619.60

24250.20

16105937.20

16105937.20

34715400.00

8901998.00

5412.51

1493852.76

1261114.83

7641.20

1711628.8

1780399.60

413560.00

640.07

216983.73

179219.60

1329.30

353593.8

372204.00

183924.00

64.37

17766.12

16864.94

631.80

159213.6

165531.60

15982.00

4.53

1250.28

1186.86

54.90

13834.8

14383.80

974406.00

117.86

97588.08

82384.14

1254.60

840582

876965.40

27960.00

9.97

8255.16

6969.03

36.00

24120

25164.00

100800.00

31.73

8757.48

7615.20

378.00

86562

90720.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

14640.00

4.53

1250.28

1087.20

54.90

12572.1

13176.00

278202.00

97.01

80324.28

67809.99

358.20

239994

250381.80

204807.00

71.62

59301.36

50062.38

263.70

176679

184326.30

50328.00

17.23

14266.44

12043.77

64.80

43416

45295.20

285822.00

80.69

44540.88

38247.06

542.70

246928.5

257239.80

217566.00

64.37

35532.24

30511.38

413.10

187960.5

195809.40

25122.00

12.69

7004.88

6015.06

47.70

21703.5

22609.80

200846.00

176.79

97588.08

82384.14

387.90

173391.3

180761.40

130713.00

29.92

90837.12

76684.96

45.90

112638.6

117641.70

43804.00

8.16

4504.32

3802.56

84.60

37816.2

39423.60

81294.00

12.69

28019.52

20227.86

45.90

69538.5

73164.60

218178.00

4.53

17503.92

14323.86

62.10

187728.3

196360.20

21244.00

4.53

1250.28

1023.78

84.60

18358.2

19119.60

0.00

4397.1

485439.84

409809.72

0.00

0.00

0.00

4397.1

606799.80

512262.15

0.00

0.00

1992849.00

934.72

257982.72

217789.76

7697.70

1724284.8

1793564.10

60580.00

3.63

20037.60

16915.80

2.60

11598.6

12116.00

114478.00

116.95

32278.20

27834.10

432.90

99134.1

103030.20

31600.00

9.97

9631.02

7876.30

36.00

27216

28440.00

136305.00

3.63

45084.60

38060.55

11.70

117421.2

122674.50

0.00

359.02

295473.46

242697.52

0.00

0.00

4079104.45

3432824.5

21962.80

6980502.60

6980502.60

14727008.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4302984.00

5412.51

644088.69

530425.98

8781.60

816688.8

860596.80

307356.00

5412.51

37887.57

37887.57

39517.20

276620.4

276620.40

0.00

7887.58

993835.08

804533.16

0.00

0.00

439110.00

117.86

44551.08

37125.90

1254.60

373870.8

395199.00

12600.00

9.97

3768.66

3140.55

36.00

10728

11340.00

125370.00

97.01

36669.78

30558.15

358.20

106743.6

112833.00

920930.00

1082.5

136395.00

102837.50

8724.60

785214

828837.00

27300.00

3.63

9147.60

7623.00

2.60

5150.6

5460.00

27600.00

4.53

2283.12

1812.00

62.10

23411.7

24840.00

4935.00

4.53

285.39

237.83

84.60

4272.3

4441.50

28560.00

9.97

8793.54

7118.58

36.00

24228

25704.00

12390.00

4.53

1141.56

951.30

53.10

10566.9

11151.00

61425.00

3.63

20582.10

17151.75

11.70

52135.2

55282.50

0.00

359.02

180946.08

151147.42

0.00

0.00

2120375.25

1732550.69

58922.30

2612305.20

2612305.20

6270560

0.00

7887.58

47325.48

31550.32

0.00

0.00

0
0
0
999498.00

117.86

88748.58

84505.62

1254.60

878220

32280.00

9.97

7507.41

8045.79

36.00

28440

29052.00

428646.00

97.01

73048.53

104479.77

358.20

379692

385781.40

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

899548.20

Project Manager
MPPKVVCL
Damoh

1870942.00

1082.5

270625

208922.50

8724.60

1640224.8

1683847.80

62400.00

3.63

18222.60

64170.00

4.53

4539.06

17424.00

2.60

12170.6

12480.00

4212.90

62.10

56324.7

11280.00

4.53

57753.00

568.52

543.60

84.60

9982.8

10152.00

62200.00
24839.00

9.97

17517.29

15503.35

36.00

54504

55980.00

4.53

2274.06

1907.13

53.10

21771

22355.10

129870.00

3.63

41000.85

36263.70

11.70

113735.7

116883.00

0.00

359.02

363687.26

354352.74

0.00

0.00

887739.16

836161.1

10623.50

3195065.6

3273832.50

3686125.00

930624.00

1082.5

412432.5

103920

8724.60

802663.2

837561.60

1146111.00

934.72

125599.04

7697.70

1031499.90

1031499.90

2068.92

2308740.00

391.66

812694.50

561640.44

1449.00

2025702

2077866.00

184986.00

31.73

65839.75

45500.82

116.10

162307.8

166487.40

354198.00

59.84

135298.24

85810.56

222.30

310775.4

318778.20

774125.00

30.83

197373.66

190930.19

112.50

674550

696712.50

433510.00

17.23

110306.46

106705.39

63.00

377748

390159.00

2707.20

22.67

19206.02

652.90

84.60

2521.08

2436.48

163666.00

29.01

60108.72

40236.87

106.20

143476.2

147299.40

143880.00

176.79

110847.33

57810.33

396.00

127116

129492.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

22890.00

8.16

5116.32

2668.32

63.00

20223

20601.00

91723.50

12.69

43761.47

22822.97

45.90

80829.9

82551.15

0.00

4397.1

551396.34

287570.34

0.00

0.00

222144.00

38.08

79016.00

54225.92

140.40

194875.2

199929.60

82777.00

4.53

9399.75

6355.59

53.10

72587.7

74499.30

0.00

19.95

41396.25

26214.30

0.00

0.00

3074.93

2.72

1505.05

643.37

11.70

2779.14

2767.44

101485.20

4.53

11279.70

6662.72

62.10

88641.54

91336.68

7651.60

4.53

637.49

368.74

84.60

6762.36

6886.44

0.00

407.98

379013.42

431642.84

0.00

0.00

0.00

4079.78

592551.33

684321.90

0.00

0.00

0.00

5893.02

921462.07

1030388.65

0.00

0.00

4148209.87

3643173.16

3010.50

4407802.59

4407802.59

4897558.43

0
3162978.00

436.08

1026096.24

842070.48

1474.20

2744960.4

2846680.20

252961.00

35.36

83202.08

68280.16

117.90

219529.8

227664.90

484681.00

67.09

157862.77

129550.79

225.90

420625.8

436212.90

780800.00

34.45

243182.55

210145.00

115.20

678643.2

702720.00

433100.00

19.04

134403.36

116144.00

63.90

376434.9

389790.00

6835.20

25.39

22962.72

1807.77

86.40

6238.08

6151.68

231120.00

31.73

74660.69

61111.98

108.00

200556

208008.00

176064.00

176.79

133476.45

69478.47

403.20

152812.8

158457.60

27903.00

8.16

6160.80

3206.88

63.90

24218.1

25112.70

112398.00

13.6

56474.00

29396.40

46.80

97344

101158.20

0.00

4397.1

666600.36

345612.06

0.00

0.00

0.00

4079.78

710102.03

450452.59

0.00

0.00

303992.00

41.7

98120.10

80230.80

142.20

263781

273592.80

115980.00

4.53

10659.09

8756.49

54.00

100656

104382.00

0.00

19.95

46942.35

38523.45

0.00

0.00

728.00

3.63

2279.37

203.28

11.70

666.9

655.20

151004.00

4.53

12793.63

9772.12

63.00

130674.6

135903.60

11818.32

4.53

709.97

563.55

85.50

10322.985

10636.49

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

0.00

407.98

466321.14

545061.28

0.00

0.00

5964241.99

3537.62

1789607.67

1587959.79

2657.40

1142410.95

1192848.40

332175.00

3537.62

207099.35

88440.50

11958.30

25

298957.50

5949716.72

4686767.84

17677.50

7118932.16

7118932.16

12548779.51

0
69660.00

9.97

36968.76

19291.95

32.40

61560

62694.00

243810.00

33.54

124366.32

64899.90

113.40

215460

219429.00

0.00

7969.17

883573.75

257993.91

0.00

0.00

2801385.53

3173.16

477830.30

331366.75

5365.20

554906.5404

560277.11

0.00

1813.24

28467.87

0.00

1243.80

1243.8

0.00

1450558.20

16.32

579667.63

381824.35

55.80

1284800.58

1305502.38

209748.00

176.79

109079.43

80262.66

415.80

182952

188773.20

32234.00

8.16

4634.88

3704.64

63.90

28116

29010.60

129844.00

13.6

42486.40

33959.20

46.80

113045.4

116859.60

0.00

4397.1

498631.14

399256.68

0.00

0.00

0.00

407.98

243156.08

352086.74

0.00

0.00

601049.00

165

375045.00

160215.00

557.10

530916.3

540944.10

25634.00

4.53

3359.45

1658.89

63.00

22554

23070.60

2690.08

4.53

279.68

128.27

85.50

2440.9965

2421.08

3407546.69

2086648.94

8042.70

3048981.66

3048981.66

5566612.81

292864.00

374.43

55041.21

77881.44

1267.20

258508.8

263577.60

119680.00

187.67

27024.48

31903.90

633.60

105811.2

107712.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

33660.00

52.58

7571.52

8938.60

178.20

29759.4

30294.00

27880.00

10.88

6266.88

7398.40

36.90

24538.5

25092.00

321640.00

504.08

72587.52

85693.60

1702.80

284367.6

289476.00

205282.00

16.32

8486.40

54035.52

55.80

167511.6

184753.80

90631.80

17.23

21089.52

24787.08

56.70

79697.52

81568.62

88400.00

17.23

19848.96

23432.80

58.50

77746.5

79560.00

78540.00

176.79

25457.76

30054.30

415.80

69438.6

70686.00

48620.00

8.16

6462.72

7629.60

46.80

42775.2

43758.00

12410.00

19.04

2741.76

3236.80

65.70

10971.9

11169.00

8858.00

22.67

2448.36

2335.01

77.40

7817.4

7972.20

0.00

4397.1

126636.48

149501.40

0.00

0.00

29750.00

4.53

1630.80

1925.25

63.00

26208

26775.00

4037.50

4.53

163.08

192.53

85.50

3633.75

3633.75

1012.50

36.26

761.46

271.95

121.50

959.85

911.25

592.50

20.85

437.85

156.38

71.10

561.69

533.25

10200.00

4.53

652.32

770.10

54.00

9018

9180.00

24395.00

10.88

5483.52

6473.60

36.90

21475.8

21955.50

390792.6

516618.26

5027.40

1258607.97

1258607.97

1398453.30

0
153240.00

1230.28

24605.60

29526.72

5746.50

137916

137916.00

7128.00

26.29

1577.40

1892.88

89.10

6237

6415.20

13392.00

49.86

2991.60

3589.92

167.40

11718

12052.80

14880.00

82.5

3300.00

3960.00

279.00

13113

13392.00

5280.00

29.01

1160.40

1392.48

99.00

4653

4752.00

12096.00

4.53

634.20

761.04

64.80

10497.6

10886.40

1188.00

4.53

45.30

54.36

89.10

1113.75

1069.20

25920.00

48.05

5766.00

6919.20

162.00

22518

23328.00

3744.00

3.63

871.20

1045.44

2.60

720.2

748.80

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

236868.00

40951.7

49142.04

6699.50

210560.40

210560.40

0
126252.00

640.07

156177.08

53765.88

1352.70

114979.5

113626.80

164094.00

1040.8

126977.60

43713.60

3516.30

151200.9

147684.60

75096.00

79.78

58398.96

20104.56

268.20

67854.6

67586.40

18396.00

19.04

13937.28

4798.08

65.70

16622.1

16556.40

10752.00

34.45

8405.80

2893.80

115.20

9792

9676.80

4536.00

14.51

3540.44

1218.84

48.60

4131

4082.40

138348.00

280.15

34178.30

11766.30

2964.60

127477.8

124513.20

116424.00

176.79

129410.28

44551.08

415.80

105197.4

104781.60

24192.00

8.16

5973.12

2056.32

86.40

21859.2

21772.80

64402.00

13.6

54753.60

16843.60

46.80

58008.6

57961.80

0.00

4397.1

536446.20

184678.20

0.00

0.00

0.00

4397.1

643735.44

221613.84

0.00

0.00

6200.00

32.64

3982.08

1632.00

111.60

5691.6

5580.00

11466.00

15.41

13160.14

4530.54

35.10

10354.5

10319.40

2520.00

4.53

552.66

190.26

54.00

2322

2268.00

19404.00

4.53

3315.96

1141.56

69.30

17532.9

17463.60

0.00

19.945

2433.29

837.69

0.00

0.00

24332.00

19.95

14603.40

6304.20

69.30

21968.1

21898.80

1809981.63

622640.35

9219.60

725772.60

725772.60

806414.00

0
0.00

271.08

32258.52

0.00

203.80

203.8

0.00

16099050.00

403.45

2598621.45

2440872.50

532.20

3088356.6

3219810.00

2630879.97

2440872.50

736.00

3088560.4

3219810.00

16099050.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

0
147784.00

640.07

175379.18

62726.86

1357.20

128934

133005.60

0.00

326.38

87469.84

13381.58

0.00

0.00

120780.00

117.86

32411.50

15557.52

823.50

102937.5

108702.00

33654.00

16.32

4488.00

2317.44

213.30

28795.5

30288.60

7128.00

4.53

1245.75

597.96

48.60

6075

6415.20

329196.00

320.04

87690.96

26883.36

3527.10

285695.1

296276.40

109696.00

34.45

57393.70

29523.65

115.20

94694.4

98726.40

49713.00

19.95

33236.70

13585.95

65.70

42442.2

44741.70

89670.00

81.6

67075.20

23990.40

274.50

77683.5

80703.00

49686.00

45.33

37261.26

13327.02

152.10

43044.3

44717.40

86240.00

176.79

96880.92

34650.84

396.00

74844

77616.00

14308.00

8.16

4471.68

1599.36

65.70

12417.3

12877.20

56056.00

13.6

40990.40

14660.80

46.80

48438

50450.40

6039.00

4.53

1241.22

448.47

54.90

5270.4

5435.10

56252.00

43.52

41735.68

14927.36

147.60

48708

50626.80

3285.00

19.95

5466.30

897.75

65.70

2759.4

2956.50

40180.00

4.53

6206.10

2219.70

73.80

34759.8

36162.00

12648.00

32.64

8943.36

3329.28

111.60

11048.4

11383.20

0.00

4397.1

481922.16

216337.32

0.00

0.00

7254.00

3.63

5967.72

2025.54

2.60

1391

1450.80

0.00

19.95

5466.30

1955.10

0.00

0.00

1282943.93

494943.26

7541.90

1092534.30

1092534.30

1219569.00

0.00

1127.83

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

0.00

0.00

13298.40

Nodal Officer
MPPKVVCL
Damoh(North) Division

13298.4

0.00

Project Manager
MPPKVVCL
Damoh

0.00

87.94

0.00

0.00

1205.10

1205.1

0.00

610.00

86.13

0.00

172.26

274.50

823.5

549.00

340.00

48.05

0.00

96.10

153.00

459

306.00

384.00

36.26

0.00

108.78

115.20

460.8

345.60

219.00

20.85

0.00

62.55

65.70

262.8

197.10

1224.00

115.14

0.00

345.42

367.20

1468.8

1101.60

23055.00

5689.94

0.00

5689.94

20749.50

41499

20749.50

1020.00

48.05

0.00

288.30

153.00

1071

918.00

0.00

4397.1

0.00

0.00

0.00

0.00

0.00

12.69

0.00

0.00

42.30

42.3

0.00

2040.00

48.05

0.00

576.60

153.00

1989

1836.00

0.00

12262.01

0.00

0.00

100602.00

100602

0.00

0.00

6621.94

0.00

0.00

142309.80

142309.8

0.00

15719.00

2452.4

0.00

2452.40

14147.10

28294.2

14147.10

0.00

4397.1

0.00

0.00

0.00

0.00

0.00

8.16

0.00

0.00

24.30

24.3

0.00

0.00

13.6

0.00

0.00

42.30

42.3

0.00

0.00

25.39

0.00

0.00

80.10

80.1

0.00

0.00

36.26

0.00

0.00

116.10

116.1

0.00

380.00

4.53

0.00

22.65

68.40

410.4

342.00

0.00

15639.17

0.00

0.00

0.00

0.00

0.00

4.53

0.00

0.00

54.90

54.9

0.00

44991.00

53183.12

0.00

9815.00

294021.90

40491.90

40491.90

0
0.00

640.07

0.00

0.00

1357.20

1357.2

0.00

0.00

495.92

0.00

0.00

1677.60

1677.6

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

0.00

68.9

0.00

0.00

234.00

234

0.00

0.00

32.64

0.00

0.00

111.60

111.6

0.00

0.00

34.45

0.00

0.00

115.20

115.2

0.00

0.00

19.95

0.00

0.00

65.70

65.7

0.00

0.00

4867.63

0.00

0.00

16452.90

3656.2

0.00

0.00

26.29

0.00

0.00

89.10

89.1

0.00

0.00

176.79

0.00

0.00

416.70

416.7

0.00

0.00

8.16

0.00

0.00

65.70

65.7

0.00

0.00

13.6

0.00

0.00

46.80

46.8

0.00

0.00

371.71

0.00

0.00

0.00

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

0.00

19.95

0.00

0.00

141.30

141.3

0.00

0.00

4.53

0.00

0.00

54.90

54.9

0.00

0.00

16.32

0.00

0.00

55.80

55.8

0.00

0.00

20.85

0.00

0.00

69.30

69.3

0.00

20953.80

8157.1

0.00

0.00

0
406554.94

18708.98

27913.80

115022.81

59515.20

425414.6496

365899.45

12285.00

33.54

1006.20

3521.70

105.30

11161.8

11056.50

8736.00

16.32

1958.40

2545.92

50.40

7912.8

7862.40

2659.40

22.67

226.70

763.15

71.10

2464.563

2393.46

106758.00

559.38

16781.40

30206.52

1779.30

97861.5

96082.20

47886.50

152060.10

61521.30

483294.01

483294.01

536993.34

65927.63

6730.73

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

26155.62

18650.85

21412.80

Nodal Officer
MPPKVVCL
Damoh(North) Division

80747.6688

59334.87

Project Manager
MPPKVVCL
Damoh

5474.00

33.54

2549.04

1542.84

107.10

5033.7

4926.60

3240.00

15.41

2388.55

924.60

48.60

2964.6

2916.00

1119.09

20.85

515.00

319.63

65.70

1072.881

1007.18

45624.00

537.62

40859.12

12902.88

1710.90

42772.5

41061.60

72467.33

34340.8

23345.10

109246.25

109246.25

121384.72

0
426764.00

640.07

469811.38

181139.81

1357.20

378658.8

384087.60

723879.00

84.32

375898.56

204138.72

269.10

646109.1

651491.10

300204.00

35.36

157634.88

85606.56

111.60

267951.6

270183.60

137974.00

176.79

129763.86

52683.42

416.70

122509.8

124176.60

0.00

4397.1

2259229.98

912398.25

0.00

0.00

33288.00

8.16

5989.44

3720.96

65.70

29367.9

29959.20

59241.00

41.7

30899.70

16805.10

132.30

52787.7

53316.90

86658.00

14.51

58576.87

24180.92

46.80

75465

77992.20

41683.95

4.53

7381.54

2697.55

63.00

36568.98

37515.56

2079.08

4.53

266.00

99.14

85.50

1906.65

1871.17

58395.00

14.51

63902.04

16613.95

45.90

52601.4

52555.50

1027936.00

73.44

108617.76

53464.32

1270.80

911163.6

925142.40

144144.00

56.21

83134.59

40920.88

178.20

127769.4

129729.60

18178.00

4.53

3338.61

1349.94

54.90

16140.6

16360.20

162032.00

19.95

51411.15

21266.70

136.80

143571.6

145828.80

36332.00

35.36

26060.32

10360.48

111.60

32252.4

32698.80

3831916.68

1627446.7

4346.10

2932909.22

2932909.22

3258788.03

0
723730.00

640.07

130574.28

313634.30

1329.30

651357.00

651357.00

1099629.00

76.16

93219.84

285828.48

263.70

989666.10

989666.10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

457866.00

31.73

38837.52

119082.69

109.80

412079.40

412079.40

467620.00

176.79

72130.32

182093.70

408.60

420858.00

420858.00

0.00

4397.1

807307.56

2038055.85

0.00

0.00

75672.00

8.16

3329.28

8576.16

64.80

68104.80

68104.80

85968.00

37.17

7582.68

22190.49

129.60

77371.20

77371.20

288915.00

13.6

30518.40

77044.00

45.90

260023.50

260023.50

105513.22

4.53

2961.80

7029.04

61.20

94961.90

94961.90

5314.85

4.53

108.12

256.13

84.60

4783.37

4783.37

81300.00

12.69

15532.56

20633.94

45.00

73170.00

73170.00

1727284.00

73.44

29963.52

90037.44

1270.80

1554555.60

237844.00

49.86

20342.88

61128.36

174.60

205504.2

214059.60

29677.00

4.53

924.12

2278.59

53.10

25434.9

26709.30

254119.50

19.95

14244.30

34024.73

134.10

217107.9

228707.55

57706.00

31.73

6472.92

15008.29

109.80

49300.2

51935.40

1274050.10

3276902.19

4284.90

5128342.72

5698158.57

0.00

0.00

1554555.60

5128342.72

0
7567.00

932

13048.00

932.00

6810.30

8323.7

6810.30

6325.00

588.4

8237.60

588.40

5692.50

11385

5692.50

0.00

52.58

18403.00

0.00

162.90

162.9

0.00

0.00

608.34

17033.52

0.00

7126.20

7126.2

0.00

0.00

313.69

4391.66

0.00

3598.20

3598.2

0.00

0.00

87.94

7386.96

0.00

274.50

274.5

0.00

0.00

38.95

3271.80

0.00

122.40

122.4

0.00

256.00

37.17

1040.76

74.34

115.20

345.6

230.40

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

146.00

20.85

583.80

41.70

65.70

197.1

131.40

0.00

359.02

5026.28

0.00

1117.80

1117.8

0.00

0.00

176.79

4950.12

0.00

396.00

396

0.00

0.00

8.16

228.48

0.00

86.40

86.4

0.00

0.00

14.51

2234.54

0.00

45.90

45.9

0.00

0.00

4397.1

61559.40

0.00

0.00

0.00

0.00

38.08

533.12

0.00

117.90

117.9

0.00

0.00

19.95

139.65

0.00

61.20

61.2

0.00

0.00

25.39

177.73

0.00

80.10

80.1

0.00

0.00

11.79

330.12

0.00

37.80

37.8

0.00

0.00

4.53

63.42

0.00

55.80

55.8

0.00

770.00

4.53

634.20

45.30

69.30

762.3

693.00

149274.16

1681.74

26036.10

13557.60

13557.60

15064.00

2568928.00

295217.59

295217.59

590435.18

1156017.60

2568928.00

295217.59

590435.18

1156017.60

156123354.71

49140505.56

42639698.60

1865849.10

2312035.20

2312035.20

2312035.20

81,845,140.98

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

Deduction of VAT @ 2% on Gross Amt. of Bill

3122467.10

Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

1561233.55

Net payable amount

77161440.3415

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Deductible @ L.D.

9467654

Net Amount Claim

67693786

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Total 100% value of DTR & conductor installed in above feeder

Unit

Qty

Ex-works
Cost per unit Rs.

2
und conventional type outdoor 3 phase
gle pole tangent location.

3
Nos

d conventional type outdoor 3 phase


gle pole tangent location.

Nos

und conventional type outdoor 3 phase


gle pole end location.

Nos

d conventional type outdoor 3 phase


gle pole end location.

Nos

und conventional type outdoor 3 phase


emoval of existing 63 KVA 11/0.4 KV and
n existing D.P.

Nos

o 11 KV 3 phase line on existing pole and


ed conductor by AAA conductor 34 sq mm

Kms

asel' for Jumpering

100% Gross Value of


Transformer,
Conductor,Meter &
Cable
Rs.

43768

6
14837352.00

38098

8305364.00

43784

21497944.00

38206

8901998.00

43908

3995628.00

13287

5632066.99

13

441558.00

339

218

491

233

91

423.878
Mtr
33966

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

r of LT line with PVC cable 4 core


narmored 2.5 sq mm.

Kms

c) 3 phase 4 wire 10-40 amps with optical


enclosure.

Nos

26826

2801385.53

2661

16099050.00

104.428

6050

F MAJOR MATERIAL

82512346.51

F OTHER MATERIAL

73611008.20

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

14

15

4871.26

1724425.69

4871.26

73068.89

576.06

197589.61

57.93

22014.54

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.08

1549.26

106.07

117423.92

8.97

9933.11

28.56

10680.32

4.08

1524.80

86.49

95744.43

27.75

30882.41

15.51

17259.29

228.47

169977.96

53.04

39459.53

17.96

13358.52

159.11

117423.92

26.93

109300.75

7.34

5419.87

8.97

20045.68

4.08

20368.69

4.08

1463.64

3957.39

584110.76

3957.39

730138.46

974.25

359498.25

2.45

18066.24

105.26

38839.10

8.97

11184.84

3.27

54248.54

323.12

460443.15

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

20500.07

5055444.16

4871.26

1061934.46

576.06

156689.14

57.93

13382.52

4.08

941.79

106.07

69372.40

8.97

5868.34

28.56

6396.77

4.08

913.25

86.49

56564.46

27.75

18063.30

15.51

10095.06

72.62

31808.00

57.93

25374.65

11.42

5002.40

159.11

69054.17

26.93

64277.14

7.34

3187.30

11.42

16469.08

4.08

11978.23

4.08

884.71

3957.39

343501.45

3957.39

429376.82

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

841.25

182550.82

2.45

10673.28

105.26

22840.34

8.97

6675.91

3.27

32049.27

323.12

198717.57

15340.78

2854642.60

4871.26

2391788.17

576.06

262684.73

57.93

29545.83

4.08

2079.27

106.07

156247.00

8.97

13217.23

28.56

14107.16

4.08

2014.04

86.49

127399.77

63.65

93753.50

15.51

22841.81

72.62

71313.82

57.93

56890.21

11.42

11215.42

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

159.11

156247.00

26.93

145438.13

7.34

7211.81

8.97

27367.65

4.08

27209.90

4.08

1834.65

3957.39

777231.40

3957.39

971539.25

974.25

458871.75

3.27

32081.94

105.26

51680.21

8.97

14922.10

3.27

72037.35

323.12

620386.56

15508.05

6619157.64

4871.26

1135003.35

576.06

161297.64

57.93

15178.45

4.08

1068.17

106.07

74145.73

8.97

6272.13

28.56

6853.68

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.08

978.48

87.31

61028.99

64.46

45056.14

15.51

10839.39

72.62

34422.35

57.93

27460.24

11.42

5413.55

159.11

74145.73

26.93

69016.46

7.34

3422.30

11.42

18205.07

4.08

12891.47

4.08

921.40

3957.39

368828.75

3957.39

461035.94

841.25

196010.78

3.27

15224.22

105.26

25050.69

8.97

7088.67

3.27

34254.50

323.12

218427.77

15379.13

3089542.05

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4871.26

477383.38

4871.26

34098.81

7098.82

724079.84

106.07

33413.31

8.97

2826.50

87.31

27502.34

974.25

92553.75

3.27

6860.70

4.08

1630.80

4.08

214.04

8.97

6406.72

4.08

856.17

3.27

15436.58

323.12

136032.68

18368.80

1559295.62

7098.82

28395.29

106.07

76055.06

8.97

7241.21

87.31

94031.79

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

974.25

188030.25

3.27

15681.60

4.08

3791.61

4.08

489.24

8.97

13953.02

4.08

1716.42

3.27

32637.33

323.12

318917.47

1527.46

752544.99

974.25

93528.00

841.25

113039.14

352.49

505476.40

28.56

40950.74

53.86

77229.50

27.75

171837.17

15.51

96034.85

20.40

587.61

26.11

36213.18

159.11

52029.30

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

7.34

2401.49

11.42

20540.67

3957.39

258813.31

34.27

48803.33

4.08

5720.03

17.96

23592.87

2.45

579.03

4.08

5996.45

4.08

331.87

367.18

388478.56

3671.80

615889.71

5303.72

927349.79

14069.55

3278855.84

392.47

757863.43

31.82

61452.14

60.38

116595.71

31.01

189130.50

17.14

104529.60

22.85

1626.99

28.56

55000.78

159.11

62530.62

7.34

2886.19

12.24

26456.76

3957.39

311050.85

3671.80

405407.33

37.53

72207.72

4.08

7880.84

17.96

34671.11

3.27

182.95

4.08

8794.90

4.08

507.19

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

367.18

490555.15

3183.86

1429163.81

3183.86

79596.45

15197.99

4218091.05

8.97

17362.76

30.19

58409.91

7172.25

232194.52

2855.84

298230.08

1631.92

0.00

14.69

343641.92

159.11

72236.39

7.34

3334.18

12.24

30563.28

3957.39

359331.01

367.18

316878.07

148.50

144193.50

4.08

1493.00

4.08

115.45

16373.78

1877984.05

336.99

70093.30

168.90

28713.51

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

47.32

8044.74

9.79

6658.56

453.67

77124.24

14.69

48631.97

15.51

22308.37

15.51

21089.52

159.11

27048.87

7.34

6866.64

17.14

2913.12

20.40

2101.51

3957.39

134551.26

4.08

1732.73

4.08

173.27

32.63

244.76

18.77

140.74

4.08

693.09

9.79

5826.24

5297.18

464956.42

1107.25

26574.05

23.66

1703.59

44.87

3230.93

74.25

3564.00

26.11

1253.23

4.08

684.94

4.08

48.92

43.25

6227.28

3.27

940.90

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

1330.81

44227.84

576.06

48389.29

936.72

39342.24

71.80

18094.10

17.14

4318.27

31.01

2604.42

13.06

1096.96

252.14

10589.67

159.11

40095.97

7.34

1850.69

12.24

15159.24

3957.39

166210.38

3957.39

199452.46

29.38

1468.80

13.87

4077.49

4.08

171.23

4.08

1027.40

17.95

753.92

17.96

5673.78

10078.70

560376.32

243.97

0.00

363.11

2196785.25

607.08

2196785.25

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

576.06

56454.17

293.74

12043.42

106.07

14001.77

14.69

2085.70

4.08

538.16

288.04

24195.02

31.01

26571.29

17.96

12227.36

73.44

21591.36

40.80

11994.32

159.11

31185.76

7.34

1439.42

12.24

13194.72

4.08

403.62

39.17

13434.62

17.96

807.98

4.08

1997.73

29.38

2996.35

3957.39

194703.59

3.27

1822.99

17.96

1759.59

5697.84

445448.93

1015.05

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

79.15

0.00

77.52

155.03

43.25

86.49

32.63

97.90

18.77

56.30

103.63

310.88

5120.95

5120.95

43.25

259.47

3957.39

0.00

11.42

0.00

43.25

518.94

11035.81

0.00

5959.75

0.00

2207.16

2207.16

3957.39

0.00

7.34

0.00

12.24

0.00

22.85

0.00

32.63

0.00

4.08

20.39

14075.25

0.00

4.08

0.00

47864.81

8833.50

576.06

0.00

446.33

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

62.01

0.00

29.38

0.00

31.01

0.00

17.96

0.00

4380.87

0.00

23.66

0.00

159.11

0.00

7.34

0.00

12.24

0.00

334.54

0.00

3957.39

0.00

17.96

0.00

4.08

0.00

14.69

0.00

18.77

0.00

10093.37

0.00

16838.08

103520.53

30.19

3169.53

14.69

2291.33

20.40

686.83

503.44

27185.87

17406.80

136854.09

6057.66

16785.77

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

30.19

1388.56

13.87

832.14

18.77

287.67

483.86

11612.59

6604.34

30906.72

576.06

163025.83

75.89

183724.85

31.82

77045.90

159.11

47415.08

3957.39

821158.43

7.34

3348.86

37.53

15124.59

13.06

21762.82

4.08

2427.79

4.08

89.23

13.06

14952.56

66.10

48117.89

50.59

36828.79

4.08

1214.95

17.96

19140.03

31.82

9324.43

5049.96

1464702.02

576.06

282270.87

68.54

257245.63

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

28.56

107174.42

159.11

163884.33

3957.39

1834250.27

7.34

7718.54

33.45

19971.44

12.24

69339.60

4.08

6326.14

4.08

230.52

11.42

18570.55

66.10

81033.70

44.87

55015.52

4.08

2050.73

17.96

30622.25

28.56

13507.46

5023.84

2949211.97

838.80

838.80

529.56

529.56

47.32

0.00

547.51

0.00

282.32

0.00

79.15

0.00

35.06

0.00

33.45

66.91

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

18.77

37.53

323.12

0.00

159.11

0.00

7.34

0.00

13.06

0.00

3957.39

0.00

34.27

0.00

17.96

0.00

22.85

0.00

10.61

0.00

4.08

0.00

4.08

40.77

6965.79

1513.57

265695.83

531391.66

265695.83

531391.66

528896.29

38375728.71

817128.65
852794.00
426397.00
36279409.05

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

0
36279409
103973195

1750720.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Fedders Lloyd Corporation Ltd.


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009

Damoh North
MAGRON

11kV Feeder Name


D/C Name

Format of Bill on operational acceptance of 11 KV MAGRON feeder

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out


door 3 Phase distribution transformer.

No

16

15

43768.00

700288.00

656520.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

16

15

1472.00

23552.00

22080.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1)


Galvanised Channel 75x40x6 mm length 1600 mm(11.36 Kg)

No

16

15

700.00

11200.00

10500.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

16

15

61.00

976.00

915.00

11 KV DO fuse unit.

No

48

45

1389.00

66672.00

62505.00

11 KV DO fuse wire 1.5 amp.

No

48

45

40.00

1920.00

1800.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanised Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

16

15

419.00

6704.00

6285.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

16

15

61.00

976.00

915.00

11 KV L.A.

No

48

45

397.00

19056.00

17865.00

11 KV pin insulator

No

48

45

125.00

6000.00

5625.00

11 KV GI Pin

No

48

45

72.00

3456.00

3240.00

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-1) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

32

30

601.00

19232.00

18030.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg)


length 150 mm(1.35 Kg)

No

32

30

458.00

14656.00

13740.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2


Nos.)

No

32

30

53.00

1696.00

1590.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

32

30

430.00

13760.00

12900.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

176

165

215.00

37840.00

35475.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

32

30

94.00

3008.00

2820.00

14

GI wire 8 SWG.

Kg

128

120

40.00

5120.00

4800.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

224

210

68.00

15232.00

14280.00

16

Galvanized washer

Kg

16

15

94.00

1504.00

1410.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.4

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

7.5

0.00

0.00

0.00

10

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq.mm to LT bushing of DTR and fixing 4 No 3
Phase 4 wire energy meters (excluding cost of meter) as per
technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

16

15

9663.00

154608.00

144945.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

320

300

13.00

4160.00

3900.00

21

Earthing of single pole Sub-station as per (drawing NoADB/HVDS/EZ-03)

Set

16

15

480.00

7680.00

7200.00

22

Barbed wire

Kg

3.5

56

52.5

40.00

2240.00

2100.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

720

675

13.00

9360.00

8775.00

24

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

No.

64

60

0.00

0.00

0.00

1130896.00

1060215.00

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3


phase distribution transformer

No

38098

304784.00

342882.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

1473

11784.00

13257.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

700

5600.00

6300.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

61

488.00

549.00

11 KV DO fuse unit.

No

24

27

1390

33360.00

37530.00

11 KV DO fuse wire 1 amp.

No

24

27

40

960.00

1080.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

419

3352.00

3771.00

No

61

488.00

549.00

11 KV L.A.

No

24

27

397

9528.00

10719.00

11 KV PIN insulator

No

24

27

125

3000.00

3375.00

11 KV GI Pin

No

24

27

72

1728.00

1944.00

Transformer mounting structure as per drawing No.


ADB/HVDS/EZ-1 Galvanized Channel 75x 40 x 6 mm, length 1150
mm(16.4 Kg)

No.

16

18

601

9616.00

10818.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

16

18

458

7328.00

8244.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2


Nos)

No

16

18

53

848.00

954.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

16

18

430

6880.00

7740.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

88

99

51

4488.00

5049.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

16

18

94

1504.00

1692.00

14

GI wire 8 SWG.

Kg

64

72

51

3264.00

3672.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

112

126

68

7616.00

8568.00

16

Galvanized washer

Kg

94

752.00

846.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

3.2

3.6

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

4.5

0.00

0.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)


7
8
9

10

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 25 Amp connected through PVC insulated cable 4 core
unarmoured 25 Sq. mm to LT bushing and fixing 3 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

20

AAA Conductor 34 sq. mm weasel for connection

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

22
23
24

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

8529

68232.00

76761.00

Mtr.

20

160

180

13

2080.00

2340.00

Set

480

3840.00

4320.00

Barbed wire

Kg

3.5

28

31.5

40

1120.00

1260.00

HT tape to cover the LT bushing of DTR

Mtr

45

360

405

13

4680.00

5265.00

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

No.

24

27

0.00

0.00

497320.00

559485.00

SCHEDULE NO.2 TOTAL

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out


door 3 phase distribution transformer

No

10

43784.00

437840.00

394056.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

10

1473.00

14730.00

13257.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

10

700.00

7000.00

6300.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

10

61.00

610.00

549.00

11 KV DO fuse unit.

No

30

27

1390.00

41700.00

37530.00

11 KV DO fuse wire 1.5 Amp.

No

30

27

40.00

1200.00

1080.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

10

419.00

4190.00

3771.00

No

10

61.00

610.00

549.00

11 KV L.A.

No

30

27

397.00

11910.00

10719.00

11 KV disc insulator

No

30

27

292.00

8760.00

7884.00

11 KV strain hardware

No

30

27

72.00

2160.00

1944.00

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

20

18

601.00

12020.00

10818.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

20

18

458.00

9160.00

8244.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2


Nos)

No

20

18

53.00

1060.00

954.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

20

18

432.00

8640.00

7776.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

110

99

216.00

23760.00

21384.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

20

18

94.00

1880.00

1692.00

14

GI wire 8 SWG.

Kg

80

72

40.00

3200.00

2880.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

140

126

69.00

9660.00

8694.00

16

Galvanized washer

Kg

10

94.00

940.00

846.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

3.6

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

4.5

0.00

0.00

0.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)


7
8
9

10

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq. mm to LT bushing and fixing 4 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

20

AAA Conductor 34 sq. mm 'weasel'for connection

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

22
23

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

10

9715.00

97150.00

87435.00

Mtr

20

200

180

13.00

2600.00

2340.00

Set

10

482.00

4820.00

4338.00

Barbed wire

Kg

3.5

35

31.5

40.00

1400.00

1260.00

HT tape to cover the LT bushing of DTR

Mtr

45

450

405

13.00

5850.00

5265.00

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

40

36

0.00

0.00

0.00

712850.00

641565.00

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


(conventional type) out door 3 phase distribution transformer

No

38206.00

76412.00

38206.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

1477.00

2954.00

1477.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No

702.00

1404.00

702.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

61.00

122.00

61.00

11 KV DO fuse unit.

No

1394.00

8364.00

4182.00

11 KV DO fuse wire 1 Amp.

No

40.00

240.00

120.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

420.00

840.00

420.00

No

61.00

122.00

61.00

11 KV L.A.

No

398.00

2388.00

1194.00

11 KV disc insulator

No

293.00

1758.00

879.00

11 KV strain hardware

No

72.00

432.00

216.00

Transformer mounting structure as per drawing


No(drg.No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm,
length 1150 mm(16.4 Kg)

No.

603.00

2412.00

1206.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

459.00

1836.00

918.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

53.00

212.00

106.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

431.00

1724.00

862.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

22

11

51.00

1122.00

561.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

94.00

376.00

188.00

14

GI wire 8 SWG.

Kg

16

51.00

816.00

408.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

28

14

69.00

1932.00

966.00

16

Galvanized washer

Kg

94.00

188.00

94.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

0.8

0.4

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

0.5

0.00

0.00

0.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)


7
8
9

10

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq. mm to LT bushing and fixing 4 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

20

AAA Conductor 34 sq. mm 'weasel' for connection

21

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

8553.00

17106.00

8553.00

Mtr

20

40

20

13.00

520.00

260.00

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

481.00

962.00

481.00

22

Barbed wire

Kg

3.5

3.5

40.00

280.00

140.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

90

45

13.00

1170.00

585.00

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

0.00

0.00

0.00

125692.00

62846.00

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door


3 phase distribution transformer

No

43908

87816.00

131724.00

Removal of higher capacity distribution transformer i.e. 63 KVA


and above from existing DP

No

0.00

0.00

11 KV DO fuse unit.

No

1394

8364.00

12546.00

11 KV DO fuse wire 1.5 Amp.

No

40

240.00

360.00

11 KV LA

No

398

2388.00

3582.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Fixing and installation of new LT Meter-cum-Protection Box


having LT 3 phase MCCB 40 Amp connected through PVC cable
insulated 4 core unarmored 25 Sq. mm to LT bushing and fixing
4 Nos. 3 phase 4 wire energy meter (excluding cost of meter) as
per technical specification of meter for pump consumer (drg.
no. EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Mtr

Galvanized Nuts & bolts (assorted size)

Galvanized washer

10

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

9694

19388.00

29082.00

20

40

60

13

520.00

780.00

Kg

12

69

552.00

828.00

Kg

0.5

1.5

94

94.00

141.00

Barbed wire

Kg

14

21

40

560.00

840.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

59

236.00

354.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

90

135

13

1170.00

1755.00

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

12

0.00

0.00

121328

181992

0.00

0.00

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer


i.e 63 KVA on existing doubble pole Structure

Nos

SCHEDULE NO. 5B total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP

11 kv Do Fuse Unit

No

1394

4182.00

4182.00

11 Kv Do Fuse Wire 1.5 Amp.

No

40

120.00

120.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6
1

11 Kv L.A.

No

398

1194.00

1194.00

Fixing and installation of new LT Meter-cum-Protection Box


having LT 3 phase MCCB 40 Amp connected through PVC cable
insulated 4 core unarmored 25 Sq. mm to LT bushing and fixing
4 Nos. 3 phase 4 wire energy meter (excluding cost of meter) as
per technical specification of meter for pump consumer (drg.
no. EZ/ADB/73)

Set

9694

9694.00

9694.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

20

20

13

260.00

260.00

Galvanized Nuts & bolts (assorted size)

Kg

69

276.00

276.00

Galvanized washer

Kg

0.5

0.5

0.5

94

47.00

47.00

Barbed wire

Kg

40

280.00

280.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

59

118.00

118.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

45

45

13

585.00

585.00

11

consumer indexing

Nos

0.00

0.00

16756.00

16756.00

Col.5X6

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D
1

`Additional LT Distribution box(25kva)

Set

13

9694

126022.00

19388.00

`Additional LT Distribution box(16kva)

set

8553

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

SCHEDULE NO. 5D Total


SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(Drg.no.ADB/HVDS/EZ-04)

No

15

79

21

1610.00

127190.00

33810.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no.


ADB/HVDS/ EZ-06)

No

15

79

21

129.00

10191.00

2709.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

79

21

247.00

19513.00

5187.00

11 KV Pin insulator

No

45

237

63

125.00

29625.00

7875.00

11 KV GI Pins

No

45

237

63

70.00

16590.00

4410.00

Jointing sleeves suitable for existing conductor.

No

31.6

94.00

2970.40

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

79

21

118.00

9322.00

2478.00

Galvanized 16mm Stay set complete with turn buckle and


anchor plate (Drg. no. ADB/HVDS/ EZ-14)

No

22

21

440.00

9680.00

9240.00

Stay clamp(Galvanized flat 50x6mm)

Set

22

21

70.00

1540.00

1470.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

121

115.5

51.00

6171.00

5890.50

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture1:3:6)

Cmt

0.4

4.4

4.2

0.00

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

79

21

156.00

12324.00

3276.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

79

21

59.00

4661.00

1239.00

14

Numbering of pole

No

15

79

21

0.00

0.00

0.00

15

Binding wire and tape

Kg

21.07

13.00

273.91

0.00

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

94.8

25.2

69.00

6541.20

1738.80

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6
1

Col.5X6

17

Galvanized washer

Kg

7.667

1.4

94.00

720.70

131.60

18

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

43

26

0.00

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

5.562

3.557

0.00

0.00

0.00

20

Restringing of existing conductor

Km

16.686

10.671

0.00

0.00

0.00

257313.21

79454.90

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(drg.no.ADB/HVDS/EZ-04)

No

15

62

50

1638

101556.00

81900.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no.


ADB/HVDS/ EZ-06)

No

15

62

50

131

8122.00

6550.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

62

50

251

15562.00

12550.00

11 KV Pin insulator

No

45

186

150

128

23808.00

19200.00

11 KV GI Pins

No

45

186

150

71

13206.00

10650.00

Jointing sleeves suitable for existing conductor.

No

24.8

96

2380.80

0.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

62

50

120

7440.00

6000.00

Galvanized 16mm Stay set complete with turn buckle and


anchor plate (drg. no. ADB/HVDS/ EZ-14)

No

17

50

448

7616.00

22400.00

Stay clamp(Galvanized flat 50x6mm)

Set

17

50

71

1207.00

3550.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

93.5

275

52

4862.00

14300.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture 1:3:6)

Cmt

0.4

3.4

10

0.00

0.00

12

Removal of existing conductor from LT line.

Ckt Km

4.492

6.527

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

62

50

158

9796.00

7900.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

62

50

60

3720.00

3000.00

15

Numbering of pole

No

15

62

50

0.00

0.00

16

Binding wire and tape

Kg

16.53

13

214.89

0.00

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

74.4

60.00

70

5208.00

4200.00

18

Galvanized washer

Kg

4.13

3.33

95

392.35

316.35

19

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

38

20

0.00

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

13.476

19.581

13287

179055.61

260172.75

384146.65

452689.10

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no.


ADB/HVDS/ EZ-13)

No

15

73

43

36.00

2628.00

1548.00

Shackle insulator(90x75 mm)

No

15

73

43

126.00

9198.00

5418.00

Removal of existing conductor from LT line (Dismental of


conductor)

Km

2.644

3.185

0.00

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

5.211

2.90

26826.00

139790.29

77795.40

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

1.910

6219.00

11878.29

0.00

GI wire 5 mm for support of cable

Kg

150

730

430

62.00

45260.00

26660.00

Galvanized 16 mm stay set (with turn buckle and anchor plate)


(drg. No. ADB/HVDS/
EZ-14)

No

18

15

462.00

8316.00

6930.00

Stay clamp(Galvanized flat 50x6mm)

Set

18

15

71.00

1278.00

1065.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

99

82.5

52.00

5148.00

4290.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

10

Cement for Concreting of stay set @ 0.2 cmt per stay having
concreting mixture 1:3:6

11

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

Cmt

0.2

3.6

0.00

0.00

0.00

Straightening of leaning poles, backfilling by boulders and


ramming.

No

30

20

0.00

0.00

0.00

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized


flat 50 x 6 mm with back Patti of flat at end pole for giving
supply to pump consumer. (drg. no. ADB/HVDS/
EZ-12)
(only for permant consumer)

Set

51

42

619.00

31569.00

25998.00

13

MS nut & bolts (assorted size)

Kg

14.6

8.6

70.00

1022.00

602.00

14

Washer

Kg

0.25

1.22

0.72

95.00

115.90

68.40

256203.48

150374.80

SCHEDULE NO.8 TOTAL

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M


long duly drilled holes for top clamp and V-cross arm fitting (if
ground clearances is not sufficient).

No

1408.00

8448.00

11264.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm


2.25 M long

No

704.00

4224.00

5632.00

Back clits/clamp for tightening the guarding cross arm made up


of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

No

198.00

1188.00

1584.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long


with Galvanized nuts 2 Nos. in each bolt

No

24

32

41.00

984.00

1312.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ05)

Set

GI wire 8 SWG for earthing pole

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

1892.00

11352.00

15136.00

Kg

62.00

372.00

496.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

51

68

63.00

3213.00

4284.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No


lacing

Kg

16

48

64

65.00

3120.00

4160.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg.


no. ADB/HVDS/ EZ-09)

Set

462.00

2772.00

3696.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

33

44

52.00

1716.00

2288.00

11

Stay clamp of Galvanized flat 50x6 mm

No

73.00

438.00

584.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

4.5

86.00

387.00

516.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete


ratio 1:3:6

Cmt

0.4

1.2

1.6

0.00

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

15

20

70.00

1050.00

1400.00

15

Galvanized washer

Kg

0.5

1.5

95.00

142.50

190.00

16

Aluminum binding wire

Kg

0.3

0.9

1.2

135.00

121.50

162.00

17

Aluminum binding tape

Kg

0.3

0.9

1.2

79.00

71.10

94.80

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

60.00

360.00

480.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

21

28

41.00

861.00

1148.00

40820.10

54426.80

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB


switch

No

99.00

297.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle


support

No

186.00

558.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle


support.

No

310.00

620.00

620.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

3
2

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

110.00

220.00

220.00
504.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

49.50

T clamp for jumper

No

180.00

1080.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

156.00

9869.50

9869.50

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

1503

6012.00

9018.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm


2.2M (53.4 kg) (Drg.no.ADB/EZ-26)

Set

3907

7814.00

11721.00

11KV disc insulator

No.

12

18

298

3576.00

5364.00

11KV strain hardware

No.

12

18

73

876.00

1314.00

11KV pin insulator

No.

128

512.00

768.00

11KV GS Pin

No.

54

216.00

324.00

Horizontal and cross bracing set 4 feet centre with 4 back


clamps made out of horizontal and cross bracing galvanised
angle 50x50x6mm (45Kg) (Drg.no.ADB/EZ-26)

Set

3294

6588.00

9882.00

Galvanised stay set 16mm complete with turn buckle, stay


insulator and anchor plate. (Drg.no.ADB/HDVS/EZ-14)

Set

12

18

462

5544.00

8316.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat
50x6mm (1.35Kg)

No.

12

18

96

1152.00

1728.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

66

99

52

3432.00

5148.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole.


(Concrete mixture 1:3:6).

Cmt

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete


mixture 1:3:6).

13

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

Cmt

1.2

2.4

3.6

0.00

0.00

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

248.00

372.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

14

21

39

546.00

819.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

120.00

180.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

12

18

77

924.00

1386.00

17

Numbering of DP

No

0.00

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

12

18

77

924.00

1386.00

38484.00

57726.00

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30
amps with optical port

No

1019

0.00

0.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps


with optical port

No

173

132

2661.00

460353.00

351252.00

460353.00

351252.00

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

1508.00

6032.00

12064.00

Back filling of pole with boulders and ramming.

No

0.00

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg.


no. ADB/HVDS/EZ-4R)

No

915.00

3660.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no.


ADB/HVDS/EZ-21)

No

237.00

948.00

0.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

54.00

216.00

0.00

11KV DC Cross Arm 4 ft centre, galvanised channel


100x50x6mm 2.2M (53.4Kg)

Set

3919.00

15676.00

0.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

24

128.00

3072.00

1024.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

24

73.00

1752.00

584.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

12

24

305.00

3660.00

7320.00

10

11KV strain hardware

No

12

24

169.00

2028.00

4056.00

11

Galvanised stay set 16 mm complete with turn buckle, stay


insulator and anchor plate. (Drg. no. ADB/HVDS/EZ-14)

No

16

440.00

3520.00

7040.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

16

73.00

584.00

1168.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

44

88

52.00

2288.00

4576.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

61.00

244.00

488.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

14

28

164.00

2296.00

4592.00

16

Aluminium winding wire & tape

Kg.

73.00

292.00

584.00

17

Galvanised nuts & bolts with washer

Kg

20

40

82.00

1640.00

3280.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

124.00

496.00

992.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete


mixture 1:3:6)

Cmt

0.4

1.6

3.2

0.00

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

24

48

13.00

312.00

624.00

21

Numbering of pole

No.

0.00

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

SCHEDULE NO.13 TOTAL

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

48716.00

48392.00

SCHEDULE NO. 14

Bus Bar structure for additional bay on 11 kv side double


welded RS Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing
arrangement of gantry , connected to earth grid through GS flat
50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre


(99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

0.00

11 KV disc insulator

No

27

305

0.00

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm


Dog.

No

15

170

0.00

0.00

11 KV pin insulator

No

128

0.00

0.00

11 KV GS Pin

No

73

0.00

0.00

11 KV LA

No

408

0.00

0.00

11 KV isolator (600 amp)

No

23055

0.00

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq.
mm Dog.

No

170

0.00

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq.
mm Dog.

No

12

170

0.00

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

0.00

22

Cable trench for laying control cable.

Job

0.00

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

0.00

0.00

0.00

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

0.00

11 KV Pin insulator

No.

36

128

0.00

0.00

11 KV GI Pins

No.

36

73

0.00

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC


Conductor

No.

99

0.00

0.00

Galvanised 16 mm stay set complete with turn buckle and


anchor plate (drg. No. ADB/HVDS/EZ-14)

Set

463

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6
1

Col.5X6

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

0.00

12

Back filling of poles with boulders

No.

12

0.00

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

0.00

15

Danger Boards

No.

12

61

0.00

0.00

16

Binding wire and tape

Kg.

62

0.00

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

0.00

0.00

0.00

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.470

66128.00

0.00

31080.16

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

117.00

0.00

702.00

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

60

24

56.00

0.00

1344.00

Nuts and bolts

Kg.

0.00

2.00

79.00

0.00

158.00

Distribution box for connections of existing service line


(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar) as per Drg No. ADB/EZ/72

No.

15

1977.00

0.00

11862.00

0.00

45146.16

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17 (1)

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE


Cable including 3 % sag(1 PHASE CABLE)

Km.

1.03

0.470

0.000

23792

11182.24

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

0.00

119

714.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

30

15

0.00

54

810.00

0.00

Nuts and bolts

Kg.

0.00

73

219.00

0.00

Distribution box for connections of existing service line


(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar) as per Drg No. ADB/EZ/72

No.

15

0.00

1901

11406.00

0.00

24331.24

0.00

SCHEDULE NO.17(1) TOTAL

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

17

10

1508

25636.00

15080.00

11 KV Disc Insulator

Nos

102

132

299

30498.00

39468.00

11 KV Strain Hardware

Nos

102

132

124

12648.00

16368.00

Galvanized stay set arrangement with turn buckle and anchor


plate.

Set

17

22

463

7871.00

10186.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt
per pole(Concrete mixture 1:3:6)

Cmt

0.7

11.9

15.4

0.00

0.00

Stay clamps

Set

17

22

73

1241.00

1606.00

11 KV Top clamp.

Kg

17

22

147

2499.00

3234.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

93.5

121

52

4862.00

6292.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

37.74

48.84

70

2641.80

3418.80

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6
1

Col.5X6

10

Washers

Kg

0.08

1.36

1.76

95

129.20

167.20

11

PG clamps

Nos

102

132

51

5202.00

6732.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

34

47

1412

48008.00

66364.00

13

Back clits/clamp for tightening the horizontal cross arm made


up of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

Nos

34

47

198

6732.00

9306.00

14

11KV Danger Board

Nos

17

22

61

1037.00

1342.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

59.5

77

152

9044.00

11704.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

17

22

124

2108.00

2728.00

160157.00

193996.00

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

1477

0.00

7385.00

11 KV Disc Insulator

Nos

30

293

0.00

8790.00

11 KV Strain Hardware

Nos

30

122

0.00

3660.00

Galvanized stay set arrangement with turn buckle and anchor


plate.

Set

10

454

0.00

4540.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt
per pole(Concrete mixture 1:3:6)

Cmt

0.9

4.5

0.00

0.00

Stay clamps

Set

10

72

0.00

720.00

11 KV Top clamp.

Kg

144

0.00

720.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

55

51

0.00

2805.00
1089.70

Galvanized Nut & Bolts (assorted size)

Kg

3.205

16.025

68

0.00

10

Washers

Kg

0.117

0.585

94

0.00

54.99

11

PG clamps

Nos

30

50

0.00

1500.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

10

1383

0.00

13830.00

Nos

10

194

0.00

1940.00

11KV Danger Board

Nos

59

0.00

295.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

17.5

149

0.00

2607.50

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

122

0.00

610.00

0.00

50547.19

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

13

Back clits/clamp for tightening the horizontal cross arm made


up of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

14

SCHEDULE NO.18B TOTAL

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5


amps, tri vector.

No.

7567

7567.00

0.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

0.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5


sq. mm.

meter

25

25

181

4525.00

0.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm


2.2M (53.4 kg) (Drg.no.ADB/EZ-26)

Set

3998

3998.00

0.00

11 KV Disc Insulator

No.

305

1830.00

0.00

11 KV strain set with hard ware

Set

136

816.00

0.00

11 KV Pin Insulator

No.

128

256.00

0.00

11 KV G.I.Pin

No.

73

146.00

0.00

10

Galvanised Horizontal and cross bracing 4' centre with set of


four back clamps

Set

1242

1242.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

96

192.00

0.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

0.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing


of pole and @ 0.2 cmt. per stay

Cmt.

0.00

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

0.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

0.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

0.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

0.00

19

11 KV danger board
ADB/HVDS/ EZ-08)

No.

62

62.00

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

0.00

45299.50

0.00

0.00

0.00

(Drg. no.

SCHEDULE NO.19 TOTAL

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature


analyzer (LSA) (Offline Microprocessor based distance fault
analyzer) including training for use of LSA at circle level to the
officers/staff.

No

GRAND TOTAL OF ALL SCHEDULES

1284464

4,456,557.68

4,036,121.45

Deduction of Incom

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Unit

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

Deduction of VA

Deduction of Welfare

Net payable amo

Ded

Ne

TOTAL AMOUNT F

Total Cumulative Amount of 11 KV Magron Feeder.

Total Previous LD Deducted amount


Total LD Deductable amount from this
bills
Total Cumulative LD Deducted amount

0
303395
303395

Total 100% value of DTR & conduc


Schedule
Nos

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Particulars

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Unit

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phas
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole tangent location.

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phas


distribution transformer on single pole end location.

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phas


distribution transformer after removal of existing 63 KVA 11/0.4 KV an
above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on existing pole a


replacement of existing damaged conductor by AAA conductor 34 sq
mm weasel

Sch-1,2,3,4,5A,
5C,10,13
Sch-8A
Sch-12B

AAA Conductor 34 sq. mm 'weasel' for Jumpering


Replacement of bare conductor of LT line with PVC cable 4 core
unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with opt
port along
poly carbonate
TOTAL
EXwith
WORKS
COST OFenclosure.
MAJOR MATERIAL
TOTAL EX WORKS COST OF OTHER MATERIAL

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

: MAGRON
: BHATIAGARH

Amount for payment


From ADB funding through LC

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

5412.51

86600.16

81187.65

8753.60

131304.00

4871.26

73068.89

640.07

10241.12

9601.05

1324.80

19872.00

576.06

8640.95

64.37

1029.92

965.55

630.00

9450.00

57.93

869.00

4.53

72.48

67.95

54.90

823.50

4.08

61.16

117.86

5657.28

5303.70

1250.10

56254.50

106.07

4773.33

9.97

478.56

448.65

36.00

1620.00

8.97

403.79

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

507.68

475.95

377.10

5656.50

28.56

428.36

4.53

72.48

67.95

54.90

823.50

4.08

61.16

96.1

4612.80

4324.50

357.30

16078.50

86.49

3892.05

30.83

1479.84

1387.35

112.50

5062.50

27.75

1248.62

17.23

827.04

775.35

64.80

2916.00

15.51

697.82

253.85

8123.20

7615.50

540.90

16227.00

228.47

6853.95

58.93

1885.76

1767.90

412.20

12366.00

53.04

1591.11

19.95

638.40

598.50

47.70

1431.00

17.96

538.65

176.79

5657.28

5303.70

387.00

11610.00

159.11

4773.33

29.92

5265.92

4936.80

193.50

31927.50

26.93

4443.12

8.16

261.12

244.80

84.60

2538.00

7.34

220.32

9.97

1276.16

1196.40

36.00

4320.00

8.97

1076.76

4.53

1014.72

951.30

61.20

12852.00

4.08

856.17

4.53

72.48

67.95

84.60

1269.00

4.08

61.16

4397.10

28141.44

26382.60

0.00

0.00

3957.39

23744.34

4397.10

35176.80

32978.25

0.00

0.00

3957.39

29680.43

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1082.50

17320.00

16237.50

8696.70

130450.50

974.25

14613.75

2.72

870.40

816.00

2.60

780.00

2.45

734.40

116.95

1871.20

1754.25

432.00

6480.00

105.26

1578.83

9.97

558.32

523.43

36.00

1890.00

8.97

471.08

3.63

2613.60

2450.25

11.70

7897.50

3.27

2205.23

359.02

22977.28

21541.20

0.00

0.00

323.12

19387.08

245303.44

229971.98

24042.70

491899.50

15628.82

206974.78

5412.51

43300.08

48712.59

7619.60

68576.40

4871.26

43841.33

640.07

5120.56

5760.63

1325.70

11931.30

576.06

5184.57

64.37

514.96

579.33

630.00

5670.00

57.93

521.40

4.53

36.24

40.77

54.90

494.10

4.08

36.69

117.86

2828.64

3182.22

1251.00

33777.00

106.07

2864.00

9.97

239.28

269.19

36.00

972.00

8.97

242.27

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

253.84

285.57

377.10

3393.90

28.56

257.01

4.53

36.24

40.77

54.90

494.10

4.08

36.69

96.1

2306.40

2594.70

357.30

9647.10

86.49

2335.23

30.83

739.92

832.41

112.50

3037.50

27.75

749.17

17.23

413.52

465.21

64.80

1749.60

15.51

418.69

80.69

1291.04

1452.42

540.90

9736.20

72.62

1307.18

64.37

1029.92

1158.66

412.20

7419.60

57.93

1042.79

12.69

203.04

228.42

47.70

858.60

11.42

205.58

176.79

2828.64

3182.22

387.00

6966.00

159.11

2864.00

29.92

2632.96

2962.08

45.90

4544.10

26.93

2665.87

8.16

130.56

146.88

84.60

1522.80

7.34

132.19

12.69

812.16

913.68

45.90

3304.80

11.42

822.31

4.53

507.36

570.78

61.20

7711.20

4.08

513.70

4.53

36.24

40.77

84.60

761.40

4.08

36.69

4397.1

14070.72

15829.56

0.00

0.00

3957.39

14246.60

4397.1

17588.40

19786.95

0.00

0.00

3957.39

17808.26

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

934.72

7477.76

8412.48

7676.10

69084.90

841.25

7571.23

2.72

435.20

489.60

2.60

468.00

2.45

440.64

116.95

935.60

1052.55

432.00

3888.00

105.26

947.30

9.97

279.16

314.06

36.00

1134.00

8.97

282.65

3.63

1306.80

1470.15

11.70

4738.50

3.27

1323.14

359.02

8616.48

9693.54

0.00

0.00

323.12

8724.19

115971.72

130468.19

21752.20

261881.10

15340.78

117421.37

5412.51

54125.10

48712.59

8756.80

78811.20

4871.26

43841.33

640.07

6400.70

5760.63

1325.70

11931.30

576.06

5184.57

64.37

643.70

579.33

630.00

5670.00

57.93

521.40

4.53

45.30

40.77

54.90

494.10

4.08

36.69

117.86

3535.80

3182.22

1251.00

33777.00

106.07

2864.00

9.97

299.10

269.19

36.00

972.00

8.97

242.27

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

317.30

285.57

377.10

3393.90

28.56

257.01

4.53

45.30

40.77

54.90

494.10

4.08

36.69

96.1

2883.00

2594.70

357.30

9647.10

86.49

2335.23

70.72

2121.60

1909.44

262.80

7095.60

63.65

1718.50

17.23

516.90

465.21

64.80

1749.60

15.51

418.69

80.69

1613.80

1452.42

540.90

9736.20

72.62

1307.18

64.37

1287.40

1158.66

412.20

7419.60

57.93

1042.79

12.69

253.80

228.42

47.70

858.60

11.42

205.58

176.79

3535.80

3182.22

388.80

6998.40

159.11

2864.00

29.92

3291.20

2962.08

194.40

19245.60

26.93

2665.87

8.16

163.20

146.88

84.60

1522.80

7.34

132.19

9.97

797.60

717.84

36.00

2592.00

8.97

646.06

4.53

634.20

570.78

62.10

7824.60

4.08

513.70

4.53

45.30

40.77

84.60

761.40

4.08

36.69

4397.1

17588.40

15829.56

0.00

0.00

3957.39

14246.60

4397.1

21985.50

19786.95

0.00

0.00

3957.39

17808.26

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1082.5

10825.00

9742.50

8743.50

78691.50

974.25

8768.25

3.63

726.00

653.40

2.60

468.00

3.27

588.06

116.95

1169.50

1052.55

433.80

3904.20

105.26

947.30

9.97

348.95

314.06

36.00

1134.00

8.97

282.65

3.63

1633.50

1470.15

11.70

4738.50

3.27

1323.14

359.02

14360.80

12924.72

0.00

0.00

323.12

11632.25

151193.75

136074.38

24250.20

299931.30

15508.05

122466.94

5412.51

10825.02

5412.51

7641.20

7641.20

4871.26

4871.26

640.07

1280.14

640.07

1329.30

1329.30

576.06

576.06

64.37

128.74

64.37

631.80

631.80

57.93

57.93

4.53

9.06

4.53

54.90

54.90

4.08

4.08

117.86

707.16

353.58

1254.60

3763.80

106.07

318.22

9.97

59.82

29.91

36.00

108.00

8.97

26.92

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

63.46

31.73

378.00

378.00

28.56

28.56

4.53

9.06

4.53

54.90

54.90

4.08

4.08

97.01

582.06

291.03

358.20

1074.60

87.31

261.93

71.62

429.72

214.86

263.70

791.10

64.46

193.37

17.23

103.38

51.69

64.80

194.40

15.51

46.52

80.69

322.76

161.38

542.70

1085.40

72.62

145.24

64.37

257.48

128.74

413.10

826.20

57.93

115.87

12.69

50.76

25.38

47.70

95.40

11.42

22.84

176.79

707.16

353.58

387.90

775.80

159.11

318.22

29.92

658.24

329.12

45.90

504.90

26.93

296.21

8.16

32.64

16.32

84.60

169.20

7.34

14.69

12.69

203.04

101.52

45.90

367.20

11.42

91.37

4.53

126.84

63.42

62.10

869.40

4.08

57.08

4.53

9.06

4.53

84.60

84.60

4.08

4.08

4397.1

3517.68

1758.84

0.00

0.00

3957.39

1582.96

4397.1

4397.10

2198.55

0.00

0.00

3957.39

1978.70

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

934.72

1869.44

934.72

7697.70

7697.70

841.25

841.25

3.63

145.20

72.60

2.60

52.00

3.27

65.34

116.95

233.90

116.95

432.90

432.90

105.26

105.26

9.97

69.79

34.90

36.00

126.00

8.97

31.41

3.63

326.70

163.35

11.70

526.50

3.27

147.02

359.02

2154.12

1077.06

0.00

0.00

323.12

969.35

29279.53

14639.77

21962.80

29635.20

15379.13

13175.79

5412.51

10825.02

16237.53

8781.60

26344.80

4871.26

14613.78

7887.58

15775.16

23662.74

0.00

0.00

7098.82

21296.47

117.86

707.16

1060.74

1254.60

11291.40

106.07

954.67

9.97

59.82

89.73

36.00

324.00

8.97

80.76

97.01

582.06

873.09

358.20

3223.80

87.31

785.78

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1082.5

2165.00

3247.50

8724.60

26173.80

974.25

2922.75

3.63

145.20

217.80

2.60

156.00

3.27

196.02

4.53

36.24

54.36

62.10

745.20

4.08

48.92

4.53

4.53

6.80

84.60

126.90

4.08

6.12

9.97

139.58

209.37

36.00

756.00

8.97

188.43

4.53

18.12

27.18

53.10

318.60

4.08

24.46

3.63

326.70

490.05

11.70

1579.50

3.27

441.05

359.02

2872.16

4308.24

0.00

0.00

323.12

3877.42

33656.75

50485.13

19405.10

71040.00

13497.54

45436.61

7887.58

0.00

0.00

0.00

0.00

7098.82

0.00

117.86

353.58

353.58

1254.60

3763.80

106.07

318.22

9.97

29.91

29.91

36.00

108.00

8.97

26.92

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

Col.4X9

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

97.01

291.03

291.03

358.20

1074.60

87.31

261.93

1082.5

1082.5

1082.5

8724.60

8724.60

974.25

974.25

3.63

72.60

72.60

2.60

52.00

3.27

65.34

4.53

18.12

18.12

62.10

248.40

4.08

16.31

4.53

2.27

2.27

84.60

42.30

4.08

2.04

9.97

69.79

69.79

36.00

252.00

8.97

62.81

4.53

9.06

9.06

53.10

106.20

4.08

8.15

3.63

163.35

163.35

11.70

526.50

3.27

147.02

359.02

1436.08

1436.08

0.00

0.00

323.12

1292.47

3528.29

3528.29

10623.50

14898.40

1527.46

3175.46

1082.5

14072.5

2165

8724.60

17449.20

974.25

1948.50

934.72

7697.70

0.00

841.25

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

391.66

30941.14

8224.86

1449.00

30429.00

352.49

7402.37

31.73

2506.67

666.33

116.10

2438.10

28.56

599.70

59.84

4727.36

1256.64

222.30

4668.30

53.86

1130.98

30.83

7306.71

1942.29

112.50

7087.50

27.75

1748.06

17.23

4083.51

1085.49

63.00

3969.00

15.51

976.94

22.67

716.37

0.00

84.60

0.00

20.40

0.00

29.01

2291.79

609.21

106.20

2230.20

26.11

548.29

176.79

3889.38

3712.59

396.00

8316.00

159.11

3341.33

8.16

179.52

171.36

63.00

1323.00

7.34

154.22

12.69

1535.49

1465.70

45.90

5301.45

11.42

1319.13

4397.1

19347.24

18467.82

0.00

0.00

3957.39

16621.04

38.08

3008.32

799.68

140.40

2948.40

34.27

719.71

4.53

357.87

95.13

53.10

1115.10

4.08

85.62

19.95

1576.05

418.95

0.00

0.00

17.96

377.06

2.72

57.31

0.00

11.70

0.00

2.45

0.00

4.53

429.44

114.16

62.10

1564.92

4.08

102.74

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

Col.4X9

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4.53

34.73

6.34

84.60

118.44

4.08

5.71

407.98

17543.14

10607.48

0.00

0.00

367.18

9546.73

4079.78

22691.74

14511.78

0.00

0.00

3671.80

13060.60

5893.02

98330.93

62884.42

0.00

0.00

5303.72

56595.97

221554.71

127040.23

3010.50

71509.41

14069.55

114336.20

436.08

27036.96

21804.00

1474.20

73710.00

392.47

19623.60

35.36

2192.32

1768.00

117.90

5895.00

31.82

1591.20

67.09

4159.58

3354.50

225.90

11295.00

60.38

3019.05

34.45

6407.70

5167.50

115.20

17280.00

31.01

4650.75

19.04

3541.44

2856.00

63.90

9585.00

17.14

2570.40

25.39

629.67

0.00

86.40

0.00

22.85

0.00

31.73

1967.26

1586.50

108.00

5400.00

28.56

1427.85

176.79

3005.43

8839.50

403.20

20160.00

159.11

7955.55

8.16

138.72

408.00

63.90

3195.00

7.34

367.20

13.6

1271.60

3740.00

46.80

12870.00

12.24

3366.00

4397.1

14950.14

43971.00

0.00

0.00

3957.39

39573.90

4079.78

18326.37

26628.72

0.00

0.00

3671.80

23965.85

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

41.7

2585.40

2085.00

142.20

7110.00

37.53

1876.50

4.53

280.86

226.50

54.00

2700.00

4.08

203.85

19.95

1236.90

997.50

0.00

0.00

17.96

897.75

3.63

60.00

0.00

11.70

0.00

3.27

0.00

4.53

337.03

271.80

63.00

3780.00

4.08

244.62

4.53

18.71

15.08

85.50

284.72

4.08

13.58

407.98

15503.24

8159.60

0.00

0.00

367.18

7343.64

3537.62

47672.97

69270.14

2657.40

52034.55

3183.86

62343.12

151322.3

201149.34

5719.20

225299.26

12014.14

181034.41

9.97

727.81

428.71

32.40

1393.20

8.97

385.84

33.54

2448.42

1442.22

113.40

4876.20

30.19

1298.00

7969.17

21070.49

25381.81

0.00

0.00

7172.25

22843.63

3173.16

16535.34

9202.16

5365.20

15559.08

2855.84

8281.95

1813.24

3463.29

0.00

5597.10

0.00

1631.92

0.00

16.32

11913.60

7017.60

55.80

23994.00

14.69

6315.84

176.79

3182.22

2651.85

415.80

6237.00

159.11

2386.67

8.16

146.88

122.40

63.90

958.50

7.34

110.16

13.6

1346.40

1122.00

46.80

3861.00

12.24

1009.80

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4397.1

15829.56

13191.30

0.00

0.00

3957.39

11872.17

407.98

12239.40

8159.60

0.00

0.00

367.18

7343.64

165

8415.00

6930.00

557.10

23398.20

148.50

6237.00

4.53

66.14

38.96

63.00

541.80

4.08

35.06

4.53

5.53

3.26

85.50

61.56

4.08

2.94

97390.08

75691.87

12396.00

80880.54

16373.78

68122.68

374.43

2246.58

2995.44

1267.20

10137.60

336.99

2695.90

187.67

1126.02

1501.36

633.60

5068.80

168.90

1351.22

52.58

315.48

420.64

178.20

1425.60

47.32

378.58

10.88

261.12

348.16

36.90

1180.80

9.79

313.34

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

504.08

3024.48

4032.64

1702.80

13622.40

453.67

3629.38

16.32

97.92

130.56

55.80

446.40

14.69

117.50

17.23

878.73

1171.64

56.70

3855.60

15.51

1054.48

17.23

827.04

1102.72

58.50

3744.00

15.51

992.45

176.79

1060.74

1414.32

415.80

3326.40

159.11

1272.89

8.16

269.28

359.04

46.80

2059.20

7.34

323.14

19.04

114.24

152.32

65.70

525.60

17.14

137.09

22.67

102.02

136.02

77.40

464.40

20.40

122.42

4397.1

5276.52

7035.36

0.00

0.00

3957.39

6331.82

4.53

67.95

90.60

63.00

1260.00

4.08

81.54

4.53

6.80

9.06

85.50

171.00

4.08

8.15

36.26

32.63

43.51

121.50

145.80

32.63

39.16

20.85

18.77

25.02

71.10

85.32

18.77

22.52

4.53

27.18

36.24

54.00

432.00

4.08

32.62

10.88

228.48

304.64

36.90

1033.20

9.79

274.18

15981.98

21309.29

5027.40

48984.12

5297.18

19178.36

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

26.29

78.87

78.87

89.10

267.30

23.66

70.98

49.86

149.58

149.58

167.40

502.20

44.87

134.62

82.5

165.00

165.00

279.00

558.00

74.25

148.50

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

29.01

58.02

58.02

99.00

198.00

26.11

52.22

4.53

31.71

31.71

64.80

453.60

4.08

28.54

4.53

2.27

2.27

89.10

44.55

4.08

2.04

48.05

288.30

288.30

162.00

972.00

43.25

259.47

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

640.07

2560.28

3840.42

1352.70

8116.20

576.06

3456.38

1040.8

2081.60

3122.40

3516.30

10548.90

936.72

2810.16

79.78

957.36

1436.04

268.20

4827.60

71.80

1292.44

19.04

228.48

342.72

65.70

1182.60

17.14

308.45

34.45

137.80

206.70

115.20

691.20

31.01

186.03

14.51

58.04

87.06

48.60

291.60

13.06

78.35

280.15

560.30

840.45

2964.60

8893.80

252.14

756.41

176.79

2121.48

3182.22

415.80

7484.40

159.11

2864.00

8.16

97.92

146.88

86.40

1555.20

7.34

132.19

13.6

897.60

1346.40

46.80

4633.20

12.24

1211.76

4397.1

8794.20

13191.30

0.00

0.00

3957.39

11872.17

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4397.1

10553.04

15829.56

0.00

0.00

3957.39

14246.60

32.64

65.28

97.92

111.60

334.80

29.38

88.13

15.41

215.74

323.61

35.10

737.10

13.87

291.25

4.53

9.06

13.59

54.00

162.00

4.08

12.23

4.53

54.36

81.54

69.30

1247.40

4.08

73.39

19.945

39.89

59.84

0.00

0.00

17.95

53.85

19.95

239.40

359.10

69.30

1247.40

17.96

323.19

29671.83

44507.75

9219.60

51953.40

10078.70

40056.97

271.08

0.00

0.00

203.80

0.00

243.97

0.00

403.45

69796.85

53255.40

532.20

70250.40

363.11

47929.86

69796.85

53255.40

736.00

70250.40

607.08

47929.86

640.07

2560.28

5120.56

1357.20

10857.60

576.06

4608.50

326.38

1305.52

0.00

0.00

0.00

293.74

0.00

117.86

471.44

0.00

823.50

0.00

106.07

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

16.32

65.28

0.00

213.30

0.00

14.69

0.00

4.53

18.12

0.00

48.60

0.00

4.08

0.00

320.04

1280.16

0.00

3527.10

0.00

288.04

0.00

34.45

826.80

275.60

115.20

921.60

31.01

248.04

19.95

478.80

159.60

65.70

525.60

17.96

143.64

81.6

979.20

1958.40

274.50

6588.00

73.44

1762.56

45.33

543.96

1087.92

152.10

3650.40

40.80

979.13

176.79

1414.32

2828.64

396.00

6336.00

159.11

2545.78

8.16

65.28

130.56

65.70

1051.20

7.34

117.50

13.6

598.40

1196.80

46.80

4118.40

12.24

1077.12

4.53

18.12

36.24

54.90

439.20

4.08

32.62

43.52

609.28

1218.56

147.60

4132.80

39.17

1096.70

19.95

79.80

159.60

65.70

525.60

17.96

143.64

4.53

90.60

181.20

73.80

2952.00

4.08

163.08

32.64

130.56

261.12

111.60

892.80

29.38

235.01

4397.1

7035.36

14070.72

0.00

0.00

3957.39

12663.65

3.63

87.12

174.24

2.60

124.80

3.27

156.82

19.95

79.80

159.60

0.00

0.00

17.96

143.64

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

18738.2

29019.36

7541.90

43116.00

5697.84

26117.42

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

8.16

0.00

0.00

24.30

0.00

7.34

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

0.00

294021.90

0.00

47864.81

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

Col.4X9

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

8.16

0.00

0.00

65.70

0.00

7.34

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

18708.98

0.00

8793.22

59515.20

27972.14

16838.08

7913.90

33.54

0.00

201.24

105.30

631.80

30.19

181.12

16.32

0.00

391.68

50.40

1209.60

14.69

352.51

22.67

0.00

45.34

71.10

142.20

20.40

40.81

559.38

0.00

3356.28

1779.30

10675.80

503.44

3020.65

12787.76

61521.30

40631.54

17406.80

11508.98

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

6730.73

3163.44

0.00

21412.80

0.00

6057.66

0.00

33.54

201.24

0.00

107.10

0.00

30.19

0.00

15.41

231.15

0.00

48.60

0.00

13.87

0.00

20.85

62.55

0.00

65.70

0.00

18.77

0.00

537.62

3225.72

0.00

1710.90

0.00

483.86

0.00

6884.1

23345.10

0.00

6604.34

0.00

640.07

10881.19

6400.70

1357.20

13572.00

576.06

5760.63

84.32

8600.64

11130.24

269.10

35521.20

75.89

10017.22

35.36

3606.72

4667.52

111.60

14731.20

31.82

4200.77

176.79

3005.43

3889.38

416.70

9167.40

159.11

3500.44

4397.1

52325.49

67715.34

0.00

0.00

3957.39

60943.81

8.16

138.72

179.52

65.70

1445.40

7.34

161.57

41.7

708.90

917.40

132.30

2910.60

37.53

825.66

14.51

1356.69

1755.71

46.80

5662.80

13.06

1580.14

4.53

170.96

221.25

63.00

3076.92

4.08

199.12

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

Col.4X9

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4.53

6.16

7.97

85.50

150.48

4.08

7.18

14.51

1480.02

1915.32

45.90

6058.80

13.06

1723.79

73.44

2496.96

3451.68

1270.80

59727.60

66.10

3106.51

56.21

1911.14

2641.87

178.20

8375.40

50.59

2377.68

4.53

77.01

99.66

54.90

1207.80

4.08

89.69

19.95

1187.03

1536.15

136.80

10533.60

17.96

1382.54

35.36

601.12

777.92

111.60

2455.20

31.82

700.13

88554.18

107307.63

4346.10

174596.40

5049.96

96576.87

640.07

0.00

3200.35

1329.30

6646.50

576.06

2880.32

76.16

0.00

2284.80

263.70

7911.00

68.54

2056.32

31.73

0.00

951.90

109.80

3294.00

28.56

856.71

176.79

0.00

1767.90

408.60

4086.00

159.11

1591.11

4397.1

0.00

19786.95

0.00

0.00

3957.39

17808.26

8.16

0.00

81.60

64.80

648.00

7.34

73.44

37.17

0.00

185.85

129.60

648.00

33.45

167.27

13.6

0.00

748.00

45.90

2524.50

12.24

673.20

4.53

0.00

72.59

61.20

980.73

4.08

65.33

4.53

0.00

2.65

84.60

49.49

4.08

2.39

12.69

0.00

380.70

45.00

1350.00

11.42

342.63

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

73.44

0.00

734.40

1244.70

12447.00

66.10

660.96

49.86

0.00

498.60

174.60

1746.00

44.87

448.74

4.53

0.00

22.65

53.10

265.50

4.08

20.39

19.95

0.00

349.13

134.10

2346.75

17.96

314.21

31.73

0.00

158.65

109.80

549.00

28.56

142.79

5582.04

0.00

31226.72

4258.80

45492.47

5023.84

28104.05

932

932.00

0.00

6810.30

0.00

838.80

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

176.79

353.58

0.00

396.00

0.00

159.11

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

10662.45

0.00

26036.10

0.00

6965.79

0.00

0.00

0.00

1156017.60

0.00

265695.83

0.00

295217.59

1,305,610.25

1,272,675.68

duction of Income Tax @ 2% on Gross Amt. of Bill

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

1,758,815.20

2,048,221.60

NA

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

515,128.67

1,145,408.07

25453.51

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Deduction of VAT @ 2% on Gross Amt. of Bill

uction of Welfare Cess @ 1% on Gross Amt. of Bill

Net payable amount for 11 KV Magron Feeder

80722.43

25453.51

40361.21

12726.76

1,927,137.96

Deductible @ L.D.

303395.00

Net Amount Claim

1,623,742.96

OTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

1,081,774.28
0.00
1,081,774.28
2,705,517.24

Net previous payable amount

Net present payable amount

2705517

Net Cumulative amount

2705517

DTR & conductor installed in above feeder


Unit

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Qty

Ex-works
Cost per unit Rs.

100% Gross Value


of Transformer,
Conductor,Meter
& Cable
Rs.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

3
Nos

4
15

5
43768

6
656520.00

Nos

38098

342882.00

Nos

43784

394056.00

outdoor 3 phase
n.

Nos

38206

38206.00

pe outdoor 3 phase
3 KVA 11/0.4 KV and

Nos

43908

131724.00

on existing pole and


A conductor 34 sq

Kms

19.58

13287

260172.75

Mtr

820

13

10660.00

Kms

2.90

26826

77795.40

Nos

132

2661

351252.00
2263268.15
1772853.30

pe outdoor 3 phase
ation.

outdoor 3 phase
ation.

pe outdoor 3 phase
on.

cable 4 core
m.

-40 amps with optical

AL
AL

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi

Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Opera
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400 Dated 31/10/2009
Name of Division
Damoh North
33kV Substation Name
MOHLI

Format of Bill on operational acceptance of 11kV MOHLI feeder

Unit

Total Qty as per


sanctioned
estimate

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door


3 Phase distribution transformer.

No

27

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

27

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1)


Galvanised Channel 75x40x6 mm length 1600 mm(11.36 Kg)

No

27

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

27

11 KV DO fuse unit.

No

81

11 KV DO fuse wire 1.5 amp.

No

81

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanised Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

27

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

27

11 KV L.A.

No

81

11 KV pin insulator

No

81

11 KV GI Pin

No

81

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-1) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

54

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length


150 mm(1.35 Kg)

No

54

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2


Nos.)

No

54

Sr.No.

Particulars

SCHEDULE NO. 1

10

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

54

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

297

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

54

14

GI wire 8 SWG.

Kg

216

15

Galvanized Nuts and bolts (assorted size )

Kg

14

378

16

Galvanized washer

Kg

27

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

10.8

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

13.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq.mm to LT bushing of DTR and fixing 4 No 3
Phase 4 wire energy meters (excluding cost of meter) as per
technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

27

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

540

21

Earthing of single pole Sub-station as per (drawing NoADB/HVDS/EZ-03)

Set

27

22

Barbed wire

Kg

3.5

94.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

1215

24

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

No.

108

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3


phase distribution transformer

No

17

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

17

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

17

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

17

11 KV DO fuse unit.

No

51

11 KV DO fuse wire 1 amp.

No

51

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

17

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

17

11 KV L.A.

No

51

11 KV PIN insulator

No

51

11 KV GI Pin

No

51

Transformer mounting structure as per drawing No.


ADB/HVDS/EZ-1 Galvanized Channel 75x 40 x 6 mm, length 1150
mm(16.4 Kg)

No.

34

10

10
Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

34

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2


Nos)

No

34

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

34

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

187

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

34

14

GI wire 8 SWG.

Kg

136

15

Galvanized Nuts and bolts (assorted size )

Kg

14

238

16

Galvanized washer

Kg

17

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.8

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

8.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 25 Amp connected through PVC insulated cable 4 core
unarmoured 25 Sq. mm to LT bushing and fixing 3 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

17

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

340

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

17

22

Barbed wire

Kg

3.5

59.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

765

24

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

No.

51

SCHEDULE NO.2 TOTAL

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out


door 3 phase distribution transformer

No

26

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

26

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

26

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

26

11 KV DO fuse unit.

No

78

11 KV DO fuse wire 1.5 Amp.

No

78

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

26

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

26

11 KV L.A.

No

78

11 KV disc insulator

No

78

11 KV strain hardware

No

78

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

52

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

52

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2


Nos)

No

52

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

52

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

286

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

52

14

GI wire 8 SWG.

Kg

208

15

Galvanized Nuts and bolts (assorted size )

Kg

14

364

16

Galvanized washer

Kg

26

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

10.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

13

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq. mm to LT bushing and fixing 4 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

26

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

520

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

26

22

Barbed wire

Kg

3.5

91

23

HT tape to cover the LT bushing of DTR

Mtr

45

1170

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

104

10

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


(conventional type) out door 3 phase distribution transformer

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV DO fuse unit.

No

18

11 KV DO fuse wire 1 Amp.

No

18

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV L.A.

No

18

11 KV disc insulator

No

18

11 KV strain hardware

No

18

Transformer mounting structure as per drawing


No(drg.No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm,
length 1150 mm(16.4 Kg)

No.

12

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

12

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

12

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

12

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

66

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

12

14

GI wire 8 SWG.

Kg

48

15

Galvanized Nuts and bolts (assorted size )

Kg

14

84

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

2.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq. mm to LT bushing and fixing 4 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

120

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

22

Barbed wire

Kg

3.5

21

23

HT tape to cover the LT bushing of DTR

Mtr

45

270

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

18

10

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door


3 phase distribution transformer

No

Removal of higher capacity distribution transformer i.e. 63 KVA


and above from existing DP

No

11 KV DO fuse unit.

No

24

11 KV DO fuse wire 1.5 Amp.

No

24

11 KV LA

No

24

Fixing and installation of new LT Meter-cum-Protection Box


having LT 3 phase MCCB 40 Amp connected through PVC cable
insulated 4 core unarmored 25 Sq. mm to LT bushing and fixing
4 Nos. 3 phase 4 wire energy meter (excluding cost of meter) as
per technical specification of meter for pump consumer (drg.
no. EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Mtr

20

160

Galvanized Nuts & bolts (assorted size)

Kg

32

Galvanized washer

Kg

0.5

10

Barbed wire

Kg

56

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

16

12

HT tape to cover the LT bushing of DTR

Mtr

45

360

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

32

Nos

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e


63 KVA on existing double pole Structure

SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP

14

11 kv Do Fuse Unit

No

42

11 Kv Do Fuse Wire 1.5 Amp.

No

42

11 Kv L.A.

No

42

Fixing and installation of new LT Meter-cum-Protection Box


having LT 3 phase MCCB 40 Amp connected through PVC cable
insulated 4 core unarmored 25 Sq. mm to LT bushing and fixing
4 Nos. 3 phase 4 wire energy meter (excluding cost of meter) as
per technical specification of meter for pump consumer (drg.
no. EZ/ADB/73)

Set

14

AAA conductor 34 sq.mm weasel for connection

Mtr

20

280

Galvanized Nuts & bolts (assorted size)

Kg

56

Galvanized washer

Kg

0.5

Barbed wire

Kg

98

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

28

10

HT tape to cover the LT bushing of DTR

Mtr

45

630

11

consumer indexing

Nos

56

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D

`Additional LT Distribution box

Set

`Additional LT Distribution box

Set

27

SCHEDULE NO.5D TOTAL


SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(Drg.no.ADB/HVDS/EZ-04)

No

15

131

Back clamp (Galvanized angle50x50x6 mm) (Drg. no.


ADB/HVDS/ EZ-06)

No

15

131

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

131

11 KV Pin insulator

No

45

393

11 KV GI Pins

No

45

393

Jointing sleeves suitable for existing conductor.

No

52.4

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

131

Galvanized 16mm Stay set complete with turn buckle and


anchor plate (Drg. no. ADB/HVDS/ EZ-14)

No

38

Stay clamp(Galvanized flat 50x6mm)

Set

38

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

209

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture1:3:6)

Cmt

0.4

7.6

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

131

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

131

14

Numbering of pole

No

15

131

15

Binding wire and tape

Kg

34.93

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

157

17

Galvanized washer

Kg

8.73

18

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

47

19

Removal of existing conductor from LT line.

Ckt. Km

9.23

20

Restringing of existing conductor

Ckt. Km

9.229

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(drg.no.ADB/HVDS/EZ-04)

No

15

163

Back clamp (Galvanized angle50x50x6 mm) (drg. no.


ADB/HVDS/ EZ-06)

No

15

163

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

163

11 KV Pin insulator

No

45

489

11 KV GI Pins

No

45

489

Jointing sleeves suitable for existing conductor.

No

65.2

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

163

Galvanized 16mm Stay set complete with turn buckle and


anchor plate (drg. no. ADB/HVDS/ EZ-14)

No

57

Stay clamp(Galvanized flat 50x6mm)

Set

57

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

313.5

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture 1:3:6)

Cmt

0.4

11.4

12

Removal of existing conductor from LT line.

Ckt Km

11.635

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

163

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

163

15

Numbering of pole

No

15

163

16

Binding wire and tape

Kg

43.47

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

195.6

18

Galvanized washer

Kg

10.87

19

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

52

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

34.905

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no.


ADB/HVDS/ EZ-13)

No

15

141

Shackle insulator(90x75 mm)

No

15

141

Removal of existing conductor from LT line (Dismental of


conductor)

Km

6.879

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

8.664

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

1.410

GI wire 5 mm for support of cable

Kg

150

1410

Galvanized 16 mm stay set (with turn buckle and anchor plate)


(drg. No. ADB/HVDS/
EZ-14)

No

41

Stay clamp(Galvanized flat 50x6mm)

Set

41

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

225.5

10

Cement for Concreting of stay set @ 0.2 cmt per stay having
concreting mixture 1:3:6

Cmt

0.2

8.2

11

Straightening of leaning poles, backfilling by boulders and


ramming.

No

30

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized


flat 50 x 6 mm with back Patti of flat at end pole for giving
supply to pump consumer. (drg. no. ADB/HVDS/
EZ-12)
(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

14

Washer

137

Kg

28.2

Kg

0.25

2.35

SCHEDULE NO.8 TOTAL

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M


long duly drilled holes for top clamp and V-cross arm fitting (if
ground clearances is not sufficient).

No

Guarding cross arm made up of Galvanized angle 65x65x6 mm


2.25 M long

No

Back clits/clamp for tightening the guarding cross arm made up


of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

No

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long


with Galvanized nuts 2 Nos. in each bolt

No

24

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ05)

Set

GI wire 8 SWG for earthing pole

Kg

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

51

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No


lacing

Kg

16

48

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg.


no. ADB/HVDS/ EZ-09)

Set

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

33

11

Stay clamp of Galvanized flat 50x6 mm

No

12

GI wire for lacing binding 24 SWG

Kg

1.5

4.5

13

Cement concreting of stay @ 0.2 cmt per stay having concrete


ratio 1:3:6

Cmt

0.4

1.2

14

Galvanized nuts and bolts (assorted size)

Kg

15

15

Galvanized washer

Kg

0.5

1.5

16

Aluminum binding wire

Kg

0.3

0.9

17

Aluminum binding tape

Kg

0.3

0.9

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

19

Barbed wire for anti-climbing device 2 Nos

Kg

21

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB


switch

No

Galvanized Angle 50x50x6 mm, 600 mm long for middle


support

No

Galvanized channel 75x40x6 mm, 600 mm long for handle


support.

No

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

Galvanized nuts & bolts (assorted size)

Kg

14

Galvanized washer

Kg

0.5

T clamp for jumper

No

12

AAA conductor 34 sq mm weasel

Mtr

12

24

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

26

DC cross arm 4 feet centre galvanised channel 100x50x6 mm


2.2M (53.4 kg) (Drg.no.ADB/EZ-26)

Set

13

11KV disc insulator

No.

78

11KV strain hardware

No.

78

11KV pin insulator

No.

26

11KV GS Pin

No.

26

Horizontal and cross bracing set 4 feet centre with 4 back


clamps made out of horizontal and cross bracing galvanised
angle 50x50x6mm (45Kg) (Drg.no.ADB/EZ-26)

Set

13

Galvanised stay set 16mm complete with turn buckle, stay


insulator and anchor plate. (Drg.no.ADB/HDVS/EZ-14)

Set

78

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat
50x6mm (1.35Kg)

No.

78

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

429

11

Cement for concreting of PCC pole @ 0.5 cmt per pole.


(Concrete mixture 1:3:6).

Cmt

13

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete


mixture 1:3:6).

Cmt

1.2

15.6

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

13

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

91

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

13

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

78

17

Numbering of DP

No

13

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

78

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30
amps with optical port

No

Energy meters solid state (static) 3 phase 4 wire 10-40 amps


with optical port

No

397

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

13

Back filling of pole with boulders and ramming.

No

13

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg.


no. ADB/HVDS/EZ-4R)

No

13

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no.


ADB/HVDS/EZ-21)

No

13

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

13

11KV DC Cross Arm 4 ft centre, galvanised channel


100x50x6mm 2.2M (53.4Kg)

Set

13

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

78

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

78

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

39

10

11KV strain hardware

No

39

11

Galvanised stay set 16 mm complete with turn buckle, stay


insulator and anchor plate. (Drg. no. ADB/HVDS/EZ-14)

No

26

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

26

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

143

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

13

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

45.5

16

Aluminium winding wire & tape

Kg.

13

17

Galvanised nuts & bolts with washer

Kg

65

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

13

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete


mixture 1:3:6)

Cmt

0.4

5.2

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

78

21

Numbering of pole

No.

13

SCHEDULE NO.13 TOTAL

SCHEDULE NO. 14

Bus Bar structure for additional bay on 11 kv side double


welded RS Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing
arrangement of gantry , connected to earth grid through GS flat
50x6 mm approximately 7.5 running Meters M.S. flat

No

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre


(99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

11 KV disc insulator

No

27

11 KV strain hardware suitable for AAA conductor 100 sq. mm


Dog.

No

15

11 KV pin insulator

No

11 KV GS Pin

No

11 KV LA

No

11 KV isolator (600 amp)

No

Terminal clamps for isolator suitable for AAA conductor 100 sq.
mm Dog.

No

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

12

Terminal clamps for isolator suitable for AAA conductor 100 sq.
mm Dog.

No

12

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

14

11 KV feeder control panel for VCB

No

15

11 KV outdoor CTs 300/150/5 amp.

No

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

21

Galvanised Nuts & bolts with washer.

Kg.

17

22

Cable trench for laying control cable.

Job

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

11 KV Pin insulator

No.

36

11 KV GI Pins

No.

36

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC


Conductor

No.

Galvanised 16 mm stay set complete with turn buckle and


anchor plate (drg. No. ADB/HVDS/EZ-14)

Set

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

12

Back filling of poles with boulders

No.

12

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

15

Danger Boards

No.

12

16

Binding wire and tape

Kg.

17

Galvanised nuts & bolts with washer

Kg.

14

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

60

Nuts and bolts

Kg.

0.00

Distribution box for connections of existing service line


(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar) as per Drg No. ADB/EZ/72

No.

15

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE


Cable including 3 % sag(1 PHASE CABLE)

Km.

1.03

0.000

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

30

Nuts and bolts

Kg.

Distribution box for connections of existing service line


(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar) as per Drg No. ADB/EZ/72

No.

15

SCHEDULE NO.17 TOTAL

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

34

11 KV Disc Insulator

Nos

204

11 KV Strain Hardware

Nos

204

Galvanized stay set arrangement with turn buckle and anchor


plate.

Set

34

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt
per pole(Concrete mixture 1:3:6)

Cmt

0.7

23.8

Stay clamps

Set

34

11 KV Top clamp.

Nos.

34

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

187

Galvanized Nut & Bolts (assorted size)

Kg

2.22

75.48

10

Washers

Kg

0.08

2.72

11

PG clamps

Nos

204

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

68

13

Back clits/clamp for tightening the horizontal cross arm made


up of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

Nos

68

14

11KV Danger Board

Nos

34

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

119

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

34

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

11 KV Disc Insulator

Nos

11 KV Strain Hardware

Nos

Galvanized stay set arrangement with turn buckle and anchor


plate.

Set

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt
per pole(Concrete mixture 1:3:6)

Cmt

0.9

Stay clamps

Set

11 KV Top clamp.

Kg

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

Galvanized Nut & Bolts (assorted size)

Kg

3.205

10

Washers

Kg

0.117

11

PG clamps

Nos

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

13

Back clits/clamp for tightening the horizontal cross arm made


up of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

Nos

14

11KV Danger Board

Nos

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

SCHEDULE NO.18B TOTAL

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5


amps, tri vector.

No.

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5


sq. mm.

meter

25

25

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

DC cross arm 4 feet centre galvanised channel 100x50x6 mm


2.2M (53.4 kg) (Drg.no.ADB/EZ-26)

Set

11 KV Disc Insulator

No.

11 KV strain set with hard ware

Set

11 KV Pin Insulator

No.

11 KV G.I.Pin

No.

10

Galvanised Horizontal and cross bracing 4' centre with set of


four back clamps

Set

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing


of pole and @ 0.2 cmt. per stay

Cmt.

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

16

Red oxide paint

Ltr.

0.5

0.5

17

Aluminium paint

Ltr.

0.5

0.5

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

19

11 KV danger board
ADB/HVDS/ EZ-08)

No.

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

No

(Drg. no.

SCHEDULE NO.19 TOTAL

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature


analyzer (LSA) (Offline Microprocessor based distance fault
analyzer) including training for use of LSA at circle level to the
officers/staff.

SCHEDULE NO.20 TOTAL

Grand Total of All Schedules

Total Cumulative Amount of 11 KV


Mohli Feeder.

w Delhi

oning Bill payable on Operational Acceptance Certificate

9
11kV Feeder Name

: MOHLI

er

Actual total
Qty.
Installed

Unit EXW (Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Unit I & C
charges
(Rs.)

Total I&C Amt


as per
santioned
estimate

Col.4X9

10

25

43768.00

1181736.00

1094200.00

5412.51

146137.77

47

1472.00

39744.00

69184.00

640.07

17281.89

25

700.00

18900.00

17500.00

64.37

1737.99

25

61.00

1647.00

1525.00

4.53

122.31

75

1389.00

112509.00

104175.00

117.86

9546.66

75

40.00

3240.00

3000.00

9.97

807.57

25

419.00

11313.00

10475.00

31.73

856.71

25

61.00

1647.00

1525.00

4.53

122.31

75

397.00

32157.00

29775.00

96.1

7784.10

75

125.00

10125.00

9375.00

30.83

2497.23

75

72.00

5832.00

5400.00

17.23

1395.63

50

601.00

32454.00

30050.00

253.85

13707.90

50

458.00

24732.00

22900.00

58.93

3182.22

50

53.00

2862.00

2650.00

19.95

1077.30

50

430.00

23220.00

21500.00

176.79

9546.66

275

215.00

63855.00

59125.00

29.92

8886.24

50

94.00

5076.00

4700.00

8.16

440.64

200

40.00

8640.00

8000.00

9.97

2153.52

350

68.00

25704.00

23800.00

4.53

1712.34

25

94.00

2538.00

2350.00

4.53

122.31

10

0.00

0.00

0.00

4397.10

47488.68

12.5

0.00

0.00

0.00

4397.10

59360.85

25

9663.00

260901.00

241575.00

1082.50

29227.50

500

13.00

7020.00

6500.00

2.72

1468.80

25

480.00

12960.00

12000.00

116.95

3157.65

87.5

40.00

3780.00

3500.00

9.97

942.17

1125

13.00

15795.00

14625.00

3.63

4410.45

100

0.00

0.00

0.00

359.02

38774.16

1908387.00

1799409.00

413949.56

18

38098

647666.00

685764.00

5412.51

92012.67

45

1473

25041.00

66285.00

640.07

10881.19

18

700

11900.00

12600.00

64.37

1094.29

18

61

1037.00

1098.00

4.53

77.01

54

1390

70890.00

75060.00

117.86

6010.86

54

40

2040.00

2160.00

9.97

508.47

18

419

7123.00

7542.00

31.73

539.41

18

61

1037.00

1098.00

4.53

77.01

54

397

20247.00

21438.00

96.1

4901.10

54

125

6375.00

6750.00

30.83

1572.33

54

72

3672.00

3888.00

17.23

878.73

36

601

20434.00

21636.00

80.69

2743.46

36

458

15572.00

16488.00

64.37

2188.58

36

53

1802.00

1908.00

12.69

431.46

36

430

14620.00

15480.00

176.79

6010.86

198

51

9537.00

10098.00

29.92

5595.04

36

94

3196.00

3384.00

8.16

277.44

144

51

6936.00

7344.00

12.69

1725.84

252

68

16184.00

17136.00

4.53

1078.14

18

94

1598.00

1692.00

4.53

77.01

7.2

0.00

0.00

4397.1

29900.28

0.00

0.00

4397.1

37375.35

18

8529

144993.00

153522.00

934.72

15890.24

360

13

4420.00

4680.00

2.72

924.80

18

480

8160.00

8640.00

116.95

1988.15

63

40

2380.00

2520.00

9.97

593.22

810

13

9945.00

10530.00

3.63

2776.95

50

0.00

0.00

359.02

18310.02

1056805.00

1158741.00

246439.91

27

43784.00

1138384.00

1182168.00

5412.51

140725.26

54

1473.00

38298.00

79542.00

640.07

16641.82

27

700.00

18200.00

18900.00

64.37

1673.62

27

61.00

1586.00

1647.00

4.53

117.78

81

1390.00

108420.00

112590.00

117.86

9193.08

81

40.00

3120.00

3240.00

9.97

777.66

27

419.00

10894.00

11313.00

31.73

824.98

27

61.00

1586.00

1647.00

4.53

117.78

81

397.00

30966.00

32157.00

96.1

7495.80

81

292.00

22776.00

23652.00

70.72

5516.16

81

72.00

5616.00

5832.00

17.23

1343.94

54

601.00

31252.00

32454.00

80.69

4195.88

54

458.00

23816.00

24732.00

64.37

3347.24

54

53.00

2756.00

2862.00

12.69

659.88

54

432.00

22464.00

23328.00

176.79

9193.08

297

216.00

61776.00

64152.00

29.92

8557.12

54

94.00

4888.00

5076.00

8.16

424.32

216

40.00

8320.00

8640.00

9.97

2073.76

378

69.00

25116.00

26082.00

4.53

1648.92

27

94.00

2444.00

2538.00

4.53

117.78

10.8

0.00

0.00

0.00

4397.1

45729.84

13.5

0.00

0.00

0.00

4397.1

57162.30

27

9715.00

252590.00

262305.00

1082.5

28145.00

540

13.00

6760.00

7020.00

3.63

1887.60

27

482.00

12532.00

13014.00

116.95

3040.70

94.5

40.00

3640.00

3780.00

9.97

907.27

1215

13.00

15210.00

15795.00

3.63

4247.10

90

0.00

0.00

0.00

359.02

37338.08

1853410.00

1964466.00

393103.75

38206.00

229236.00

229236.00

5412.51

32475.06

14

1477.00

8862.00

20678.00

640.07

3840.42

702.00

4212.00

4212.00

64.37

386.22

61.00

366.00

366.00

4.53

27.18

18

1394.00

25092.00

25092.00

117.86

2121.48

18

40.00

720.00

720.00

9.97

179.46

420.00

2520.00

2520.00

31.73

190.38

61.00

366.00

366.00

4.53

27.18

18

398.00

7164.00

7164.00

97.01

1746.18

18

293.00

5274.00

5274.00

71.62

1289.16

18

72.00

1296.00

1296.00

17.23

310.14

12

603.00

7236.00

7236.00

80.69

968.28

12

459.00

5508.00

5508.00

64.37

772.44

12

53.00

636.00

636.00

12.69

152.28

12

431.00

5172.00

5172.00

176.79

2121.48

66

51.00

3366.00

3366.00

29.92

1974.72

12

94.00

1128.00

1128.00

8.16

97.92

48

51.00

2448.00

2448.00

12.69

609.12

84

69.00

5796.00

5796.00

4.53

380.52

94.00

564.00

564.00

4.53

27.18

2.4

0.00

0.00

0.00

4397.1

10553.04

0.00

0.00

0.00

4397.1

13191.30

8553.00

51318.00

51318.00

934.72

5608.32

120

13.00

1560.00

1560.00

3.63

435.60

481.00

2886.00

2886.00

116.95

701.70

21

40.00

840.00

840.00

9.97

209.37

270

13.00

3510.00

3510.00

3.63

980.10

18

0.00

0.00

0.00

359.02

6462.36

377076.00

388892.00

87838.59

43908

351264.00

263448.00

5412.51

43300.08

0.00

0.00

7887.58

63100.64

18

1394

33456.00

25092.00

117.86

2828.64

18

40

960.00

720.00

9.97

239.28

18

398

9552.00

7164.00

97.01

2328.24

9694

77552.00

58164.00

1082.5

8660.00

120

13

2080.00

1560.00

3.63

580.80

24

69

2208.00

1656.00

4.53

144.96

94

376.00

282.00

4.53

18.12

42

40

2240.00

1680.00

9.97

558.32

12

59

944.00

708.00

4.53

72.48

270

13

4680.00

3510.00

3.63

1306.80

20

0.00

0.00

0.00

359.02

11488.64

485312

363984

0.00

0.00

7887.58

0.00

4950.12

134627

15
45

1394

58548.00

62730.00

117.86

135

40

1680.00

5400.00

9.97

418.74

405

398

16716.00

161190.00

97.01

4074.42

14

9694

135716.00

135716.00

1082.5

15155

300

13

3640.00

3900.00

3.63

1016.40
253.68

60

69

3864.00

4140.00

4.53

7.5

94

658.00

705.00

4.53

31.71

105

40

3920.00

4200.00

9.97

977.06

30

59

1652.00

1770.00

4.53

126.84

675

13

8190.00

8775.00

3.63

2286.90

60

0.00

0.00

359.02

20105.12

234584.00

388526.00

49395.99

10

9694

261738.00

96940.00

1082.5

29227.5

0.00

0.00

261738.00

96940.00

29227.5

45

1610.00

210910.00

72450.00

391.66

51307.46

45

129.00

16899.00

5805.00

31.73

4156.63

45

247.00

32357.00

11115.00

59.84

7839.04

135

125.00

49125.00

16875.00

30.83

12116.19

135

70.00

27510.00

9450.00

17.23

6771.39

18

94.00

4925.60

1692.00

22.67

1187.91

45

118.00

15458.00

5310.00

29.01

3800.31

440.00

16720.00

3960.00

176.79

6718.02

70.00

2660.00

630.00

8.16

310.08

49.5

51.00

10659.00

2524.50

12.69

2652.21

1.8

0.00

0.00

0.00

4397.1

33417.96

45

156.00

20436.00

7020.00

38.08

4988.48

45

59.00

7729.00

2655.00

4.53

593.43

45

0.00

0.00

0.00

19.95

2613.45

13.00

454.13

0.00

2.72

95.02

54

69.00

10846.80

3726.00

4.53

712.12

94.00

820.93

282.00

4.53

39.56

30

0.00

0.00

0.00

407.98

19175.06

4.519

0.00

0.00

0.00

4079.78

37652.29

4.519

0.00

0.00

0.00

5893.02

54386.68

427510.46

143494.50

250533.29

97

1638

266994.00

158886.00

436.08

71081.04

97

131

21353.00

12707.00

35.36

5763.68

97

251

40913.00

24347.00

67.09

10935.67

291

128

62592.00

37248.00

34.45

16846.05

291

71

34719.00

20661.00

19.04

9310.56

38.8

96

6259.20

3724.80

25.39

1655.43

97

120

19560.00

11640.00

31.73

5171.99

15

448

25536.00

6720.00

176.79

10077.03

15

71

4047.00

1065.00

8.16

465.12

82.5

52

16302.00

4290.00

13.6

4263.60

0.00

0.00

4397.1

50126.94

16.325

0.00

0.00

4079.78

47468.24

97

158

25754.00

15326.00

41.7

6797.10

97

60

9780.00

5820.00

4.53

738.39

97

0.00

0.00

19.95

3251.85

13

565.07

0.00

3.63

157.78

116.40

70

13692.00

8148.00

4.53

886.07

6.47

95

1032.33

614.65

4.53

49.23

50

0.00

0.00

407.98

21214.96

48.98

13287

463782.74

650730.83

3537.62

123480.63

1012881.34

961928.28

389741.36

117

36.00

5076.00

4212.00

9.97

1405.77

117

126.00

17766.00

14742.00

33.54

4729.14

2.651

0.00

0.00

0.00

7969.17

54819.92

8.10

26826.00

232420.46

217290.60

3173.16

27492.26

6219.00

8768.79

0.00

1813.24

2556.67

1170

62.00

87420.00

72540.00

16.32

23011.20

15

462.00

18942.00

6930.00

176.79

7248.39

15

71.00

2911.00

1065.00

8.16

334.56

82.5

52.00

11726.00

4290.00

13.6

3066.80

0.00

0.00

0.00

4397.1

36056.22

25

0.00

0.00

0.00

407.98

12239.40

100

619.00

84803.00

61900.00

165

22605.00

23.4

70.00

1974.00

1638.00

4.53

127.75

1.95

95.00

223.25

185.25

4.53

10.65

472030.5

384792.85

195703.73

18

1408.00

8448.00

25344.00

374.43

2246.58

16

704.00

4224.00

11264.00

187.67

1126.02

16

198.00

1188.00

3168.00

52.58

315.48

64

41.00

984.00

2624.00

10.88

261.12

16

1892.00

11352.00

30272.00

504.08

3024.48

368

62.00

372.00

22816.00

16.32

97.92

136

63.00

3213.00

8568.00

17.23

878.73

128

65.00

3120.00

8320.00

17.23

827.04

16

462.00

2772.00

7392.00

176.79

1060.74

88

52.00

1716.00

4576.00

8.16

269.28

16

73.00

438.00

1168.00

19.04

114.24

86.00

387.00

0.00

22.67

102.02

3.2

0.00

0.00

0.00

4397.1

5276.52

40

70.00

1050.00

2800.00

4.53

67.95

95.00

142.50

380.00

4.53

6.80

135.00

121.50

0.00

36.26

32.63

79.00

71.10

0.00

20.85

18.77

16

60.00

360.00

960.00

4.53

27.18

56

41.00

861.00

2296.00

10.88

228.48

40820.10

131948.00

15981.98

6385.00

12770.00

12770.00

1230.28

2460.56

99.00

594.00

594.00

26.29

157.74

186.00

1116.00

1116.00

49.86

299.16

310.00

1240.00

1240.00

82.5

330.00

110.00

440.00

440.00

29.01

116.04

14

72.00

1008.00

1008.00

4.53

63.42

99.00

99.00

99.00

4.53

4.53

12

180.00

2160.00

2160.00

48.05

576.60

24

13.00

312.00

312.00

3.63

87.12

19739.00

19739.00

4095.17

1503

39078.00

12024.00

640.07

16641.82

3907

50791.00

15628.00

1040.8

13530.40

24

298

23244.00

7152.00

79.78

6222.84

24

73

5694.00

1752.00

19.04

1485.12

128

3328.00

1024.00

34.45

895.70

54

1404.00

432.00

14.51

377.26

3294

42822.00

13176.00

280.15

3641.95

24

462

36036.00

11088.00

176.79

13789.62

24

96

7488.00

2304.00

8.16

636.48

132

52

22308.00

6864.00

13.6

5834.40

0.00

0.00

4397.1

57162.30

4.8

0.00

0.00

4397.1

68594.76

124

1612.00

496.00

32.64

424.32

28

39

3549.00

1092.00

15.41

1402.31

60

780.00

240.00

4.53

58.89

24

77

6006.00

1848.00

4.53

353.34

0.00

0.00

19.945

259.29

66

77

6006.00

5082.00

19.95

1556.10

250146.00

80202.00

192866.9

1019

0.00

0.00

271.08

0.00

351

2661

1056417.00

934011.00

403.45

160169.65

1056417.00

934011.00

674.53

160169.65

12

1508.00

19604.00

18096.00

640.07

8320.91

0.00

0.00

0.00

326.38

4242.94

12

915.00

11895.00

10980.00

117.86

1532.18

22

237.00

3081.00

5214.00

16.32

212.16

12

54.00

702.00

648.00

4.53

58.89

3919.00

50947.00

23514.00

320.04

4160.52

36

128.00

9984.00

4608.00

34.45

2687.10

72

73.00

5694.00

5256.00

19.95

1556.10

36

305.00

11895.00

10980.00

81.6

3182.40

36

169.00

6591.00

6084.00

45.33

1767.87

24

440.00

11440.00

10560.00

176.79

4596.54

24

73.00

1898.00

1752.00

8.16

212.16

132

52.00

7436.00

6864.00

13.6

1944.80

12

61.00

793.00

732.00

4.53

58.89

42

164.00

7462.00

6888.00

43.52

1980.16

73.00

949.00

0.00

19.95

259.35

60

82.00

5330.00

4920.00

4.53

294.45

12

124.00

1612.00

1488.00

32.64

424.32

4.8

0.00

0.00

0.00

4397.1

22864.92

72

13.00

1014.00

936.00

3.63

283.14

12

0.00

0.00

0.00

19.95

259.35

158327.00

119520.00

60899.15

14776

0.00

0.00

1127.83

0.00

1339

0.00

0.00

87.94

0.00

305

0.00

0.00

86.13

0.00

170

0.00

0.00

48.05

0.00

128

0.00

0.00

36.26

0.00

73

0.00

0.00

20.85

0.00

408

0.00

0.00

115.14

0.00

23055

0.00

0.00

5689.94

0.00

170

0.00

0.00

48.05

0.00

0.00

0.00

4397.1

0.00

47

0.00

0.00

12.69

0.00

170

0.00

0.00

48.05

0.00

111780

0.00

0.00

12262.01

0.00

158122

0.00

0.00

6621.94

0.00

15719

0.00

0.00

2452.4

0.00

0.00

0.00

4397.1

0.00

27

0.00

0.00

8.16

0.00

47

0.00

0.00

13.6

0.00

89

0.00

0.00

25.39

0.00

129

0.00

0.00

36.26

0.00

76

0.00

0.00

4.53

0.00

0.00

0.00

15639.17

0.00

61

0.00

0.00

4.53

0.00

0.00

0.00

1508

0.00

0.00

640.07

0.00

1864

0.00

0.00

495.92

0.00

260

0.00

0.00

68.9

0.00

124

0.00

0.00

32.64

0.00

128

0.00

0.00

34.45

0.00

73

0.00

0.00

19.95

0.00

18281

0.00

0.00

4867.63

0.00

99

0.00

0.00

26.29

0.00

463

0.00

0.00

176.79

0.00

73

0.00

0.00

8.16

0.00

52

0.00

0.00

13.6

0.00

0.00

0.00

371.71

0.00

0.00

0.00

4397.10

0.00

157

0.00

0.00

19.95

0.00

61

0.00

0.00

4.53

0.00

62

0.00

0.00

16.32

0.00

77

0.00

0.00

20.85

0.00

0.00

0.00

0.564

66128.00

0.00

37296.19

18708.98

0.00

117.00

0.00

468.00

33.54

0.00

16

56.00

0.00

896.00

16.32

0.00

1.33

79.00

0.00

105.33

22.67

0.00

1977.00

0.00

7908.00

559.38

0.00

0.00

46673.52

0.000

23792

0.00

0.00

6730.73

0.00

0.00

119

0.00

0.00

33.54

0.00

0.00

54

0.00

0.00

15.41

0.00

0.00

73

0.00

0.00

20.85

0.00

0.00

1901

0.00

0.00

537.62

0.00

0.00

12

1508

51272.00

18096.00

640.07

21762.38

173

299

60996.00

51727.00

84.32

17201.28

173

124

25296.00

21452.00

35.36

7213.44

15

463

15742.00

6945.00

176.79

6010.86

8.4

0.00

0.00

4397.1

104650.98

15

73

2482.00

1095.00

8.16

277.44

20

147

4998.00

2940.00

41.7

1417.80

82.5

52

9724.00

4290.00

14.51

2713.37

48.84

70

5283.60

3418.80

4.53

341.92

0.96

95

258.40

91.20

4.53

12.32

72

51

10404.00

3672.00

14.51

2960.04

30

1412

96016.00

42360.00

73.44

4993.92

30

198

13464.00

5940.00

56.21

3822.28

12

61

2074.00

732.00

4.53

154.02

42

152

18088.00

6384.00

19.95

2374.05

12

124

4216.00

1488.00

35.36

1202.24

320314.00

170631.00

177108.34

16

1477

0.00

23632.00

640.07

0.00

223

293

0.00

65339.00

76.16

0.00

223

122

0.00

27206.00

31.73

0.00

32

454

0.00

14528.00

176.79

0.00

14.4

0.00

0.00

4397.1

0.00

32

72

0.00

2304.00

8.16

0.00

14

144

0.00

2016.00

37.17

0.00

176

51

0.00

8976.00

13.6

0.00

51.28

68

0.00

3487.04

4.53

0.00

1.872

94

0.00

175.97

4.53

0.00

96

50

0.00

4800.00

12.69

0.00

80

1412

0.00

112960.00

73.44

0.00

80

194

0.00

15520.00

49.86

0.00

16

59

0.00

944.00

4.53

0.00

56

149

0.00

8344.00

19.95

0.00

16

122

0.00

1952.00

31.73

0.00

0.00

292184.01

0.00

7567

7567.00

0.00

932

932.00

1.00

0.00

588.4

588.40

181

4525.00

0.00

52.58

1314.50

7918

15836.00

0.00

608.34

1216.68

3998

3998.00

0.00

313.69

313.69

305

1830.00

0.00

87.94

527.64

136

816.00

0.00

38.95

233.70

128

256.00

0.00

37.17

74.34

73

146.00

0.00

20.85

41.70

1242

1242.00

0.00

359.02

359.02

440

880.00

0.00

176.79

353.58

96

192.00

0.00

8.16

16.32

51

561.00

0.00

14.51

159.61

0.00

0.00

4397.1

4397.10

131

131.00

0.00

38.08

38.08

68

34.00

0.00

19.95

9.98

89

44.50

0.00

25.39

12.70

42

84.00

0.00

11.79

23.58

62

62.00

0.00

4.53

4.53

77

770.00

0.00

4.53

45.30

38975.50

0.00

0.00

0.00

0.00

0.00

0.00

9974472.90

9446082.16

2812344.32

1284464

10662.45

295217.59

0.00

Deduction of Income Tax @ 2% on Gross Amt. of Bill


Deduction of VAT @ 2% on Gross Amt. of Bill
Deduction of Welfare Cess @ 1% on Gross Amt. of Bill
Net payable amount for 11 KV Mohali Feeder
Deductible L.D. if any
Net Amount Paid to Contractor

e Amount of 11 KV
i Feeder.

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Total Previous LD Deducted amount


Total LD Deductable amount from this bills
Total Cumulative LD Deducted amount

303395
807878
1111273

Total 100% value of DTR & conduct


Schedule
Nos

Particulars

Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outd
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoo


distribution transformer on single pole tangent location.

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional type outd


distribution transformer on single pole end location.

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoo


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outd


distribution transformer after removal of existing 63 KVA
above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on exi


replacement of existing damaged conductor by AAA cond
mm weasel

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 am


port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

Amount for payment


From ADB funding through LC

20% of unit EXW of


Total I&C Amt
Total payable
DTR & conductor
as per actual
amount of
and 90% of unit EXW
installed Qty.
plant (Rs)
of rest of plant (Rs)

From C/P through


MPPKVVCL

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

11

12

13

14

15

135312.75

8753.60

218840.00

4871.26

121781.48

30083.29

1324.80

62265.60

576.06

27074.96

1609.25

630.00

15750.00

57.93

1448.33

113.25

54.90

1372.50

4.08

101.93

8839.50

1250.10

93757.50

106.07

7955.55

747.75

36.00

2700.00

8.97

672.98

793.25

377.10

9427.50

28.56

713.93

113.25

54.90

1372.50

4.08

101.93

7207.50

357.30

26797.50

86.49

6486.75

2312.25

112.50

8437.50

27.75

2081.03

1292.25

64.80

4860.00

15.51

1163.03

12692.50

540.90

27045.00

228.47

11423.25

2946.50

412.20

20610.00

53.04

2651.85

997.50

47.70

2385.00

17.96

897.75

8839.50

387.00

19350.00

159.11

7955.55

8228.00

193.50

53212.50

26.93

7405.20

408.00

84.60

4230.00

7.34

367.20

1994.00

36.00

7200.00

8.97

1794.60

1585.50

61.20

21420.00

4.08

1426.95

113.25

84.60

2115.00

4.08

101.93

43971.00

0.00

0.00

3957.39

39573.90

54963.75

0.00

0.00

3957.39

49467.38

27062.50

8696.70

217417.50

974.25

24356.25

1360.00

2.60

1300.00

2.45

1224.00

2923.75

432.00

10800.00

105.26

2631.38

872.38

36.00

3150.00

8.97

785.14

4083.75

11.70

13162.50

3.27

3675.38

35902.00

0.00

0.00

323.12

32311.80

397368.17

24042.70

848978.10

15628.82

357631.35

97425.18

7619.60

137152.80

4871.26

87682.66

28803.15

1325.70

59656.50

576.06

25922.84

1158.66

630.00

11340.00

57.93

1042.79

81.54

54.90

988.20

4.08

73.39

6364.44

1251.00

67554.00

106.07

5728.00

538.38

36.00

1944.00

8.97

484.54

571.14

377.10

6787.80

28.56

514.03

81.54

54.90

988.20

4.08

73.39

5189.40

357.30

19294.20

86.49

4670.46

1664.82

112.50

6075.00

27.75

1498.34

930.42

64.80

3499.20

15.51

837.38

2904.84

540.90

19472.40

72.62

2614.36

2317.32

412.20

14839.20

57.93

2085.59

456.84

47.70

1717.20

11.42

411.16

6364.44

387.00

13932.00

159.11

5728.00

5924.16

45.90

9088.20

26.93

5331.74

293.76

84.60

3045.60

7.34

264.38

1827.36

45.90

6609.60

11.42

1644.62

1141.56

61.20

15422.40

4.08

1027.40

81.54

84.60

1522.80

4.08

73.39

31659.12

0.00

0.00

3957.39

28493.21

39573.90

0.00

0.00

3957.39

35616.51

16824.96

7676.10

138169.80

841.25

15142.46

979.20

2.60

936.00

2.45

881.28

2105.10

432.00

7776.00

105.26

1894.59

628.11

36.00

2268.00

8.97

565.30

2940.30

11.70

9477.00

3.27

2646.27

17951.00

0.00

0.00

323.12

16155.90

276782.18

21752.20

559556.10

15340.78

249103.96

146137.77

8756.80

236433.60

4871.26

131523.99

34563.78

1325.70

71587.80

576.06

31107.40

1737.99

630.00

17010.00

57.93

1564.19

122.31

54.90

1482.30

4.08

110.08

9546.66

1251.00

101331.00

106.07

8591.99

807.57

36.00

2916.00

8.97

726.81

856.71

377.10

10181.70

28.56

771.04

122.31

54.90

1482.30

4.08

110.08

7784.10

357.30

28941.30

86.49

7005.69

5728.32

262.80

21286.80

63.65

5155.49

1395.63

64.80

5248.80

15.51

1256.07

4357.26

540.90

29208.60

72.62

3921.53

3475.98

412.20

22258.80

57.93

3128.38

685.26

47.70

2575.80

11.42

616.73

9546.66

388.80

20995.20

159.11

8591.99

8886.24

194.40

57736.80

26.93

7997.62

440.64

84.60

4568.40

7.34

396.58

2153.52

36.00

7776.00

8.97

1938.17

1712.34

62.10

23473.80

4.08

1541.11

122.31

84.60

2284.20

4.08

110.08

47488.68

0.00

0.00

3957.39

42739.81

59360.85

0.00

0.00

3957.39

53424.77

29227.50

8743.50

236074.50

974.25

26304.75

1960.20

2.60

1404.00

3.27

1764.18

3157.65

433.80

11712.60

105.26

2841.89

942.17

36.00

3402.00

8.97

847.95

4410.45

11.70

14215.50

3.27

3969.41

32311.80

0.00

0.00

323.12

29080.62

419042.66

24250.20

935587.80

15508.05

377138.39

32475.06

7641.20

45847.20

4871.26

29227.55

8960.98

1329.30

18610.20

576.06

8064.88

386.22

631.80

3790.80

57.93

347.60

27.18

54.90

329.40

4.08

24.46

2121.48

1254.60

22582.80

106.07

1909.33

179.46

36.00

648.00

8.97

161.51

190.38

378.00

2268.00

28.56

171.34

27.18

54.90

329.40

4.08

24.46

1746.18

358.20

6447.60

87.31

1571.56

1289.16

263.70

4746.60

64.46

1160.24

310.14

64.80

1166.40

15.51

279.13

968.28

542.70

6512.40

72.62

871.45

772.44

413.10

4957.20

57.93

695.20

152.28

47.70

572.40

11.42

137.05

2121.48

387.90

4654.80

159.11

1909.33

1974.72

45.90

3029.40

26.93

1777.25

97.92

84.60

1015.20

7.34

88.13

609.12

45.90

2203.20

11.42

548.21

380.52

62.10

5216.40

4.08

342.47

27.18

84.60

507.60

4.08

24.46

10553.04

0.00

0.00

3957.39

9497.74

13191.30

0.00

0.00

3957.39

11872.17

5608.32

7697.70

46186.20

841.25

5047.49

435.60

2.60

312.00

3.27

392.04

701.70

432.90

2597.40

105.26

631.53

209.37

36.00

756.00

8.97

188.43

980.10

11.70

3159.00

3.27

882.09

6462.36

0.00

0.00

323.12

5816.12

92959.15

21962.80

188445.60

15379.13

83663.24

32475.06

8781.60

52689.60

4871.26

29227.55

47325.48

0.00

0.00

7098.82

42592.93

2121.48

1254.60

22582.80

106.07

1909.33

179.46

36.00

648.00

8.97

161.51

1746.18

358.20

6447.60

87.31

1571.56

6495.00

8724.60

52347.60

974.25

5845.50

435.60

2.60

312.00

3.27

392.04

108.72

62.10

1490.40

4.08

97.85

13.59

84.60

253.80

4.08

12.23

418.74

36.00

1512.00

8.97

376.87

54.36

53.10

637.20

4.08

48.92

980.10

11.70

3159.00

3.27

882.09

7180.40

0.00

0.00

323.12

6462.36

99534.17

19405.10

142080.00

13497.54

89580.75

0.00

0.00

0.00

0.00

0.00

5303.70

1254.60

56457.00

106.07

4773.33

1345.95

36.00

4860.00

8.97

1211.36

39289.05

358.20

145071.00

87.31

35360.15

15155

8724.60

122144.40

974.25

13639.50

1089.00

2.60

780.00

3.27

980.10

271.80

62.10

3726.00

4.08

244.62

33.98

84.60

634.50

4.08

30.58

1046.85

36.00

3780.00

8.97

942.17

135.90

53.10

1593.00

4.08

122.31

2450.25

11.70

7897.50

3.27

2205.23

21541.20

0.00

0.00

323.12

19387.08

87662.68

10623.50

346943.40

1527.46

78896.41

10825

8724.60

87246.00

974.25

9742.50

0.00

0.00

0.00

0.00

8724.6

87246

974.25

17624.70

1449.00

65205.00

352.49

15862.23

1427.85

116.10

5224.50

28.56

1285.07

2692.80

222.30

10003.50

53.86

2423.52

4162.05

112.50

15187.50

27.75

3745.85

2326.05

63.00

8505.00

15.51

2093.45

408.06

84.60

1522.80

20.40

367.25

1305.45

106.20

4779.00

26.11

1174.91

1591.11

396.00

3564.00

159.11

1432.00

73.44

63.00

567.00

7.34

66.10

628.16

45.90

2272.05

11.42

565.34

7914.78

0.00

0.00

3957.39

7123.30

1713.60

140.40

6318.00

34.27

1542.24

203.85

53.10

2389.50

4.08

183.47

897.75

0.00

0.00

17.96

807.98

0.00

11.70

0.00

2.45

0.00

244.62

62.10

3353.40

4.08

220.16

13.59

84.60

253.80

4.08

12.23

12239.40

0.00

0.00

367.18

11015.46

18436.53

0.00

0.00

3671.80

16592.87

26630.56

0.00

0.00

5303.72

23967.50

100534.35

3010.50

129145.05

14069.55

90480.90

42299.76

1474.20

142997.40

392.47

38069.78

3429.92

117.90

11436.30

31.82

3086.93

6507.73

225.90

21912.30

60.38

5856.96

10024.95

115.20

33523.20

31.01

9022.46

5540.64

63.90

18594.90

17.14

4986.58

985.13

86.40

3352.32

22.85

886.62

3077.81

108.00

10476.00

28.56

2770.03

2651.85

403.20

6048.00

159.11

2386.67

122.40

63.90

958.50

7.34

110.16

1122.00

46.80

3861.00

12.24

1009.80

13191.30

0.00

0.00

3957.39

11872.17

66602.41

0.00

0.00

3671.80

59942.17

4044.90

142.20

13793.40

37.53

3640.41

439.41

54.00

5238.00

4.08

395.47

1935.15

0.00

0.00

17.96

1741.64

0.00

11.70

0.00

3.27

0.00

527.29

63.00

7333.20

4.08

474.56

29.31

85.50

553.19

4.08

26.38

20399.00

0.00

0.00

367.18

18359.10

173254.94

2657.40

130146.17

3183.86

155929.45

356185.90

5719.20

410223.87

12014.14

320567.31

1166.49

32.40

3790.80

8.97

1049.84

3924.18

113.40

13267.80

30.19

3531.76

21126.27

0.00

0.00

7172.25

19013.64

25702.60

5365.20

43458.12

2855.84

23132.34

0.00

5597.10

0.00

1631.92

0.00

19094.40

55.80

65286.00

14.69

17184.96

2651.85

415.80

6237.00

159.11

2386.67

122.40

63.90

958.50

7.34

110.16

1122.00

46.80

3861.00

12.24

1009.80

13191.30

0.00

0.00

3957.39

11872.17

10199.50

0.00

0.00

367.18

9179.55

16500.00

557.10

55710.00

148.50

14850.00

106.00

63.00

1474.20

4.08

95.40

8.83

85.50

166.73

4.08

7.95

114915.82

12396.00

194210.15

16373.78

103424.24

6739.74

1267.20

22809.60

336.99

6065.77

3002.72

633.60

10137.60

168.90

2702.45

841.28

178.20

2851.20

47.32

757.15

696.32

36.90

2361.60

9.79

626.69

8065.28

1702.80

27244.80

453.67

7258.75

6005.76

55.80

20534.40

14.69

5405.18

2343.28

56.70

7711.20

15.51

2108.95

2205.44

58.50

7488.00

15.51

1984.90

2828.64

415.80

6652.80

159.11

2545.78

718.08

46.80

4118.40

7.34

646.27

304.64

65.70

1051.20

17.14

274.18

0.00

77.40

0.00

20.40

0.00

14070.72

0.00

0.00

3957.39

12663.65

181.20

63.00

2520.00

4.08

163.08

18.12

85.50

342.00

4.08

16.31

0.00

121.50

0.00

32.63

0.00

0.00

71.10

0.00

18.77

0.00

72.48

54.00

864.00

4.08

65.23

609.28

36.90

2066.40

9.79

548.35

48702.98

5027.40

118753.20

5297.18

43832.68

2460.56

5746.50

11493.00

1107.25

2214.50

157.74

89.10

534.60

23.66

141.97

299.16

167.40

1004.40

44.87

269.24

330.00

279.00

1116.00

74.25

297.00

116.04

99.00

396.00

26.11

104.44

63.42

64.80

907.20

4.08

57.08

4.53

89.10

89.10

4.08

4.08

576.60

162.00

1944.00

43.25

518.94

87.12

2.60

62.40

3.27

78.41

4095.17

6699.50

17546.70

1330.81

3685.65

5120.56

1352.70

10821.60

576.06

4608.50

4163.20

3516.30

14065.20

936.72

3746.88

1914.72

268.20

6436.80

71.80

1723.25

456.96

65.70

1576.80

17.14

411.26

275.60

115.20

921.60

31.01

248.04

116.08

48.60

388.80

13.06

104.47

1120.60

2964.60

11858.40

252.14

1008.54

4242.96

415.80

9979.20

159.11

3818.66

195.84

86.40

2073.60

7.34

176.26

1795.20

46.80

6177.60

12.24

1615.68

17588.40

0.00

0.00

3957.39

15829.56

21106.08

0.00

0.00

3957.39

18995.47

130.56

111.60

446.40

29.38

117.50

431.48

35.10

982.80

13.87

388.33

18.12

54.00

216.00

4.08

16.31

108.72

69.30

1663.20

4.08

97.85

79.78

0.00

0.00

17.95

71.80

1316.70

69.30

4573.80

17.96

1185.03

60181.56

9219.60

72181.80

10078.70

54163.40

0.00

203.80

0.00

243.97

0.00

141610.95

532.20

186802.20

363.11

127449.86

141610.95

736.00

186802.20

607.08

127449.86

7680.84

1357.20

16286.40

576.06

6912.76

0.00

0.00

0.00

293.74

0.00

1414.32

823.50

9882.00

106.07

1272.89

359.04

213.30

4692.60

14.69

323.14

54.36

48.60

583.20

4.08

48.92

1920.24

3527.10

21162.60

288.04

1728.22

1240.20

115.20

4147.20

31.01

1116.18

1436.40

65.70

4730.40

17.96

1292.76

2937.60

274.50

9882.00

73.44

2643.84

1631.88

152.10

5475.60

40.80

1468.69

4242.96

396.00

9504.00

159.11

3818.66

195.84

65.70

1576.80

7.34

176.26

1795.20

46.80

6177.60

12.24

1615.68

54.36

54.90

658.80

4.08

48.92

1827.84

147.60

6199.20

39.17

1645.06

0.00

65.70

0.00

17.96

0.00

271.80

73.80

4428.00

4.08

244.62

391.68

111.60

1339.20

29.38

352.51

21106.08

0.00

0.00

3957.39

18995.47

261.36

2.60

187.20

3.27

235.22

239.40

0.00

0.00

17.96

215.46

49061.40

7541.90

106912.80

5697.84

44155.26

0.00

13298.40

0.00

1015.05

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

274.50

0.00

77.52

0.00

0.00

153.00

0.00

43.25

0.00

0.00

115.20

0.00

32.63

0.00

0.00

65.70

0.00

18.77

0.00

0.00

367.20

0.00

103.63

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

153.00

0.00

43.25

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

42.30

0.00

11.42

0.00

0.00

153.00

0.00

43.25

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

24.30

0.00

7.34

0.00

0.00

42.30

0.00

12.24

0.00

0.00

80.10

0.00

22.85

0.00

0.00

116.10

0.00

32.63

0.00

0.00

68.40

0.00

4.08

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

301.60

0.00

576.06

0.00

0.00

372.80

0.00

446.33

0.00

0.00

52.00

0.00

62.01

0.00

0.00

24.80

0.00

29.38

0.00

0.00

25.60

0.00

31.01

0.00

0.00

14.60

0.00

17.96

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

19.80

0.00

23.66

0.00

0.00

92.60

0.00

159.11

0.00

0.00

14.60

0.00

7.34

0.00

0.00

10.40

0.00

12.24

0.00

0.00

0.00

0.00

334.54

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

31.40

0.00

17.96

0.00

0.00

12.20

0.00

4.08

0.00

0.00

12.40

0.00

14.69

0.00

0.00

15.40

0.00

18.77

0.00

4656.40

0.00

10093.37

0.00

10551.86

59515.20

33566.57

16838.08

9496.68

134.16

105.30

421.20

30.19

120.74

261.12

50.40

806.40

14.69

235.01

30.23

71.10

94.80

20.40

27.20

2237.52

1779.30

7117.20

503.44

2013.77

13214.89

61521.30

42006.17

17406.80

11893.40

0.00

21412.80

0.00

6057.66

0.00

0.00

107.10

0.00

30.19

0.00

0.00

48.60

0.00

13.87

0.00

0.00

65.70

0.00

18.77

0.00

0.00

1710.90

0.00

483.86

0.00

23345.10

0.00

6604.34

0.00

7680.84

1357.20

16286.40

576.06

6912.76

14587.36

269.10

46554.30

75.89

13128.62

6117.28

111.60

19306.80

31.82

5505.55

2651.85

416.70

6250.50

159.11

2386.67

36935.64

0.00

0.00

3957.39

33242.08

122.40

65.70

985.50

7.34

110.16

834.00

132.30

2646.00

37.53

750.60

1197.08

46.80

3861.00

13.06

1077.37

221.25

63.00

3076.92

4.08

199.12

4.35

85.50

82.08

4.08

3.91

1044.72

45.90

3304.80

13.06

940.25

2203.20

1270.80

38124.00

66.10

1982.88

1686.30

178.20

5346.00

50.59

1517.67

54.36

54.90

658.80

4.08

48.92

837.90

136.80

5745.60

17.96

754.11

424.32

111.60

1339.20

31.82

381.89

76602.85

4346.10

153567.90

5049.96

68942.56

10241.12

1329.30

21268.80

576.06

9217.01

16983.68

263.70

58805.10

68.54

15285.31

7075.79

109.80

24485.40

28.56

6368.21

5657.28

408.60

13075.20

159.11

5091.55

63318.24

0.00

0.00

3957.39

56986.42

261.12

64.80

2073.60

7.34

235.01

520.38

129.60

1814.40

33.45

468.34

2393.60

45.90

8078.40

12.24

2154.24

232.30

61.20

3138.34

4.08

209.07

8.48

84.60

158.37

4.08

7.63

1218.24

45.00

4320.00

11.42

1096.42

5875.20

1270.80

101664.00

66.10

5287.68

3988.80

174.60

13968.00

44.87

3589.92

72.48

53.10

849.60

4.08

65.23

1117.20

134.10

7509.60

17.96

1005.48

507.68

109.80

1756.80

28.56

456.91

119471.59

4284.90

262965.61

5023.84

107524.43

0.00

1513.40

0.00

838.80

0.00

0.00

0.90

0.00

529.56

0.00

0.00

162.90

0.00

47.32

0.00

0.00

7126.20

0.00

547.51

0.00

0.00

3598.20

0.00

282.32

0.00

0.00

274.50

0.00

79.15

0.00

0.00

122.40

0.00

35.06

0.00

0.00

115.20

0.00

33.45

0.00

0.00

65.70

0.00

18.77

0.00

0.00

1117.80

0.00

323.12

0.00

0.00

396.00

0.00

159.11

0.00

0.00

86.40

0.00

7.34

0.00

0.00

45.90

0.00

13.06

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

117.90

0.00

34.27

0.00

0.00

61.20

0.00

17.96

0.00

0.00

80.10

0.00

22.85

0.00

0.00

37.80

0.00

10.61

0.00

0.00

55.80

0.00

4.08

0.00

0.00

69.30

0.00

4.08

0.00

15047.60

0.00

6965.79

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

256892.80

0.00

265695.83

0.00

2468751.47

845227.30

4803152.45

508029.84

2221876.29

2% on Gross Amt. of Bill

on Gross Amt. of Bill

@ 1% on Gross Amt. of Bill

11 KV Mohali Feeder

L.D. if any
to Contractor

NA

44437.53

188921.64

49375.03

94460.82

24687.51

4519769.98

2103376.22

807,878
3,711,892

2,103,376

E (BILL OF EXCHANGE)

5,815,268

Net previous payable amount


Net present payable amount
Net Cumulative amount

2705517
5815268
8520785

100% value of DTR & conductor installed in above feeder

Unit

Qty

Ex-works
Cost per unit
Rs.

100% Gross
Value of
Transformer,
Conductor,Met
er & Cable
Rs.

2
uminum wound conventional type outdoor 3 phase
rmer on single pole tangent location.

Nos

25

43768

1094200.00

opper wound conventional type outdoor 3 phase


rmer on single pole tangent location.

Nos

18

38098

685764.00

uminum wound conventional type outdoor 3 phase


rmer on single pole end location.

Nos

27

43784

1182168.00

opper wound conventional type outdoor 3 phase


rmer on single pole end location.

Nos

38206

229236.00

Nos

43908

263448.00

Kms

48.98

13287.00

650730.83

Mtr

2036

13.00

26468.00

e conductor of LT line with PVC cable 4 core


m & 2 core unarmored 2.5 sq mm.

Kms

8.100

26826.000

217290.60

d state (static) 3 phase 4 wire 10-40 amps with optical


y carbonate enclosure.

Nos

351

2661

934011.00

uminum wound conventional type outdoor 3 phase


rmer after removal of existing 63 KVA 11/0.4 KV and
sformers on existing D.P.

ne 3 phase to 11 KV 3 phase line on existing pole and


ting damaged conductor by AAA conductor 34 sq

sq. mm 'weasel' for Jumpering

S COST OF MAJOR MATERIAL


S COST OF OTHER MATERIAL

5283316.43
4162765.74

Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009

Damoh North
NARSINGARH

11kV Feeder Name

: PIPARIYA

Format of Bill on operational acceptance of 11 kV CHIROLA PIPARIYA feeder

Sr.No.

Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3


Phase distribution transformer.

No

33

30

43768.00

1444344.00

1313040.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

33

37

1472.00

48576.00

54464.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised


Channel 75x40x6 mm length 1600 mm(11.36 Kg)

No

33

30

700.00

23100.00

21000.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

33

30

61.00

2013.00

1830.00

11 KV DO fuse unit.

No

99

90

1389.00

137511.00

125010.00

11 KV DO fuse wire 1.5 amp.

No

99

90

40.00

3960.00

3600.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanised Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

33

30

419.00

13827.00

12570.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

33

30

61.00

2013.00

1830.00

11 KV L.A.

No

99

90

397.00

39303.00

35730.00

11 KV pin insulator

No

99

90

125.00

12375.00

11250.00

11 KV GI Pin

No

99

90

72.00

7128.00

6480.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-1) Galvanized Channel 75x40x6 mm, length 1150
mm(16.4 Kg)

No.

66

60

601.00

39666.00

36060.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No

66

60

458.00

30228.00

27480.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

66

60

53.00

3498.00

3180.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

66

60

430.00

28380.00

25800.00

12

Stay wire 7/10 SWG (5.5 Kg per stay)

Kg

11

363

330

215.00

78045.00

70950.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

66

60

94.00

6204.00

5640.00

14

GI wire 8 SWG.

Kg

264

240

40.00

10560.00

9600.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

462

420

68.00

31416.00

28560.00

16

Galvanized washer

Kg

33

30

94.00

3102.00

2820.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

13.2

12

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

16.5

15

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40


Amp connected through PVC cable insulated 4 core unarmoured 25
sq.mm to LT bushing of DTR and fixing 4 No 3 Phase 4 wire energy
meters (excluding cost of meter) as per technical specific

Set

33

30

9663.00

318879.00

289890.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

660

600

13.00

8580.00

7800.00

21

Earthing of single pole Sub-station as per (drawing NoADB/HVDS/EZ-03)

Set

33

30

480.00

15840.00

14400.00

22

Barbed wire

Kg

3.5

115.5

105

40.00

4620.00

4200.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1485

1350

13.00

19305.00

17550.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

132

100

0.00

0.00

0.00

2332473.00

2130734.00

10

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3


phase distribution transformer

No

17

18

38098

647666.00

685764.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

17

33

1473

25041.00

48609.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

17

18

700

11900.00

12600.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

17

18

61

1037.00

1098.00

11 KV DO fuse unit.

No

51

54

1390

70890.00

75060.00

11 KV DO fuse wire 1 amp.

No

51

54

40

2040.00

2160.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

17

18

419

7123.00

7542.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

17

18

61

1037.00

1098.00

11 KV L.A.

No

51

54

397

20247.00

21438.00

11 KV PIN insulator

No

51

54

125

6375.00

6750.00

11 KV GI Pin

No

51

54

72

3672.00

3888.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1


Galvanized Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

34

36

601

20434.00

21636.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

34

36

458

15572.00

16488.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

34

36

53

1802.00

1908.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

34

36

430

14620.00

15480.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

187

198

51

9537.00

10098.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

34

36

94

3196.00

3384.00

14

GI wire 8 SWG.

Kg

136

144

51

6936.00

7344.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

238

252

68

16184.00

17136.00

16

Galvanized washer

Kg

17

18

94

1598.00

1692.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.8

7.2

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

8.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25


Amp connected through PVC insulated cable 4 core unarmoured 25
Sq. mm to LT bushing and fixing 3 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification o

Set

17

18

8529

144993.00

153522.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

340

360

13

4420.00

4680.00

10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

22
23
24

Set

17

18

480

8160.00

Barbed wire

Kg

3.5

HT tape to cover the LT bushing of DTR

Mtr

45

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

59.5

63

40

2380.00

2520.00

765

810

13

9945.00

10530.00

51

34

0.00

0.00

1056805.00

1141065.00

SCHEDULE NO.2 TOTAL

8640.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3


phase distribution transformer

No

26

33

43784.00

1138384.00

1444872.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

26

50

1473.00

38298.00

73650.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

26

33

700.00

18200.00

23100.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

26

33

61.00

1586.00

2013.00

11 KV DO fuse unit.

No

78

99

1390.00

108420.00

137610.00

11 KV DO fuse wire 1.5 Amp.

No

78

99

40.00

3120.00

3960.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

26

33

419.00

10894.00

13827.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

26

33

61.00

1586.00

2013.00

11 KV L.A.

No

78

99

397.00

30966.00

39303.00

11 KV disc insulator

No

78

99

292.00

22776.00

28908.00

11 KV strain hardware

No

78

99

72.00

5616.00

7128.00

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length 1150
mm(16.4 Kg)

No.

52

66

601.00

31252.00

39666.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

52

66

458.00

23816.00

30228.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

52

66

53.00

2756.00

3498.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

52

66

432.00

22464.00

28512.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

286

363

216.00

61776.00

78408.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

52

66

94.00

4888.00

6204.00

14

GI wire 8 SWG.

Kg

208

264

40.00

8320.00

10560.00

10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

15

Galvanized Nuts and bolts (assorted size )

Kg

14

364

462

69.00

25116.00

31878.00

16

Galvanized washer

Kg

26

33

94.00

2444.00

3102.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

10.4

13.2

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

13

16.5

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40


Amp connected through PVC cable insulated 4 core unarmoured 25
sq. mm to LT bushing and fixing 4 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification o

Set

26

33

9715.00

252590.00

320595.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

520

660

13.00

6760.00

8580.00

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

26

33

482.00

12532.00

15906.00

22

Barbed wire

Kg

3.5

91

115.5

40.00

3640.00

4620.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1170

1485

13.00

15210.00

19305.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

104

104

0.00

0.00

0.00

1853410.00

2377446.00

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


type) out door 3 phase distribution transformer

(conventional

No

22

12

38206.00

840532.00

458472.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

22

27

1477.00

32494.00

39879.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No

22

12

702.00

15444.00

8424.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

22

12

61.00

1342.00

732.00

11 KV DO fuse unit.

No

66

36

1394.00

92004.00

50184.00

11 KV DO fuse wire 1 Amp.

No

66

36

40.00

2640.00

1440.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

22

12

420.00

9240.00

5040.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

22

12

61.00

1342.00

732.00

11 KV L.A.

No

66

36

398.00

26268.00

14328.00

11 KV disc insulator

No

66

36

293.00

19338.00

10548.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11 KV strain hardware

No

66

36

72.00

4752.00

2592.00

Transformer mounting structure as per drawing


No(drg.No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

44

24

603.00

26532.00

14472.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

44

24

459.00

20196.00

11016.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

44

24

53.00

2332.00

1272.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

44

24

431.00

18964.00

10344.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

242

132

51.00

12342.00

6732.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

44

24

94.00

4136.00

2256.00

14

GI wire 8 SWG.

Kg

176

96

51.00

8976.00

4896.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

308

168

69.00

21252.00

11592.00

16

Galvanized washer

Kg

22

12

94.00

2068.00

1128.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

8.8

4.8

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

11

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25


Amp connected through PVC cable insulated 4 core unarmoured 25
sq. mm to LT bushing and fixing 4 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification o

Set

22

12

8553.00

188166.00

102636.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

440

240

13.00

5720.00

3120.00

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

22

12

481.00

10582.00

5772.00

22

Barbed wire

Kg

3.5

77

42

40.00

3080.00

1680.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

990

540

13.00

12870.00

7020.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

66

30

0.00

0.00

0.00

1382612.00

776307.00

395172.00

395172.00

10

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3


phase distribution transformer

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

No

Nodal Officer
MPPKVVCL
Damoh(North) Division

43908

Project Manager
MPPKVVCL
Damoh

Removal of higher capacity distribution transformer i.e. 63 KVA and


above from existing DP

No

0.00

0.00

11 KV DO fuse unit.

No

27

27

1394

37638.00

37638.00

11 KV DO fuse wire 1.5 Amp.

No

27

27

40

1080.00

1080.00

11 KV LA

No

27

27

398

10746.00

10746.00

Fixing and installation of new LT Meter-cum-Protection Box having


LT 3 phase MCCB 40 Amp connected through PVC cable insulated 4
core unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase
4 wire energy meter (excluding cost of meter) as per techn

Set

9694

87246.00

87246.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

180

180

13

2340.00

2340.00

Galvanized Nuts & bolts (assorted size)

Kg

36

36

69

2484.00

2484.00

Galvanized washer

Kg

0.5

4.5

4.5

94

423.00

423.00

10

Barbed wire

Kg

63

63

40

2520.00

2520.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

18

18

59

1062.00

1062.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

405

405

13

5265.00

5265.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

36

36

0.00

0.00

545976

545976

0.00

0.00

37638.00

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63


KVA on existing doubble pole Structure

Nos

13

SCHEDULE NO. 5B Total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

39

27

1394

54366.00

11 Kv Do Fuse Wire 1.5 Amp.

No

39

27

40

1560.00

1080.00

11 Kv L.A.

No

39

27

398

15522.00

10746.00

Fixing and installation of new LT Meter-cum-Protection Box having


LT 3 phase MCCB 40 Amp connected through PVC cable insulated 4
core unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase
4 wire energy meter (excluding cost of meter) as per techn

Set

13

9694

126022.00

87246.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

AAA conductor 34 sq.mm weasel for connection

Mtr

20

260

180

13

3380.00

2340.00

Galvanized Nuts & bolts (assorted size)

Kg

Galvanized washer

Kg

0.5

52

36

69

3588.00

2484.00

6.5

4.5

94

611.00

Barbed wire

Kg

91

423.00

63

40

3640.00

2520.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

26

18

59

1534.00

1062.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

585

405

13

7605.00

5265.00

11

consumer indexing

Nos

37

36

0.00

0.00

217828.00

150804.00

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D
1

`Additional LT Distribution box(25kva)

Set

9694

87246.00

48470.00

`Additional LT Distribution box(16kva)

set

8553

0.00

0.00

18247

87246

48470

SCHEDULE NO. 5D

Total

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(Drg.no.ADB/HVDS/EZ-04)

No

15

180

72

1610.00

289800.00

115920.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/


EZ-06)

No

15

180

72

129.00

23220.00

9288.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

180

72

247.00

44460.00

17784.00

11 KV Pin insulator

No

45

540

216

125.00

67500.00

27000.00

11 KV GI Pins

No

45

540

216

70.00

37800.00

15120.00

Jointing sleeves suitable for existing conductor.

No

72

94.00

6768.00

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

180

72

118.00

21240.00

8496.00

Galvanized 16mm Stay set complete with turn buckle and anchor
plate (Drg. no. ADB/HVDS/ EZ-14)

No

65

21

440.00

28600.00

9240.00

Stay clamp(Galvanized flat 50x6mm)

Set

65

21

70.00

4550.00

1470.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture1:3:6)

Kg

11

357.5

115.5

51.00

18232.50

5890.50

Cmt

0.4

13

4.2

0.00

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

180

72

156.00

28080.00

11232.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

180

72

59.00

10620.00

4248.00

14

Numbering of pole

No

15

180

72

0.00

0.00

0.00

15

Binding wire and tape

Kg

48

13.00

624.00

0.00

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

216

86.4

69.00

14904.00

5961.60

17

Galvanized washer

Kg

12

4.8

94.00

1128.00

451.20

18

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

92

42

0.00

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

9.376

6.227

0.00

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

9.376

6.227

0.00

0.00

0.00

597526.50

232101.30

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(drg.no.ADB/HVDS/EZ-04)

No

15

177

134

1638

289926.00

219492.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/


EZ-06)

No

15

177

134

131

23187.00

17554.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

177

134

251

44427.00

33634.00

11 KV Pin insulator

No

45

531

402

128

67968.00

51456.00

11 KV GI Pins

No

45

531

402

71

37701.00

28542.00

Jointing sleeves suitable for existing conductor.

No

70.8

96

6796.80

0.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

177

134

120

21240.00

16080.00

Galvanized 16mm Stay set complete with turn buckle and anchor
plate (drg. no. ADB/HVDS/ EZ-14)

No

64

40

448

28672.00

17920.00

Stay clamp(Galvanized flat 50x6mm)

Set

64

40

71

4544.00

2840.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

352

220

52

18304.00

11440.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture


1:3:6)

Cmt

0.4

12.8

0.00

0.00

12

Removal of existing conductor from LT line.

Ckt Km

10.776

8.487

0.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

177

134

158

27966.00

21172.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

177

134

60

10620.00

8040.00

15

Numbering of pole

No

15

177

134

0.00

0.00

16

Binding wire and tape

Kg

47.2

13

613.60

0.00

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

212.4

160.80

70

14868.00

11256.00

18

Galvanized washer

Kg

11.8

8.93

95

1121.00

848.35

19

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

73

85

0.00

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

32.328

43.254

13287

429542.14

574715.90

1027496.54

1014990.25

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no.


ADB/HVDS/ EZ-13)

No

15

123

170

36.00

4428.00

6120.00

Shackle insulator(90x75 mm)

No

15

123

170

126.00

15498.00

21420.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

5.769

1.162

0.00

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

7.323

10.20

26826.00

196446.80

273625.20

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

1.230

6219.00

7649.37

0.00

GI wire 5 mm for support of cable

Kg

150

1230

1700

62.00

76260.00

105400.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg.
No. ADB/HVDS/
EZ-14)

No

22

16

462.00

10164.00

7392.00

Stay clamp(Galvanized flat 50x6mm)

Set

22

16

71.00

1562.00

1136.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

121

88

52.00

6292.00

4576.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having
concreting mixture 1:3:6

Cmt

0.2

4.4

3.2

0.00

0.00

0.00

No

13

20

0.00

0.00

0.00

132

108

619.00

81708.00

66852.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50


x 6 mm with back Patti of flat at end pole for giving supply to pump
consumer. (drg. no. ADB/HVDS/
EZ-12)(only for permant
consumer)

Set

13

MS nut & bolts (assorted size)

Kg

24.6

34

70.00

1722.00

2380.00

14

Washer

Kg

0.25

2.05

2.83

95.00

194.75

268.85

401924.92

489170.05

SCHEDULE NO.8 TOTAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long


duly drilled holes for top clamp and V-cross arm fitting (if ground
clearances is not sufficient).

No

22

22

1408.00

30976.00

30976.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No

22

16

704.00

15488.00

11264.00

Back clits/clamp for tightening the guarding cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

No

22

16

198.00

4356.00

3168.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No

88

64

41.00

3608.00

2624.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

22

16

1892.00

41624.00

30272.00

GI wire 8 SWG for earthing pole

Kg

22

542

62.00

1364.00

33604.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

187

136

63.00

11781.00

8568.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No


lacing

Kg

16

176

128

65.00

11440.00

8320.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no.
ADB/HVDS/ EZ-09)

Set

22

16

462.00

10164.00

7392.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

121

88

52.00

6292.00

4576.00

11

Stay clamp of Galvanized flat 50x6 mm

No

22

16

73.00

1606.00

1168.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

16.5

12

86.00

1419.00

1032.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio
1:3:6

Cmt

0.4

4.4

3.2

0.00

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

55

40

70.00

3850.00

2800.00

15

Galvanized washer

Kg

0.5

5.5

95.00

522.50

380.00

16

Aluminum binding wire

Kg

0.3

3.3

2.4

135.00

445.50

324.00

17

Aluminum binding tape

Kg

0.3

3.3

2.4

79.00

260.70

189.60

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

22

16

60.00

1320.00

960.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

77

56

41.00

3157.00

2296.00

149673.70

149913.60

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

12770.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

594.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

1116.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

1240.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

440.00

Galvanized nuts & bolts (assorted size)

Kg

14

72.00

504.00

1008.00

Galvanized washer

Kg

0.5

0.5

99.00

49.50

99.00

T clamp for jumper

No

12

180.00

1080.00

2160.00

AAA conductor 34 sq mm weasel

Mtr

12

12

24

13.00

156.00

312.00

9869.50

19739.00

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

76

1503

114228.00

9018.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M


(53.4 kg) (Drg.no.ADB/EZ-26)

Set

38

3907

148466.00

11721.00

11KV disc insulator

No.

228

18

298

67944.00

5364.00

11KV strain hardware

No.

228

18

73

16644.00

1314.00

11KV pin insulator

No.

76

128

9728.00

768.00

11KV GS Pin

No.

76

54

4104.00

324.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps
made out of horizontal and cross bracing galvanised angle
50x50x6mm (45Kg) (Drg.no.ADB/EZ-26)

Set

38

3294

125172.00

9882.00

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchor plate. (Drg.no.ADB/HDVS/EZ-14)

Set

228

18

462

105336.00

8316.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm
(1.35Kg)

No.

228

18

96

21888.00

1728.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

1254

99

52

65208.00

5148.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete
mixture 1:3:6).

Cmt

38

0.00

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture


1:3:6).

Cmt

1.2

45.6

3.6

0.00

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

38

124

4712.00

372.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

266

21

39

10374.00

819.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

38

60

2280.00

180.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

228

18

77

17556.00

1386.00

17

Numbering of DP

No

38

0.00

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

228

66

77

17556.00

5082.00

731196.00

61422.00

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps
with optical port

No

1019

0.00

0.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with
optical port

No

380

345

2661.00

1011180.00

918045.00

1011180.00

918045.00

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

20

1508.00

30160.00

12064.00

Back filling of pole with boulders and ramming.

No

20

0.00

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no.


ADB/HVDS/EZ-4R)

No

20

915.00

18300.00

7320.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no.


ADB/HVDS/EZ-21)

No

20

237.00

4740.00

1896.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

20

54.00

1080.00

432.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm


2.2M (53.4Kg)

Set

20

3919.00

78380.00

31352.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

120

260

128.00

15360.00

33280.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

120

48

73.00

8760.00

3504.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

60

24

305.00

18300.00

7320.00

10

11KV strain hardware

No

60

24

169.00

10140.00

4056.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator


and anchor plate. (Drg. no. ADB/HVDS/EZ-14)

No

40

16

440.00

17600.00

7040.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

40

16

73.00

2920.00

1168.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

220

88

52.00

11440.00

4576.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

20

61.00

1220.00

488.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

70

28

164.00

11480.00

4592.00

16

Aluminium winding wire & tape

Kg.

20

73.00

1460.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

17

Galvanised nuts & bolts with washer

Kg

100

40

82.00

8200.00

3280.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

20

124.00

2480.00

992.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture
1:3:6)

Cmt

0.4

13.2

0.00

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

120

48

13.00

1560.00

624.00

21

Numbering of pole

No.

20

0.00

0.00

0.00

243580.00

123984.00

SCHEDULE NO.13 TOTAL

SCHEDULE NO. 14

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

No

14776

0.00

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

0.00

11 KV disc insulator

No

27

305

0.00

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

0.00

11 KV pin insulator

No

128

0.00

0.00

11 KV GS Pin

No

73

0.00

0.00

11 KV LA

No

408

0.00

0.00

11 KV isolator (600 amp)

No

23055

0.00

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

No

170

0.00

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

No

12

170

0.00

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

0.00

22

Cable trench for laying control cable.

Job

0.00

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

0.00

0.00

0.00

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

0.00

11 KV Pin insulator

No.

36

128

0.00

0.00

11 KV GI Pins

No.

36

73

0.00

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor


plate (drg. No. ADB/HVDS/EZ-14)

Set

463

0.00

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

0.00

12

Back filling of poles with boulders

No.

12

0.00

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

0.00

15

Danger Boards

No.

12

61

0.00

0.00

16

Binding wire and tape

Kg.

62

0.00

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

0.00

0.00

0.00

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16
Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable including 3 % sag( 3 PHASE CABLE)

Km.

1.03

1.174

0.000

66128.00

77634.27

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

26

117.00

3042.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

60

104

56.00

5824.00

0.00

Nuts and bolts

Kg.

8.67

0.00

79.00

684.67

0.00

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar) as per Drg No. ADB/EZ/72

No.

15

26

1977.00

51402.00

0.00

0.00

0.00

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17 (1)


1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

Km.

1.03

0.125

0.000

23792

2974.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

0.00

119

595.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

30

10

0.00

54

540.00

0.00

Nuts and bolts

Kg.

0.04

0.00

73

2.92

0.00

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar) as per Drg No. ADB/EZ/72

No.

15

0.00

1901

9505.00

0.00

SCHEDULE NO.17(1) TOTAL

13616.92

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

52

27

1508

78416.00

40716.00

11 KV Disc Insulator

Nos

312

162

299

93288.00

48438.00

11 KV Strain Hardware

Nos

312

162

124

38688.00

20088.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

52

27

463

24076.00

12501.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

36.4

18.9

0.00

0.00

Stay clamps

Set

52

27

73

3796.00

1971.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11 KV Top clamp.

Nos.

52

27

147

7644.00

3969.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

286

148.5

52

14872.00

7722.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

115.44

70

8080.80

0.00

10

Washers

Kg

0.08

4.16

2.16

95

395.20

205.20

11

PG clamps

Nos

312

162

51

15912.00

8262.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

104

54

1412

146848.00

76248.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

Nos

104

54

198

20592.00

10692.00

14

11KV Danger Board

Nos

52

27

61

3172.00

1647.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

182

94.5

152

27664.00

14364.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

52

27

124

6448.00

3348.00

489892.00

250171.20

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

28

1477

0.00

41356.00

11 KV Disc Insulator

Nos

369

293

0.00

108117.00

11 KV Strain Hardware

Nos

369

122

0.00

45018.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

56

454

0.00

25424.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

25.2

0.00

0.00

Stay clamps

Set

56

72

0.00

4032.00

11 KV Top clamp.

Kg

53

144

0.00

7632.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

308

51

0.00

15708.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

89.74

68

0.00

6102.32

10

Washers

Kg

0.117

3.276

94

0.00

307.94

11

PG clamps

Nos

168

50

0.00

8400.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

122

1383

0.00

168726.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

Nos

122

194

0.00

23668.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

14

11KV Danger Board

Nos

28

59

0.00

1652.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

98

149

0.00

14602.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

28

122

0.00

3416.00

0.00

474161.26

SCHEDULE NO.18B TOTAL

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

No.

7567

7567.00

0.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

0.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

meter

25

25

181

4525.00

0.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M


(53.4 kg) (Drg.no.ADB/EZ-26)

Set

3998

3998.00

0.00

11 KV Disc Insulator

No.

305

1830.00

0.00

11 KV strain set with hard ware

Set

136

816.00

0.00

11 KV Pin Insulator

No.

128

256.00

0.00

11 KV G.I.Pin

No.

73

146.00

0.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four
back clamps

Set

1242

1242.00

0.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

96

192.00

0.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

0.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of


pole and @ 0.2 cmt. per stay

Cmt.

0.00

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

0.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

0.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

0.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

0.00

19

11 KV danger board
EZ-08)

No.

62

62.00

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

(Drg. no. ADB/HVDS/

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

SCHEDULE NO.19 TOTAL

45299.50

0.00

1284464.00

0.00

SCHEDULE NO.20 TOTAL

1284464.00

0.00

Grand Total of All Schedules

13482069.58

10904499.66

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature


analyzer (LSA) (Offline Microprocessor based distance fault
analyzer) including training for use of LSA at circle level to the
officers/staff.

No

1284464

Deduction of Income

Deduction of VA

Deduction of Welfare
Net payable amount

Ded

Net

TOTAL AMOUNT F

Total Cumulative Amount of 11 KV Chirola Pipariya Feeder.

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Total Previous LD Deducted amount

1111273

Total LD Deductable amount from this bills

980987

Total Cumulative LD Deducted amount

2092260

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Total 100% value of DTR & conduc


Schedule
Nos

Particulars

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 p
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 pha


distribution transformer on single pole tangent location.

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 p


distribution transformer on single pole end location.

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 pha


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 p


distribution transformer after removal of existing 63 KVA 11/0.4 K
and above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on existing p


and replacement of existing damaged conductor by AAA conduct
sq mm weasel

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4 core


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

TOTAL EX WORKS COST OF OTHER MATERIAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

ate

Unit I & C
charges
(Rs.)

20% of unit EXW


Total I&C Amt
of DTR &
Total I&C Amt
as per
conductor and Total payable amount of
as per actual
santioned
90% of unit EXW
plant (Rs)
installed Qty.
estimate
of rest of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

5412.51

178612.83

162375.30

8753.60

262608.00

4871.26

146137.77

640.07

21122.31

23682.59

1324.80

49017.60

576.06

21314.33

64.37

2124.21

1931.10

630.00

18900.00

57.93

1737.99

4.53

149.49

135.90

54.90

1647.00

4.08

122.31

117.86

11668.14

10607.40

1250.10

112509.00

106.07

9546.66

9.97

987.03

897.30

36.00

3240.00

8.97

807.57

31.73

1047.09

951.90

377.10

11313.00

28.56

856.71

4.53

149.49

135.90

54.90

1647.00

4.08

122.31

96.1

9513.90

8649.00

357.30

32157.00

86.49

7784.10

30.83

3052.17

2774.70

112.50

10125.00

27.75

2497.23

17.23

1705.77

1550.70

64.80

5832.00

15.51

1395.63

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

253.85

16754.10

15231.00

540.90

32454.00

228.47

13707.90

58.93

3889.38

3535.80

412.20

24732.00

53.04

3182.22

19.95

1316.70

1197.00

47.70

2862.00

17.96

1077.30

176.79

11668.14

10607.40

387.00

23220.00

159.11

9546.66

29.92

10860.96

9873.60

193.50

63855.00

26.93

8886.24

8.16

538.56

489.60

84.60

5076.00

7.34

440.64

9.97

2632.08

2392.80

36.00

8640.00

8.97

2153.52

4.53

2092.86

1902.60

61.20

25704.00

4.08

1712.34

4.53

149.49

135.90

84.60

2538.00

4.08

122.31

4397.10

58041.72

52765.20

0.00

0.00

3957.39

47488.68

4397.10

72552.15

65956.50

0.00

0.00

3957.39

59360.85

1082.50

35722.50

32475.00

8696.70

260901.00

974.25

29227.50

2.72

1795.20

1632.00

2.60

1560.00

2.45

1468.80

116.95

3859.35

3508.50

432.00

12960.00

105.26

3157.65

9.97

1151.54

1046.85

36.00

3780.00

8.97

942.17

3.63

5390.55

4900.50

11.70

15795.00

3.27

4410.45

359.02

47390.64

35902.00

0.00

0.00

323.12

32311.80

505938.35

457244.04

24042.70

993072.60

15628.82

411519.64

5412.51

92012.67

97425.18

7619.60

137152.80

4871.26

87682.66

640.07

10881.19

21122.31

1325.70

43748.10

576.06

19010.08

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

64.37

1094.29

1158.66

630.00

11340.00

57.93

1042.79

4.53

77.01

81.54

54.90

988.20

4.08

73.39

117.86

6010.86

6364.44

1251.00

67554.00

106.07

5728.00

9.97

508.47

538.38

36.00

1944.00

8.97

484.54

31.73

539.41

571.14

377.10

6787.80

28.56

514.03

4.53

77.01

81.54

54.90

988.20

4.08

73.39

96.1

4901.10

5189.40

357.30

19294.20

86.49

4670.46

30.83

1572.33

1664.82

112.50

6075.00

27.75

1498.34

17.23

878.73

930.42

64.80

3499.20

15.51

837.38

80.69

2743.46

2904.84

540.90

19472.40

72.62

2614.36

64.37

2188.58

2317.32

412.20

14839.20

57.93

2085.59

12.69

431.46

456.84

47.70

1717.20

11.42

411.16

176.79

6010.86

6364.44

387.00

13932.00

159.11

5728.00

29.92

5595.04

5924.16

45.90

9088.20

26.93

5331.74

8.16

277.44

293.76

84.60

3045.60

7.34

264.38

12.69

1725.84

1827.36

45.90

6609.60

11.42

1644.62

4.53

1078.14

1141.56

61.20

15422.40

4.08

1027.40

4.53

77.01

81.54

84.60

1522.80

4.08

73.39

4397.1

29900.28

31659.12

0.00

0.00

3957.39

28493.21

4397.1

37375.35

39573.90

0.00

0.00

3957.39

35616.51

934.72

15890.24

16824.96

7676.10

138169.80

841.25

15142.46

2.72

924.80

979.20

2.60

936.00

2.45

881.28

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

116.95

1988.15

2105.10

432.00

7776.00

105.26

1894.59

9.97

593.22

628.11

36.00

2268.00

8.97

565.30

3.63

2776.95

2940.30

11.70

9477.00

3.27

2646.27

359.02

18310.02

12206.68

0.00

0.00

323.12

10986.01

246439.91

263357.02

21752.20

543647.70

15340.78

237021.32

5412.51

140725.26

178612.83

8756.80

288974.40

4871.26

160751.55

640.07

16641.82

32003.50

1325.70

66285.00

576.06

28803.15

64.37

1673.62

2124.21

630.00

20790.00

57.93

1911.79

4.53

117.78

149.49

54.90

1811.70

4.08

134.54

117.86

9193.08

11668.14

1251.00

123849.00

106.07

10501.33

9.97

777.66

987.03

36.00

3564.00

8.97

888.33

31.73

824.98

1047.09

377.10

12444.30

28.56

942.38

4.53

117.78

149.49

54.90

1811.70

4.08

134.54

96.1

7495.80

9513.90

357.30

35372.70

86.49

8562.51

70.72

5516.16

7001.28

262.80

26017.20

63.65

6301.15

17.23

1343.94

1705.77

64.80

6415.20

15.51

1535.19

80.69

4195.88

5325.54

540.90

35699.40

72.62

4792.99

64.37

3347.24

4248.42

412.20

27205.20

57.93

3823.58

12.69

659.88

837.54

47.70

3148.20

11.42

753.79

176.79

9193.08

11668.14

388.80

25660.80

159.11

10501.33

29.92

8557.12

10860.96

194.40

70567.20

26.93

9774.86

8.16

424.32

538.56

84.60

5583.60

7.34

484.70

9.97

2073.76

2632.08

36.00

9504.00

8.97

2368.87

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.53

1648.92

2092.86

62.10

28690.20

4.08

1883.57

4.53

117.78

149.49

84.60

2791.80

4.08

134.54

4397.1

45729.84

58041.72

0.00

0.00

3957.39

52237.55

4397.1

57162.30

72552.15

0.00

0.00

3957.39

65296.94

1082.5

28145.00

35722.50

8743.50

288535.50

974.25

32150.25

3.63

1887.60

2395.80

2.60

1716.00

3.27

2156.22

116.95

3040.70

3859.35

433.80

14315.40

105.26

3473.42

9.97

907.27

1151.54

36.00

4158.00

8.97

1036.38

3.63

4247.10

5390.55

11.70

17374.50

3.27

4851.50

359.02

37338.08

37338.08

0.00

0.00

323.12

33604.27

393103.75

499768.01

24250.20

1122285.00

15508.05

449791.20

5412.51

119075.22

64950.12

7641.20

91694.40

4871.26

58455.11

640.07

14081.54

17281.89

1329.30

35891.10

576.06

15553.70

64.37

1416.14

772.44

631.80

7581.60

57.93

695.20

4.53

99.66

54.36

54.90

658.80

4.08

48.92

117.86

7778.76

4242.96

1254.60

45165.60

106.07

3818.66

9.97

658.02

358.92

36.00

1296.00

8.97

323.03

31.73

698.06

380.76

378.00

4536.00

28.56

342.68

4.53

99.66

54.36

54.90

658.80

4.08

48.92

97.01

6402.66

3492.36

358.20

12895.20

87.31

3143.12

71.62

4726.92

2578.32

263.70

9493.20

64.46

2320.49

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

17.23

1137.18

620.28

64.80

2332.80

15.51

558.25

80.69

3550.36

1936.56

542.70

13024.80

72.62

1742.90

64.37

2832.28

1544.88

413.10

9914.40

57.93

1390.39

12.69

558.36

304.56

47.70

1144.80

11.42

274.10

176.79

7778.76

4242.96

387.90

9309.60

159.11

3818.66

29.92

7240.64

3949.44

45.90

6058.80

26.93

3554.50

8.16

359.04

195.84

84.60

2030.40

7.34

176.26

12.69

2233.44

1218.24

45.90

4406.40

11.42

1096.42

4.53

1395.24

761.04

62.10

10432.80

4.08

684.94

4.53

99.66

54.36

84.60

1015.20

4.08

48.92

4397.1

38694.48

21106.08

0.00

0.00

3957.39

18995.47

4397.1

48368.10

26382.60

0.00

0.00

3957.39

23744.34

934.72

20563.84

11216.64

7697.70

92372.40

841.25

10094.98

3.63

1597.20

871.20

2.60

624.00

3.27

784.08

116.95

2572.90

1403.40

432.90

5194.80

105.26

1263.06

9.97

767.69

418.74

36.00

1512.00

8.97

376.87

3.63

3593.70

1960.20

11.70

6318.00

3.27

1764.18

359.02

23695.32

10770.60

0.00

0.00

323.12

9693.54

322074.83

183124.11

21962.80

375561.90

15379.13

164811.70

48712.59

48712.59

8781.60

79034.40

4871.26

43841.33

5412.51

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

7887.58

70988.22

70988.22

0.00

0.00

7098.82

63889.40

117.86

3182.22

3182.22

1254.60

33874.20

106.07

2864.00

9.97

269.19

269.19

36.00

972.00

8.97

242.27

97.01

2619.27

2619.27

358.20

9671.40

87.31

2357.34

1082.5

9742.50

9742.50

8724.60

78521.40

974.25

8768.25

3.63

653.40

653.40

2.60

468.00

3.27

588.06

4.53

163.08

163.08

62.10

2235.60

4.08

146.77

4.53

20.39

20.39

84.60

380.70

4.08

18.35

9.97

628.11

628.11

36.00

2268.00

8.97

565.30

4.53

81.54

81.54

53.10

955.80

4.08

73.39

3.63

1470.15

1470.15

11.70

4738.50

3.27

1323.14

359.02

12924.72

12924.72

0.00

0.00

323.12

11632.25

151455.38

151455.38

19405.10

213120.00

13497.54

136309.84

7887.58

0.00

0.00

0.00

0.00

7098.82

0.00

117.86

4596.54

3182.22

1254.60

33874.20

106.07

2864.00

9.97

388.83

269.19

36.00

972.00

8.97

242.27

97.01

3783.39

2619.27

358.20

9671.40

87.31

2357.34

1082.5

14072.5

9742.50

8724.60

78521.40

974.25

8768.25

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

3.63

943.80

653.40

2.60

468.00

3.27

588.06

4.53

235.56

163.08

62.10

2235.60

4.08

146.77

4.53

29.45

20.39

84.60

380.70

4.08

18.35

9.97

907.27

628.11

36.00

2268.00

8.97

565.30

4.53

117.78

81.54

53.10

955.80

4.08

73.39

3.63

2123.55

1470.15

11.70

4738.50

3.27

1323.14

359.02

13283.74

12924.72

0.00

0.00

323.12

11632.25

40482.41

31754.57

10623.50

134085.60

1527.46

28579.11

1082.5

9742.5

5412.5

8724.60

43623.00

974.25

4871.25

934.72

7697.70

0.00

841.25

0.00

2017.22

9742.5

5412.5

16422.3

43623

1815.498

4871.25

391.66

70498.80

28199.52

1449.00

104328.00

352.49

25379.57

31.73

5711.40

2284.56

116.10

8359.20

28.56

2056.10

59.84

10771.20

4308.48

222.30

16005.60

53.86

3877.63

30.83

16648.20

6659.28

112.50

24300.00

27.75

5993.35

17.23

9304.20

3721.68

63.00

13608.00

15.51

3349.51

22.67

1632.24

0.00

84.60

0.00

20.40

0.00

29.01

5221.80

2088.72

106.20

7646.40

26.11

1879.85

176.79

11491.35

3712.59

396.00

8316.00

159.11

3341.33

8.16

530.40

171.36

63.00

1323.00

7.34

154.22

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

12.69

4536.68

1465.70

45.90

5301.45

11.42

1319.13

4397.1

57162.30

18467.82

0.00

0.00

3957.39

16621.04

38.08

6854.40

2741.76

140.40

10108.80

34.27

2467.58

4.53

815.40

326.16

53.10

3823.20

4.08

293.54

19.95

3591.00

1436.40

0.00

0.00

17.96

1292.76

2.72

130.56

0.00

11.70

0.00

2.45

0.00

4.53

978.48

391.39

62.10

5365.44

4.08

352.25

4.53

54.36

21.74

84.60

406.08

4.08

19.57

407.98

37534.16

17135.16

0.00

0.00

367.18

15421.64

4079.78

38252.02

25404.79

0.00

0.00

3671.80

22864.31

5893.02

55252.96

36695.84

0.00

0.00

5303.72

33026.25

336971.91

155232.95

3010.50

208891.17

14069.55

139709.65

436.08

77186.16

58434.72

1474.20

197542.80

392.47

52591.25

35.36

6258.72

4738.24

117.90

15798.60

31.82

4264.42

67.09

11874.93

8990.06

225.90

30270.60

60.38

8091.05

34.45

18292.95

13848.90

115.20

46310.40

31.01

12464.01

19.04

10110.24

7654.08

63.90

25687.80

17.14

6888.67

25.39

1797.61

0.00

86.40

0.00

22.85

0.00

31.73

5616.21

4251.82

108.00

14472.00

28.56

3826.64

176.79

11314.56

7071.60

403.20

16128.00

159.11

6364.44

8.16

522.24

326.40

63.90

2556.00

7.34

293.76

13.6

4787.20

2992.00

46.80

10296.00

12.24

2692.80

4397.1

56282.88

35176.80

0.00

0.00

3957.39

31659.12

4079.78

43963.71

34625.09

0.00

0.00

3671.80

31162.58

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

41.7

7380.90

5587.80

142.20

19054.80

37.53

5029.02

4.53

801.81

607.02

54.00

7236.00

4.08

546.32

19.95

3531.15

2673.30

0.00

0.00

17.96

2405.97

3.63

171.34

0.00

11.70

0.00

3.27

0.00

4.53

962.17

728.42

63.00

10130.40

4.08

655.58

4.53

53.45

40.45

85.50

763.52

4.08

36.41

407.98

29782.54

34678.30

0.00

0.00

367.18

31210.47

3537.62

114364.18

153016.22

2657.40

114943.18

3183.86

137714.59

405054.95

375441.22

5719.20

511190.09

12014.14

337897.10

9.97

1226.31

1694.90

32.40

5508.00

8.97

1525.41

33.54

4125.42

5701.80

113.40

19278.00

30.19

5131.62

7969.17

45974.14

9260.18

0.00

0.00

7172.25

8334.16

3173.16

23237.05

32366.23

5365.20

54725.04

2855.84

29129.61

1813.24

2230.29

0.00

1243.80

0.00

1631.92

0.00

16.32

20073.60

27744.00

55.80

94860.00

14.69

24969.60

176.79

3889.38

2828.64

415.80

6652.80

159.11

2545.78

8.16

179.52

130.56

63.90

1022.40

7.34

117.50

13.6

1645.60

1196.80

46.80

4118.40

12.24

1077.12

4397.1

19347.24

14070.72

0.00

0.00

3957.39

12663.65

407.98

5303.74

8159.60

0.00

0.00

367.18

7343.64

165

21780.00

17820.00

557.10

60166.80

148.50

16038.00

4.53

111.44

154.02

63.00

2142.00

4.08

138.62

4.53

9.29

12.82

85.50

241.97

4.08

11.54

149133.02

121140.27

8042.70

248715.41

16373.78

109026.24

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

374.43

8237.46

8237.46

1267.20

27878.40

336.99

7413.71

187.67

4128.74

3002.72

633.60

10137.60

168.90

2702.45

52.58

1156.76

841.28

178.20

2851.20

47.32

757.15

10.88

957.44

696.32

36.90

2361.60

9.79

626.69

504.08

11089.76

8065.28

1702.80

27244.80

453.67

7258.75

16.32

359.04

8845.44

55.80

30243.60

14.69

7960.90

17.23

3222.01

2343.28

56.70

7711.20

15.51

2108.95

17.23

3032.48

2205.44

58.50

7488.00

15.51

1984.90

176.79

3889.38

2828.64

415.80

6652.80

159.11

2545.78

8.16

987.36

718.08

46.80

4118.40

7.34

646.27

19.04

418.88

304.64

65.70

1051.20

17.14

274.18

22.67

374.06

272.04

77.40

928.80

20.40

244.84

4397.1

19347.24

14070.72

0.00

0.00

3957.39

12663.65

4.53

249.15

181.20

63.00

2520.00

4.08

163.08

4.53

24.92

18.12

85.50

342.00

4.08

16.31

36.26

119.66

87.02

121.50

291.60

32.63

78.32

20.85

68.81

50.04

71.10

170.64

18.77

45.04

4.53

99.66

72.48

54.00

864.00

4.08

65.23

10.88

837.76

609.28

36.90

2066.40

9.79

548.35

58600.57

53449.48

5027.40

134922.24

5297.18

48104.54

1230.28

1230.28

2460.56

5746.50

11493.00

1107.25

2214.50

26.29

78.87

157.74

89.10

534.60

23.66

141.97

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

49.86

149.58

299.16

167.40

1004.40

44.87

269.24

82.5

165.00

330.00

279.00

1116.00

74.25

297.00

29.01

58.02

116.04

99.00

396.00

26.11

104.44

4.53

31.71

63.42

64.80

907.20

4.08

57.08

4.53

2.27

4.53

89.10

89.10

4.08

4.08

48.05

288.30

576.60

162.00

1944.00

43.25

518.94

3.63

43.56

87.12

2.60

62.40

3.27

78.41

2047.59

4095.17

6699.50

17546.70

1330.81

3685.65

640.07

48645.32

3840.42

1352.70

8116.20

576.06

3456.38

1040.8

39550.40

3122.40

3516.30

10548.90

936.72

2810.16

79.78

18189.84

1436.04

268.20

4827.60

71.80

1292.44

19.04

4341.12

342.72

65.70

1182.60

17.14

308.45

34.45

2618.20

206.70

115.20

691.20

31.01

186.03

14.51

1102.76

87.06

48.60

291.60

13.06

78.35

280.15

10645.70

840.45

2964.60

8893.80

252.14

756.41

176.79

40308.12

3182.22

415.80

7484.40

159.11

2864.00

8.16

1860.48

146.88

86.40

1555.20

7.34

132.19

13.6

17054.40

1346.40

46.80

4633.20

12.24

1211.76

4397.1

167089.80

13191.30

0.00

0.00

3957.39

11872.17

4397.1

200507.76

15829.56

0.00

0.00

3957.39

14246.60

32.64

1240.32

97.92

111.60

334.80

29.38

88.13

15.41

4099.06

323.61

35.10

737.10

13.87

291.25

4.53

172.14

13.59

54.00

162.00

4.08

12.23

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.53

1032.84

81.54

69.30

1247.40

4.08

73.39

19.945

757.91

59.84

0.00

0.00

17.95

53.85

19.95

4548.60

1316.70

69.30

4573.80

17.96

1185.03

563764.77

45465.35

9219.60

55279.80

10078.70

40918.81

271.08

0.00

0.00

203.80

0.00

243.97

0.00

403.45

153311.00

139190.25

532.20

183609.00

363.11

125271.23

153311.00

139190.25

736.00

183609.00

607.08

125271.23

640.07

12801.40

5120.56

1357.20

10857.60

576.06

4608.50

326.38

6527.60

0.00

0.00

0.00

293.74

0.00

117.86

2357.20

942.88

823.50

6588.00

106.07

848.59

16.32

326.40

130.56

213.30

1706.40

14.69

117.50

4.53

90.60

36.24

48.60

388.80

4.08

32.62

320.04

6400.80

2560.32

3527.10

28216.80

288.04

2304.29

34.45

4134.00

8957.00

115.20

29952.00

31.01

8061.30

19.95

2394.00

957.60

65.70

3153.60

17.96

861.84

81.6

4896.00

1958.40

274.50

6588.00

73.44

1762.56

45.33

2719.80

1087.92

152.10

3650.40

40.80

979.13

176.79

7071.60

2828.64

396.00

6336.00

159.11

2545.78

8.16

326.40

130.56

65.70

1051.20

7.34

117.50

13.6

2992.00

1196.80

46.80

4118.40

12.24

1077.12

4.53

90.60

36.24

54.90

439.20

4.08

32.62

43.52

3046.40

1218.56

147.60

4132.80

39.17

1096.70

19.95

399.00

0.00

65.70

0.00

17.96

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.53

453.00

181.20

73.80

2952.00

4.08

163.08

32.64

652.80

261.12

111.60

892.80

29.38

235.01

4397.1

35176.80

58041.72

0.00

0.00

3957.39

52237.55

3.63

435.60

174.24

2.60

124.80

3.27

156.82

19.95

399.00

159.60

0.00

0.00

17.96

143.64

93691

85980.16

7541.90

111148.80

5697.84

77382.14

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

25.39

0.00

0.00

80.10

0.00

22.85

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

4867.63

0.00

0.00

16452.90

0.00

4380.87

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

20953.80

0.00

10093.37

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

18708.98

21964.34

0.00

59515.20

0.00

16838.08

0.00

33.54

872.04

0.00

105.30

0.00

30.19

0.00

16.32

1697.28

0.00

50.40

0.00

14.69

0.00

22.67

196.47

0.00

71.10

0.00

20.40

0.00

559.38

14543.88

0.00

1779.30

0.00

503.44

0.00

0.00

61521.30

0.00

17406.80

0.00

6730.73

841.34

0.00

21412.80

0.00

6057.66

0.00

33.54

167.70

0.00

107.10

0.00

30.19

0.00

15.41

154.10

0.00

48.60

0.00

13.87

0.00

20.85

0.83

0.00

65.70

0.00

18.77

0.00

537.62

2688.10

0.00

1710.90

0.00

483.86

0.00

23345.10

0.00

6604.34

0.00

3852.07

640.07

33283.64

17281.89

1357.20

36644.40

576.06

15553.70

84.32

26307.84

13659.84

269.10

43594.20

75.89

12293.86

35.36

11032.32

5728.32

111.60

18079.20

31.82

5155.49

176.79

9193.08

4773.33

416.70

11250.90

159.11

4296.00

4397.1

160054.44

83105.19

0.00

0.00

3957.39

74794.67

8.16

424.32

220.32

65.70

1773.90

7.34

198.29

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

41.7

2168.40

1125.90

132.30

3572.10

37.53

1013.31

14.51

4149.86

2154.74

46.80

6949.80

13.06

1939.26

4.53

522.94

0.00

63.00

0.00

4.08

0.00

4.53

18.84

9.78

85.50

184.68

4.08

8.81

14.51

4527.12

2350.62

45.90

7435.80

13.06

2115.56

73.44

7637.76

3965.76

1270.80

68623.20

66.10

3569.18

56.21

5845.84

3035.34

178.20

9622.80

50.59

2731.81

4.53

235.56

122.31

54.90

1482.30

4.08

110.08

19.95

3630.90

1885.28

136.80

12927.60

17.96

1696.75

35.36

1838.72

954.72

111.60

3013.20

31.82

859.25

270871.58

140373.34

4346.10

225154.08

5049.96

126336.00

640.07

0.00

17921.96

1329.30

37220.40

576.06

16129.76

76.16

0.00

28103.04

263.70

97305.30

68.54

25292.74

31.73

0.00

11708.37

109.80

40516.20

28.56

10537.53

176.79

0.00

9900.24

408.60

22881.60

159.11

8910.22

4397.1

0.00

110806.92

0.00

0.00

3957.39

99726.23

8.16

0.00

456.96

64.80

3628.80

7.34

411.26

37.17

0.00

1970.01

129.60

6868.80

33.45

1773.01

13.6

0.00

4188.80

45.90

14137.20

12.24

3769.92

4.53

0.00

406.52

61.20

5492.09

4.08

365.87

4.53

0.00

14.84

84.60

277.15

4.08

13.36

12.69

0.00

2131.92

45.00

7560.00

11.42

1918.73

73.44

0.00

8959.68

1244.70

151853.40

66.10

8063.71

49.86

0.00

6082.92

174.60

21301.20

44.87

5474.63

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.53

0.00

126.84

53.10

1486.80

4.08

114.16

19.95

0.00

1955.10

134.10

13141.80

17.96

1759.59

31.73

0.00

888.44

109.80

3074.40

28.56

799.60

0.00

205622.56

4258.80

426745.14

5023.84

185060.31

932

932.00

0.00

6810.30

0.00

838.80

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

10662.45

295217.59

295217.59

0.00

295217.59

4012415.63

2918106.38

26036.10

0.00

6965.79

0.00

1156017.60

0.00

265695.83

0.00

1156017.60

0.00

265695.83

0.00

1473236.70

5548598.23

467263.86

2626295.72

uction of Income Tax @ 2% on Gross Amt. of Bill

NA

52525.91

Deduction of VAT @ 2% on Gross Amt. of Bill

218089.99

58362.13

ction of Welfare Cess @ 1% on Gross Amt. of Bill

109045.00

29181.06

ayable amount for 11 KV Chirola Pipariya Feeder

5221463.24

2486226.62

Deductible @ L.D.

980,987

Net Amount Claim

4,240,476

2,486,227

TAL AMOUNT FOR BOE (BILL OF EXCHANGE)

6,726,703

Net previous payable amount

8520785

Net present payable amount

6726703

Net Cumulative amount

15247488

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

5548598.23

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

TR & conductor installed in above feeder


Ex-works
Cost per unit Rs.

100% Gross Value of


Transformer,
Conductor,Meter &
Cable
Rs.

Unit

Qty

3
Nos

30

43768

6
1313040.00

pe outdoor 3 phase
location.

Nos

18

38098

685764.00

l type outdoor 3 phase


ation.

Nos

33

43784

1444872.00

pe outdoor 3 phase
ation.

Nos

12

38206

458472.00

l type outdoor 3 phase


g 63 KVA 11/0.4 KV
P.

Nos

43908

395172.00

ine on existing pole


r by AAA conductor 34

Kms

43.25

13287.00

574715.90

l type outdoor 3 phase


location.

ng

Mtr

13

29796.00

2292

VC cable 4 core
mm.

Kms

10.2

26826

273625.20

10-40 amps with


e.

Nos

345

2661

918045.00

RIAL

6093502.10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

RIAL

4810997.56

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi

Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable o
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
Bhatiagarh

Format of Bill on operational acceptance of 11kV Futera/Bakayan feeder

Sr.No.

Particulars

Unit

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

11 KV DO fuse unit.

No

11 KV DO fuse wire 1.5 amp.

No

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

11 KV L.A.

No

11 KV pin insulator

No

11 KV GI Pin

No

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

10

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

14

GI wire 8 SWG.

Kg

15

Galvanized Nuts and bolts (assorted size )

Kg

14

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

22

Barbed wire

Kg

3.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV DO fuse unit.

No

11 KV DO fuse wire 1 amp.

No

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

11 KV L.A.

No

11 KV PIN insulator

No

11 KV GI Pin

No

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

10

11

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

14

GI wire 8 SWG.

Kg

15

Galvanized Nuts and bolts (assorted size )

Kg

14

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

Set

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

SCHEDULE NO.2 TOTAL

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV DO fuse unit.

No

11 KV DO fuse wire 1.5 Amp.

No

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV L.A.

No

11 KV disc insulator

No

11 KV strain hardware

No

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

10

14

GI wire 8 SWG.

Kg

15

Galvanized Nuts and bolts (assorted size )

Kg

14

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

Set

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

No

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV DO fuse unit.

No

11 KV DO fuse wire 1 Amp.

No

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV L.A.

No

11 KV disc insulator

No

11 KV strain hardware

No

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

14

GI wire 8 SWG.

Kg

10

(conventional type) out door

15

Galvanized Nuts and bolts (assorted size )

Kg

14

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

Set

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

11 KV DO fuse unit.

No

11 KV DO fuse wire 1.5 Amp.

No

11 KV LA

No

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Mtr

20

Galvanized Nuts & bolts (assorted size)

Kg

Galvanized washer

Kg

0.5

10

Barbed wire

Kg

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

12

HT tape to cover the LT bushing of DTR

Mtr

45

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

SCHEDULE NO. 5B Total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

11 Kv Do Fuse Wire 1.5 Amp.

No

11 Kv L.A.

No

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Mtr

20

Galvanized Nuts & bolts (assorted size)

Kg

Galvanized washer

Kg

0.5

Barbed wire

Kg

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

10

HT tape to cover the LT bushing of DTR

Mtr

45

11

consumer indexing

Nos

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D
1

`Additional LT Distribution box(25KVA)

Set

`Additional LT Distribution box(16KVA)

Set

SCHEDULE NO. 5D Total


SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

11 KV Pin insulator

No

45

11 KV GI Pins

No

45

Jointing sleeves suitable for existing conductor.

No

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

Stay clamp(Galvanized flat 50x6mm)

Set

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

14

Numbering of pole

No

15

15

Binding wire and tape

Kg

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

17

Galvanized washer

Kg

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

19

Removal of existing conductor from LT line.

Ckt. Km

20

Restringing of existing conductor

Ckt. Km

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

11 KV Pin insulator

No

45

11 KV GI Pins

No

45

Jointing sleeves suitable for existing conductor.

No

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

Stay clamp(Galvanized flat 50x6mm)

Set

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

12

Removal of existing conductor from LT line.

Ckt Km

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

15

Numbering of pole

No

15

16

Binding wire and tape

Kg

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

18

Galvanized washer

Kg

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

Shackle insulator(90x75 mm)

No

15

Removal of existing conductor from LT line (Dismental of conductor)

Km

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

GI wire 5 mm for support of cable

Kg

150

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

Stay clamp(Galvanized flat 50x6mm)

Set

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

Cmt

0.2

No

11

Straightening of leaning poles, backfilling by boulders and ramming.

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

Kg

14

Washer

Kg

0.25

SCHEDULE NO.8 TOTAL

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

GI wire 8 SWG for earthing pole

Kg

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

11

Stay clamp of Galvanized flat 50x6 mm

No

12

GI wire for lacing binding 24 SWG

Kg

1.5

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

Cmt

0.4

14

Galvanized nuts and bolts (assorted size)

Kg

15

Galvanized washer

Kg

0.5

16

Aluminum binding wire

Kg

0.3

17

Aluminum binding tape

Kg

0.3

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

19

Barbed wire for anti-climbing device 2 Nos

Kg

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

Galvanized nuts & bolts (assorted size)

Kg

Galvanized washer

Kg

0.5

T clamp for jumper

No

AAA conductor 34 sq mm weasel

Mtr

12

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

11KV disc insulator

No.

11KV strain hardware

No.

11KV pin insulator

No.

11KV GS Pin

No.

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

17

Numbering of DP

No

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

Back filling of pole with boulders and ramming.

No

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

10

11KV strain hardware

No

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

16

Aluminium winding wire & tape

Kg.

17

Galvanised nuts & bolts with washer

Kg

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

21

Numbering of pole

No.

SCHEDULE NO.13 TOTAL

SCHEDULE NO. 14
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

11 KV disc insulator

No

27

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

11 KV pin insulator

No

11 KV GS Pin

No

11 KV LA

No

11 KV isolator (600 amp)

No

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

14

11 KV feeder control panel for VCB

No

15

11 KV outdoor CTs 300/150/5 amp.

No

16

Cement for VCB foundation (concrete mixture 1:3:6)

17

Cmt.

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

21

Galvanised Nuts & bolts with washer.

Kg.

17

22

Cable trench for laying control cable.

Job

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

11 KV Pin insulator

No.

36

11 KV GI Pins

No.

36

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

12

Back filling of poles with boulders

No.

12

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

15

Danger Boards

No.

12

16

Binding wire and tape

Kg.

17

Galvanised nuts & bolts with washer

Kg.

14

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

Nuts and bolts

Kg.

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

Nuts and bolts

Kg.

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

SCHEDULE NO.17 TOTAL

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

11 KV Disc Insulator

Nos

11 KV Strain Hardware

Nos

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

Stay clamps

Set

11 KV Top clamp.

Nos.

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

Galvanized Nut & Bolts (assorted size)

Kg

2.22

10

Washers

Kg

0.08

11

PG clamps

Nos

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

14

11KV Danger Board

Nos

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

11 KV Disc Insulator

Nos

11 KV Strain Hardware

Nos

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

Stay clamps

Set

11 KV Top clamp.

Kg

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

Galvanized Nut & Bolts (assorted size)

Kg

3.205

10

Washers

Kg

0.117

11

PG clamps

Nos

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

14

11KV Danger Board

Nos

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

SCHEDULE NO.18B TOTAL

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

meter

25

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

11 KV Disc Insulator

No.

11 KV strain set with hard ware

Set

11 KV Pin Insulator

No.

11 KV G.I.Pin

No.

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

16

Red oxide paint

Ltr.

0.5

17

Aluminium paint

Ltr.

0.5

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

19

11 KV danger board

No.

(Drg. no. ADB/HVDS/ EZ-08)

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

No

SCHEDULE NO.19 TOTAL

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

SCHEDULE NO.20 TOTAL

Grand Total of All Schedules

Total Cumulative Amount of 11 KV Futura Bakayan Feeder.

se III,New Delhi

on & Comissioning Bill payable on Operational Acceptance Certificate


31/10/2009

oh North
agarh

11kV Feeder Name

: Futera/Bakayan

a/Bakayan feeder

Total Plant Amt


Total Plant Amt
as per
Unit EXW (Rs.)
as per actual
Total Qty as per
santioned
Actual total
installed Qty.
sanctioned
estimate
Qty. Installed
estimate
Col.4X6

Col.5X6

Unit I & C
charges
(Rs.)

15

15

43768.00

656520.00

656520.00

5412.51

27

27

1472.00

39744.00

39744.00

640.07

17

17

700.00

11900.00

11900.00

64.37

17

17

61.00

1037.00

1037.00

4.53

45

45

1389.00

62505.00

62505.00

117.86

45

45

40.00

1800.00

1800.00

9.97

15

15

419.00

6285.00

6285.00

31.73

15

15

61.00

915.00

915.00

4.53

45

45

397.00

17865.00

17865.00

96.1

51

51

125.00

6375.00

6375.00

30.83

51

51

72.00

3672.00

3672.00

17.23

30

30

601.00

18030.00

18030.00

253.85

30

30

458.00

13740.00

13740.00

58.93

30

30

53.00

1590.00

1590.00

19.95

30

30

430.00

12900.00

12900.00

176.79

165

165

215.00

35475.00

35475.00

29.92

30

30

94.00

120

120

40.00

210

210

68.00

15

15

94.00

7.5

2820.00

2820.00

8.16

4800.00

4800.00

9.97

14280.00

14280.00

4.53

1410.00

1410.00

4.53

0.00

0.00

0.00

4397.10

7.5

0.00

0.00

0.00

4397.10

15

15

9663.00

144945.00

144945.00

1082.50

300

300

13.00

3900.00

3900.00

2.72

15

15

480.00

7200.00

7200.00

116.95

52.5

52.5

40.00

2100.00

2100.00

9.97

675

675

13.00

8775.00

8775.00

3.63

62

62

0.00

0.00

0.00

359.02

1080583.00

1080583.00

12

12

38098

457176.00

457176.00

5412.51

22

22

1473

32406.00

32406.00

640.07

12

12

700

8400.00

8400.00

64.37

12

12

61

732.00

732.00

4.53

36

36

1390

50040.00

50040.00

117.86

36

36

40

1440.00

1440.00

9.97

12

12

419

5028.00

5028.00

31.73

12

12

61

732.00

732.00

4.53

36

36

397

14292.00

14292.00

96.1

36

36

125

4500.00

4500.00

30.83

36

36

72

2592.00

2592.00

17.23

24

24

601

14424.00

14424.00

80.69

24

24

458

10992.00

10992.00

64.37

24

24

53

1272.00

1272.00

12.69

24

24

430

10320.00

10320.00

176.79

132

132

51

6732.00

6732.00

29.92

24

24

94

2256.00

2256.00

8.16

96

96

51

4896.00

4896.00

12.69

168

168

68

11424.00

11424.00

4.53

12

12

94

1128.00

1128.00

4.53

4.8

4.8

0.00

0.00

4397.1

0.00

0.00

4397.1

12

12

8529

102348.00

102348.00

934.72

240

240

13

3120.00

3120.00

2.72

12

12

480

5760.00

5760.00

116.95

42

42

40

1680.00

1680.00

9.97

540

540

13

7020.00

7020.00

3.63

36

36

0.00

0.00

359.02

760710.00

760710.00

18

18

43784.00

788112.00

788112.00

5412.51

28

28

1473.00

41244.00

41244.00

640.07

18

18

700.00

12600.00

12600.00

64.37

18

18

61.00

1098.00

1098.00

4.53

54

54

1390.00

75060.00

75060.00

117.86

54

54

40.00

2160.00

2160.00

9.97

18

18

419.00

7542.00

7542.00

31.73

18

18

61.00

1098.00

1098.00

4.53

54

54

397.00

21438.00

21438.00

96.1

54

54

292.00

15768.00

15768.00

70.72

54

54

72.00

3888.00

3888.00

17.23

36

36

601.00

21636.00

21636.00

80.69

36

36

458.00

16488.00

16488.00

64.37

36

36

53.00

1908.00

1908.00

12.69

36

36

432.00

15552.00

15552.00

176.79

198

198

216.00

42768.00

42768.00

29.92

36

36

94.00

3384.00

3384.00

8.16

144

144

40.00

5760.00

5760.00

9.97

252

252

69.00

17388.00

17388.00

4.53

18

18

94.00

1692.00

1692.00

4.53

7.2

7.2

0.00

0.00

0.00

4397.1

0.00

0.00

0.00

4397.1

18

18

9715.00

174870.00

174870.00

1082.5

360

360

13.00

4680.00

4680.00

3.63

18

18

482.00

8676.00

8676.00

116.95

63

63

40.00

2520.00

2520.00

9.97

810

810

13.00

10530.00

10530.00

3.63

72

72

0.00

0.00

0.00

359.02

1297860.00

1297860.00

38206.00

343854.00

343854.00

5412.51

20

20

1477.00

29540.00

29540.00

640.07

702.00

6318.00

6318.00

64.37

61.00

549.00

549.00

4.53

27

27

1394.00

37638.00

37638.00

117.86

27

27

40.00

1080.00

1080.00

9.97

420.00

3780.00

3780.00

31.73

61.00

549.00

549.00

4.53

27

27

398.00

10746.00

10746.00

97.01

27

27

293.00

7911.00

7911.00

71.62

27

27

72.00

1944.00

1944.00

17.23

18

18

603.00

10854.00

10854.00

80.69

18

18

459.00

8262.00

8262.00

64.37

18

18

53.00

954.00

954.00

12.69

18

18

431.00

7758.00

7758.00

176.79

99

99

51.00

5049.00

5049.00

29.92

18

18

94.00

1692.00

1692.00

8.16

72

72

51.00

3672.00

3672.00

12.69

126

126

69.00

8694.00

8694.00

4.53

94.00

846.00

846.00

4.53

3.6

3.6

0.00

0.00

0.00

4397.1

4.5

4.5

0.00

0.00

0.00

4397.1

8553.00

76977.00

76977.00

934.72

180

180

13.00

2340.00

2340.00

3.63

481.00

4329.00

4329.00

116.95

31.5

31.5

40.00

1260.00

1260.00

9.97

405

405

13.00

5265.00

5265.00

3.63

26

26

0.00

0.00

0.00

359.02

581861.00

581861.00

43908

219540.00

219540.00

5412.51

0.00

0.00

7887.58

15

15

1394

20910.00

20910.00

117.86

15

15

40

600.00

600.00

9.97

15

15

398

5970.00

5970.00

97.01

9694

48470.00

48470.00

1082.5

100

100

13

1300.00

1300.00

3.63

20

20

69

1380.00

1380.00

4.53

2.5

2.5

94

235.00

235.00

4.53

35

35

40

1400.00

1400.00

9.97

10

10

59

590.00

590.00

4.53

225

225

13

2925.00

2925.00

3.63

20

20

0.00

0.00

0.00

359.02

303320

303320

0.00

0.00

7887.58

10

10

30
30

30

1394

41820.00

41820.00

117.86

30

40

1200.00

1200.00

9.97

30

30

398

11940.00

11940.00

97.01

9694

87246.00

87246.00

1082.5

200

200

13

2600.00

2600.00

3.63

40

40

69

2760.00

2760.00

4.53

94

470.00

470.00

4.53

70

70

40

2800.00

2800.00

9.97

20

20

59

1180.00

1180.00

4.53

450

450

13

5850.00

5850.00

3.63

36

36

0.00

0.00

359.02

157866.00

157866.00

9694

77552.00

67858.00

1082.5

9694

0.00

9694.00

1082.5

77552.00

77552.00

10

10

1610.00

16100.00

16100.00

391.66

10

10

129.00

1290.00

1290.00

31.73

10

10

247.00

2470.00

2470.00

59.84

30

30

125.00

3750.00

3750.00

30.83

30

30

70.00

2100.00

2100.00

17.23

94.00

0.00

0.00

22.67

10

10

118.00

1180.00

1180.00

29.01

440.00

880.00

880.00

176.79

70.00

140.00

140.00

8.16

11

11

51.00

561.00

561.00

12.69

0.4

0.4

0.00

0.00

0.00

4397.1

10

10

156.00

1560.00

1560.00

38.08

10

10

59.00

590.00

590.00

4.53

10

10

0.00

0.00

0.00

19.95

2.67

2.67

13.00

34.67

34.67

2.72

12

12

69.00

828.00

828.00

4.53

0.67

0.67

94.00

62.67

62.67

4.53

0.00

0.00

0.00

407.98

1.72

1.715

0.00

0.00

0.00

4079.78

1.715

1.715

0.00

0.00

0.00

5893.02

31546.34

31546.34

129

129

1638

211302.00

211302.00

436.08

129

129

131

16899.00

16899.00

35.36

129

129

251

32379.00

32379.00

67.09

387

387

128

49536.00

49536.00

34.45

387

387

71

27477.00

27477.00

19.04

96

0.00

0.00

25.39

129

129

120

15480.00

15480.00

31.73

11

11

448

4928.00

4928.00

176.79

11

11

71

781.00

781.00

8.16

60.5

60.5

52

3146.00

3146.00

13.6

2.2

2.2

0.00

0.00

4397.1

12.047

12.047

0.00

0.00

4079.78

129

129

158

20382.00

20382.00

41.7

129

129

60

7740.00

7740.00

4.53

129

129

0.00

0.00

19.95

34.40

34.4

13

447.20

447.20

3.63

154.8

154.80

70

10836.00

10836.00

4.53

8.60

8.6

95

817.00

817.00

4.53

103

103

0.00

0.00

407.98

38.172

38.172

13287

507191.36

507191.36

3537.62

909341.56

909341.56

59

59

36.00

2124.00

2124.00

9.97

59

59

126.00

7434.00

7434.00

33.54

1.541

1.541

0.00

0.00

0.00

7969.17

2.98

2.98

26826.00

79968.31

79968.31

3173.16

6219.00

0.00

0.00

1813.24

590

590

62.00

36580.00

36580.00

16.32

12

12

462.00

5544.00

5544.00

176.79

12

12

71.00

852.00

852.00

8.16

66

66

52.00

3432.00

3432.00

13.6

2.4

2.4

0.00

0.00

0.00

4397.1

27

27

0.00

0.00

0.00

407.98

32

32

619.00

19808.00

19808.00

165

11.8

11.8

70.00

826.00

826.00

4.53

0.98

0.98

95.00

93.42

93.42

4.53

156661.73

156661.73

1408.00

9856.00

9856.00

374.43

704.00

2816.00

2816.00

187.67

198.00

792.00

792.00

52.58

16

16

41.00

656.00

656.00

10.88

1892.00

7568.00

7568.00

504.08

380

380

62.00

23560.00

23560.00

16.32

34

34

63.00

2142.00

2142.00

17.23

32

32

65.00

2080.00

2080.00

17.23

462.00

1848.00

1848.00

176.79

22

22

52.00

1144.00

1144.00

8.16

73.00

292.00

292.00

19.04

86.00

258.00

258.00

22.67

0.8

0.8

0.00

0.00

0.00

4397.1

10

10

70.00

700.00

700.00

4.53

95.00

95.00

95.00

4.53

135.00

0.00

0.00

36.26

79.00

0.00

0.00

20.85

60.00

240.00

240.00

4.53

14

14

41.00

574.00

574.00

10.88

54621.00

54621.00

6385.00

6385.00

6385.00

1230.28

99.00

297.00

297.00

26.29

186.00

558.00

558.00

49.86

310.00

620.00

620.00

82.5

110.00

220.00

220.00

29.01
4.53

72.00

504.00

504.00

0.5

0.5

99.00

49.50

49.50

4.53

180.00

1080.00

1080.00

48.05

12

12

13.00

156.00

156.00

3.63

9869.50

9869.50

1503

0.00

0.00

640.07

3907

0.00

0.00

1040.8

298

0.00

0.00

79.78

73

0.00

0.00

19.04

128

0.00

0.00

34.45

54

0.00

0.00

14.51

3294

0.00

0.00

280.15

462

0.00

0.00

176.79

96

0.00

0.00

8.16

52

0.00

0.00

13.6

0.00

0.00

4397.1

0.00

0.00

4397.1

124

0.00

0.00

32.64

39

0.00

0.00

15.41

60

0.00

0.00

4.53

77

0.00

0.00

4.53

0.00

0.00

19.95

77

0.00

0.00

19.95

0.00

0.00

1019

0.00

0.00

271.08

252

252

2661

670572.00

670572.00

403.45

670572.00

670572.00

1508.00

9048.00

9048.00

640.07

0.00

0.00

0.00

326.38

915.00

6405.00

6405.00

117.86

237.00

1659.00

1659.00

16.32

54.00

378.00

378.00

4.53

3919.00

23514.00

23514.00

320.04

58

58

128.00

7424.00

7424.00

34.45

58

58

73.00

4234.00

4234.00

19.95

18

18

305.00

5490.00

5490.00

81.6

18

18

169.00

3042.00

3042.00

45.33

12

12

440.00

5280.00

5280.00

176.79

12

12

73.00

876.00

876.00

8.16

66

66

52.00

3432.00

3432.00

13.6

61.00

366.00

366.00

4.53

21

21

164.00

3444.00

3444.00

43.52

73.00

438.00

438.00

19.95

30

30

82.00

2460.00

2460.00

4.53

124.00

744.00

744.00

32.64

2.4

2.4

0.00

0.00

0.00

4397.1

36

36

13.00

468.00

468.00

3.63

0.00

0.00

0.00

19.95

78702.00

78702.00

14776

0.00

0.00

1127.83

1339

0.00

0.00

87.94

305

0.00

0.00

86.13

170

0.00

0.00

48.05

128

0.00

0.00

36.26

73

0.00

0.00

20.85

408

0.00

0.00

115.14

23055

0.00

0.00

5689.94

170

0.00

0.00

48.05

0.00

0.00

4397.1

47

0.00

0.00

12.69

170

0.00

0.00

48.05

111780

0.00

0.00

12262.01

158122

0.00

0.00

6621.94

15719

0.00

0.00

2452.4

0.00

0.00

4397.1

27

0.00

0.00

8.16

47

0.00

0.00

13.6

89

0.00

0.00

25.39

129

0.00

0.00

36.26

76

0.00

0.00

4.53

0.00

0.00

15639.17

61

0.00

0.00

4.53

0.00

0.00

1508

0.00

0.00

640.07

1864

0.00

0.00

495.92

260

0.00

0.00

68.9

124

0.00

0.00

32.64

128

0.00

0.00

34.45

73

0.00

0.00

19.95

18281

0.00

0.00

4867.63

99

0.00

0.00

26.29

463

0.00

0.00

176.79

73

0.00

0.00

8.16

52

0.00

0.00

13.6

0.00

0.00

371.71

0.00

0.00

4397.10

157

0.00

0.00

19.95

61

0.00

0.00

4.53

62

0.00

0.00

16.32

77

0.00

0.00

20.85

0.00

0.00

0.129

0.129

66128.00

8530.51

8530.51

18708.98

117.00

117.00

117.00

33.54

56.00

224.00

224.00

16.32

0.33

0.33

79.00

26.33

26.33

22.67

1977.00

1977.00

1977.00

559.38

10874.84

10874.84

0.196

0.196

23792

4663.23

4663.23

6730.73

2.00

2.00

119

238.00

238.00

33.54

4.00

4.00

54

216.00

216.00

15.41

0.67

0.67

73

48.67

48.67

20.85

2.00

2.00

1901

3802.00

3802.00

537.62

8967.90

8967.90

1508

9048.00

9048.00

640.07

90

90

299

26910.00

26910.00

84.32

90

90

124

11160.00

11160.00

35.36

463

2778.00

2778.00

176.79

4.2

4.2

0.00

0.00

4397.1
8.16

73

438.00

438.00

13

13

147

1911.00

1911.00

41.7

33

33

52

1716.00

1716.00

14.51

13.32

13.32

70

932.40

932.40

4.53

0.48

0.48

95

45.60

45.60

4.53

36

36

51

1836.00

1836.00

14.51

23

23

1412

32476.00

32476.00

73.44

23

23

198

4554.00

4554.00

56.21

61

549.00

549.00

4.53

29

29

152

4408.00

4408.00

19.95

124

1116.00

1116.00

35.36

99878.00

99878.00

29

29

1477

42833.00

42833.00

640.07

174

174

293

50982.00

50982.00

76.16

174

174

122

21228.00

21228.00

31.73

58

58

454

26332.00

26332.00

176.79

26.1

26.1

0.00

0.00

4397.1

58

58

72

4176.00

4176.00

8.16

29

29

144

4176.00

4176.00

37.17

319

319

51

16269.00

16269.00

13.6

92.945

92.945

68

6320.26

6320.26

4.53

3.393

3.393

94

318.94

318.94

4.53

174

174

50

8700.00

8700.00

12.69

58

58

1412

81896.00

81896.00

73.44

58

58

194

11252.00

11252.00

49.86

29

29

59

1711.00

1711.00

4.53

101.5

101.5

149

15123.50

15123.50

19.95

29

29

122

3538.00

3538.00

31.73

294855.70

294855.70

7567

0.00

0.00

932

6325

0.00

0.00

588.4

181

0.00

0.00

52.58

7918

0.00

0.00

608.34

3998

0.00

0.00

313.69

305

0.00

0.00

87.94

136

0.00

0.00

38.95

128

0.00

0.00

37.17

73

0.00

0.00

20.85

1242

0.00

0.00

359.02

440

0.00

0.00

176.79

96

0.00

0.00

8.16

51

0.00

0.00

14.51

0.00

0.00

4397.1

131

0.00

0.00

38.08

68

0.00

0.00

19.95

89

0.00

0.00

25.39

42

0.00

0.00

11.79

62

0.00

0.00

4.53

77

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6585642.57

6585642.57

1284464

4.53

295217.59

0.00

Deduction of Income Tax @ 2% on Gross Amt. o

Deduction of VAT @ 2% on Gross Amt. of B

Deduction of Welfare Cess @ 1% on Gross Amt.

Net payable amount for 11 KV Bakayan Feed


Deductible L.D. if any
Net Amount Paid to Contractor

TOTAL AMOUNT FOR BOE (BILL OF EXCHAN

Total Previous LD Deducted amount

2092260

Total LD Deductable amount from this bills

245227

Total Cumulative LD Deducted amount

2337487

Total 100% value of DTR & conductor installed in above feede

Schedule
Nos

Particulars

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole tangent location.

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase


distribution transformer on single pole end location.

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase


distribution transformer after removal of existing 63 KVA 11/0.4 KV
and above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on existing pole


and replacement of existing damaged conductor by AAA conductor 34
sq mm weasel

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4 core


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

6585642.57

1773901.08

6584501.57

1773753.3

1140.9999999981

147.78

From ADB funding through LC

Total I&C Amt


as per
santioned
estimate

20% of unit EXW of


Total I&C Amt DTR & conductor
Total payable
as per actual
and 90% of unit
amount of plant
installed Qty. EXW of rest of plant
(Rs)
(Rs)

From C/P through


MPPKVVCL

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

81187.65

81187.65

8753.60

131304.00

4871.26

73068.89

17281.89

17281.89

1324.80

35769.60

576.06

15553.70

1094.29

1094.29

630.00

10710.00

57.93

984.86

77.01

77.01

54.90

933.30

4.08

69.31

5303.70

5303.70

1250.10

56254.50

106.07

4773.33

448.65

448.65

36.00

1620.00

8.97

403.79

475.95

475.95

377.10

5656.50

28.56

428.36

67.95

67.95

54.90

823.50

4.08

61.16

4324.50

4324.50

357.30

16078.50

86.49

3892.05

1572.33

1572.33

112.50

5737.50

27.75

1415.10

878.73

878.73

64.80

3304.80

15.51

790.86

7615.50

7615.50

540.90

16227.00

228.47

6853.95

1767.90

1767.90

412.20

12366.00

53.04

1591.11

598.50

598.50

47.70

1431.00

17.96

538.65

5303.70

5303.70

387.00

11610.00

159.11

4773.33

4936.80

4936.80

193.50

31927.50

26.93

4443.12

244.80

244.80

84.60

2538.00

7.34

220.32

1196.40

1196.40

951.30

951.30

36.00

4320.00

8.97

1076.76

61.20

12852.00

4.08

67.95

856.17

67.95

84.60

1269.00

4.08

61.16

26382.60

26382.60

0.00

0.00

3957.39

23744.34

32978.25

32978.25

0.00

0.00

3957.39

29680.43

16237.50

16237.50

8696.70

130450.50

974.25

14613.75

816.00

816.00

2.60

780.00

2.45

734.40

1754.25

1754.25

432.00

6480.00

105.26

1578.83

523.43

523.43

36.00

1890.00

8.97

471.08

2450.25

2450.25

11.70

7897.50

3.27

2205.23

22259.24

22259.24

0.00

0.00

323.12

20033.32

238797.02

238797.02

24042.70

510230.70

15628.82

214917.31

64950.12

64950.12

7619.60

91435.20

4871.26

58455.11

14081.54

14081.54

1325.70

29165.40

576.06

12673.39

772.44

772.44

630.00

7560.00

57.93

695.20

54.36

54.36

54.90

658.80

4.08

48.92

4242.96

4242.96

1251.00

45036.00

106.07

3818.66

358.92

358.92

36.00

1296.00

8.97

323.03

380.76

380.76

377.10

4525.20

28.56

342.68

54.36

54.36

54.90

658.80

4.08

48.92

3459.60

3459.60

357.30

12862.80

86.49

3113.64

1109.88

1109.88

112.50

4050.00

27.75

998.89

620.28

620.28

64.80

2332.80

15.51

558.25

1936.56

1936.56

540.90

12981.60

72.62

1742.90

1544.88

1544.88

412.20

9892.80

57.93

1390.39

304.56

304.56

47.70

1144.80

11.42

274.10

4242.96

4242.96

387.00

9288.00

159.11

3818.66

3949.44

3949.44

45.90

6058.80

26.93

3554.50

195.84

195.84

84.60

2030.40

7.34

176.26

1218.24

1218.24

45.90

4406.40

11.42

1096.42

761.04

761.04

61.20

10281.60

4.08

684.94

54.36

54.36

84.60

1015.20

4.08

48.92

21106.08

21106.08

0.00

0.00

3957.39

18995.47

26382.60

26382.60

0.00

0.00

3957.39

23744.34

11216.64

11216.64

7676.10

92113.20

841.25

10094.98

652.80

652.80

2.60

624.00

2.45

587.52

1403.40

1403.40

432.00

5184.00

105.26

1263.06

418.74

418.74

36.00

1512.00

8.97

376.87

1960.20

1960.20

11.70

6318.00

3.27

1764.18

12924.72

12924.72

0.00

0.00

323.12

11632.25

180358.28

180358.28

21752.20

362431.80

15340.78

162322.45

97425.18

97425.18

8756.80

157622.40

4871.26

87682.66

17921.96

17921.96

1325.70

37119.60

576.06

16129.76

1158.66

1158.66

630.00

11340.00

57.93

1042.79

81.54

81.54

54.90

988.20

4.08

73.39

6364.44

6364.44

1251.00

67554.00

106.07

5728.00

538.38

538.38

36.00

1944.00

8.97

484.54

571.14

571.14

377.10

6787.80

28.56

514.03

81.54

81.54

54.90

988.20

4.08

73.39

5189.40

5189.40

357.30

19294.20

86.49

4670.46

3818.88

3818.88

262.80

14191.20

63.65

3436.99

930.42

930.42

64.80

3499.20

15.51

837.38

2904.84

2904.84

540.90

19472.40

72.62

2614.36

2317.32

2317.32

412.20

14839.20

57.93

2085.59

456.84

456.84

47.70

1717.20

11.42

411.16

6364.44

6364.44

388.80

13996.80

159.11

5728.00

5924.16

5924.16

194.40

38491.20

26.93

5331.74

293.76

293.76

84.60

3045.60

7.34

264.38

1435.68

1435.68

36.00

5184.00

8.97

1292.11

1141.56

1141.56

62.10

15649.20

4.08

1027.40

81.54

81.54

84.60

1522.80

4.08

73.39

31659.12

31659.12

0.00

0.00

3957.39

28493.21

39573.90

39573.90

0.00

0.00

3957.39

35616.51

19485.00

19485.00

8743.50

157383.00

974.25

17536.50

1306.80

1306.80

2.60

936.00

3.27

1176.12

2105.10

2105.10

433.80

7808.40

105.26

1894.59

628.11

628.11

36.00

2268.00

8.97

565.30

2940.30

2940.30

11.70

9477.00

3.27

2646.27

25849.44

25849.44

0.00

0.00

323.12

23264.50

278549.45

278549.45

24250.20

613119.60

15508.05

250694.51

48712.59

48712.59

7641.20

68770.80

4871.26

43841.33

12801.40<