Professional Documents
Culture Documents
LTD
Project/Estimate Number xxxxxxxx
Long Name Of Estimate Estimate for External Electrification of R.R. RESIDENCY Colony at Village CHHOTA BANGARDA Teh. & Dist. INDORE UnderCITY,DN.(W) INDORE
Name of Estimate R.R.RESIDENCY Colony
Organization Name MD - Corporate - Office
Description ACCURAL REALITY PVT. LTD. has applied for external electrification of R.R.RESIDENCY Colony at Village Chhota Bangarda Under ,
Air Port Zone, City Dn. West INDORE .
Scheme Name Deposit
Type of work 5% Supervision Cost will be deposited from Consumer
Funding Agencies & Precentage Status xxxxxxxx
Status Date xxxxxxxx
Amount of Estimate [Including of Supervision Charges @ 5% S.G.S.T. C.G.S.T. Total amount deposited by the applicant.including
Approved Estimated Amount Supervision + Service Tax] 5% Sup.Ch.+S.G.S.T.&C.G.S.T.
1 2 3 4 5 6 7 8 9 10 11
1 11 KV LINE ON HBEAM WITH DOG CONDUCTOR. 1 0.55 Km 512226 25611 2305 2305 542447 30221
2 8x200 KVA.11/.4 KV DTR S/S. 2 8 No 3032534 151627 13646 13646 3211453 178919
3 U/G. LT LINE WITH CABLE 3 1.41 Km 2331669 116583 10493 10493 2469238 137568
ASSISTANT ENGINEER
MPPKVVCL. Airport Zone INDORE.
M.P. PASHCHIM KSHETRA VIDYUT VITRAN CO. LTD
Estimate for External Electrification of R.R. RESIDENCY Colony at Village CHHOTA BANGARDA Teh. & Dist. INDORE UnderCITY,DN.(W) INDORE
Schedule Details
Task Number -2
Task Name:- 8x200 KVA 11/ 0.4 KV DTR S/S ON H BEAM. 11 Meter Long. Total Nos. 8
S.No Inventory Item PARTICULAR'S UNIT QTY. RATE
1 M-0106029 DTR 11/0.4 KV CONVENTIONAL 3 STAR RATING TYPE 315KVA, COPPER WOUND NO 0 443319
2 M-0106028 DTR 11/0.4 KV CONVENTIONAL 3 STAR RATING TYPE 200 KVA, COPPER WOUND NO 8 185101
3 M-0106027 DTR 11/0.4 KV CONVENTIONAL 3 STAR RATING TYPE 100KVA, COPPER WOUND NO 0 110764
4 M-0501067 H-BEAM 11METER 152X152 MM 37.1KG/METER. NO 16 18799
5 M-0502104 D.C.CROSS ARM 8' CENTRE TO CENTYRE 100X50X6 MM CHANNEL SET 8 3717
6 M-0502261 BACK CLAMP FOR H-BEAM POLE OF 65X8 M.S. FLAT SET 16 211
7 M-0602007 11KV, 45 KN. DISC T&C COMPOSITE POLYMER LONG ROD INSULATOR NO 24 110
8 M-0404210 11 KV STRAIN HARD WARE (T&C) TYPE FITTINGS SET 24 84
9 M-0502210 D.O. MOUNTING CHANNEL 75X40X6 MM SET 8 1278
10 M-0502019 H-BEAM CLAMPS 65X8 MM FLAT SET 32 127
11 M-0201142 D.O. FUSE UNIT COMPLETE- 11 KV NO 24 735
12 M-0201106 11KV, LA POLYMER TYPE GAPLESS/METAL OXIDE 9KV, 5KA LINE TYPE NO 24 281
13 M-0502131 TRANSFORMER MOUNTING CHANNEL 100X50X6 MM SET 8 3474
14 M-0502137 TRANSFORMER BELTING SET50X50X6MM ANGLE WITH TWO CROSS FIXING CHANNEL SET 8 2046
15 M-0502230 STAY SET WITH OUT STAY WIRE 16 MM (PAINTED) NO 32 384
16 M-0403019 STAY WIRE 7/3.15MM (7/10 SWG)(5.5 KG/STAY) KGS 176 53
17 M-0502261 STAY CLAMP FOR H BEAM SET 64 211
18 P-0702056 STONE BLOCK/PRECAST BLOCK FOR BASE PEDDING 450x450x75 mm. NO 16 211
19 P-0001003 CONCRETING (1:3:6) OF STAY SET @0.2 CMT.PER STAY (16MM) CMT 6.4 3742
20 P-0001015 CONCRETING (1:3:6) OF H-BEAM @0.65 CMT.PER POLE INCLUDING BASE PADDING CMT 10.4 3742
21 M-0401013 AAAC RABBIT CONDUCTOR 0.05 SQ. INCH (55 SQ. MM. AL. EQ.) KM 0.24 25885
22 M-0502429 DANGER BOARD ENAMELED 11 KV NO 16 50
23 M-0403016 ANTI CLIMBING DEVICE(BARBED WIRE 3.5 KG )GS 2.5 MM DIA (12 SWG) NO 16 219
24 M-1214001 RED-OXIDE PAINT LT 32 67
25 M-1214002 ALUMINIUM PAINT LT 32 142
26 M-0403208 M.S. BOLT WITH NUTS KG 112 59
27 M-0502210 DISTIBUTION BOX MOUNTING CHANNEL 75X40X6 MM SET 16 1278
28 M-0201148 L.T.DISTRIBUTION BOX FOR 315 KVA TRANSFORMER (600 A. ISOLATOR & 12 SP MCCB OF120 A) NO 0 27735
29 M-0201144 L.T.DISTRIBUTION BOX FOR 200 KVA TRANSFORMER (600 A. ISOLATOR & 9 SP MCCB OF 120 A.) NO 8 24347
30 M-0201129 L.T.DISTRIBUTION BOX FOR 100 KVA TRANSFORMER (200 A. ISOLATOR & 6 SP MCCB OF 90 A.) NO 0 14570
31 M-0402076 XLPE LT 1- CORE ALUMINIUM UNARMOURED 70 SQMM CABLE KM 0 36284
32 M-0402073 XLPE LT 1- CORE ALUMINIUM UNARMOURED 150 SQMM CABLE KM 0.64 81018
33 M-0402070 XLPE LT 1- CORE ALUMINIUM UNARMOURED 300 SQMM CABLE KM 0.32 151061
34 M-0201089 11 KV AB SWITCH THREE PHASE 600 AMP TP GANG OPERATED SET 8 5089
35 M-0302028 DTR METER NO 8 2746
36 M-0118022 HT BI METALLIC CLAMP FOR DTR NO 24 60
37 M-0118019 LT BI METALLIC CLAMP FOR DTR NO 32 105
38 M-0403097 EARTHING OF DTR AS PER SCHEDULE G-1 (FOR BLACK COTTON SOIL) SET 8 4290
39 Sundries LS LS LS
40 COST OF MATERIAL.
41 CENTAGES
1) Stores incidentel Charges 2.50%
2) Contingencies 5% 11.50%
3) W/C Establishment 2.50%
4) T & P 1.50%
42 Labour Charges . 8.04%
43 Transportation Charges . 4.49%
44 COST OF ESTIMATE.
45 5 % Sup. Charges
46 S.G.S.T. 9%
47 C.G.S.T. 9%
48 TOTAL COST OF ESTIMATE.
ASSISTANT ENGINEER
MPPKVVCL. Airport Zone INDORE.
AMT.
0
1480808
0
300784
29736
3376
2640
2016
10224
4064
17640
6744
27792
16368
12288
9328
13504
3376
23949
38917
6212
800
3504
2144
4544
6608
20448
0
194776
0
0
51852
48340
40712
21968
1440
3360
27316
7423
2445000
281175
196578
109781
3032534
151627
13646
13646
3211453
M.P. PASHCHIM KSHETRA VIDYUT VITRAN CO. LTD
Estimate for External Electrification of R.R. RESIDENCY Colony at Village CHHOTA BANGARDA Teh. & Dist. INDORE UnderCITY,DN.(W) INDORE
Schedule Setails:-
Task Number:- 3
Task Name:- LT UNDERGROUND LINE USING 150 mm², single core LT ARMOURED PVC INSULATED CABLE (four+One)FOR 0.55 KM.
S.No Inventory Item PARTICULAR'S UNIT QTY. RATE AMT.
1 M-0402168 150 mm², single core LT ARMOURED PVC INSULATED CABLE (four+One) KM 155023 2.9 449567
2 M-0403043 GI PIPE 150 MM B GRADE MTR 1156 55 63580
3 M-0403044 GI PIPE 150 MM A GRADE MTR 1014 18 18252
EARTHING SET (DTR EARTHING) AS PER CIRCULAR NO 1516 DATED 17.03.08 (EARTHING SET
4 M-0403097 SET 4290 2 8580
40MM , 3 METER GI PIPE , GI WIRE, EARTHING CLMAP AND NUT BOLT)
5 M-0403011 G.I. WIRES 5.0 MM. (6 SWG) KGS 52 11 572
6 M-0118015 BI-METALLIC CLAMPS SUITABLE FOR 25MM DIA STUD NO 170 3 510
7 M-0403208 M S BOLT WITH NUT 16X200 MM KGS 59 8 472
8 M-0403208 M S BOLT WITH NUT 16X165 MM KGS 59 6 354
9 M-0403208 M S BOLT WITH NUT 16X90 MM KGS 59 6 354
10 M-0403208 M S BOLT WITH NUT 16X40 MM KGS 59 1 59
11 M-0503127 M S FLAT 50X6 MM MT 48818 0.05 2441
12 M-0404385 CABLE MARKER NO 110 22 2420
13 PVC /HDPE Pipe 6" Dia MTR 731 11 8041
14 Sand For filling over cable. Cmt. 981 165 161865
15 Bhatta Bricks For covering over sand filling. Nos. 5 16500 82500
16 P-0001003 CONCRETING (1:3:6) OF CABLE MARKER @ 0.1 CMT.PER CABLE MARKER CMT 3742 2 7484
LT FEEDER PILLER 1 no.-125 amp,16 kA b.c at 415 volts TP MCCB with copper neutral link 1 set-200
17 M-0204152 NO. 20561 47 966367
amp,rating TPN aluminium busbar,8 no 32 amp,10 kA b.c. TP MCB complete(Asrequire)
18 Sundries as M-Seal Putty,LPG, Kerocin, etc. LS 4582
19 Total. 1778000
20 Centages @ 11.5% 204470
21 Labour charges 12.03% 213893
22 Transportation charges 7.61% 135306
23 Cost per KM using Ex -works rate 2331669
24 5 % Sup. Charges 116583
25 S.G.S.T. 9% 10493
26 C.G.S.T. 9% 10493
27 Grand Total 2469238
ASSISTANT ENGINEER
MPPKVVCL. Airport Zone INDORE.
M.P. PASHCHIM KSHETRA VIDYUT VITRAN CO. LTD
Estimate for External Electrification of R.R. RESIDENCY Colony at Village CHHOTA BANGARDA Teh. & Dist. INDORE UnderCITY,DN.(W) INDORE
Total Area in Sq
S.N. Plot No To Plot No No of Plots Width in Mtr Length in Mtr Area in Sq Mtr Area in Sq Ft Load in Kw Total Load in Kw
Mtr
1 1 1 1 21.26 48.53 1032 1032 11106 23 23
2 2 2 1 20.61 48.53 1000 1000 10766 22 22
3 3 3 1 20.61 48.53 1000 1000 10766 22 22
4 4 4 1 20.61 48.53 1000 1000 10766 22 22
5 5 5 1 20.61 48.53 1000 1000 10766 22 22
6 6 18 13 9.14 13.42 123 1595 1320 4 52
7 19 29 11 7 15.24 107 1173 1148 4 44
8 30 47 18 7 15.24 107 1920 1148 4 72
9 48 61 14 9.14 15.24 139 1950 1499 4 56
10 62 69 8 9.14 15.24 139 1114 1499 4 32
11 70 74 5 9.14 15.24 139 696 1499 4 20
12 75 79 5 9.14 15.24 139 696 1499 4 20
13 80 84 5 9.14 18.29 167 836 1799 5 25
14 85 89 5 9.14 18.29 167 836 1799 5 25
15 90 96 7 9.14 18.29 167 1170 1799 5 35
16 97 110 14 9.14 18.29 167 2340 1799 5 70
17 111 120 10 12.2 24.3 296 2965 3191 8 80
18 121 125 5 12.2 24.3 296 1482 3191 8 40
19 126 131 6 12.2 24.3 296 1779 3191 8 48
20 132 136 5 12.2 24.3 296 1482 3191 8 40
21 137 143 7 9.14 18.29 167 1170 1799 5 35
22 144 151 8 9.14 18.29 167 1337 1799 5 40
23 152 155 4 9.14 18.29 167 669 1799 5 20
24 156 159 4 9.14 15.24 139 557 1499 4 16
25 160 173 14 7 15.24 107 1494 1148 4 56
26 174 176 3 12.2 26.12 319 956 3430 8 24
27 177 183 7 7 15.24 107 747 1148 4 28
28 184 190 7 7 15.24 107 747 1148 4 28
29 191 195 5 7 15.24 107 533 1148 4 20
30 196 200 5 7 15.24 107 533 1148 4 20
31 201 207 7 7 15.24 107 747 1148 4 28
32 208 214 7 7 15.24 107 747 1148 4 28
33 215 219 5 7 15.24 107 533 1148 4 20
34 220 224 5 7 15.24 107 533 1148 4 20
35 225 232 8 6.7 13.72 92 735 989 3 24
36 233 240 8 6.7 13.72 92 735 989 3 24
37 DIFFERENCE OF Plot AREA - - - - 463 - - 10
39 EWS 22 - - - 838 - - 22
40 LIG 14 - - - 733 - - 28
41 SERVICE AREA - - - - 336 - - 8
42 STLT&WW - - - - 0 - - 10
43 TOTAL 276 - - - 42213 - - 1279
TOTAL No. OF PLOTS 276 LOAD IN K.W. 1279 LOAD IN KVA 1599
Load in Amp. 33 KV 28 Load Amp.11 KV 84 Load in Amp. LT. 2224
ASSISTANT ENGINEER
MPPKVVCL. Airport Zone INDORE.
M.P. PASHCHIM KSHETRA VIDYUT VITRAN CO. LTD
Estimate for External Electrification of R.R. RESIDENCY Colony at Village CHHOTA BANGARDA Teh. & Dist. INDORE UnderCITY,DN.(W) INDORE
DTR Wise load of Plots
S.No DTR Cap. Fdr. No. Plot Covered No. of plot load in K.W. Load on DTR S/S.
F-1 1,2,3 3 67
1 200 KVA F-2 4,5 2 45
F-3 6--17 12 48 160
F-1 104-116 13 83
2 200 KVA
F-2 18,44-.50,75-84 18 77 160
F-1 90-103,121 15 79
3 200 KVA
F-2 85-89,61-74 19 81 160
F-1 51-60, 10 40
4 200 KVA F-2 30-43, 14 58
F-3 19-29, Service Area,StLt. 11 62 160
F-1 126-131,144 7 53
5 200 KVA F-2 132-136 5 43
F-3 117-120,122-125. 8 64 160
F-1 137-143,152-159 15 73
6 200 KVA F-2 145-151 7 35
F-3 160-172 13 52 160
F-1 173-183. 11 56
7 200 KVA F-2 191-200,215 11 48
F-3 184-190,201-208 15 56 160
F-1 209-214,225-232 14 48
8 200 KVA F-2 216-224 9 36
F-3 233-240,LIG,EWS 44 75 159
TOTAL 276 1279 1279
ASSISTANT ENGINEER
MPPKVVCL. Airport Zone INDORE.
M.P. PASHCHIM KSHETRA VIDYUT VITRAN CO. LTD
Estimate for External Electrification of R.R. RESIDENCY Colony at Village CHHOTA BANGARDA Teh. & Dist. INDORE UnderCITY,DN.(W) INDORE
Name of work: VR. Sheet for L.T Line with A.B. Cable
Current
Current in
No. of No. of cable cottespondi Voltage Voltage o/oage
Max. load outgoing Cable Load on each feeder Current
outgoig Run (inclu. ng to load Cable size drop/Amps/ drop in volt Voltage
S. No DTR No. KVA on DTR feeder length run in feeder (Amps) KW" rating
feeder Standby in on each (Sq mm) meter in mv (V) E*A*L/ drop 100x
actual (KW) (Name) meter (L) (KW) 1000/ (Amps)
(Nos) UG) (Nos.) cable (E) 1000 V/415
1.732*415*.8
(Amps)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
1 F-1 85 67 117 NA 117 150 250 0.57 5.65 1.36
2 1 200 KVA 3 160 F-2 15 45 78 NA 78 150 250 0.57 0.67 0.16
3 F-3 120 48 83 NA 83 150 250 0.57 5.71 1.38
4 F-1 50 83 144 NA 144 150 250 0.57 4.11 0.99
2 200 KVA 2 160
5 F-2 130 77 134 NA 134 150 250 0.57 9.92 2.39
6 F-1 25 79 137 NA 137 150 250 0.57 1.96 0.47
3 200 KVA 2 160
7 F-2 70 81 141 NA 141 150 250 0.57 5.62 1.35
8 F-1 70 40 70 NA 70 150 250 0.57 2.78 0.67
9 4 200 KVA 3 160 F-2 70 58 101 NA 101 150 250 0.57 4.02 0.97
10 F-3 120 62 108 NA 108 150 250 0.57 7.38 1.78
11 F-1 30 53 92 NA 92 150 250 0.57 1.58 0.38
12 5 200 KVA 3 160 F-2 15 43 75 NA 75 150 250 0.57 0.64 0.15
13 F-3 70 64 111 NA 111 150 250 0.57 4.44 1.07
14 F-1 45 73 127 NA 127 150 250 0.57 3.26 0.78
15 6 200 KVA 3 160 F-2 50 35 61 NA 61 150 250 0.57 1.73 0.42
16 F-3 165 52 90 NA 90 150 250 0.57 8.51 2.05
17 F-1 25 56 97 NA 97 150 250 0.57 1.39 0.33
18 7 200 KVA 3 160 F-2 45 48 83 NA 83 150 250 0.57 2.14 0.52
19 F-3 35 56 97 NA 97 150 250 0.57 1.94 0.47
20 F-1 35 48 83 NA 83 150 250 0.57 1.67 0.40
21 8 200 KVA 3 159 F-2 45 36 63 NA 63 150 250 0.57 1.61 0.39
22 F-3 95 75 130 130 150 250 0.57 7.06 1.70
ASSISTANT ENGINEER
MPPKVVCL Airport Zone INDORE.
Compatibility Report for 10. RED WOOD.xls
Run on 30-11-2017 17:47
The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when you save this workbook in
an earlier file format.
'11Kv< Comp'!B37:B40
'11Kv< Comp'!B48:B51
'11Kv< Comp'!B52:B53
'L.T.'!B22:B25
'L.T.'!B26:B27
Some cells contain conditional formatting with the 'Stop if True' option cleared. 19
Earlier versions of Excel do not recognize this option and will stop after the first
true condition.
'11Kv< Comp'!B36:B40
'11Kv< Comp'!B47:B54
'L.T.'!B21:B28
Compatibility Report for 10. RED WOOD.xls
Run on 30-11-2017 17:50
The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when you save this workbook in
an earlier file format.
'11Kv< Comp'!B37:B40
'11Kv< Comp'!B48:B51
'11Kv< Comp'!B52:B53
'L.T.'!B22:B25
'L.T.'!B26:B27
Some cells contain conditional formatting with the 'Stop if True' option cleared. 19
Earlier versions of Excel do not recognize this option and will stop after the first
true condition.
'11Kv< Comp'!B36:B40
'11Kv< Comp'!B47:B54
'L.T.'!B21:B28