SUMMARY OF ESTIMATES for Lot No.3 Dated 23/02/22 UNDER CRC T.N. No.

1524
Vikrant Power And Construction Company GSTIN No. 08BBXPR6353L1ZL PAN No. BBXPR6353L
Opp. GSS Village Rajas, ( Nawa )- 341509 Annexure-"A"
Less Less
S. Job Transformer Particulars Cost of item supplied against Transformer damaged or missing parts Total Total C SGST Total Add Amount Value Net Cost
value of
No.No Part Labour + repair M&P to be of salv fresh t/f repair
KVA Make S. No. Year T N Fresh Transformer Oil Value H V & L V Coils & other small parts Cost Charges S GST cost UNIT Invoiced age incl of T/F
oil if
Al/Cu of No. on of T/F +CGST (Rs) cgst given by
Rating Mfg Qty Labour +SGST
Cost C GST S GST Total Cost C GST S GST Total sgst AVVNL
(Ltrs)
(8+9+10) (12+13+14) (11+15) (16+17+18) (19+20) Col.11 (21-22-23)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
1 81 5 CU MANGAL 25686 2014 2224 20 1803.80 162.34 162.34 2128.48 10387.04 934.83 934.83 12256.70 14385.18 1317.22 237.12 15939.52 3153.02 19092.54 10347.84 2128.48 6616.22
2 82 5 CU MANGAL 20773 2014 2224 20 1803.80 162.34 162.34 2128.48 10388.36 934.95 934.95 12258.26 14386.74 1317.22 237.12 15941.08 3153.02 19094.10 10571.71 2128.48 6393.91
3 83 5 CU FTS 290088 2009 476 20 1803.80 162.34 162.34 2128.48 10387.04 934.83 934.83 12256.70 14385.18 1317.22 237.12 15939.52 3153.02 19092.54 10347.84 2128.48 6616.22
4 84 5 CU UTTAM 102314 2014 2182 20 1803.80 162.34 162.34 2128.48 10388.36 934.95 934.95 12258.26 14386.74 1317.22 237.12 15941.08 3153.02 19094.10 10349.25 2128.48 6616.37
5 85 5 CU YASH 3189 2015 2214 20 1803.80 162.34 162.34 2128.48 10400.27 936.02 936.02 12272.31 14400.79 1317.22 237.12 15955.13 3153.02 19108.15 10361.88 2128.48 6617.79
6 86 5 CU SHERA 317 2015 2053 20 1803.80 162.34 162.34 2128.48 10367.20 933.04 933.04 12233.28 14361.76 1317.22 237.12 15916.10 3153.02 19069.12 10437.99 2128.48 6502.65
7 87 5 CU MANGAL 21965 2012 2224 22 1984.18 178.58 178.58 2341.34 10340.75 930.66 930.66 12202.07 14543.41 1322.02 237.98 16103.41 3153.02 19256.43 10298.69 2341.34 6616.40
8 88 5 CU KALPANA 13857 2013 2224 22 1984.18 178.58 178.58 2341.34 10301.07 927.09 927.09 12155.25 14496.59 1322.02 237.98 16056.59 3153.02 19209.61 10256.57 2341.34 6611.70
9 89 5 CU YASH 2090 2013 NV 22 1984.18 178.58 178.58 2341.34 10334.14 930.07 930.07 12194.28 14535.62 1322.02 237.98 16095.62 3153.02 19248.64 10291.68 2341.34 6615.62
10 90 5 CU YASH 2108 20132 2224 22 1984.18 178.58 178.58 2341.34 10340.75 930.66 930.66 12202.07 14543.41 1322.02 237.98 16103.41 3153.02 19256.43 10298.69 2341.34 6616.40
11 91 5 CU MANGAL 18587 2014 NV 20 1803.80 162.34 162.34 2128.48 10301.07 927.09 927.09 12155.25 14283.73 1317.22 237.12 15838.07 3153.02 18991.09 10256.57 2128.48 6606.04
12 92 5 CU KALPANA 13820 2013 2224 22 1984.18 178.58 178.58 2341.34 10347.36 931.26 931.26 12209.88 14551.22 1322.02 237.98 16111.22 3153.02 19264.24 10305.72 2341.34 6617.18
13 93 5 CU KOTSON 191378 2015 2268 20 1803.80 162.34 162.34 2128.48 10367.20 933.04 933.04 12233.28 14361.76 1317.22 237.12 15916.10 3153.02 19069.12 10326.77 2128.48 6613.87
14 94 5 CU KOTSON 191616 2015 2268 22 1984.18 178.58 178.58 2341.34 10320.91 928.88 928.88 12178.67 14520.01 1322.02 237.98 16080.01 3153.02 19233.03 10277.62 2341.34 6614.07
15 95 5 AL VIJAI 35501001 2012 1147 24 2164.56 194.81 194.81 2554.18 5133.01 461.96 461.96 6056.93 8611.11 1326.82 238.84 10176.77 2230.93 12407.70 3901.21 2554.18 5952.31
16 96 10 CU TOSHIBA 2025434 2015 2269 32 2886.08 259.75 259.75 3405.58 16616.77 1495.50 1495.50 19607.77 23013.35 1987.31 357.72 25358.38 3153.02 28511.40 16961.62 3405.58 8144.20
17 97 10 AL KALPANA 1305 2018 1147 34 3066.46 275.98 275.98 3618.42 10161.31 914.51 914.51 11990.33 15608.75 1992.11 358.58 17959.44 2230.93 20190.37 10377.09 3618.42 6194.86
18 98 10 CU KOTSON 145187 2093 2010 32 2886.08 259.75 259.75 3405.58 16497.73 1484.79 1484.79 19467.31 22872.89 1987.31 357.72 25217.92 3153.02 28370.94 16835.24 3405.58 8130.12
19 99 10 AL KALPANA 241 2014 2245 35 3156.65 284.10 284.10 3724.85 8453.87 760.84 760.84 9975.55 13700.40 1994.51 359.02 16053.93 2230.93 18284.86 8183.52 3724.85 6376.49
20 100 10 CU MANGAL 123 2017 2093 34 3066.46 275.98 275.98 3618.42 16299.33 1466.93 1466.93 19233.19 22851.61 1992.11 358.58 25202.30 3153.02 28355.32 16624.62 3618.42 8112.28
21 101 10 AL KALPANA 1241 2018 1147 35 3156.65 284.10 284.10 3724.85 8689.15 782.02 782.02 10253.19 13978.04 1994.51 359.02 16331.57 2230.93 18562.50 8500.37 3724.85 6337.28
22 102 10 CU YASH 152 NV NV 34 3066.46 275.98 275.98 3618.42 16319.17 1468.72 1468.72 19256.61 22875.03 1992.11 358.58 25225.72 3153.02 28378.74 16645.67 3618.42 8114.65
23 103 10 CU VIJAI 57092 2014 2139 34 3066.46 275.98 275.98 3618.42 16319.17 1468.72 1468.72 19256.61 22875.03 1992.11 358.58 25225.72 3153.02 28378.74 16645.67 3618.42 8114.65
24 104 10 CU YASH 361 2015 2269 33 2976.27 267.86 267.86 3511.99 16319.17 1468.72 1468.72 19256.61 22768.60 1989.71 358.16 25116.47 3153.02 28269.49 16645.67 3511.99 8111.83

619 55827.61 5024.49 5024.49 65876.59 275780.20 24820.08 24820.08 325420.36 391296.95 37718.49 6789.64 435805.08 71984.12 507789.20 276049.50 65876.59 165863.11

T A to S E (O&M) A O (O&M) S E (O&M)

AVVNL, NAGAUR AVVNL, NAGAUR AVVNL, NAGAUR
 SUMMARY OF ESTIMATES for Lot No.3 Dated 23/02/22 UNDER CRC T.N. No.1524
Vikrant Power And Construction Company GSTIN No. 08BBXPR6353L1ZL PAN No. BBXPR6353L
Opp. GSS Village Rajas, ( Nawa )- 341509 Annexure-"A"
Less Less
S. Job Transformer Particulars Cost of item supplied against Transformer damaged or missing parts Total Total C SGST Total Add Amount Value Net Cost
value of
No.No Part Labour + repair M&P to be of salv fresh t/f repair
KVA Make S. No. Year T N Fresh Transformer Oil Value H V & L V Coils & other small parts Cost Charges S GST cost UNIT Invoiced age incl of T/F
oil if
Al/Cu of No. on of T/F +CGST (Rs) cgst given by
Rating Mfg Qty Labour +SGST
Cost C GST S GST Total Cost C GST S GST Total sgst AVVNL
(Ltrs)
(8+9+10) (12+13+14) (11+15) (16+17+18) (19+20) Col.11 (21-22-23)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
25 105 10 CU KOTSON 144686 2012 2093 33 2976.27 267.86 267.86 3511.99 16186.91 1456.82 1456.82 19100.55 22612.54 1989.71 358.16 24960.41 3153.02 28113.43 16505.25 3511.99 8096.19
26 106 10 CU KOTSON 180292 2015 2269 33 2976.27 267.86 267.86 3511.99 16233.20 1460.98 1460.98 19155.16 22667.15 1989.71 358.16 25015.02 3153.02 28168.04 16554.40 3511.99 8101.65
27 107 10 CU YASH 155 2018 2269 0 150.00 27.00 177.00 177.00 0.00 0.00 177.00
28 108 16 CU MANGAL 281 2015 2062 40 3607.60 324.68 324.68 4256.96 19791.15 1781.20 1781.20 23353.55 27610.51 2046.59 368.38 30025.48 3153.02 33178.50 20331.70 4256.96 8589.84
29 109 16 CU FTS 134576 2012 2093 40 3607.60 324.68 324.68 4256.96 19605.98 1764.53 1764.53 23135.04 27392.00 2046.59 368.38 29806.97 3153.02 32959.99 20135.12 4256.96 8567.91
30 110 16 AL VIJAI 35963145 2018 1149 48 4329.12 389.62 389.62 5108.36 10145.90 913.12 913.12 11972.14 17080.50 2065.79 371.84 19518.13 2230.93 21749.06 10377.09 5108.36 6263.61
31 111 16 CU KOTSON 69340 2008 395 40 3607.60 324.68 324.68 4256.96 19791.15 1781.20 1781.20 23353.55 27610.51 2046.59 368.38 30025.48 3153.02 33178.50 20331.70 4256.96 8589.84
32 112 16 AL VIJAI 35963077 2012 1147 45 4058.55 365.27 365.27 4789.09 10123.13 911.07 911.07 11945.27 16734.36 2058.59 370.54 19163.49 2230.93 21394.42 10347.84 4789.09 6257.49
33 113 16 CU UTTAM 69754 2011 2093 40 3607.60 324.68 324.68 4256.96 19758.09 1778.22 1778.22 23314.53 27571.49 2046.59 368.38 29986.46 3153.02 33139.48 20296.59 4256.96 8585.93
34 114 16 AL UTTAM 200341 2018 1149 45 4058.55 365.27 365.27 4789.09 10825.12 974.26 974.26 12773.64 17562.73 2058.59 370.54 19991.86 2230.93 22222.79 11225.27 4789.09 6208.43
35 115 16 AL KALPANA 182 12016 1193 45 4058.55 365.27 365.27 4789.09 10711.30 964.01 964.01 12639.32 17428.41 2058.59 370.54 19857.54 2230.93 22088.47 11079.01 4789.09 6220.37
36 116 25 CU SWASTIKA 29035 2018 NV 0 150.00 27.00 177.00 177.00 0.00 0.00 177.00
37 117 25 CU TOSHIBA 2030383 2017 2269 55 4960.45 446.44 446.44 5853.33 30451.79 2740.65 2740.65 35933.09 41786.42 2082.59 374.86 44243.87 3153.02 47396.89 31649.56 5853.33 9894.00
38 118 25 CU KOTSON 13285 2012 2093 55 4960.45 446.44 446.44 5853.33 30425.34 2738.27 2738.27 35901.88 41755.21 2082.59 374.86 44212.66 3153.02 47365.68 31621.46 5853.33 9890.89
39 119 25 AL SKULP 2205 2017 1149 64 5772.16 519.49 519.49 6811.14 12825.78 1154.31 1154.31 15134.40 21945.54 2104.19 378.74 24428.47 2230.93 26659.40 13838.04 6811.14 6010.22
40 120 25 AL KALPANA 591 2018 1149 64 5772.16 519.49 519.49 6811.14 12789.11 1151.01 1151.01 15091.13 21902.27 2104.19 378.74 24385.20 2230.93 26616.13 13789.29 6811.14 6015.70

1266 114180.54 10276.22 10276.22 134732.98 515444.15 46389.73 46389.73 608223.61 742956.59 66799.39 12024.14 821780.12 110593.86 932373.98 524131.82 134732.98 273509.18

T A to S E (O&M) A O (O&M) S E (O&M)

AVVNL, NAGAUR AVVNL, NAGAUR AVVNL, NAGAUR