Maharashtra State Electricity Distribution Co. Ltd.

Estimate Under AG Policy-2020

Zone : Z057-NASIK ZONE Circle : C570-A' NAGAR CIRCLE Division : D573-SANGEMNER DIVISION
Ditrict : 522 - AHMADNAGAR Taluka : SANGAMNER Gram Panchayat : 557369 - JORVE
Parliamentary Constituency : 038 - Shirdi (SC) Assembly Constituency : 218 - Shirdi
Estimate No. : 240538 Estimate For : Transformer-New Tot. Estimate Amount : Rs. 502065.940
Description : Bhavar wasti 2081301 (incl taxes + other cost)
Created By : 02739232-Mahesh Arun Ladkat (Assistant Engineer(Distribution)) Date : 06- Approved By : 02198509-Anil Madhukar Thorat (Executive Engineer(Distribution)) Date :
02-2023 30-03-2023

Other Costs :: Total : Rs. 0.0 , Civil Land : Rs. 0.0 , Processing Fee : Rs. 0.0 , RI Charges : Rs. 0.0

ESTIMATE DETAILS
Sr. No. Activity Element Description Unit Per Unit Rate in Total Total Amount in Rs.
(Material/Service) Rs. Quantity
1 Estimate Amount : 312202.160 Centages Amount : 113277.450 Taxes Amount : 76586.330 Total Amount : 502065.940

2 Activity : 01401A (LT3ph4w WPZ ANTph&GNATntrl 8mPSCPole140k) Cost Sheet : COS15 CENTAGES 37.025% Full Turnkey Outside Substation
Activity Amount : 53821.100 Centages Amount : 19929.970 Total Amount : 73751.070
11812001005 A.A.C. GNAT.CONDUCTOR. M 12.02 330.0 5435.43
11812002075 A.A.C. ANT. CONDUCTOR. M 23.09 990.0 31323.82
16200501015 L.T. STAY INSULATORS. NO 11.5 3.0 47.28
16250512035 L.T.SHACKLE INSULATOR 75X90 MM85462021 NO 11.5 15.0 236.38
19999815069 CONCRETING RATION 1:4:8 M3 3027.0 2.0 8295.8
21020502005 L.T. STAY SETS AS PER SPECIFICATIONS SET 637.2 3.0 2619.47
21304250145 L.T.SHACKLE HARDWARE PAA 49.95 15.0 1026.7
21550055085 EARTHING SET L.T. SET 224.1 2.0 614.17
21758700195 ANT TO ANT NO 131.25 3.0 539.56
21758700275 GNAT TO GNAT NO 131.25 1.0 179.85
21999805595 ALUMINIUM BOBBINS FOR NEUTRAL NO 36.8 3.0 151.28
21999806135 BINDING TAPE KG 49.45 0.0 0.0
33286328361 PSC POLE 8 MTR / 140KG NO 1980.0 5.0 13565.97
33401009041 M.S.FLAT 50X6MM KG 65.5 25.0 2243.87
49055171005 G.I.STAY WIRE 7/3.15 MM (10 SWG) KG 71.8 24.0 2361.3
Page No : 1
 Maharashtra State Electricity Distribution Co. Ltd.
Estimate Under AG Policy-2020
Sr. No. Activity Element Description Unit Per Unit Rate in Total Total Amount in Rs.
(Material/Service) Rs. Quantity
49105100835 G.I.WIRE 4 MM (8 SWG) KG 71.75 20.0 1966.38
16999001565 L.T.SPACERS NO 126.5 5.0 866.71
21155619215 PG CLAMP NO 31.0 0.0 0.0
86999814109 JOINTING SLEEVES FOR CONDUCTOR. NO 42.55 0.0 0.0
86999821499 SUNDRIES SUCH N/B, WASHERS, WELDING ETC. LS 3162.5 0.5 2166.79
21999806215 BINDING WIRE KG 80.5 1.0 110.31
11822050085 Arial Bunch Conductor M 227.82 0.0 0.0

3 Activity : 1202 (DTC 63kVA 11kV 9m RSJ Pole mounted) Cost Sheet : COS39 CENTAGES 35.93% Outside Substation
Activity Amount : 211911.760 Centages Amount : 76139.890 Total Amount : 288051.650
86999821069 SUNDRIES LS 885.5 1.0 1203.66
86999816659 PAINTING-H/W&SUPPORT WITH NUMBERING POLE LS 258.75 1.0 351.72
33321008571 MS CHANNEL 100X50X6 MM KG 69.93 100.0 9505.58
33321005551 M.S.CHANNEL 75X40X6 MM KG 69.93 44.0 4182.46
21706301335 DANGER BOARD IN YARD. NO 57.5 2.0 156.32
86999821819 DTCMWB&1CLTXLPE(35SQMM&120MTR)&OTH MAT NO 16501.92 1.0 22431.06
49155121065 BARBED WIRE`A' TYPE KG 80.35 15.0 1638.3
49105100835 G.I.WIRE 4 MM (8 SWG) KG 71.75 25.0 2438.24
49055170885 G.I.STAY WIRE 7/4 MM (8 SWG) KG 71.8 25.0 2439.94
33401009041 M.S.FLAT 50X6MM KG 65.5 24.0 2136.82
33281011481 RSJ 116X100, 9 M LONG NO 12492.9 2.0 33963.2
16251017075 11 KV PIN INSULATORS WITH G.I. PINS NO 108.66 3.0 443.1
19220410044 11KV H.G.FUSES SET 2356.8 1.0 3203.6
19550401014 11 KV AIR BREAK SWITCHES SET 11088.0 1.0 15071.92
19606316304 63KVA LT DB (FAB PRO) WITH MCCBS NO 13497.0 1.0 18346.47
19999815069 CONCRETING RATION 1:4:8 M3 3027.0 2.0 8229.2
20114004023 63KVA 11/.433KV 3P DT W/O CSP NO 107770.0 1.0 146491.76
21020501025 H.T. STAY SET SET 807.3 4.0 4389.45
21550054945 H.T.EARTHING SETS SET 461.7 3.0 1882.77
21756635015 STRAIN H/W FOR 0.1 DOG OR EQUIV AAAC SET 369.91 3.0 1508.46
33011008831 M.S.ANGLE 50X50X6 MM KG 69.93 22.0 2091.23
Page No : 2
 Maharashtra State Electricity Distribution Co. Ltd.
Estimate Under AG Policy-2020
Sr. No. Activity Element Description Unit Per Unit Rate in Total Total Amount in Rs.
(Material/Service) Rs. Quantity
19020410244 11KV LA (GAPLESS TYPE)WITH DISCONNECTOR NO 1458.2 3.0 5946.39

4 Activity : 908 (11kV line Pin typ AAAC55mm 9m PSC pole) Cost Sheet : COS15 CENTAGES 37.025% Full Turnkey Outside Substation
Activity Amount : 46469.300 Centages Amount : 17207.590 Total Amount : 63676.890
86999821069 SUNDRIES LS 885.5 1.0 1213.4
86999818609 SLEVE JOINTS NO 132.25 1.0 181.22
86999817469 RED OXIDE PAINT FOR 2 COATS L 97.75 5.0 669.73
33321005551 M.S.CHANNEL 75X40X6 MM KG 69.93 22.0 2108.15
21807299615 11 KV V CROSS ARM WITH CLAMP NO 862.65 1.0 1182.09
21807162225 11 KV GUARDING CHANNEL MS 75X40 KG 69.93 10.0 958.25
21706301335 DANGER BOARD IN YARD. NO 57.5 2.0 157.58
2110102079 ALUMINIUM PASTE FOR PAINT L 129.95 1.0 178.07
2106500599 BLACK BITUMINOUS PAINT L 97.75 1.0 133.95
49155121065 BARBED WIRE`A' TYPE KG 80.35 6.0 660.62
49105100835 G.I.WIRE 4 MM (8 SWG) KG 71.75 10.0 983.19
49055170885 G.I.STAY WIRE 7/4 MM (8 SWG) KG 71.8 20.0 1967.75
11862021515 AAAC 55 SQMM COND M 34.54 540.0 25558.29
16251017075 11 KV PIN INSULATORS WITH G.I. PINS NO 108.66 6.0 893.38
16402032065 11KV 70 KN DISC INSULATORS. NO 310.0 6.0 2548.76
19999815069 CONCRETING RATION 1:4:8 M3 3027.0 2.0 8295.8
21020501025 H.T. STAY SET SET 807.3 2.0 2212.49
21550054945 H.T.EARTHING SETS SET 461.7 2.0 1265.34
21758700515 RABIT TO RABIT NO 131.25 1.0 179.85
21808563185 11KV TOP FITTING NO 122.85 2.0 336.68
21999819115 STRAIN HARDWARE FOR 55 SQ.MM AAAC NO 161.0 6.0 1323.71
29999813245 G.I.NUT BOLTS KG 111.92 9.0 1380.28
33011008831 M.S.ANGLE 50X50X6 MM KG 69.93 10.0 958.25
33401009801 M.S.FLAT 50X10MM KG 65.5 10.0 897.55
33286328101 PSC POLE 9 MTR / 200KG NO 2712.0 2.0 7432.51

Page No : 3
 Maharashtra State Electricity Distribution Co. Ltd.
Estimate Under AG Policy-2020
Sr. No. Activity Element Description Unit Per Unit Rate in Total Total Amount in Rs.
(Material/Service) Rs. Quantity

Page No : 4