Maharashtra State Electricity Distribution Co. Ltd.

Estimate

Project Def. Zone. Zone Description. Circle Circle Description Division Division Description
CAG-23-0026567 Z066 NANDED ZONE C690 NANDED CIRCLE D242 NANDED RURAL DIVISION
.
Cost Sheet No. : COS39
Serial No. Condition Description Percentages Value (In %)
1 Erection on mat 15 15.00
2 Superv.Char 5.0 5.00
3 Contrac.ProfitO&M 5.00
4 Transportation 4.0 4.00
5 Contegencies 2.00
6 T & P on Mat 2.00 2.00
7 BG Char on Loan 0.20 0.20
8 Labour Cess 1.00 1.00
9 Insurance 1.73 1.73
Project Details:
Sr. WBS Element Activity Cost Activity Description Unit Per Unit Total Quantity Amount in Rs. Centages in Rs. Total Amount in
No. Sheet No. Element(Material/S Rate in Rs.
ervice) Rs.
1 CAG-23-0026567 0.00 0.000 7354332.03 2642411.75 9996743.78
2 CAG-23-0026567.01 0.00 0.000 0.00 0.00 0.00
6970 A COS39 11/0.4 KV 16 KVA ON 9 NO 130695.3 27.000 2596023.81 932751.40 3528775.21
MTR,PSC DOUBLE POL 8
86999821069 Sundries LS 885.50 27.000 23908.50 8590.35 32498.85
86999816659 Painting-H/W&support with LS 258.75 27.000 6986.25 2510.16 9496.41
numbering pole
33321005551 M.S.Channel 75x40x6 mm KG 69.93 2943.000 205803.99 73945.38 279749.37
21706301335 Danger Board in yard. NO 57.50 54.000 3105.00 1115.63 4220.63
49155121065 Barbed Wire`A' Type KG 80.34 405.000 32537.70 11690.81 44228.51
49105100835 G.I.Wire 4 MM (8 SWG) KG 71.75 675.000 48431.25 17401.35 65832.60
49055170885 G.I.Stay Wire 7/4 MM (8 KG 71.81 540.000 38777.40 13932.72 52710.12
SWG)
33401009041 M.S.Flat 50x6mm KG 65.48 648.000 42431.04 15245.47 57676.51

Run Date & Time : 24.07.2023 14:49:38 Page - 1

 Maharashtra State Electricity Distribution Co. Ltd.
Estimate

Sr. WBS Element Activity Cost Activity Description Unit Per Unit Total Quantity Amount in Rs. Centages in Rs. Total Amount in
No. Sheet No. Element(Material/S Rate in Rs.
ervice) Rs.
16251017075 11 kV Pin Insulators with NO 108.66 81.000 8801.46 3162.36 11963.82
G.I. Pins
19220410044 11KV H.G.FUSES SET 2356.80 27.000 63633.60 22863.55 86497.15
21020501025 H.T. STAY SET SET 807.30 54.000 43594.20 15663.39 59257.59
21550054945 H.T.Earthing Sets SET 461.70 108.000 49863.60 17915.99 67779.59
21756635015 STRAIN H/W FOR 0.1 DOG SET 161.00 162.000 26082.00 9371.26 35453.26
OR EQUIV AAAC
33011008831 M.S.Angle 50x50x6 mm KG 69.93 594.000 41538.42 14924.75 56463.17
19020410244 11KV LA (GAPLESS NO 1458.20 27.000 39371.40 14146.15 53517.55
TYPE)WITH
DISCONNECTOR
20113001653 16KVA11/0.433KV3PHDIS NO 51662.50 27.000 1394887.50 501183.10 1896070.60
TTRANFSTAR1/EEL-1
33286328101 PSC Pole 9 MTR / 200KG NO 2712.00 54.000 146448.00 52618.77 199066.77
29999813245 G.I.Nut Bolts KG 111.92 391.500 43816.68 15743.32 59560.00
19999814929 Concreting ration 1:3:6 M3 3935.10 54.000 212495.40 76349.60 288845.00
11214212805 LT XLPE AL. ARMOURED M 90.48 810.000 73288.80 26332.68 99621.48
CABLES 4 C X 16 SQ.
16402032065 11KV 70 KN DISC NO 310.01 162.000 50221.62 18044.61 68266.23
INSULATORS.
3 CAG-23-0026567.02 0.00 0.000 0.00 0.00 0.00
908 COS39 11KV LINE PIN TYP KM 457200.4 11.000 3699848.68 1329355.70 5029204.38
AAAC55MM 9M PSC POLE 0
86999821069 Sundries LS 885.50 11.000 9740.50 3499.78 13240.28
86999818609 Sleve Joints NO 132.25 33.000 4364.25 1568.08 5932.33
86999817469 Red Oxide Paint for 2 coats L 97.75 220.000 21505.00 7726.75 29231.75
33321005551 M.S.Channel 75x40x6 mm KG 69.93 1362.000 95244.66 34221.40 129466.06
21807299615 11 KV V cross arm with NO 862.65 132.000 113869.80 40913.43 154783.23
clamp
21807162225 11 kv guarding channel MS KG 69.93 1154.000 80699.22 28995.22 109694.44

Run Date & Time : 24.07.2023 14:49:38 Page - 2

 Maharashtra State Electricity Distribution Co. Ltd.
Estimate

Sr. WBS Element Activity Cost Activity Description Unit Per Unit Total Quantity Amount in Rs. Centages in Rs. Total Amount in
No. Sheet No. Element(Material/S Rate in Rs.
ervice) Rs.
75x40
21706301335 Danger Board in yard. NO 57.50 198.000 11385.00 4090.63 15475.63
2110102079 Aluminium Paste for Paint L 129.95 99.000 12865.05 4622.41 17487.46
2106500599 BLACK BITUMINOUS L 97.75 66.000 6451.50 2318.04 8769.54
PAINT
49155121065 Barbed Wire`A' Type KG 80.35 790.000 63476.50 22807.12 86283.62
49105100835 G.I.Wire 4 MM (8 SWG) KG 71.75 1600.000 114800.00 41247.64 156047.64
49055170885 G.I.Stay Wire 7/4 MM (8 KG 71.80 980.000 70364.00 25281.79 95645.79
SWG)
11862021515 AAAC 55 SQMM COND M 34.54 34650.000 1196811.00 430014.19 1626825.19
16251017075 11 kV Pin Insulators with NO 108.66 462.000 50200.92 18037.21 68238.13
G.I. Pins
16402032065 11KV 70 KN DISC NO 310.00 264.000 81840.00 29405.11 111245.11
INSULATORS.
21020501025 H.T. STAY SET SET 807.30 88.000 71042.40 25525.53 96567.93
21550054945 H.T.Earthing Sets SET 461.70 198.000 91416.60 32845.98 124262.58
21758700515 RABIT To RABIT NO 131.25 264.000 34650.00 12449.75 47099.75
21808563185 11KV Top Fitting NO 122.85 132.000 16216.20 5826.47 22042.67
21999819115 Strain Hardware for 55 NO 161.00 264.000 42504.00 15271.69 57775.69
Sq.mm AAAC
29999813245 G.I.Nut Bolts KG 111.92 990.000 110800.80 39810.73 150611.53
33011008831 M.S.Angle 50x50x6 mm KG 69.93 792.000 55384.56 19899.67 75284.23
33401009801 M.S.Flat 50x10mm KG 65.48 429.000 28090.92 10093.08 38184.00
33286328101 PSC Pole 9 MTR / 200KG NO 2712.00 198.000 536976.00 192935.47 729911.47
19999814929 Concreting ration 1:3:6 M3 3935.10 198.000 779149.80 279948.53 1059098.33
4 CAG-23-0026567.03 0.00 0.000 0.00 0.00 0.00
6939 A COS39 11 KV AB SWITCH NO 24590.08 29.000 524617.30 188495.00 713112.30
19550401014 11 KV Air Break Switches SET 11088.00 29.000 321552.00 115533.63 437085.63
33321008571 MS Channel 100x50x6 mm KG 69.93 348.000 24335.64 8743.80 33079.44

Run Date & Time : 24.07.2023 14:49:38 Page - 3

 Maharashtra State Electricity Distribution Co. Ltd.
Estimate

Sr. WBS Element Activity Cost Activity Description Unit Per Unit Total Quantity Amount in Rs. Centages in Rs. Total Amount in
No. Sheet No. Element(Material/S Rate in Rs.
ervice) Rs.
33321005551 M.S.Channel 75x40x6 mm KG 69.93 617.700 43195.76 15520.25 58716.01
33011008831 M.S.Angle 50x50x6 mm KG 69.93 234.900 16426.56 5902.06 22328.62
33401009041 M.S.Flat 50x6mm KG 65.48 147.900 9684.49 3479.62 13164.11
16402032065 11KV 70 KN DISC NO 310.01 174.000 53941.74 19381.26 73323.00
INSULATORS.
21756635015 STRAIN H/W FOR 0.1 DOG SET 205.16 174.000 35697.84 12826.24 48524.08
OR EQUIV AAAC
29999813245 G.I.Nut Bolts KG 111.92 163.270 18273.18 6565.56 24838.74
86999817469 Red Oxide Paint for 2 coats L 97.75 9.280 907.12 325.92 1233.04
2110102079 Aluminium Paste for Paint L 129.95 4.640 602.97 216.66 819.63
5 CAG-23-0026567.04 0.00 0.000 0.00 0.00 0.00
6947 A COS39 SERVICE CONNECTION NO 10286.50 30.000 227025.00 81570.09 308595.09
FOR LOAD FROM 3HP TO
77001103914 LT AC STATIC 3P NO 1683.00 30.000 50490.00 18141.06 68631.06
ENERGY METER WITH
13908070117 LT Aerial Bunch Cable 3.5 RMT 55.00 600.000 33000.00 11856.90 44856.90
C/35 Sq MM
77001234694 Meter Box for TP NO 3756.00 30.000 112680.00 40485.92 153165.92
Met(SMC&Poly Carbonate)
49105100835 G.I.Wire 4 MM (8 SWG) KG 71.75 60.000 4305.00 1546.79 5851.79
86999821229 Sundries Nutbolts,Binding LS 885.00 30.000 26550.00 9539.42 36089.42
Tapes wire etc
6 CAG-23-0026567.05 0.00 0.000 0.00 0.00 0.00
6971A COS39 11/0.4 KV 25 KVA ON 9 NO 139018.9 3.000 306817.24 110239.56 417056.80
MTR,PSC DOUBLE POL 3
16251017075 11 kV Pin Insulators with NO 108.66 9.000 977.94 351.39 1329.33
G.I. Pins
20113002543 Dis.Tranf.25KVA NO 58891.25 3.000 176673.75 63478.90 240152.65
11/0.433KV AL
33286328101 PSC Pole 9 MTR / 200KG NO 2712.00 6.000 16272.00 5846.53 22118.53

Run Date & Time : 24.07.2023 14:49:38 Page - 4

 Maharashtra State Electricity Distribution Co. Ltd.
Estimate

Sr. WBS Element Activity Cost Activity Description Unit Per Unit Total Quantity Amount in Rs. Centages in Rs. Total Amount in
No. Sheet No. Element(Material/S Rate in Rs.
ervice) Rs.
33321005551 M.S.Channel 75x40x6 mm KG 69.93 327.000 22867.11 8216.15 31083.26
33011008831 M.S.Angle 50x50x6 mm KG 69.93 66.000 4615.38 1658.32 6273.70
33401009041 M.S.Flat 50x6mm KG 65.48 72.000 4714.56 1693.94 6408.50
16403050095 11 KV Disc Insu.T&C 4500 NO 280.60 18.000 5050.80 1814.76 6865.56
KG.
21999819115 Strain Hardware for 55 NO 161.00 18.000 2898.00 1041.26 3939.26
Sq.mm AAAC
19020410244 11KV LA (GAPLESS NO 1458.20 3.000 4374.60 1571.79 5946.39
TYPE)WITH
DISCONNECTOR
21020501025 H.T. STAY SET SET 807.30 6.000 4843.80 1740.39 6584.19
49055170885 G.I.Stay Wire 7/4 MM (8 KG 71.80 57.000 4092.60 1470.47 5563.07
SWG)
21550054945 H.T.Earthing Sets SET 461.70 12.000 5540.40 1990.67 7531.07
19220410044 11KV H.G.FUSES SET 2356.80 3.000 7070.40 2540.40 9610.80
21706301335 Danger Board in yard. NO 57.50 6.000 345.00 123.96 468.96
29999813415 G.I.Strip (25 X 3 mm) KG 90.15 66.600 6003.99 2157.24 8161.23
49155121065 Barbed Wire`A' Type KG 80.35 5.250 421.84 151.57 573.41
19999815069 Concreting ration 1:4:8 M3 3935.10 6.000 23610.60 8483.28 32093.88
86999816659 Painting-H/W&support with LS 258.75 3.000 776.25 278.91 1055.16
numbering pole
11999814435 L.T. XLPE Armoured cable M 90.48 90.000 8143.20 2925.85 11069.05
4core 16sq.mm.
29999813245 G.I.Nut Bolts KG 111.92 43.500 4868.52 1749.28 6617.80
86999821069 Sundries LS 885.50 3.000 2656.50 954.50 3611.00

Run Date & Time : 24.07.2023 14:49:38 Page - 5