NAME OF WORK Estimatefor shifting ol LT line in the premises of upcoming Industry R/o. C.S.

Eng1neering

Est. No. & Dt. Estt.San.No.:- SE/O&M/NUC/Estt/1.3%DDF(Non Refundable)/101 Dt. 04/08/2022

Amount 440283/-
Scheme 1.3% DDF

Detailed Cost Head Particulars

RSJ 125X70, 8m long (2 stud)

AAC 55 mm2
ACSR Weasel
MS Angle 50x50x6 mm
MS Flats (50x10 mm)
L.T. Shackle Insulator
Aluminium Bossins for Neutral
L.T Shackle Hardware
Joining Sleves for AAC
PG Clamp
Earthing Sets L.T.
L.T Stay Sets
G.I. Stay Wire 7/3.15mm (10SWG)
Stay Insulator
Binding Wire
Binging Tape
G.I. Wire 8 SWG/6 SWG
Red Oxide Paint for 2 Coats
L.T. Spacers
G.I. Nut Bolts
Wedge Connectors
a) Ant to Ant or Equivalent AAAC
b) GNAT to GNAT or Equivalent AAAC
Sundries
L.T. XLPE Armoured 3.5 Core Cable 120 Sqmm
R.C.C Pipe 150 mm 2 m
Misc. ( Bricks,Sand,Termination kit and Etc.)
pcoming Industry R/o. C.S.Eng1neering , Shri.Chandrashekhar Nagral, at Xh.No.226, 229, Waddhamna under Wadl 2 DC, Nagpur 44002

efundable)/101 Dt. 04/08/2022

As Per Estimate As Per Actual Difference

Qty. Rate Value Qty. Rate Value Qty. Rate

12.00 4683.00 56196.00 12.00 4683.00 56196.00 Nill 4683.00
1550.00 28.56 44268.00 1550.00 28.56 44268.00 Nill 28.56
1050.00 18.50 19425.00 1050.00 18.50 19425.00 Nill 18.50
50.00 51.80 2590.00 50.00 51.80 2590.00 Nill 51.80
50.00 48.50 2425.00 50.00 48.50 2425.00 Nill 48.50
48.00 10.00 480.00 48.00 10.00 480.00 Nill 10.00
20.00 32.00 640.00 20.00 32.00 640.00 Nill 32.00
60.00 37.00 2220.00 60.00 37.00 2220.00 Nill 37.00
10.00 32.00 320.00 10.00 32.00 320.00 Nill 32.00
20.00 27.00 540.00 20.00 27.00 540.00 Nill 27.00
10.00 166.00 1660.00 10.00 166.00 1660.00 Nill 166.00
10.00 472.00 4720.00 10.00 472.00 4720.00 Nill 472.00
100.00 57.45 5745.00 100.00 57.45 5745.00 Nill 57.45
10.00 10.00 100.00 10.00 10.00 100.00 Nill 10.00
2.50 70.00 175.00 2.50 70.00 175.00 Nill 70.00
2.50 43.00 107.50 2.50 43.00 107.50 Nill 43.00
50.00 57.40 2870.00 50.00 57.40 2870.00 Nill 57.40
20.00 85.00 1700.00 20.00 85.00 1700.00 Nill 85.00
40.00 110.00 4400.00 40.00 110.00 4400.00 Nill 110.00
30.00 82.90 2487.00 30.00 82.90 2487.00 Nill 82.90

0.00 114.00 0 0.00 114.00 0 Nill 114.00

0.00 114.00 0 0.00 114.00 0 Nill 114.00
10 810 8100 10 810 8100 Nill 810
200 329 65800 200 329 65800 Nill 329
30 572 17160 30 572 17160 Nill 572
1 25350 25350 1 25350 25350 Nill 25350
269478.50
nder Wadl 2 DC, Nagpur 440023

Reference to
Paragraph
Difference overleaf
explaining excess
above 5%

Value
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill
Nill

Nill
Nill
Nill
Nill
Nill
Nill
NAME OF WORK Estimatefor shifting ol LT line in the premises of upcoming Industry R/o. C.S.Eng1neering , Sh

Est. No. & Dt. Estt.San.No.:- SE/O&M/NUC/Estt/1.3%DDF(Non Refundable)/101 Dt. 04/08/2022

Amount 440283/-
Scheme 1.3% DDF

Detailed Cost Head Particulars

RSJ 125X70, 8m long (2 stud)

AAC 55 mm2
ACSR Weasel
MS Angle 50x50x6 mm
MS Flats (50x10 mm)
L.T. Shackle Insulator
Aluminium Bobbins for Neutral
L.T Shackle Hardware
Joining Sleves for AAC
PG Clamp
Earthing Sets L.T.
L.T Stay Sets
G.I. Stay Wire 7/3.15mm (10SWG)
Stay Insulator
Binding Wire
Binging Tape
G.I. Wire 8 SWG/6 SWG
Red Oxide Paint for 2 Coats
L.T. Spacers
G.I. Nut Bolts
Wedge Connectors
a) Ant to Ant or Equivalent AAAC
b) GNAT to GNAT or Equivalent AAAC
Sundries
L.T. XLPE Armoured 3.5 Core Cable 120 Sqmm
R.C.C Pipe 150 mm 2 m
Misc. ( Bricks,Sand,Termination kit and Etc.)
pcoming Industry R/o. C.S.Eng1neering , Shri.Chandrashekhar Nagral, at Xh.No.226, 229, Waddhamna under Wadl 2 DC, Nagpur 440023

efundable)/101 Dt. 04/08/2022

As Per Estimate As Per Actual Difference

Qty. Rate Value Qty. Rate Value Qty. Rate Value

12.00 4683.00 56196.00 12.00 7900.00 94800.00 Nill 4683.00 Nill
1550.00 28.56 44268.00 1550.00 28.56 44268.00 Nill 28.56 Nill
1050.00 18.50 19425.00 1050.00 18.50 19425.00 Nill 18.50 Nill
50.00 51.80 2590.00 50.00 51.80 2590.00 Nill 51.80 Nill
50.00 48.50 2425.00 50.00 48.50 2425.00 Nill 48.50 Nill
48.00 10.00 480.00 48.00 29.50 1416.00 Nill 10.00 Nill
20.00 32.00 640.00 20.00 32.00 640.00 Nill 32.00 Nill
60.00 37.00 2220.00 60.00 37.00 2220.00 Nill 37.00 Nill
10.00 32.00 320.00 10.00 32.00 320.00 Nill 32.00 Nill
20.00 27.00 540.00 20.00 27.00 540.00 Nill 27.00 Nill
10.00 166.00 1660.00 10.00 166.00 1660.00 Nill 166.00 Nill
10.00 472.00 4720.00 10.00 896.80 8968.00 Nill 472.00 Nill
100.00 57.45 5745.00 100.00 100.30 10030.00 Nill 57.45 Nill
10.00 10.00 100.00 10.00 41.30 413.00 Nill 10.00 Nill
2.50 70.00 175.00 2.50 70.00 175.00 Nill 70.00 Nill
2.50 43.00 107.50 2.50 43.00 107.50 Nill 43.00 Nill
50.00 57.40 2870.00 50.00 57.40 2870.00 Nill 57.40 Nill
20.00 85.00 1700.00 20.00 295.00 5900.00 Nill 85.00 Nill
40.00 110.00 4400.00 40.00 110.00 4400.00 Nill 110.00 Nill
30.00 82.90 2487.00 30.00 153.40 4602.00 Nill 82.90 Nill

0.00 114.00 0 0.00 114.00 0 Nill 114.00 Nill

0.00 114.00 0 0.00 114.00 0 Nill 114.00 Nill
10 810 8100 10 810 8100 Nill 810 Nill
200 329 65800 200 529.99 105998 Nill 329 Nill
30 572 17160 30 572 17160 Nill 572 Nill
1 25350 25350 1 25350 25350 Nill 25350 Nill
269478.50 364377.50
2 DC, Nagpur 440023

Reference to
Paragraph
overleaf
explaining excess
above 5%