Maharashtra State Electricity Distribution

Company Ltd.
OFFICE OF THE ASSISTANT . ENGINEER
KARANJA U-II DC KARANJA SUB DIVISION
E-mail : sdo1546@ho.mahadiscom.in

AE/KRJ U-2/T/ 72 DATE : 17.06.2022

To,
The DY Executive Engineer
M.S.E.D.CO.LTD.
KARANJA Sub Division , KARANJA.

Subject: Submission of estimate for sanction.

With ref. to above subject please find enclosed h.w.the following of estimates
for sanction
1. Estimate for one no DL con in r.o. Manohar C Bardiya At- Karanja

Submitted for your information and further needful action.

Enclosed : As above Assistant Engineer

M.S.E.D.CO.LTD.
Karanja U-II
 Maharashtra State Electricity Distribution Company Ltd.
OFFICE OF THE DY EXECUTIVE ENGINEER
KARANJA SUB DIVISION
E-mail : sdo1546@ho.mahadiscom.in

DYEE/KAR/TECH/ESTT/ DATE : 17.06.2022

To,
The Executive Engineer
M.S.E.D.CO.LTD.
WASHIM Division.

Subject: Submission of estimate for sanction.

Reference: AE/krj/tech 72 DATE : 17.06.2022

With ref. to above subject please find enclosed h.w.the following of estimates
for sanction
1. Estimate for one no DL con in r.o. Manohar C Bardiya At- Karanja

Submitted for your information and further needful action.

Enclosed : As above DY EXECUTIVE Engineer

M.S.E.D.CO.LTD.
Karanja Sub Division

file:///conversion/tmp/activity_task_scratch/660684783.xlsx
 MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO.LTD. WASHIM
O& M DIVISION WASHIM
Summary Report

Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement

Pvt. Ltd. Gut No 142/2 at Inzori under Dapura Dc Tq- Manora Dist-
1 Name of Estimate Washim Pump

2 Provision :- 11KV line:- 0.05 KM LT AB-0.05 KDTC 1*200 KVA

3 Amount in Rs. :- 390791.02

4 Supports :- For 11 KV LinRSJ Pole 11 Mtr

For LT Line PSC , 8 m long

5 Conductor :- AAAC 55 sq.mm. for 11 KV Line

L.T.Aerial bunched cable(3x70) for LT line

6 Transformer :-

7 a)Existing Load on T/F :- 0 kw

c) Proposed Load :- 190 HP

8 Total Load on T/F :- 190 HP

ID 44607269
9 Scheme :- 1.3 % DDF Scheme

10 Voltage Regulation :- Within limit

11 Sanctioning Authority :- The Executive Engineer O&M Division, Washim

12 Remarks :- Recommanded for Sanction.

Junior Engineer, Dye.Ex Engineer,

M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Dapura Manora Sub Division
 MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO.LTD. WASHIM
O& M DIVISION WASHIM
Abstract of Estimate

Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No
142/2 at Inzori under Dapura Dc Tq- Manora Dist- Washim Pump

Sr. no. Particulars Unit Qty Amount

11 KV, 200 KVA Three Phase Dist. Transformer Centers

1 on 9 mtr RSJ pole Nos. 1 286736.3

Cost data for11 KV Single circuit Pin type with 55sq.mm

2 Kms 0.05 26682.34
AAAC lines on 100x116 mm 11 mtr RSJ poles

3 LT Aerial Buntch cable line on PSC Pole 8 Mtr (140 KG) Kms 0.05 12880.96

6 11 kV A.B. Switch 400 Amp with DP structure. Nos. 1 13518.68

A Cost of Material 339818

B Labour charges 15% on A 50972.742
C Total (A +B) 390791
D 1.3% Supervision Charges 5080.283286
E GST 18% on D 914.45099148
F Grand Total (C+D) 5994.73427748

Junior Engineer, Dye.Ex Engineer,

M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Dapura Manora Sub Division
 Item Code No. 0908

Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No 142/2 at Inzori
under Dapura Dc Tq- Manora Dist- Washim Pump
Cost data for11 KV Single circuit Pin type with 55sq.mm AAAC lines on 100x116 mm11 mtr RSJ poles
(A) HT Line :
Sr.No. Description of Material Unit Qty. RT/U Rs. Amount
1 RSJ Pole 11 Mtr No. 1 11311 11311
2 11 kv guarding channel MS 75x40 Kg. 6 51.8 310.8
3 M.S.Channel 75x40x6 mm Kg. 8 51.8 414.4
4 MS angle 50x50x6 mm Kg. 5 51.8 259
5 11 KV V cross arm with clamp No. 1 639 639
6 11 KV Top fitting with clamp No. 1 91 91
7 M.S. Flats(50 X 10mm) Kg. 3 48.5 145.5
8 11 kV Pin Insulators with G.I. Pins No. 3 135 405
9 Disc Insulator 11 KV 70 KN No. 3 344 1032
10 Strain Hardware for 55 Sq.mm AAAC Set 3 140 420
11 AAAC 55 mm2 Rmt 189 28.56 5397.84
12 Sleve Joints No. 1 115 115
13 H.T.Stay Set Set 1 598 598
14 G.I.Stay Wire 7/4mm(8 SWG) Kg. 5 57.45 287.25
15 Earthing Sets H.T Set 1 342 342
16 G.I.Barbed Wire `A' type. Kg. 5 64.27 321.35
17 Danger Board in yard. No. 1 50 50
18 Concreting ration 1:3:6 Cmt. 1 3027 3027
19 G.I.Wire 8 SWG/ 6 SWG Kg. 8 57.4 459.2
20 Black Bituminus Paint Ltr. 1 85 85
21 Red Oxide Paint for 2 coats Ltr. 1 85 85
22 Aluminium Paint for 1 coat Ltr. 1 113 113
23 G.I.Nut Bolts Kg. 6 82.9 497.4
24 Sundries LS 0.06 810 48.6
25 Wedge connectors 0
a) RABIT To RABIT or equivalent AAAC No 2 114 228
Cost of material 26682.34

Assumption:
1) 4- cut points (including 1- rightangle cut point in 1 km.)
2) Average span lengthe - 60 mtrs.
3) Conceriting for all poles, struts & stages. (1:4:8)

Junior Engineer, Dye.Ex Engineer,

M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Dapura Manora Sub Division

Audited by,
 MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD
O& M DIVISION WASHIM

Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No 142/2 at Inzori under
Dapura Dc Tq- Manora Dist- Washim Pump
Item Code No. HVDS AG -16 KVA
11 KV, 16 KVA Three Phase Dist. Transformer Centers on 9 mtrs PSC pole 200 Kg

Sr.
No. Description of Material Unit QTY RT/U.Rs. Amt Rs.

1 11 / .433 KV 16 KVA Transformer No 1 41330.00 41330

2 PSC Pole 9 Mtr (200 KG) No. 2 2260.00 4520
3 Concreting ration 1:3:6 Cmt. 1 3027.00 3027
4 M.S.Channel 75x40x6 mm Kg 108.81 51.80 5636
5 MS angle 50x50x6 mm Kg 22.00 51.80 1140
6 M.S.Flat 50 x 6 mm Kg 24 48.50 1164
7 Disc Insulator 11 KV 45 KN No. 6 244.00 1464
8 Strain Hardware for 34 Sq.mm AAAC Set. 6 140.00 840
9 L.As. 11 KV (Gapless type) with disconector Set 1 1268.00 1268
10 H.T.Stay Set Set 2 598.00 1196
11 Earthing Sets H.T Set 4 342.00 1368
12 11KV H.G.Fuses Set 1 1964.00 1964
13 G.I.Stay Wire 7/4mm(8 SWG) Kg. 19 57.45 1092
14 Danger Board in yard. No 2.00 50.00 100
15 G.I.Strip (25 X 3 mm) ( Earthing) Kg. 22.2 66.78 1483
Single core PVC insulated 10 Sq. mm Stranded
16 Alluminium Conductor wire for HT Jumpering Mtr. 21 26.00 546
17 G.I.Nut Bolts Kg. 14.5 82.90 1202
18 G.I.Barbed Wire `A' type. Kg. 1.75 64.27 112
A Total Cost of Material 69452

1 Transportation on material 4.00% 2778

2 T&P on material cost 1.00% 695
3 Contigencies on material 2.50% 1736
5 Erection cost on material 15.00% 10418
6 Contractor supervision charges on material 5.00% 3473
7 Insurance , Labour & Finance Cost 3.00% 2084
Service Cost 21183
Sub-Total 90634
8 Turnkey Charges 5.00% 4532

Total 95166

Prepared by, Recommeded / Checked by,

Assistant Engineer, Add. Ex Engineer,

Estimate,M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
RW Washim Division Washim Sub Division

Audited by, Approved by,

Executive Engineer,
M.S.E.D.C.Ltd,
Washim Division
Item Code No. 1202
Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No 142/2 at
Inzori under Dapura Dc Tq- Manora Dist- Washim Pump

POLE MOUNTED DISTRIBUTION TRANSFORMER SUB-STATION 63KVA, 11/0.433 KV ON 9 mtr RSJ

POLE
S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.
1 Dist. transformer 63kva,11/.4kv No. 1 86216 86216
2 RSJ 116x100, 9 m long No 2 9254 18508
3 MS Channel 100x50x6 mm Kg. 100 51.8 5180
4 M.S.Channel 75x40x6 mm kg. 44 51.8 2279.2
5 MS angle 50x50x6 mm kg. 22 51.8 1139.6
6 M.S.Flat 50 x 6 mm kg. 24 48.5 1164
7 11 kV Pin Insulators with G.I. Pins NO. 3 135 405
8 Strain Hardware for Dog0.1 or Equ.AAAC. No. 3 322 966
9 L.T.Dist.Boxes 25/63 KVA with MCCB No. 1 10800 10800
10 L.As. 11 KV (Gapless type) with disconector Set. 1 1268 1268
11 H.T.Stay Set No 4 598 2392
12 G.I.Stay Wire 7/4mm(8 SWG) kg. 25 57.45 1436.25
13 Earthing Sets H.T No. 3 342 1026
14 11KV H.G.Fuses Set. 1 1964 1964
No. 1 9240 9240
15 Danger Board in yard. No. 2 50 100
16 G.I.Wire 8 SWG/ 6 SWG Kg. 25 57.4 1435
17 G.I.Barbed Wire `A' type. kg. 15 64.27 964.05
18 Concreting ration 1:3:6 CMT. 2 3027 6054
19 Painting/Hardware & support with numbering of poL.S. 1 225 225
20 DTC Metring with Box, single core L.T. XLPE cable No. 1 7514 7514
(35 sq.mm., 120 mtr length) and other allied
material.
21 Sundries L.S. 1 810 810
Cost of material 161086.1

Prepared by, Recommeded / Checked by,

Assistant Engineer, Dye.Ex Engineer,

Estimate,M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Washim Division Washim Division

Approved by,

Executive Engineer,
M.S.E.D.C.Ltd,
Washim Division
 Item Code No. 1203

Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No 142/2 at Inzori
under Dapura Dc Tq- Manora Dist- Washim Pump
POLE MOUNTED DISTRIBUTION TRANSFORMER SUB-STATION 100KVA, 11/0.433 KV ON 11 mtr RSJ POLE
S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.
1 Dist. Transformer 200 KVA, 11/0.43 kv No. 1 195137 195137
2 RSJ 116x100, 11 m long No 2 11311 22622
3 MS Channel 100x50x6 mm Kg. 100 51.8 5180
4 M.S.Channel 75x40x6 mm kg. 44 51.8 2279.2
5 MS angle 50x50x6 mm kg. 22 51.8 1139.6
6 M.S.Flat 50 x 6 mm kg. 24 48.5 1164
7 11 kV Pin Insulators with G.I. Pins NO. 3 135 405
8 Strain Hardware for Dog0.1 or Equ.AAAC. No. 3 322 966
9 L.T.Dist.Boxes 200 KVA with MCCB No. 1 23400 23400
10 L.As. 11 KV (Gapless type) with disconector Set. 1 1268 1268
11 H.T.Stay Set No 4 598 2392
12 G.I.Stay Wire 7/4mm(8 SWG) kg. 25 57.45 1436.25
13 Earthing Sets H.T No. 3 342 1026
14 11KV H.G.Fuses Set. 1 1964 1964
11KV A.B. Switch, 400 A No. 1 9240 9240
15 Danger Board in yard. No. 2 50 100
16 G.I.Wire 8 SWG/ 6 SWG Kg. 25 57.4 1435
17 G.I.Barbed Wire `A' type. kg. 15 64.27 964.05
18 Concreting ration 1:3:6 CMT. 2 3027 6054
19 Painting/Hardware & support with numbering of pole L.S. 1 225 225
20 Sundries L.S. 1 810 810
21 DTC Metring with Box, single core L.T. XLPE cable (70
sq.mm., 120 mtr length) and other allied material. No. 1 7529.2
7529.2
Cost of material 286736.3

1 Transportation on material 4.00% 7587.092

2 T&P on material cost 1.00% 1896.773
3 Contigencies on material 2.50% 4741.9325
5 Erection cost on material 15.00% 28451.595
6 Contractor supervision charges on material 5.00% 9483.865
7 Insurance , Labour & Finance Cost 3.00% 5690.319
Service Cost 57851.5765
Sub-Total 247528.8765
8 Turnkey Charges 5.00% 12376.443825

Total 282622.3
Particulars
--

Junior Engineer, Dye.Ex Engineer,

M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Dapura Manora Sub Division
 Estimate for load extension of existing IP connection in r/o Bardiya Industries, S No 3/1, murtijapur
road, walai, urban 2 section, Karanja S/Dn, Ta-Karanja, Dist Washim
Cost Data for Augumentation of existing DTC to 11/0.433 KV 200 KVA with rural KITKAT DB
Sr. No. Description of Material Unit QTY Rate/UnitAmount Rs.
1 Dist. Transformer 200 KVA, 11/0.43 kv No 1 195137 195137
2 L.T.Dist.Boxes 200 KVA with KitKat No 1 23400 23400
3 L.As. 11 KV (Gapless type) with disconector Set 1 1268 1268
4 11KV A.B. Switch, 400 A Set 1 9240 9240
5 Danger Board in yard. No 2 50 100
6 G.I.Wire 8 SWG/ 6 SWG Kg. 25 57.4 1435
7 G.I.Barbed Wire `A' type. Kg. 150 64.27 9640.5
8 L.T.XLPE Armoured 3.5 Core cable120 sq.mm. Rmt 25 329 8225
9 L.T. XLPE cable 3.5 Core 240 mm2 Rmt 10 628 6280
10 Painting/Hardware & support with numbering of pole No 1 225 225
11 Sundries LS 1 810 810
Cost of material 255761

1 Transportation on material 0.04 10230

2 T&P on material cost 0.01 2557.61
3 Contigencies on material 0.025 6394
5 Erection cost on material 0.15 38364
6 Contractor supervision charges on material 0.05 12788
7 Insurance , Labour & Finance Cost 0.03 7672.82
Service Cost 78007
Sub-Total 333767
8 Turnkey Charges 0.05 16688

Prepared by, Recommeded / Checked by,

Assistant Engineer, Dye.Ex Engineer,

Estimate,M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Washim Division Washim Division

Audited by, Approved by,

Executive Engineer,
M.S.E.D.C.Ltd,
Washim Division
 MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD
O& M DIVISION WASHIM

Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No
142/2 at Inzori under Dapura Dc Tq- Manora Dist- Washim Pump

Item Code No. HVDS AG -25 KVA

11 KV, 25 KVA Three Phase Dist. Transformer Centers on 9 mtrs PSC pole 200 Kg

Sr.
No. Description of Material Unit QTY RT/U.Rs. Amt Rs.

1 11 / .433 KV 25 KVA Transformer No 1 47113.00 47113

2 PSC Pole 9 Mtr (200 KG) No. 2 2260.00 4520
3 Concreting ration 1:3:6 Cmt. 1 3027.00 3027
4 M.S.Channel 75x40x6 mm Kg 108.8 51.80 5636
5 MS angle 50x50x6 mm Kg 22.00 51.80 1140
6 M.S.Flat 50 x 6 mm Kg 24 48.50 1164
7 Disc Insulator 11 KV 45 KN No. 6 244.00 1464
8 Strain Hardware for 34 Sq.mm AAAC Set. 6 140.00 840
9 L.As. 11 KV (Gapless type) with Set 1 1268.00 1268
disconector
10 H.T.Stay Set Set 2 598.00 1196
11 Earthing Sets H.T Set 4 342.00 1368
12 11KV H.G.Fuses Set 1 1964.00 1964
13 G.I.Stay Wire 7/4mm(8 SWG) Kg. 19 57.45 1092
14 Danger Board in yard. No 2.00 50.00 100
15 G.I.Strip (25 X 3 mm) ( Earthing) Kg. 22.2 66.78 1483
Single core PVC insulated 10 Sq. mm
16 Stranded Alluminium Conductor wire for Mtr. 21 26.00 546
HT Jumpering
17 G.I.Nut Bolts Kg. 14.5 82.90 1202
18 G.I.Barbed Wire `A' type. Kg. 1.75 64.27 112
A Total Cost of Material 75235

Prepared by, Recommeded / Checked by,

Assistant Engineer, Dye.Ex Engineer,

Estimate,M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Washim Division Washim Division
Audited by, Approved by,

Executive Engineer,
M.S.E.D.C.Ltd,
Washim Division
 MAHARASHTRA STATE ELECTRICITY DISTRIBUTION COMPANY LTD
Washim Division

Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No 142/2 at
Inzori under Dapura Dc Tq- Manora Dist- Washim Pump
L.T.Aerial bunched cable(3x70+1x16+1x50) line

SR.NO DESCRIPTION OF MATERIALS. UNIT QTY RT/UNIT(RS)AMT.(RS)

.
1 RSJ Pole 8 Mtr No. 1.00 0
2 M.S.Flat 50 x 6 mm Kg 1.60 48.5 77.6
3 Earthing Sets L.T. No 0.50 166 83
4 L.T. Stay sets No 0.50 472 236
5 G.I.Stay Wire 7/3.15mm(10SWG) Kg 4.00 57.45 229.8
6 Stay Insulators No 0.50 10 5
7 G.I.Wire 8 SWG/ 6 SWG Kg. 1.00 57.4 57.4
8 Concreting ration 1:3:6 Cmt 0.34 3027 1029.18
9 Sundries such as N/B, Washers, Welding etc. LS 0.10 2900 290
10 L.T.Aerial bunched cable(3x70+1x16+1x50) Rmt 50.00 168 8400
11 AB suspension clamp assembly for AB cable Pair 0.50 266.2 133.1
12 AB Dead End clamp assembly for AB cable Pair 0.50 399.3 199.65
13 Piercing Connector for network No 3.00 133.1 399.3
14 Piercing Connector for service box No 5.00 133.1 665.5
15 Neutral Bare Conductor Connector No 1.00 60 60
16 WPTC 10 sq mm Rmt 7.00 17.49 122.43
Deep Drawn Metal L.T. Service Connetion
Distribution box for AB Cable for 3 Phase
Incoming and 4 nos. three phase outgoing
17 No 1.00 893 893
A Total Cost of material 12880.96

1 Transportation on material 4.00% 515.2384

2 T&P on material 1.00% 128.8096
3 Contigencies on material 2.50% 322.024
4 Erection cost on material 15.00% 1932.144
5 Contractor supervision charges on material 5.00% 644.048
6 Insurance , Labour & Finance Cost on material 3.00% 386.4288
B Total Service Cost 3928.6928
C Sub-Total (A+B) 16809.6528
7 Turnkey Charges on material & service cost i.e on C 5.00% 840.48264
D Total Tender Cost 17650.13544

Junior Engineer, Dye.Ex Engineer,

M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Dapura Manora Sub Division
Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No 142/2 at
Inzori under Dapura Dc Tq- Manora Dist- Washim Pump
Activity Schedule for Three Phase Service Connection for Load from 3 HP to 27 HP for HVDS AG
Scheme
L.T.Aerial bunched cable(3x16 Sq.mm) with messenger wire
1 (1X25 Sq. mm) Mtr. 140 55 7700
SMC / Metal Meter Box with toughned glass window along
2 with Three Phase Four Pole MCB of suitable capacity No. 7 3756 26292
3 G.I Wire 8 SWG for Earthing Kg 7 57.4 401.8
4 Sundries Material like GI Nutbolt, Washers, Lugs, Nails, clamp forNo. 7 810 5670
Total cost of material 40063.8

Prepared by, Recommeded / Checked by,

Assistant Engineer, Dye.Ex Engineer,

Estimate,M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Washim Division Washim Division

Approved by,

Executive Engineer,
M.S.E.D.C.Ltd,
Washim Division
 Activity Schedule for Item No. 6914A (R) LT AB Cable with one pole for Extention of service
connection AB Cable

Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No 142/2 at
Inzori under Dapura Dc Tq- Manora Dist- Washim Pump
Sr. No. Description of Material Unit QTY RT/U.RAmt Rs.
Three Phase 16 mm sq AB cable with massenger wire of 25
1 mm sq. Meter 55 55 3025
2 Accesseries for end pole/mid span pole LS 1 500 500
3 PSC Pole 9 Mtr (200 KG) No. 1 2260 2260
4 11 KV Top fitting with clamp GI No. 1 123 123
5 Stay Set No. 2 598 1196
6 G.I.Stay wire 7/4 mm (8 swg) Kg. 19 57.45 1091.55
7 G.I.Barbed Wire `A' type. Kg. 0.7 64.27 44.989
8 Danger Board in yard. No. 1 50 50
9 Concreting ration 1:3:6 Cmt. 0.5 3027 1513.5
10 Earthing Set HT Set 1 342 342
Cost of material 10146

Prepared by, Recommeded / Checked by,

Assistant Engineer, Dye.Ex Engineer,

Estimate,M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Washim Division Washim Division

Approved by,

Executive Engineer,
M.S.E.D.C.Ltd,
Washim Division
 Item code No. 0923
Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No 142/2 at Inzori
under Dapura Dc Tq- Manora Dist- Washim Pump
SINGLE POLE CUT POINT STRUCTURE FOR 11KV LINE ON RSJ 9 M POLE
S.N. Description of material Unit Qty. RT/U.RsAmt Rs.
1 RSJ 116x100, 9 m long No. 2 9254 18508
2 M.S.Channel 75x40x6 mm Kg. 80 51.8 4144
3 MS angle 50x50x6 mm Kg. 50 51.8 2590
4 Strain Hardware for Dog0.1 or Equ.AAAC. No. 12 322 3864
5 Disc Insulator 11 KV 70 KN No. 12 344 4128
6 H.T.Stay Set No. 4 598 2392
7 G.I.Stay Wire 7/4mm(8 SWG) Kg. 26 57.45 1493.7
8 Earthing Sets H.T No. 2 342 684
9 G.I.Wire 8 SWG/ 6 SWG Kg. 4 57.4 229.6
10 G.I.Barbed Wire `A' type. Kg. 4 64.27 257.08
11 Danger Board in yard. No. 2 50 100
12 Black Bituminus Paint Ltr. 1 85 85
13 Red Oxide Paint for 2 coats Ltr. 3 85 255
14 Aluminium Paint for 1 coat Ltr. 2 113 226
15 Concreting ration 1:3:6 Cmt. 3 3027 9081
16 Sundries LS 2 810 1620
Cost of material 49657.38

1 Transportation on material 4.00% 1986.2952

2 T&P on material cost 1.00% 496.5738
3 Contigencies on material 2.50% 1241.4345
5 Erection cost on material 15.00% 7448.607
6 Contractor supervision charges on material 5.00% 2482.869
7 Insurance , Labour & Finance Cost 3.00% 1489.7214
Service Cost 15145.5009
Sub-Total 64802.8809
8 Turnkey Charges 5.00% 3240.144045

Total 68043.024945
Particulars
Tender/ Estimate Amount
37.03%
Cost with overheads on Material 68043.02
Total Cost of the Estimate 68043.02

Prepared by, Recommeded / Checked by,

Assistant Engineer, Dye.Ex Engineer,

Estimate,M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Washim Division Washim Division
Audited by, Approved by,

Executive Engineer,
M.S.E.D.C.Ltd,
Washim Division
 Item Code No. 6723
Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No 142/2
at Inzori under Dapura Dc Tq- Manora Dist- Washim Pump
11 kV A.B. Switch 400 Amp with DP structure.
Sr.No Description of Material Unit Qty. Rate Amount
1 11KV A.B. Switch, 400 A Set 1 9240 9240
2 MS Channel 100x50x6 mm Kg 50.6 51.8 2621.08
3 M.S.Channel 75x40x6 mm Kg 32 51.8 1657.6
4 H.T.Stay Set Set 0 598 0
5 Strain Hardware forWeasel/Squirrel Set 0 179 0
6 Disc Insulator 11 KV 70 KN No 0 344 0
7 RSJ 116x100, 9 m long No 0 9254 0
8 Sundries LS 0 810 0
9 Concreting ration 1:3:6 LS 0 3027 0
Cost of Material 13518.68

Junior Engineer, Dye.Ex Engineer,

M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Dapura Manora Sub Division
 Item Code No. 0911
Estimate for 1 no 190 HP IP con in R/O BhagyaDips Waste Mangement Pvt. Ltd. Gut No
142/2 at Inzori under Dapura Dc Tq- Manora Dist- Washim Pump
11 kV Single Circuit Express/Highway Crossing with 55 sqmm AAAC line on100X116MM,
11 mtr RSJ Poles
S.N. Description of Material Unit QTY RT/U.Rs. Amt Rs.
1 RSJ 116x100, 11 m long No. 4 11311 45244
2 M.S.Channel 75x40x6 mm Kg. 160 51.8 8288
3 MS angle 50x50x6 mm kg. 22 51.8 1139.6
4 M.S.Flat 50 x 6 mm kg. 24 48.5 1164
5 AAAC 55 mm2 m 100 28.56 2856
6 11 kV Pin Insulators with G.I. Pins NO. 6 135 810
7 Disc Insulator 11 KV 45 KN NO. 12 244 2928
8 Strain Hardware for Dog0.1 or Equ.AAAC. No. 6 322 1932
9 H.T.Stay Set No 4 598 2392
10 G.I.Stay Wire 7/4mm(8 SWG) kg. 25 57.45 1436.25
11 Earthing Sets H.T No. 4 342 1368
12 Danger Board in yard. No. 4 50 200
13 G.I.Wire 8 SWG/ 6 SWG Kg. 25 57.4 1435
14 G.I.Barbed Wire `A' type. kg. 30 64.27 1928.1
15 Concreting ration 1:3:6 CMT. 4 3027 12108
16 Black Bituminus Paint Ltr. 1 85 85
17 Red Oxide Paint for 2 coats Ltr. 3 85 255
18 Aluminium Paint for 1 coat Ltr. 2 113 226
19 Sundries L.S. 1 810 810
20 Wedge connectors
a) RABIT To RABIT or equivalent AAAC No 12 114 1368
Cost of material 87972.95

1 Transportation on material 0.04 3518.918

2 T&P on material cost 0.01 879.7295
3 Contigencies on material 0.025 2199.324
5 Erection cost on material 0.15 13195.94
6 Contractor supervision charges on materia 0.05 4398.648
7 Insurance , Labour & Finance Cost 0.03 2639.189
Service Cost 26831.75
Sub-Total 114805
8 Turnkey Charges 0.05 5740.235

Total 120545
Particulars

Prepared by, Recommeded / Checked by,

Assistant Engineer, Dye.Ex Engineer,

Estimate,M.S.E.D.C.Ltd, M.S.E.D.C.Ltd,
Washim Division Washim Division

Approved by,

Executive Engineer,
M.S.E.D.C.Ltd,
Washim Division