Brafer dterur f a T G442262236

fagr faeevr oger, Email id- soedcmárzapurta

yafer fter fteeUT frr farfhès aall.com

serer, terrqe e t tar: 03723BPSE068

/faofaoiofio) / da/ Rae fzi.

(6o) (60 )
196206.00 11931.00 42524.00 250661.00
faofaoio fao) 2023-24 3rerter
/faofaoo
/2023-24

196206.00 11931.00 42524.00 250661.00

( H N)

2 sfUTÉt situ, tga frrem sve-ttra, range

 T T1tere- e/Rte 2023-24 arrta uT-rage faare w-Ur heange A

2
3

PCC Poles, 8.5 meter long 12 2517.00 30204.00

ACSR Weasel Conductor 1.890 28521.00 53904.69

11 KV X-arm 5 818.00| 4090.00

5
M.S channel, 100x50x2240 mm (Top-channel)
Base angle TTTTT
2
1
909.00
1956.00|
823.00|
909.00
3912.00
823.00
MS channel, 100x50x2028 mm(Dropper) 7376.00
Earthing Complete 8 922.00 0
11 KV Pin Insulator with pins 21 219,00 0 4599,00
1 74298.00 74298.00
Transformer 11/0.4,25 KVA. 0 2928.00
10 DiscInsulator with fitting 12 244.00
5 2230.00l 11150.00
11 Stay Complete with Concreting 960.00
12 LTShackle Insulator 16 60.00
2 526.00 1052.00
13 M.S Channel, T-off

Total 196205.69

anter a f r
far f ER

Vtnge
 f e rag

ufen

() ufoyfh

2700 56
wf fdfte (ed) te f h e

aerei 0.00 196206.00 196206.00

vvfau uur (urt a vifr
a1.6 9%) 0.00 0.00 0.00

aere 0.00 11931.00 11931.00

() en an tg ifr
0,00 42524.00 42524.00
a farev 18 5% Tax for Laber Cost &
0.00 19395.00 19395.00
Contingenci &, T&P
270056.00

10

wd tu/A re io fofer

11

arfrvreh afir seher af

frr fre uvg fihu
Vaye
 |Fbracket with bolts &nuts 15100 755001
2 Danger Board with clamps &bolts 160.00 178060
3 PGclamps forconductor 124.00) 223200
4 X-arns holding clamps with bolts & 160.00
10000)
nuts.
5 IMSSclamp for T-off channel with 176400)
14 126.00
bolts &nuts
6 Stone pad, 300x300x75 mnm 12 8S.00) 1020.00)
LT Clamp With Nut &Bold 15300) 244500)
Earth Wire Clamp 124.00 49600)
9 Nut Bolt forShackleInsulator 4 10600 424.00
10 Loop Guard n9 00 71200)

1103100
11931,.00

1 Cartage Charges 01 Job 14569.00) 1456000)

2 Erecion Charges 01 Job 16651.00 1665100
3 Concreting of pole 12 942 1150400

42524,00
S4455.00

afeneh a f r

henge
 REPORT

2)00S6
The Estimate amounting to Rs. 259943.00 only has been framed to cover
the to installation of one Nos. 25 KVA Transformer & Proper voltage supply to
Vill-Yadavpur, Block-Chhanbey, Distt-Mirzapur. under Business Plan during the
year 2022-23.

It is proposed to construct 0.330 Km 11 KV HT line, 0.130 Km LT Line on

PCC poles and 0l x 25 KVA, 11KV/220 Volt Sub-Station on double pole, line
to meet out the load due to overloading of existing 25KVA S/S.
The line shall be tapped from the existing 11 KV-Mahuwari-1, feeder
emanating from 33/11 KV-Jigana, Sub-Station.

The rates provided in the estimate are as per current RESSPO schedule. The
work will be carried out under the supervision of SDO-I1, EDSD-I1, EDD-I1,
Mirzapur.

SDO

Ch, te Board Rs..A.sSkO

Ch, to Consumer Rs.mucN
Sunction No.z4,Dated.R29
D. A. (W E. E.
 ABSTRACT

Unit Estt Aount Total Amonnt

Deseriptien Quantity

No 119758.00) 1197580o
25 KVATE
No 102138.0o 10213800
211KV Linc 1

48160.00 48160 00
LTLine No
270056.00 270056.00
Total

SDo
 Block Disst
Neagr Sasiess Paa the year 2822-23
Paecuiars Quantity Unit
Z2|2|22
3 4
Rabe

5
Amoumt
6
2 2517.00 S03400
2 85.00 170 00
28521.00 28521
LS hanne 1 0 N m (Tes-channe
Sase angie 2 1958 00 391200
Cans wth s &bots o vancus sze To
22|2|2|2|2|2|242 12600 1260 00
Sane 1 0 b 8 o e r S23 00 82300
Eattig mgie 2 184400
9Dange Soand 2 160.00 32000
3 21900 657 00
Tansime th 25 KWA 74298 00 7429800
244.00 1484 00
13 Say Campilete ith Canceting 2 2230 00 4480.00
Toal Cst of Nateiails 95436.21

a Catage harges 6680 53

Eecta Chages 7634 90

Canatinga oe 2 942 00 1884 00
1619943
Y8GST rwork 2915.90
114551.54
3ntingency Changes on Rs 343658
117988 0S
L3% TSP Chages on Rs 176982
11975791

Total 119757 91

Su Divisonal Ocer Junior Engineer

 Estimate for erection of 1l KV 3 phase 3 wire
Rate
2222222le
522 Unit Quantity Amount
Particulars
2 3 4 5
PCC Poles,8.5 meter long No 6 2517.00 15102.00
2
11 KVV-type SteelX-arms No 5 818.00 a090.0ol
3
No 18 219.00 3942. 00
11 KV PinInsulator with pins
ACSR Weasle Conductor Km. 1.260 28521.00 35936 4
M.S Channel, 10Ox50x1300 mm for T-off No 2 526.00 1052.00

7 Stay Complete No 2 2230.00 4460.00

8 Earthing Complete No 6 922.00 5532.00

No 244.00 1464.00]
Disc Insulater with fitting T&C Type
No 5 151.00 756 00
10F-bracket with bolts &nuts
N 6 160.00 960.00
11 Danger Board with clamps &bolts
No 18 124.00 2232.00
12 G clamps for conductor
13 X-arms holding clamps with bolts & nuts. No 5 160.00 800.00
14 M.S clamp for T-off channel with bolts & nuts 126.00 504.00
15 Stone pad, 300x300x75 mm No 6 85.00 510.00

Total 77339,46

1 Job 5413.70
() Cartage Charges
() Erection Charges 1 Job 6187 16
(i) Concreting of pole 6 No 942.00 5652 00
Total 17252.92

18GST for work 3105.53

97697.90

3% Contingency Charges on Rs. 2930.94

100628.84

1.5% T&P Charges on Rs. 1509,43

102138.27

Total 102138.27

Sub-Divtsional Officer Juniof Engineer

 Estimate of 440 Volt for erection of LT Line 3 phase 4 wire
SLNO Particulars Unit Quantity Rate Amount
5 7

PCC Poles, 8.5 meter long No 2517.00 10069.00

Stone Pad No 85,00 340.00

ACSR Weasle Conductor Km 0620 2852100 17683 02
No 16 153.00 2448.00
4 LT Clamp With Nut Bolt
496 00
Earth Wire Clamp
Lt Shackle Insulator
---
No

No
124.00
60.00 960.00)

Kg 106.00 424.00
7 Nut Bolt for Shackle tnsulator
No 1 2230.00) 2230.00
8 |Stay Complete
Loop Guard Complete 3 Phese No 8 89.00 712 00
35361.02
Total
Job 2475.27
(0 Cartage Charges 2828.88
1 Job
) Erection Charges 3768.00
4 No 942.00
() Concreting of pole
9072.15|
Total
18GST for work
1632.99
46066.16
1381.98
3% Contingency Charges on Rs.
47448.15

711.72
1.5% T&P Charges on Rs.
48159.87

Total 48159.87

Sub-Divistbnal Officer Junior Engineer