Estimate Cost Calculation Sheet

WBS Element : E-2022-35-01-24-02-028 WBS Desc. : Estimate for extension of power supply t
Work Executed by : DEPARTMENT
Service Connection Estimate : NO
Estimate Plan Cost : 1,73,397.50
All
Sub- BI_
CSC Registration HT / Doc. No of Exst.
Applicant Name Cat. cat. / Con. load Cat. Con. load Mont Exst. load Exst. SD
Number LT Receiv Shifts Cat
Volt. hly
ed
NR508223529371 G P STREET LIGHT LT 06 001 5,000 X 0

SD Calculation:
CSC Registration No. of No of Development
Cat. Cont. load Tariff S.D Tariff D.C Cat. Cont. load Tariff S.D Tariff D.C S.D Charges
Number Times S.D Shifts Charges
NR508223529371 06 5,000 0800 1200 1 4,000 6,000
Total 00 0 4,000 6,000

DC Calculation / DTR:
New DTR Cost : 90,638.14
DC as per Load(incl GST) : 7,080.00
Final Dev. Charges : 0.00
Sl. No. Material Material Description Quantity Total Cost

18% GST on Road Cutting Charges : 0.00

Service Line Charges Calculation :

Estimate Plan cost : 1,73,397.50
Dept. issued Mat. cost : 1,727.76
SL Charges : 1,71,670.00

Description of Demand
Service Line Charges 171,669.74
Security Deposit 4,000
Rounded-off cost 0.26
Total Cost 175,670
Note : Material cost is calculated based on Plan cost and Moving average cost - whichever is higher on the date of approval.

Generated on 09-06-2023 14:52:32 in NGK_DEO_NGK lo