ESTIMATE

Estimate is Prepared for erection of New 100 KVA DTC Pole mounted along with associated 11KV S/C overhead HT line for distance of 5mts and alied work for releasing 43 Nos of LT Connections.
Sr. No Description Unit Qty Cost of Material Cost of erection Rate Reference
Rate Amount Rate Amount
1 Supply and Erection of RCC Pole 11 mtr as per the drawing No.CEE/E-698
REV-3 as per annexure confirming to IS 785-1998 as amended upto
date.The component used for pole shall conform o following IS ammended
upto date 1)ordinary port land cement 53 grade IS 12269 2) Aggregate IS
383-1970 3) Torsteel IS 1786 - 7985 4) MS bar IS 432 p 1 & 2-1982 No 3.00 16371.00 49113.00 8600.00 25800.00 1c
2 Supply and erection of 11 KV/LT HDG stay set complete with 11DG stay 16(b)+16(d)+16(c)x4.57+16(
rod & HDG plate, break insulator 8KV, HDG stay clamps, HDG Nut bolts 1)+5(i)+13(b)(c)(2x200gm/n
& HDG stay wire 7/10 swg etc. For 11 mtr long RCC pole. Set 3.00 4613.57 13840.71 2536.34 7609.02 b),11c
3 Supply and erection of 11 DGH Structure for 12 DPS. Each transformer
centre DP consist of 11DGH staructure material as follows a) GI Channel
ISMC 75X40X7.3MM 2.75 mtrs long 2 pieces for incoming line &
installation of isc insulators b) GI Channel ISMC 75x40x7.3mm 2.75 mtrs
long 2 pieces for GOAB switch c) GI channel ISMC75x40x7.3mm
2.75mtrs long 2 pieces for a GOAB switch c) GI channel ISMC
75X40X7.3mm 2.5mtr long 2 long pieces for llG fuses d)GI Channel ISMC
75X40X7.3mm 2.75 mtrs long 2 pieces for installation of lightening arrestor
e) GI Channel ISMC 100x50x7.3mm 2.75 mtrs long 2 pieces for installation
of Transformer f) GI channel ISMC 75X40X7.3mm 2.75mtrs long 2 pieces
for side support of transformer g) GI Channel ISMC 75x40x7.3mm 2.75
mtrs long 4 pieces for installation of any other items h) GI Channel ISMC
100x40x7.3mm 0.52 mtrs long 2 pieces for installation of Transformer base
channel.
4 Supply and erection of 11 kv rated voltange GOAB switches tilting type,
outdoor, manually operated, tripple pole,single break,conforming to IS
:9921- Part I to V as amended up to date and detailed specification eclosed
herewith. Each set shall comprise of six pedestal and three tilting post
insulators. Insulator should be factory cemented by the manufacturer of the
insulator and have minimum 320mm creepage distance and AB switchs
Contact shall be of copper/copper alloy. The AB switch shall be of
following current rating 200A Set 1.00 23535.00 23535.00 3971.00 3971.00 9(a) (i)
5 Supply and erection of 11 KV, 200 A Horn gap fuse unit (set of three) shall
be as per enclosed drg No CEE/E-786. Revision 3 and detailed
specifications enclosed herewith. set 1.00 10450.00 10450.00 3368.00 3368.00 10(a)
6 Supply and erection of G.I earthing pipe 2500mm long, 40mm dia class B
fabricated and perforated filled with homogenous mixture of 20Kgs of salt
and sand/soil inclusive of excavation, back filling & spreading of excavated
earth evenly as per Drg No CEE/E-829. The work includes excavation of put
in any type of soil classified under soft strata of Annexure A of CPWD-8
set 6.00 2730.00 16380.00 2444.00 14664.00 25(c)
7 Supply and erection,resting and commissioning of MS Distribution Box
along with 12 Nos 200 A kit kat fuse and MCCB odf 400A, 415 Volts. The
box shall be fabricated with MS Sheet 12 gauge with overlapping rain proof
slit ventilators on both side of the distribution box with wire mash to
preventry of insects with pin head door hinges locking arrangements and
shall have require no of bus bar made out of alluminium stripa 40x6 mm,
other & accesories for 200KVA DTC. Set 1.00 63140.00 63140.00 8795.00 8795.00 14(a)(ii), 12(c)(ii)
8 Supply and erection of 9 KV, 5KA nominal discharge current metal oxide
gapless distribution class Lightning arrestor conforming to IEC-600994-4
and IS 3070 part 3 1993 as amended upto date suitable for 11 KV 50 11 Z
effectively earthed neautral system with necessary mounting arragements
and connector suitable to connect ASCR conductor upto overall diameter
12.30mm No. 3.00 3033.00 9099.00 174.00 522.00 12a,10a
9 Supply and Erection of Three and half core armoured XLPE cable of size
120 sq mm crossed linked polythelene insulated, PVC shcalted 3.5 crore
120sq mm cable with gavanized steel strip aroured alluminium cable of
1100 volts grade suitable for 3 phase earthed system and conforming to
IS:7098 (Part 1)/1988 as amended upto date. Mts 600.00 913.00 547800.00 17600.00 105600.00 22evi
10 Supply and erection of XLPE single core unarmoured Alluminium cable 50
sqmm, 1.1 KVA grade. Mts 30.00 83.00 2490.00 56.00 1680.00 22bi
11 Supply and erection of XLPE single core Unarmoured Alluminium cable
300 sqmm, 1.1 KV Grade Mts 40.00 477.00 19080.00 218.00 8720.00 22bix
12 Supply and erection, testing and commissioning of Alluminium wound 200 MRA-CEE/CSC/Tech-
KVA, 11KV/0.4 KV Distribution transformers level II losses, Alluminium 18(MRA-40/2022-23/1539
winding with bimetalic terminal connectors, Energy efficiency level II as per dated 25/10/2022 and 7(a)(ii)
SS:1180( Part-I);2014 Distribution Transformer.star rating No 1.00 377405.00 377405.00 15638.00 15638.00 of 2022
13 Supply and Erection of HDG II KV 'V' shape cross arm of channel ISMC 75
x 40 x 7.3mm with HDG clamp & HDG nut bolts etc for 11 Mtr long RCC 3(c)+5(c)+13(b)(c)(2x200
pole as per drg no CEE/E-408-R1 Set 2.00 1974.20 3948.40 415.00 830.00 gm/nb),11c
14 Supply and erection of HDG cut point channel of 1.3 mts long with clamps 3(g)+5(c) + 13(b)(c)(2x200
and nuts & bolts for 11 mts RCC Pole set 2.00 2464.20 4928.40 569.00 1138.00 gm/nb),II(c)
15 Supply and Erection of HDG guard crossarm of channel of 1.5 mts with 3(I)+5(e)+13(b)(c)(2x200
HDG clamps HDG nut bolts for 11 Mts long RCC Pole. Set 2.00 2701.20 5402.40 623.00 1246.00 gm/nb),11c
16 Supply and Erection of HDG stay clamps for 11.0 mtrs long RCC pole with
nut bolt Pair 2.00 498.00 996.00 71.40 142.80 3o+12i(2*200gms/nb)
17 Supply and erection of 11kv Disc insulators ball and socket type. A
porcelam brown glazed duly cemented at factory with MCI Socket cap,
forged steel ball pin and supplied with phosper bronze "W" split pm as per
IS 731-1971 as amended upto date Minimum failing load 45 KN pin ball
diameter 16mm Minimum creepage distance 320mm with 2 bolted type
hardware fitting 45 KN suitable for 11 KV ball and socket type disc
insulator of 16mm pin failing laod of 45KN and suitable for ACSR
conductor set 6.00 2365.00 14190.00 332.00 1992.00 17(g)(i)+17(h)(iv)
18 Supply and erection of HDGI Top fitting crossed arm channel ISMC 75 x 40
x 6mm 0.7 mts long along with HDGI clamp and nut bolt for 11 mts long 3(k)+5(e)+13(b)(c)(2x200
RCC Pole set 2.00 1324.00 2648.00 305.00 610.00 gm/nb), 11c
19 Supply and erection of 11 KV brown glazed porcelain pin insulator with
minimum failing load of 5KN and the minimum creepage distance of
320mm conforming to IS 731-1971 as ammended upto ate And forged GI
pin conforming to IS 2486 part 1 & 2 as ammended upto date suitable for 11
KV glazed porcelain pin insulators conforming IS 731/71 as ammended upto
date GI pin shall conform to reference S-165 N fig 5 of IS 2186/(part II)/74
as amended upto date. Dimension X in said fig shall be 150mm(screwed
100mm).Pin shall be supplied along with one suitable GI hexagonal nut and
GI spring washer Minimum failing load of pin shall be 10 KN
Set 6.00 693.00 4158.00 152.00 912.00 17(c)+17(d)
20 Supply and erection of ACSR 'WEASEL' conductor of size (6/1/2.59mm)
for earthing , jumpering, and for extension of HT line. Kms 0.20 33409.00 6681.80 7110.00 1422.00 2ai, 4ai
21 Supply & Fixing of Enamelled danger board as per DRG NoCEE/480 No. 2.00 248.00 496.00 51.00 114.00 15
22 Supply and erection of FRP Fencing Complete with Gate as per
specification for Distribution size Transformer (Size 4Mx3Mx2M) with
concreting for FRP Fencing Supports with Plinth(0.3x0.3x0.5)C.u.m x 12 27(a) of 2020 and 21(a) of
nos Each ratio 1:3:6 No. 1.00 76667.00 76667.00 35000.00 35000.00 2022
23 MODEM as per MRT specification No. 1.00 6000.00 6000.00 0.00 25zb
24 DTC metering unit No. 1.00 25688.00 25688.00 1072.00 1072.00 11h
25 Pole Numbering MRA NO.
CEE/TECH/18/CSC/2019-
Nos 2.00 104.33 208.66 0.00 20/1452 Dated 01/01/2020

Cost of Material 1328285.77

Cost of Erection 253065.82
TOTAL 1581351.59
Add 18% GST 284643.29
TOTAL 1865994.88

Signature Not Verified

Digitally signed by AMEIY SHAMBA GAONKAR
Date: 2024.03.07 17:56:45 IST
Location: Goa