Estimate Draft Report for Project Number: 463224

Report Run Date: 25-05-2019 17:51:37

Project Number : 463224 Estimate Number : ashwin-deposit Version : Draft

: O/o E.E.(STC DN.)
Project Type : Deposit Project Organization Distribution Centre :
NARSINGHPUR
Scheme Code : 000 Scheme Name : DEPOSIT WORK Area Store : Area Store Jabalpur

Project Start Date : 25-MAY-19 Completion Date : 30-MAY-20 Project Status : Ready for Estimation
Total Cost : 549269.79 Item Cost : 335499.82
Consumer Name : Ashwin MEhta Deposit Amount :0 Supervision Amount : 26155.7

Estimate Prepared By : Mr. Avneesh Kumar Singh

Name of Work : ashwin-deposit
History & Scope : ashwin-deposit
Technical Viability :.
Certificate :.

Nature of Work:
New, Augmentation and Conversion of 11 KV, 33 KV and LT Line

Page 1 of 6
Funding Source:

Code Name Percentage Loan No.

CCF Consumer Contributed Fund 100 NOT APPLICABLE

Allocation No.:
OHL-11 KV LINE : 140816

Estimate Schedule/ Technical Aspects:

Labor &
Schedu Schedu Centage Total
Task Number UOM Schedule Description Trans. Item Cost
le No. le Qty (%) Cost
Chg. (%)
Charges 0 0
11 KV LINE ON 140 KG.,8.0 MTRS.LONG PCC POLES
C-1.2 Material C-1.2 0.30 Kilometer WITH RABBIT CONDUCTOR AVERAGE SPAN OF 83 11.5 36.2 117829.91 174034.78
MTR
SINGLE POLE CUT POINT SCHEDULE FOR 11KV
F-8.1 Material F-8.1 12.00 Each SINGLE POLE CUT POINT FOR STRAIGHT LINE & 11.5 68.78 143944.16 259502.52
ANGLE UPTO 45º FOR RURAL AREA
Labor 0 0
Miscellaneous-Ca
11.50 10.00 73725.75 89576.79
pital
Overheads 0 0
Returnable
0 0
Material
Supervision 0 26155.7
Total: 335499.82 549269.79

Item Details:

Page 2 of 6
Task Number : C-1.2 Material Task Name : C-1.2 Material

Compan Total
y Cost
Item Code Item Description UOM Remarks Expenditure Type Qty Rate Item Cost
Provided
(DW)
PCC POLE 140 KGS 8 MTRS
I2170001 Number OHL-11 KV LINE 4 1901 7604 11231.11
LONG
11 KV V CROSS ARM 65X65X6
I2144003 Number OHL-11 KV LINE 4 816 3264 4820.93
MM. ANGLE TYPE
BACK CLAMP FOR 140 KG PCC
I2147001 Set OHL-11 KV LINE 5 108 540 797.58
POLE MS FLAT 50X6 MM
11 KV TOP CLAMPS
I2146003 Number OHL-11 KV LINE 4 199 796 1175.69
65X65X6MM ANGLE TYPE
EARTHING COIL OF 115 TURNS
I2123002 OF 50 MM.DIA AND 2.5 MTR Number OHL-11 KV LINE 4 100 400 590.8
LEAD OF 4.0 MM G.I WIRE
11 KV, 5KN PIN COMPOSITE
I2401004 Number OHL-11 KV LINE 11 168 1848 2729.5
POLYMER INSULATOR
AAAC RABBIT CONDUCTOR
Kilomet
I1102004 0.05 SQ. INCH (55 SQ.MM. OHL-11 KV LINE 3.25 30863 100304.75 148150.12
er
AL.EQ.)
JOINTING SLEEVES
I2109004 (ALUMINIUM) FOR RABBIT Number OHL-11 KV LINE 2 77 154 227.46
CONDUCTOR
BACK FILLING OF POLES WITH
I9132019 Number OHL-11 KV LINE 4 114 456 673.51
BOULDERS
CONCRETING (1:3:6) OF PCC
POLE @ 0.05 CMT. PER POLE cubic
I9132015 OHL-11 KV LINE .18 4637 834.66 1232.79
(INCUDING BASE PADDING & meter
MUFFING)
I7115001 RED-OXIDE PAINT Litre OHL-11 KV LINE .15 81 12.15 17.95
I7115002 ALUMINUM PAINT Litre OHL-11 KV LINE .15 169 25.35 37.44
ANTI CLIMBING DEVICE
Kilogra
I2116002 (BARBED WIRE 3.5 KG) GS 2.5 OHL-11 KV LINE 12.6 67 844.2 1246.88
m
MM DIA (12 SWG)
I2169005 DANGER BOARD ENAMELED 11 Number OHL-11 KV LINE 4 55 220 324.94

Page 3 of 6
 KV
ALUMINIUM BINDING WIRE Kilogra
I2113001 OHL-11 KV LINE .9 282 253.8 374.86
AND TAPE m
M S BOLT WITH NUT 16X200 Kilogra
I2502275 OHL-11 KV LINE .6 65 39 57.6
MM m
M S BOLT WITH NUT 16X140 Kilogra
I2502277 OHL-11 KV LINE 3 65 195 288.02
MM m
Kilogra
I2502002 M S BOLT WITH NUT 16X40 MM OHL-11 KV LINE .6 65 39 57.6
m
Total: 117829.91 174034.78

Task Number : F-8.1 Material Task Name : F-8.1 Material

Compan Total
y Cost
Item Code Item Description UOM Remarks Expenditure Type Qty Rate Item Cost
Provided
(DW)
PCC POLE 140 KGS 8 MTRS
I2170001 Number OHL-11 KV LINE 12 1901 22812 41125.47
LONG
11 KV SINGLE POLE CUT POINT
I2157003 Set OHL-11 KV LINE 12 4951 59412 107107.95
100X50X6 MM CHANNEL
11 KV, 5KN PIN COMPOSITE
I2401004 Number OHL-11 KV LINE 36 168 6048 10903.33
POLYMER INSULATOR
11 KV, 45 KN DISC T&C
I2402006 COMPOSITE POLYMER LONG Number OHL-11 KV LINE 72 132 9504 17133.81
ROD INSULATOR
11 KV STRAIN HARDWARE
I2107001 Set OHL-11 KV LINE 72 87 6264 11292.74
(T&C TYPE) FITTINGS
MS STRAIN PLATE 65X8 MM,
I2107004 Set OHL-11 KV LINE 48 265 12720 22931.62
250 MM LONG
EARTHING COIL OF 115 TURNS
I2123002 OF 50 MM.DIA AND 2.5 MTR Number OHL-11 KV LINE 12 100 1200 2163.36
LEAD OF 4.0 MM G.I WIRE
STONE BLOCK /RCC BASE
PLATE SIZE 450X450X75 MM ( 3
I2207014 Number OHL-11 KV LINE 12 287 3444 6208.84
NO PER STAY & 1 NO PER
POLE FOR BASE PADDING AS

Page 4 of 6
 PER DRAWING
NO.DISCOM/EZ/47 & 48)
CONCRETING (1:3:6) OF
cubic
I9132009 H-BEAM @ 0.65 CMT.PER POLE OHL-11 KV LINE 3.6 4637 16693.2 30094.5
meter
(BASE PEDDING + MUFFING)
M S BOLT WITH NUT 16X140 Kilogra
I2502277 OHL-11 KV LINE 36 65 2340 4218.55
MM m
DANGER BOARD ENAMELED 11
I2169005 Number OHL-11 KV LINE 12 55 660 1189.85
KV
66.999905
ANTI CLIMBING DEVICE 86463334
Kilogra
I2116002 (BARBED WIRE 3.5 KG) GS 2.5 OHL-11 KV LINE 42.492 27468699 2846.96 5132.5
m
MM DIA (12 SWG) 99058646
33342747
Total: 143944.16 259502.52

Task Number : Miscellaneous-Capital Task Name : Misc Capital

Compan Total
y Cost
Item Code Item Description UOM Remarks Expenditure Type Qty Rate Item Cost
Provided
(DW)
CONCRETING (1:3:6) OF FOR
cubic
I9132011 POLES @ 0.05 CMT. FOR POLE OHL-11 KV LINE 9.75 4637 45210.75 54931.06
meter
(BASE PADDING + MUFFING)
PCC POLE 140 KGS 8 MTRS
I2170001 Number OHL-11 KV LINE 15 1901 28515 34645.73
LONG
Total: 73725.75 89576.79

Task Number : Supervision Task Name : Supervision

Compan Total
y Cost
Item Code Item Description UOM Remarks Expenditure Type Qty Rate Item Cost
Provided
(DW)
Supervision Supervision Charges 5 0 0 26155.7

Page 5 of 6
Total: 0 26155.7

Page 6 of 6