Sei sulla pagina 1di 15

7

6
5
4
3
2
1
SL.No

Total
F
E
D
C
B
A

G
Location

Total
8 PROSS

sag 3 %
0
0
0
0
0
0
0
0
Span Lenth

RCC Pole 9.14 M with

0
0
0
0
0
0
0
B /P

0
RCC Pole 8 M with B /P

RCC Pole 7.5 M with B

0
/P / Stud Pole

0
0
0
0
0
0
0
0
ACSR 7/3.35

0.000
0
0
0
ACSR 7/2.59

0
BACK clamp 7.5

0
BACK clamp 8

0
0
0
0
0
0
0
0
0

BACK clamp 9.14

0
Stud Pole Clamp
HT POLE SCHEDULE

0
0
0

HT TAPING CHANNEL

0
Stay clamp Set
0
0
0

Stay Set
0
0
0

Guy Shackele
11 KV Pin Insulator with
0
0
0
0
0
0
0
0
0

Pin
11 KV Strain Disc with
0
0
0

metal parts
0

HT' V ' X Arm 4 1/2


0
0
0
0
0
0
0
0

HT' V ' X Arm 3 1/2


0
0
0
0
0
0
0
0

HT TI Fitting

Rcc pole 7.5 Mtr Grill


0

Back clamp 7.5Mtr


0
CREDIT
1
SL.No

Total
Total

Or Say
Sag 3%
Location

Pro ss
Span Lenth

30
L T Open Type Set

Rcc Pole 7.5 Mtr with base

0
plate

0
0
ACSR 7/3.35

0.0
0.0
ACSR 7/2.59
60
60

1.8
61.8
0.062
2
2

LT 3 Ph X arm
0

LT1 Ph X arm
0

Back clamp 7.5


2
2

Back clamp 9.14


0

LT Pin Insulator
6
6

LT Shackle
0

LT TI Fitting
2
2

Al.Knob
LT Pole Schedule

0
0

Stay clamp set

Stay set
0
0
0

Guy Shackle

Rcc Pole 7.5 Mtr


0

GRILL
ACSR 7/3.35
0

ACSR 7/2.59
0

0.000

LT 1 phase X arm
0

Lt Shackle
0

L.T PIN INSULATOR


0

LT 3 phase X arm
CREDIT MATERIALS

Back Clamp 7.5


0

LT TI Fitting
0

LT aluminium Knob
0
Detailed Estimate for improvement of low voltage at Panaiyur SS XI 63 KVA
in Panaiyur village
DETAILED ESTIMATE OF HT OH FEEDER ERECTION

Sl.No Description Qnty. Rate Per Amount


1 PSC Pole 9.0 Mtr with Base plate 0 3854.00 Each 0.00
2 PSC Pole 7.5 Mtr 0 1610.00 Each 0.00
3 BACK CLAMP 7.5 0 61.00 Each 0.00
4 BACK CLAMP 9.0 0 142.00 Each 0.00
5 HT TI FITTING 0 205.00 Each 0.00
6 V CROSS ARM 3 1/2 0 813.00 Each 0.00
7 V CROSS ARM 4 1/2 0 1131.00 Each 0.00
8 TAPPING CHANNEL CROSS ARM 0 1031.00 Each 0.00
9 11 KV DISC WITH METAL PARTS 0 472.00 Each 0.00
10 11KV PIN INSULATOR WITH PIN 0 106.00 Each 0.00
11 STAY SET COMPLETE with GUY 0 1285.00 SET 0.00
12 STAY CLAMP FOR STUD POLE 0 202.00 PAIR 0.00
13 ACSR7/3.15 MM CONDR 0.000 30000.00 KM 0.00
14 M.S BOLT AND NUTS 6 807.00 LOC 4842.00
16 Coil Earthing 1 7331.00 EACH 7331.00
17 Concreting 1 2050.00 EACH 2050.00
Sub-total 14223.00
Contingencies 1 % 142.23
Sub-total 14365.23
Labour and Transport 4309.57
Subtotal 18674.80
HT SPECIAL STRUCTURE ERECTION
1 PSC Pole 9.0 Mtr with Base plate 2 3854 Each 7708.00
2 Structure material including clamp 1 21842 Set 21842.00
3 AB Switch with Pin Insulator 1 13983 Set 13983.00
4 HG Fuse set 1 2585 Set 2585.00
5 11 KV LAS 3 843 Set 2529.00
6 STAY SET COMPLETE with GUY 4 1268 Set 5072.00
7 Structuring earthing arrangement 1 6349 Set 6349.00
8 Jumpering Material 1 1355 Set 1355.00
9 Structure Concreting 1 2128 Set 2128.00
10 LT Fixed Capactor 2*9 KVAR 1 11019 Set 11019.00
11 Bold and Nuts 3 807 Loc 2421.00
Sub Total 76991.00
Contigencies 1% 769.91
Sub Total 77760.91
Labour and Transport 15% 11664.14
Total 89425.05
os say RS 97107.00
H T SYSTEM
1 GROUND AND BUILDING 1 1000 EACH 1000.00
2 H.T OH FEEDER ERECTION 18674.80
3 H.T SPECIAL STRUCTURE ERECTED 97107.00
TOTAL 116781.80
ESTT .SUP CHARGES 15% 17517.27
GROSS AMOUNT (H.T SYSTEM) 134299.07
OR SAY 246195.00

DETAILED L.T SYSTEM


DISTN TRANSFORMER ERECTION
1 63 KVA DISTN TRANSFORMER 1 212340 EACH 212340.00
SUB TOTAL 212340.00
CONTINGIES 1% 2123.40
SUB TOTAL 214463.40
LABOUR AND TRANSPORT 1 1000 1000.00
TOTAL 215463.40
LT OH FEEDER ERECTION
Sl.No Description Qnty. Rate Per Amount
1 PSC Pole 7.5 Mtr with Base plate 0 1610.00 Each 0.00
2 LT 3 PHASE CROSS ARM 2 599.00 Each 1198.00
3 BACK CLAMP FOR 7.5 MTR POLE 0 91.00 Each 0.00
4 BACK CLAMP FOR 9.14MTR POLE 2 145.00 Each 290.00
5 LT Pin Insulator with pin 0 46.00 Each 0.00
6 L.T SHACKLE WITH STRAP SET 6 56.00 Each 336.00
7 LT TI Fitting 0 242.00 Each 0.00
8 ALUMINIUM KNOB 2 25.00 Each 50.00
9 ACSR 7/3.35 Sq.mm CONDR 0.000 30000.00 KM 0.00
10 ACSR 7/2.59 Sq.mm Conductor 0.062 31449.00 KM 1943.55
11 STAY SET COMPLETE with GUY 0 1285.00 SET 0.00
12 M.S BOLT AND NUTS 2 606.00 LOC 1212.00
Sub-total 5029.55
Contingencies 1 % 50.30
Sub-total 5079.84
LABOUR AND TRANSPORT 15% 761.98
Sub-total 5841.82
OR SAY GROSS 5842.00
L.T SWITCH GEAR ERECTION
Sl.No Description Qnty. Rate Per Amount
1 L.T LAS 1 310 Set 310.00
2 L.T OPEN TYPE FUSE UNIT 2 1078 Set 2156.00
3 L.T FEEDER METERING ARRANGEMENT 1 19529 Set 19529.00
4 Street light Switch Gear 1 3431 Set 3431.00
Sub-total 25426.00
Contingencies 1 % 254.26
Sub-total 25680.26
Labour and Transport 15% 3852.04
Sub-total 29532.30

OR SAY GROSS 29532.00


L.T SYSTEM

Sl.No Description Qnty. Rate Per Amount

1 DIST TR ERECTED 215463.40


2 L.T OH LINE ERECTED 5842.00
3 L.T SWITCH GEAR ERECTED 29532.00
Sub-total 250837.40

ESTT &SUP CHARGES 15% 37625.61


TOTAL 288463.01
OR SAY GROSS 202400.00

SERVICE ERECTION
Sl.No Description Qnty. Rate Per Amount
1 1 No Street control with SQ ameter 1 4220.00 Each 4220.00
Sub-total 4220.00
Contingencies 1 % 42.20
LABOUR AND TRANSPORT 170.00
Sub-total 4432.20
ESTT &SUP CHARGES 15% 664.83
TOTAL 5097.03
OR SAY GROSS 5100.00
Sl.No Description Qnty. Rate Per Amount
H.T SYSTEM (GROSS) 246195.00
L.T SYSTEM (GROSS) 202400.00
1NO.STREET LIGHT EFECTED 5100.00
CONSUMER SIDE AMOUNT 0.00
TOTAL 453695.00
ADD DISMANTLING CHARGES 0.00
TOTAL GROSS AMOUNT 453695.00
GROSS AMOUNT 453695.00
LESS CREDIT 0.00
NETT AMOUNT 453695.00

CREDIT ESTIMATE
Sl.No Description Qnty. Rate Per Amount
1 7.5 MTR RCC GRIL SCRAP 0 200.00 EACH 0.00
2 L.T THREE PHASE CROSS ARM 0 599.00 EACH 0.00
3 BACK CLAMP 7.5 0 83.00 EACH 0.00
4 L.T PIN INSULATOR WITH PIN 0 46.00 EACH 0.00
5 LT Shackle with strap set 0 48.00 EACH 0.00
6 LT TI Fitting 0 242.00 EACH 0.00
7 Al.Knob 0 25.00 EACH 0.00
8 L.T single PHASE CROSS ARM 0 256.00 KM 0.00
9 ACSR 7/2.59MM CONDR 0.000 28590.00 KM 0.00
10 10-60 Amps 3 ph meter 0 2201.00 EACH 0.00
Sub Total 0.00
2/3 VALUE 0.00
Original Erection Charges 10% 0.00
Sub Total 0.00
Original Erection Charges 15% 0.00
Total 0.00
OR SAY 0.00
REPORT ACCOMPANYING THE ESTIMATE

I. INTRODUCTION
This proposal envisages extension of supply to 1No improvement estimate for
HT Over Head line in to HT UG Cable at Kadapakkam Village LOC:
Alamaraikuppam in Cheyyur taluk in kancheepuram dist.
II . Point of supply
The proposed load will connect in the 11 KV Kadapakkam feeder, which is
incidental and fed of from Cheyyur 110 /33/11KV SS

III. Main features:-


The above extension involves erection of the following main features

1 0.989KM ACSR 7/3.35 mm conductor For HT system

Estimate Cost :-
Cost of this estimate works out to Rs.1017828/-Gross & Rs.946950/-Nett
FOUR PART METHOD
COST NEW-ASSET CHARGEABLE TO CAPITAL A/C;18-056
HT SYSTEM 0.00
LT SYSTEM 215463.40
ADD. DISMANTLING CHARGES Err:522
CROSS AMOUNT RS 215463.40
LESS CREDIT Err:522
NETT AMOUNT RS; Err:522
OR SAY RS Err:522
ACCUMALATED DEPRECIATION CHARGES TO CAPITAL A/C12-610 Err:522
ACTUAL LIFE PERIOD IN YEAR 17 YEARS Err:522
PART-II PERIOD SERVED 17 YEARS Err:522
DEPRECION= (COST OF OLD ASSET)X(90/100)X(LIFESERVED /TOTAL LIFE) Err:522
OR SAY DEPRECTION RS; Err:522
DEVOLUTION OF OLD EQUIPMENT TO STORES DEBIT A/C22-300 Err:522
PART-III DEPRECTION OF OLD MATERIALS=(COST OF OLD ASSET- DEPRECTION Err:522
DEPRECION OF OLD MATERIAL Err:522
REMOVED OF OLD ASSET CHARGEABLE TO A/C10.603 Err:522
PART-IV
COST OF OLD ASSETS Err:522
ABSTRACT OF ESTIMATE Err:522
PART NO DESCRIPTION OF WORK
I COST NEW ASSET CHARGEABLE TO CAPTIAL A/C14-656 Err:522
IA DISMANTLING CHARGES DEBIT TO A/C 77-550 Err:522
II DEVOLUTION OF OLD EQUIPMENT TO STORES DEBIT A/C 22-300 Err:522
III ACCUMALATED CHARGEABLE TO CAPITAL A/C 12.600 Err:522
IV REMOVAL OF OLD ASSET CHARGEABLE TO A/C 10-603 Err:522
BEFORE LOAD DETAILS AT PANAIYUR SS XI 63 KVA
DERTAILS QUANITY KW

FEEDER -I DOMESTICS 53 60
COMMERCIAL 14 12
AGRICULTURE 25 HP 19
STREET LIGHT 30*40W 12
OHT 0
TOTAL 103
TOTAL 103 KW

AFTER LOAD DETAILS AT PANAIYUR SS XI 63 KVA


DERTAILS QUANITY KW

FEEDER -I DOMESTICS 35 38
COMMERCIAL 6 6
AGRICULTURE 5HP 3.7
STREET LIGHT 15*40W 6
OHT 0
TOTAL 53.7
TOTAL 54
V. ADEQUACY OF TRANSFORMER CAPACITY

This existing sengattur SS IV (63 to 100) KVA & New proposed sengattur SS VIII 100 KVA

in having the following loads


Agriculute OHT INDL
S.No Description Nos HP Nos HP Nos HP
1 existing DT
2 sanctioned
3 sent up for sanction

Load to be transferred
(exg agl load to be transfer
from melapattu SS IV to
New prop DT melapattu SS
4 V)

New Proposed load (new


5 DT
Cable Estimate

Sl.No Description Qnty. Rate Per Amount

1 LT U.G. Cable 4*120 Sq mm 0.015 363553.00 KM 5453.30


2 LT V Trough 12 96.00 Each 1152.00
3 Cable fixed clamp 2 160.00 Per 320.00
Sub-total 6925.30
Contingencies 5 % 346.26
Sub-total 7271.56
Storage 3% 218.15
Sub - Total 7489.71
Labour and Transport 30 % 2246.91
Subtotal 9736.62
Estt & Supp charges 22 % 2142.06
Sub Total 11878.67
Less cable cost (cable supplied by the
party ) 6925.30
Sub total 4953.38
Chargeable to party 4955.00
Detail Estimate of LTCT Metering

Sl.No Description Qnty. Rate Per Amount

LTCT Metreing box


1 1 12968.00 Each 12968.00
4compartment box

2 LTCT Current Transformer 3 coil 3 686.00 Each 2058.00

3 Testing terminal box 1 1610.00 set 1610.00

CT meter 5 A 1 2475.00 Each 2475.00

Sub-total 19111.00
Contingencies 1 % 191.11
Sub-total 19302.11
Labour and Transport 15 % 2895.32
Subtotal 22197.43
Estt & Supp charges 15 % 3329.61
Sub Total 25527.04

or Say 25530.00

Potrebbero piacerti anche