wcr format.xls

Estimate No. SE/KCK-I/Tech/LS-HT/23-01-08/293 Date 15-01-08.

Sr. NDetailed costPARTICULARS As per Estimated As per actual Difference Referance paragraphs over

Head Quantity Rate Value Quantity Rate Value Quantity Rate Value leaf explaning excees above 5 %

1 RSJ pole152x152mm 13m 210 Nos. 11875 2493750

2 Rail pole 105 lbs/yard/152x152mm 8m RSJ 2Nos. 8220 16440

3 H.T.Stay set 75Set. 340 25500

4 concerting(1:3:6) 300 cmt 1125 337500

5 G.I. Channel100x50x6 mm 5900 Kg. 40 236000

6 G.I Channel 75x40x6 mm 200 Kg. 40 8000

7 G.I.angle 50x50x6 mm.(4.5kg/m) 2000 Kg. 40 80000

8 G.I. flat 50x10 mm.(2.4kg/m) 2000Kg 40 80000

9 Stay wire 7/8 Swg 1100 Kg 35 38500

10 G.I. Nut Bolds 1500 Kg. 65 97500

11 11KV Disc Insulators. 1548 Nos. 250 387000

12 Strain hard ware for ACSR 210 Set 625 131250

13 Suspension hard ware for ACSR 495 Set 655 324225

14 22KV Pin Insulators with pins 60 Nos. 250 15000

15 ACSR / AAAC 35 Kms. 45000 1575000

16 AI.Binding wire 20 Kgs 75 1500

17 AI.Binding tape. 75 0

18 G.I.Wire 8swg 1000 Kgs. 30 30000

19 H.T.Earthing Set. 210 Kgs. 400 84000

20 Black Bituminious paint. 100 Ltrs. 80 8000

Estimate No. SE/KCK/T/ORC/2003-2004/05/ Dt. 1606-2003.

Sr. NoDetailed costPARTICULARS As per Estimated As per actual Difference Referance paragraphs over

Head Quantity Rate Value Quantity Rate Value Quantity Rate Value leaf explaning excees above 5 %

20 Zinc chroma paint. 250 Ltrs. 330 82500

21 Aluminium paint 250 Ltrs. 100 25000

22 Danger Board. 210 Nos. 30 6300

23 Anti climbing device. 150 Kgs. 30 4500

24 22 KV XLPE 3C X 240 sqmm cable 500 Rmt. 2400 1200000

25 22 KV Termination joint 4 Nos. 10000 40000

26 Jointing Sleeves 120 Nos 150 18000

27 RCC pipe 15 Nos. 305 4575

Estimate for shifting of Existing 22 KV HT line MIDC Dombivali phase II for D/C Tower LineEsti. No.CE/KLNZ/Tech/44

PARTICULARS Unit

As per estimate As per Actual Difference

Qty Rate Amts. Qty Rate Amts. Qty Rate Amts.

1 Narrow base D.C.tower having weight

Having 1.3 Ton / Tower.(G.Angel) MT 65 46000 2990000

2 Tower Accessories (Sheet attached) LS 1 12360 12360

3 0.2 ACSR Conductor (200sq.mm) KM 6.20 82326 510421.20

4 Conductor Accessories (sheet Attached) LS 1 10830 10830

5 Disc Insulator required for

a) Suspension location No 96 184 17664

b) Tension location No 24 184 4416

6 H/W suitable for 0.2 ACSR (200sqmm.)

a) Suspension No 48 200 9600

b) Tension No 12 347 4164

7 Tower Earthing (2 Earting/tower) Set 20 180 3600

8 Concreting in ratio 1:2:4 (2.88 CMT/Tower) CMT 28.80 1500 43200

1% Sundris Rs. 12142.552

Sub Total Rs. 1226397.80

Refe C. Leger No. Page No of the year Checked By Finalised By

Sr. No.

Referance paragraphs over

leaf explaning excees above 5%

PARTICULARS As per Estimated As per actual Difference Referance paragraphs over leaf explaning excees above 5%

Unit Quantity Rate Value Quantity Rate Value Quantity Rate value

1

2

3

4

5

6

7

8

9

10

11

12

13

14


Sr. No.

PARTICULARS As per Estimated As per actual DifferenceUnit Quantity Rate Value Quantity Rate Value Quantity Rate value

1 Errection of 2x500kva DTC

2 Dist. T/F 500kva x2No. DTC No 2 710794.42 1421589 1 535000 535000

3 RSJ 152x152, 13mtr. Long NO 3 20374.72 61124 4 19933 79732

4 GI channel 100x50x6mm Kg 360 47.92 17251 400 76.31 30524

5 GI channel 75x40x6mm Kg 300 47.92 14376 110 76.31 8394.1

6 GI angle 50x50x6mm kg 200 47.92 9584 50.16 76.31 3827.7096

7 GI Flat 50x6mm Kg 150 44.13 6620 213 76.31 16254.03

8 22kv pin insuator with GI pins No 6 322.44 1935 28 436 12208

9 11KV Disc insulator No. 12 245.16 2942 48 268 12864

10 AAAC 34sq.mm Rmt. 60 14.23 854 0 0 0

11 Strain H/w for 30sq.mm acsr conductor No 6 150.28 902 8 650 5200

12 6 way feeder pillar with acb No. 2 75900.00 151800 1 79000 79000 4 way with ACB used

13 LA 22KV gap disconnector Set 2 2014.82 4030 2 4125 8250

14 HT Stay set NO 4 485.18 1941 4 1100 4400

0

795653.84


Sr. No.

Referance paragraphs over leaf

explaning excees above 5%

PARTICULARS As per Estimated As per actual Difference Referance paragraphs over leaf explaning excees above 5%

Unit Quantity Rate Value Quantity Rate Value Quantity Rate value

15 Stay wire 7/8swg. Kg 48 49.21 2362.08 80 58 4640

16 Earthing set HT No 20 285.21 5704.2 9 79 711

17 22kv HG fuse No 2 983.58 1967.16 2 8250 16500

18 22kv AB switches NO 2 13449.08 26898.16 2 15400 30800

19 Danger board iyard NO 4 44 176 0 0 0

20 GI Strip 25x3mm Kg 80 44.13 3530.4 98 75 7350

21 GI barbered wire Kg 20 54.6 1092 200 56 11200

22 Concrete ratio (1;4;8) CMT 4 3135 12540 4 3135 12540

23 Painting of supports and fabricated mat. LS 2 154 308 0

24 LT XLPE cable 3.5core 300Sq.mm Rmt 60 808 48480 0 1005361.8396

25 DTC metering with allied material NO 2 56155 112310 1 15967 15967

26 Plinth and fencing no. 2 55000 110000 2 55000 110000

209708

Cost of material 2020357 1005361.84

Sundries @ 5% 101018 50268.092

Total cost of marerial 2121375 1055629.93

Labour charges @ 10% 212137 105562.993

Total cost 2333512 1161192.92

Supervision charges @1.3% 30336 15095.508


Sr. No.


1 Errection of HT Overhead Line 0.4Km

2 RSJ 152x152, 13mtr. Long No 8 20374.72 162997.76 8 19933 159464

3 RSJ 116x100, 11mtr. Long NO 2 10687.96 21375.92 2 20280 40560

4 MS Channel 100x50x6mm Kg 150 37.92 5688 0 0 0

5 MS Channel 75x40x6mm Kg 100 37.92 3792 0 0 0

6 MS angle 50x50x6mm kg 50 37.92 1896 604 45 27331

7 MS Flat 50x10mm Kg 50 34.13 1706.5 0 0 0

8 GI Nut bolts No 30 66 1980 0 0 0

9 11KV Disc Insulator No. 36 245.16 8825.76 0 0 0

10 22KV Pin Insulator with GI pins Rmt. 12 322.44 3869.28 0 0 0

11 0.1 Strain hardware No 18 310.24 5584.32 0 0 0

12 ACSR 0.1 conductor No. 1200 48.37 58044 1872 66 123832.8

13 Sleeve Joints Set 0 0 0 0 0 0

14 HT stay set NO 8 485.18 3881.44 4 1100 4400

355587.8


Sr. No.




15 Stay wire 7/8 Kg 80 49.21 3936.8 80 58 4640

16 Earthing sets HT No 8 285.21 2281.68 0 0 0

17 GI Barbered wire 'A" Kg 50 54.6 2730 0 0 0

18 Danger board NO 8 44 352 0 0 0

19 Concrete ratio(1:4:8) Kg 10 3135 31350 10 3135 31350

20 GI wire 8/6swg kg 50 53.84 2692 0 0 0

21 Black bituminous paint LTR 3 41 123 8 95 760

22 Red oxide paint LTR 6 51 306 22 115 2530

23 Aluminium paint LTR 4 88 352 15 147 2205

41485 397072.8

Cost of material 323760 397072

Sundries 5% 16188 19853.6

Total cost of material 339948 416925.6

Labour charges 10% 33994 41692.56

Total cost 373942 458618.16

Supervision charges 1.3% 4861 5962.03608


Sr. No.




1 Errection of LT undergound line 0.670km

2 LT XLPE cable 3.5x300Sq.mm Rmt. 325 808.71 262830.75 110 845 92950

3 LT XLPE cable 3.5x240Sq.mm Rmt. 40 672.6 26904 0 0 0



6 LT pvc cable 3.5x50Sq.mm Rmt. 95 157.22 14935.9 0 0 0

7 LT feeder pillar 4way Kg 1 21450 21450 0 0 0

8 LT feeder pillar 6way No 2 28050 56100 1 32000 32000

9 LT Bus bar with sealing arrangement No. 10 3000 30000 0 0 0

10 RCC pipe 150mm, 2mtr. Rmt. 20 479 9580 0 0 0

11 Misc,(bricks, sand , termination etc.) No 1 24200 24200 0 0 0

12 LT XLPE cable 3.5x95Sq.mm 130 300 39000

Cost of material 530698 163950

Sundries 5% 26535 8197.5

Total cost of material 557233 172147.5

Labour charges 10% 55723 17214.75

Total cost 612957 189362.25

Supervision charges 1.3% 7968 2461.70925


Sr. No.



Sr.NO. Particulars Unit Qty Esimated cost

2 Errection of 22/0.43kv , 500KVA NO 2 2333512 30336 1 1161193 15095.508

3 Errection of 22KV overhead line KM 0.4 373943 4861 0.4 458618 5962.03608

4 Underground LT cable n/w Rmt. 120 612957 4968 120 189362 2461.70925

5 Total supervision charge 3320412 40165 1809173 23519.2534

6

7

1.3 Supervision

charge

Estimate no.SE/KCK I/T/ARR-NON-DDF/CC& EF/No.04/Dt. 28-04-2010.

Sr. No. Detailed cost PARTICULARS As per Estimated As per actual Difference Referance to paragraphs over

Head Unit Quantity Rate Value Quantity Rate Value Quantity Rate Value leaf explaning excees above 5 %

1 RSJ 125 X 70 mm 9 M. long No. 3 5673.16 17019.48

2 G.I. Angle 50X50X6 mm (4.5kg/m) kg. 50 62.00 3100.00

3 G.I. Flat 50X10 mm (2.4 kg/m) kg. 35 62.00 2170.00

8 G.I. Nut Bolts kg. 15 60.00 900.00

LT Stay Set No. 3 489.67 1469.01

6 Stay Wire 7/10 Swg kg. 30 51.99 1559.70

Stay Insulator No. 3 6.61 19.83

4 L.T Shackle Insulators with H.W. Set 36 31.81 1145.16

G.I.wire 8swg kg. 50 49.63 2481.50

5 AAC conductor 55 sq mm km 2.2 28990.00 63778.00

7 Concreting (1:3:6) Cmt 2 1750.00 3500.00

LT Earthing Set No. 5 114.92 574.60

10 Total 97717.28

11 Sundries 5% 4885.86

12 Total Cost of Material 102603.14

13 Labour Charge 10% 10260.31

14 Total Cost 112863.46

15 Total Cost Of Estimate 112865/-


Estimate No. SE/TUC/TECH/DDF/2013-14/50 DATED:28.02.2014

Sr. No. PARTICULARS As per Estimated As per actual Difference Reference paragraphs over

Head Quantity Rate Value Quantity Rate Value Quantity Rate Value

1 11/0.433KV 630KVA indoor transformer 3 618079 1854237 1 625000 625000

2 11KV RMU 3 isolator+1breaker 2 435600 871200 1 791135 791135

3 11KV RMU 4isolator+1breaker 2 510000 1020000 0 0 0

4 11KV RMU 2isolator+1breaker 3 325851 977553 0 0 0

5 11kv, 3core,300sq.mm. HT Cable. 4200 1126 4729200 2484 1270 3154680

6 11kv, 3core,95sq.mm. HT Cable. 75 650 48750 0 0 0

7 6way feeder pillar with ACB 3 75900 227700 1 78000 78000

8 4way feeder pillar 10 21450 214500 0 0 0

9 Minipillar with HRC fuse 4 9075 36300 1 15000 15000

10 LT Cable 3.5core, 300sq.mm 700 641 448700 506 775 392150

11 LT Cable 3.5core, 185sq.mm 300 410 123000 0 0 0

12 Half Round RCC pipe. 8200 95 779000 3000 100 300000

13 G.I. Pipe 200 300 60000 70 5400 378000

Sub Total 5733965

Detailed cost

leaf explaning excees above 5 %

Sr. No. PARTICULARS As per Estimated As per actual Difference Referance paragraphs over

Head Quantity Rate Value Quantity Rate Value Quantity Rate Value

14 11KV,300sq.mm End termination indoor type 12 1798 21576 2 3790 7580

15 11KV,300sq.mm End termination Outdoor type 6 1264 7584 4 5240 20962

16 11KV, 300sq.mm straight through joint 8 5723 45784 4 10050 40200

17 Earthing of transformer 4 12512 50048 1 20000 20000

18 DTC meter with box 4 56156 224624 1 9900 9900

19 Civil work 1000000 1000000 1 600000 600000

20 Sundries 636988 636988 1 300000

Sub Total 998642

Total 13376744 6732607

Labour charges 10% of material 1337674 673260.66

Grand Total 14714418 7405867

Detailed cost

leaf explaning excees above 5 %

wcr format.xls

Documents