You are on page 1of 1192

Abstract of DAMOH (Billed and MAS)

33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

S.No.

MaterLal

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

72

3153084.00

389700.72

45

1970504.00

243562.95

38

1664172.00

205675.38

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

30

1144236.00

162375.30

10

381952.00

54125.10

21

801030.00

113662.71

AAA conductor 34 sq mm Weasel Conductor

Km

45.546

604511.90

160462.58

20.56

272696.99

72522.50

39.6

525755.36

139730.27

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

86

833447.00

93095.00

63

610699.00

68197.50

54

533083.00

59537.50

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

30

256158.00

28041.60

22

188142.00

20563.84

22

179325.00

19629.12

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

345

918045

139190.25

304

808944

122649

252

670572

101669.40

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

10.20

273625.2

32366.23

7.10

190464.60

22529.44

2.98

79968.31

9459.19

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

216

319756.00

138255.12

90

133210.00

57606.30

138

203863.00

88329.66

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

93

65124.00

5986.41

51

35718.00

3282.87

56

39218.00

3604.72

12

Galvanized Angle 50x50x6

No.s

93

5673.00

421.29

51

3111.00

231.03

56

3416.00

253.68

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

93

38979.00

2950.89

51

21378.00

1618.23

54

22635.00

1713.42

14

Galvanized Angle

No.s

93

5673.00

421.29

51

3111.00

231.03

54

3294.00

244.62

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

186

111834.00

25397.94

104

62540.00

14625.52

108

64944.00

13909.32

16

PG clamps

No.s

330

16662.00

4482.54

81

4074.00

1071.57

210

10536.00

2730.42

No.s

186

85212.00

11646.42

104

47650.00

6498.64

108

49482.00

6788.76

No.s

186

9858.00

2795.94

104

5512.00

1581.12

108

5724.00

1588.32

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

214

342732.00

87577.12

135

214697.00

54466.68

146

233807.00

60995.94

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

214

27274.00

7059.04

135

17048.00

4379.92

146

18567.00

4910.45

Page 1 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

No.s

294

64915.00

16525.01

171

38799.00

9720.87

188

42595.00

10987.28

No.s

22

30976.00

8237.46

8448.00

2246.58

9856.00

2621.01

No.s

16

11264

3002.72

4224.00

1126.02

2816

750.68

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

16

3168

841.28

1188.00

315.48

792

210.32

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

64

2624

696.32

24

984.00

261.12

16

656

174.08

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

16

30272

8065.28

11352.00

3024.48

7568

2016.32

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

176

244974.00

12925.44

74

104488.00

5434.56

81

114372.00

5948.64

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

176

34360.00

9118.26

74

14428.00

3803.94

81

15806.00

4184.71

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

594.00

157.74

297.00

78.87

297.00

78.87

No.s

1116.00

299.16

558.00

149.58

558.00

149.58

No.s

1240.00

330.00

620.00

165.00

620.00

165.00

No.s

440.00

116.04

220.00

58.02

220.00

58.02

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

12

2160.00

576.60

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

11

43073.00

5682.72

27433.00

2240.28

23514.00

1920.24

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

9882.00

840.45

0.00

0.00

0.00

0.00

38

16 Amp kit-kat set (set of 3 Nos)

Set

108

66852.00

17820.00

45

27855.00

7425.00

32

19808.00

5280.00

39

11 KV Danger Board

nos

324

19339

1468

196

11679.00

887.88

217

12966

983.01

40

11 KV DO fuse unit.

No.s

333

463140.00

39247.38

210

292185.00

24750.60

207

287973.00

24397.02

Page 2 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

S.No.

MaterLal

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

333

13320.00

3320.01

210

8400.00

2093.70

207

8280.00

2063.79

42

11 KV L.A.

No.s

333

132291.00

32083.20

210

84678.00

20602.86

207

82251.00

19958.22

43

11 KV Pin insulators

No.s

1028

130504.00

34111.40

570

72102.00

18612.05

562

71585.00

18937.36

44

11 KV GS pins

No.s

816

57858.00

14901.54

570

40386.00

10382.41

562

40075.00

10541.49

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

396

175361

70009

196

86568

34651

213

94120

37656.27

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

2178

225825

45867

1078

129404

23667

1172

119724

25526.82

47

Stay Clamp

Set

396

32997

3405

196

16372

1665

213

17707

1781.60

48

GI wire for lacing binding 24 SWG

Kg.

12.0

1032.00

272.04

4.5

387.0

102.0

3.0

258.00

68.01

49

GI wire 8 SWG.

Kg.

1422

74572.00

19259.20

465

20785.00

5262.01

846

44830.00

11551.42

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

749

54733.00

10493.29

483

36197.00

6914.09

459.5

35309.50

6600.91

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

206

32404.00

8329.56

128

20126.00

5160.22

139

21942.00

5760.10

52

11 KV Disc insulators

No.s

708

208695.00

54736.92

350

103114.00

26765.52

363

107061.00

28062.06

53

11 KV Strain hardware

No.s

708

80196.00

21193.38

350

38953.00

10206.04

363

41262.00

10914.99

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

55

Earthing set (Coil Earth)

No.s

272

32704

8543

155

18642

4853

183

22058

5817.52

56

Aluminium winding wire & tape

Kg.

514

137

704

191

43

920

252

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

170

6120.00

1694.90

90

3240.00

897.30

59

2124.00

588.23

58

Shackle insulator(90x75 mm)

No.s

170

21420.00

5701.80

90

11340.00

3018.60

59

7434.00

1978.86

59

GI wire 5 mm for support of cable

Kg.

1700

105400.00

27744.00

915

56730.00

14932.80

590

36580.00

9628.80

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

93

44718.00

10876.35

51

24537.00

5964.45

54

25965.00

6315.30

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

2080.00

551.36

279
Kg.

128

153
8320.00

2205.44

Page 3 of 1192

48

162
3120.00

827.04

32

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

S.No.

MaterLal

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

63

HT Tape

Mtr.

4995

64935.00

18131.85

3150

40950.00

11434.50

3105

40365.00

11271.15

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

66

5082.00

1316.70

0.00

0.00

0.00

0.00

65

Galvanized nuts and bolts

Kg.

1799

123642

8149

1103

76039

5033

1119

76948

5085.38

66

Galvanized Washer

Kg.

129

12149

584

76

7198

346

77

7263

349.37

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

58

4666

263

40

3250

181

30

2460

135.90

Cmt.

25.5

0.00

112126.05

16.5

0.00

72552.15

13.5

0.00

59360.85

Cmt.

96.60

0.00

424759.86

35.40

0.00

155657.34

43.30

0.00

190394.43

Cmt.

44.10

0.00

193912.11

30.80

0.00

135430.68

30.30

0.00

133232.13

Ckt.Km.

6.227

0.00

36695.84

4.091

0.00

24108.34

1.715

0.00

10106.53

15.101333333

0.00

69290.06

9.1336666667

0.00

57758.62

14.2756667

0.00

68426.42

Nos.

147

59973

135

55077

139

56709.22

Nos.

217

4329

135

2693

145

2892.75

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

0.00

70988.22

0.00

31550.32

0.00

39437.90

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

340

0.00

122066.80

304

0.00

109142.08

252

0.00

90473.04

77

Back filling of pole with boulders and ramming.

Nos.

2285

0.00

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

23055

5690

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

2040

577

0.00

Page 4 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

MaterLal

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

12

1020

288

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

15719

2452

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

0.000

0.434

28699.550

8119.700

0.129

8531

2413

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

4663

1319

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

702

201

355

101

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

336

98

440

127

Nos.

7908

2238

5779

1634.62

S.No.

97
98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

7567

932

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

6325

588

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Page 5 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Khejra

Futera Bakayan

BILL No

Inst & Fomm.


Amount invoice
No. 05 date
07.03.11

Quantity

Plant Amount
invoice No. 06
date 30.03.11

Inst & Fomm.


Amount invoice
No. 06 date
30.03.11

Quantity

Plant Amount
invoce No. 08
date 25.05.11

Inst & Fomm.


Amount invoce
No. 08 date
25.05.11

Unit

Quantity

Plant Amount invoice


No. 05 date 07.03.11

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

10904499.66

2918106.38

6520267.10

1694151.40

6585642.57

1773901.08

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.
OA Date

22.01.11

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

19.04.11

980558

194231
58,362.13

218,089.99
109045.00
4239095.7602

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

30.09.11

58,362.13
29181.06
2,484,851.66

4265451.47
Invoice
No.----date----

130,405.34
-

130,405.34

245227
33,883.03
33,883.03

Page 6 of 1192

131,712.85

35,478.02
35,478.02

65202.67

16941.51

65856.43

17739.01

2941207.99

1440028.65

2865233.6633

1511364

2537193.11
300564.96

131,712.85

2619048
174497.59

182711.81

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

S.No.

MaterLal

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Quantity

Plant Amount
Invoce No. 14
date 2.09.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

74

3240404.00

400525.74

39

1708048.00

211087.89

38

1664252.00

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

32

1220972.00

173200.32

20

763040.00

108250.20

14

534236.00

AAA conductor 34 sq mm Weasel Conductor

Km

27.348

362699.00

96144.74

21.32

282842.26

75039.93

26.19

347606.95

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

47

455045.00

50877.50

50

484509.00

54125.00

50

484873.00

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

64

547032.00

59822.08

20

170820.00

18694.40

14

119598.00

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

337

896757.00

135962.65

248

659928.00

100055.60

197

524217.00

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

5.725

153578.85

18166.34

53652.00

6346.32

2.8

75112.80

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

85

126134

54406

107

158065.00

68487.49

131

193473.00

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

102

71440.00

6565.74

59

41322.00

3797.83

47

32916.00

12

Galvanized Angle 50x50x6

No.s

102

6222.00

462.06

59

3599.00

267.27

47

2867.00

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

99

41498.00

3141.27

61

25571.00

1935.53

47

19701.00

14

Galvanized Angle

No.s

99

6039.00

448.47

61

3721.00

276.33

47

2867.00

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

198

119066.00

26366.22

106

63746.00

14440.58

94

56526.00

16

PG clamps

No.s

126

6366.00

1719.06

18

900.00

228.42

180

9060.00

No.s

198

90718.00

12418.86

106

48568.00

6638.26

94

43068.00

No.s

198

10494.00

2948.22

106

5618.00

1591.98

94

4982.00

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

306

495536.00

127725.60

115

181550.00

45959.90

101

163791.00

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

306

39578.00

10333.84

115

14375.00

3685.45

101

13088.00

Page 7 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Quantity

Plant Amount
Invoce No. 14
date 2.09.11

No.s

388

88254.00

22794.36

151

33804.00

8401.71

136

30290.00

No.s

10

14080.00

3744.30

7040.00

1872.15

10

14080.00

No.s

14

9856.00

2627.38

2816.00

750.68

14

9856.00

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

14

2772.00

736.12

792.00

210.32

14

2772.00

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

56

2296.00

609.28

16

656.00

174.08

56

2296.00

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

14

26488.00

7057.12

7568.00

2016.32

14

26488.00

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

122

172264.00

8959.68

62

87544.00

4553.28

63

88956.00

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

122

23756.00

6222.62

62

12076.00

3167.52

63

12314.00

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

12770.00

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

594.00

157.74

297.00

78.87

594.00

No.s

1116.00

299.16

558.00

149.58

1116.00

No.s

1240.00

330.00

620.00

165.00

1240.00

No.s

440.00

116.04

220.00

58.02

440.00

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

12

2160.00

576.60

1080.00

288.30

12

2160.00

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

27397.00

4402.56

15676.00

1280.16

3919.00

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

9882.00

840.45

0.00

0.00

0.00

38

16 Amp kit-kat set (set of 3 Nos)

Set

51

31569.00

8415.00

19

11761.00

3135.00

20

12380.00

39

11 KV Danger Board

nos

416

24793

1884

169

10063.00

765.16

171

10192.00

40

11 KV DO fuse unit.

No.s

345

479856

40662

195

271263.00

22982.70

180

250422.00

Page 8 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

S.No.

MaterLal

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

Quantity

Plant Amount
Invoce No. 14
date 2.09.11

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

345

13800

3440

195

7800.00

1944.15

180

7200.00

42

11 KV L.A.

No.s

345

137064

33245

195

77481.00

18799.56

180

71523.00

43

11 KV Pin insulators

No.s

1219

154283

39884

525

66363.00

17076.27

420

53256.00

44

11 KV GS pins

No.s

1219

86182

22149

525

37230.00

9523.77

420

29760.00

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

457

202723

80793

210

92777.00

37126.27

209

92818.00

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

2514

250162

51432

1185.5

120454.50

25535.43

1149.5

118767.00

47

Stay Clamp

Set

492

40140

4167

218

18078.00

1822.40

209

17083.00

48

GI wire for lacing binding 24 SWG

Kg.

10.5

903.0

238.0

258.00

68.01

10.5

903.00

49

GI wire 8 SWG.

Kg.

99

6223.00

1693.03

768

40082.00

10307.50

725

38029.00

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

498.5

38409.00

7120.53

402.5

29347.50

5543.28

413

28553.00

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

285

44850.00

11558.70

107

16772.00

4327.96

100

15734.00

52

11 KV Disc insulators

No.s

558

164013.00

42330.90

252

74058.00

19031.64

312

91959.00

53

11 KV Strain hardware

No.s

558

59790.00

15530.70

252

27450.00

7104.39

312

33747.00

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

360

43152

11197

141

16932.00

4395.32

131

15738.00

56

Aluminium winding wire & tape

Kg.

27

347

73

420

114

522

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

119

4284.00

1186.43

36

1296.00

358.92

45

1620.00

58

Shackle insulator(90x75 mm)

No.s

119

14994.00

3991.26

36

4536.00

1207.44

45

5670.00

59

GI wire 5 mm for support of cable

Kg.

3038

188356.00

49580.16

372

23064.00

6071.04

450

27900.00

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

101

48573.00

11811.95

53

25482.00

6198.35

47

22614.00

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

303
Kg.

112

159
7280.00

1929.76

Page 9 of 1192

32

141
2080.00

551.36

112

7280.00

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

S.No.

MaterLal

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

Quantity

Plant Amount
Invoce No. 14
date 2.09.11

63

HT Tape

Mtr.

5175

67275.00

18785.25

2925

38025.00

10617.75

2700

35100.00

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

462.00

119.70

0.00

0.00

0.00

65

Galvanized nuts and bolts

Kg.

1296

89216

5959

1043.75

71724.85

4728.19

978.97

67495.87

66

Galvanized Washer

Kg.

120

11337

545

71.91

6769.10

325.75

68.56

6458.84

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

38

3026

172

27

1409.00

77.01

410.00

Cmt.

30

0.00

131913.00

13

0.00

57162.30

15.5

0.00

Cmt.

91.70

0.00

403214.07

44.5

0.00

195670.95

39.8

0.00

Cmt.

52.70

0.00

231727.17

27

0.00

118721.70

25

0.00

Ckt.Km.

18.35

0.00

108119.24

4.295

0.00

25310.52

1.635

0.00

20.947

0.00

95373.02

7.763

0.00

39503.29

5.816

0.00

Nos.

425

173392

102

0.00

41613.96

69

0.00

Nos.

309

6165

111

0.00

2214.45

101

0.00

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

0.00

70988.22

0.00

47325.48

0.00

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

337

0.00

120989.74

240

0.00

86164.80

226

0.00

77

Back filling of pole with boulders and ramming.

Nos.

1306

0.00

0.00

0.00

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

0.00

0.00

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

0.00

Page 10 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

MaterLal

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Quantity

Plant Amount
Invoce No. 14
date 2.09.11

82

AAA conductor 100 sq. mm Dog.

K.M.

0.00

0.00

0.00

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

0.00

0.00

0.00

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

0.00

0.00

0.00

85

11 KV feeder control panel for VCB

Nos.

0.00

0.00

0.00

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

0.00

0.00

0.00

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

91

Cable trench for laying control cable.

Job

0.00

0.00

0.00

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

0.00

0.00

0.00

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

0.000

0.000

0.000

0.00

0.00

0.533

35246.22

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

1.24

29525.87

8352.84

0.00

0.00

0.00

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

16

1904

537

0.00

0.00

0.00

14.00

1638.00

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

26

1404

401

0.00

0.00

0.00

44.00

2464.00

Nos.

11

20911

5914

0.00

0.00

0.00

6.00

11862.00

S.No.

97
98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

0.00

0.00

0.00

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

0.00

0.00

0.00

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

0.00

0.00

0.00

100

Page 11 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bakeni

Khaderi

Kindraho

BILL No

Inst & Fomm.


Amount Invoce
No. 11 date
22.07.11

Quantity

Inst & Fomm.


Plant Amount
Amount Invoce
invoce No. 12 date
No. 12 date
22.08.11
22.08.11

Unit

Quantity

Plant Amount
invoce No. 11
date 22.07.11

Nos.

0.00

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

1284464

295218

11836214.47

3366669.37

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.
OA Date

31.05.12

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

Plant Amount
Invoce No. 14
date 2.09.11

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

5939982.61

1578730.79

27.06.11

5615871.08
06.05.11

433919
236,724.29
-

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

Quantity

236,724.29

67,333.39
67,333.39

118,799.65

31,574.62
31,574.62

112,317.42
-

112,317.42

118362.14

33666.69

59399.83

15787.31

56158.71

7092654.58

2861669

2306281.77

1345023.20

2432409.5174

3204851.90
Invoice
No.----date----

118,799.65

251601

2427275.96
346766.95

Page 12 of 1192

2201797.32
162609.27

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

Quantity

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

205675.38

30

1313732.00

162375.30

41

1795416.00

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

75775.14

21

801570.00

113662.71

14

AAA conductor 34 sq mm Weasel Conductor

Km

92465.62

24.54

325644.53

86638.48

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

54125.00

54

523523.00

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

13086.08

27

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

Quantity

Plant Amount
invoce No. 18
date 05.10.11

221912.91

28

1226536.00

534236.00

75775.14

16

610756.00

16.018

212425.35

56432.22

13.591

180259.31

58455.00

57

552607.00

61702.50

37

358620.00

230787.00

25237.44

24

205128.00

22433.28

33

282129.00

0.00

0.00

0.00

0.00

0.00

79479.65

293

779673

118211

297

790317

119825

230

612030

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

8884.85

9.39

251869.31

29792.80

4.97

133298.39

15767.43

4.10

109986.60

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

83849.17

110

162929.00

70407.70

84

124343.00

53765.88

65

96092.00

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

3025.39

61

42734.00

3926.57

55

38520.00

3540.35

41

28722.00

12

Galvanized Angle 50x50x6

No.s

212.91

61

3721.00

276.33

55

3355.00

249.15

41

2501.00

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

1491.31

52

21802.00

1649.96

51

21377.00

1618.23

41

17190.00

14

Galvanized Angle

No.s

212.91

52

3172.00

235.56

51

3111.00

231.03

41

2501.00

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

11048.06

96

57752.00

11209.44

102

61334.00

13078.86

78

46922.00

16

PG clamps

No.s

2393.40

201

10110.00

2659.89

117

5850.00

1484.73

126

6324.00

No.s

5941.98

96

43996.00

6070.72

102

46732.00

6413.42

78

35746.00

No.s

1338.06

96

5088.00

1363.44

102

5406.00

1497.66

78

4134.00

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

42260.00

168

272585.00

69967.08

115

182553.00

46722.32

87

139441.00

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

3420.74

168

21797.00

5666.44

115

14472.00

3752.58

87

11102.00

Page 13 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

No.s

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

Quantity

7854.97

223

49860.00

12860.49

166

36003.00

No.s

3744.30

12

16896.00

4493.16

No.s

2627.38

5632.00

1501.36

Quantity

Plant Amount
invoce No. 18
date 05.10.11

9059.88

108

24703.00

7040.00

1872.15

9856.00

0.00

0.00

0.00

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

736.12

1584.00

420.64

0.00

0.00

0.00

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

609.28

32

1312.00

348.16

0.00

0.00

0.00

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

7057.12

15136.00

4032.64

0.00

0.00

0.00

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

4626.72

112

158144.00

8225.28

73

103076.00

5361.12

61

86132.00

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

3287.23

112

21880.00

5825.62

73

14162.00

3639.78

61

11942.00

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

2460.56

6385.00

1230.28

6385.00

1230.28

6385.00

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

157.74

297.00

78.87

297.00

78.87

297.00

No.s

299.16

558.00

149.58

558.00

149.58

558.00

No.s

330.00

620.00

165.00

620.00

165.00

620.00

No.s

116.04

220.00

58.02

220.00

58.02

220.00

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

576.60

1080.00

288.30

1080.00

288.30

1080.00

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

320.04

23454.00

5524.04

11

43061.00

6403.48

11757.00

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

0.00

16470.00

1400.75

13176.00

1120.60

0.00

38

16 Amp kit-kat set (set of 3 Nos)

Set

3300.00

48

29712.00

7920.00

30

18570.00

4950.00

47

29093.00

39

11 KV Danger Board

nos

774.63

276

16419.00

1250.28

181

10780.00

819.93

142

8444.00

40

11 KV DO fuse unit.

No.s

21214.80

216

300666.00

25457.76

204

283818.00

24043.44

165

229656.00

Page 14 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

Quantity

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

Quantity

Plant Amount
invoce No. 18
date 05.10.11

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

1794.60

216

8640.00

2153.52

204

8160.00

2033.88

165

6600.00

42

11 KV L.A.

No.s

17355.33

216

85866.00

20861.34

204

81063.00

19672.65

165

65589.00

43

11 KV Pin insulators

No.s

13860.84

790

100037.00

25908.68

559

70754.00

18294.63

374

47272.00

44

11 KV GS pins

No.s

7698.18

790

55667.00

14348.35

559

39491.00

10163.88

374

26480.00

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

36949.11

311

139424

54982

237

105238.00

41899.23

154

68062.00

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

23651.76

1563

129137

29405

1303.5

133870.00

26833.07

847

83209.50

47

Stay Clamp

Set

1857.76

326

26182

2747

237

19845.00

1933.92

154

12727.00

48

GI wire for lacing binding 24 SWG

Kg.

238.04

516.0

136.0

0.0

0.0

0.0

49

GI wire 8 SWG.

Kg.

9857.33

700

36956.00

9533.48

408

17552.00

4372.40

400

17408.00

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

5327.53

662

55190.50

9488.34

444.5

31090.50

6349.08

336

22795.50

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

4050.54

167

26252.00

6721.36

108

17010.00

4405.86

84

13208.00

52

11 KV Disc insulators

No.s

24077.28

462

136185.00

35772.96

378

111057.00

28505.28

270

79722.00

53

11 KV Strain hardware

No.s

8940.54

462

50613.00

13384.68

378

41277.00

10626.48

270

30093.00

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

43

4125.60

1067.48

0.00

55

Earthing set (Coil Earth)

No.s

4104.08

220

26404

6840

147

17688.00

4601.79

108

12958.00

56

Aluminium winding wire & tape

Kg.

140

29

374

98

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

448.65

150

5400.00

1495.50

89

3204.00

887.33

72

2592.00

58

Shackle insulator(90x75 mm)

No.s

1509.30

150

18900.00

5031.00

89

11214.00

2985.06

72

9072.00

59

GI wire 5 mm for support of cable

Kg.

7344.00

1500

93000.00

24480.00

890

55180.00

14524.80

900

55800.00

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

5496.65

47

22608.00

5496.65

51

24534.00

5964.45

38

18275.00

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

141
Kg.

1929.76

64

153
4160.00

Page 15 of 1192

1102.72

114
0.00

0.00

0.00

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

Quantity

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

Quantity

Plant Amount
invoce No. 18
date 05.10.11

63

HT Tape

Mtr.

9801.00

3240

42120.00

11761.20

3060

39780.00

11107.80

2475

32175.00

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

0.00

30

2310.00

598.50

24

1848.00

478.80

0.00

65

Galvanized nuts and bolts

Kg.

4519.37

1155

79574

5277

1026.27

70615.05

4709.38

789.57

54362.18

66

Galvanized Washer

Kg.

310.57

80

7559

364

71.84

6762.54

325.45

56.11

5282.02

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

22.65

35

2720

159

59

4718

267

15

1230

Cmt.

68155.05

20.5

0.00

90140.55

19.5

0.00

85743.45

11.5

0.00

Cmt.

175004.58

53.40

0.00

234805.14

46.6

0.00

204904.86

30.7

0.00

Cmt.

109927.50

40.30

0.00

177203.13

24.3

0.00

106849.53

18.1

0.00

Ckt.Km.

9635.09

3.859

0.00

22741.16

5.858

0.00

34521.31

4.324

0.00

25472.84

9.32566667

0.00

49282.38

8.5913333

0.00

37694.45

6.424

0.00

Nos.

28150.62

208

84860

100

0.00

40798.00

84

0.00

Nos.

2014.95

173

3451

119

0.00

2374.03

87

0.00

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

39437.90

0.00

31550.32

0.00

31550.32

0.00

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

81138.52

293

0.00

105192.86

297

0.00

106628.94

204

0.00

77

Back filling of pole with boulders and ramming.

Nos.

326.38

326

0.00

2284.66

0.00

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

0.00

0.00

Page 16 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

Quantity

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

82

AAA conductor 100 sq. mm Dog.

K.M.

0.00

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

0.00

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

0.00

85

11 KV feeder control panel for VCB

Nos.

0.00

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

0.00

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

90

Quantity

Plant Amount
invoce No. 18
date 05.10.11

0.00

Mtr.

0.00

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

91

Cable trench for laying control cable.

Job

0.00

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

0.00

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

9971.89

0.500

33064.000

9354.490

0.508

33593.020

9504.160

0.422

27906.020

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

0.00

0.300

7138

2019

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

469.56

944

268

10.00

1170.00

335.40

12.00

1404.00

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

718.08

12

664

192

20.00

1120.00

326.40

2.00

112.00

Nos.

3356.28

5855

1656

5.00

9885.00

2796.90

5.00

9885.00

S.No.

97
98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

0.00

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

0.00

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

0.00

100

Page 17 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Fatehpur

Barkheda

Bilani

BILL No

Unit

Inst & Comm.


Amount invoce
No. 14 date
02.09.11

Nos.

102 Red oxide paint


103 Aluminium paint

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

Quantity

Plant Amount
invoce No. 16
date 13.09.11

Inst & Comm.


Amount invoce
No. 16 date
13.09.11

Quantity

0.00

Ltr.

0.00

Ltr.

0.00

Nos.

0.00

6741894.87

1950127.31

1489842.34
OA Date

14.12.11

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

Plant Amount
invoce No. 18
date 05.10.11

6231545.85

1653863.14

26.12.11

29,796.85
14898.42
1269345.6452

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

Quantity

485287
29,796.85

134,837.90
-

39,002.55

134,837.90
67418.95

153453.76

4895954.13
30.11.11

467088
39,002.55
19501.27

2949419.3499 1657608.1936
2430742.19

Invoice
No.----date----

Inst & Comm.


Plant Amount Invoce
Amount Invoce
No.17 date
No. 17 date
05.10.11
05.10.11

124,630.92
-

124,630.92

290133
33,077.26
33,077.26

Page 18 of 1192

97,919.08

62315.46

16538.63

48959.54

2528372.2242

1405783.742

2051649.302

2425984.92
200863.11

97,919.08

1917697.53
170347.90

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

S.No.

MaterLal

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

151550.28

58

2539816.00

313925.58

91

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

86600.16

24

915000.00

129900.24

58

AAA conductor 34 sq mm Weasel Conductor

Km

47911.18

51.01

677198.83

179863.02

66.42

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

40052.50

82

794700.00

88765.00

123

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

30845.76

24

204840.00

22433.28

72

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

92794

351

934011

141611

622

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

13009.96

8.10

217290.60

25702.60

8.016

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

41604.55

208

307537.00

133134.56

260

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

2639.17

76

53212.00

4892.12

147

12

Galvanized Angle 50x50x6

No.s

185.73

76

4636.00

344.28

147

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

1300.93

76

31850.00

2411.48

138

14

Galvanized Angle

No.s

185.73

76

4636.00

344.28

138

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

9757.02

152

91376.00

20922.88

276

16

PG clamps

No.s

1642.62

168

8472.00

2262.96

278

No.s

4912.06

152

69628.00

9512.24

276

No.s

1135.02

152

8056.00

2291.88

276

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

35562.86

154

242316.00

61338.78

360

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

2867.67

154

19160.00

4912.13

360

Page 19 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

No.s

6251.21

198

45632.00

10913.95

419

No.s

2621.01

18

25344.00

6739.74

No.s

0.00

16

11264.00

3002.72

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

0.00

16

3168.00

841.28

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

0.00

64

2624.00

696.32

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

0.00

16

30272.00

8065.28

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

4479.84

110

155320.00

8078.40

123

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

3212.91

110

21460.00

5675.10

123

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

1230.28

12770.00

2460.56

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

78.87

594.00

157.74

No.s

149.58

1116.00

299.16

No.s

165.00

1240.00

330.00

No.s

58.02

440.00

116.04

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

288.30

12

2160.00

576.60

12

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

960.12

10

39142.00

6083.44

23

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

0.00

13176.00

1120.60

38

16 Amp kit-kat set (set of 3 Nos)

Set

7755.00

100

61900.00

16500.00

91

39

11 KV Danger Board

nos

643.26

244

14561.00

1105.32

463

40

11 KV DO fuse unit.

No.s

19446.90

291

404739.00

34297.26

480

Page 20 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

S.No.

MaterLal

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

1645.05

291

15240.00

3798.57

480

42

11 KV L.A.

No.s

15932.94

291

258888.00

62962.41

480

43

11 KV Pin insulators

No.s

12160.30

599

75880.00

19679.87

1590

44

11 KV GS pins

No.s

6775.34

599

45087.00

11641.84

1590

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

27225.66

302

133603.00

53390.58

509

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

18315.94

1661

179415.50

35784.44

2799.5

47

Stay Clamp

Set

1256.64

302

25671.00

2638.40

509

48

GI wire for lacing binding 24 SWG

Kg.

0.0

0.0

0.0

1.5

49

GI wire 8 SWG.

Kg.

4336.16

1112

57816.00

14933.04

1945

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

4435.74

637

41524.00

8941.32

934.5

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

3386.96

142

22346.00

5758.50

339

52

11 KV Disc insulators

No.s

21000.90

555

164124.00

43440.84

738

53

11 KV Strain hardware

No.s

8015.70

555

63622.00

16987.68

738

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

57

5416.80

1393.19

55

Earthing set (Coil Earth)

No.s

3357.05

186

22374.00

5837.50

410

56

Aluminium winding wire & tape

Kg.

17

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

717.84

117

4212.00

1166.49

185

58

Shackle insulator(90x75 mm)

No.s

2414.88

117

14742.00

3924.18

185

59

GI wire 5 mm for support of cable

Kg.

14688.00

1170

72540.00

19094.40

1850

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

4444.10

76

36540.00

8888.20

138

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

228
Kg.

0.00

128

414
8320.00

2205.44

Page 21 of 1192

16

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

S.No.

MaterLal

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

63

HT Tape

Mtr.

8984.25

4365

56745.00

15844.95

7200

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

0.00

66

5082.00

1316.70

42

65

Galvanized nuts and bolts

Kg.

3649.29

1497.25

102941.17

6806.75

2620.83

66

Galvanized Washer

Kg.

254.20

105.75

9959.07

479.06

181.16

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

68

84

6768

381

122

Cmt.

50566.65

20.5

0.00

90140.55

42

Cmt.

134990.97

72.5

0.00

318789.75

121.2

Cmt.

79587.51

22.8

0.00

100253.88

41.1

Ckt.Km.

25481.42

4.519

0.00

26630.56

15.715

30174.05

21.7276667

0.00

106165.21

35.50366667

Nos.

34270.32

105

0.00

42837.90

279

Nos.

1735.65

158

0.00

3152.08

362

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

47325.48

0.00

47325.48

11

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

73240.08

338

0.00

121348.76

622

77

Back filling of pole with boulders and ramming.

Nos.

979.14

0.00

0.00

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

0.00

Page 22 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

MaterLal

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

7895.190

0.564

37296.190

10551.860

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

0.32

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

402.48

4.00

468.00

134.16

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

32.64

16.00

896.00

261.12

Nos.

2796.90

7908

2238

S.No.

97

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Page 23 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Mohli

Sataua

BILL No

10

11

Unit

Inst & comm.


Amount invoce
No. 18 date
05.10.11

Nos.

102 Red oxide paint


103 Aluminium paint

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

Quantity

Plant Amount
invoce No. 21
date 05.11.11

Inst & Comm.


Amount
Invoce No. 21
date 05.11.11

Quantity

Ltr.

Ltr.

Nos.

9446082.16

2468751.47

1264440.37
OA Date

21.01.11

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

25,288.81
25,288.81
12644.40
1074774.273

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

30.08.11
807878
188,921.64

188,921.64
94460.82

49,375.03
49,375.03
24687.51

3711891.9802 2103376.22
3698321.50

Invoice
No.----date----

130237.36

254281.40

Page 24 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

Magron

Quantity

Plant Amount
invoce No. 32
date 10.02.12

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

S.No.

MaterLal

Unit

Plant Amount
Invoce No.22 date
22.11.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

3985068.00

492538.41

67

2934136.00

362638.17

44

1927172.00

238150.44

90

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

2212924.00

313925.58

47

1792874.00

254387.97

10

381844.00

54125.10

16

AAA conductor 34 sq mm Weasel Conductor

Km

881569.70

234037.82

45.51

603942.30

160328.20

20.76

275393.10

73313.81

12.33

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

1327678.00

148302.50

90

1008167.00

112580.00

70

678733.00

75775.00

89

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

495402.00

54213.76

61

401367.00

43931.84

17

145353.00

15890.24

31

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

1655142

250946

510

1357110

205760

289

769029

116597

424

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

215037.22

25436.05

6.266

168091.72

19883.02

3.90

104621.40

12375.32

7.747

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

385323.00

166418.20

227

335975.00

145295.89

70

103255.00

44804.90

72

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

102964.00

9462.39

122

85448.00

7853.14

48

33616.00

3089.76

101

12

Galvanized Angle 50x50x6

No.s

8967.00

665.91

122

7442.00

552.66

48

2928.00

217.44

101

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

57852.00

4378.74

106

44435.00

3363.38

48

20120.00

1523.04

98

14

Galvanized Angle

No.s

8418.00

625.14

106

6466.00

480.18

48

2928.00

217.44

98

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

165996.00

36123.24

212

127496.00

25417.96

98

58930.00

12756.10

196

16

PG clamps

No.s

14098.00

3888.18

104

5252.00

1414.40

114

5700.00

1446.66

165

No.s

126468.00

17330.92

212

97138.00

13385.32

98

44900.00

6155.94

196

No.s

14628.00

4083.24

212

11236.00

3038.76

98

5194.00

1446.90

196

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

570661.00

144220.64

285

438473.00

108303.32

119

192687.00

49176.62

204

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

45269.00

11584.86

285

34422.00

8602.88

119

15404.00

3980.99

204

Page 25 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

Plant Amount
Invoce No.22 date
22.11.11

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

No.s

98131.00

24462.68

374

83575.00

No.s

9856.00

2621.01

34

No.s

1408.00

375.34

Magron

Quantity

Plant Amount
invoce No. 32
date 10.02.12

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

20088.08

138

32375.00

8247.67

288

47872.00

12730.62

8448.00

2246.58

26

18304.00

4879.42

4224.00

1126.02

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

396.00

105.16

26

5148.00

1367.08

1188.00

315.48

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

328.00

87.04

104

4264.00

1131.52

24

984.00

261.12

32

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

3784.00

1008.16

26

49192.00

13106.08

11352.00

3024.48

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

173676.00

9033.12

136

192032.00

9987.84

56

79072.00

4112.64

174

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

24130.00

6558.23

136

26680.00

7250.86

56

10864.00

2792.16

174

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

594.00

157.74

297.00

78.87

297.00

78.87

No.s

1116.00

299.16

558.00

149.58

558.00

149.58

No.s

1240.00

330.00

620.00

165.00

620.00

165.00

No.s

440.00

116.04

220.00

58.02

220.00

58.02

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

2160.00

576.60

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

90053.00

12406.24

11

43013.00

9286.52

3919.00

320.04

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

23058.00

1961.05

26352.00

2241.20

0.00

0.00

38

16 Amp kit-kat set (set of 3 Nos)

Set

56329.00

15015.00

42

25998.00

6930.00

26

16094.00

4290.00

69

39

11 KV Danger Board

nos

27628.00

2097.39

387

23060.00

1753.11

194

11518.00

878.82

332

40

11 KV DO fuse unit.

No.s

667704.00

56572.80

387

538386.00

45611.82

216

300600.00

25457.76

351

Page 26 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

S.No.

MaterLal

Unit

Plant Amount
Invoce No.22 date
22.11.11

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

Magron

Quantity

Plant Amount
invoce No. 32
date 10.02.12

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

19200.00

4785.60

387

15480.00

3858.39

216

8640.00

2153.52

351

42

11 KV L.A.

No.s

190716.00

46269.96

387

153771.00

37310.82

216

85851.00

20847.69

351

43

11 KV Pin insulators

No.s

201345.00

52151.00

1230

155418.00

39933.62

479

60469.00

15484.33

971

44

11 KV GS pins

No.s

112527.00

28985.29

1230

86918.00

22233.25

479

33824.00

8617.01

971

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

224677.00

89986.11

462

205337.00

81676.98

181

79934

31999

411

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

288464.00

62832.17

2541

237308.50

52798.80

996

117986

21727

2260.5

47

Stay Clamp

Set

43687.00

4175.20

463

39097.00

4060.96

181

15053

1542

431

48

GI wire for lacing binding 24 SWG

Kg.

129.0

34.0

602.0

158.7

4.5

387.0

102.0

49

GI wire 8 SWG.

Kg.

101423.00

26009.55

1390

71881.00

18523.83

492

23222.00

5959.54

276

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

64848.00

13319.99

878.5

57319.50

11384.61

430.5

24923.50

5092.30

812

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

53288.00

13640.36

250

39282.00

10030.42

118

18536.00

4725.12

198

52

11 KV Disc insulators

No.s

218088.00

57173.52

663

196014.00

51915.90

287

84052.00

21357.28

732

53

11 KV Strain hardware

No.s

80130.00

21210.30

663

71061.00

19029.03

287

30205.00

7711.81

732

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

49190.00

12777.38

349

41942.00

10898.96

138

16494

4233

284

56

Aluminium winding wire & tape

Kg.

1232

336

32

597

139

32

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

6660.00

1844.45

115

4140.00

1146.55

75

2700.00

747.75

153

58

Shackle insulator(90x75 mm)

No.s

23310.00

6204.90

115

14490.00

3857.10

75

9450.00

2515.50

153

59

GI wire 5 mm for support of cable

Kg.

114700.00

30192.00

1150

71300.00

18768.00

587

36394.00

9579.84

2304

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

66350.00

16139.10

106

50971.00

12396.70

47

22618.00

5496.65

97

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

318
Kg.

1040.00

275.68

208

Page 27 of 1192

141
13520.00

3583.84

48

291
3120.00

827.04

64

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

S.No.

MaterLal

Unit

Plant Amount
Invoce No.22 date
22.11.11

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

Magron

Quantity

Plant Amount
invoce No. 32
date 10.02.12

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

63

HT Tape

Mtr.

93600.00

26136.00

5805

75465.00

21072.15

3240

42120.00

11761.20

5265

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

3234.00

837.90

48

3696.00

957.60

0.00

0.00

65

Galvanized nuts and bolts

Kg.

180223.51

11883.29

2121.75

145933.87

9617.57

998

68777

4541

1946.37

66

Galvanized Washer

Kg.

17054.04

820.68

148.55

13985.89

672.95

73

6856

330

132.90

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

9794

553

63

4926

285

410

23

36

Cmt.

0.00

184678.20

36

0.00

158295.60

16.5

0.00

72552.15

27.5

Cmt.

0.00

532928.52

100.4

0.00

441468.84

35.60

0.00

156536.76

81.2

Cmt.

0.00

180720.81

44

0.00

193472.40

17.10

0.00

75190.41

62.5

Ckt.Km.

0.00

92608.81

11.81

0.00

69596.57

4.597

0.00

27090.21

17.761

0.00

184793.41

26.463

0.00

137248.77

11.0003333

0.00

58824.45

20.9276667

Nos.

0.00

113826.42

265

0.00

108114.70

140

57117

263

Nos.

0.00

7221.90

261

0.00

5206.95

119

2374

85

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

0.00

86763.38

0.00

63100.64

0.00

55213.06

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

0.00

223310.44

505

0.00

181305.10

289

0.00

103756.78

424

77

Back filling of pole with boulders and ramming.

Nos.

0.00

0.00

0.00

0.00

326

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

0.00

0.00

Page 28 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

Quantity

Plant Amount
invoce No. 32
date 10.02.12

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

MaterLal

Unit

Plant Amount
Invoce No.22 date
22.11.11

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

0.000

0.000

0.025

1653.200

467.720

0.100

6612.800

1870.900

0.413

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

7613

2154

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

238

67

117

34

351

101

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

108

31

112

33

112

33

Nos.

1901

538

1977

559

1977

559

S.No.

97

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

Magron

98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Page 29 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

Sukha

BILL No

11

12

13

Unit

Plant Amount
Invoce No.22 date
22.11.11

Inst & Comm.


Amount invoce
No. 22 date
22.11.11

Quantity

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

15643036.11

4192639.48

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.
OA Date

312,860.72

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

Quantity

Inst & Comm.


Amount Invoce
No. 32 date
10.02.12

Quantity

12326822

3410765

6058680.30

1565003.75

30.09.11

1506348
312,860.72

140468
83,852.79

246,536.44

83,852.79

156430.36

41926.39

5838274.7739

3572128.8225

246,536.44
123268.22

6264818.64
Invoice
No.----date----

Plant Amount
invoce No. 32
date 10.02.12

Plant Amount
Inst & Comm.
Invoce No. 25 Amount Invoce No.
date 26.12.11 25 date 26.12.11

30.08.11

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

Magron

68,215.29
68,215.29
34107.65

5784559.1929 2899149.921013
4799307.81

431841.87

121,173.61
-

121,173.61
60586.80

31,300.08
31,300.08
15650.04

2672783.2158 1330252.8125
2420641.65

351308.76

Page 30 of 1192

20.01.12
177627

161195.39

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

S.No.

MaterLal

Unit

Plant Amount
invoce No. 33
date 21.02.12

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

3941116.00

487125.90

26

1138644.00

140725.26

77

3371556.00

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

610324.00

86600.16

36

1374228.00

194850.36

37

1411894.00

AAA conductor 34 sq mm Weasel Conductor

Km

163076.92

43020.97

21.89

290279.73

77256.17

27.31

362069.37

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

862647.00

96342.50

45

436349.00

48712.50

91

882262.00

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

264927.00

28976.32

42

358962.00

39258.24

46

393054.00

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

1128264

171063

300

798300

121035

455

1210755

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

207821.02

24582.47

7.184

192717.98

22795.98

4.948

132735.05

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

107880.00

46085.04

114

168948.00

72967.98

146

216594.00

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

70722.00

6501.37

61

42754.00

3926.57

115

80554.00

12

Galvanized Angle 50x50x6

No.s

6161.00

457.53

61

3721.00

276.33

115

7015.00

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

41070.00

3109.54

61

25586.00

1935.53

110

46112.00

14

Galvanized Angle

No.s

5978.00

443.94

61

3721.00

276.33

110

6710.00

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

117828.00

27936.44

120

72224.00

12107.04

220

132308.00

16

PG clamps

No.s

8350.00

2275.85

150

7560.00

2012.70

152

7652.00

No.s

89784.00

12235.72

120

55012.00

7648.24

220

100804.00

No.s

10388.00

2995.44

120

6360.00

1624.44

220

11660.00

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

326454.00

81720.60

237

384128.00

98539.04

351

567617.00

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

26022.00

6592.86

237

30705.00

7977.44

351

45382.00

Page 31 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

Plant Amount
invoce No. 33
date 21.02.12

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

No.s

62865.00

15828.81

305

68962.00

17776.22

445

101003.00

No.s

11264.00

2995.44

12672.00

3369.87

12

16896.00

No.s

5632.00

1501.36

5632.00

1501.36

12

8448.00

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

1584.00

420.64

1584.00

420.64

12

2376.00

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

1312.00

348.16

32

1312.00

348.16

48

1968.00

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

15136.00

4032.64

15136.00

4032.64

12

22704.00

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

245688.00

12778.56

127

179324.00

9326.88

172

242864.00

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

34100.00

9221.74

127

24826.00

6630.67

172

33688.00

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

6385.00

1230.28

6385.00

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

297.00

78.87

297.00

78.87

297.00

No.s

558.00

149.58

558.00

149.58

558.00

No.s

620.00

165.00

620.00

165.00

620.00

No.s

220.00

58.02

220.00

58.02

220.00

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

35

T clamp for jumper

No.s

1080.00

288.30

1080.00

288.30

1080.00

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

27421.00

2961.04

7838.00

640.08

19571.00

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

3294.00

280.15

0.00

0.00

6588.00

38

16 Amp kit-kat set (set of 3 Nos)

Set

42711.00

11385.00

62

38378.00

10230.00

89

55091.00

39

11 KV Danger Board

nos

19773.00

1503.96

330

19665.00

1494.90

470

27974.00

40

11 KV DO fuse unit.

No.s

488109.00

41368.86

261

363405.00

30761.46

399

555069.00

Page 32 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

S.No.

MaterLal

Unit

Plant Amount
invoce No. 33
date 21.02.12

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

14040.00

3499.47

261

10440.00

2602.17

399

15960.00

42

11 KV L.A.

No.s

139428.00

33804.81

261

103776.00

25226.79

399

158538.00

43

11 KV Pin insulators

No.s

122191.00

30920.57

974

123055.00

31603.12

1436

181042.00

44

11 KV GS pins

No.s

68544.00

17246.35

974

68747.00

17580.29

1436

101260.00

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

182319.00

72660.69

308

137057.00

54451.32

465

206338.00

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

262597.50

48027.00

1694

128540.50

33370.71

2557.5

261530.50

47

Stay Clamp

Set

35410.00

3604.00

336

26745.00

2828.80

511

41850.00

48

GI wire for lacing binding 24 SWG

Kg.

516.0

136.0

516.0

136.0

774.0

49

GI wire 8 SWG.

Kg.

13880.00

3568.20

548

26828.00

6791.40

986

45306.00

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

65695.00

11623.24

647.5

49906.50

8811.73

882

65919.00

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

31044.00

7822.20

235

36942.00

9459.22

348

54616.00

52

11 KV Disc insulators

No.s

216132.00

57127.98

526

155120.00

40821.26

753

222210.00

53

11 KV Strain hardware

No.s

82422.00

22026.06

526

58630.00

15579.77

753

82317.00

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

34112.00

8847.38

284

34010.00

8786.50

395

47196.00

56

Aluminium winding wire & tape

Kg.

416

87

25

326

68

49

638

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

5508.00

1525.41

147

5292.00

1465.59

131

4716.00

58

Shackle insulator(90x75 mm)

No.s

19278.00

5131.62

147

18522.00

4930.38

131

16506.00

59

GI wire 5 mm for support of cable

Kg.

142848.00

37601.28

1490

92380.00

24316.80

1272.6

78901.20

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

46659.00

11344.15

60

28858.00

7017.00

110

52912.00

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

180
Kg.

4160.00

1102.72

64

Page 33 of 1192

330
4160.00

1102.72

96

6240.00

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

S.No.

MaterLal

Unit

Plant Amount
invoce No. 33
date 21.02.12

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

63

HT Tape

Mtr.

68445.00

19111.95

3915

50895.00

14211.45

5985

77805.00

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

462.00

119.70

0.00

0.00

462.00

65

Galvanized nuts and bolts

Kg.

133852.37

8859.40

1452.99

100260.66

6789.97

2312.55

159205.40

66

Galvanized Washer

Kg.

12508.48

602.06

99.86

9404.84

452.38

157.67

14841.57

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

2922

163

10

820

45

27

2154

Cmt.

0.00

120920.25

20.5

0.00

90140.55

35

0.00

Cmt.

0.00

357044.52

50.8

0.00

223372.68

90.1

0.00

Cmt.

0.00

274818.75

49.8

0.00

218975.58

62.4

0.00

Ckt.Km.

0.00

104665.93

12.908

0.00

76067.10

20.407

0.00

0.00

88684.90

13.908

0.00

56741.58

24.07366667

0.00

Nos.

0.00

107298.74

210

85676

285

Nos.

0.00

1695.75

237

4728

353

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

0.00

70988.22

0.00

23662.74

0.00

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

0.00

152224.48

312

0.00

112014.24

455

0.00

77

Back filling of pole with boulders and ramming.

Nos.

0.00

1958.28

0.00

652.76

0.00

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

Page 34 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

MaterLal

Unit

Plant Amount
invoce No. 33
date 21.02.12

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

27310.860

7726.810

1.13

74724.640

21141.150

0.831

54952.370

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

0.424

10088

2854

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

819

235

36

4244

1207

16

1872

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

280

82

32

1752

504

10

560

Nos.

7908

2238

13

25321

7163

11862

S.No.

97
98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Page 35 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron Anjani

Motha

Rosara

BILL No

14

15

16

Unit

Plant Amount
invoce No. 33
date 21.02.12

inst & Comm.


Amount invoce
No. 33 date
21.02.12

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

Quantity

Plant Amount
Invoce No. 38
date 27.03.12

Inst & comm.


Amount invoce
No. 38 date
27.03.12

Quantity

Plant Amount invoce


No. 02 date 01.05.12

Ltr.

Nos.

10698569.15

2931804.77

7525454.53

2185777.73

OA Date

13.02.12

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

963830
213,971.38
213,971.38

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

821366
58,636.10

150,509.09

58,636.10

150,509.09

1398269
43,715.55
43,715.55

106985.69

29318.05

75254.55

21857.78

4108503.8075

2,492,034

3069860.6353

1857911.03

4235421.36
Invoice
No.----date----

12058617.33
06.03.12

2655918.80
301975.89

241,172.35
120586.17
4,550,421.47
4542306.59

225135.11

Page 36 of 1192

241,172.35

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

Quantity

Plant Amount
Invoce No. 05
date 22.05.12

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Quantity

Qty of
Change
Order

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

Total 18 F

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

416763.27

80

3502720.00

433000.80

27

1182300.00

146137.77

965

965

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

200262.87

35

1335158.00

189437.85

10

381088.00

54125.10

477

451

AAA conductor 34 sq mm Weasel Conductor

Km

96071.23

7.524

99170.66

25964.79

20.401

270832.75

71809.94

549.82

507.844

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

98507.50

92

891832.00

99590.00

30

290544.00

32475.00

1210

1210

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

42997.12

37

316005.00

34584.64

10

85314.00

9347.20

608

596

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

0.00

0.00

0.00

0.00

0.00

14

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

183570

464

1234704.00

187200.80

132

351252

53255

6050

6050

Quantity

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

15700.80

6.10

163692.25

19362.62

2.90

77795.40

9202.16

125.56

104.427

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

93450.22

120

178335.00

76808.40

63

93618.00

40324.41

2562

2306

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

7402.55

114

79838.00

7338.18

34

23802.00

2188.58

1385

1383

12

Galvanized Angle 50x50x6

No.s

520.95

114

6954.00

516.42

34

2074.00

154.02

1385

1383

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

3490.30

112

46945.00

3553.76

34

14247.00

1078.82

1347

1332

14

Galvanized Angle

No.s

498.30

112

6832.00

507.36

34

2074.00

154.02

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

27102.44

224

134692.00

28810.48

68

40872.00

10681.72

2658

2638

16

PG clamps

No.s

2023.52

89

4497.00

1214.95

162

8232.00

2296.02

3934

2771

No.s

13867.64

224

102626.00

14081.60

68

31146.00

4213.96

2658

2638

No.s

3183.84

224

11872.00

3292.68

68

3604.00

1080.72

2658

2638

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

1332

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

143936.14

329

527760.00

130766.94

71

115710.00

30028.86

3617

3497

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

11650.95

329

42151.00

10566.37

71

9259.00

2434.33

3617

3497

Page 37 of 1192

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

No.s

Qty of
Change
Order

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

Total 18 F

Quantity

Plant Amount
Invoce No. 05
date 22.05.12

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Quantity

25773.70

417

94285.00

23413.10

98

21691.00

5714.39

4657

4507

No.s

4493.16

22

30976.00

8237.46

11264.00

2995.44

198

208

No.s

2252.04

18

12672.00

3378.06

5632.00

1501.36

162

170

Quantity

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

630.96

18

3564.00

946.44

1584.00

420.64

2143

170

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

522.24

72

2952.00

783.36

32

1312.00

348.16

648

680

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

6048.96

18

34056.00

9073.44

15136.00

4032.64

162

170

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

12631.68

175

247100.00

12852.00

57

80194.00

4186.08

1981

1954

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

9083.92

175

34270.00

9233.50

57

11246.00

3140.47

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

1230.28

12770.00

2460.56

6385.00

1230.28

23

24

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

78.87

594.00

157.74

297.00

78.87

69

72

No.s

149.58

1116.00

299.16

558.00

149.58

69

72

No.s

165.00

1240.00

330.00

620.00

165.00

46

48

No.s

58.02

440.00

116.04

220.00

58.02

46

48

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

1954
0

35

T clamp for jumper

No.s

288.30

12

2160.00

576.60

1080.00

288.30

138

144

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

3041.72

31328.00

4001.84

11721.00

3122.40

189

126

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

560.30

6588.00

560.30

9882.00

840.45

44

42

38

16 Amp kit-kat set (set of 3 Nos)

Set

14685.00

50

30950.00

8250.00

42

25998.00

6930.00

1300

971

39

11 KV Danger Board

nos

2129.10

442

26250

2002

125

7496.00

566.25

5206

5079

40

11 KV DO fuse unit.

No.s

47026.14

411

571701.00

48440.46

114

158475.00

13436.04

5079

4965

Page 38 of 1192

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

Quantity

Plant Amount
Invoce No. 05
date 22.05.12

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Quantity

Qty of
Change
Order

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

Total 18 F

Quantity

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

3978.03

411

16440.00

4097.67

114

4560.00

1136.58

5037

4965

42

11 KV L.A.

No.s

38466.75

411

163293.00

39611.76

114

45273.00

10969.05

5037

4965

43

11 KV Pin insulators

No.s

46132.56

1378

173090.00

43497.34

299

37867.00

9811.85

44

11 KV GS pins

No.s

25670.88

1378

97044.00

24264.38

299

21152.00

5428.71

15275

14791

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

82207.35

491

217538

86804

228

101626.00

40308.12

5957

5740

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

54015.67

2701

276067

56015

1254

108058.50

22923.73

32724

31453

47

Stay Clamp

Set

4300.32

520

42538

4439

228

18283.00

1947.52

48

GI wire for lacing binding 24 SWG

Kg.

204.0

13.5

1161.00

306.05

516.0

136.0

49

GI wire 8 SWG.

Kg.

11452.26

139.6

8776.80

2388.93

348

16540.00

4231.64

13069.6

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

11914.89

727.5

48253.00

9588.23

318.5

26750.50

5197.70

10716

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

13845.52

323

50548.00

12589.44

71

11176.00

2884.68

3348

52

11 KV Disc insulators

No.s

58525.74

753

222498.00

58887.60

234

69705.00

18933.78

9146

8894

53

11 KV Strain hardware

No.s

21928.35

753

83550.00

22377.15

234

27558.00

7566.96

9146

8894

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

412

100

55

Earthing set (Coil Earth)

No.s

12146.32

359

42898

10952

109

13180.00

3491.32

4257

4231

56

Aluminium winding wire & tape

Kg.

133

65

842

176

10

841

228

641

353

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

1306.07

139

5004.00

1385.83

43

1548.00

428.71

2733

1935

58

Shackle insulator(90x75 mm)

No.s

4393.74

139

17514.00

4662.06

43

5418.00

1442.22

2733

1935

59

GI wire 5 mm for support of cable

Kg.

20768.83

2787.5

172825.00

45492.00

430

26660.00

7017.60

28136.2

23396.1

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

12864.50

112

53867.00

13098.40

34

16339.00

3976.30

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

336
Kg.

1654.08

144

15003

5922
99

1315

102
9360.00

Page 39 of 1192

2481.12

64

103

3945
4160.00

1102.72

1296

1360

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

S.No.

MaterLal

Unit

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

Quantity

Plant Amount
Invoce No. 05
date 22.05.12

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Quantity

Qty of
Change
Order

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

Total 18 F

Quantity

63

HT Tape

Mtr.

21725.55

5355

69615.00

19438.65

1710

22230.00

6207.30

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

119.70

308.00

79.80

18

1386.00

359.10

65

Galvanized nuts and bolts

Kg.

10548.41

1956

134379

8899

679.67

46723.30

3115.17

26887.23

25896.343333

66

Galvanized Washer

Kg.

714.24

95

8932

430

46.30

4362.04

209.72

1940.59

1791.546

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

122

42

3384

190

58

4666

263

754

Cmt.

153898.50

32.5

0.00

142905.75

0.00

35176.80

404

Cmt.

396178.71

100.40

0.00

441468.84

51.2

0.00

225131.52

1185.4

Cmt.

274379.04

58.80

0.00

258549.48

19.9

0.00

87502.29

Ckt.Km.

120258.86

26.11

0.00

153866.75

10.671

0.00

62884.42

111433.75

26.81

0.00

109378.91

11.14566667

0.00

66522.31

328.39

288.93733333

Nos.

116274

235

95875

66

0.00

26926.68

2829.00

3257

Nos.

7042

331

6603

82

0.00

1635.89

3592.00

3385

107.00

106

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

75945

73665
316

2360.3

671
174.849

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

31550.32

0.00

23662.74

0.00

23662.74

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

163354.10

464

0.00

166585.28

142

0.00

50980.84

77

Back filling of pole with boulders and ramming.

Nos.

979.14

1958

0.00

0.00

99.00

41

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

1.00

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

0.00

0.00

6.00

Page 40 of 1192

6044

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

Quantity

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

MaterLal

Unit

82

AAA conductor 100 sq. mm Dog.

K.M.

0.00

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

6.00

12

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

15547.160

0.089

5885

1665

0.47

31080.160

8793.220

5.11

6.148

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

6900

1952

2.09

2.771

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

537

831

235

6.00

702.00

201.24

126

151

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

163

272

78

24.00

1344.00

391.68

210

216

Nos.

3356

9581

2710

11862.00

3356.28

76

78

97

Quantity

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Total 18 F

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

S.No.

Plant Amount
Invoce No. 05
date 22.05.12

Qty of
Change
Order

Quantity

98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

75

100

Page 41 of 1192

Abstract of DAMOH (Billed and MAS)

Tota

33 KV S/s Name
11 KV Feeder Name

Rosara

Hingwani

Magron

BILL No

16

17

18

Unit

Inst & Comm.


Amount invoce
No. 02 date
01.05.12

Nos.

102 Red oxide paint


103 Aluminium paint

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

Inst & comm.


Plant Amount
Amount
invoce No. 07 InvoCe No. 07
date 02.07.12
date
02.07.12

Total 18 F

Quantity

Plant Amount
Invoce No. 05
date 22.05.12

Inst & Comm.


Amount Invoce
No. 05 date
22.05.12

Quantity

Ltr.

1.5

Ltr.

1.5

Nos.

1284464

295218

13058453.71

3576575.02

4036121.45

1272675.68

3345940.27
OA Date

31.03.12

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

22.12.10
303395

66,918.81
66,918.81

261,169.07
-

71,531.50

261,169.07

71,531.50

80,722.43

25,453.51
25,453.51

130584.54

35765.75

40361.21

12726.76

2844049.199

6926043.38

3040088.25

7092654.58

2861668.55

4434811.44
Invoice
No.----date----

80,722.43

33459.40

70% Value of Transformer & Conductor


Payable Service Tax @ 10.30%

Qty of
Change
Order

344631.85

1584287.70
368387.23

Page 42 of 1192

131085.60

Quantity

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

Total 18 Feeders

BILL No

Received
Received
material
material
from Maihar from Rewa

G = FF=A+B+C
Billed
+D
Qty.

Unit

Plant Amount

Inst & Comm. Amount

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

42258676

5223072.15

1029

1029

64

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

17207362

2441042.01

505

505

54

AAA conductor 34 sq mm Weasel Conductor

Km

6737975.01

1789013.47

389.77

445.838

-62.006

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

12009318

1341217.5

1046

1210

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

4844343

529986.24

608

608

12

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

375

375

375

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

16099050

2440872.5

6050

6350

300

Km

2801358.7

331363.58

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

10

140 Kg 8.0 M long PCC pole

No.s

3415330

1476001.42

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

968624

89023.71

12

Galvanized Angle 50x50x6

No.s

84363

6264.99

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

558348

42264.36

14

Galvanized Angle

No.s

81252

6033.96

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

1586386

341691.26

16

PG clamps

No.s

139695

37247.89

No.s

1208678

165760.7

No.s

139814

38877.66

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

5592498

1419268.44

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

445075

114378.94

Page 43 of 1192

Total
Balance

MaterLal

PVC insulated cable 4core unarmored 6 Sq. mm.

Total
Received

S.No.

Received
material from
Tikamgarh

56.068
164

300

100

100

14.4

14.4

2390

2390

1632

1632

1538

1538
1157

180

1700

1700

2772

2772

5742

5742
2476

296

1922

748

4263
4242

1337

2772
2670
4263
4242

-4.427
14.4
84
249
155
5
368
134
2971
134
32
766
745

Send to
Maihar

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Received
Material from
Vendors

Total 18 Feeders

BILL No

Unit

Plant Amount

Inst & Comm. Amount

No.s

1017742

256674.38

No.s

292864

77881.44

No.s

119680

31903.9

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

33660

8938.6

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

27880

7398.4

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

321640

85693.6

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

2755220

143501.76

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

381988

102049.24

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

153240

29526.72

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

7128

1892.88

32
33
34

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

Received
Received
material
material
from Maihar from Rewa

4289
189

Received
material from
Tikamgarh

152

231

32

252

100

386

386

3589.92

No.s

14880

3960

No.s

5280

1392.48

35

T clamp for jumper

No.s

25920

6919.2

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

493290

70596.96

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

138348

11766.3

38

16 Amp kit-kat set (set of 3 Nos)

Set

601049

160215

39

11 KV Danger Board

nos

302600

23007.46

40

11 KV DO fuse unit.

No.s

6907167

585174.9

180

180
1216

800

1216

800

2016
2016
4459

4459

24

24

82
216

10
62
62
4459
0

75

69

3
75

48

48
42

48

150

150

206

206

3
0
0
6
80

101
101

Page 44 of 1192

23

56

75
13392

32

736
736

No.s

Total
Balance

G = FF=A+B+C
Billed
+D
Qty.
4539

250
10

Total
Received

59
2616

2616

5684

5684
4932

40

4972

1645
605
7

Send to
Maihar

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name

S.No.

MaterLal

Received
Material from
Vendors

Total 18 Feeders

BILL No

Unit

Plant Amount

Inst & Comm. Amount

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

202200

50398.35

42

11 KV L.A.

No.s

2117340

513980.73

43

11 KV Pin insulators

No.s

1896513

488059.88

44

11 KV GS pins

No.s

1048232

268152.15

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

2545520

1014774.97

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

3170520.5

657728.29

47

Stay Clamp

Set

489465

50173.12

48

GI wire for lacing binding 24 SWG

Kg.

8858

2335.04

49

GI wire 8 SWG.

Kg.

662109.8

170030.92

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

776764.5

148146.8

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

526076

134456.72

52

11 KV Disc insulators

No.s

2623807

688467.36

53

11 KV Strain hardware

No.s

982876

260334.01

54

Jointing sleeves suitable for existing conductor.

No.s

9542.4

2460.67

55

Earthing set (Coil Earth)

No.s

507672

131679.14

56

Aluminium winding wire & tape

Kg.

8692.95

2172.73

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

69660

19291.95

58

Shackle insulator(90x75 mm)

No.s

243810

64899.9

59

GI wire 5 mm for support of cable

Kg.

1450558.2

381824.35

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

632420

153789.25

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

88400

23432.8

Received
Received
material
material
from Maihar from Rewa

4932

Received
material from
Tikamgarh

40

Total
Received

G = FF=A+B+C
Billed
+D
Qty.
4972
5150

5150

24625

24625

28640

28640

Page 45 of 1192

7
185
9622
13849

5975
5975

Kg.

Total
Balance

235

29809

31309

1500

7690.5

7690.5
25

150

10053

10053

10716

10716

2710

2710

10588

10588

8917

8917

4831

4831

8634

8634
0

0
7233

7233

6540

6540

32700

32700

1674

1674

4544

4544
1028

175

400

1428

-144
1768.5
72
-3016.6
0
-638
1694
23
4731
4403
-352.53333
5298
4605
9303.9
359
599
68

Send to
Maihar

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name

S.No.

MaterLal

Received
Material from
Vendors

Total 18 Feeders

BILL No

Unit

Plant Amount

Inst & Comm. Amount

Received
Received
material
material
from Maihar from Rewa

Received
material from
Tikamgarh

Total
Received

G = FF=A+B+C
Billed
+D
Qty.
74500

63

HT Tape

Mtr.

957645

267403.95

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

24332

6304.2

65

Galvanized nuts and bolts

Kg.

1781911.85

118171.24

66

Galvanized Washer

Kg.

168682.46

8115.9

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

59733

3370.32

Cmt.

1776428.4

Cmt.

5212322.34

Cmt.

2950454.1

Ckt.Km.

1030388.66

1392768.42

Nos.

1328790.86

Nos.

67530.69

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Km.

74500
316
28529
2095
800

316
28529
2095
800

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

836083.48

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

2169916.88

77

Back filling of pole with boulders and ramming.

Nos.

13381.58

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

23055

5689.94

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

2040

576.6

79

0
0

835
0
2632.6567
303.454
46
-404
-1185.4
-671
-174.849
-288.93733
-3257
-3385
-106
-6044
-41

0
0

Page 46 of 1192

Total
Balance

8
72

0
8
72

7
66

Send to
Maihar

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name

S.No.

Received
Material from
Vendors

Total 18 Feeders

BILL No

MaterLal

Unit

Plant Amount

Inst & Comm. Amount

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

1020

288.3

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

15719

2452.4

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

406554.93

115022.81

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

65927.63

18650.85

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

17759

5064.54

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

11976

3470.52

Nos.

152382

43109.4

97
98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

7567

932

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

6325

588.4

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Page 47 of 1192

0
144
2
3
13
0
0
0
0
0
89.407
5.498
9.981
1000
1500
452
12
10
0

Received
Received
material
material
from Maihar from Rewa

Received
material from
Tikamgarh

Total
Received

Total
Balance

G = FF=A+B+C
Billed
+D
Qty.
0
144
2
3
13
0
0
0
0
0
89.407
5.498
9.981
1000
1500
452
12
10
0

Send to
Maihar

0
132
2
3

12

0
0
0
0
0
89.407
-0.65
7.21
849
1284
374
11
9
0

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name

Material Reconcilation

11 KV Feeder Name

S.No.

MaterLal

Received
Material from
Vendors

Total 18 Feeders

BILL No

Unit

Plant Amount

Inst & Comm. Amount

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

2568928.00

590435.18

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

18
3
3

156123708.93

42639765.01

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount
70% Value of Transformer & Conductor
Invoice
No.----date----

Page 48 of 1192

Received
material from
Tikamgarh

Total
Received

Total
Balance

G = FF=A+B+C
Billed
+D
Qty.
18
3
3

18
3
3

2
2

OA Date

Payable Service Tax @ 10.30%

Received
Received
material
material
from Maihar from Rewa

Send to
Maihar

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

Send to
Total Net
Total Send
Tikamgarh
Balance

Remarks

Q=G+H
R = F-Q
+I+J

S.No.

MaterLal

Unit

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type


out door 3 phase dLstrLbutLon transformer

No.s

64

64

16 KVA 11/0.4 KV Copper wound (conventional type)


out door 3 Phase distribution transformer

No.s

54

54

AAA conductor 34 sq mm Weasel Conductor

Km

-62.006

-62.006

L.T. Meter-cum-protection box having LT 3 phase MCCB


40 Amp For 25 KVA

No.s

L.T. Meter-cum-protection box having LT 3 phase MCCB


25 Amp For 16 KVA

No.s

12

12

Energy meters solid state (Static)single phase two wire


5-30amps with optical port along with poly carbonate
enclosures.

No.s

375

375

Energy meters solid state (Static) three phase 4 wire


10-40 amps with optical port along with poly carbonate
enclosures.

No.s

300

304

-4.427

-4.427

14.4

14.4

84

84

50

199

199

155

155

350

18

18

134

134

1300

1671

1671

134

134

32

32

766

766

745

745

7
8

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

10

140 Kg 8.0 M long PCC pole

No.s

11

Horizontal cross arm for LA (Galvanized Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No.s

12

Galvanized Angle 50x50x6

No.s

13

11 KV DO fuse mounting structure (Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.s

14

Galvanized Angle

No.s

15

Transformer mounting structure (Galvanized Channel


75x 40 x 6 mm,length 1150

No.s

16

PG clamps

No.s

17
18

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5


Kg) length 150 mm(1.35 Kg)
Galvanized Angle 50x50x6 mm. length 325 mm(2.924
Kg for 2 Nos.)

No.s
No.s

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

50

350

1300

Page 49 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

S.No.

21
22
23

MaterLal

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405


Extension cross arm made of RS joist 150x75 mm size
1.5 M long
Guarding cross arm made up of Galvanized angle
65x65x6 mm 2.25 M long

Unit

No.s
No.s

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

25

I-bolt of round bar 16 mm dia rod fully threaded 380


mm long with Galvanized nuts 2 Nos. in each bolt

No.s

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

27

Galvanized Channel(75x40x6) Horizontal Cross Arm


length 1150 mm(16.4 Kg)

No.s

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp


for Horizontal Cross Arm)

No.s

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

31

Galvanized Angle 50x50x6mm, 300 mm long for


tightening AB switch

No.s

32
33
34

No.s

24

Galvanized Angle 50x50x6 mm, 600 mm long for


middle support
Galvanized channel 75x40x6 mm, 600 mm long for
handle support.
Galvanized angle 50x50x6 mm, 250 mm long for back
support

Send to
Total Net
Total Send
Tikamgarh
Balance

No.s
No.s
No.s

35

T clamp for jumper

No.s

36

11 KV DC Cross Arm 4ft center,galvanised channel


100x50x6 mm 2200 mm

Set

37

Horizontal and cross bracing set 4 feet center with 4


back clamps made out of horizontal and across bracing
galvanized

No.s

38

16 Amp kit-kat set (set of 3 Nos)

Set

39

11 KV Danger Board

nos

40

11 KV DO fuse unit.

No.s

1200

Remarks

Q=G+H
R = F-Q
+I+J

32

32

23

23

82

82

216

216

56

56

10

10

62

62

62

62

4459

4459

80

80

59

56

1200

445

445

605

602

Page 50 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

S.No.

MaterLal

Unit

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

42

11 KV L.A.

No.s

43

11 KV Pin insulators

No.s

44

11 KV GS pins

No.s

45

Galvanised stay set 16mm complete with turn buckle,


stay insulator and anchore plate.(Drg. no.ADB/HVDS/EZ14)

Set

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

47

Stay Clamp

Set

48

GI wire for lacing binding 24 SWG

Kg.

49

GI wire 8 SWG.

Kg.

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

52

11 KV Disc insulators

No.s

53

11 KV Strain hardware

No.s

54

Jointing sleeves suitable for existing conductor.

No.s

55

Earthing set (Coil Earth)

No.s

56

Aluminium winding wire & tape

Kg.

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

58

Shackle insulator(90x75 mm)

No.s

59

GI wire 5 mm for support of cable

Kg.

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the


span, 65 No lacing

Kg.

Send to
Total Net
Total Send
Tikamgarh
Balance

40

1750

1400

Q=G+H
R = F-Q
+I+J

40

145

145

9622

9622

13849

13813

235

232

-144

-144

1750

18.5

18.5

72

72

-3016.6

-3016.6

-638

-641

1400

294

294

23

23

4731

4731

4403

4400

4000

Remarks

-352.5333 -287.7333

5298

5298

4605

4605

4000

5303.9

5303.9

359

359

599

599

68

68

Page 51 of 1192

GI 5mm used

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

S.No.

MaterLal

Unit

63

HT Tape

Mtr.

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

65

Galvanized nuts and bolts

Kg.

66

Galvanized Washer

Kg.

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

68
69
70
71
72
73
74

Cement (concreting of PCC pole 0.5 cmt per pole using


mix 1:3:6)
Cement (concreting of stay 0.2 cmt per stay using mix
1:3:6)
Cement for concreting of stay @ 0.2 cmt per stay and
@ 0.5 cmt per pole(Concrete mixture 1:3:6)
Restringing of existing conductor
Removal of Existing Conductor
Leaning Pole
Numbering of Pole

Cmt.
Cmt.
Cmt.
Ckt.Km.
Km.
Nos.
Nos.

75

Removal of higher capacity distribution transformer i.e.


63kVA and above from existing DP

Nos.

76

Consumer indexing and its updation as per Clause


1.2.14 & 1.2.15 of Sectin-6 Vol.I

Nos.

77

Back filling of pole with boulders and ramming.

Nos.

78

Bus Bar structure for additional bay on 11 kv side


double welded RS Joist 175 x 85 mm 8.0 M long (328
kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5
running Meters M.S. flat

Nos.

DC cross arm galvanised channel 100x50x6 mm 4.8 M


centre (99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor


100 sq. mm Dog.

Nos.

79

Send to
Total Net
Total Send
Tikamgarh
Balance

1600

Remarks

Q=G+H
R = F-Q
+I+J

835

835

1600

1032.6567 1032.6567

303.454

303.454

46

53

-404

-404

-1185.4

-1185.4

-671

-674

-174.849

-174.849

-288.9373 -288.9373

-3257

-3257

-3385

-3385

-106

-106

-6044

-6044

-41

-41

66

66

Page 52 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

S.No.

MaterLal

Unit

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq.


mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing


fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm


Aerial bunched XLPE Cable

K.M.

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial


bunched XLPE Cable including 3 % sag(1 PHASE
CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line
(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar)

Nos.

97

Nos.

98

HT energy meter, three phase four wire, CT/PT


operated, -/5 amps, tri vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5


amps

Nos.

Copper control cable, solid conductor, 12 core,


unarmoured, 2.5 sq. mm.

Mtr.

100

Send to
Total Net
Total Send
Tikamgarh
Balance

Remarks

Q=G+H
R = F-Q
+I+J

132

132

89.407

89.407

-0.65

-0.65

7.21

7.21

0
0

849
1284

849
1284

374

374

11

11

Failed cable

Page 53 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material
11 KV Reconcilation
Feeder Name
Send to
Rewa

BILL No

S.No.

MaterLal

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Unit

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Schedule for installation & commissioning of Line


Signature analyzer (LSA) (Offline Microprocessor based
104
distance fault analyzer) including training for use of
LSA at circle level to the officers/staff.

Send to
Total Net
Total Send
Tikamgarh
Balance

Q=G+H
R = F-Q
+I+J

10

10

Nos.

OA Date

Deduction of L.D. if any


Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount
70% Value of Transformer & Conductor
Payable Service Tax @ 10.30%

Remarks

Invoice
No.----date----

Page 54 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

S.No.

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

27

1182300.00

146137.77

58

2539816.00

313925.58

72

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

10

381088.00

54125.10

24

915000.00

129900.24

30

AAA conductor 34 sq mm Weasel Conductor

Km

20.401

270832.75

71809.94

51.01

677198.83

179863.02

45.546

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

30

290544.00

32475.00

82

794700.00

88765.00

86

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

10

85314.00

9347.20

24

204840.00

22433.28

30

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

132

351252

53255

351

934011

141611

345

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

2.90

77795.40

9202.16

8.10

217290.60

25702.60

10.20

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

63

93618.00

40324.41

208

307537.00

133134.56

216

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

34

23802.00

2188.58

76

53212.00

4892.12

93

12

Galvanized Angle 50x50x6

No.s

34

2074.00

154.02

76

4636.00

344.28

93

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

34

14247.00

1078.82

76

31850.00

2411.48

93

14

Galvanized Angle

No.s

34

2074.00

154.02

76

4636.00

344.28

93

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

68

40872.00

10681.72

152

91376.00

20922.88

186

16

PG clamps

No.s

162

8232.00

2296.02

168

8472.00

2262.96

330

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

68

31146.00

4213.96

152

69628.00

9512.24

186

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

68

3604.00

1080.72

152

8056.00

2291.88

186

Page 55 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Magron

Mohli

BILL No

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

71

115710.00

30028.86

154

242316.00

61338.78

214

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

71

9259.00

2434.33

154

19160.00

4912.13

214

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

98

21691.00

5714.39

198

45632.00

10913.95

294

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

11264.00

2995.44

18

25344.00

6739.74

22

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

5632.00

1501.36

16

11264.00

3002.72

16

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

1584.00

420.64

16

3168.00

841.28

16

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

32

1312.00

348.16

64

2624.00

696.32

64

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

15136.00

4032.64

16

30272.00

8065.28

16

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

57

80194.00

4186.08

110

155320.00

8078.40

176

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

57

11246.00

3140.47

110

21460.00

5675.10

176

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

12770.00

2460.56

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

297.00

78.87

594.00

157.74

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

558.00

149.58

1116.00

299.16

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

620.00

165.00

1240.00

330.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

220.00

58.02

440.00

116.04

35

T clamp for jumper

No.s

1080.00

288.30

12

2160.00

576.60

12

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

11721.00

3122.40

10

39142.00

6083.44

11

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

9882.00

840.45

13176.00

1120.60

Page 56 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

S.No.

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

38

16 Amp kit-kat set (set of 3 Nos)

Set

42

25998.00

6930.00

100

61900.00

16500.00

108

39

11 KV Danger Board

nos

125

7496.00

566.25

244

14561.00

1105.32

324

40

11 KV DO fuse unit.

No.s

114

158475.00

13436.04

291

404739.00

34297.26

333

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

114

4560.00

1136.58

291

15240.00

3798.57

333

42

11 KV L.A.

No.s

114

45273.00

10969.05

291

258888.00

62962.41

333

43

11 KV Pin insulators

No.s

299

37867.00

9811.85

599

75880.00

19679.87

1028

44

11 KV GS pins

No.s

299

21152.00

5428.71

599

45087.00

11641.84

816

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

228

101626.00

40308.12

302

133603.00

53390.58

396

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

1254

108058.50

22923.73

1661

179415.50

35784.44

2178

47

Stay Clamp

Set

228

18283.00

1947.52

302

25671.00

2638.40

396

48

GI wire for lacing binding 24 SWG

Kg.

516.0

136.0

0.0

0.0

12.0

49

GI wire 8 SWG.

Kg.

348

16540.00

4231.64

1112

57816.00

14933.04

1422

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

318.5

26750.50

5197.70

637

41524.00

8941.32

749

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

71

11176.00

2884.68

142

22346.00

5758.50

206

52

11 KV Disc insulators

No.s

234

69705.00

18933.78

555

164124.00

43440.84

708

53

11 KV Strain hardware

No.s

234

27558.00

7566.96

555

63622.00

16987.68

708

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

57

5416.80

1393.19

55

Earthing set (Coil Earth)

No.s

109

13180.00

3491.32

186

22374.00

5837.50

272

56

Aluminium winding wire & tape

Kg.

10

841

228

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

43

1548.00

428.71

117

4212.00

1166.49

170

Page 57 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

S.No.

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

58

Shackle insulator(90x75 mm)

No.s

43

5418.00

1442.22

117

14742.00

3924.18

170

59

GI wire 5 mm for support of cable

Kg.

430

26660.00

7017.60

1170

72540.00

19094.40

1700

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

34

16339.00

3976.30

76

36540.00

8888.20

93

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

64

4160.00

1102.72

128

8320.00

2205.44

128

63

HT Tape

Mtr.

1710

22230.00

6207.30

4365

56745.00

15844.95

4995

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

18

1386.00

359.10

66

5082.00

1316.70

66

65

Galvanized nuts and bolts

Kg.

679.67

46723.30

3115.17

1497.25

102941.17

6806.75

1799

66

Galvanized Washer

Kg.

46.30

4362.04

209.72

105.75

9959.07

479.06

129

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

58

4666

263

84

6768

381

58

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

0.00

35176.80

20.5

0.00

90140.55

25.5

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

51.2

0.00

225131.52

72.5

0.00

318789.75

96.60

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

19.9

0.00

87502.29

22.8

0.00

100253.88

44.10

Ckt.Km.

10.671

0.00

62884.42

4.519

0.00

26630.56

6.227

Ckt.Km.

11.15

0.00

66522.31

21.73

0.00

106165.21

15.10

Nos.

66

0.00

26926.68

105

0.00

42837.90

147

Nos.

82

0.00

1635.89

158

0.00

3152.08

217

Nos.

0.00

23662.74

0.00

47325.48

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

102

228

279

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

142

0.00

50980.84

338

0.00

121348.76

340

77

Back filling of pole with boulders and ramming.

Nos.

0.00

0.00

0.00

0.00

Page 58 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

0.00

0.00

0.00

0.00

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.47

31080.160

8793.220

0.564

37296.190

10551.860

0.000

S.No.

93

Material

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 59 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

S.No.

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

6.00

702.00

201.24

4.00

468.00

134.16

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

24.00

1344.00

391.68

16.00

896.00

261.12

Nos.

11862.00

3356.28

7908

2238

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 60 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Magron

Mohli

BILL No

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Chirola P
3

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

4036121.45

1272675.68

9446082.16

2468751.47

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

22.12.10

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

21.01.11

22.01.11

2263268.15
1772853.30
4036121.45

1272675.68
1272675.68

5283316.43
4162765.73
9446082.16

2468751.47
2468751.47

2048221.60

1145408.11

4803152.44

2221876.32

303395

807878
25,453.51

80,722.43
40361.21
1,623,742.96

70% Value of Transformer & Conductor

44,437.53

25,453.51

188,921.64

12726.76

94460.82

1,081,774.33

3,711,891.98

1584287.70

Payable Service Tax @ 10.30%

FLCL/2011Invoice
12/DAMOH/OA/SE
No.----RT/01/140 DT
date---03.09.11

Payable Sales Tax

FLCL/2011Invoice
12/DAMOH/OA/ST/
No.----01/124 DT
date---01.09.11

Page 61 of 1192

24687.51
2,103,376.25

3698321.50

131085.60

42501

49,375.03

FLCL/201112/DAMOH/OA/SE
RT/03/141 DT
03.09.11

FLCL/201112/DAMOH/OA/ST
/03/125 DT
01.09.11

254281.40

100145

FLCL/201112/DAMOH/OA/SER
T/04/142 DT
03.09.11

FLCL/201112/DAMOH/OA/ST/
04/126 DT
01.09.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Magron

Mohli

BILL No

Material

Unit

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Page 62 of 1192

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Chirola P
3

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Magron

Mohli

BILL No

Material

Unit

Returnable Material

MRC
No.---date---

Quantity

Plant Amount
invoce No. 01 date
23.12.10

Inst & comm.


Amount Invoice
No. 01 date
23.12.10

Inst & Comm.


Amount Invoce
No. 03 date
28.01.11

02 No.(01 No.
100 KVA, 01 No.
25 KVA)

MRC
No.---date---

Quantity

dt.17.9.12 ,
A/97/58,59
dt.18.10.12
A/1437/08 dt.
18.10.12,

A/0347/66 ,
68,69
dt.18.8.12,

A/0347/67 dt.
13.4.12

DTR

Quantity

Plant Amount
invoce No. 03 date
28.01.11

Chirola P

06 No.(100KVA)

A/347/65
dt.30.3.13

A/347/70
dt.23.10.12
406/95 ,100
dt.10.5.12 ,
435/2 dt.9.5.12

275/45
dt.19.2.13,

Conductor

MRC
No.---date---

175/26, Dt.
24.05.11

1659

175/28, Dt.
24.05.11

2495

175/27, Dt.
24.05.11

Fabricated material

MRC
No.---date---

293/03, Dt.
23.08.11

602

293/04,05, Dt.
23.08.11

925

293/05, Dt.
23.08.11

Page 63 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

S.No.

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

3153084.00

389700.72

38

1664172.00

205675.38

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

1144236.00

162375.30

21

801030.00

113662.71

AAA conductor 34 sq mm Weasel Conductor

Km

604511.90

160462.58

39.6

525755.36

139730.27

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

833447.00

93095.00

54

533083.00

59537.50

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

256158.00

28041.60

22

179325.00

19629.12

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

918045

139190.25

252

670572

101669.40

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

273625.2

32366.23

2.98

79968.31

9459.19

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

319756.00

138255.12

138

203863.00

88329.66

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

65124.00

5986.41

56

39218.00

3604.72

12

Galvanized Angle 50x50x6

No.s

5673.00

421.29

56

3416.00

253.68

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

38979.00

2950.89

54

22635.00

1713.42

14

Galvanized Angle

No.s

5673.00

421.29

54

3294.00

244.62

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

111834.00

25397.94

108

64944.00

13909.32

16

PG clamps

No.s

16662.00

4482.54

210

10536.00

2730.42

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

85212.00

11646.42

108

49482.00

6788.76

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

9858.00

2795.94

108

5724.00

1588.32

Page 64 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

342732.00

87577.12

146

233807.00

60995.94

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

27274.00

7059.04

146

18567.00

4910.45

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

64915.00

16525.01

188

42595.00

10987.28

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

30976.00

8237.46

9856.00

2621.01

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

11264

3002.72

2816

750.68

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

3168

841.28

792

210.32

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

2624

696.32

16

656

174.08

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

30272

8065.28

7568

2016.32

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

244974.00

12925.44

81

114372.00

5948.64

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

34360.00

9118.26

81

15806.00

4184.71

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

594.00

157.74

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

1116.00

299.16

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

1240.00

330.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

440.00

116.04

220.00

58.02

35

T clamp for jumper

No.s

2160.00

576.60

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

43073.00

5682.72

23514.00

1920.24

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

9882.00

840.45

0.00

0.00

Page 65 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

S.No.

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

38

16 Amp kit-kat set (set of 3 Nos)

Set

66852.00

17820.00

32

19808.00

5280.00

39

11 KV Danger Board

nos

19339

1468

217

12966

983.01

40

11 KV DO fuse unit.

No.s

463140.00

39247.38

207

287973.00

24397.02

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

13320.00

3320.01

207

8280.00

2063.79

42

11 KV L.A.

No.s

132291.00

32083.20

207

82251.00

19958.22

43

11 KV Pin insulators

No.s

130504.00

34111.40

562

71585.00

18937.36

44

11 KV GS pins

No.s

57858.00

14901.54

562

40075.00

10541.49

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

175361

70009

213

94120

37656.27

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

225825

45867

1172

119724

25526.82

47

Stay Clamp

Set

32997

3405

213

17707

1781.60

48

GI wire for lacing binding 24 SWG

Kg.

1032.00

272.04

3.0

258.00

68.01

49

GI wire 8 SWG.

Kg.

74572.00

19259.20

846

44830.00

11551.42

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

54733.00

10493.29

459.5

35309.50

6600.91

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

32404.00

8329.56

139

21942.00

5760.10

52

11 KV Disc insulators

No.s

208695.00

54736.92

363

107061.00

28062.06

53

11 KV Strain hardware

No.s

80196.00

21193.38

363

41262.00

10914.99

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

55

Earthing set (Coil Earth)

No.s

32704

8543

183

22058

5817.52

56

Aluminium winding wire & tape

Kg.

514

137

43

920

252

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

6120.00

1694.90

59

2124.00

588.23

Page 66 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

S.No.

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

58

Shackle insulator(90x75 mm)

No.s

21420.00

5701.80

59

7434.00

1978.86

59

GI wire 5 mm for support of cable

Kg.

105400.00

27744.00

590

36580.00

9628.80

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

44718.00

10876.35

54

25965.00

6315.30

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

8320.00

2205.44

32

2080.00

551.36

63

HT Tape

Mtr.

64935.00

18131.85

3105

40365.00

11271.15

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

5082.00

1316.70

0.00

0.00

65

Galvanized nuts and bolts

Kg.

123642

8149

1119

76948

5085.38

66

Galvanized Washer

Kg.

12149

584

77

7263

349.37

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

4666

263

30

2460

135.90

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

0.00

112126.05

13.5

0.00

59360.85

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

0.00

424759.86

43.30

0.00

190394.43

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

0.00

193912.11

30.30

0.00

133232.13

Ckt.Km.

0.00

36695.84

1.715

0.00

10106.53

Ckt.Km.

0.00

69290.06

14.28

0.00

68426.42

Nos.

59973

139

56709.22

Nos.

4329

145

2892.75

Nos.

0.00

70988.22

0.00

39437.90

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

162

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

0.00

122066.80

252

0.00

90473.04

77

Back filling of pole with boulders and ramming.

Nos.

0.00

Page 67 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

0.00

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.129

8531

2413

S.No.

93

Material

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 68 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

S.No.

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

4663

1319

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

355

101

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

440

127

Nos.

5779

1634.62

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 69 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

10904499.66

2918106.38

6585642.57

1773901.08

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

19.04.11

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

6093502.10
4810997.56
10904499.66

2918106.38
2918106.38

3741497.67
2844144.90
6585642.57

1773901.08
1773901.08

5548598.23

2626295.74

3308029.94

1596510.97

980987

245227
52,525.91

218,089.99
109045.00
4,240,475.96

70% Value of Transformer & Conductor

58,362.13

35,478.02
-

29181.06

65856.43

2,486,226.64

2,865,233.67

4265451.47

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

Invoice
No.----date----

131,712.85

35,478.02
17739.01
1,507,815.92

2619048

300564.96

FLCL/201112/DAMOH/OA/S
ERT/07/143 DT
03.09.11

FLCL/201112/DAMOH/OA/S
T/07/127 DT
01.09.11

115439

Page 70 of 1192

182711.81

69030

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Material

Unit

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Page 71 of 1192

Quantity

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Chirola Pipariya

Futera Bakayan

BILL No

Material

Unit

Returnable Material

MRC
No.---date---

Plant Amount invoice


No. 04 date 17.02.11

Inst & Fomm.


Amount invoice
No. 04 date
17.02.11

Quantity

A/1450/48
dt.18.8.12,
406/99
dt.10.5.12 ,
435/01
dt.10.5.12
,
A/97/20,23 dt
30.7.12

Plant Amount
invoce No. 07
date 28.04.11

Inst & Fomm. Amount


invoce No. 07 date
28.04.11

DTR

MRC
No.---date---

09 Nos. (100
KVA)

Conductor

MRC
No.---date---

891

293/02, Dt.
20.08.11

3200

Fabricated material

MRC
No.---date---

1146

293/07, Dt.
23.08.11

1655

Page 72 of 1192

05 Nos. (100 KVA)

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

S.No.

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Quantity

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

38

1664252.00

205675.38

39

1708048.00

211087.89

91

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

14

534236.00

75775.14

20

763040.00

108250.20

58

AAA conductor 34 sq mm Weasel Conductor

Km

26.19

347606.95

92465.62

21.32

282842.26

75039.93

66.42

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

50

484873.00

54125.00

50

484509.00

54125.00

123

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

14

119598.00

13086.08

20

170820.00

18694.40

72

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

197

524217.00

79479.65

248

659928.00

100055.60

622

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

2.8

75112.80

8884.85

53652.00

6346.32

8.016

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

131

193473.00

83849.17

107

158065.00

68487.49

260

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

47

32916.00

3025.39

59

41322.00

3797.83

147

12

Galvanized Angle 50x50x6

No.s

47

2867.00

212.91

59

3599.00

267.27

147

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

47

19701.00

1491.31

61

25571.00

1935.53

138

14

Galvanized Angle

No.s

47

2867.00

212.91

61

3721.00

276.33

138

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

94

56526.00

11048.06

106

63746.00

14440.58

276

16

PG clamps

No.s

180

9060.00

2393.40

18

900.00

228.42

278

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

94

43068.00

5941.98

106

48568.00

6638.26

276

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

94

4982.00

1338.06

106

5618.00

1591.98

276

Page 73 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Kindraho

Khaderi

BILL No

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Quantity

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

101

163791.00

42260.00

115

181550.00

45959.90

360

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

101

13088.00

3420.74

115

14375.00

3685.45

360

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

136

30290.00

7854.97

151

33804.00

8401.71

419

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

10

14080.00

3744.30

7040.00

1872.15

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

14

9856.00

2627.38

2816.00

750.68

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

14

2772.00

736.12

792.00

210.32

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

56

2296.00

609.28

16

656.00

174.08

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

14

26488.00

7057.12

7568.00

2016.32

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

63

88956.00

4626.72

62

87544.00

4553.28

123

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

63

12314.00

3287.23

62

12076.00

3167.52

123

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

594.00

157.74

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

1116.00

299.16

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

1240.00

330.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

440.00

116.04

220.00

58.02

35

T clamp for jumper

No.s

12

2160.00

576.60

1080.00

288.30

12

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

3919.00

320.04

15676.00

1280.16

23

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

0.00

0.00

0.00

0.00

Page 74 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

S.No.

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Quantity

38

16 Amp kit-kat set (set of 3 Nos)

Set

20

12380.00

3300.00

19

11761.00

3135.00

91

39

11 KV Danger Board

nos

171

10192.00

774.63

169

10063.00

765.16

463

40

11 KV DO fuse unit.

No.s

180

250422.00

21214.80

195

271263.00

22982.70

480

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

180

7200.00

1794.60

195

7800.00

1944.15

480

42

11 KV L.A.

No.s

180

71523.00

17355.33

195

77481.00

18799.56

480

43

11 KV Pin insulators

No.s

420

53256.00

13860.84

525

66363.00

17076.27

1590

44

11 KV GS pins

No.s

420

29760.00

7698.18

525

37230.00

9523.77

1590

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

209

92818.00

36949.11

210

92777.00

37126.27

509

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

1149.5

118767.00

23651.76

1185.5

120454.50

25535.43

2799.5

47

Stay Clamp

Set

209

17083.00

1857.76

215

17790.00

1797.92

509

48

GI wire for lacing binding 24 SWG

Kg.

10.5

903.00

238.04

258.00

68.01

1.5

49

GI wire 8 SWG.

Kg.

725

38029.00

9857.33

768

40082.00

10307.50

1945

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

413

28553.00

5327.53

402.5

29347.50

5543.28

934.5

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

100

15734.00

4050.54

107

16706.00

4292.59

339

52

11 KV Disc insulators

No.s

312

91959.00

24077.28

252

74058.00

19031.64

738

53

11 KV Strain hardware

No.s

312

33747.00

8940.54

252

27450.00

7104.39

738

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

131

15738.00

4104.08

141

16932.00

4395.32

410

56

Aluminium winding wire & tape

Kg.

522

140

420

114

17

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

45

1620.00

448.65

36

1296.00

358.92

185

Page 75 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

S.No.

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Quantity

58

Shackle insulator(90x75 mm)

No.s

45

5670.00

1509.30

36

4536.00

1207.44

185

59

GI wire 5 mm for support of cable

Kg.

450

27900.00

7344.00

372

23064.00

6071.04

1850

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

47

22614.00

5496.65

53

25482.00

6198.35

138

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

112

7280.00

1929.76

32

2080.00

551.36

16

63

HT Tape

Mtr.

2700

35100.00

9801.00

2925

38025.00

10617.75

7200

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

0.00

0.00

0.00

0.00

42

65

Galvanized nuts and bolts

Kg.

978.97

67495.87

4519.37

1043.75

71724.85

4728.19

2620.83

66

Galvanized Washer

Kg.

68.56

6458.84

310.57

71.91

6769.10

325.75

181.16

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

410.00

22.65

27

1409.00

72.01

122

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

15.5

0.00

68155.05

13

0.00

57162.30

42

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

39.8

0.00

175004.58

44.5

0.00

195670.95

121.2

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

25

0.00

109927.50

27

0.00

118721.70

41.1

Ckt.Km.

1.635

0.00

9635.09

4.295

0.00

25310.52

15.715

Ckt.Km.

5.82

0.00

25472.84

7.76

0.00

39503.29

35.50

Nos.

69

0.00

28150.62

102

0.00

41613.96

279

Nos.

101

0.00

2014.95

111

0.00

2214.45

362

Nos.

0.00

39437.90

0.00

47325.48

11

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

141

159

414

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

226

0.00

81138.52

240

0.00

86164.80

622

77

Back filling of pole with boulders and ramming.

Nos.

0.00

326.38

0.00

0.00

Page 76 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

0.00

0.00

0.00

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

0.00

0.00

0.00

0.00

82

AAA conductor 100 sq. mm Dog.

K.M.

0.00

0.00

0.00

0.00

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

0.00

0.00

0.00

0.00

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

0.00

0.00

0.00

0.00

85

11 KV feeder control panel for VCB

Nos.

0.00

0.00

0.00

0.00

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

0.00

0.00

0.00

0.00

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

0.00

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

0.00

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

0.00

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

0.00

0.00

0.00

0.00

91

Cable trench for laying control cable.

Job

0.00

0.00

0.00

0.00

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

0.00

0.00

0.00

0.00

K.M.

0.533

35246.22

9971.89

0.00

0.00

S.No.

93

Material

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 77 of 1192

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

S.No.

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

0.00

0.00

0.00

0.00

0.32

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

14.00

1638.00

469.56

0.00

0.00

0.00

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

44.00

2464.00

718.08

0.00

0.00

0.00

Nos.

6.00

11862.00

3356.28

0.00

0.00

0.00

97

Quantity

98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

0.00

0.00

0.00

0.00

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

0.00

0.00

0.00

0.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

0.00

0.00

0.00

0.00

100

Page 78 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Kindraho

Khaderi

BILL No

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Sat

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Nos.

0.00

0.00

0.00

0.00

102 Red oxide paint

Ltr.

0.00

0.00

0.00

0.00

103 Aluminium paint

Ltr.

0.00

0.00

0.00

0.00

Nos.

0.00

0.00

0.00

0.00

5615871.08

1489842.34

5939628.61

1578665.94

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

06.05.11

27.06.11

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

30.08.11

3145424.75
2470446.33
5615871.08

1489842.34
1489842.34

3467537.09
2472091.52
5939628.61

1578665.94
1578665.94

2852486.65

1340858.11

2918389.79

1420799.35

251601

433919
29,796.85

112,317.42
56158.71
2,432,409.52

70% Value of Transformer & Conductor

29,796.85

28,415.99
-

14898.42

Payable Service Tax @ 10.30%

Payable Sales Tax

Invoice
FLCL/2011No.----- 12/DAMOH/OA/ST/0
date---- 9/128 DT 01.09.11

1,266,365.99

2,306,281.93

Page 79 of 1192

31,573.32

15786.66
1,345,023.38

2427275.96

153453.76

61255

118,792.57
59396.29

2201797.32
FLCL/2011Invoice
12/DAMOH/OA/SERT
No.----/09/144 DT
date---03.09.11

Quantity

FLCL/201112/DAMOH/OA/
SERT/10/145
DT 03.09.11

FLCL/201112/DAMOH/OA/
ST/10/129 DT
01.09.11

162602.59

64891.00

FLCL/201112/DAMOH/OA/SERT
/13/216 DT 30.9.11

FLCL/201112/DAMOH/OA/ST/1
3/223 DT 30.9.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Kindraho

Khaderi

BILL No

Material

Unit

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Page 80 of 1192

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

Quantity

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

Sat

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Kindraho

Khaderi

BILL No

Material

Unit

Returnable Material

MRC
No.---date---

Quantity

Plant Amount Invoce


No. 09 date 27.05.11

Inst & Comm.


Amount invoce
No. 09 date
27.05.11

MRC
No.---date---

276/45
dt.2.1.12,
A/1450/58
dt.18.8.12,
04 Nos. (100
KVA)

A/97/22
dt.30.7.12

Conductor

293/01, Dt.
20.08.11

Fabricated material

MRC
No.---date---

293/06, Dt.
23.08.11

Quantity

A/1450/99
dt.18.10.12

A/304/92
dt.30.7.12,
04 Nos. (100
KVA)

,A/1285/83
dt.14.2.13

A/97/26
dt.30.7.12

MRC
No.---date---

Plant Amount
Inst & Fomm.
invoce No. 10 date Amount Invoce No.
18.07.11
10 date 18.07.11

dt.30.7.12,

A/304/100
dt.30.7.12
A/97/18
dt.30.7.12

DTR

Quantity

Sat

Page 81 of 1192

A/1450/100
dt.18.10.13,

1080

419/06, Dt.
19.11.11,
509/50, Dt.
19.11.11

1085

812

419/02, Dt.
28.11.11

643

156/42, Dt.
415/42, Dt.
02.03.12, 419/08,
Dt. 02.03.12,
435/22, Dt.
19.05.12
419/04, Dt.
28.11.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

S.No.

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

3985068.00

492538.41

67

2934136.00

362638.17

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

2212924.00

313925.58

47

1792874.00

254387.97

AAA conductor 34 sq mm Weasel Conductor

Km

881569.70

234037.82

45.51

603942.30

160328.20

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

1327678.00

148302.50

90

1008167.00

112580.00

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

495402.00

54213.76

61

401367.00

43931.84

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

1655142

250946

510

1357110

205760

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

215037.22

25436.05

6.266

168091.72

19883.02

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

385323.00

166418.20

227

335975.00

145295.89

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

102964.00

9462.39

122

85448.00

7853.14

12

Galvanized Angle 50x50x6

No.s

8967.00

665.91

122

7442.00

552.66

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

57852.00

4378.74

106

44435.00

3363.38

14

Galvanized Angle

No.s

8418.00

625.14

106

6466.00

480.18

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

165996.00

36123.24

212

127496.00

25417.96

16

PG clamps

No.s

14098.00

3888.18

104

5252.00

1414.40

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

126468.00

17330.92

212

97138.00

13385.32

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

14628.00

4083.24

212

11236.00

3038.76

Page 82 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sataua

Sigon

BILL No

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

570661.00

144220.64

285

438473.00

108303.32

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

45269.00

11584.86

285

34422.00

8602.88

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

98131.00

24462.68

374

83575.00

20088.08

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

9856.00

2621.01

34

47872.00

12730.62

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

1408.00

375.34

26

18304.00

4879.42

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

396.00

105.16

26

5148.00

1367.08

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

328.00

87.04

104

4264.00

1131.52

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

3784.00

1008.16

26

49192.00

13106.08

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

173676.00

9033.12

136

192032.00

9987.84

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

24130.00

6558.23

136

26680.00

7250.86

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

594.00

157.74

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

1116.00

299.16

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

1240.00

330.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

440.00

116.04

220.00

58.02

35

T clamp for jumper

No.s

2160.00

576.60

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

90053.00

12406.24

11

43013.00

9286.52

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

23058.00

1961.05

26352.00

2241.20

Page 83 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

S.No.

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

38

16 Amp kit-kat set (set of 3 Nos)

Set

56329.00

15015.00

42

25998.00

6930.00

39

11 KV Danger Board

nos

27628.00

2097.39

387

23060.00

1753.11

40

11 KV DO fuse unit.

No.s

667704.00

56572.80

387

538386.00

45611.82

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

19200.00

4785.60

387

15480.00

3858.39

42

11 KV L.A.

No.s

190716.00

46269.96

387

153771.00

37310.82

43

11 KV Pin insulators

No.s

201345.00

52151.00

1230

155418.00

39933.62

44

11 KV GS pins

No.s

112527.00

28985.29

1230

86918.00

22233.25

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

224677.00

89986.11

462

205337.00

81676.98

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

288464.00

62832.17

2541

237308.50

52798.80

47

Stay Clamp

Set

43687.00

4175.20

463

39097.00

4060.96

48

GI wire for lacing binding 24 SWG

Kg.

129.0

34.0

602.0

158.7

49

GI wire 8 SWG.

Kg.

101423.00

26009.55

1390

71881.00

18523.83

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

64848.00

13319.99

878.5

57319.50

11384.61

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

53288.00

13640.36

250

39282.00

10030.42

52

11 KV Disc insulators

No.s

218088.00

57173.52

663

196014.00

51915.90

53

11 KV Strain hardware

No.s

80130.00

21210.30

663

71061.00

19029.03

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

49190.00

12777.38

349

41942.00

10898.96

56

Aluminium winding wire & tape

Kg.

1232

336

32

597

139

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

6660.00

1844.45

115

4140.00

1146.55

Page 84 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

S.No.

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

58

Shackle insulator(90x75 mm)

No.s

23310.00

6204.90

115

14490.00

3857.10

59

GI wire 5 mm for support of cable

Kg.

114700.00

30192.00

1150

71300.00

18768.00

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

66350.00

16139.10

106

50971.00

12396.70

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

1040.00

275.68

208

13520.00

3583.84

63

HT Tape

Mtr.

93600.00

26136.00

5805

75465.00

21072.15

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

3234.00

837.90

48

3696.00

957.60

65

Galvanized nuts and bolts

Kg.

180223.51

11883.29

2121.75

145933.87

9617.57

66

Galvanized Washer

Kg.

17054.04

820.68

148.55

13985.89

672.95

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

9794

553

63

4926

285

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

0.00

184678.20

36

0.00

158295.60

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

0.00

532928.52

100.4

0.00

441468.84

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

0.00

180720.81

44

0.00

193472.40

Ckt.Km.

0.00

92608.81

11.81

0.00

69596.57

Ckt.Km.

0.00

184793.41

26.46

0.00

137248.77

Nos.

0.00

113826.42

265

0.00

108114.70

Nos.

0.00

7221.90

261

0.00

5206.95

Nos.

0.00

86763.38

0.00

63100.64

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

318

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

0.00

223310.44

505

0.00

181305.10

77

Back filling of pole with boulders and ramming.

Nos.

0.00

0.00

0.00

0.00

Page 85 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

S.No.

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

0.00

0.00

0.00

0.00

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.000

0.000

0.025

1653.200

467.720

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 86 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

2154

238

67

117

34

Nos.

108

31

112

33

Nos.

1901

538

1977

559

S.No.

Material

Unit

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

7613

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 87 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sataua

Sigon

BILL No

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

15643036.11

4192639.48

12326822

3410764.66

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

30.08.11

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

8949740.92
6693295.19
15643036.11

4192639.48
4192639.48

6856154.02
5470667.83
12326821.85

3410764.66
3410764.66

7813913.86

3773376

6294831.85

3069688.19

1506348

140468
75,467.51

312,860.72
156430.36
5,838,274.77

70% Value of Transformer & Conductor

246,536.44

83,852.79

246,536.44

41926.39

123268.22

3,572,128.84

5,784,559.20

6264818.64

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

Invoice
No.----date----

61,393.76
68,215.29
34107.65
2,905,971.49

4799307.81

431841.87

FLCL/201112/DAMOH/OA/SER
T/15/218 DT
30.9.11

FLCL/201112/DAMOH/OA/ST/
15/225 DT 30.9.11

167004.75

Page 88 of 1192

351308.76

130596

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sataua

Sigon

BILL No

Material

Unit

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Page 89 of 1192

Quantity

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sataua

Sigon

BILL No

Material

Unit

Returnable Material

MRC
No.---date---

DTR

MRC
No.---date---

Conductor

MRC
No.---date---

Fabricated material

MRC
No.---date---

Plant Amount
Inst & Comm.
Invoce No.13 date Amount invoce No.
23.08.11
13 date 23.08.11

Quantity

276/42 dt.
5.1.12
,A/1285/84
dt.14.2.13,
10 no.(100KVA)
156/42, Dt.
03.10.13

Plant Amount Invoce


No. 15 date 05.09.11

Inst & Comm.


Amount Invoce
05.09.11

6 (100KVA)

5015

419/07, Dt.
19.11.11,
509/51, Dt.
23.07.12

3735

1870

410/03, Dt.
28.11.11

1762

Page 90 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

S.No.

Material

Unit

Quantity

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

44

1927172.00

238150.44

45

1970504.00

243562.95

28

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

10

381844.00

54125.10

10

381952.00

54125.10

16

AAA conductor 34 sq mm Weasel Conductor

Km

20.76

275393.10

73313.81

20.56

272696.99

72522.50

13.591

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

70

678733.00

75775.00

63

610699.00

68197.50

37

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

17

145353.00

15890.24

22

188142.00

20563.84

33

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

289

769029

116597

304

808944

122649

230

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

3.90

104621.40

12375.32

7.10

190464.60

22529.44

4.10

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

70

103255.00

44804.90

90

133210.00

57606.30

65

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

48

33616.00

3089.76

51

35718.00

3282.87

41

12

Galvanized Angle 50x50x6

No.s

48

2928.00

217.44

51

3111.00

231.03

41

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

48

20120.00

1523.04

51

21378.00

1618.23

41

14

Galvanized Angle

No.s

48

2928.00

217.44

51

3111.00

231.03

41

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

98

58930.00

12756.10

104

62540.00

14625.52

78

16

PG clamps

No.s

114

5700.00

1446.66

81

4074.00

1071.57

126

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

98

44900.00

6155.94

104

47650.00

6498.64

78

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

98

5194.00

1446.90

104

5512.00

1581.12

78

Page 91 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

Material

Unit

Quantity

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

119

192687.00

49176.62

135

214697.00

54466.68

87

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

119

15404.00

3980.99

135

17048.00

4379.92

87

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

138

32375.00

8247.67

171

38799.00

9720.87

108

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

8448.00

2246.58

8448.00

2246.58

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

4224.00

1126.02

4224.00

1126.02

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

1188.00

315.48

1188.00

315.48

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

24

984.00

261.12

24

984.00

261.12

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

11352.00

3024.48

11352.00

3024.48

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

56

79072.00

4112.64

74

104488.00

5434.56

61

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

56

10864.00

2792.16

74

14428.00

3803.94

61

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

297.00

78.87

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

558.00

149.58

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

620.00

165.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

220.00

58.02

220.00

58.02

35

T clamp for jumper

No.s

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

3919.00

320.04

27433.00

2240.28

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

0.00

0.00

0.00

0.00

Page 92 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

S.No.

Material

Unit

Quantity

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

38

16 Amp kit-kat set (set of 3 Nos)

Set

26

16094.00

4290.00

45

27855.00

7425.00

47

39

11 KV Danger Board

nos

194

11518.00

878.82

196

11679.00

887.88

142

40

11 KV DO fuse unit.

No.s

216

300600.00

25457.76

210

292185.00

24750.60

165

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

216

8640.00

2153.52

210

8400.00

2093.70

165

42

11 KV L.A.

No.s

216

85851.00

20847.69

210

84678.00

20602.86

165

43

11 KV Pin insulators

No.s

479

60469.00

15484.33

570

72102.00

18612.05

374

44

11 KV GS pins

No.s

479

33824.00

8617.01

570

40386.00

10382.41

374

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

181

79934

31999

196

86568

34651

154

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

996

117986

21727

1078

129404

23667

847

47

Stay Clamp

Set

181

15053

1542

196

16372

1665

154

48

GI wire for lacing binding 24 SWG

Kg.

4.5

387.0

102.0

4.5

387.0

102.0

49

GI wire 8 SWG.

Kg.

492

23222.00

5959.54

465

20785.00

5262.01

400

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

430.5

24923.50

5092.30

483

36197.00

6914.09

336

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

118

18536.00

4725.12

128

20126.00

5160.22

84

52

11 KV Disc insulators

No.s

287

84052.00

21357.28

350

103114.00

26765.52

270

53

11 KV Strain hardware

No.s

287

30205.00

7711.81

350

38953.00

10206.04

270

54

Jointing sleeves suitable for existing conductor.

No.s

55

Earthing set (Coil Earth)

No.s

138

16494

4233

155

18642

4853

108

56

Aluminium winding wire & tape

Kg.

704

191

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

75

2700.00

747.75

90

3240.00

897.30

72

Page 93 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

S.No.

Material

Unit

Quantity

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

58

Shackle insulator(90x75 mm)

No.s

75

9450.00

2515.50

90

11340.00

3018.60

72

59

GI wire 5 mm for support of cable

Kg.

587

36394.00

9579.84

915

56730.00

14932.80

900

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

47

22618.00

5496.65

51

24537.00

5964.45

38

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

48

3120.00

827.04

48

3120.00

827.04

63

HT Tape

Mtr.

3240

42120.00

11761.20

3150

40950.00

11434.50

2475

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

0.00

0.00

0.00

0.00

65

Galvanized nuts and bolts

Kg.

998

68777

4541

1103

76039

5033

789.57

66

Galvanized Washer

Kg.

73

6856

330

76

7198

346

56.11

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

410

23

40

3250

181

15

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

16.5

0.00

72552.15

16.5

0.00

72552.15

11.5

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

35.60

0.00

156536.76

35.40

0.00

155657.34

30.7

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

17.10

0.00

75190.41

30.80

0.00

135430.68

18.1

Ckt.Km.

4.597

0.00

27090.21

4.091

0.00

24108.34

4.324

Ckt.Km.

11.00

0.00

58824.45

9.13

0.00

57758.62

6.42

Nos.

140

57117

135

55077

84

Nos.

119

2374

135

2693

87

Nos.

0.00

55213.06

0.00

31550.32

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

141

153

114

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

289

0.00

103756.78

304

0.00

109142.08

204

77

Back filling of pole with boulders and ramming.

Nos.

326

2285

Page 94 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

S.No.

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

Unit

Quantity

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

23055

5690

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

2040

577

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

12

1020

288

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

15719

2452

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.100

6612.800

1870.900

0.434

28699.550

8119.700

0.422

93

Material

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 95 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

S.No.

Material

Unit

Quantity

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

351

101

702

201

12.00

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

112

33

336

98

2.00

Nos.

1977

559

7908

2238

5.00

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

7567

932

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

6325

588

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 96 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

S.No.

Material

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

Unit

Quantity

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

6058680.30

1565003.75

6520267.10

1694151.40

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

30.09.11

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

30.09.11

30.11.11

3458059.00
2600621.30
6058680.30

1565003.75
1565003.75

3624561.00
2895706.10
6520267.10

1694151.40
1694151.40

3032170.97

1408503.38

3331047.69

1524736.26

177627
121,173.61
121,173.61
60586.80
2,672,783.56

70% Value of Transformer & Conductor

194231
31,300.08
31,300.08

130,405.34
-

15650.04

65202.67

1,330,253.19

2,941,208.68

2420641.65

Payable Service Tax @ 10.30%

FLCL/2011Invoice
12/DAMOH/ERE
No.----C/19 DT
date---01.03.12

Payable Sales Tax

FLCL/2011Invoice
12/DAMOH/OA/
No.----ST/19/263 DT
date---01.3.12

Page 97 of 1192

33,883.03

16941.51
1,440,028.69

2537193.11

161195.39

64755.29

130,405.34

33,883.03

FLCL/201112/DAMOH/ERE
C/20 DT
01.03.12

FLCL/201112/DAMOH/OA/S
T/20/264 DT
01.03.12

174497.59

69814

FLCL/201112/DAMOH/ER
EC/23 DT
01.03.12

FLCL/201112/DAMOH/OA/
SUP/23 DT
01.03.12

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

Material

Unit

Quantity

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Page 98 of 1192

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Sukha

Khejra

Bilani

BILL No

10

11

Material

Unit

Returnable Material

MRC
No.---date---

DTR

Quantity

276/43 dt.
5.1.12 ,
406/98
dt.10.5.12
MRC
A/126/
No.---date--- 45,48,49,50
dt.4.3.13,
156/42, Dt.
03.10.13

Plant Amount
Inst & Comm.
invoce No. 19 date Amount Invoce No.
10.10.11
19 date 10.10.11

Quantity

Plant Amount
invoice No. 20
date 20.10.11

Inst & Fomm.


Amount invoice
No. 20 date
20.10.11

A/97/25
dt.16.05.12

07 No.(100KVA)

A/1283/54
dt.14.2.13,
406/93,96,97

A/1404/33 dt
10.10.12
04 Nos. (100 KVA)
A/126/20
dt 43.13,
1404/32 dt
14.2.13

dt.10.5.12 , ,
A/1450-60
dt.17.9.12 ,

1528

415/40, Dt.
02.03.12,
509/55, Dt.
23.07.12

740

415/43, Dt.
03.03.12

Conductor

MRC
No.---date---

509/56, Dt.
23.07.12,
419/09, Dt.
19.11.11

1713

126/67, Dt.
23.07.12,
415/38, Dt.
02.03.12

Fabricated material

MRC
No.---date---

419/05, Dt.
28.11.11

610

415/46, Dt.
03.03.12

Page 99 of 1192

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

S.No.

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

1226536.00

151550.28

30

1313732.00

162375.30

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

610756.00

86600.16

21

801570.00

113662.71

AAA conductor 34 sq mm Weasel Conductor

Km

180259.31

47911.18

24.54

325644.53

86638.48

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

358620.00

40052.50

54

523523.00

58455.00

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

282129.00

30845.76

27

230787.00

25237.44

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

612030

92794

293

779673

118211

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

109986.60

13009.96

9.39

251869.31

29792.80

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

96092.00

41604.55

110

162929.00

70407.70

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

28722.00

2639.17

61

42734.00

3926.57

12

Galvanized Angle 50x50x6

No.s

2501.00

185.73

61

3721.00

276.33

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

17190.00

1300.93

52

21802.00

1649.96

14

Galvanized Angle

No.s

2501.00

185.73

52

3172.00

235.56

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

46922.00

9757.02

96

57752.00

11209.44

16

PG clamps

No.s

6324.00

1642.62

201

10110.00

2659.89

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

35746.00

4912.06

96

43996.00

6070.72

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

4134.00

1135.02

96

5088.00

1363.44

Page 100 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

139441.00

35562.86

168

272585.00

69967.08

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

11102.00

2867.67

168

21797.00

5666.44

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

24703.00

6251.21

223

49860.00

12860.49

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

9856.00

2621.01

12

16896.00

4493.16

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

0.00

0.00

5632.00

1501.36

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

0.00

0.00

1584.00

420.64

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

0.00

0.00

32

1312.00

348.16

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

0.00

0.00

15136.00

4032.64

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

86132.00

4479.84

112

158144.00

8225.28

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

11942.00

3212.91

112

21880.00

5825.62

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

297.00

78.87

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

558.00

149.58

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

620.00

165.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

220.00

58.02

220.00

58.02

35

T clamp for jumper

No.s

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

11757.00

960.12

23454.00

5524.04

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

0.00

0.00

16470.00

1400.75

Page 101 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

S.No.

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

38

16 Amp kit-kat set (set of 3 Nos)

Set

29093.00

7755.00

48

29712.00

7920.00

39

11 KV Danger Board

nos

8444.00

643.26

276

16419.00

1250.28

40

11 KV DO fuse unit.

No.s

229656.00

19446.90

216

300666.00

25457.76

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

6600.00

1645.05

216

8640.00

2153.52

42

11 KV L.A.

No.s

65589.00

15932.94

216

85866.00

20861.34

43

11 KV Pin insulators

No.s

47272.00

12160.30

790

100037.00

25908.68

44

11 KV GS pins

No.s

26480.00

6775.34

790

55667.00

14348.35

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

68062.00

27225.66

311

139424

54982

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

83209.50

18315.94

1563

129137

29405

47

Stay Clamp

Set

12727.00

1256.64

326

26182

2747

48

GI wire for lacing binding 24 SWG

Kg.

0.0

0.0

516.0

136.0

49

GI wire 8 SWG.

Kg.

17408.00

4336.16

700

36956.00

9533.48

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

22795.50

4435.74

662

55190.50

9488.34

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

13208.00

3386.96

167

26252.00

6721.36

52

11 KV Disc insulators

No.s

79722.00

21000.90

462

136185.00

35772.96

53

11 KV Strain hardware

No.s

30093.00

8015.70

462

50613.00

13384.68

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

55

Earthing set (Coil Earth)

No.s

12958.00

3357.05

220

26404

6840

56

Aluminium winding wire & tape

Kg.

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

2592.00

717.84

150

5400.00

1495.50

Page 102 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

S.No.

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

58

Shackle insulator(90x75 mm)

No.s

9072.00

2414.88

150

18900.00

5031.00

59

GI wire 5 mm for support of cable

Kg.

55800.00

14688.00

1500

93000.00

24480.00

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

18275.00

4444.10

47

22608.00

5496.65

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

0.00

0.00

64

4160.00

1102.72

63

HT Tape

Mtr.

32175.00

8984.25

3240

42120.00

11761.20

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

0.00

0.00

30

2310.00

598.50

65

Galvanized nuts and bolts

Kg.

54362.18

3649.29

1155

79574

5277

66

Galvanized Washer

Kg.

5282.02

254.20

80

7559

364

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

1230

68

35

2720

159

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

0.00

50566.65

20.5

0.00

90140.55

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

0.00

134990.97

53.40

0.00

234805.14

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

0.00

79587.51

40.30

0.00

177203.13

Ckt.Km.

0.00

25481.42

3.859

0.00

22741.16

Ckt.Km.

0.00

30174.05

9.33

0.00

49282.38

Nos.

0.00

34270.32

208

84860

Nos.

0.00

1735.65

173

3451

Nos.

0.00

47325.48

0.00

31550.32

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

141

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

0.00

73240.08

293

0.00

105192.86

77

Back filling of pole with boulders and ramming.

Nos.

0.00

979.14

326

Page 103 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

S.No.

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

0.00

0.00

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

0.00

0.00

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

27906.020

7895.190

0.500

33064.000

9354.490

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 104 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

0.300

7138

2019

1404.00

402.48

944

268

Nos.

112.00

32.64

12

664

192

Nos.

9885.00

2796.90

5855

1656

S.No.

Material

Unit

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 105 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

4895954.13

1264440.37

6741894.87

1950127.31

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

2739567.91
2156386.22
4895954.13

1264440.37
1264440.37

3472488.85
3269406.02
6741894.87

1950127.31
1950127.31

Claimed 90% of remaining+20% of major+90% of Erection

2488661.18

1137996.33

3636963.19

1755114.58

14.12.11

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

290133

485287
25,288.81

97,919.08
48959.54
2,051,649.56

70% Value of Transformer & Conductor

25,288.81

134,837.90
-

Payable Service Tax @ 10.30%

Payable Sales Tax

Invoice
No.----date----

39,002.55

12644.40

67418.95

19501.27

1,074,774.31

2,949,419.34

1,657,608.21

1917697.53
Invoice
No.----date----

134,837.90

39,002.55

2430742.19

130237.36

FLCL/201112/DAMOH/E
REC/24 DT
01.03.12

FLCL/201112/DAMOH/O
A/SUP/24 DT
01.03.12

52170

Page 106 of 1192

200863.11

65198

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

Material

Unit

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Page 107 of 1192

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Bilani

Fatehpur

BILL No

11

12

Material

Unit

Returnable Material

MRC
No.---date---

Plant Amount
Inst & comm. Amount
invoce No. 23 date invoce No. 23 date
24.12.11
24.12.11

Quantity

Plant Amount invoce


No. 24 date 24.12.11

Inst & Comm. Amount


invoce No. 24 date
24.12.11

DTR

MRC
No.---date---

5 No.(01 Nos. 63
KVA,03 Nos. 100
KVA, 01 No. 200
KVA)

397/62 dt.
19.6.12,
A/1450-76
dt17.9.12,A
/1404/34
dt.14.2.13,
126/46
dt.4.3.13

Conductor

MRC
No.---date---

638

415/41, Dt.
02.03.12

1639

Fabricated material

MRC
No.---date---

980

415/44, Dt.
03.03.12

965

Page 108 of 1192

4 No.(02 Nos. 100


KVA , 02 Nos. 63
KVA)

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

S.No.

Material

Unit

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Rosa

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

41

1795416.00

221912.91

90

3941116.00

487125.90

77

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

14

534236.00

75775.14

16

610324.00

86600.16

37

AAA conductor 34 sq mm Weasel Conductor

Km

16.018

212425.35

56432.22

12.33

163076.92

43020.97

27.31

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

57

552607.00

61702.50

89

862647.00

96342.50

91

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

24

205128.00

22433.28

31

264927.00

28976.32

46

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

297

790317

119825

424

1128264

171063

455

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

4.97

133298.39

15767.43

7.747

207821.02

24582.47

4.948

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

84

124343.00

53765.88

72

107880.00

46085.04

146

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

55

38520.00

3540.35

101

70722.00

6501.37

115

12

Galvanized Angle 50x50x6

No.s

55

3355.00

249.15

101

6161.00

457.53

115

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

51

21377.00

1618.23

98

41070.00

3109.54

110

14

Galvanized Angle

No.s

51

3111.00

231.03

98

5978.00

443.94

110

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

102

61334.00

13078.86

196

117828.00

27936.44

220

16

PG clamps

No.s

117

5850.00

1484.73

165

8350.00

2275.85

152

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

102

46732.00

6413.42

196

89784.00

12235.72

220

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

102

5406.00

1497.66

196

10388.00

2995.44

220

Page 109 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

Material

Unit

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Rosa

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

115

182553.00

46722.32

204

326454.00

81720.60

351

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

115

14472.00

3752.58

204

26022.00

6592.86

351

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

166

36003.00

9059.88

288

62865.00

15828.81

445

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

7040.00

1872.15

11264.00

2995.44

12

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

0.00

0.00

5632.00

1501.36

12

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

0.00

0.00

1584.00

420.64

12

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

0.00

0.00

32

1312.00

348.16

48

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

0.00

0.00

15136.00

4032.64

12

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

73

103076.00

5361.12

174

245688.00

12778.56

172

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

73

14162.00

3639.78

174

34100.00

9221.74

172

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

297.00

78.87

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

558.00

149.58

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

620.00

165.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

220.00

58.02

220.00

58.02

35

T clamp for jumper

No.s

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

11

43061.00

6403.48

27421.00

2961.04

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

13176.00

1120.60

3294.00

280.15

Page 110 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

S.No.

Material

Unit

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Rosa

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

38

16 Amp kit-kat set (set of 3 Nos)

Set

30

18570.00

4950.00

69

42711.00

11385.00

89

39

11 KV Danger Board

nos

181

10780.00

819.93

332

19773.00

1503.96

470

40

11 KV DO fuse unit.

No.s

204

283818.00

24043.44

351

488109.00

41368.86

399

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

204

8160.00

2033.88

351

14040.00

3499.47

399

42

11 KV L.A.

No.s

204

81063.00

19672.65

351

139428.00

33804.81

399

43

11 KV Pin insulators

No.s

559

70754.00

18294.63

971

122191.00

30920.57

1436

44

11 KV GS pins

No.s

559

39491.00

10163.88

971

68544.00

17246.35

1436

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

237

105238.00

41899.23

411

182319.00

72660.69

465

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

1303.5

133870.00

26833.07

2260.5

262597.50

48027.00

2557.5

47

Stay Clamp

Set

237

19845.00

1933.92

431

35410.00

3604.00

511

48

GI wire for lacing binding 24 SWG

Kg.

0.0

0.0

516.0

136.0

49

GI wire 8 SWG.

Kg.

408

17552.00

4372.40

276

13880.00

3568.20

986

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

444.5

31090.50

6349.08

812

65695.00

11623.24

882

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

108

17010.00

4405.86

198

31044.00

7822.20

348

52

11 KV Disc insulators

No.s

378

111057.00

28505.28

732

216132.00

57127.98

753

53

11 KV Strain hardware

No.s

378

41277.00

10626.48

732

82422.00

22026.06

753

54

Jointing sleeves suitable for existing conductor.

No.s

43

4125.60

1067.48

0.00

0.00

55

Earthing set (Coil Earth)

No.s

147

17688.00

4601.79

284

34112.00

8847.38

395

56

Aluminium winding wire & tape

Kg.

29

374

98

32

416

87

49

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

89

3204.00

887.33

153

5508.00

1525.41

131

Page 111 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

S.No.

Material

Unit

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Rosa

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

58

Shackle insulator(90x75 mm)

No.s

89

11214.00

2985.06

153

19278.00

5131.62

131

59

GI wire 5 mm for support of cable

Kg.

890

55180.00

14524.80

2304

142848.00

37601.28

1272.6

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

51

24534.00

5964.45

97

46659.00

11344.15

110

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

0.00

0.00

64

4160.00

1102.72

96

63

HT Tape

Mtr.

3060

39780.00

11107.80

5265

68445.00

19111.95

5985

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

24

1848.00

478.80

462.00

119.70

65

Galvanized nuts and bolts

Kg.

1026.27

70615.05

4709.38

1946.37

133852.37

8859.40

2312.55

66

Galvanized Washer

Kg.

71.84

6762.54

325.45

132.90

12508.48

602.06

157.67

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

59

4718

267

36

2922

163

27

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

19.5

0.00

85743.45

27.5

0.00

120920.25

35

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

46.6

0.00

204904.86

81.2

0.00

357044.52

90.1

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

24.3

0.00

106849.53

62.5

0.00

274818.75

62.4

Ckt.Km.

5.858

0.00

34521.31

17.761

0.00

104665.93

20.407

Ckt.Km.

8.59

0.00

37694.45

20.93

0.00

88684.90

24.07

Nos.

100

0.00

40798.00

263

0.00

107298.74

285

Nos.

119

0.00

2374.03

85

0.00

1695.75

353

Nos.

0.00

31550.32

0.00

70988.22

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

153

291

330

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

297

0.00

106628.94

424

0.00

152224.48

455

77

Back filling of pole with boulders and ramming.

Nos.

0.00

2284.66

0.00

1958.28

Page 112 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

Nos.

0.00

0.00

0.00

0.00

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.508

33593.020

9504.160

0.413

27310.860

7726.810

0.831

S.No.

Unit

Quantity

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

82

93

Material

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Rosa

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 113 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

15

Quantity

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

1170.00

335.40

819

235

16

20.00

1120.00

326.40

280

82

10

Nos.

5.00

9885.00

2796.90

7908

2238

S.No.

Material

Unit

Quantity

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

10.00

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

97

Rosa

98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 114 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

S.No.

Material

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Plant Amount
invoce No. 30
date 30.01.12

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

6231545.85

1653863.14

10698569.15

2931804.77

Quantity

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

26.12.11

20.01.12

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

15

Quantity

Unit

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Rosa

06.03.12

3465692.74
2765853.11
6231545.85

1653863.14
1653863.14

6050601.94
4647967.21
10698569.15

2931804.77
2931804.77

3182406.35

1488476.83

5393290.88

2638624.29

467088
124,630.92
-

124,630.92
62315.46
2,528,371.97

70% Value of Transformer & Conductor

963830
33,077.26
33,077.26

58,636.10
-

16538.63

106985.69

1,405,783.67

4,108,503.80

2425984.92
FLCL/201112/DAMOH/ERE
C/28 DT
01.03.12

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

FLCL/2011Invoice
12/DAMOH/OA/S
No.----UP/28 DT
date---01.03.12

Page 115 of 1192

58,636.10

29318.05
2,492,034.05

4235421.36

170347.90

65675

213,971.38

FLCL/201112/DAMOH/EREC/
30 DT 01.03.12

FLCL/201112/DAMOH/OA/SU
P/30 DT 01.12.03

301975.89

115643

FLCL/201112/DAMOH/ER
EC/35 DT
13.03.12

FLCL/201112/DAMOH/OA
/SUP/35 DT
13.3.12

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

Material

Unit

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Page 116 of 1192

Quantity

Plant Amount
invoce No. 30
date 30.01.12

Rosa

15

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Barkheda

Magron Anjani

BILL No

13

14

Material

Unit

Returnable Material

MRC
No.---date---

DTR

Quantity

Plant Amount Invoce


Inst & Comm.
No.28 date
Amount Invoce No.
07.01.12
28 date 07.01.12

Quantity

Plant Amount
invoce No. 30
date 30.01.12

Rosa

15

inst & Comm. Amount


invoce No. 30 date
30.01.12

Quantity

397/52 ,
53,54 dt
19.6.12,
397/ 59,60,61
dt.19.6.12
A/304/79,90
dt.30.7.12,
4 No.(100KVA)
A/1283/55
dt.14.2.13 ,
275/45
dt.19.2.13

406/ 92,94 dt.


10.5.12,
MRC
275/45
No.---date--- dt.19.2.13,
156/42, Dt.
03.10.13

Conductor

MRC
No.---date---

415/39, Dt.
02.03.12

Fabricated material

MRC
No.---date---

415/45, Dt.
03.03.12

Page 117 of 1192

765

435/21, Dt.
19.05.12

630

397/41, Dt.
14.06.12

8 No.(01No. 200
KVA,06 No. 100
KVA, 01 No. 63 KVA)

A/304/91
dt.30.7.12

895

435/24, Dt.
19.05.12

1502

397/41, Dt.
14.06.12,
509/48, Dt.
23.07.12

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

S.No.

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

3371556.00

416763.27

26

1138644.00

140725.26

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

1411894.00

200262.87

36

1374228.00

194850.36

AAA conductor 34 sq mm Weasel Conductor

Km

362069.37

96071.23

21.89

290279.73

77256.17

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

882262.00

98507.50

45

436349.00

48712.50

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

393054.00

42997.12

42

358962.00

39258.24

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

1210755

183570

300

798300

121035

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

132735.05

15700.80

7.184

192717.98

22795.98

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

216594.00

93450.22

114

168948.00

72967.98

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

80554.00

7402.55

61

42754.00

3926.57

12

Galvanized Angle 50x50x6

No.s

7015.00

520.95

61

3721.00

276.33

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

46112.00

3490.30

61

25586.00

1935.53

14

Galvanized Angle

No.s

6710.00

498.30

61

3721.00

276.33

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

132308.00

27102.44

120

72224.00

12107.04

16

PG clamps

No.s

7652.00

2023.52

150

7560.00

2012.70

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

100804.00

13867.64

120

55012.00

7648.24

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

11660.00

3183.84

120

6360.00

1624.44

Page 118 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Rosara

Motha

BILL No

15

16

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

567617.00

143936.14

237

384128.00

98539.04

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

45382.00

11650.95

237

30705.00

7977.44

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

101003.00

25773.70

305

68962.00

17776.22

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

16896.00

4493.16

12672.00

3369.87

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

8448.00

2252.04

5632.00

1501.36

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

2376.00

630.96

1584.00

420.64

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

1968.00

522.24

32

1312.00

348.16

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

22704.00

6048.96

15136.00

4032.64

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

242864.00

12631.68

127

179324.00

9326.88

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

33688.00

9083.92

127

24826.00

6630.67

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

6385.00

1230.28

6385.00

1230.28

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

297.00

78.87

297.00

78.87

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

558.00

149.58

558.00

149.58

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

620.00

165.00

620.00

165.00

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

220.00

58.02

220.00

58.02

35

T clamp for jumper

No.s

1080.00

288.30

1080.00

288.30

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

19571.00

3041.72

7838.00

640.08

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

6588.00

560.30

0.00

0.00

Page 119 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

S.No.

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

38

16 Amp kit-kat set (set of 3 Nos)

Set

55091.00

14685.00

62

38378.00

10230.00

39

11 KV Danger Board

nos

27974.00

2129.10

330

19665.00

1494.90

40

11 KV DO fuse unit.

No.s

555069.00

47026.14

261

363405.00

30761.46

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

15960.00

3978.03

261

10440.00

2602.17

42

11 KV L.A.

No.s

158538.00

38466.75

261

103776.00

25226.79

43

11 KV Pin insulators

No.s

181042.00

46132.56

974

123055.00

31603.12

44

11 KV GS pins

No.s

101260.00

25670.88

974

68747.00

17580.29

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

206338.00

82207.35

308

137057.00

54451.32

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

261530.50

54015.67

1694

128540.50

33370.71

47

Stay Clamp

Set

41850.00

4300.32

336

26745.00

2828.80

48

GI wire for lacing binding 24 SWG

Kg.

774.0

204.0

516.0

136.0

49

GI wire 8 SWG.

Kg.

45306.00

11452.26

548

26828.00

6791.40

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

65919.00

11914.89

647.5

49906.50

8811.73

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

54616.00

13845.52

235

36942.00

9459.22

52

11 KV Disc insulators

No.s

222210.00

58525.74

526

155120.00

40821.26

53

11 KV Strain hardware

No.s

82317.00

21928.35

526

58630.00

15579.77

54

Jointing sleeves suitable for existing conductor.

No.s

0.00

0.00

0.00

0.00

55

Earthing set (Coil Earth)

No.s

47196.00

12146.32

284

34010.00

8786.50

56

Aluminium winding wire & tape

Kg.

638

133

25

326

68

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

4716.00

1306.07

147

5292.00

1465.59

Page 120 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

S.No.

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

58

Shackle insulator(90x75 mm)

No.s

16506.00

4393.74

147

18522.00

4930.38

59

GI wire 5 mm for support of cable

Kg.

78901.20

20768.83

1490

92380.00

24316.80

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

52912.00

12864.50

60

28858.00

7017.00

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

6240.00

1654.08

64

4160.00

1102.72

63

HT Tape

Mtr.

77805.00

21725.55

3915

50895.00

14211.45

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

462.00

119.70

0.00

0.00

65

Galvanized nuts and bolts

Kg.

159205.40

10548.41

1452.99

100260.66

6789.97

66

Galvanized Washer

Kg.

14841.57

714.24

99.86

9404.84

452.38

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

2154

122

10

820

45

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

0.00

153898.50

20.5

0.00

90140.55

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

0.00

396178.71

50.8

0.00

223372.68

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

0.00

274379.04

49.8

0.00

218975.58

Ckt.Km.

0.00

120258.86

12.908

0.00

76067.10

Ckt.Km.

0.00

111433.75

13.91

0.00

56741.58

Nos.

116274

210

85676

Nos.

7042

237

4728

Nos.

0.00

31550.32

0.00

23662.74

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

180

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

0.00

163354.10

312

0.00

112014.24

77

Back filling of pole with boulders and ramming.

Nos.

0.00

979.14

0.00

652.76

Page 121 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

S.No.

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

54952.370

15547.160

1.13

74724.640

21141.150

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 122 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Material

Unit

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

0.424

10088

2854

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

1872

537

36

4244

1207

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

560

163

32

1752

504

Nos.

11862

3356

13

25321

7163

97

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

S.No.

98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 123 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Rosara

Motha

BILL No

15

16

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

Quantity

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

12058617.33

3345940.27

7525454.53

2185777.73

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

13.02.12

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

6489009.41
5569607.92
12058617.33

3345940.27
3345940.27

3794169.71
3731284.82
7525454.53

2185777.73
2185777.73

6310449.01

3011346.24

4116990.28

1967199.96

1398269

821366
66,918.81

241,172.35
120586.17

33459.40

4,550,421.49

70% Value of Transformer & Conductor

66,918.81

150,509.09
75254.55

2,844,049.23

3,069,860.64

4542306.59

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

Invoice
No.----date----

150,509.09

43,715.55
43,715.55
21857.78
1,857,911.07

2655918.80

344631.85

FLCL/201112/DAMOH/E
REC/34 DT
01.03.12

FLCL/201112/DAMOH/O
A/SUP/34 DT
01.03.12

128040

Page 124 of 1192

225135.11

75494

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Rosara

Motha

BILL No

15

16

Material

Unit

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Page 125 of 1192

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Rosara

Motha

BILL No

15

16

Inst & Comm.


Plant Amount invoce
Amount invoce No.
No. 35 date 13.03.12
35 date 13.03.12

Unit

Returnable Material

MRC
No.---date---

DTR

MRC
No.---date---

04 Nos. (100
KVA)

397/55,56,5
7
dt.19.6.12

03 Nos. (100
KVA)

Conductor

MRC
No.---date---

1285

435/23, Dt.
19.05.12

255

Fabricated material

MRC
No.---date---

1492

397/41, Dt.
14.06.12

579

Page 126 of 1192

Quantity

Inst & comm.


Plant Amount Invoce
Amount invoce No.
No. 34 date 21.02.12
34 date 21.02.12

Material

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

S.No.

Material

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

80

3502720.00

433000.80

74

3240404.00

400525.74

965

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

35

1335158.00

189437.85

32

1220972.00

173200.32

477

AAA conductor 34 sq mm Weasel Conductor

Km

7.524

99170.66

25964.79

27.348

362699.00

96144.74

549.82

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

92

891832.00

99590.00

47

455045.00

50877.50

1210

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

37

316005.00

34584.64

64

547032.00

59822.08

608

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

0.00

0.00

0.00

0.00

14

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

464

1234704.00

187200.80

337

896757.00

135962.65

6050

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

6.10

163692.25

19362.62

5.725

153578.85

18166.34

125.56

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

0.00

0.00

0.00

0.00

0.00

10

140 Kg 8.0 M long PCC pole

No.s

120

178335.00

76808.40

85

126134

54406

2562

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

114

79838.00

7338.18

102

71440.00

6565.74

1385

12

Galvanized Angle 50x50x6

No.s

114

6954.00

516.42

102

6222.00

462.06

1385

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

112

46945.00

3553.76

99

41498.00

3141.27

1347

14

Galvanized Angle

No.s

112

6832.00

507.36

99

6039.00

448.47

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

224

134692.00

28810.48

198

119066.00

26366.22

2658

16

PG clamps

No.s

89

4497.00

1214.95

126

6366.00

1719.06

3934

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

224

102626.00

14081.60

198

90718.00

12418.86

2658

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

224

11872.00

3292.68

198

10494.00

2948.22

2658

Page 127 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Material

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

329

527760.00

130766.94

306

495536.00

127725.60

3617

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

329

42151.00

10566.37

306

39578.00

10333.84

3617

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

417

94285.00

23413.10

388

88254.00

22794.36

4657

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

22

30976.00

8237.46

10

14080.00

3744.30

198

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

18

12672.00

3378.06

14

9856.00

2627.38

162

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

18

3564.00

946.44

14

2772.00

736.12

2143

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

72

2952.00

783.36

56

2296.00

609.28

648

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

18

34056.00

9073.44

14

26488.00

7057.12

162

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

175

247100.00

12852.00

122

172264.00

8959.68

1981

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

175

34270.00

9233.50

122

23756.00

6222.62

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

12770.00

2460.56

12770.00

2460.56

23

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

594.00

157.74

594.00

157.74

69

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

1116.00

299.16

1116.00

299.16

69

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

1240.00

330.00

1240.00

330.00

46

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

440.00

116.04

440.00

116.04

46

35

T clamp for jumper

No.s

12

2160.00

576.60

12

2160.00

576.60

138

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

31328.00

4001.84

27397.00

4402.56

189

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

6588.00

560.30

9882.00

840.45

44

Page 128 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

S.No.

Material

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

38

16 Amp kit-kat set (set of 3 Nos)

Set

50

30950.00

8250.00

51

31569.00

8415.00

1300

39

11 KV Danger Board

nos

442

26250

2002

416

24793

1884

5206

40

11 KV DO fuse unit.

No.s

411

571701.00

48440.46

345

479856

40662

5079

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

411

16440.00

4097.67

345

13800

3440

5037

42

11 KV L.A.

No.s

411

163293.00

39611.76

345

137064

33245

5037

43

11 KV Pin insulators

No.s

1378

173090.00

43497.34

1219

154283

39884

44

11 KV GS pins

No.s

1378

97044.00

24264.38

1219

86182

22149

15275

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

491

217538

86804

457

202723

80793

5957

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

2701

276067

56015

2514

250162

51432

32724

47

Stay Clamp

Set

520

42538

4439

492

40140

4167

48

GI wire for lacing binding 24 SWG

Kg.

13.5

1161.00

306.05

10.5

903.0

238.0

49

GI wire 8 SWG.

Kg.

139.6

8776.80

2388.93

99

6223.00

1693.03

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

727.5

48253.00

9588.23

498.5

38409.00

7120.53

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

323

50548.00

12589.44

285

44850.00

11558.70

52

11 KV Disc insulators

No.s

753

222498.00

58887.60

558

164013.00

42330.90

9146

53

11 KV Strain hardware

No.s

753

83550.00

22377.15

558

59790.00

15530.70

9146

54

Jointing sleeves suitable for existing conductor.

No.s

412

55

Earthing set (Coil Earth)

No.s

359

42898

10952

360

43152

11197

4257

56

Aluminium winding wire & tape

Kg.

65

842

176

27

347

73

641

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

139

5004.00

1385.83

119

4284.00

1186.43

2733

Page 129 of 1192

99

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

S.No.

Material

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

58

Shackle insulator(90x75 mm)

No.s

139

17514.00

4662.06

119

14994.00

3991.26

2733

59

GI wire 5 mm for support of cable

Kg.

2787.5

172825.00

45492.00

3038

188356.00

49580.16

28136.2

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

112

53867.00

13098.40

101

48573.00

11811.95

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

144

9360.00

2481.12

112

7280.00

1929.76

1296

63

HT Tape

Mtr.

5355

69615.00

19438.65

5175

67275.00

18785.25

75945

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

308.00

79.80

462.00

119.70

65

Galvanized nuts and bolts

Kg.

1956

134379

8899

1296

89216

5959

26887.23

66

Galvanized Washer

Kg.

95

8932

430

120

11337

545

1940.59

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

42

3384

190

38

3026

172

26650.34333

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

32.5

0.00

142905.75

30

0.00

131913.00

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

100.40

0.00

441468.84

91.70

0.00

403214.07

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

58.80

0.00

258549.48

52.70

0.00

231727.17

Ckt.Km.

26.11

0.00

153866.75

18.35

0.00

108119.24

Ckt.Km.

26.81

0.00

109378.91

20.95

0.00

95373.02

328

Nos.

235

95875

425

173392

2829.00

Nos.

331

6603

309

6165

3592.00

Nos.

0.00

23662.74

0.00

70988.22

107.00

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

336

303

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

464

0.00

166585.28

337

0.00

120989.74

77

Back filling of pole with boulders and ramming.

Nos.

1958

1306

Page 130 of 1192

2360.3

99.00

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

0.00

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

0.00

0.00

0.00

80

11 KV isolator (600 amp)

Nos.

1.00

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

6.00

82

AAA conductor 100 sq. mm Dog.

K.M.

0.00

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

6.00

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

0.089

5885

1665

0.000

0.000

0.000

S.No.

93

Material

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 131 of 1192

5.11

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Qty of
Change
Order

S.No.

Material

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

6900

1952

1.24

29525.87

8352.84

2.09

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

831

235

16

1904

537

126

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

272

78

26

1404

401

210

Nos.

9581

2710

11

20911

5914

76

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

75

100

Page 132 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Qty of
Change
Order

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

Nos.

102 Red oxide paint

Ltr.

1.5

103 Aluminium paint

Ltr.

1.5

Nos.

1284464

295218

1284464

295218

13058453.71

3576575.02

11836214.47

3366669.37

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

31.03.12

31.05.12

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

6335444.91
6723008.80
13058453.71

3576575.02
3576575.02

4578359.85
7257854.62
11836214.47

3366669.37
3366669.37

7317796.90

3218917.52

7447741.13

3030002.43

261,169.07

71,531.50

236,724.29

67,333.39

261,169.07
130584.54
6,926,043.29

70% Value of Transformer & Conductor

71,531.50

35765.75

118362.14

3,040,088.77

7,092,654.69

4434811.44

Payable Service Tax @ 10.30%

Invoice FLCL/MP/DAM
No.----- OH/OA/SUP/02
date---- DT 23.04.12

Payable Sales Tax

FLCL/MP/DAM
Invoice
OH/OA/SUP/02
No.----(SALES TAX)
date---DT 23.04.12

Page 133 of 1192

67,333.39
33666.69
2,861,668.96

3204851.90

368387.23

146659

236,724.29

FLCL/MP/DAM
OH/OA/SUP/06
DT 06.06.12

FLCL/MP/DAM
OH/OA/SUP/06
(SALES TAX)
06.06.12

346766.95

134660

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Material

Unit

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Page 134 of 1192

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Qty of
Change
Order

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

S.No.

11 KV Feeder Name

Hingwani

Bakeni

BILL No

17

18

Material

Unit

Returnable Material

MRC
No.---date---

Quantity

Plant Amount Invoce


No. 02 date 23.04.12

Inst & Comm. Amount


Invoce No. 02 date
23.04.12

Quantity

Plant Amount invoce


No. 06 date 06.06.12

Qty of
Change
Order

Inst & Fomm. Amount


Invoce No. 06 date
06.06.12

A/1285/94
dt.14.2.13,

DTR

MRC
No.---date---

A/1285/85
dt.14.2.13,
156/42, Dt.
03.10.13

03 (100KVA)

A/1450/77
dt.17.9.12 ,

9 No.(8 no.100KVA,1
no.63 KVA)

275/45
dt.19.2.13,
156/42, Dt.
03.10.13

Conductor

MRC
No.---date---

509/53, Dt.
23.07.12

335

509/52, Dt.
23.07.12

850

Fabricated material

MRC
No.---date---

397/41, Dt.
14.06.12

1387

509/49, Dt.
23.07.12

1555

Page 135 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

965

42258676

5223072.15

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

451

17207362

2441042.01

AAA conductor 34 sq mm Weasel Conductor

Km

507.844

6737975.01

1789013.47

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

1210

12009318

1341217.5

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

596

4844343

529986.24

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

6050

16099050

2440872.5

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

104.427

2801358.7

331363.58

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

10

140 Kg 8.0 M long PCC pole

No.s

2306

3415330

1476001.42

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

1383

968624

89023.71

12

Galvanized Angle 50x50x6

No.s

1383

84363

6264.99

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

1332

558348

42264.36

14

Galvanized Angle

No.s

1332

81252

6033.96

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

2638

1586386

341691.26

16

PG clamps

No.s

2771

139695

37247.89

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

2638

1208678

165760.7

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

2638

139814

38877.66

Page 136 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

3497

5592498

1419268.44

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

3497

445075

114378.94

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

4507

1017742

256674.38

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

208

292864

77881.44

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

170

119680

31903.9

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

170

33660

8938.6

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

680

27880

7398.4

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

170

321640

85693.6

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

1954

2755220

143501.76

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

1954

381988

102049.24

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

24

153240

29526.72

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

72

7128

1892.88

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

72

13392

3589.92

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

48

14880

3960

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

48

5280

1392.48

35

T clamp for jumper

No.s

144

25920

6919.2

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

126

493290

70596.96

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

42

138348

11766.3

Page 137 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

38

16 Amp kit-kat set (set of 3 Nos)

Set

971

601049

160215

39

11 KV Danger Board

nos

5079

302600

23007.46

40

11 KV DO fuse unit.

No.s

4965

6907167

585174.9

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

4965

202200

50398.35

42

11 KV L.A.

No.s

4965

2117340

513980.73

43

11 KV Pin insulators

No.s

15003

1896513

488059.88

44

11 KV GS pins

No.s

14791

1048232

268152.15

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

5740

2545520

1014774.97

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

31453

3170520.5

657728.29

47

Stay Clamp

Set

5919

489177

50148.64

48

GI wire for lacing binding 24 SWG

Kg.

103

8858

2335.04

49

GI wire 8 SWG.

Kg.

13069.6

662109.8

170030.92

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

10716

776764.5

148146.8

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

3348

526010

134421.35

52

11 KV Disc insulators

No.s

8894

2623807

688467.36

53

11 KV Strain hardware

No.s

8894

982876

260334.01

54

Jointing sleeves suitable for existing conductor.

No.s

100

9542.4

2460.67

55

Earthing set (Coil Earth)

No.s

4231

507672

131679.14

56

Aluminium winding wire & tape

Kg.

353

8692.95

2172.73

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

1935

69660

19291.95

Page 138 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

58

Shackle insulator(90x75 mm)

No.s

1935

243810

64899.9

59

GI wire 5 mm for support of cable

Kg.

23396.1

1450558.2

381824.35

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

1315

632420

153789.25

61

Earthing Strips

3945

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

1360

88400

23432.8

63

HT Tape

Mtr.

73665

957645

267403.95

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

316

24332

6304.2

65

Galvanized nuts and bolts

Kg.

25896.3433333

1781911.85

118171.24

66

Galvanized Washer

Kg.

1791.546

168682.46

8115.9

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

754

59733

3365.32

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

404

1776428.4

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

1185.4

5212322.34

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

671

2950454.1

Ckt.Km.

174.849

1030388.66

Ckt.Km.

289

1392768

Nos.

3257

1328790.86

Nos.

3385

67530.69

Nos.

106

836083.48

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

6044

2169916.88

77

Back filling of pole with boulders and ramming.

Nos.

41

13381.58

Page 139 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

23055

5689.94

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

2040

576.6

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

12

1020

288.3

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

15719

2452.4

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

K.M.

6.148

406554.93

115022.81

S.No.

93

Material

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Page 140 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

2.771

65927.63

18650.85

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

151

17759

5064.54

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

216

11976

3470.52

Nos.

78

152382

43109.4

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

7567

932

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

6325

588.4

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 141 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

2568928.00

590435.18

156123354.93

42639700.16

83808396.44
72314958.49
156123354.93

42639700.16
42639700.16

81845141.93

38375730.14

9467654.27

0.00

1405986.65

823656.15

3122467.10

852794.00

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value
Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount

1561233.55

426397.00

67693787.01

36272882.99

70% Value of Transformer & Conductor

58665878.26

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

Invoice
No.----date----

4391889.12

1668970.04

Page 142 of 1192

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Page 143 of 1192

Inst & Comm.


Amount

Abstract of DAMOH (Billed and MAS)


Total

33 KV S/s Name
11 KV Feeder Name

Total 18 Feeders

BILL No

S.No.

Material

Unit

Quantity

Plant Amount

Inst & Comm.


Amount

Returnable Material

MRC
No.---date---

Total

MRA pending

Remarks

DTR

MRC
No.---date---

97 Nos.

MRA of 5 MDTR's
under process.

As per BOM 102 DTR


to be returned

Conductor

MRC
No.---date---

29063

Fabricated material

MRC
No.---date---

19855

Page 144 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Unit

62

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

25

1030

65

62

475

24

445.838

-62.006

1210

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

943

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

475

AAA conductor 34 sq mm Weasel Conductor

Km

389.77

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

1046

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

608

608

12

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

375

375

375

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

6050

6350

300

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

10

140 Kg 8.0 M long PCC pole

No.s

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

12

Galvanized Angle 50x50x6

No.s

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

14

Galvanized Angle

No.s

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

16

PG clamps

No.s

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

56.068
164

300

105

105

14.4

14.4

2390

2390

1632

1632

1538

1538
1157

180

1337
1700

1700

2772

2772

5742

5742
2476

296

1922

748

Page 145 of 1192

2772
2670

300

0.573
14.4
84
249

50

155
5
368

350

134
2971
134
32

1300

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

30

11 KV AB switch

Set

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

4263

4263

4242

4242
4289
189

Total
Received

4539

250
10

152

231

32

252

100

386

386

No.s

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

35

T clamp for jumper

No.s

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

32
23
82
216

56
180

180
1216

800

1216

800

2016
2016
4459

4459

24

24

10
62
62
4459
0

75
75

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

745

736
736

32

766

69

3
6

48

48
42

75

48
150

150

206

206

3
0
0
6
80

101
101

59

Page 146 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

38

16 Amp kit-kat set (set of 3 Nos)

Set

39

11 KV Danger Board

nos

40

11 KV DO fuse unit.

No.s

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

42

11 KV L.A.

No.s

43

11 KV Pin insulators

No.s

44

11 KV GS pins

No.s

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

47

Stay Clamp

Set

48

GI wire for lacing binding 24 SWG

Kg.

49

GI wire 8 SWG.

Kg.

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

52

11 KV Disc insulators

No.s

53

11 KV Strain hardware

No.s

54

Jointing sleeves suitable for existing conductor.

No.s

55

Earthing set (Coil Earth)

No.s

56

Aluminium winding wire & tape

Kg.

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

2616

2616

5684

5684
4932

40

4932

40

4972
4972
5150

5150

24625

24625

28640

28640

1645

1200

605
7
7
185

40

9622
13849

5975
5975
29809

235
31309

1500

7690.5

7690.5
25

150

175
10053

10053

10716

10716

2710

2710

10588

10588

8917

8917

4831

4831

8634

8634
0

0
7233

7233

Page 147 of 1192

-144
1771.5

1750

72
-3016.6
0
-638
1694
23
4731
4403
-352.533333
5298

1400

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

6540

58

Shackle insulator(90x75 mm)

No.s

59

GI wire 5 mm for support of cable

Kg.

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

61

Earthing Strips

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

63

HT Tape

Mtr.

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

65

Galvanized nuts and bolts

Kg.

66

Galvanized Washer

Kg.

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

Ckt.Km.

Ckt.Km.

Nos.

Nos.

Nos.

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

6540

32700

32700

1674

1674

4544

4544
1028

400

1428
74500

74500

316

316

28529

28529

2095

2095

800

800

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

77

Back filling of pole with boulders and ramming.

Nos.

Page 148 of 1192

4605
9303.9

4000

359
599
68
835
0
2632.65667
303.454
46
-404
-1185.4
-671
-174.849
-289
-3257
-3385
-106
-6044
-41

1600

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

85

11 KV feeder control panel for VCB

Nos.

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

78

79

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

0
0

0
0

K.M.

0
8

72

72

144

144

13

13

89.407

89.407
5.498

5.498

Page 149 of 1192

7
66
0
132
2

12

0
0
0
0
0
89.407
-0.65

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

97

Nos.

98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

0.229

1000

1000
1500

1500
452

452

12

12

10

10

Page 150 of 1192

849
1284
374
11
9
0

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Unit

Nos.

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

18
3
3

2
0

Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount
70% Value of Transformer & Conductor

Invoice
No.----date----

Send to
Rewa

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value

Payable Sales Tax

Send to
Maihar

Invoice
No.----date----

Total
Balance

18

18

Nos.

Payable Service Tax @ 10.30%

Total
Received

Page 151 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Page 152 of 1192

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name

Material Reconcilation

11 KV Feeder Name
Received
Material from
Vendors

BILL No

S.No.

Material

Unit

Returnable Material

MRC
No.---date---

DTR

MRC
No.---date---

Conductor

MRC
No.---date---

Fabricated material

MRC
No.---date---

Received
Received
Received
material from material from material from
Maihar
Rewa
Tikamgarh

Page 153 of 1192

Total
Received

Total
Balance

Send to
Maihar

Send to
Rewa

Send to
Tikamgarh

F=A+B+C
+D

G = FBilled
Qty.

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

25 KVA, 11/0.4 KV AlumLnum wound FonventLonal type out door 3


phase distribution transformer

No.s

62

16 KVA 11/0.4 KV Copper wound (conventional type) out door 3 Phase


distribution transformer

No.s

24

AAA conductor 34 sq mm Weasel Conductor

Km

-62.006

L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp For 25


KVA

No.s

L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp For 16


KVA

No.s

12

Energy meters solid state (Static)single phase two wire 5-30amps with
optical port along with poly carbonate enclosures.

No.s

375

Energy meters solid state (Static) three phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosures.

No.s

300

PVC insulated cable 4core unarmored 6 Sq. mm.

Km

0.573

PVC insulated cable 2core unarmored 2.5 Sq. mm.

Km

14.4

10

140 Kg 8.0 M long PCC pole

No.s

84

11

Horizontal cross arm for LA (Galvanized Channel 75x40x6 mm length


1600 mm(11.36 Kg)

No.s

50

199

12

Galvanized Angle 50x50x6

No.s

155

13

11 KV DO fuse mounting structure (Galvanized Channel 75x40x6 mm,


length 900 mm (6.39 Kg.)

No.s

14

Galvanized Angle

No.s

350

18

15

Transformer mounting structure (Galvanized Channel 75x 40 x 6


mm,length 1150

No.s

134

16

PG clamps

No.s

1300

1671

17

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No.s

134

18

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No.s

32

Page 154 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

19

11 KV V-Cross arm (Galvanized angle 65x65x6 mm)

No.s

766

20

Back clamp (Galvanized angle50x50x6 mm)

No.s

745

21

11 KV Top clamp (Galvanized angle 65x65x6 mm) 405

No.s

32

22

Extension cross arm made of RS joist 150x75 mm size 1.5 M long

No.s

23

23

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No.s

82

24

Back cleat (Galvanized angle50x50x6 mm) 200 mm

No.s

216

25

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No.s

56

26

Earthing Set(GI pipe 40 mm, 2500 long) 3 Pipe

No.s

10

27

Galvanized Channel(75x40x6) Horizontal Cross Arm length 1150


mm(16.4 Kg)

No.s

62

28

Galvanized Angle 50x50x6 ,200mm long(Back Clamp for Horizontal


Cross Arm)

No.s

62

29

Galvanized Angle 50x50x6 ( Dummy Cleats)

No.s

4459

30

11 KV AB switch

Set

31

Galvanized Angle 50x50x6mm, 300 mm long for tightening AB switch

No.s

32

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No.s

33

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No.s

34

Galvanized angle 50x50x6 mm, 250 mm long for back support

No.s

35

T clamp for jumper

No.s

36

11 KV DC Cross Arm 4ft center,galvanised channel 100x50x6 mm


2200 mm

Set

80

37

Horizontal and cross bracing set 4 feet center with 4 back clamps
made out of horizontal and across bracing galvanized

No.s

59

Page 155 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

38

16 Amp kit-kat set (set of 3 Nos)

Set

1200

445

39

11 KV Danger Board

nos

605

40

11 KV DO fuse unit.

No.s

41

11 KV DO fuse wire 1 amp. & 1.5 amp.

No.s

42

11 KV L.A.

No.s

40

145

43

11 KV Pin insulators

No.s

9622

44

11 KV GS pins

No.s

13849

45

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchore plate.(Drg. no.ADB/HVDS/EZ-14)

Set

235

46

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg.

-144

47

Stay Clamp

Set

1750

21.5

48

GI wire for lacing binding 24 SWG

Kg.

72

49

GI wire 8 SWG.

Kg.

-3016.6

50

Barbed wire / Anti Climbing Devices @ 3.5 Kg

Kg.

51

Anti Climbing Devices/Barbed wire@3.5 Kg

Nos.

-638

52

11 KV Disc insulators

No.s

1400

294

53

11 KV Strain hardware

No.s

23

54

Jointing sleeves suitable for existing conductor.

No.s

4731

55

Earthing set (Coil Earth)

No.s

4403

56

Aluminium winding wire & tape

Kg.

-352.5333

57

MS Through bolt rod size 300 mm long 12 mm dia

Nos,

5298

GI 5mm used

Local Purchase

Page 156 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

58

Shackle insulator(90x75 mm)

No.s

4605

59

GI wire 5 mm for support of cable

Kg.

4000

5303.9

60

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

359

61

Earthing Strips

599

62

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg.

68

63

HT Tape

Mtr.

835

64

P.G. Clamp,Aluminium grade T-1F as per IS:8309

No.s

65

Galvanized nuts and bolts

Kg.

1600

1032.6567

66

Galvanized Washer

Kg.

303.454

67

Galvanised nuts & bolts with washer. (assorted size)

Kg.

46

68

Cement (concreting of PCC pole 0.5 cmt per pole using mix 1:3:6)

Cmt.

-404

69

Cement (concreting of stay 0.2 cmt per stay using mix 1:3:6)

Cmt.

-1185.4

70

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt.

-671

Ckt.Km.

-174.849

Ckt.Km.

-289

Nos.

-3257

Nos.

-3385

Nos.

-106

71
72
73
74
75

Restringing of existing conductor


Removal of Existing Conductor
Leaning Pole
Numbering of Pole
Removal of higher capacity distribution transformer i.e. 63kVA and
above from existing DP

76

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

Nos.

-6044

77

Back filling of pole with boulders and ramming.

Nos.

-41

Page 157 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

78

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

Nos.

79

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

80

11 KV isolator (600 amp)

Nos.

81

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

Nos.

66

82

AAA conductor 100 sq. mm Dog.

K.M.

83

Terminal clamps for suitable for AAA conductor 100 sq. mm Dog.

Nos.

132

84

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

Nos,

Send to Indore DISCOM as per approval


letter DISCOM/EZ/ADB/1261 dt 29.12.12

85

11 KV feeder control panel for VCB

Nos.

Send to Indore DISCOM as per approval


letter DISCOM/EZ/ADB/1261 dt 29.12.12

86

11 KV outdoor CTs 300/150/5 amp.

Nos.

Send to Indore DISCOM as per approval


letter DISCOM/EZ/ADB/1261 dt 29.12.12

87

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr.

88

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr.

89

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr.

90

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr.

91

Cable trench for laying control cable.

Job

92

AAAC Conductor Rabbit with 3 % Sag.

K.M.

89.407

K.M.

-0.65

93

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable

Sent to SPML Infra Damoh

Page 158 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

Total Send

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

S.No.

Material

Unit

94

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

K.M.

0.229

95

A.B Cable hanging clamps/ tension clamps (Galvanized)

Nos.

849

96

Piercing Connectors suitable for LT AB Cable


Distribution box for connections of existing service line (including
connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar)

Nos.

1284

Nos.

374

97
98

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

Nos.

11

99

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Nos.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

Mtr.

100

Page 159 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

Nos.

18

102 Red oxide paint

Ltr.

103 Aluminium paint

Ltr.

Nos.

101 175 X 85 mm., 9.3 M. long Reinforced RSJ

Schedule for installation & commissioning of Line Signature analyzer


104 (LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

OA Date
Break UP Value Of Major+Remaining Plant
Major Items
Minor Items+Erec
Total Value
Claimed 90% of remaining+20% of major+90% of Erection

Deduction of L.D. if any


Deductible L.D. as per actual execution
Deduction of Income Tax @ 2.0%
Deduction of VAT @ 2 %
Deduction of Labour Welfare @ 1%
Net payable amount
70% Value of Transformer & Conductor

Payable Service Tax @ 10.30%

Invoice
No.----date----

Payable Sales Tax

Invoice
No.----date----

Page 160 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Material

Total Send

Unit

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

Page 161 of 1192

Abstract of DAMOH (Billed and MAS)


33 KV S/s Name
11 KV Feeder Name
BILL No

S.No.

Total Send

Material

Unit

Returnable Material

MRC
No.---date---

DTR

MRC
No.---date---

Conductor

MRC
No.---date---

Fabricated material

MRC
No.---date---

Total Net
Remarks
Balance

Q=G+H
R = F-Q
+I+J

Page 162 of 1192

Fedders Lloyd Corporation Ltd, B-10/1,Okhla Industrial Area,Phase II,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
11kV Feeder Name

Format of Bill on operational acceptance of all feeders

Sr.No.

Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

420

354

43768.00

18382560.00

15

43768.00

0.00

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

1A

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

498

343

1472.00

733056.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised


Channel 75x40x6 mm length 1600 mm(11.36 Kg)

No

422

380

700.00

295400.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

3
Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

422

380

61.00

25742.00

11 KV DO fuse unit.

No

1260

1107

1389.00

1750140.00

11 KV DO fuse wire 1.5 amp.

No

1260

1107

40.00

50400.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

420

374

419.00

175980.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

420

374

61.00

25620.00

11 KV L.A.

No

1260

1107

397.00

500220.00

11 KV pin insulator

No

1266

1113

125.00

158250.00

11 KV GI Pin

No

1266

1113

72.00

91152.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ1) Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

840

744

601.00

504840.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No

840

744

458.00

384720.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

840

744

53.00

44520.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

840

738

430.00

361200.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

4620

4059

215.00

993300.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

840

738

94.00

78960.00

14

GI wire 8 SWG.

Kg

3360

2234

40.00

134400.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

5880

4996

68.00

399840.00

16

Galvanized washer

Kg

420

359

94.00

39480.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

168

147.6

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

210

184.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding
cost of meter) as per technical specific

Set

420

369

9663.00

4058460.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

8400

7380

13.00

109200.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

420

369

480.00

201600.00

22

Barbed wire

Kg

3.5

1470

1246.5

40.00

58800.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

18900

16605

13.00

245700.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

1687

1425

0.00

0.00

10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

SCHED
ULE
NO. 12

SCHEDULE NO.1 TOTAL

29803540.00

0
16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase
distribution transformer

No

232

218

38098

8838736.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

298

272

1473

438954.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

232

231

700

162400.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

232

231

61

14152.00

11 KV DO fuse unit.

No

696

654

1390

967440.00

11 KV DO fuse wire 1 amp.

No

696

654

40

27840.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

232

224

419

97208.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

232

224

61

14152.00

11 KV L.A.

No

696

654

397

276312.00

11 KV PIN insulator

No

696

651

125

87000.00

11 KV GI Pin

No

696

651

72

50112.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1


Galvanized Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

464

438

601

278864.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

464

438

458

212512.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

464

438

53

24592.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

464

434

430

199520.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

2552

2387

51

130152.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

464

434

94

43616.00

14

GI wire 8 SWG.

Kg

1856

1442

51

94656.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

3248

2938

68

220864.00

16

Galvanized washer

Kg

232

217

94

21808.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

92.8

86.8

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

116

108.5

0.00

10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to
LT bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost
of meter) as per technical specification o

Set

232

217

8529

1978728.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

4640

4360

13

60320.00

Set

232

217

480

111360.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

812

744

40

32480.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

10440

9810

13

135720.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

698

615

0.00

SCHED
ULE
NO. 13

SCHEDULE NO.2 TOTAL

14519498.00

0
25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase
distribution transformer

No

418

491

43784.00

18301712.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

490

456

1473.00

721770.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

418

510

700.00

292600.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

418

510

61.00

25498.00

11 KV DO fuse unit.

No

1254

1473

1390.00

1743060.00

11 KV DO fuse wire 1.5 Amp.

No

1254

1473

40.00

50160.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

418

494

419.00

175142.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

418

494

61.00

25498.00

11 KV L.A.

No

1254

1473

397.00

497838.00

11 KV disc insulator

No

1254

1473

292.00

366168.00

11 KV strain hardware

No

1254

1473

72.00

90288.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ2) Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

836

982

601.00

502436.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

836

982

458.00

382888.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

836

982

53.00

44308.00

10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

836

982

432.00

361152.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

4598

5401

216.00

993168.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

836

982

94.00

78584.00

14

GI wire 8 SWG.

Kg

3344

3050

40.00

133760.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

5852

6674

69.00

403788.00

16

Galvanized washer

Kg

418

450

94.00

39292.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

167.2

196.4

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

209

245.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to
LT bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification o

Set

418

471

9715.00

4060870.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

8360

9820

13.00

108680.00

Set

418

491

482.00

201476.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

1463

1663

40.00

58520.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

18810

22050

13.00

244530.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

1665

1920

0.00

0.00

SCHED
ULE
NO. 4

SCHEDULE NO.3 TOTAL

16 KVA, 11/0.4 KV Copper wound


door 3 phase distribution transformer

(conventional type) out

29903186.00

No

276

233

38206.00

10544856.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

339

280

1477.00

500703.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No

276

262

702.00

193752.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

276

262

61.00

16836.00

11 KV DO fuse unit.

No

828

699

1394.00

1154232.00

11 KV DO fuse wire 1 Amp.

No

828

699

40.00

33120.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

276

240

420.00

115920.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

6
Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

276

240

61.00

16836.00

11 KV L.A.

No

828

699

398.00

329544.00

11 KV disc insulator

No

828

699

293.00

242604.00

11 KV strain hardware

No

828

699

72.00

59616.00

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ2) Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

552

474

603.00

332856.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

552

474

459.00

253368.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

552

474

53.00

29256.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

552

466

431.00

237912.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

3036

2563

51.00

154836.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

552

466

94.00

51888.00

14

GI wire 8 SWG.

Kg

2208

1594

51.00

112608.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

3864

3162

69.00

266616.00

16

Galvanized washer

Kg

276

226

94.00

25944.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

110.4

93.2

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

138

116.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to
LT bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification o

Set

276

233

8553.00

2360628.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

5520

4660

13.00

71760.00

Set

276

238

481.00

132756.00

10

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

966

790

40.00

38640.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

12420

10485

13.00

161460.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

823

676

0.00

0.00

SCHED
ULE
NO. 5

SCHEDULE NO.4 TOTAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

17438547.00

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

119

98

43908

5225052.00

1a

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

43908

307356.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above


from existing DP

No

126

102

0.00

11 KV DO fuse unit.

No

378

315

1394

526932.00

11 KV DO fuse wire 1.5 Amp.

No

378

315

40

15120.00

11 KV LA

No

378

315

398

150444.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3


phase MCCB 40 Amp connected through PVC cable insulated 4 core
unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase 4 wire
energy meter (excluding cost of meter) as per techn

Set

126

95

9694

1221444.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

2520

2100

13

32760.00

Galvanized Nuts & bolts (assorted size)

Kg

504

400

69

34776.00

Galvanized washer

Kg

0.5

63

52.5

94

5922.00

10

Barbed wire

Kg

882

714

40

35280.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

252

210

59

14868.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

5670

4725

13

73710.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

504

421

0.00

7643664

SCHED
ULE
NO. 5B
1

SCHED
ULE
NO. 5C

SCHEDULE NO.5 TOTAL

0
Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on
existing doubble pole Structure

Nos

SCHEDULE NO. 5B total

0.00

1049682.00

0
0

Renovation of existing Distribution Transformer on Existing DP

251

240

11 kv Do Fuse Unit

No

753

717

1394

11 Kv Do Fuse Wire 1.5 Amp.

No

753

807

40

30120.00

11 Kv L.A.

No

753

1077

398

299694.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Fixing and installation of new LT Meter-cum-Protection Box having LT 3


phase MCCB 40 Amp connected through PVC cable insulated 4 core
unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase 4 wire
energy meter (excluding cost of meter) as per techn

Set

250

193

9694

2423500.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

5020

4800

13

65260.00

Galvanized Nuts & bolts (assorted size)

Kg

1002

930

69

69138.00

Galvanized washer

Kg

0.5

125.5

120

94

11797.00

Barbed wire

Kg

1757

1555

40

70280.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

502

421

59

29618.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

11295

9990

13

146835.00

11

consumer indexing

Nos

1013

987

0.00

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D

4195924.00

`Additional LT Distribution box(25kav)

Set

381

96

9694

3693414.00

`Additional LT Distribution box(16kav)

Set

132

8553

0.00

SCHEDULE NO. 5D total


SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ04)

No

15

2075

1434

1610.00

3340750.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

2075

1434

129.00

267675.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

2261

1434

247.00

558467.00

11 KV Pin insulator

No

45

6402

6193

125.00

800250.00

11 KV GI Pins

No

45

6402

6193

70.00

448140.00

Jointing sleeves suitable for existing conductor.

No

847.2

28.8

94.00

79636.80

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

2072

1387

118.00

244496.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate
(Drg. no. ADB/HVDS/ EZ-14)

No

627

327

440.00

275880.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Stay clamp(Galvanized flat 50x6mm)

Set

627

327

70.00

43890.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

3448.5

1798.5

51.00

175873.50

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

125.4

65.4

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

2075

1424

156.00

323700.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

2075

1403

59.00

122425.00

14

Numbering of pole

No

15

2075

1314

0.00

0.00

15

Binding wire and tape

Kg

553.33

236.533333333

13.00

7193.25

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

2490

1470.8

69.00

171810.00

17

Galvanized washer

Kg

140.73

81.4

94.00

13228.31

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

929

1058

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

145.24

167.735

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

156.37

174.849

0.00

0.00

SCHED
ULE
NO. 7

SCHEDULE NO.6 TOTAL

6873414.86

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ04)

No

15

2353

1931

1638

3854214.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

2353

1931

131

308243.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

2353

1931

251

590603.00

11 KV Pin insulator

No

45

7059

6100

128

903552.00

11 KV GI Pins

No

45

7059

6100

71

501189.00

Jointing sleeves suitable for existing conductor.

No

904.4

71.2

96

86822.40

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

2353

1926

120

282360.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg.
no. ADB/HVDS/ EZ-14)

No

755

393

448

338240.00

Stay clamp(Galvanized flat 50x6mm)

Set

755

393

71

53605.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

4152.5

2161.5

52

215930.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

151.6

78.6

0.00

12

Removal of existing conductor from LT line.

Ckt Km

174.054

110.411

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

2353

1924

158

371774.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

2353

1933

60

141180.00

15

Numbering of pole

No

15

2353

1931

0.00

16

Binding wire and tape

Kg

627.93

56

13

8163.05

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

2824.2

2157.2

70

197694.00

18

Galvanized washer

Kg

156.73

124.403333333

95

14889.03

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

1143

1336

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

505.88

448.88

13287

6721614.27

20a

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

58.54

25

13287

777847.55

SCHED SCHEDULE NO.7 TOTAL


ULE
MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZNO. 18
13)

15367920.30

0
No

15

3708

1935

36.00

133488.00

Shackle insulator(90x75 mm)

No

15

3708

1935

126.00

467208.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

110.874

32.374

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

150.585

104.428

26826.00

4039593.21

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

15.7

6219.00

97638.30

GI wire 5 mm for support of cable

Kg

150

35518.85

23396.1

62.00

2202168.70

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

617

454

462.00

285054.00

Stay clamp(Galvanized flat 50x6mm)

Set

568

454

71.00

40328.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

3124

2497

52.00

162448.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting
mixture 1:3:6

Cmt

0.2

113.4

90.8

0.00

0.00

No

596

863

0.00

0.00

2273

971

619.00

1406987.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6


mm with back Patti of flat at end pole for giving supply to pump consumer.
(drg. no. ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

Kg

741.6

366.2

70.00

51912.00

14

Washer

Kg

0.25

61.7396666667

28.3166666667

95.00

5865.27

SCHED
ULE
NO. 9

SCHEDULE NO.8 TOTAL

8892690.48

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly
drilled holes for top clamp and V-cross arm fitting (if ground clearances is
not sufficient).

No

147

208

1408.00

206976.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M


long

No

144

170

704.00

101376.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Back clits/clamp for tightening the guarding cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for clamp
made up of Galvanized flat 50x6 mm

No

144

170

198.00

28512.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No

576

680

41.00

23616.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

144

170

1892.00

272448.00

GI wire 8 SWG for earthing pole

Kg

520

3311

62.00

32240.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

1224

1438.6

63.00

77112.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

1152

1360

65.00

74880.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no.
ADB/HVDS/ EZ-09)

Set

144

170

462.00

66528.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

792

935

52.00

41184.00

11

Stay clamp of Galvanized flat 50x6 mm

No

144

170

73.00

10512.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

108

103

86.00

9288.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

Cmt

0.4

28.8

34

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

360

425

70.00

25200.00

15

Galvanized washer

Kg

0.5

36

42.5

95.00

3420.00

16

Aluminum binding wire

Kg

0.3

21

7.5

135.00

2835.00

17

Aluminum binding tape

Kg

0.3

21

7.5

79.00

1659.00

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

144

170

60.00

8640.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

504

595

41.00

20664.00

SCHED
ULE
NO. 110

SCHEDULE NO.9 TOTAL

1007090.00

0
11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

20

24

6385.00

127700.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

60

72

99.00

5940.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

60

72

186.00

11160.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

40

48

310.00

12400.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

40

48

110.00

4400.00

Galvanized nuts & bolts (assorted size)

Kg

140

168

72.00

10080.00

Galvanized washer

Kg

0.5

10

12

99.00

990.00

T clamp for jumper

No

120

144

180.00

21600.00

AAA conductor 34 sq mm weasel

Mtr

12

240

288

13.00

3120.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

SCHED
ULE
NO. 11

SCHEDULE NO.10 TOTAL

197390.00

PCC pole 140 Kg 8.0M long

No

244

84

1503

366732.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4


kg) (Drg.no.ADB/EZ-26)

Set

122

42

3907

476654.00

11KV disc insulator

No.

732

252

298

218136.00

11KV strain hardware

No.

732

252

73

53436.00

11KV pin insulator

No.

244

84

128

31232.00

11KV GS Pin

No.

244

84

54

13176.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out
of horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

122

42

3294

401868.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and
anchor plate. (Drg.no.ADB/HDVS/EZ-14)

Set

732

252

462

338184.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

732

252

96

70272.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

4026

1238.5

52

209352.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture
1:3:6).

Cmt

122

42

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

146.4

50.4

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

122

50

124

15128.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

854

294

39

33306.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

122

42

60

7320.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

732

252

77

56364.00

17

Numbering of DP

No

122

42

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

732

316

77

56364.00

SCHED
ULE
NO. 12

SCHEDULE NO.11 TOTAL

2347524.00

Energy meters solid state (static) single phase two wire 5-30 amps with
optical port

No

119

1019

121261.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical
port

No

6441

6050

2661.00

17139501.00

SCHEDULE NO.12 TOTAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

17260762.00

Project Manager
MPPKVVCL
Damoh

SCHED
ULE
NO. 13

PCC pole 140 Kg 8.0 M long

No

274

98

1508.00

413192.00

Back filling of pole with boulders and ramming.

No

268

41

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no.


ADB/HVDS/EZ-4R)

No

275

132

915.00

251625.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no.


ADB/HVDS/EZ-21)

No

275

142

237.00

65175.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

275

132

54.00

14850.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M


(53.4Kg)

Set

274

84

3919.00

1073806.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

1666

857

128.00

213248.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

1666

681

73.00

121618.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

822

294

305.00

250710.00

10

11KV strain hardware

No

822

294

169.00

138918.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and
anchor plate. (Drg. no. ADB/HVDS/EZ-14)

No

548

196

440.00

241120.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

548

196

73.00

40004.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

3014

1078

52.00

156728.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

274

99

61.00

16714.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

959

343

164.00

157276.00

16

Aluminium winding wire & tape

Kg.

274

45

73.00

20002.00

17

Galvanised nuts & bolts with washer

Kg

1370

490

82.00

112340.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

274

102

124.00

33976.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

109.6

49.2

0.00

0.00

20

AAA conductor 34 sq.mm Weasel for jumpering.

Mtr

1644

558

13.00

21372.00

21

Numbering of pole

No.

274

98

0.00

0.00

SCHED
ULE
NO. 14
1

SCHEDULE NO.13 TOTAL

3342674.00

0
Bus Bar structure for additional bay on 11 kv side double welded RS Joist
175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry ,
connected to earth grid through GS flat 50x6 mm approximately 7.5 running
Meters M.S. flat

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

No

Nodal Officer
MPPKVVCL
Damoh(North) Division

14776

0.00

Project Manager
MPPKVVCL
Damoh

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for
bus bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHED
ULE
NO. 115
2

SCHEDULE NO.14 TOTAL

0.00

0
140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate
(drg. No. ADB/HVDS/EZ-14)

Set

463

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

12

Back filling of poles with boulders

No.

12

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

15

Danger Boards

No.

12

61

0.00

16

Binding wire and tape

Kg.

62

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

SCHED
ULE
NO. 16

SCHEDULE NO.15 TOTAL

0.00

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE


Cable including 3 % sag( 3 PHASE CABLE)

Km.

1.03

1.492

6.148

66128.00

98662.98

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed


Drawing

No.

15

30

105

117.00

3510.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

120

156

56.00

6720.00

Nuts and bolts

Kg.

10

33.6633333333

79.00

790.00

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to busbar) as per Drg No. ADB/EZ/72

No.

15

30

54

1977.00

59310.00

SCHED
ULE
NO. 17
(1)
1

SCHEDULE NO.16 TOTAL

168992.98

0
1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable
including 3 % sag(1 PHASE CABLE)

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Km.

1.03

Nodal Officer
MPPKVVCL
Damoh(North) Division

3.886

2.771

23792

92455.71

Project Manager
MPPKVVCL
Damoh

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed


Drawing

No.

15

76

46

119

9044.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

155

60

54

8370.00

Nuts and bolts

Kg.

24.7

15.33

73

1803.10

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to busbar) as per Drg No. ADB/EZ/72

No.

15

76

24

1901

144476.00

SCHED SCHEDULE NO.17(1) TOTAL


ULE
NO. 18A
(10 - 60)
1
PCC pole 140 Kg 8.0 M long
Degree

256148.81

0
Nos

734

283

1508

1106872.00

11 KV Disc Insulator

Nos

4458

2421

299

1332942.00

11 KV Strain Hardware

Nos

4458

2421

124

552792.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

734

298

463

339842.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

513.8

207.5

0.00

Stay clamps

Set

734

456

73

53582.00

11 KV Top clamp.

Nos.

741

403

147

108927.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

4037

1666.5

52

209924.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

1629.48

595.485

70

114063.60

10

Washers

Kg

0.08

58.72

21.885

95

5578.40

11

PG clamps

Nos

4404

1145

51

224604.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal


cross arm

Nos

1479

728

1412

2088348.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for clamp
made up of Galvanized flat 50x6 mm

Nos

1479

728

198

292842.00

14

11KV Danger Board

Nos

737

298

61

44957.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

2577

1066

152

391704.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

737

293

124

91388.00

SCHED
SCHEDULE NO.18A TOTAL
ULE
NO. 18B
(60 PCC pole 140 Kg 8.0 M long
90) 1
Degree
2
11 KV Disc Insulator
Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

6958366.00

0
Nos

204

490

1477

301308.00

Nos

1224

3753

293

358632.00

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11 KV Strain Hardware

Nos

1224

3753

122

149328.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

408

1030

454

185232.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

183.6

463.5

0.00

Stay clamps

Set

408

1051

72

29376.00

11 KV Top clamp.

Kg

204

597

144

29376.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

2244

5665

51

114444.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

653.82

1551.665

68

44459.76

10

Washers

Kg

0.117

23.868

56.541

94

2243.59

11

PG clamps

Nos

1224

1626

50

61200.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal


cross arm

Nos

408

1226

1412

576096.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for clamp
made up of Galvanized flat 50x6 mm

Nos

408

1226

194

79152.00

14

11KV Danger Board

Nos

204

503

59

12036.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

714

1705.5

149

106386.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

204

473

122

24888.00

SCHED
ULE
NO. 19

SCHEDULE NO.18B TOTAL

2074157.35

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

No.

14

7567

105938.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

14

6325

88550.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

meter

25

350

181

63350.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

28

7918

221704.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4


kg) (Drg.no.ADB/EZ-26)

Set

14

3998

55972.00

11 KV Disc Insulator

No.

84

305

25620.00

11 KV strain set with hard ware

Set

84

136

11424.00

11 KV Pin Insulator

No.

28

128

3584.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11 KV G.I.Pin

No.

28

73

2044.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back
clamps

Set

14

1242

17388.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

28

440

12320.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

28

96

2688.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

154

51

7854.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and


@ 0.2 cmt. per stay

Cmt.

14

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

14

131

1834.00

16

Red oxide paint

Ltr.

0.5

68

476.00

17

Aluminium paint

Ltr.

0.5

89

623.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

28

42

1176.00

19

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No.

14

62

868.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

140

10

77

10780.00

SCHED
ULE
NO. 120

SCHEDULE NO.19 TOTAL

634193.00

0
Schedule for installation & commissioning of Line Signature analyzer
(LSA) (Offline Microprocessor based distance fault analyzer) including
training for use of LSA at circle level to the officers/staff.

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

No

1284464

1284464.00

SCHEDULE NO.20 TOTAL

1284464.00

Grand Total of All Schedules

173863560.78

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Schedule
Nos
1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional typ
distribution transformer on single pole tangent loca

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type o


distribution transformer on single pole tangent loca

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional typ


distribution transformer on single pole end location

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type o


distribution transformer on single pole end location

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional typ


distribution transformer after removal of existing 63
above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line o


replacement of existing damaged conductor by AAA
weasel

Sch-1,2,3,4,5A,
5C,10,13

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Particulars

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Project Manager
MPPKVVCL
Damoh

Sch-8A

Replacement of bare conductor of LT line with PVC c


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-4


port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL

TOTAL EX WORKS COST OF OTHER MATERIAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Amount for payment


From ADB funding through LC

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

Total I&C Amt as


per actual
installed Qty.

20% of unit EXW


of DTR &
conductor and
90% of unit EXW
of rest of plant
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X6

Total payable amount of


plant (Rs)

Actual total
Qty. Installed

Col.5X12

10

11

12

15493872.00

5412.51

2273254.20

1916028.54

8753.60

2958716.8

3098774.40

3098774.40

656520.00

5412.51

0.00

81187.65

39391.20

590868

0.00

590868.00

504896.00

640.07

318754.86

219544.01

1324.80

427910.4

0.00

454406.40

266000.00

64.37

27164.14

24460.60

630.00

228060

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

13

239400.00

Project Manager
MPPKVVCL
Damoh

23180.00

4.53

1911.66

1721.40

54.90

19873.8

20862.00

1537623.00

117.86

148503.60

130471.02

1250.10

1321355.7

1383860.70

44280.00

9.97

12562.20

11036.79

36.00

38052

39852.00

156706.00

31.73

13326.60

11867.02

377.10

134247.6

141035.40

22814.00

4.53

1902.60

1694.22

54.90

19544.4

20532.60

439479.00

96.1

121086.00

106382.70

357.30

377666.1

395531.10

139125.00

30.83

39030.78

34313.79

112.50

119587.5

125212.50

80136.00

17.23

21813.18

19176.99

64.80

68882.4

72122.40

447144.00

253.85

213234.00

188864.40

540.90

384579.9

402429.60

340752.00

58.93

49501.20

43843.92

412.20

293074.2

306676.80

39432.00

19.95

16758.00

14842.80

47.70

33914.7

35488.80

317340.00

176.79

148503.60

130471.02

387.00

272835

285606.00

872685.00

29.92

138230.40

121445.28

193.50

749425.5

785416.50

69372.00

8.16

6854.40

6022.08

84.60

59643

62434.80

89360.00

9.97

33499.20

22272.98

36.00

75564

80424.00

339728.00

4.53

26636.40

22631.88

61.20

291250.8

305755.20

33746.00

4.53

1902.60

1626.27

84.60

29017.8

30371.40

0.00

4397.10

738712.80

649011.96

0.00

0.00

0.00

4397.10

923391.00

811264.95

0.00

0.00

3565647.00

1082.50

454650.00

399442.50

8696.70

3069935.1

3209082.30

95940.00

2.72

22848.00

20073.60

2.60

18306.6

19188.00

177120.00

116.95

49119.00

43154.55

432.00

152496

159408.00

49860.00

9.97

14655.90

12427.61

36.00

42768

44874.00

215865.00

3.63

68607.00

60276.15

11.70

185339.7

194278.50

0.00

359.02

605666.74

511603.50

0.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

26018622.00

6492080.06

5617160.18

63433.90

12503891.40

12503891.40

0
8305364.00

5412.51

1255702.32

1179927.18

7619.60

1592496.4

1661072.80

400656.00

640.07

190740.86

174099.04

1325.70

340704.9

360590.40

161700.00

64.37

14933.84

14869.47

630.00

138600

145530.00

14091.00

4.53

1050.96

1046.43

54.90

12078

12681.90

909060.00

117.86

82030.56

77080.44

1251.00

781875

818154.00

26160.00

9.97

6939.12

6520.38

36.00

22500

23544.00

93856.00

31.73

7361.36

7107.52

377.10

80322.3

84470.40

13664.00

4.53

1050.96

1014.72

54.90

11693.7

12297.60

259638.00

96.1

66885.60

62849.40

357.30

223312.5

233674.20

81375.00

30.83

21457.68

20070.33

112.50

69975

73237.50

46872.00

17.23

11992.08

11216.73

64.80

40305.6

42184.80

263238.00

80.69

37440.16

35342.22

540.90

226637.1

236914.20

200604.00

64.37

29867.68

28194.06

412.20

172711.8

180543.60

23214.00

12.69

5888.16

5558.22

47.70

19986.3

20892.60

186620.00

176.79

82030.56

76726.86

387.00

160605

167958.00

121737.00

29.92

76355.84

71419.04

45.90

104560.2

109563.30

40796.00

8.16

3786.24

3541.44

84.60

35109

36716.40

73542.00

12.69

23552.64

18298.98

45.90

62561.7

66187.80

199784.00

4.53

14713.44

13309.14

61.20

171298.8

179805.60

20398.00

4.53

1050.96

983.01

84.60

17596.8

18358.20

0.00

4397.1

408050.88

381668.28

0.00

0.00

0.00

4397.1

510063.60

477085.35

0.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

1850793.00

934.72

216855.04

202834.24

7676.10

1596628.8

1665713.70

56680.00

2.72

12620.80

11859.20

2.60

10818.6

11336.00

104160.00

116.95

27132.40

25378.15

432.00

89856

93744.00

29760.00

9.97

8095.64

7417.68

36.00

25560

26784.00

127530.00

3.63

37897.20

35610.30

11.70

109523.7

114777.00

0.00

359.02

250595.96

220797.30

0.00

0.00

3406142.54

3171825.11

21752.20

6396732.00

6396732.00

13611292.00

0
21497944.00

5412.51

2262429.18

2657542.41

8756.80

4168236.8

4299588.80

671688.00

640.07

313634.30

291871.92

1325.70

578005.2

604519.20

357000.00

64.37

26906.66

32828.70

630.00

311220

321300.00

31110.00

4.53

1893.54

2310.30

54.90

27120.6

27999.00

2047470.00

117.86

147796.44

173607.78

1251.00

1783926

1842723.00

58920.00

9.97

12502.38

14685.81

36.00

51336

53028.00

206986.00

31.73

13263.14

15674.62

377.10

179876.7

186287.40

30134.00

4.53

1893.54

2237.82

54.90

26187.3

27120.60

584781.00

96.1

120509.40

141555.30

357.30

509509.8

526302.90

430116.00

70.72

88682.88

104170.56

262.80

374752.8

387104.40

106056.00

17.23

21606.42

25379.79

64.80

92404.8

95450.40

590182.00

80.69

67456.84

79237.58

540.90

514395.9

531163.80

449756.00

64.37

53813.32

63211.34

412.20

392002.2

404780.40

52046.00

12.69

10608.84

12461.58

47.70

45362.7

46841.40

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

424224.00

176.79

147796.44

173607.78

388.80

369748.8

381801.60

1166616.00

29.92

137572.16

161597.92

194.40

1015934.4

1049954.40

92308.00

8.16

6821.76

8013.12

84.60

80454.6

83077.20

122000.00

9.97

33339.68

30408.50

36.00

105228

109800.00

460506.00

4.53

26509.56

30233.22

62.10

400607.1

414455.40

42300.00

4.53

1893.54

2038.50

84.60

36801

38070.00

0.00

4397.1

735195.12

863590.44

0.00

0.00

0.00

4397.1

918993.90

1079488.05

0.00

0.00

4575765.00

1082.5

452485.00

509857.50

8743.50

3987036

4118188.50

127660.00

3.63

30346.80

35646.60

2.60

24702.6

25532.00

236662.00

116.95

48885.10

57422.45

433.80

206488.8

212995.80

66520.00

9.97

14586.11

16580.11

36.00

57888

59868.00

286650.00

3.63

68280.30

80041.50

11.70

249572.7

257985.00

0.00

359.02

597768.30

689318.40

0.00

0.00

6363470.65

7354619.60

24250.20

16105937.20

16105937.20

34715400.00

8901998.00

5412.51

1493852.76

1261114.83

7641.20

1711628.8

1780399.60

413560.00

640.07

216983.73

179219.60

1329.30

353593.8

372204.00

183924.00

64.37

17766.12

16864.94

631.80

159213.6

165531.60

15982.00

4.53

1250.28

1186.86

54.90

13834.8

14383.80

974406.00

117.86

97588.08

82384.14

1254.60

840582

876965.40

27960.00

9.97

8255.16

6969.03

36.00

24120

25164.00

100800.00

31.73

8757.48

7615.20

378.00

86562

90720.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

14640.00

4.53

1250.28

1087.20

54.90

12572.1

13176.00

278202.00

97.01

80324.28

67809.99

358.20

239994

250381.80

204807.00

71.62

59301.36

50062.38

263.70

176679

184326.30

50328.00

17.23

14266.44

12043.77

64.80

43416

45295.20

285822.00

80.69

44540.88

38247.06

542.70

246928.5

257239.80

217566.00

64.37

35532.24

30511.38

413.10

187960.5

195809.40

25122.00

12.69

7004.88

6015.06

47.70

21703.5

22609.80

200846.00

176.79

97588.08

82384.14

387.90

173391.3

180761.40

130713.00

29.92

90837.12

76684.96

45.90

112638.6

117641.70

43804.00

8.16

4504.32

3802.56

84.60

37816.2

39423.60

81294.00

12.69

28019.52

20227.86

45.90

69538.5

73164.60

218178.00

4.53

17503.92

14323.86

62.10

187728.3

196360.20

21244.00

4.53

1250.28

1023.78

84.60

18358.2

19119.60

0.00

4397.1

485439.84

409809.72

0.00

0.00

0.00

4397.1

606799.80

512262.15

0.00

0.00

1992849.00

934.72

257982.72

217789.76

7697.70

1724284.8

1793564.10

60580.00

3.63

20037.60

16915.80

2.60

11598.6

12116.00

114478.00

116.95

32278.20

27834.10

432.90

99134.1

103030.20

31600.00

9.97

9631.02

7876.30

36.00

27216

28440.00

136305.00

3.63

45084.60

38060.55

11.70

117421.2

122674.50

0.00

359.02

295473.46

242697.52

0.00

0.00

4079104.45

3432824.5

21962.80

6980502.60

6980502.60

14727008.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4302984.00

5412.51

644088.69

530425.98

8781.60

816688.8

860596.80

307356.00

5412.51

37887.57

37887.57

39517.20

276620.4

276620.40

0.00

7887.58

993835.08

804533.16

0.00

0.00

439110.00

117.86

44551.08

37125.90

1254.60

373870.8

395199.00

12600.00

9.97

3768.66

3140.55

36.00

10728

11340.00

125370.00

97.01

36669.78

30558.15

358.20

106743.6

112833.00

920930.00

1082.5

136395.00

102837.50

8724.60

785214

828837.00

27300.00

3.63

9147.60

7623.00

2.60

5150.6

5460.00

27600.00

4.53

2283.12

1812.00

62.10

23411.7

24840.00

4935.00

4.53

285.39

237.83

84.60

4272.3

4441.50

28560.00

9.97

8793.54

7118.58

36.00

24228

25704.00

12390.00

4.53

1141.56

951.30

53.10

10566.9

11151.00

61425.00

3.63

20582.10

17151.75

11.70

52135.2

55282.50

0.00

359.02

180946.08

151147.42

0.00

0.00

2120375.25

1732550.69

58922.30

2612305.20

2612305.20

6270560

0.00

7887.58

47325.48

31550.32

0.00

0.00

0
0
0
999498.00

117.86

88748.58

84505.62

1254.60

878220

32280.00

9.97

7507.41

8045.79

36.00

28440

29052.00

428646.00

97.01

73048.53

104479.77

358.20

379692

385781.40

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

899548.20

Project Manager
MPPKVVCL
Damoh

1870942.00

1082.5

270625

208922.50

8724.60

1640224.8

1683847.80

62400.00

3.63

18222.60

64170.00

4.53

4539.06

17424.00

2.60

12170.6

12480.00

4212.90

62.10

56324.7

11280.00

4.53

57753.00

568.52

543.60

84.60

9982.8

10152.00

62200.00
24839.00

9.97

17517.29

15503.35

36.00

54504

55980.00

4.53

2274.06

1907.13

53.10

21771

22355.10

129870.00

3.63

41000.85

36263.70

11.70

113735.7

116883.00

0.00

359.02

363687.26

354352.74

0.00

0.00

887739.16

836161.1

10623.50

3195065.6

3273832.50

3686125.00

930624.00

1082.5

412432.5

103920

8724.60

802663.2

837561.60

1146111.00

934.72

125599.04

7697.70

1031499.90

1031499.90

2068.92

2308740.00

391.66

812694.50

561640.44

1449.00

2025702

2077866.00

184986.00

31.73

65839.75

45500.82

116.10

162307.8

166487.40

354198.00

59.84

135298.24

85810.56

222.30

310775.4

318778.20

774125.00

30.83

197373.66

190930.19

112.50

674550

696712.50

433510.00

17.23

110306.46

106705.39

63.00

377748

390159.00

2707.20

22.67

19206.02

652.90

84.60

2521.08

2436.48

163666.00

29.01

60108.72

40236.87

106.20

143476.2

147299.40

143880.00

176.79

110847.33

57810.33

396.00

127116

129492.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

22890.00

8.16

5116.32

2668.32

63.00

20223

20601.00

91723.50

12.69

43761.47

22822.97

45.90

80829.9

82551.15

0.00

4397.1

551396.34

287570.34

0.00

0.00

222144.00

38.08

79016.00

54225.92

140.40

194875.2

199929.60

82777.00

4.53

9399.75

6355.59

53.10

72587.7

74499.30

0.00

19.95

41396.25

26214.30

0.00

0.00

3074.93

2.72

1505.05

643.37

11.70

2779.14

2767.44

101485.20

4.53

11279.70

6662.72

62.10

88641.54

91336.68

7651.60

4.53

637.49

368.74

84.60

6762.36

6886.44

0.00

407.98

379013.42

431642.84

0.00

0.00

0.00

4079.78

592551.33

684321.90

0.00

0.00

0.00

5893.02

921462.07

1030388.65

0.00

0.00

4148209.87

3643173.16

3010.50

4407802.59

4407802.59

4897558.43

0
3162978.00

436.08

1026096.24

842070.48

1474.20

2744960.4

2846680.20

252961.00

35.36

83202.08

68280.16

117.90

219529.8

227664.90

484681.00

67.09

157862.77

129550.79

225.90

420625.8

436212.90

780800.00

34.45

243182.55

210145.00

115.20

678643.2

702720.00

433100.00

19.04

134403.36

116144.00

63.90

376434.9

389790.00

6835.20

25.39

22962.72

1807.77

86.40

6238.08

6151.68

231120.00

31.73

74660.69

61111.98

108.00

200556

208008.00

176064.00

176.79

133476.45

69478.47

403.20

152812.8

158457.60

27903.00

8.16

6160.80

3206.88

63.90

24218.1

25112.70

112398.00

13.6

56474.00

29396.40

46.80

97344

101158.20

0.00

4397.1

666600.36

345612.06

0.00

0.00

0.00

4079.78

710102.03

450452.59

0.00

0.00

303992.00

41.7

98120.10

80230.80

142.20

263781

273592.80

115980.00

4.53

10659.09

8756.49

54.00

100656

104382.00

0.00

19.95

46942.35

38523.45

0.00

0.00

728.00

3.63

2279.37

203.28

11.70

666.9

655.20

151004.00

4.53

12793.63

9772.12

63.00

130674.6

135903.60

11818.32

4.53

709.97

563.55

85.50

10322.985

10636.49

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

0.00

407.98

466321.14

545061.28

0.00

0.00

5964241.99

3537.62

1789607.67

1587959.79

2657.40

1142410.95

1192848.40

332175.00

3537.62

207099.35

88440.50

11958.30

25

298957.50

5949716.72

4686767.84

17677.50

7118932.16

7118932.16

12548779.51

0
69660.00

9.97

36968.76

19291.95

32.40

61560

62694.00

243810.00

33.54

124366.32

64899.90

113.40

215460

219429.00

0.00

7969.17

883573.75

257993.91

0.00

0.00

2801385.53

3173.16

477830.30

331366.75

5365.20

554906.5404

560277.11

0.00

1813.24

28467.87

0.00

1243.80

1243.8

0.00

1450558.20

16.32

579667.63

381824.35

55.80

1284800.58

1305502.38

209748.00

176.79

109079.43

80262.66

415.80

182952

188773.20

32234.00

8.16

4634.88

3704.64

63.90

28116

29010.60

129844.00

13.6

42486.40

33959.20

46.80

113045.4

116859.60

0.00

4397.1

498631.14

399256.68

0.00

0.00

0.00

407.98

243156.08

352086.74

0.00

0.00

601049.00

165

375045.00

160215.00

557.10

530916.3

540944.10

25634.00

4.53

3359.45

1658.89

63.00

22554

23070.60

2690.08

4.53

279.68

128.27

85.50

2440.9965

2421.08

3407546.69

2086648.94

8042.70

3048981.66

3048981.66

5566612.81

292864.00

374.43

55041.21

77881.44

1267.20

258508.8

263577.60

119680.00

187.67

27024.48

31903.90

633.60

105811.2

107712.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

33660.00

52.58

7571.52

8938.60

178.20

29759.4

30294.00

27880.00

10.88

6266.88

7398.40

36.90

24538.5

25092.00

321640.00

504.08

72587.52

85693.60

1702.80

284367.6

289476.00

205282.00

16.32

8486.40

54035.52

55.80

167511.6

184753.80

90631.80

17.23

21089.52

24787.08

56.70

79697.52

81568.62

88400.00

17.23

19848.96

23432.80

58.50

77746.5

79560.00

78540.00

176.79

25457.76

30054.30

415.80

69438.6

70686.00

48620.00

8.16

6462.72

7629.60

46.80

42775.2

43758.00

12410.00

19.04

2741.76

3236.80

65.70

10971.9

11169.00

8858.00

22.67

2448.36

2335.01

77.40

7817.4

7972.20

0.00

4397.1

126636.48

149501.40

0.00

0.00

29750.00

4.53

1630.80

1925.25

63.00

26208

26775.00

4037.50

4.53

163.08

192.53

85.50

3633.75

3633.75

1012.50

36.26

761.46

271.95

121.50

959.85

911.25

592.50

20.85

437.85

156.38

71.10

561.69

533.25

10200.00

4.53

652.32

770.10

54.00

9018

9180.00

24395.00

10.88

5483.52

6473.60

36.90

21475.8

21955.50

390792.6

516618.26

5027.40

1258607.97

1258607.97

1398453.30

0
153240.00

1230.28

24605.60

29526.72

5746.50

137916

137916.00

7128.00

26.29

1577.40

1892.88

89.10

6237

6415.20

13392.00

49.86

2991.60

3589.92

167.40

11718

12052.80

14880.00

82.5

3300.00

3960.00

279.00

13113

13392.00

5280.00

29.01

1160.40

1392.48

99.00

4653

4752.00

12096.00

4.53

634.20

761.04

64.80

10497.6

10886.40

1188.00

4.53

45.30

54.36

89.10

1113.75

1069.20

25920.00

48.05

5766.00

6919.20

162.00

22518

23328.00

3744.00

3.63

871.20

1045.44

2.60

720.2

748.80

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

236868.00

40951.7

49142.04

6699.50

210560.40

210560.40

0
126252.00

640.07

156177.08

53765.88

1352.70

114979.5

113626.80

164094.00

1040.8

126977.60

43713.60

3516.30

151200.9

147684.60

75096.00

79.78

58398.96

20104.56

268.20

67854.6

67586.40

18396.00

19.04

13937.28

4798.08

65.70

16622.1

16556.40

10752.00

34.45

8405.80

2893.80

115.20

9792

9676.80

4536.00

14.51

3540.44

1218.84

48.60

4131

4082.40

138348.00

280.15

34178.30

11766.30

2964.60

127477.8

124513.20

116424.00

176.79

129410.28

44551.08

415.80

105197.4

104781.60

24192.00

8.16

5973.12

2056.32

86.40

21859.2

21772.80

64402.00

13.6

54753.60

16843.60

46.80

58008.6

57961.80

0.00

4397.1

536446.20

184678.20

0.00

0.00

0.00

4397.1

643735.44

221613.84

0.00

0.00

6200.00

32.64

3982.08

1632.00

111.60

5691.6

5580.00

11466.00

15.41

13160.14

4530.54

35.10

10354.5

10319.40

2520.00

4.53

552.66

190.26

54.00

2322

2268.00

19404.00

4.53

3315.96

1141.56

69.30

17532.9

17463.60

0.00

19.945

2433.29

837.69

0.00

0.00

24332.00

19.95

14603.40

6304.20

69.30

21968.1

21898.80

1809981.63

622640.35

9219.60

725772.60

725772.60

806414.00

0
0.00

271.08

32258.52

0.00

203.80

203.8

0.00

16099050.00

403.45

2598621.45

2440872.50

532.20

3088356.6

3219810.00

2630879.97

2440872.50

736.00

3088560.4

3219810.00

16099050.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

0
147784.00

640.07

175379.18

62726.86

1357.20

128934

133005.60

0.00

326.38

87469.84

13381.58

0.00

0.00

120780.00

117.86

32411.50

15557.52

823.50

102937.5

108702.00

33654.00

16.32

4488.00

2317.44

213.30

28795.5

30288.60

7128.00

4.53

1245.75

597.96

48.60

6075

6415.20

329196.00

320.04

87690.96

26883.36

3527.10

285695.1

296276.40

109696.00

34.45

57393.70

29523.65

115.20

94694.4

98726.40

49713.00

19.95

33236.70

13585.95

65.70

42442.2

44741.70

89670.00

81.6

67075.20

23990.40

274.50

77683.5

80703.00

49686.00

45.33

37261.26

13327.02

152.10

43044.3

44717.40

86240.00

176.79

96880.92

34650.84

396.00

74844

77616.00

14308.00

8.16

4471.68

1599.36

65.70

12417.3

12877.20

56056.00

13.6

40990.40

14660.80

46.80

48438

50450.40

6039.00

4.53

1241.22

448.47

54.90

5270.4

5435.10

56252.00

43.52

41735.68

14927.36

147.60

48708

50626.80

3285.00

19.95

5466.30

897.75

65.70

2759.4

2956.50

40180.00

4.53

6206.10

2219.70

73.80

34759.8

36162.00

12648.00

32.64

8943.36

3329.28

111.60

11048.4

11383.20

0.00

4397.1

481922.16

216337.32

0.00

0.00

7254.00

3.63

5967.72

2025.54

2.60

1391

1450.80

0.00

19.95

5466.30

1955.10

0.00

0.00

1282943.93

494943.26

7541.90

1092534.30

1092534.30

1219569.00

0.00

1127.83

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

0.00

0.00

13298.40

Nodal Officer
MPPKVVCL
Damoh(North) Division

13298.4

0.00

Project Manager
MPPKVVCL
Damoh

0.00

87.94

0.00

0.00

1205.10

1205.1

0.00

610.00

86.13

0.00

172.26

274.50

823.5

549.00

340.00

48.05

0.00

96.10

153.00

459

306.00

384.00

36.26

0.00

108.78

115.20

460.8

345.60

219.00

20.85

0.00

62.55

65.70

262.8

197.10

1224.00

115.14

0.00

345.42

367.20

1468.8

1101.60

23055.00

5689.94

0.00

5689.94

20749.50

41499

20749.50

1020.00

48.05

0.00

288.30

153.00

1071

918.00

0.00

4397.1

0.00

0.00

0.00

0.00

0.00

12.69

0.00

0.00

42.30

42.3

0.00

2040.00

48.05

0.00

576.60

153.00

1989

1836.00

0.00

12262.01

0.00

0.00

100602.00

100602

0.00

0.00

6621.94

0.00

0.00

142309.80

142309.8

0.00

15719.00

2452.4

0.00

2452.40

14147.10

28294.2

14147.10

0.00

4397.1

0.00

0.00

0.00

0.00

0.00

8.16

0.00

0.00

24.30

24.3

0.00

0.00

13.6

0.00

0.00

42.30

42.3

0.00

0.00

25.39

0.00

0.00

80.10

80.1

0.00

0.00

36.26

0.00

0.00

116.10

116.1

0.00

380.00

4.53

0.00

22.65

68.40

410.4

342.00

0.00

15639.17

0.00

0.00

0.00

0.00

0.00

4.53

0.00

0.00

54.90

54.9

0.00

44991.00

53183.12

0.00

9815.00

294021.90

40491.90

40491.90

0
0.00

640.07

0.00

0.00

1357.20

1357.2

0.00

0.00

495.92

0.00

0.00

1677.60

1677.6

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

0.00

68.9

0.00

0.00

234.00

234

0.00

0.00

32.64

0.00

0.00

111.60

111.6

0.00

0.00

34.45

0.00

0.00

115.20

115.2

0.00

0.00

19.95

0.00

0.00

65.70

65.7

0.00

0.00

4867.63

0.00

0.00

16452.90

3656.2

0.00

0.00

26.29

0.00

0.00

89.10

89.1

0.00

0.00

176.79

0.00

0.00

416.70

416.7

0.00

0.00

8.16

0.00

0.00

65.70

65.7

0.00

0.00

13.6

0.00

0.00

46.80

46.8

0.00

0.00

371.71

0.00

0.00

0.00

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

0.00

19.95

0.00

0.00

141.30

141.3

0.00

0.00

4.53

0.00

0.00

54.90

54.9

0.00

0.00

16.32

0.00

0.00

55.80

55.8

0.00

0.00

20.85

0.00

0.00

69.30

69.3

0.00

20953.80

8157.1

0.00

0.00

0
406554.94

18708.98

27913.80

115022.81

59515.20

425414.6496

365899.45

12285.00

33.54

1006.20

3521.70

105.30

11161.8

11056.50

8736.00

16.32

1958.40

2545.92

50.40

7912.8

7862.40

2659.40

22.67

226.70

763.15

71.10

2464.563

2393.46

106758.00

559.38

16781.40

30206.52

1779.30

97861.5

96082.20

47886.50

152060.10

61521.30

483294.01

483294.01

536993.34

65927.63

6730.73

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

26155.62

18650.85

21412.80

Nodal Officer
MPPKVVCL
Damoh(North) Division

80747.6688

59334.87

Project Manager
MPPKVVCL
Damoh

5474.00

33.54

2549.04

1542.84

107.10

5033.7

4926.60

3240.00

15.41

2388.55

924.60

48.60

2964.6

2916.00

1119.09

20.85

515.00

319.63

65.70

1072.881

1007.18

45624.00

537.62

40859.12

12902.88

1710.90

42772.5

41061.60

72467.33

34340.8

23345.10

109246.25

109246.25

121384.72

0
426764.00

640.07

469811.38

181139.81

1357.20

378658.8

384087.60

723879.00

84.32

375898.56

204138.72

269.10

646109.1

651491.10

300204.00

35.36

157634.88

85606.56

111.60

267951.6

270183.60

137974.00

176.79

129763.86

52683.42

416.70

122509.8

124176.60

0.00

4397.1

2259229.98

912398.25

0.00

0.00

33288.00

8.16

5989.44

3720.96

65.70

29367.9

29959.20

59241.00

41.7

30899.70

16805.10

132.30

52787.7

53316.90

86658.00

14.51

58576.87

24180.92

46.80

75465

77992.20

41683.95

4.53

7381.54

2697.55

63.00

36568.98

37515.56

2079.08

4.53

266.00

99.14

85.50

1906.65

1871.17

58395.00

14.51

63902.04

16613.95

45.90

52601.4

52555.50

1027936.00

73.44

108617.76

53464.32

1270.80

911163.6

925142.40

144144.00

56.21

83134.59

40920.88

178.20

127769.4

129729.60

18178.00

4.53

3338.61

1349.94

54.90

16140.6

16360.20

162032.00

19.95

51411.15

21266.70

136.80

143571.6

145828.80

36332.00

35.36

26060.32

10360.48

111.60

32252.4

32698.80

3831916.68

1627446.7

4346.10

2932909.22

2932909.22

3258788.03

0
723730.00

640.07

130574.28

313634.30

1329.30

651357.00

651357.00

1099629.00

76.16

93219.84

285828.48

263.70

989666.10

989666.10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

457866.00

31.73

38837.52

119082.69

109.80

412079.40

412079.40

467620.00

176.79

72130.32

182093.70

408.60

420858.00

420858.00

0.00

4397.1

807307.56

2038055.85

0.00

0.00

75672.00

8.16

3329.28

8576.16

64.80

68104.80

68104.80

85968.00

37.17

7582.68

22190.49

129.60

77371.20

77371.20

288915.00

13.6

30518.40

77044.00

45.90

260023.50

260023.50

105513.22

4.53

2961.80

7029.04

61.20

94961.90

94961.90

5314.85

4.53

108.12

256.13

84.60

4783.37

4783.37

81300.00

12.69

15532.56

20633.94

45.00

73170.00

73170.00

1727284.00

73.44

29963.52

90037.44

1270.80

1554555.60

237844.00

49.86

20342.88

61128.36

174.60

205504.2

214059.60

29677.00

4.53

924.12

2278.59

53.10

25434.9

26709.30

254119.50

19.95

14244.30

34024.73

134.10

217107.9

228707.55

57706.00

31.73

6472.92

15008.29

109.80

49300.2

51935.40

1274050.10

3276902.19

4284.90

5128342.72

5698158.57

0.00

0.00

1554555.60

5128342.72

0
7567.00

932

13048.00

932.00

6810.30

8323.7

6810.30

6325.00

588.4

8237.60

588.40

5692.50

11385

5692.50

0.00

52.58

18403.00

0.00

162.90

162.9

0.00

0.00

608.34

17033.52

0.00

7126.20

7126.2

0.00

0.00

313.69

4391.66

0.00

3598.20

3598.2

0.00

0.00

87.94

7386.96

0.00

274.50

274.5

0.00

0.00

38.95

3271.80

0.00

122.40

122.4

0.00

256.00

37.17

1040.76

74.34

115.20

345.6

230.40

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

146.00

20.85

583.80

41.70

65.70

197.1

131.40

0.00

359.02

5026.28

0.00

1117.80

1117.8

0.00

0.00

176.79

4950.12

0.00

396.00

396

0.00

0.00

8.16

228.48

0.00

86.40

86.4

0.00

0.00

14.51

2234.54

0.00

45.90

45.9

0.00

0.00

4397.1

61559.40

0.00

0.00

0.00

0.00

38.08

533.12

0.00

117.90

117.9

0.00

0.00

19.95

139.65

0.00

61.20

61.2

0.00

0.00

25.39

177.73

0.00

80.10

80.1

0.00

0.00

11.79

330.12

0.00

37.80

37.8

0.00

0.00

4.53

63.42

0.00

55.80

55.8

0.00

770.00

4.53

634.20

45.30

69.30

762.3

693.00

149274.16

1681.74

26036.10

13557.60

13557.60

15064.00

2568928.00

295217.59

295217.59

590435.18

1156017.60

2568928.00

295217.59

590435.18

1156017.60

156123354.71

49140505.56

42639698.60

1865849.10

2312035.20

2312035.20

2312035.20

81,845,140.98

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

Deduction of VAT @ 2% on Gross Amt. of Bill

3122467.10

Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

1561233.55

Net payable amount

77161440.3415

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Deductible @ L.D.

9467654

Net Amount Claim

67693786

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Total 100% value of DTR & conductor installed in above feeder

Unit

Qty

Ex-works
Cost per unit Rs.

2
und conventional type outdoor 3 phase
gle pole tangent location.

3
Nos

d conventional type outdoor 3 phase


gle pole tangent location.

Nos

und conventional type outdoor 3 phase


gle pole end location.

Nos

d conventional type outdoor 3 phase


gle pole end location.

Nos

und conventional type outdoor 3 phase


emoval of existing 63 KVA 11/0.4 KV and
n existing D.P.

Nos

o 11 KV 3 phase line on existing pole and


ed conductor by AAA conductor 34 sq mm

Kms

asel' for Jumpering

100% Gross Value of


Transformer,
Conductor,Meter &
Cable
Rs.

43768

6
14837352.00

38098

8305364.00

43784

21497944.00

38206

8901998.00

43908

3995628.00

13287

5632066.99

13

441558.00

339

218

491

233

91

423.878
Mtr
33966

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

r of LT line with PVC cable 4 core


narmored 2.5 sq mm.

Kms

c) 3 phase 4 wire 10-40 amps with optical


enclosure.

Nos

26826

2801385.53

2661

16099050.00

104.428

6050

F MAJOR MATERIAL

82512346.51

F OTHER MATERIAL

73611008.20

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

14

15

4871.26

1724425.69

4871.26

73068.89

576.06

197589.61

57.93

22014.54

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.08

1549.26

106.07

117423.92

8.97

9933.11

28.56

10680.32

4.08

1524.80

86.49

95744.43

27.75

30882.41

15.51

17259.29

228.47

169977.96

53.04

39459.53

17.96

13358.52

159.11

117423.92

26.93

109300.75

7.34

5419.87

8.97

20045.68

4.08

20368.69

4.08

1463.64

3957.39

584110.76

3957.39

730138.46

974.25

359498.25

2.45

18066.24

105.26

38839.10

8.97

11184.84

3.27

54248.54

323.12

460443.15

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

20500.07

5055444.16

4871.26

1061934.46

576.06

156689.14

57.93

13382.52

4.08

941.79

106.07

69372.40

8.97

5868.34

28.56

6396.77

4.08

913.25

86.49

56564.46

27.75

18063.30

15.51

10095.06

72.62

31808.00

57.93

25374.65

11.42

5002.40

159.11

69054.17

26.93

64277.14

7.34

3187.30

11.42

16469.08

4.08

11978.23

4.08

884.71

3957.39

343501.45

3957.39

429376.82

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

841.25

182550.82

2.45

10673.28

105.26

22840.34

8.97

6675.91

3.27

32049.27

323.12

198717.57

15340.78

2854642.60

4871.26

2391788.17

576.06

262684.73

57.93

29545.83

4.08

2079.27

106.07

156247.00

8.97

13217.23

28.56

14107.16

4.08

2014.04

86.49

127399.77

63.65

93753.50

15.51

22841.81

72.62

71313.82

57.93

56890.21

11.42

11215.42

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

159.11

156247.00

26.93

145438.13

7.34

7211.81

8.97

27367.65

4.08

27209.90

4.08

1834.65

3957.39

777231.40

3957.39

971539.25

974.25

458871.75

3.27

32081.94

105.26

51680.21

8.97

14922.10

3.27

72037.35

323.12

620386.56

15508.05

6619157.64

4871.26

1135003.35

576.06

161297.64

57.93

15178.45

4.08

1068.17

106.07

74145.73

8.97

6272.13

28.56

6853.68

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.08

978.48

87.31

61028.99

64.46

45056.14

15.51

10839.39

72.62

34422.35

57.93

27460.24

11.42

5413.55

159.11

74145.73

26.93

69016.46

7.34

3422.30

11.42

18205.07

4.08

12891.47

4.08

921.40

3957.39

368828.75

3957.39

461035.94

841.25

196010.78

3.27

15224.22

105.26

25050.69

8.97

7088.67

3.27

34254.50

323.12

218427.77

15379.13

3089542.05

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4871.26

477383.38

4871.26

34098.81

7098.82

724079.84

106.07

33413.31

8.97

2826.50

87.31

27502.34

974.25

92553.75

3.27

6860.70

4.08

1630.80

4.08

214.04

8.97

6406.72

4.08

856.17

3.27

15436.58

323.12

136032.68

18368.80

1559295.62

7098.82

28395.29

106.07

76055.06

8.97

7241.21

87.31

94031.79

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

974.25

188030.25

3.27

15681.60

4.08

3791.61

4.08

489.24

8.97

13953.02

4.08

1716.42

3.27

32637.33

323.12

318917.47

1527.46

752544.99

974.25

93528.00

841.25

113039.14

352.49

505476.40

28.56

40950.74

53.86

77229.50

27.75

171837.17

15.51

96034.85

20.40

587.61

26.11

36213.18

159.11

52029.30

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

7.34

2401.49

11.42

20540.67

3957.39

258813.31

34.27

48803.33

4.08

5720.03

17.96

23592.87

2.45

579.03

4.08

5996.45

4.08

331.87

367.18

388478.56

3671.80

615889.71

5303.72

927349.79

14069.55

3278855.84

392.47

757863.43

31.82

61452.14

60.38

116595.71

31.01

189130.50

17.14

104529.60

22.85

1626.99

28.56

55000.78

159.11

62530.62

7.34

2886.19

12.24

26456.76

3957.39

311050.85

3671.80

405407.33

37.53

72207.72

4.08

7880.84

17.96

34671.11

3.27

182.95

4.08

8794.90

4.08

507.19

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

367.18

490555.15

3183.86

1429163.81

3183.86

79596.45

15197.99

4218091.05

8.97

17362.76

30.19

58409.91

7172.25

232194.52

2855.84

298230.08

1631.92

0.00

14.69

343641.92

159.11

72236.39

7.34

3334.18

12.24

30563.28

3957.39

359331.01

367.18

316878.07

148.50

144193.50

4.08

1493.00

4.08

115.45

16373.78

1877984.05

336.99

70093.30

168.90

28713.51

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

47.32

8044.74

9.79

6658.56

453.67

77124.24

14.69

48631.97

15.51

22308.37

15.51

21089.52

159.11

27048.87

7.34

6866.64

17.14

2913.12

20.40

2101.51

3957.39

134551.26

4.08

1732.73

4.08

173.27

32.63

244.76

18.77

140.74

4.08

693.09

9.79

5826.24

5297.18

464956.42

1107.25

26574.05

23.66

1703.59

44.87

3230.93

74.25

3564.00

26.11

1253.23

4.08

684.94

4.08

48.92

43.25

6227.28

3.27

940.90

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

1330.81

44227.84

576.06

48389.29

936.72

39342.24

71.80

18094.10

17.14

4318.27

31.01

2604.42

13.06

1096.96

252.14

10589.67

159.11

40095.97

7.34

1850.69

12.24

15159.24

3957.39

166210.38

3957.39

199452.46

29.38

1468.80

13.87

4077.49

4.08

171.23

4.08

1027.40

17.95

753.92

17.96

5673.78

10078.70

560376.32

243.97

0.00

363.11

2196785.25

607.08

2196785.25

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

576.06

56454.17

293.74

12043.42

106.07

14001.77

14.69

2085.70

4.08

538.16

288.04

24195.02

31.01

26571.29

17.96

12227.36

73.44

21591.36

40.80

11994.32

159.11

31185.76

7.34

1439.42

12.24

13194.72

4.08

403.62

39.17

13434.62

17.96

807.98

4.08

1997.73

29.38

2996.35

3957.39

194703.59

3.27

1822.99

17.96

1759.59

5697.84

445448.93

1015.05

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

79.15

0.00

77.52

155.03

43.25

86.49

32.63

97.90

18.77

56.30

103.63

310.88

5120.95

5120.95

43.25

259.47

3957.39

0.00

11.42

0.00

43.25

518.94

11035.81

0.00

5959.75

0.00

2207.16

2207.16

3957.39

0.00

7.34

0.00

12.24

0.00

22.85

0.00

32.63

0.00

4.08

20.39

14075.25

0.00

4.08

0.00

47864.81

8833.50

576.06

0.00

446.33

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

62.01

0.00

29.38

0.00

31.01

0.00

17.96

0.00

4380.87

0.00

23.66

0.00

159.11

0.00

7.34

0.00

12.24

0.00

334.54

0.00

3957.39

0.00

17.96

0.00

4.08

0.00

14.69

0.00

18.77

0.00

10093.37

0.00

16838.08

103520.53

30.19

3169.53

14.69

2291.33

20.40

686.83

503.44

27185.87

17406.80

136854.09

6057.66

16785.77

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

30.19

1388.56

13.87

832.14

18.77

287.67

483.86

11612.59

6604.34

30906.72

576.06

163025.83

75.89

183724.85

31.82

77045.90

159.11

47415.08

3957.39

821158.43

7.34

3348.86

37.53

15124.59

13.06

21762.82

4.08

2427.79

4.08

89.23

13.06

14952.56

66.10

48117.89

50.59

36828.79

4.08

1214.95

17.96

19140.03

31.82

9324.43

5049.96

1464702.02

576.06

282270.87

68.54

257245.63

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

28.56

107174.42

159.11

163884.33

3957.39

1834250.27

7.34

7718.54

33.45

19971.44

12.24

69339.60

4.08

6326.14

4.08

230.52

11.42

18570.55

66.10

81033.70

44.87

55015.52

4.08

2050.73

17.96

30622.25

28.56

13507.46

5023.84

2949211.97

838.80

838.80

529.56

529.56

47.32

0.00

547.51

0.00

282.32

0.00

79.15

0.00

35.06

0.00

33.45

66.91

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

18.77

37.53

323.12

0.00

159.11

0.00

7.34

0.00

13.06

0.00

3957.39

0.00

34.27

0.00

17.96

0.00

22.85

0.00

10.61

0.00

4.08

0.00

4.08

40.77

6965.79

1513.57

265695.83

531391.66

265695.83

531391.66

528896.29

38375728.71

817128.65
852794.00
426397.00
36279409.05

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

0
36279409
103973195

1750720.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Fedders Lloyd Corporation Ltd.


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009

Damoh North
MAGRON

11kV Feeder Name


D/C Name

Format of Bill on operational acceptance of 11 KV MAGRON feeder

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out


door 3 Phase distribution transformer.

No

16

15

43768.00

700288.00

656520.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

16

15

1472.00

23552.00

22080.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1)


Galvanised Channel 75x40x6 mm length 1600 mm(11.36 Kg)

No

16

15

700.00

11200.00

10500.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

16

15

61.00

976.00

915.00

11 KV DO fuse unit.

No

48

45

1389.00

66672.00

62505.00

11 KV DO fuse wire 1.5 amp.

No

48

45

40.00

1920.00

1800.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanised Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

16

15

419.00

6704.00

6285.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

16

15

61.00

976.00

915.00

11 KV L.A.

No

48

45

397.00

19056.00

17865.00

11 KV pin insulator

No

48

45

125.00

6000.00

5625.00

11 KV GI Pin

No

48

45

72.00

3456.00

3240.00

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-1) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

32

30

601.00

19232.00

18030.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg)


length 150 mm(1.35 Kg)

No

32

30

458.00

14656.00

13740.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2


Nos.)

No

32

30

53.00

1696.00

1590.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

32

30

430.00

13760.00

12900.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

176

165

215.00

37840.00

35475.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

32

30

94.00

3008.00

2820.00

14

GI wire 8 SWG.

Kg

128

120

40.00

5120.00

4800.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

224

210

68.00

15232.00

14280.00

16

Galvanized washer

Kg

16

15

94.00

1504.00

1410.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.4

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

7.5

0.00

0.00

0.00

10

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq.mm to LT bushing of DTR and fixing 4 No 3
Phase 4 wire energy meters (excluding cost of meter) as per
technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

16

15

9663.00

154608.00

144945.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

320

300

13.00

4160.00

3900.00

21

Earthing of single pole Sub-station as per (drawing NoADB/HVDS/EZ-03)

Set

16

15

480.00

7680.00

7200.00

22

Barbed wire

Kg

3.5

56

52.5

40.00

2240.00

2100.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

720

675

13.00

9360.00

8775.00

24

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

No.

64

60

0.00

0.00

0.00

1130896.00

1060215.00

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3


phase distribution transformer

No

38098

304784.00

342882.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

1473

11784.00

13257.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

700

5600.00

6300.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

61

488.00

549.00

11 KV DO fuse unit.

No

24

27

1390

33360.00

37530.00

11 KV DO fuse wire 1 amp.

No

24

27

40

960.00

1080.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

419

3352.00

3771.00

No

61

488.00

549.00

11 KV L.A.

No

24

27

397

9528.00

10719.00

11 KV PIN insulator

No

24

27

125

3000.00

3375.00

11 KV GI Pin

No

24

27

72

1728.00

1944.00

Transformer mounting structure as per drawing No.


ADB/HVDS/EZ-1 Galvanized Channel 75x 40 x 6 mm, length 1150
mm(16.4 Kg)

No.

16

18

601

9616.00

10818.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

16

18

458

7328.00

8244.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2


Nos)

No

16

18

53

848.00

954.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

16

18

430

6880.00

7740.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

88

99

51

4488.00

5049.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

16

18

94

1504.00

1692.00

14

GI wire 8 SWG.

Kg

64

72

51

3264.00

3672.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

112

126

68

7616.00

8568.00

16

Galvanized washer

Kg

94

752.00

846.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

3.2

3.6

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

4.5

0.00

0.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)


7
8
9

10

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 25 Amp connected through PVC insulated cable 4 core
unarmoured 25 Sq. mm to LT bushing and fixing 3 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

20

AAA Conductor 34 sq. mm weasel for connection

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

22
23
24

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

8529

68232.00

76761.00

Mtr.

20

160

180

13

2080.00

2340.00

Set

480

3840.00

4320.00

Barbed wire

Kg

3.5

28

31.5

40

1120.00

1260.00

HT tape to cover the LT bushing of DTR

Mtr

45

360

405

13

4680.00

5265.00

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

No.

24

27

0.00

0.00

497320.00

559485.00

SCHEDULE NO.2 TOTAL

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out


door 3 phase distribution transformer

No

10

43784.00

437840.00

394056.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

10

1473.00

14730.00

13257.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

10

700.00

7000.00

6300.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

10

61.00

610.00

549.00

11 KV DO fuse unit.

No

30

27

1390.00

41700.00

37530.00

11 KV DO fuse wire 1.5 Amp.

No

30

27

40.00

1200.00

1080.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

10

419.00

4190.00

3771.00

No

10

61.00

610.00

549.00

11 KV L.A.

No

30

27

397.00

11910.00

10719.00

11 KV disc insulator

No

30

27

292.00

8760.00

7884.00

11 KV strain hardware

No

30

27

72.00

2160.00

1944.00

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

20

18

601.00

12020.00

10818.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

20

18

458.00

9160.00

8244.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2


Nos)

No

20

18

53.00

1060.00

954.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

20

18

432.00

8640.00

7776.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

110

99

216.00

23760.00

21384.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

20

18

94.00

1880.00

1692.00

14

GI wire 8 SWG.

Kg

80

72

40.00

3200.00

2880.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

140

126

69.00

9660.00

8694.00

16

Galvanized washer

Kg

10

94.00

940.00

846.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

3.6

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

4.5

0.00

0.00

0.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)


7
8
9

10

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq. mm to LT bushing and fixing 4 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

20

AAA Conductor 34 sq. mm 'weasel'for connection

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

22
23

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

10

9715.00

97150.00

87435.00

Mtr

20

200

180

13.00

2600.00

2340.00

Set

10

482.00

4820.00

4338.00

Barbed wire

Kg

3.5

35

31.5

40.00

1400.00

1260.00

HT tape to cover the LT bushing of DTR

Mtr

45

450

405

13.00

5850.00

5265.00

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

40

36

0.00

0.00

0.00

712850.00

641565.00

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


(conventional type) out door 3 phase distribution transformer

No

38206.00

76412.00

38206.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

1477.00

2954.00

1477.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No

702.00

1404.00

702.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

61.00

122.00

61.00

11 KV DO fuse unit.

No

1394.00

8364.00

4182.00

11 KV DO fuse wire 1 Amp.

No

40.00

240.00

120.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

420.00

840.00

420.00

No

61.00

122.00

61.00

11 KV L.A.

No

398.00

2388.00

1194.00

11 KV disc insulator

No

293.00

1758.00

879.00

11 KV strain hardware

No

72.00

432.00

216.00

Transformer mounting structure as per drawing


No(drg.No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm,
length 1150 mm(16.4 Kg)

No.

603.00

2412.00

1206.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

459.00

1836.00

918.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

53.00

212.00

106.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

431.00

1724.00

862.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

22

11

51.00

1122.00

561.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

94.00

376.00

188.00

14

GI wire 8 SWG.

Kg

16

51.00

816.00

408.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

28

14

69.00

1932.00

966.00

16

Galvanized washer

Kg

94.00

188.00

94.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

0.8

0.4

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

0.5

0.00

0.00

0.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)


7
8
9

10

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq. mm to LT bushing and fixing 4 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

20

AAA Conductor 34 sq. mm 'weasel' for connection

21

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

8553.00

17106.00

8553.00

Mtr

20

40

20

13.00

520.00

260.00

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

481.00

962.00

481.00

22

Barbed wire

Kg

3.5

3.5

40.00

280.00

140.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

90

45

13.00

1170.00

585.00

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

0.00

0.00

0.00

125692.00

62846.00

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door


3 phase distribution transformer

No

43908

87816.00

131724.00

Removal of higher capacity distribution transformer i.e. 63 KVA


and above from existing DP

No

0.00

0.00

11 KV DO fuse unit.

No

1394

8364.00

12546.00

11 KV DO fuse wire 1.5 Amp.

No

40

240.00

360.00

11 KV LA

No

398

2388.00

3582.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Fixing and installation of new LT Meter-cum-Protection Box


having LT 3 phase MCCB 40 Amp connected through PVC cable
insulated 4 core unarmored 25 Sq. mm to LT bushing and fixing
4 Nos. 3 phase 4 wire energy meter (excluding cost of meter) as
per technical specification of meter for pump consumer (drg.
no. EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Mtr

Galvanized Nuts & bolts (assorted size)

Galvanized washer

10

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

9694

19388.00

29082.00

20

40

60

13

520.00

780.00

Kg

12

69

552.00

828.00

Kg

0.5

1.5

94

94.00

141.00

Barbed wire

Kg

14

21

40

560.00

840.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

59

236.00

354.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

90

135

13

1170.00

1755.00

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

12

0.00

0.00

121328

181992

0.00

0.00

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer


i.e 63 KVA on existing doubble pole Structure

Nos

SCHEDULE NO. 5B total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP

11 kv Do Fuse Unit

No

1394

4182.00

4182.00

11 Kv Do Fuse Wire 1.5 Amp.

No

40

120.00

120.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6
1

11 Kv L.A.

No

398

1194.00

1194.00

Fixing and installation of new LT Meter-cum-Protection Box


having LT 3 phase MCCB 40 Amp connected through PVC cable
insulated 4 core unarmored 25 Sq. mm to LT bushing and fixing
4 Nos. 3 phase 4 wire energy meter (excluding cost of meter) as
per technical specification of meter for pump consumer (drg.
no. EZ/ADB/73)

Set

9694

9694.00

9694.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

20

20

13

260.00

260.00

Galvanized Nuts & bolts (assorted size)

Kg

69

276.00

276.00

Galvanized washer

Kg

0.5

0.5

0.5

94

47.00

47.00

Barbed wire

Kg

40

280.00

280.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

59

118.00

118.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

45

45

13

585.00

585.00

11

consumer indexing

Nos

0.00

0.00

16756.00

16756.00

Col.5X6

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D
1

`Additional LT Distribution box(25kva)

Set

13

9694

126022.00

19388.00

`Additional LT Distribution box(16kva)

set

8553

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

SCHEDULE NO. 5D Total


SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(Drg.no.ADB/HVDS/EZ-04)

No

15

79

21

1610.00

127190.00

33810.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no.


ADB/HVDS/ EZ-06)

No

15

79

21

129.00

10191.00

2709.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

79

21

247.00

19513.00

5187.00

11 KV Pin insulator

No

45

237

63

125.00

29625.00

7875.00

11 KV GI Pins

No

45

237

63

70.00

16590.00

4410.00

Jointing sleeves suitable for existing conductor.

No

31.6

94.00

2970.40

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

79

21

118.00

9322.00

2478.00

Galvanized 16mm Stay set complete with turn buckle and


anchor plate (Drg. no. ADB/HVDS/ EZ-14)

No

22

21

440.00

9680.00

9240.00

Stay clamp(Galvanized flat 50x6mm)

Set

22

21

70.00

1540.00

1470.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

121

115.5

51.00

6171.00

5890.50

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture1:3:6)

Cmt

0.4

4.4

4.2

0.00

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

79

21

156.00

12324.00

3276.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

79

21

59.00

4661.00

1239.00

14

Numbering of pole

No

15

79

21

0.00

0.00

0.00

15

Binding wire and tape

Kg

21.07

13.00

273.91

0.00

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

94.8

25.2

69.00

6541.20

1738.80

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6
1

Col.5X6

17

Galvanized washer

Kg

7.667

1.4

94.00

720.70

131.60

18

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

43

26

0.00

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

5.562

3.557

0.00

0.00

0.00

20

Restringing of existing conductor

Km

16.686

10.671

0.00

0.00

0.00

257313.21

79454.90

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(drg.no.ADB/HVDS/EZ-04)

No

15

62

50

1638

101556.00

81900.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no.


ADB/HVDS/ EZ-06)

No

15

62

50

131

8122.00

6550.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

62

50

251

15562.00

12550.00

11 KV Pin insulator

No

45

186

150

128

23808.00

19200.00

11 KV GI Pins

No

45

186

150

71

13206.00

10650.00

Jointing sleeves suitable for existing conductor.

No

24.8

96

2380.80

0.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

62

50

120

7440.00

6000.00

Galvanized 16mm Stay set complete with turn buckle and


anchor plate (drg. no. ADB/HVDS/ EZ-14)

No

17

50

448

7616.00

22400.00

Stay clamp(Galvanized flat 50x6mm)

Set

17

50

71

1207.00

3550.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

93.5

275

52

4862.00

14300.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture 1:3:6)

Cmt

0.4

3.4

10

0.00

0.00

12

Removal of existing conductor from LT line.

Ckt Km

4.492

6.527

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

62

50

158

9796.00

7900.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

62

50

60

3720.00

3000.00

15

Numbering of pole

No

15

62

50

0.00

0.00

16

Binding wire and tape

Kg

16.53

13

214.89

0.00

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

74.4

60.00

70

5208.00

4200.00

18

Galvanized washer

Kg

4.13

3.33

95

392.35

316.35

19

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

38

20

0.00

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

13.476

19.581

13287

179055.61

260172.75

384146.65

452689.10

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no.


ADB/HVDS/ EZ-13)

No

15

73

43

36.00

2628.00

1548.00

Shackle insulator(90x75 mm)

No

15

73

43

126.00

9198.00

5418.00

Removal of existing conductor from LT line (Dismental of


conductor)

Km

2.644

3.185

0.00

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

5.211

2.90

26826.00

139790.29

77795.40

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

1.910

6219.00

11878.29

0.00

GI wire 5 mm for support of cable

Kg

150

730

430

62.00

45260.00

26660.00

Galvanized 16 mm stay set (with turn buckle and anchor plate)


(drg. No. ADB/HVDS/
EZ-14)

No

18

15

462.00

8316.00

6930.00

Stay clamp(Galvanized flat 50x6mm)

Set

18

15

71.00

1278.00

1065.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

99

82.5

52.00

5148.00

4290.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

10

Cement for Concreting of stay set @ 0.2 cmt per stay having
concreting mixture 1:3:6

11

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

Cmt

0.2

3.6

0.00

0.00

0.00

Straightening of leaning poles, backfilling by boulders and


ramming.

No

30

20

0.00

0.00

0.00

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized


flat 50 x 6 mm with back Patti of flat at end pole for giving
supply to pump consumer. (drg. no. ADB/HVDS/
EZ-12)
(only for permant consumer)

Set

51

42

619.00

31569.00

25998.00

13

MS nut & bolts (assorted size)

Kg

14.6

8.6

70.00

1022.00

602.00

14

Washer

Kg

0.25

1.22

0.72

95.00

115.90

68.40

256203.48

150374.80

SCHEDULE NO.8 TOTAL

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M


long duly drilled holes for top clamp and V-cross arm fitting (if
ground clearances is not sufficient).

No

1408.00

8448.00

11264.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm


2.25 M long

No

704.00

4224.00

5632.00

Back clits/clamp for tightening the guarding cross arm made up


of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

No

198.00

1188.00

1584.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long


with Galvanized nuts 2 Nos. in each bolt

No

24

32

41.00

984.00

1312.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ05)

Set

GI wire 8 SWG for earthing pole

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

1892.00

11352.00

15136.00

Kg

62.00

372.00

496.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

51

68

63.00

3213.00

4284.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No


lacing

Kg

16

48

64

65.00

3120.00

4160.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg.


no. ADB/HVDS/ EZ-09)

Set

462.00

2772.00

3696.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

33

44

52.00

1716.00

2288.00

11

Stay clamp of Galvanized flat 50x6 mm

No

73.00

438.00

584.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

4.5

86.00

387.00

516.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete


ratio 1:3:6

Cmt

0.4

1.2

1.6

0.00

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

15

20

70.00

1050.00

1400.00

15

Galvanized washer

Kg

0.5

1.5

95.00

142.50

190.00

16

Aluminum binding wire

Kg

0.3

0.9

1.2

135.00

121.50

162.00

17

Aluminum binding tape

Kg

0.3

0.9

1.2

79.00

71.10

94.80

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

60.00

360.00

480.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

21

28

41.00

861.00

1148.00

40820.10

54426.80

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB


switch

No

99.00

297.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle


support

No

186.00

558.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle


support.

No

310.00

620.00

620.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

3
2

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

110.00

220.00

220.00
504.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

49.50

T clamp for jumper

No

180.00

1080.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

156.00

9869.50

9869.50

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

1503

6012.00

9018.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm


2.2M (53.4 kg) (Drg.no.ADB/EZ-26)

Set

3907

7814.00

11721.00

11KV disc insulator

No.

12

18

298

3576.00

5364.00

11KV strain hardware

No.

12

18

73

876.00

1314.00

11KV pin insulator

No.

128

512.00

768.00

11KV GS Pin

No.

54

216.00

324.00

Horizontal and cross bracing set 4 feet centre with 4 back


clamps made out of horizontal and cross bracing galvanised
angle 50x50x6mm (45Kg) (Drg.no.ADB/EZ-26)

Set

3294

6588.00

9882.00

Galvanised stay set 16mm complete with turn buckle, stay


insulator and anchor plate. (Drg.no.ADB/HDVS/EZ-14)

Set

12

18

462

5544.00

8316.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat
50x6mm (1.35Kg)

No.

12

18

96

1152.00

1728.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

66

99

52

3432.00

5148.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole.


(Concrete mixture 1:3:6).

Cmt

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete


mixture 1:3:6).

13

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

Cmt

1.2

2.4

3.6

0.00

0.00

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

248.00

372.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

14

21

39

546.00

819.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

120.00

180.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

12

18

77

924.00

1386.00

17

Numbering of DP

No

0.00

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

12

18

77

924.00

1386.00

38484.00

57726.00

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30
amps with optical port

No

1019

0.00

0.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps


with optical port

No

173

132

2661.00

460353.00

351252.00

460353.00

351252.00

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

1508.00

6032.00

12064.00

Back filling of pole with boulders and ramming.

No

0.00

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg.


no. ADB/HVDS/EZ-4R)

No

915.00

3660.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no.


ADB/HVDS/EZ-21)

No

237.00

948.00

0.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

54.00

216.00

0.00

11KV DC Cross Arm 4 ft centre, galvanised channel


100x50x6mm 2.2M (53.4Kg)

Set

3919.00

15676.00

0.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

24

128.00

3072.00

1024.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

24

73.00

1752.00

584.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

12

24

305.00

3660.00

7320.00

10

11KV strain hardware

No

12

24

169.00

2028.00

4056.00

11

Galvanised stay set 16 mm complete with turn buckle, stay


insulator and anchor plate. (Drg. no. ADB/HVDS/EZ-14)

No

16

440.00

3520.00

7040.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

16

73.00

584.00

1168.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

44

88

52.00

2288.00

4576.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

61.00

244.00

488.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

14

28

164.00

2296.00

4592.00

16

Aluminium winding wire & tape

Kg.

73.00

292.00

584.00

17

Galvanised nuts & bolts with washer

Kg

20

40

82.00

1640.00

3280.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

124.00

496.00

992.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete


mixture 1:3:6)

Cmt

0.4

1.6

3.2

0.00

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

24

48

13.00

312.00

624.00

21

Numbering of pole

No.

0.00

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

SCHEDULE NO.13 TOTAL

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

48716.00

48392.00

SCHEDULE NO. 14

Bus Bar structure for additional bay on 11 kv side double


welded RS Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing
arrangement of gantry , connected to earth grid through GS flat
50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre


(99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

0.00

11 KV disc insulator

No

27

305

0.00

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm


Dog.

No

15

170

0.00

0.00

11 KV pin insulator

No

128

0.00

0.00

11 KV GS Pin

No

73

0.00

0.00

11 KV LA

No

408

0.00

0.00

11 KV isolator (600 amp)

No

23055

0.00

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq.
mm Dog.

No

170

0.00

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq.
mm Dog.

No

12

170

0.00

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

0.00

22

Cable trench for laying control cable.

Job

0.00

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

0.00

0.00

0.00

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

0.00

11 KV Pin insulator

No.

36

128

0.00

0.00

11 KV GI Pins

No.

36

73

0.00

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC


Conductor

No.

99

0.00

0.00

Galvanised 16 mm stay set complete with turn buckle and


anchor plate (drg. No. ADB/HVDS/EZ-14)

Set

463

0.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6
1

Col.5X6

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

0.00

12

Back filling of poles with boulders

No.

12

0.00

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

0.00

15

Danger Boards

No.

12

61

0.00

0.00

16

Binding wire and tape

Kg.

62

0.00

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

0.00

0.00

0.00

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.470

66128.00

0.00

31080.16

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

117.00

0.00

702.00

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

60

24

56.00

0.00

1344.00

Nuts and bolts

Kg.

0.00

2.00

79.00

0.00

158.00

Distribution box for connections of existing service line


(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar) as per Drg No. ADB/EZ/72

No.

15

1977.00

0.00

11862.00

0.00

45146.16

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17 (1)

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE


Cable including 3 % sag(1 PHASE CABLE)

Km.

1.03

0.470

0.000

23792

11182.24

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

0.00

119

714.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

30

15

0.00

54

810.00

0.00

Nuts and bolts

Kg.

0.00

73

219.00

0.00

Distribution box for connections of existing service line


(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar) as per Drg No. ADB/EZ/72

No.

15

0.00

1901

11406.00

0.00

24331.24

0.00

SCHEDULE NO.17(1) TOTAL

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

17

10

1508

25636.00

15080.00

11 KV Disc Insulator

Nos

102

132

299

30498.00

39468.00

11 KV Strain Hardware

Nos

102

132

124

12648.00

16368.00

Galvanized stay set arrangement with turn buckle and anchor


plate.

Set

17

22

463

7871.00

10186.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt
per pole(Concrete mixture 1:3:6)

Cmt

0.7

11.9

15.4

0.00

0.00

Stay clamps

Set

17

22

73

1241.00

1606.00

11 KV Top clamp.

Kg

17

22

147

2499.00

3234.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

93.5

121

52

4862.00

6292.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

37.74

48.84

70

2641.80

3418.80

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6
1

Col.5X6

10

Washers

Kg

0.08

1.36

1.76

95

129.20

167.20

11

PG clamps

Nos

102

132

51

5202.00

6732.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

34

47

1412

48008.00

66364.00

13

Back clits/clamp for tightening the horizontal cross arm made


up of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

Nos

34

47

198

6732.00

9306.00

14

11KV Danger Board

Nos

17

22

61

1037.00

1342.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

59.5

77

152

9044.00

11704.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

17

22

124

2108.00

2728.00

160157.00

193996.00

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

1477

0.00

7385.00

11 KV Disc Insulator

Nos

30

293

0.00

8790.00

11 KV Strain Hardware

Nos

30

122

0.00

3660.00

Galvanized stay set arrangement with turn buckle and anchor


plate.

Set

10

454

0.00

4540.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt
per pole(Concrete mixture 1:3:6)

Cmt

0.9

4.5

0.00

0.00

Stay clamps

Set

10

72

0.00

720.00

11 KV Top clamp.

Kg

144

0.00

720.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

55

51

0.00

2805.00
1089.70

Galvanized Nut & Bolts (assorted size)

Kg

3.205

16.025

68

0.00

10

Washers

Kg

0.117

0.585

94

0.00

54.99

11

PG clamps

Nos

30

50

0.00

1500.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

10

1383

0.00

13830.00

Nos

10

194

0.00

1940.00

11KV Danger Board

Nos

59

0.00

295.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

17.5

149

0.00

2607.50

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

122

0.00

610.00

0.00

50547.19

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

13

Back clits/clamp for tightening the horizontal cross arm made


up of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

14

SCHEDULE NO.18B TOTAL

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5


amps, tri vector.

No.

7567

7567.00

0.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

0.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5


sq. mm.

meter

25

25

181

4525.00

0.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm


2.2M (53.4 kg) (Drg.no.ADB/EZ-26)

Set

3998

3998.00

0.00

11 KV Disc Insulator

No.

305

1830.00

0.00

11 KV strain set with hard ware

Set

136

816.00

0.00

11 KV Pin Insulator

No.

128

256.00

0.00

11 KV G.I.Pin

No.

73

146.00

0.00

10

Galvanised Horizontal and cross bracing 4' centre with set of


four back clamps

Set

1242

1242.00

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

96

192.00

0.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

0.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing


of pole and @ 0.2 cmt. per stay

Cmt.

0.00

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

0.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

0.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

0.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

0.00

19

11 KV danger board
ADB/HVDS/ EZ-08)

No.

62

62.00

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

0.00

45299.50

0.00

0.00

0.00

(Drg. no.

SCHEDULE NO.19 TOTAL

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature


analyzer (LSA) (Offline Microprocessor based distance fault
analyzer) including training for use of LSA at circle level to the
officers/staff.

No

GRAND TOTAL OF ALL SCHEDULES

1284464

4,456,557.68

4,036,121.45

Deduction of Incom

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Unit

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

Deduction of VA

Deduction of Welfare

Net payable amo

Ded

Ne

TOTAL AMOUNT F

Total Cumulative Amount of 11 KV Magron Feeder.

Total Previous LD Deducted amount


Total LD Deductable amount from this
bills
Total Cumulative LD Deducted amount

0
303395
303395

Total 100% value of DTR & conduc


Schedule
Nos

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Particulars

Project Manager,
MPPKVVCL,Damoh.

Sr.No.

Particulars

Unit

Actual total
Qty.
Total Qty as per
Installed
sanctioned
estimate

Unit EXW
(Rs.)

Total Plant Amt as Total Plant Amt as


per santioned
per actual installed
estimate
Qty.

Col.4X6

Col.5X6

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phas
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole tangent location.

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phas


distribution transformer on single pole end location.

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phas


distribution transformer after removal of existing 63 KVA 11/0.4 KV an
above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on existing pole a


replacement of existing damaged conductor by AAA conductor 34 sq
mm weasel

Sch-1,2,3,4,5A,
5C,10,13
Sch-8A
Sch-12B

AAA Conductor 34 sq. mm 'weasel' for Jumpering


Replacement of bare conductor of LT line with PVC cable 4 core
unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with opt
port along
poly carbonate
TOTAL
EXwith
WORKS
COST OFenclosure.
MAJOR MATERIAL
TOTAL EX WORKS COST OF OTHER MATERIAL

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

: MAGRON
: BHATIAGARH

Amount for payment


From ADB funding through LC

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

5412.51

86600.16

81187.65

8753.60

131304.00

4871.26

73068.89

640.07

10241.12

9601.05

1324.80

19872.00

576.06

8640.95

64.37

1029.92

965.55

630.00

9450.00

57.93

869.00

4.53

72.48

67.95

54.90

823.50

4.08

61.16

117.86

5657.28

5303.70

1250.10

56254.50

106.07

4773.33

9.97

478.56

448.65

36.00

1620.00

8.97

403.79

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

507.68

475.95

377.10

5656.50

28.56

428.36

4.53

72.48

67.95

54.90

823.50

4.08

61.16

96.1

4612.80

4324.50

357.30

16078.50

86.49

3892.05

30.83

1479.84

1387.35

112.50

5062.50

27.75

1248.62

17.23

827.04

775.35

64.80

2916.00

15.51

697.82

253.85

8123.20

7615.50

540.90

16227.00

228.47

6853.95

58.93

1885.76

1767.90

412.20

12366.00

53.04

1591.11

19.95

638.40

598.50

47.70

1431.00

17.96

538.65

176.79

5657.28

5303.70

387.00

11610.00

159.11

4773.33

29.92

5265.92

4936.80

193.50

31927.50

26.93

4443.12

8.16

261.12

244.80

84.60

2538.00

7.34

220.32

9.97

1276.16

1196.40

36.00

4320.00

8.97

1076.76

4.53

1014.72

951.30

61.20

12852.00

4.08

856.17

4.53

72.48

67.95

84.60

1269.00

4.08

61.16

4397.10

28141.44

26382.60

0.00

0.00

3957.39

23744.34

4397.10

35176.80

32978.25

0.00

0.00

3957.39

29680.43

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1082.50

17320.00

16237.50

8696.70

130450.50

974.25

14613.75

2.72

870.40

816.00

2.60

780.00

2.45

734.40

116.95

1871.20

1754.25

432.00

6480.00

105.26

1578.83

9.97

558.32

523.43

36.00

1890.00

8.97

471.08

3.63

2613.60

2450.25

11.70

7897.50

3.27

2205.23

359.02

22977.28

21541.20

0.00

0.00

323.12

19387.08

245303.44

229971.98

24042.70

491899.50

15628.82

206974.78

5412.51

43300.08

48712.59

7619.60

68576.40

4871.26

43841.33

640.07

5120.56

5760.63

1325.70

11931.30

576.06

5184.57

64.37

514.96

579.33

630.00

5670.00

57.93

521.40

4.53

36.24

40.77

54.90

494.10

4.08

36.69

117.86

2828.64

3182.22

1251.00

33777.00

106.07

2864.00

9.97

239.28

269.19

36.00

972.00

8.97

242.27

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

253.84

285.57

377.10

3393.90

28.56

257.01

4.53

36.24

40.77

54.90

494.10

4.08

36.69

96.1

2306.40

2594.70

357.30

9647.10

86.49

2335.23

30.83

739.92

832.41

112.50

3037.50

27.75

749.17

17.23

413.52

465.21

64.80

1749.60

15.51

418.69

80.69

1291.04

1452.42

540.90

9736.20

72.62

1307.18

64.37

1029.92

1158.66

412.20

7419.60

57.93

1042.79

12.69

203.04

228.42

47.70

858.60

11.42

205.58

176.79

2828.64

3182.22

387.00

6966.00

159.11

2864.00

29.92

2632.96

2962.08

45.90

4544.10

26.93

2665.87

8.16

130.56

146.88

84.60

1522.80

7.34

132.19

12.69

812.16

913.68

45.90

3304.80

11.42

822.31

4.53

507.36

570.78

61.20

7711.20

4.08

513.70

4.53

36.24

40.77

84.60

761.40

4.08

36.69

4397.1

14070.72

15829.56

0.00

0.00

3957.39

14246.60

4397.1

17588.40

19786.95

0.00

0.00

3957.39

17808.26

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

934.72

7477.76

8412.48

7676.10

69084.90

841.25

7571.23

2.72

435.20

489.60

2.60

468.00

2.45

440.64

116.95

935.60

1052.55

432.00

3888.00

105.26

947.30

9.97

279.16

314.06

36.00

1134.00

8.97

282.65

3.63

1306.80

1470.15

11.70

4738.50

3.27

1323.14

359.02

8616.48

9693.54

0.00

0.00

323.12

8724.19

115971.72

130468.19

21752.20

261881.10

15340.78

117421.37

5412.51

54125.10

48712.59

8756.80

78811.20

4871.26

43841.33

640.07

6400.70

5760.63

1325.70

11931.30

576.06

5184.57

64.37

643.70

579.33

630.00

5670.00

57.93

521.40

4.53

45.30

40.77

54.90

494.10

4.08

36.69

117.86

3535.80

3182.22

1251.00

33777.00

106.07

2864.00

9.97

299.10

269.19

36.00

972.00

8.97

242.27

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

317.30

285.57

377.10

3393.90

28.56

257.01

4.53

45.30

40.77

54.90

494.10

4.08

36.69

96.1

2883.00

2594.70

357.30

9647.10

86.49

2335.23

70.72

2121.60

1909.44

262.80

7095.60

63.65

1718.50

17.23

516.90

465.21

64.80

1749.60

15.51

418.69

80.69

1613.80

1452.42

540.90

9736.20

72.62

1307.18

64.37

1287.40

1158.66

412.20

7419.60

57.93

1042.79

12.69

253.80

228.42

47.70

858.60

11.42

205.58

176.79

3535.80

3182.22

388.80

6998.40

159.11

2864.00

29.92

3291.20

2962.08

194.40

19245.60

26.93

2665.87

8.16

163.20

146.88

84.60

1522.80

7.34

132.19

9.97

797.60

717.84

36.00

2592.00

8.97

646.06

4.53

634.20

570.78

62.10

7824.60

4.08

513.70

4.53

45.30

40.77

84.60

761.40

4.08

36.69

4397.1

17588.40

15829.56

0.00

0.00

3957.39

14246.60

4397.1

21985.50

19786.95

0.00

0.00

3957.39

17808.26

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1082.5

10825.00

9742.50

8743.50

78691.50

974.25

8768.25

3.63

726.00

653.40

2.60

468.00

3.27

588.06

116.95

1169.50

1052.55

433.80

3904.20

105.26

947.30

9.97

348.95

314.06

36.00

1134.00

8.97

282.65

3.63

1633.50

1470.15

11.70

4738.50

3.27

1323.14

359.02

14360.80

12924.72

0.00

0.00

323.12

11632.25

151193.75

136074.38

24250.20

299931.30

15508.05

122466.94

5412.51

10825.02

5412.51

7641.20

7641.20

4871.26

4871.26

640.07

1280.14

640.07

1329.30

1329.30

576.06

576.06

64.37

128.74

64.37

631.80

631.80

57.93

57.93

4.53

9.06

4.53

54.90

54.90

4.08

4.08

117.86

707.16

353.58

1254.60

3763.80

106.07

318.22

9.97

59.82

29.91

36.00

108.00

8.97

26.92

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

63.46

31.73

378.00

378.00

28.56

28.56

4.53

9.06

4.53

54.90

54.90

4.08

4.08

97.01

582.06

291.03

358.20

1074.60

87.31

261.93

71.62

429.72

214.86

263.70

791.10

64.46

193.37

17.23

103.38

51.69

64.80

194.40

15.51

46.52

80.69

322.76

161.38

542.70

1085.40

72.62

145.24

64.37

257.48

128.74

413.10

826.20

57.93

115.87

12.69

50.76

25.38

47.70

95.40

11.42

22.84

176.79

707.16

353.58

387.90

775.80

159.11

318.22

29.92

658.24

329.12

45.90

504.90

26.93

296.21

8.16

32.64

16.32

84.60

169.20

7.34

14.69

12.69

203.04

101.52

45.90

367.20

11.42

91.37

4.53

126.84

63.42

62.10

869.40

4.08

57.08

4.53

9.06

4.53

84.60

84.60

4.08

4.08

4397.1

3517.68

1758.84

0.00

0.00

3957.39

1582.96

4397.1

4397.10

2198.55

0.00

0.00

3957.39

1978.70

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

934.72

1869.44

934.72

7697.70

7697.70

841.25

841.25

3.63

145.20

72.60

2.60

52.00

3.27

65.34

116.95

233.90

116.95

432.90

432.90

105.26

105.26

9.97

69.79

34.90

36.00

126.00

8.97

31.41

3.63

326.70

163.35

11.70

526.50

3.27

147.02

359.02

2154.12

1077.06

0.00

0.00

323.12

969.35

29279.53

14639.77

21962.80

29635.20

15379.13

13175.79

5412.51

10825.02

16237.53

8781.60

26344.80

4871.26

14613.78

7887.58

15775.16

23662.74

0.00

0.00

7098.82

21296.47

117.86

707.16

1060.74

1254.60

11291.40

106.07

954.67

9.97

59.82

89.73

36.00

324.00

8.97

80.76

97.01

582.06

873.09

358.20

3223.80

87.31

785.78

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1082.5

2165.00

3247.50

8724.60

26173.80

974.25

2922.75

3.63

145.20

217.80

2.60

156.00

3.27

196.02

4.53

36.24

54.36

62.10

745.20

4.08

48.92

4.53

4.53

6.80

84.60

126.90

4.08

6.12

9.97

139.58

209.37

36.00

756.00

8.97

188.43

4.53

18.12

27.18

53.10

318.60

4.08

24.46

3.63

326.70

490.05

11.70

1579.50

3.27

441.05

359.02

2872.16

4308.24

0.00

0.00

323.12

3877.42

33656.75

50485.13

19405.10

71040.00

13497.54

45436.61

7887.58

0.00

0.00

0.00

0.00

7098.82

0.00

117.86

353.58

353.58

1254.60

3763.80

106.07

318.22

9.97

29.91

29.91

36.00

108.00

8.97

26.92

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

Col.4X9

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

97.01

291.03

291.03

358.20

1074.60

87.31

261.93

1082.5

1082.5

1082.5

8724.60

8724.60

974.25

974.25

3.63

72.60

72.60

2.60

52.00

3.27

65.34

4.53

18.12

18.12

62.10

248.40

4.08

16.31

4.53

2.27

2.27

84.60

42.30

4.08

2.04

9.97

69.79

69.79

36.00

252.00

8.97

62.81

4.53

9.06

9.06

53.10

106.20

4.08

8.15

3.63

163.35

163.35

11.70

526.50

3.27

147.02

359.02

1436.08

1436.08

0.00

0.00

323.12

1292.47

3528.29

3528.29

10623.50

14898.40

1527.46

3175.46

1082.5

14072.5

2165

8724.60

17449.20

974.25

1948.50

934.72

7697.70

0.00

841.25

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

391.66

30941.14

8224.86

1449.00

30429.00

352.49

7402.37

31.73

2506.67

666.33

116.10

2438.10

28.56

599.70

59.84

4727.36

1256.64

222.30

4668.30

53.86

1130.98

30.83

7306.71

1942.29

112.50

7087.50

27.75

1748.06

17.23

4083.51

1085.49

63.00

3969.00

15.51

976.94

22.67

716.37

0.00

84.60

0.00

20.40

0.00

29.01

2291.79

609.21

106.20

2230.20

26.11

548.29

176.79

3889.38

3712.59

396.00

8316.00

159.11

3341.33

8.16

179.52

171.36

63.00

1323.00

7.34

154.22

12.69

1535.49

1465.70

45.90

5301.45

11.42

1319.13

4397.1

19347.24

18467.82

0.00

0.00

3957.39

16621.04

38.08

3008.32

799.68

140.40

2948.40

34.27

719.71

4.53

357.87

95.13

53.10

1115.10

4.08

85.62

19.95

1576.05

418.95

0.00

0.00

17.96

377.06

2.72

57.31

0.00

11.70

0.00

2.45

0.00

4.53

429.44

114.16

62.10

1564.92

4.08

102.74

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

Col.4X9

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4.53

34.73

6.34

84.60

118.44

4.08

5.71

407.98

17543.14

10607.48

0.00

0.00

367.18

9546.73

4079.78

22691.74

14511.78

0.00

0.00

3671.80

13060.60

5893.02

98330.93

62884.42

0.00

0.00

5303.72

56595.97

221554.71

127040.23

3010.50

71509.41

14069.55

114336.20

436.08

27036.96

21804.00

1474.20

73710.00

392.47

19623.60

35.36

2192.32

1768.00

117.90

5895.00

31.82

1591.20

67.09

4159.58

3354.50

225.90

11295.00

60.38

3019.05

34.45

6407.70

5167.50

115.20

17280.00

31.01

4650.75

19.04

3541.44

2856.00

63.90

9585.00

17.14

2570.40

25.39

629.67

0.00

86.40

0.00

22.85

0.00

31.73

1967.26

1586.50

108.00

5400.00

28.56

1427.85

176.79

3005.43

8839.50

403.20

20160.00

159.11

7955.55

8.16

138.72

408.00

63.90

3195.00

7.34

367.20

13.6

1271.60

3740.00

46.80

12870.00

12.24

3366.00

4397.1

14950.14

43971.00

0.00

0.00

3957.39

39573.90

4079.78

18326.37

26628.72

0.00

0.00

3671.80

23965.85

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

41.7

2585.40

2085.00

142.20

7110.00

37.53

1876.50

4.53

280.86

226.50

54.00

2700.00

4.08

203.85

19.95

1236.90

997.50

0.00

0.00

17.96

897.75

3.63

60.00

0.00

11.70

0.00

3.27

0.00

4.53

337.03

271.80

63.00

3780.00

4.08

244.62

4.53

18.71

15.08

85.50

284.72

4.08

13.58

407.98

15503.24

8159.60

0.00

0.00

367.18

7343.64

3537.62

47672.97

69270.14

2657.40

52034.55

3183.86

62343.12

151322.3

201149.34

5719.20

225299.26

12014.14

181034.41

9.97

727.81

428.71

32.40

1393.20

8.97

385.84

33.54

2448.42

1442.22

113.40

4876.20

30.19

1298.00

7969.17

21070.49

25381.81

0.00

0.00

7172.25

22843.63

3173.16

16535.34

9202.16

5365.20

15559.08

2855.84

8281.95

1813.24

3463.29

0.00

5597.10

0.00

1631.92

0.00

16.32

11913.60

7017.60

55.80

23994.00

14.69

6315.84

176.79

3182.22

2651.85

415.80

6237.00

159.11

2386.67

8.16

146.88

122.40

63.90

958.50

7.34

110.16

13.6

1346.40

1122.00

46.80

3861.00

12.24

1009.80

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4397.1

15829.56

13191.30

0.00

0.00

3957.39

11872.17

407.98

12239.40

8159.60

0.00

0.00

367.18

7343.64

165

8415.00

6930.00

557.10

23398.20

148.50

6237.00

4.53

66.14

38.96

63.00

541.80

4.08

35.06

4.53

5.53

3.26

85.50

61.56

4.08

2.94

97390.08

75691.87

12396.00

80880.54

16373.78

68122.68

374.43

2246.58

2995.44

1267.20

10137.60

336.99

2695.90

187.67

1126.02

1501.36

633.60

5068.80

168.90

1351.22

52.58

315.48

420.64

178.20

1425.60

47.32

378.58

10.88

261.12

348.16

36.90

1180.80

9.79

313.34

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

504.08

3024.48

4032.64

1702.80

13622.40

453.67

3629.38

16.32

97.92

130.56

55.80

446.40

14.69

117.50

17.23

878.73

1171.64

56.70

3855.60

15.51

1054.48

17.23

827.04

1102.72

58.50

3744.00

15.51

992.45

176.79

1060.74

1414.32

415.80

3326.40

159.11

1272.89

8.16

269.28

359.04

46.80

2059.20

7.34

323.14

19.04

114.24

152.32

65.70

525.60

17.14

137.09

22.67

102.02

136.02

77.40

464.40

20.40

122.42

4397.1

5276.52

7035.36

0.00

0.00

3957.39

6331.82

4.53

67.95

90.60

63.00

1260.00

4.08

81.54

4.53

6.80

9.06

85.50

171.00

4.08

8.15

36.26

32.63

43.51

121.50

145.80

32.63

39.16

20.85

18.77

25.02

71.10

85.32

18.77

22.52

4.53

27.18

36.24

54.00

432.00

4.08

32.62

10.88

228.48

304.64

36.90

1033.20

9.79

274.18

15981.98

21309.29

5027.40

48984.12

5297.18

19178.36

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

26.29

78.87

78.87

89.10

267.30

23.66

70.98

49.86

149.58

149.58

167.40

502.20

44.87

134.62

82.5

165.00

165.00

279.00

558.00

74.25

148.50

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

29.01

58.02

58.02

99.00

198.00

26.11

52.22

4.53

31.71

31.71

64.80

453.60

4.08

28.54

4.53

2.27

2.27

89.10

44.55

4.08

2.04

48.05

288.30

288.30

162.00

972.00

43.25

259.47

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

640.07

2560.28

3840.42

1352.70

8116.20

576.06

3456.38

1040.8

2081.60

3122.40

3516.30

10548.90

936.72

2810.16

79.78

957.36

1436.04

268.20

4827.60

71.80

1292.44

19.04

228.48

342.72

65.70

1182.60

17.14

308.45

34.45

137.80

206.70

115.20

691.20

31.01

186.03

14.51

58.04

87.06

48.60

291.60

13.06

78.35

280.15

560.30

840.45

2964.60

8893.80

252.14

756.41

176.79

2121.48

3182.22

415.80

7484.40

159.11

2864.00

8.16

97.92

146.88

86.40

1555.20

7.34

132.19

13.6

897.60

1346.40

46.80

4633.20

12.24

1211.76

4397.1

8794.20

13191.30

0.00

0.00

3957.39

11872.17

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4397.1

10553.04

15829.56

0.00

0.00

3957.39

14246.60

32.64

65.28

97.92

111.60

334.80

29.38

88.13

15.41

215.74

323.61

35.10

737.10

13.87

291.25

4.53

9.06

13.59

54.00

162.00

4.08

12.23

4.53

54.36

81.54

69.30

1247.40

4.08

73.39

19.945

39.89

59.84

0.00

0.00

17.95

53.85

19.95

239.40

359.10

69.30

1247.40

17.96

323.19

29671.83

44507.75

9219.60

51953.40

10078.70

40056.97

271.08

0.00

0.00

203.80

0.00

243.97

0.00

403.45

69796.85

53255.40

532.20

70250.40

363.11

47929.86

69796.85

53255.40

736.00

70250.40

607.08

47929.86

640.07

2560.28

5120.56

1357.20

10857.60

576.06

4608.50

326.38

1305.52

0.00

0.00

0.00

293.74

0.00

117.86

471.44

0.00

823.50

0.00

106.07

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

16.32

65.28

0.00

213.30

0.00

14.69

0.00

4.53

18.12

0.00

48.60

0.00

4.08

0.00

320.04

1280.16

0.00

3527.10

0.00

288.04

0.00

34.45

826.80

275.60

115.20

921.60

31.01

248.04

19.95

478.80

159.60

65.70

525.60

17.96

143.64

81.6

979.20

1958.40

274.50

6588.00

73.44

1762.56

45.33

543.96

1087.92

152.10

3650.40

40.80

979.13

176.79

1414.32

2828.64

396.00

6336.00

159.11

2545.78

8.16

65.28

130.56

65.70

1051.20

7.34

117.50

13.6

598.40

1196.80

46.80

4118.40

12.24

1077.12

4.53

18.12

36.24

54.90

439.20

4.08

32.62

43.52

609.28

1218.56

147.60

4132.80

39.17

1096.70

19.95

79.80

159.60

65.70

525.60

17.96

143.64

4.53

90.60

181.20

73.80

2952.00

4.08

163.08

32.64

130.56

261.12

111.60

892.80

29.38

235.01

4397.1

7035.36

14070.72

0.00

0.00

3957.39

12663.65

3.63

87.12

174.24

2.60

124.80

3.27

156.82

19.95

79.80

159.60

0.00

0.00

17.96

143.64

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

18738.2

29019.36

7541.90

43116.00

5697.84

26117.42

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

8.16

0.00

0.00

24.30

0.00

7.34

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

0.00

294021.90

0.00

47864.81

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

Col.4X9

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

8.16

0.00

0.00

65.70

0.00

7.34

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

18708.98

0.00

8793.22

59515.20

27972.14

16838.08

7913.90

33.54

0.00

201.24

105.30

631.80

30.19

181.12

16.32

0.00

391.68

50.40

1209.60

14.69

352.51

22.67

0.00

45.34

71.10

142.20

20.40

40.81

559.38

0.00

3356.28

1779.30

10675.80

503.44

3020.65

12787.76

61521.30

40631.54

17406.80

11508.98

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

6730.73

3163.44

0.00

21412.80

0.00

6057.66

0.00

33.54

201.24

0.00

107.10

0.00

30.19

0.00

15.41

231.15

0.00

48.60

0.00

13.87

0.00

20.85

62.55

0.00

65.70

0.00

18.77

0.00

537.62

3225.72

0.00

1710.90

0.00

483.86

0.00

6884.1

23345.10

0.00

6604.34

0.00

640.07

10881.19

6400.70

1357.20

13572.00

576.06

5760.63

84.32

8600.64

11130.24

269.10

35521.20

75.89

10017.22

35.36

3606.72

4667.52

111.60

14731.20

31.82

4200.77

176.79

3005.43

3889.38

416.70

9167.40

159.11

3500.44

4397.1

52325.49

67715.34

0.00

0.00

3957.39

60943.81

8.16

138.72

179.52

65.70

1445.40

7.34

161.57

41.7

708.90

917.40

132.30

2910.60

37.53

825.66

14.51

1356.69

1755.71

46.80

5662.80

13.06

1580.14

4.53

170.96

221.25

63.00

3076.92

4.08

199.12

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

Col.4X9

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4.53

6.16

7.97

85.50

150.48

4.08

7.18

14.51

1480.02

1915.32

45.90

6058.80

13.06

1723.79

73.44

2496.96

3451.68

1270.80

59727.60

66.10

3106.51

56.21

1911.14

2641.87

178.20

8375.40

50.59

2377.68

4.53

77.01

99.66

54.90

1207.80

4.08

89.69

19.95

1187.03

1536.15

136.80

10533.60

17.96

1382.54

35.36

601.12

777.92

111.60

2455.20

31.82

700.13

88554.18

107307.63

4346.10

174596.40

5049.96

96576.87

640.07

0.00

3200.35

1329.30

6646.50

576.06

2880.32

76.16

0.00

2284.80

263.70

7911.00

68.54

2056.32

31.73

0.00

951.90

109.80

3294.00

28.56

856.71

176.79

0.00

1767.90

408.60

4086.00

159.11

1591.11

4397.1

0.00

19786.95

0.00

0.00

3957.39

17808.26

8.16

0.00

81.60

64.80

648.00

7.34

73.44

37.17

0.00

185.85

129.60

648.00

33.45

167.27

13.6

0.00

748.00

45.90

2524.50

12.24

673.20

4.53

0.00

72.59

61.20

980.73

4.08

65.33

4.53

0.00

2.65

84.60

49.49

4.08

2.39

12.69

0.00

380.70

45.00

1350.00

11.42

342.63

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

73.44

0.00

734.40

1244.70

12447.00

66.10

660.96

49.86

0.00

498.60

174.60

1746.00

44.87

448.74

4.53

0.00

22.65

53.10

265.50

4.08

20.39

19.95

0.00

349.13

134.10

2346.75

17.96

314.21

31.73

0.00

158.65

109.80

549.00

28.56

142.79

5582.04

0.00

31226.72

4258.80

45492.47

5023.84

28104.05

932

932.00

0.00

6810.30

0.00

838.80

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

176.79

353.58

0.00

396.00

0.00

159.11

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

10662.45

0.00

26036.10

0.00

6965.79

0.00

0.00

0.00

1156017.60

0.00

265695.83

0.00

295217.59

1,305,610.25

1,272,675.68

duction of Income Tax @ 2% on Gross Amt. of Bill

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

1,758,815.20

2,048,221.60

NA

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

515,128.67

1,145,408.07

25453.51

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Deduction of VAT @ 2% on Gross Amt. of Bill

uction of Welfare Cess @ 1% on Gross Amt. of Bill

Net payable amount for 11 KV Magron Feeder

80722.43

25453.51

40361.21

12726.76

1,927,137.96

Deductible @ L.D.

303395.00

Net Amount Claim

1,623,742.96

OTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

1,081,774.28
0.00
1,081,774.28
2,705,517.24

Net previous payable amount

Net present payable amount

2705517

Net Cumulative amount

2705517

DTR & conductor installed in above feeder


Unit

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Qty

Ex-works
Cost per unit Rs.

100% Gross Value


of Transformer,
Conductor,Meter
& Cable
Rs.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt as


per santioned
estimate

20% of unit EXW of


Total I&C Amt as DTR & conductor
per actual installed and 90% of unit
Qty.
EXW of rest of
plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

3
Nos

4
15

5
43768

6
656520.00

Nos

38098

342882.00

Nos

43784

394056.00

outdoor 3 phase
n.

Nos

38206

38206.00

pe outdoor 3 phase
3 KVA 11/0.4 KV and

Nos

43908

131724.00

on existing pole and


A conductor 34 sq

Kms

19.58

13287

260172.75

Mtr

820

13

10660.00

Kms

2.90

26826

77795.40

Nos

132

2661

351252.00
2263268.15
1772853.30

pe outdoor 3 phase
ation.

outdoor 3 phase
ation.

pe outdoor 3 phase
on.

cable 4 core
m.

-40 amps with optical

AL
AL

Dy.Project Manager,
Fedders Lloyd Corporation Ltd,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (North) Division

Project Manager,
MPPKVVCL,Damoh.

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi

Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Opera
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400 Dated 31/10/2009
Name of Division
Damoh North
33kV Substation Name
MOHLI

Format of Bill on operational acceptance of 11kV MOHLI feeder

Unit

Total Qty as per


sanctioned
estimate

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door


3 Phase distribution transformer.

No

27

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

27

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1)


Galvanised Channel 75x40x6 mm length 1600 mm(11.36 Kg)

No

27

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

27

11 KV DO fuse unit.

No

81

11 KV DO fuse wire 1.5 amp.

No

81

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanised Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

27

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

27

11 KV L.A.

No

81

11 KV pin insulator

No

81

11 KV GI Pin

No

81

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-1) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

54

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length


150 mm(1.35 Kg)

No

54

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2


Nos.)

No

54

Sr.No.

Particulars

SCHEDULE NO. 1

10

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

54

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

297

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

54

14

GI wire 8 SWG.

Kg

216

15

Galvanized Nuts and bolts (assorted size )

Kg

14

378

16

Galvanized washer

Kg

27

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

10.8

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

13.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq.mm to LT bushing of DTR and fixing 4 No 3
Phase 4 wire energy meters (excluding cost of meter) as per
technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

27

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

540

21

Earthing of single pole Sub-station as per (drawing NoADB/HVDS/EZ-03)

Set

27

22

Barbed wire

Kg

3.5

94.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

1215

24

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

No.

108

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3


phase distribution transformer

No

17

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

17

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

17

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

17

11 KV DO fuse unit.

No

51

11 KV DO fuse wire 1 amp.

No

51

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

17

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

17

11 KV L.A.

No

51

11 KV PIN insulator

No

51

11 KV GI Pin

No

51

Transformer mounting structure as per drawing No.


ADB/HVDS/EZ-1 Galvanized Channel 75x 40 x 6 mm, length 1150
mm(16.4 Kg)

No.

34

10

10
Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

34

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2


Nos)

No

34

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

34

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

187

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

34

14

GI wire 8 SWG.

Kg

136

15

Galvanized Nuts and bolts (assorted size )

Kg

14

238

16

Galvanized washer

Kg

17

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.8

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

8.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 25 Amp connected through PVC insulated cable 4 core
unarmoured 25 Sq. mm to LT bushing and fixing 3 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

17

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

340

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

17

22

Barbed wire

Kg

3.5

59.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

765

24

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

No.

51

SCHEDULE NO.2 TOTAL

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out


door 3 phase distribution transformer

No

26

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

26

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

26

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

26

11 KV DO fuse unit.

No

78

11 KV DO fuse wire 1.5 Amp.

No

78

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

26

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

26

11 KV L.A.

No

78

11 KV disc insulator

No

78

11 KV strain hardware

No

78

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

52

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

52

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2


Nos)

No

52

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

52

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

286

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

52

14

GI wire 8 SWG.

Kg

208

15

Galvanized Nuts and bolts (assorted size )

Kg

14

364

16

Galvanized washer

Kg

26

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

10.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

13

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq. mm to LT bushing and fixing 4 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

26

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

520

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

26

22

Barbed wire

Kg

3.5

91

23

HT tape to cover the LT bushing of DTR

Mtr

45

1170

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

104

10

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


(conventional type) out door 3 phase distribution transformer

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement
against damaged pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV DO fuse unit.

No

18

11 KV DO fuse wire 1 Amp.

No

18

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV L.A.

No

18

11 KV disc insulator

No

18

11 KV strain hardware

No

18

Transformer mounting structure as per drawing


No(drg.No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm,
length 1150 mm(16.4 Kg)

No.

12

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

12

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

12

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

12

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

66

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

12

14

GI wire 8 SWG.

Kg

48

15

Galvanized Nuts and bolts (assorted size )

Kg

14

84

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

2.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core
unarmoured 25 sq. mm to LT bushing and fixing 4 No 3 Phase 4
wire energy meters (excluding cost of meter) as per technical
specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

120

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

22

Barbed wire

Kg

3.5

21

23

HT tape to cover the LT bushing of DTR

Mtr

45

270

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

18

10

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door


3 phase distribution transformer

No

Removal of higher capacity distribution transformer i.e. 63 KVA


and above from existing DP

No

11 KV DO fuse unit.

No

24

11 KV DO fuse wire 1.5 Amp.

No

24

11 KV LA

No

24

Fixing and installation of new LT Meter-cum-Protection Box


having LT 3 phase MCCB 40 Amp connected through PVC cable
insulated 4 core unarmored 25 Sq. mm to LT bushing and fixing
4 Nos. 3 phase 4 wire energy meter (excluding cost of meter) as
per technical specification of meter for pump consumer (drg.
no. EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Mtr

20

160

Galvanized Nuts & bolts (assorted size)

Kg

32

Galvanized washer

Kg

0.5

10

Barbed wire

Kg

56

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

16

12

HT tape to cover the LT bushing of DTR

Mtr

45

360

Consumer indexing and its updation as per Clause 1.2.14 &


1.2.15 of Sectin-6 Vol.I

NO

32

Nos

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e


63 KVA on existing double pole Structure

SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP

14

11 kv Do Fuse Unit

No

42

11 Kv Do Fuse Wire 1.5 Amp.

No

42

11 Kv L.A.

No

42

Fixing and installation of new LT Meter-cum-Protection Box


having LT 3 phase MCCB 40 Amp connected through PVC cable
insulated 4 core unarmored 25 Sq. mm to LT bushing and fixing
4 Nos. 3 phase 4 wire energy meter (excluding cost of meter) as
per technical specification of meter for pump consumer (drg.
no. EZ/ADB/73)

Set

14

AAA conductor 34 sq.mm weasel for connection

Mtr

20

280

Galvanized Nuts & bolts (assorted size)

Kg

56

Galvanized washer

Kg

0.5

Barbed wire

Kg

98

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

28

10

HT tape to cover the LT bushing of DTR

Mtr

45

630

11

consumer indexing

Nos

56

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D

`Additional LT Distribution box

Set

`Additional LT Distribution box

Set

27

SCHEDULE NO.5D TOTAL


SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(Drg.no.ADB/HVDS/EZ-04)

No

15

131

Back clamp (Galvanized angle50x50x6 mm) (Drg. no.


ADB/HVDS/ EZ-06)

No

15

131

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

131

11 KV Pin insulator

No

45

393

11 KV GI Pins

No

45

393

Jointing sleeves suitable for existing conductor.

No

52.4

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

131

Galvanized 16mm Stay set complete with turn buckle and


anchor plate (Drg. no. ADB/HVDS/ EZ-14)

No

38

Stay clamp(Galvanized flat 50x6mm)

Set

38

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

209

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture1:3:6)

Cmt

0.4

7.6

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

131

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

131

14

Numbering of pole

No

15

131

15

Binding wire and tape

Kg

34.93

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

157

17

Galvanized washer

Kg

8.73

18

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

47

19

Removal of existing conductor from LT line.

Ckt. Km

9.23

20

Restringing of existing conductor

Ckt. Km

9.229

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(drg.no.ADB/HVDS/EZ-04)

No

15

163

Back clamp (Galvanized angle50x50x6 mm) (drg. no.


ADB/HVDS/ EZ-06)

No

15

163

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

163

11 KV Pin insulator

No

45

489

11 KV GI Pins

No

45

489

Jointing sleeves suitable for existing conductor.

No

65.2

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

163

Galvanized 16mm Stay set complete with turn buckle and


anchor plate (drg. no. ADB/HVDS/ EZ-14)

No

57

Stay clamp(Galvanized flat 50x6mm)

Set

57

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

313.5

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture 1:3:6)

Cmt

0.4

11.4

12

Removal of existing conductor from LT line.

Ckt Km

11.635

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

163

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

163

15

Numbering of pole

No

15

163

16

Binding wire and tape

Kg

43.47

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

195.6

18

Galvanized washer

Kg

10.87

19

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

52

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

34.905

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no.


ADB/HVDS/ EZ-13)

No

15

141

Shackle insulator(90x75 mm)

No

15

141

Removal of existing conductor from LT line (Dismental of


conductor)

Km

6.879

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

8.664

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

1.410

GI wire 5 mm for support of cable

Kg

150

1410

Galvanized 16 mm stay set (with turn buckle and anchor plate)


(drg. No. ADB/HVDS/
EZ-14)

No

41

Stay clamp(Galvanized flat 50x6mm)

Set

41

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

225.5

10

Cement for Concreting of stay set @ 0.2 cmt per stay having
concreting mixture 1:3:6

Cmt

0.2

8.2

11

Straightening of leaning poles, backfilling by boulders and


ramming.

No

30

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized


flat 50 x 6 mm with back Patti of flat at end pole for giving
supply to pump consumer. (drg. no. ADB/HVDS/
EZ-12)
(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

14

Washer

137

Kg

28.2

Kg

0.25

2.35

SCHEDULE NO.8 TOTAL

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M


long duly drilled holes for top clamp and V-cross arm fitting (if
ground clearances is not sufficient).

No

Guarding cross arm made up of Galvanized angle 65x65x6 mm


2.25 M long

No

Back clits/clamp for tightening the guarding cross arm made up


of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

No

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long


with Galvanized nuts 2 Nos. in each bolt

No

24

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ05)

Set

GI wire 8 SWG for earthing pole

Kg

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

51

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No


lacing

Kg

16

48

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg.


no. ADB/HVDS/ EZ-09)

Set

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

33

11

Stay clamp of Galvanized flat 50x6 mm

No

12

GI wire for lacing binding 24 SWG

Kg

1.5

4.5

13

Cement concreting of stay @ 0.2 cmt per stay having concrete


ratio 1:3:6

Cmt

0.4

1.2

14

Galvanized nuts and bolts (assorted size)

Kg

15

15

Galvanized washer

Kg

0.5

1.5

16

Aluminum binding wire

Kg

0.3

0.9

17

Aluminum binding tape

Kg

0.3

0.9

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

19

Barbed wire for anti-climbing device 2 Nos

Kg

21

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB


switch

No

Galvanized Angle 50x50x6 mm, 600 mm long for middle


support

No

Galvanized channel 75x40x6 mm, 600 mm long for handle


support.

No

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

Galvanized nuts & bolts (assorted size)

Kg

14

Galvanized washer

Kg

0.5

T clamp for jumper

No

12

AAA conductor 34 sq mm weasel

Mtr

12

24

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

26

DC cross arm 4 feet centre galvanised channel 100x50x6 mm


2.2M (53.4 kg) (Drg.no.ADB/EZ-26)

Set

13

11KV disc insulator

No.

78

11KV strain hardware

No.

78

11KV pin insulator

No.

26

11KV GS Pin

No.

26

Horizontal and cross bracing set 4 feet centre with 4 back


clamps made out of horizontal and cross bracing galvanised
angle 50x50x6mm (45Kg) (Drg.no.ADB/EZ-26)

Set

13

Galvanised stay set 16mm complete with turn buckle, stay


insulator and anchor plate. (Drg.no.ADB/HDVS/EZ-14)

Set

78

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat
50x6mm (1.35Kg)

No.

78

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

429

11

Cement for concreting of PCC pole @ 0.5 cmt per pole.


(Concrete mixture 1:3:6).

Cmt

13

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete


mixture 1:3:6).

Cmt

1.2

15.6

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

13

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

91

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

13

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

78

17

Numbering of DP

No

13

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

78

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30
amps with optical port

No

Energy meters solid state (static) 3 phase 4 wire 10-40 amps


with optical port

No

397

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

13

Back filling of pole with boulders and ramming.

No

13

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg.


no. ADB/HVDS/EZ-4R)

No

13

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no.


ADB/HVDS/EZ-21)

No

13

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

13

11KV DC Cross Arm 4 ft centre, galvanised channel


100x50x6mm 2.2M (53.4Kg)

Set

13

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

78

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

78

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

39

10

11KV strain hardware

No

39

11

Galvanised stay set 16 mm complete with turn buckle, stay


insulator and anchor plate. (Drg. no. ADB/HVDS/EZ-14)

No

26

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

26

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

143

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

13

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

45.5

16

Aluminium winding wire & tape

Kg.

13

17

Galvanised nuts & bolts with washer

Kg

65

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

13

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete


mixture 1:3:6)

Cmt

0.4

5.2

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

78

21

Numbering of pole

No.

13

SCHEDULE NO.13 TOTAL

SCHEDULE NO. 14

Bus Bar structure for additional bay on 11 kv side double


welded RS Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing
arrangement of gantry , connected to earth grid through GS flat
50x6 mm approximately 7.5 running Meters M.S. flat

No

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre


(99.84 kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

11 KV disc insulator

No

27

11 KV strain hardware suitable for AAA conductor 100 sq. mm


Dog.

No

15

11 KV pin insulator

No

11 KV GS Pin

No

11 KV LA

No

11 KV isolator (600 amp)

No

Terminal clamps for isolator suitable for AAA conductor 100 sq.
mm Dog.

No

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

12

Terminal clamps for isolator suitable for AAA conductor 100 sq.
mm Dog.

No

12

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

14

11 KV feeder control panel for VCB

No

15

11 KV outdoor CTs 300/150/5 amp.

No

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

21

Galvanised Nuts & bolts with washer.

Kg.

17

22

Cable trench for laying control cable.

Job

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

11 KV Pin insulator

No.

36

11 KV GI Pins

No.

36

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC


Conductor

No.

Galvanised 16 mm stay set complete with turn buckle and


anchor plate (drg. No. ADB/HVDS/EZ-14)

Set

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

12

Back filling of poles with boulders

No.

12

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

15

Danger Boards

No.

12

16

Binding wire and tape

Kg.

17

Galvanised nuts & bolts with washer

Kg.

14

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

60

Nuts and bolts

Kg.

0.00

Distribution box for connections of existing service line


(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar) as per Drg No. ADB/EZ/72

No.

15

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE


Cable including 3 % sag(1 PHASE CABLE)

Km.

1.03

0.000

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

30

Nuts and bolts

Kg.

Distribution box for connections of existing service line


(including connecting AB, XLPE cable 4x25 Sq.mm from
piercing connector to bus-bar) as per Drg No. ADB/EZ/72

No.

15

SCHEDULE NO.17 TOTAL

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

34

11 KV Disc Insulator

Nos

204

11 KV Strain Hardware

Nos

204

Galvanized stay set arrangement with turn buckle and anchor


plate.

Set

34

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt
per pole(Concrete mixture 1:3:6)

Cmt

0.7

23.8

Stay clamps

Set

34

11 KV Top clamp.

Nos.

34

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

187

Galvanized Nut & Bolts (assorted size)

Kg

2.22

75.48

10

Washers

Kg

0.08

2.72

11

PG clamps

Nos

204

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

68

13

Back clits/clamp for tightening the horizontal cross arm made


up of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

Nos

68

14

11KV Danger Board

Nos

34

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

119

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

34

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

11 KV Disc Insulator

Nos

11 KV Strain Hardware

Nos

Galvanized stay set arrangement with turn buckle and anchor


plate.

Set

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt
per pole(Concrete mixture 1:3:6)

Cmt

0.9

Stay clamps

Set

11 KV Top clamp.

Kg

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

Galvanized Nut & Bolts (assorted size)

Kg

3.205

10

Washers

Kg

0.117

11

PG clamps

Nos

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

13

Back clits/clamp for tightening the horizontal cross arm made


up of Galvanized angle 50x50x6 mm, 200 mm long duly drilled
holes for clamp made up of Galvanized flat 50x6 mm

Nos

14

11KV Danger Board

Nos

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

SCHEDULE NO.18B TOTAL

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5


amps, tri vector.

No.

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5


sq. mm.

meter

25

25

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

DC cross arm 4 feet centre galvanised channel 100x50x6 mm


2.2M (53.4 kg) (Drg.no.ADB/EZ-26)

Set

11 KV Disc Insulator

No.

11 KV strain set with hard ware

Set

11 KV Pin Insulator

No.

11 KV G.I.Pin

No.

10

Galvanised Horizontal and cross bracing 4' centre with set of


four back clamps

Set

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat
50x6 mm)

Set

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing


of pole and @ 0.2 cmt. per stay

Cmt.

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

16

Red oxide paint

Ltr.

0.5

0.5

17

Aluminium paint

Ltr.

0.5

0.5

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

19

11 KV danger board
ADB/HVDS/ EZ-08)

No.

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

No

(Drg. no.

SCHEDULE NO.19 TOTAL

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature


analyzer (LSA) (Offline Microprocessor based distance fault
analyzer) including training for use of LSA at circle level to the
officers/staff.

SCHEDULE NO.20 TOTAL

Grand Total of All Schedules

Total Cumulative Amount of 11 KV


Mohli Feeder.

w Delhi

oning Bill payable on Operational Acceptance Certificate

9
11kV Feeder Name

: MOHLI

er

Actual total
Qty.
Installed

Unit EXW (Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Unit I & C
charges
(Rs.)

Total I&C Amt


as per
santioned
estimate

Col.4X9

10

25

43768.00

1181736.00

1094200.00

5412.51

146137.77

47

1472.00

39744.00

69184.00

640.07

17281.89

25

700.00

18900.00

17500.00

64.37

1737.99

25

61.00

1647.00

1525.00

4.53

122.31

75

1389.00

112509.00

104175.00

117.86

9546.66

75

40.00

3240.00

3000.00

9.97

807.57

25

419.00

11313.00

10475.00

31.73

856.71

25

61.00

1647.00

1525.00

4.53

122.31

75

397.00

32157.00

29775.00

96.1

7784.10

75

125.00

10125.00

9375.00

30.83

2497.23

75

72.00

5832.00

5400.00

17.23

1395.63

50

601.00

32454.00

30050.00

253.85

13707.90

50

458.00

24732.00

22900.00

58.93

3182.22

50

53.00

2862.00

2650.00

19.95

1077.30

50

430.00

23220.00

21500.00

176.79

9546.66

275

215.00

63855.00

59125.00

29.92

8886.24

50

94.00

5076.00

4700.00

8.16

440.64

200

40.00

8640.00

8000.00

9.97

2153.52

350

68.00

25704.00

23800.00

4.53

1712.34

25

94.00

2538.00

2350.00

4.53

122.31

10

0.00

0.00

0.00

4397.10

47488.68

12.5

0.00

0.00

0.00

4397.10

59360.85

25

9663.00

260901.00

241575.00

1082.50

29227.50

500

13.00

7020.00

6500.00

2.72

1468.80

25

480.00

12960.00

12000.00

116.95

3157.65

87.5

40.00

3780.00

3500.00

9.97

942.17

1125

13.00

15795.00

14625.00

3.63

4410.45

100

0.00

0.00

0.00

359.02

38774.16

1908387.00

1799409.00

413949.56

18

38098

647666.00

685764.00

5412.51

92012.67

45

1473

25041.00

66285.00

640.07

10881.19

18

700

11900.00

12600.00

64.37

1094.29

18

61

1037.00

1098.00

4.53

77.01

54

1390

70890.00

75060.00

117.86

6010.86

54

40

2040.00

2160.00

9.97

508.47

18

419

7123.00

7542.00

31.73

539.41

18

61

1037.00

1098.00

4.53

77.01

54

397

20247.00

21438.00

96.1

4901.10

54

125

6375.00

6750.00

30.83

1572.33

54

72

3672.00

3888.00

17.23

878.73

36

601

20434.00

21636.00

80.69

2743.46

36

458

15572.00

16488.00

64.37

2188.58

36

53

1802.00

1908.00

12.69

431.46

36

430

14620.00

15480.00

176.79

6010.86

198

51

9537.00

10098.00

29.92

5595.04

36

94

3196.00

3384.00

8.16

277.44

144

51

6936.00

7344.00

12.69

1725.84

252

68

16184.00

17136.00

4.53

1078.14

18

94

1598.00

1692.00

4.53

77.01

7.2

0.00

0.00

4397.1

29900.28

0.00

0.00

4397.1

37375.35

18

8529

144993.00

153522.00

934.72

15890.24

360

13

4420.00

4680.00

2.72

924.80

18

480

8160.00

8640.00

116.95

1988.15

63

40

2380.00

2520.00

9.97

593.22

810

13

9945.00

10530.00

3.63

2776.95

50

0.00

0.00

359.02

18310.02

1056805.00

1158741.00

246439.91

27

43784.00

1138384.00

1182168.00

5412.51

140725.26

54

1473.00

38298.00

79542.00

640.07

16641.82

27

700.00

18200.00

18900.00

64.37

1673.62

27

61.00

1586.00

1647.00

4.53

117.78

81

1390.00

108420.00

112590.00

117.86

9193.08

81

40.00

3120.00

3240.00

9.97

777.66

27

419.00

10894.00

11313.00

31.73

824.98

27

61.00

1586.00

1647.00

4.53

117.78

81

397.00

30966.00

32157.00

96.1

7495.80

81

292.00

22776.00

23652.00

70.72

5516.16

81

72.00

5616.00

5832.00

17.23

1343.94

54

601.00

31252.00

32454.00

80.69

4195.88

54

458.00

23816.00

24732.00

64.37

3347.24

54

53.00

2756.00

2862.00

12.69

659.88

54

432.00

22464.00

23328.00

176.79

9193.08

297

216.00

61776.00

64152.00

29.92

8557.12

54

94.00

4888.00

5076.00

8.16

424.32

216

40.00

8320.00

8640.00

9.97

2073.76

378

69.00

25116.00

26082.00

4.53

1648.92

27

94.00

2444.00

2538.00

4.53

117.78

10.8

0.00

0.00

0.00

4397.1

45729.84

13.5

0.00

0.00

0.00

4397.1

57162.30

27

9715.00

252590.00

262305.00

1082.5

28145.00

540

13.00

6760.00

7020.00

3.63

1887.60

27

482.00

12532.00

13014.00

116.95

3040.70

94.5

40.00

3640.00

3780.00

9.97

907.27

1215

13.00

15210.00

15795.00

3.63

4247.10

90

0.00

0.00

0.00

359.02

37338.08

1853410.00

1964466.00

393103.75

38206.00

229236.00

229236.00

5412.51

32475.06

14

1477.00

8862.00

20678.00

640.07

3840.42

702.00

4212.00

4212.00

64.37

386.22

61.00

366.00

366.00

4.53

27.18

18

1394.00

25092.00

25092.00

117.86

2121.48

18

40.00

720.00

720.00

9.97

179.46

420.00

2520.00

2520.00

31.73

190.38

61.00

366.00

366.00

4.53

27.18

18

398.00

7164.00

7164.00

97.01

1746.18

18

293.00

5274.00

5274.00

71.62

1289.16

18

72.00

1296.00

1296.00

17.23

310.14

12

603.00

7236.00

7236.00

80.69

968.28

12

459.00

5508.00

5508.00

64.37

772.44

12

53.00

636.00

636.00

12.69

152.28

12

431.00

5172.00

5172.00

176.79

2121.48

66

51.00

3366.00

3366.00

29.92

1974.72

12

94.00

1128.00

1128.00

8.16

97.92

48

51.00

2448.00

2448.00

12.69

609.12

84

69.00

5796.00

5796.00

4.53

380.52

94.00

564.00

564.00

4.53

27.18

2.4

0.00

0.00

0.00

4397.1

10553.04

0.00

0.00

0.00

4397.1

13191.30

8553.00

51318.00

51318.00

934.72

5608.32

120

13.00

1560.00

1560.00

3.63

435.60

481.00

2886.00

2886.00

116.95

701.70

21

40.00

840.00

840.00

9.97

209.37

270

13.00

3510.00

3510.00

3.63

980.10

18

0.00

0.00

0.00

359.02

6462.36

377076.00

388892.00

87838.59

43908

351264.00

263448.00

5412.51

43300.08

0.00

0.00

7887.58

63100.64

18

1394

33456.00

25092.00

117.86

2828.64

18

40

960.00

720.00

9.97

239.28

18

398

9552.00

7164.00

97.01

2328.24

9694

77552.00

58164.00

1082.5

8660.00

120

13

2080.00

1560.00

3.63

580.80

24

69

2208.00

1656.00

4.53

144.96

94

376.00

282.00

4.53

18.12

42

40

2240.00

1680.00

9.97

558.32

12

59

944.00

708.00

4.53

72.48

270

13

4680.00

3510.00

3.63

1306.80

20

0.00

0.00

0.00

359.02

11488.64

485312

363984

0.00

0.00

7887.58

0.00

4950.12

134627

15
45

1394

58548.00

62730.00

117.86

135

40

1680.00

5400.00

9.97

418.74

405

398

16716.00

161190.00

97.01

4074.42

14

9694

135716.00

135716.00

1082.5

15155

300

13

3640.00

3900.00

3.63

1016.40
253.68

60

69

3864.00

4140.00

4.53

7.5

94

658.00

705.00

4.53

31.71

105

40

3920.00

4200.00

9.97

977.06

30

59

1652.00

1770.00

4.53

126.84

675

13

8190.00

8775.00

3.63

2286.90

60

0.00

0.00

359.02

20105.12

234584.00

388526.00

49395.99

10

9694

261738.00

96940.00

1082.5

29227.5

0.00

0.00

261738.00

96940.00

29227.5

45

1610.00

210910.00

72450.00

391.66

51307.46

45

129.00

16899.00

5805.00

31.73

4156.63

45

247.00

32357.00

11115.00

59.84

7839.04

135

125.00

49125.00

16875.00

30.83

12116.19

135

70.00

27510.00

9450.00

17.23

6771.39

18

94.00

4925.60

1692.00

22.67

1187.91

45

118.00

15458.00

5310.00

29.01

3800.31

440.00

16720.00

3960.00

176.79

6718.02

70.00

2660.00

630.00

8.16

310.08

49.5

51.00

10659.00

2524.50

12.69

2652.21

1.8

0.00

0.00

0.00

4397.1

33417.96

45

156.00

20436.00

7020.00

38.08

4988.48

45

59.00

7729.00

2655.00

4.53

593.43

45

0.00

0.00

0.00

19.95

2613.45

13.00

454.13

0.00

2.72

95.02

54

69.00

10846.80

3726.00

4.53

712.12

94.00

820.93

282.00

4.53

39.56

30

0.00

0.00

0.00

407.98

19175.06

4.519

0.00

0.00

0.00

4079.78

37652.29

4.519

0.00

0.00

0.00

5893.02

54386.68

427510.46

143494.50

250533.29

97

1638

266994.00

158886.00

436.08

71081.04

97

131

21353.00

12707.00

35.36

5763.68

97

251

40913.00

24347.00

67.09

10935.67

291

128

62592.00

37248.00

34.45

16846.05

291

71

34719.00

20661.00

19.04

9310.56

38.8

96

6259.20

3724.80

25.39

1655.43

97

120

19560.00

11640.00

31.73

5171.99

15

448

25536.00

6720.00

176.79

10077.03

15

71

4047.00

1065.00

8.16

465.12

82.5

52

16302.00

4290.00

13.6

4263.60

0.00

0.00

4397.1

50126.94

16.325

0.00

0.00

4079.78

47468.24

97

158

25754.00

15326.00

41.7

6797.10

97

60

9780.00

5820.00

4.53

738.39

97

0.00

0.00

19.95

3251.85

13

565.07

0.00

3.63

157.78

116.40

70

13692.00

8148.00

4.53

886.07

6.47

95

1032.33

614.65

4.53

49.23

50

0.00

0.00

407.98

21214.96

48.98

13287

463782.74

650730.83

3537.62

123480.63

1012881.34

961928.28

389741.36

117

36.00

5076.00

4212.00

9.97

1405.77

117

126.00

17766.00

14742.00

33.54

4729.14

2.651

0.00

0.00

0.00

7969.17

54819.92

8.10

26826.00

232420.46

217290.60

3173.16

27492.26

6219.00

8768.79

0.00

1813.24

2556.67

1170

62.00

87420.00

72540.00

16.32

23011.20

15

462.00

18942.00

6930.00

176.79

7248.39

15

71.00

2911.00

1065.00

8.16

334.56

82.5

52.00

11726.00

4290.00

13.6

3066.80

0.00

0.00

0.00

4397.1

36056.22

25

0.00

0.00

0.00

407.98

12239.40

100

619.00

84803.00

61900.00

165

22605.00

23.4

70.00

1974.00

1638.00

4.53

127.75

1.95

95.00

223.25

185.25

4.53

10.65

472030.5

384792.85

195703.73

18

1408.00

8448.00

25344.00

374.43

2246.58

16

704.00

4224.00

11264.00

187.67

1126.02

16

198.00

1188.00

3168.00

52.58

315.48

64

41.00

984.00

2624.00

10.88

261.12

16

1892.00

11352.00

30272.00

504.08

3024.48

368

62.00

372.00

22816.00

16.32

97.92

136

63.00

3213.00

8568.00

17.23

878.73

128

65.00

3120.00

8320.00

17.23

827.04

16

462.00

2772.00

7392.00

176.79

1060.74

88

52.00

1716.00

4576.00

8.16

269.28

16

73.00

438.00

1168.00

19.04

114.24

86.00

387.00

0.00

22.67

102.02

3.2

0.00

0.00

0.00

4397.1

5276.52

40

70.00

1050.00

2800.00

4.53

67.95

95.00

142.50

380.00

4.53

6.80

135.00

121.50

0.00

36.26

32.63

79.00

71.10

0.00

20.85

18.77

16

60.00

360.00

960.00

4.53

27.18

56

41.00

861.00

2296.00

10.88

228.48

40820.10

131948.00

15981.98

6385.00

12770.00

12770.00

1230.28

2460.56

99.00

594.00

594.00

26.29

157.74

186.00

1116.00

1116.00

49.86

299.16

310.00

1240.00

1240.00

82.5

330.00

110.00

440.00

440.00

29.01

116.04

14

72.00

1008.00

1008.00

4.53

63.42

99.00

99.00

99.00

4.53

4.53

12

180.00

2160.00

2160.00

48.05

576.60

24

13.00

312.00

312.00

3.63

87.12

19739.00

19739.00

4095.17

1503

39078.00

12024.00

640.07

16641.82

3907

50791.00

15628.00

1040.8

13530.40

24

298

23244.00

7152.00

79.78

6222.84

24

73

5694.00

1752.00

19.04

1485.12

128

3328.00

1024.00

34.45

895.70

54

1404.00

432.00

14.51

377.26

3294

42822.00

13176.00

280.15

3641.95

24

462

36036.00

11088.00

176.79

13789.62

24

96

7488.00

2304.00

8.16

636.48

132

52

22308.00

6864.00

13.6

5834.40

0.00

0.00

4397.1

57162.30

4.8

0.00

0.00

4397.1

68594.76

124

1612.00

496.00

32.64

424.32

28

39

3549.00

1092.00

15.41

1402.31

60

780.00

240.00

4.53

58.89

24

77

6006.00

1848.00

4.53

353.34

0.00

0.00

19.945

259.29

66

77

6006.00

5082.00

19.95

1556.10

250146.00

80202.00

192866.9

1019

0.00

0.00

271.08

0.00

351

2661

1056417.00

934011.00

403.45

160169.65

1056417.00

934011.00

674.53

160169.65

12

1508.00

19604.00

18096.00

640.07

8320.91

0.00

0.00

0.00

326.38

4242.94

12

915.00

11895.00

10980.00

117.86

1532.18

22

237.00

3081.00

5214.00

16.32

212.16

12

54.00

702.00

648.00

4.53

58.89

3919.00

50947.00

23514.00

320.04

4160.52

36

128.00

9984.00

4608.00

34.45

2687.10

72

73.00

5694.00

5256.00

19.95

1556.10

36

305.00

11895.00

10980.00

81.6

3182.40

36

169.00

6591.00

6084.00

45.33

1767.87

24

440.00

11440.00

10560.00

176.79

4596.54

24

73.00

1898.00

1752.00

8.16

212.16

132

52.00

7436.00

6864.00

13.6

1944.80

12

61.00

793.00

732.00

4.53

58.89

42

164.00

7462.00

6888.00

43.52

1980.16

73.00

949.00

0.00

19.95

259.35

60

82.00

5330.00

4920.00

4.53

294.45

12

124.00

1612.00

1488.00

32.64

424.32

4.8

0.00

0.00

0.00

4397.1

22864.92

72

13.00

1014.00

936.00

3.63

283.14

12

0.00

0.00

0.00

19.95

259.35

158327.00

119520.00

60899.15

14776

0.00

0.00

1127.83

0.00

1339

0.00

0.00

87.94

0.00

305

0.00

0.00

86.13

0.00

170

0.00

0.00

48.05

0.00

128

0.00

0.00

36.26

0.00

73

0.00

0.00

20.85

0.00

408

0.00

0.00

115.14

0.00

23055

0.00

0.00

5689.94

0.00

170

0.00

0.00

48.05

0.00

0.00

0.00

4397.1

0.00

47

0.00

0.00

12.69

0.00

170

0.00

0.00

48.05

0.00

111780

0.00

0.00

12262.01

0.00

158122

0.00

0.00

6621.94

0.00

15719

0.00

0.00

2452.4

0.00

0.00

0.00

4397.1

0.00

27

0.00

0.00

8.16

0.00

47

0.00

0.00

13.6

0.00

89

0.00

0.00

25.39

0.00

129

0.00

0.00

36.26

0.00

76

0.00

0.00

4.53

0.00

0.00

0.00

15639.17

0.00

61

0.00

0.00

4.53

0.00

0.00

0.00

1508

0.00

0.00

640.07

0.00

1864

0.00

0.00

495.92

0.00

260

0.00

0.00

68.9

0.00

124

0.00

0.00

32.64

0.00

128

0.00

0.00

34.45

0.00

73

0.00

0.00

19.95

0.00

18281

0.00

0.00

4867.63

0.00

99

0.00

0.00

26.29

0.00

463

0.00

0.00

176.79

0.00

73

0.00

0.00

8.16

0.00

52

0.00

0.00

13.6

0.00

0.00

0.00

371.71

0.00

0.00

0.00

4397.10

0.00

157

0.00

0.00

19.95

0.00

61

0.00

0.00

4.53

0.00

62

0.00

0.00

16.32

0.00

77

0.00

0.00

20.85

0.00

0.00

0.00

0.564

66128.00

0.00

37296.19

18708.98

0.00

117.00

0.00

468.00

33.54

0.00

16

56.00

0.00

896.00

16.32

0.00

1.33

79.00

0.00

105.33

22.67

0.00

1977.00

0.00

7908.00

559.38

0.00

0.00

46673.52

0.000

23792

0.00

0.00

6730.73

0.00

0.00

119

0.00

0.00

33.54

0.00

0.00

54

0.00

0.00

15.41

0.00

0.00

73

0.00

0.00

20.85

0.00

0.00

1901

0.00

0.00

537.62

0.00

0.00

12

1508

51272.00

18096.00

640.07

21762.38

173

299

60996.00

51727.00

84.32

17201.28

173

124

25296.00

21452.00

35.36

7213.44

15

463

15742.00

6945.00

176.79

6010.86

8.4

0.00

0.00

4397.1

104650.98

15

73

2482.00

1095.00

8.16

277.44

20

147

4998.00

2940.00

41.7

1417.80

82.5

52

9724.00

4290.00

14.51

2713.37

48.84

70

5283.60

3418.80

4.53

341.92

0.96

95

258.40

91.20

4.53

12.32

72

51

10404.00

3672.00

14.51

2960.04

30

1412

96016.00

42360.00

73.44

4993.92

30

198

13464.00

5940.00

56.21

3822.28

12

61

2074.00

732.00

4.53

154.02

42

152

18088.00

6384.00

19.95

2374.05

12

124

4216.00

1488.00

35.36

1202.24

320314.00

170631.00

177108.34

16

1477

0.00

23632.00

640.07

0.00

223

293

0.00

65339.00

76.16

0.00

223

122

0.00

27206.00

31.73

0.00

32

454

0.00

14528.00

176.79

0.00

14.4

0.00

0.00

4397.1

0.00

32

72

0.00

2304.00

8.16

0.00

14

144

0.00

2016.00

37.17

0.00

176

51

0.00

8976.00

13.6

0.00

51.28

68

0.00

3487.04

4.53

0.00

1.872

94

0.00

175.97

4.53

0.00

96

50

0.00

4800.00

12.69

0.00

80

1412

0.00

112960.00

73.44

0.00

80

194

0.00

15520.00

49.86

0.00

16

59

0.00

944.00

4.53

0.00

56

149

0.00

8344.00

19.95

0.00

16

122

0.00

1952.00

31.73

0.00

0.00

292184.01

0.00

7567

7567.00

0.00

932

932.00

1.00

0.00

588.4

588.40

181

4525.00

0.00

52.58

1314.50

7918

15836.00

0.00

608.34

1216.68

3998

3998.00

0.00

313.69

313.69

305

1830.00

0.00

87.94

527.64

136

816.00

0.00

38.95

233.70

128

256.00

0.00

37.17

74.34

73

146.00

0.00

20.85

41.70

1242

1242.00

0.00

359.02

359.02

440

880.00

0.00

176.79

353.58

96

192.00

0.00

8.16

16.32

51

561.00

0.00

14.51

159.61

0.00

0.00

4397.1

4397.10

131

131.00

0.00

38.08

38.08

68

34.00

0.00

19.95

9.98

89

44.50

0.00

25.39

12.70

42

84.00

0.00

11.79

23.58

62

62.00

0.00

4.53

4.53

77

770.00

0.00

4.53

45.30

38975.50

0.00

0.00

0.00

0.00

0.00

0.00

9974472.90

9446082.16

2812344.32

1284464

10662.45

295217.59

0.00

Deduction of Income Tax @ 2% on Gross Amt. of Bill


Deduction of VAT @ 2% on Gross Amt. of Bill
Deduction of Welfare Cess @ 1% on Gross Amt. of Bill
Net payable amount for 11 KV Mohali Feeder
Deductible L.D. if any
Net Amount Paid to Contractor

e Amount of 11 KV
i Feeder.

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Total Previous LD Deducted amount


Total LD Deductable amount from this bills
Total Cumulative LD Deducted amount

303395
807878
1111273

Total 100% value of DTR & conduct


Schedule
Nos

Particulars

Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outd
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoo


distribution transformer on single pole tangent location.

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional type outd


distribution transformer on single pole end location.

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoo


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outd


distribution transformer after removal of existing 63 KVA
above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on exi


replacement of existing damaged conductor by AAA cond
mm weasel

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 am


port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

Amount for payment


From ADB funding through LC

20% of unit EXW of


Total I&C Amt
Total payable
DTR & conductor
as per actual
amount of
and 90% of unit EXW
installed Qty.
plant (Rs)
of rest of plant (Rs)

From C/P through


MPPKVVCL

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

11

12

13

14

15

135312.75

8753.60

218840.00

4871.26

121781.48

30083.29

1324.80

62265.60

576.06

27074.96

1609.25

630.00

15750.00

57.93

1448.33

113.25

54.90

1372.50

4.08

101.93

8839.50

1250.10

93757.50

106.07

7955.55

747.75

36.00

2700.00

8.97

672.98

793.25

377.10

9427.50

28.56

713.93

113.25

54.90

1372.50

4.08

101.93

7207.50

357.30

26797.50

86.49

6486.75

2312.25

112.50

8437.50

27.75

2081.03

1292.25

64.80

4860.00

15.51

1163.03

12692.50

540.90

27045.00

228.47

11423.25

2946.50

412.20

20610.00

53.04

2651.85

997.50

47.70

2385.00

17.96

897.75

8839.50

387.00

19350.00

159.11

7955.55

8228.00

193.50

53212.50

26.93

7405.20

408.00

84.60

4230.00

7.34

367.20

1994.00

36.00

7200.00

8.97

1794.60

1585.50

61.20

21420.00

4.08

1426.95

113.25

84.60

2115.00

4.08

101.93

43971.00

0.00

0.00

3957.39

39573.90

54963.75

0.00

0.00

3957.39

49467.38

27062.50

8696.70

217417.50

974.25

24356.25

1360.00

2.60

1300.00

2.45

1224.00

2923.75

432.00

10800.00

105.26

2631.38

872.38

36.00

3150.00

8.97

785.14

4083.75

11.70

13162.50

3.27

3675.38

35902.00

0.00

0.00

323.12

32311.80

397368.17

24042.70

848978.10

15628.82

357631.35

97425.18

7619.60

137152.80

4871.26

87682.66

28803.15

1325.70

59656.50

576.06

25922.84

1158.66

630.00

11340.00

57.93

1042.79

81.54

54.90

988.20

4.08

73.39

6364.44

1251.00

67554.00

106.07

5728.00

538.38

36.00

1944.00

8.97

484.54

571.14

377.10

6787.80

28.56

514.03

81.54

54.90

988.20

4.08

73.39

5189.40

357.30

19294.20

86.49

4670.46

1664.82

112.50

6075.00

27.75

1498.34

930.42

64.80

3499.20

15.51

837.38

2904.84

540.90

19472.40

72.62

2614.36

2317.32

412.20

14839.20

57.93

2085.59

456.84

47.70

1717.20

11.42

411.16

6364.44

387.00

13932.00

159.11

5728.00

5924.16

45.90

9088.20

26.93

5331.74

293.76

84.60

3045.60

7.34

264.38

1827.36

45.90

6609.60

11.42

1644.62

1141.56

61.20

15422.40

4.08

1027.40

81.54

84.60

1522.80

4.08

73.39

31659.12

0.00

0.00

3957.39

28493.21

39573.90

0.00

0.00

3957.39

35616.51

16824.96

7676.10

138169.80

841.25

15142.46

979.20

2.60

936.00

2.45

881.28

2105.10

432.00

7776.00

105.26

1894.59

628.11

36.00

2268.00

8.97

565.30

2940.30

11.70

9477.00

3.27

2646.27

17951.00

0.00

0.00

323.12

16155.90

276782.18

21752.20

559556.10

15340.78

249103.96

146137.77

8756.80

236433.60

4871.26

131523.99

34563.78

1325.70

71587.80

576.06

31107.40

1737.99

630.00

17010.00

57.93

1564.19

122.31

54.90

1482.30

4.08

110.08

9546.66

1251.00

101331.00

106.07

8591.99

807.57

36.00

2916.00

8.97

726.81

856.71

377.10

10181.70

28.56

771.04

122.31

54.90

1482.30

4.08

110.08

7784.10

357.30

28941.30

86.49

7005.69

5728.32

262.80

21286.80

63.65

5155.49

1395.63

64.80

5248.80

15.51

1256.07

4357.26

540.90

29208.60

72.62

3921.53

3475.98

412.20

22258.80

57.93

3128.38

685.26

47.70

2575.80

11.42

616.73

9546.66

388.80

20995.20

159.11

8591.99

8886.24

194.40

57736.80

26.93

7997.62

440.64

84.60

4568.40

7.34

396.58

2153.52

36.00

7776.00

8.97

1938.17

1712.34

62.10

23473.80

4.08

1541.11

122.31

84.60

2284.20

4.08

110.08

47488.68

0.00

0.00

3957.39

42739.81

59360.85

0.00

0.00

3957.39

53424.77

29227.50

8743.50

236074.50

974.25

26304.75

1960.20

2.60

1404.00

3.27

1764.18

3157.65

433.80

11712.60

105.26

2841.89

942.17

36.00

3402.00

8.97

847.95

4410.45

11.70

14215.50

3.27

3969.41

32311.80

0.00

0.00

323.12

29080.62

419042.66

24250.20

935587.80

15508.05

377138.39

32475.06

7641.20

45847.20

4871.26

29227.55

8960.98

1329.30

18610.20

576.06

8064.88

386.22

631.80

3790.80

57.93

347.60

27.18

54.90

329.40

4.08

24.46

2121.48

1254.60

22582.80

106.07

1909.33

179.46

36.00

648.00

8.97

161.51

190.38

378.00

2268.00

28.56

171.34

27.18

54.90

329.40

4.08

24.46

1746.18

358.20

6447.60

87.31

1571.56

1289.16

263.70

4746.60

64.46

1160.24

310.14

64.80

1166.40

15.51

279.13

968.28

542.70

6512.40

72.62

871.45

772.44

413.10

4957.20

57.93

695.20

152.28

47.70

572.40

11.42

137.05

2121.48

387.90

4654.80

159.11

1909.33

1974.72

45.90

3029.40

26.93

1777.25

97.92

84.60

1015.20

7.34

88.13

609.12

45.90

2203.20

11.42

548.21

380.52

62.10

5216.40

4.08

342.47

27.18

84.60

507.60

4.08

24.46

10553.04

0.00

0.00

3957.39

9497.74

13191.30

0.00

0.00

3957.39

11872.17

5608.32

7697.70

46186.20

841.25

5047.49

435.60

2.60

312.00

3.27

392.04

701.70

432.90

2597.40

105.26

631.53

209.37

36.00

756.00

8.97

188.43

980.10

11.70

3159.00

3.27

882.09

6462.36

0.00

0.00

323.12

5816.12

92959.15

21962.80

188445.60

15379.13

83663.24

32475.06

8781.60

52689.60

4871.26

29227.55

47325.48

0.00

0.00

7098.82

42592.93

2121.48

1254.60

22582.80

106.07

1909.33

179.46

36.00

648.00

8.97

161.51

1746.18

358.20

6447.60

87.31

1571.56

6495.00

8724.60

52347.60

974.25

5845.50

435.60

2.60

312.00

3.27

392.04

108.72

62.10

1490.40

4.08

97.85

13.59

84.60

253.80

4.08

12.23

418.74

36.00

1512.00

8.97

376.87

54.36

53.10

637.20

4.08

48.92

980.10

11.70

3159.00

3.27

882.09

7180.40

0.00

0.00

323.12

6462.36

99534.17

19405.10

142080.00

13497.54

89580.75

0.00

0.00

0.00

0.00

0.00

5303.70

1254.60

56457.00

106.07

4773.33

1345.95

36.00

4860.00

8.97

1211.36

39289.05

358.20

145071.00

87.31

35360.15

15155

8724.60

122144.40

974.25

13639.50

1089.00

2.60

780.00

3.27

980.10

271.80

62.10

3726.00

4.08

244.62

33.98

84.60

634.50

4.08

30.58

1046.85

36.00

3780.00

8.97

942.17

135.90

53.10

1593.00

4.08

122.31

2450.25

11.70

7897.50

3.27

2205.23

21541.20

0.00

0.00

323.12

19387.08

87662.68

10623.50

346943.40

1527.46

78896.41

10825

8724.60

87246.00

974.25

9742.50

0.00

0.00

0.00

0.00

8724.6

87246

974.25

17624.70

1449.00

65205.00

352.49

15862.23

1427.85

116.10

5224.50

28.56

1285.07

2692.80

222.30

10003.50

53.86

2423.52

4162.05

112.50

15187.50

27.75

3745.85

2326.05

63.00

8505.00

15.51

2093.45

408.06

84.60

1522.80

20.40

367.25

1305.45

106.20

4779.00

26.11

1174.91

1591.11

396.00

3564.00

159.11

1432.00

73.44

63.00

567.00

7.34

66.10

628.16

45.90

2272.05

11.42

565.34

7914.78

0.00

0.00

3957.39

7123.30

1713.60

140.40

6318.00

34.27

1542.24

203.85

53.10

2389.50

4.08

183.47

897.75

0.00

0.00

17.96

807.98

0.00

11.70

0.00

2.45

0.00

244.62

62.10

3353.40

4.08

220.16

13.59

84.60

253.80

4.08

12.23

12239.40

0.00

0.00

367.18

11015.46

18436.53

0.00

0.00

3671.80

16592.87

26630.56

0.00

0.00

5303.72

23967.50

100534.35

3010.50

129145.05

14069.55

90480.90

42299.76

1474.20

142997.40

392.47

38069.78

3429.92

117.90

11436.30

31.82

3086.93

6507.73

225.90

21912.30

60.38

5856.96

10024.95

115.20

33523.20

31.01

9022.46

5540.64

63.90

18594.90

17.14

4986.58

985.13

86.40

3352.32

22.85

886.62

3077.81

108.00

10476.00

28.56

2770.03

2651.85

403.20

6048.00

159.11

2386.67

122.40

63.90

958.50

7.34

110.16

1122.00

46.80

3861.00

12.24

1009.80

13191.30

0.00

0.00

3957.39

11872.17

66602.41

0.00

0.00

3671.80

59942.17

4044.90

142.20

13793.40

37.53

3640.41

439.41

54.00

5238.00

4.08

395.47

1935.15

0.00

0.00

17.96

1741.64

0.00

11.70

0.00

3.27

0.00

527.29

63.00

7333.20

4.08

474.56

29.31

85.50

553.19

4.08

26.38

20399.00

0.00

0.00

367.18

18359.10

173254.94

2657.40

130146.17

3183.86

155929.45

356185.90

5719.20

410223.87

12014.14

320567.31

1166.49

32.40

3790.80

8.97

1049.84

3924.18

113.40

13267.80

30.19

3531.76

21126.27

0.00

0.00

7172.25

19013.64

25702.60

5365.20

43458.12

2855.84

23132.34

0.00

5597.10

0.00

1631.92

0.00

19094.40

55.80

65286.00

14.69

17184.96

2651.85

415.80

6237.00

159.11

2386.67

122.40

63.90

958.50

7.34

110.16

1122.00

46.80

3861.00

12.24

1009.80

13191.30

0.00

0.00

3957.39

11872.17

10199.50

0.00

0.00

367.18

9179.55

16500.00

557.10

55710.00

148.50

14850.00

106.00

63.00

1474.20

4.08

95.40

8.83

85.50

166.73

4.08

7.95

114915.82

12396.00

194210.15

16373.78

103424.24

6739.74

1267.20

22809.60

336.99

6065.77

3002.72

633.60

10137.60

168.90

2702.45

841.28

178.20

2851.20

47.32

757.15

696.32

36.90

2361.60

9.79

626.69

8065.28

1702.80

27244.80

453.67

7258.75

6005.76

55.80

20534.40

14.69

5405.18

2343.28

56.70

7711.20

15.51

2108.95

2205.44

58.50

7488.00

15.51

1984.90

2828.64

415.80

6652.80

159.11

2545.78

718.08

46.80

4118.40

7.34

646.27

304.64

65.70

1051.20

17.14

274.18

0.00

77.40

0.00

20.40

0.00

14070.72

0.00

0.00

3957.39

12663.65

181.20

63.00

2520.00

4.08

163.08

18.12

85.50

342.00

4.08

16.31

0.00

121.50

0.00

32.63

0.00

0.00

71.10

0.00

18.77

0.00

72.48

54.00

864.00

4.08

65.23

609.28

36.90

2066.40

9.79

548.35

48702.98

5027.40

118753.20

5297.18

43832.68

2460.56

5746.50

11493.00

1107.25

2214.50

157.74

89.10

534.60

23.66

141.97

299.16

167.40

1004.40

44.87

269.24

330.00

279.00

1116.00

74.25

297.00

116.04

99.00

396.00

26.11

104.44

63.42

64.80

907.20

4.08

57.08

4.53

89.10

89.10

4.08

4.08

576.60

162.00

1944.00

43.25

518.94

87.12

2.60

62.40

3.27

78.41

4095.17

6699.50

17546.70

1330.81

3685.65

5120.56

1352.70

10821.60

576.06

4608.50

4163.20

3516.30

14065.20

936.72

3746.88

1914.72

268.20

6436.80

71.80

1723.25

456.96

65.70

1576.80

17.14

411.26

275.60

115.20

921.60

31.01

248.04

116.08

48.60

388.80

13.06

104.47

1120.60

2964.60

11858.40

252.14

1008.54

4242.96

415.80

9979.20

159.11

3818.66

195.84

86.40

2073.60

7.34

176.26

1795.20

46.80

6177.60

12.24

1615.68

17588.40

0.00

0.00

3957.39

15829.56

21106.08

0.00

0.00

3957.39

18995.47

130.56

111.60

446.40

29.38

117.50

431.48

35.10

982.80

13.87

388.33

18.12

54.00

216.00

4.08

16.31

108.72

69.30

1663.20

4.08

97.85

79.78

0.00

0.00

17.95

71.80

1316.70

69.30

4573.80

17.96

1185.03

60181.56

9219.60

72181.80

10078.70

54163.40

0.00

203.80

0.00

243.97

0.00

141610.95

532.20

186802.20

363.11

127449.86

141610.95

736.00

186802.20

607.08

127449.86

7680.84

1357.20

16286.40

576.06

6912.76

0.00

0.00

0.00

293.74

0.00

1414.32

823.50

9882.00

106.07

1272.89

359.04

213.30

4692.60

14.69

323.14

54.36

48.60

583.20

4.08

48.92

1920.24

3527.10

21162.60

288.04

1728.22

1240.20

115.20

4147.20

31.01

1116.18

1436.40

65.70

4730.40

17.96

1292.76

2937.60

274.50

9882.00

73.44

2643.84

1631.88

152.10

5475.60

40.80

1468.69

4242.96

396.00

9504.00

159.11

3818.66

195.84

65.70

1576.80

7.34

176.26

1795.20

46.80

6177.60

12.24

1615.68

54.36

54.90

658.80

4.08

48.92

1827.84

147.60

6199.20

39.17

1645.06

0.00

65.70

0.00

17.96

0.00

271.80

73.80

4428.00

4.08

244.62

391.68

111.60

1339.20

29.38

352.51

21106.08

0.00

0.00

3957.39

18995.47

261.36

2.60

187.20

3.27

235.22

239.40

0.00

0.00

17.96

215.46

49061.40

7541.90

106912.80

5697.84

44155.26

0.00

13298.40

0.00

1015.05

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

274.50

0.00

77.52

0.00

0.00

153.00

0.00

43.25

0.00

0.00

115.20

0.00

32.63

0.00

0.00

65.70

0.00

18.77

0.00

0.00

367.20

0.00

103.63

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

153.00

0.00

43.25

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

42.30

0.00

11.42

0.00

0.00

153.00

0.00

43.25

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

24.30

0.00

7.34

0.00

0.00

42.30

0.00

12.24

0.00

0.00

80.10

0.00

22.85

0.00

0.00

116.10

0.00

32.63

0.00

0.00

68.40

0.00

4.08

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

301.60

0.00

576.06

0.00

0.00

372.80

0.00

446.33

0.00

0.00

52.00

0.00

62.01

0.00

0.00

24.80

0.00

29.38

0.00

0.00

25.60

0.00

31.01

0.00

0.00

14.60

0.00

17.96

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

19.80

0.00

23.66

0.00

0.00

92.60

0.00

159.11

0.00

0.00

14.60

0.00

7.34

0.00

0.00

10.40

0.00

12.24

0.00

0.00

0.00

0.00

334.54

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

31.40

0.00

17.96

0.00

0.00

12.20

0.00

4.08

0.00

0.00

12.40

0.00

14.69

0.00

0.00

15.40

0.00

18.77

0.00

4656.40

0.00

10093.37

0.00

10551.86

59515.20

33566.57

16838.08

9496.68

134.16

105.30

421.20

30.19

120.74

261.12

50.40

806.40

14.69

235.01

30.23

71.10

94.80

20.40

27.20

2237.52

1779.30

7117.20

503.44

2013.77

13214.89

61521.30

42006.17

17406.80

11893.40

0.00

21412.80

0.00

6057.66

0.00

0.00

107.10

0.00

30.19

0.00

0.00

48.60

0.00

13.87

0.00

0.00

65.70

0.00

18.77

0.00

0.00

1710.90

0.00

483.86

0.00

23345.10

0.00

6604.34

0.00

7680.84

1357.20

16286.40

576.06

6912.76

14587.36

269.10

46554.30

75.89

13128.62

6117.28

111.60

19306.80

31.82

5505.55

2651.85

416.70

6250.50

159.11

2386.67

36935.64

0.00

0.00

3957.39

33242.08

122.40

65.70

985.50

7.34

110.16

834.00

132.30

2646.00

37.53

750.60

1197.08

46.80

3861.00

13.06

1077.37

221.25

63.00

3076.92

4.08

199.12

4.35

85.50

82.08

4.08

3.91

1044.72

45.90

3304.80

13.06

940.25

2203.20

1270.80

38124.00

66.10

1982.88

1686.30

178.20

5346.00

50.59

1517.67

54.36

54.90

658.80

4.08

48.92

837.90

136.80

5745.60

17.96

754.11

424.32

111.60

1339.20

31.82

381.89

76602.85

4346.10

153567.90

5049.96

68942.56

10241.12

1329.30

21268.80

576.06

9217.01

16983.68

263.70

58805.10

68.54

15285.31

7075.79

109.80

24485.40

28.56

6368.21

5657.28

408.60

13075.20

159.11

5091.55

63318.24

0.00

0.00

3957.39

56986.42

261.12

64.80

2073.60

7.34

235.01

520.38

129.60

1814.40

33.45

468.34

2393.60

45.90

8078.40

12.24

2154.24

232.30

61.20

3138.34

4.08

209.07

8.48

84.60

158.37

4.08

7.63

1218.24

45.00

4320.00

11.42

1096.42

5875.20

1270.80

101664.00

66.10

5287.68

3988.80

174.60

13968.00

44.87

3589.92

72.48

53.10

849.60

4.08

65.23

1117.20

134.10

7509.60

17.96

1005.48

507.68

109.80

1756.80

28.56

456.91

119471.59

4284.90

262965.61

5023.84

107524.43

0.00

1513.40

0.00

838.80

0.00

0.00

0.90

0.00

529.56

0.00

0.00

162.90

0.00

47.32

0.00

0.00

7126.20

0.00

547.51

0.00

0.00

3598.20

0.00

282.32

0.00

0.00

274.50

0.00

79.15

0.00

0.00

122.40

0.00

35.06

0.00

0.00

115.20

0.00

33.45

0.00

0.00

65.70

0.00

18.77

0.00

0.00

1117.80

0.00

323.12

0.00

0.00

396.00

0.00

159.11

0.00

0.00

86.40

0.00

7.34

0.00

0.00

45.90

0.00

13.06

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

117.90

0.00

34.27

0.00

0.00

61.20

0.00

17.96

0.00

0.00

80.10

0.00

22.85

0.00

0.00

37.80

0.00

10.61

0.00

0.00

55.80

0.00

4.08

0.00

0.00

69.30

0.00

4.08

0.00

15047.60

0.00

6965.79

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

256892.80

0.00

265695.83

0.00

2468751.47

845227.30

4803152.45

508029.84

2221876.29

2% on Gross Amt. of Bill

on Gross Amt. of Bill

@ 1% on Gross Amt. of Bill

11 KV Mohali Feeder

L.D. if any
to Contractor

NA

44437.53

188921.64

49375.03

94460.82

24687.51

4519769.98

2103376.22

807,878
3,711,892

2,103,376

E (BILL OF EXCHANGE)

5,815,268

Net previous payable amount


Net present payable amount
Net Cumulative amount

2705517
5815268
8520785

100% value of DTR & conductor installed in above feeder

Unit

Qty

Ex-works
Cost per unit
Rs.

100% Gross
Value of
Transformer,
Conductor,Met
er & Cable
Rs.

2
uminum wound conventional type outdoor 3 phase
rmer on single pole tangent location.

Nos

25

43768

1094200.00

opper wound conventional type outdoor 3 phase


rmer on single pole tangent location.

Nos

18

38098

685764.00

uminum wound conventional type outdoor 3 phase


rmer on single pole end location.

Nos

27

43784

1182168.00

opper wound conventional type outdoor 3 phase


rmer on single pole end location.

Nos

38206

229236.00

Nos

43908

263448.00

Kms

48.98

13287.00

650730.83

Mtr

2036

13.00

26468.00

e conductor of LT line with PVC cable 4 core


m & 2 core unarmored 2.5 sq mm.

Kms

8.100

26826.000

217290.60

d state (static) 3 phase 4 wire 10-40 amps with optical


y carbonate enclosure.

Nos

351

2661

934011.00

uminum wound conventional type outdoor 3 phase


rmer after removal of existing 63 KVA 11/0.4 KV and
sformers on existing D.P.

ne 3 phase to 11 KV 3 phase line on existing pole and


ting damaged conductor by AAA conductor 34 sq

sq. mm 'weasel' for Jumpering

S COST OF MAJOR MATERIAL


S COST OF OTHER MATERIAL

5283316.43
4162765.74

Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009

Damoh North
NARSINGARH

11kV Feeder Name

: PIPARIYA

Format of Bill on operational acceptance of 11 kV CHIROLA PIPARIYA feeder

Sr.No.

Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3


Phase distribution transformer.

No

33

30

43768.00

1444344.00

1313040.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

33

37

1472.00

48576.00

54464.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised


Channel 75x40x6 mm length 1600 mm(11.36 Kg)

No

33

30

700.00

23100.00

21000.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

33

30

61.00

2013.00

1830.00

11 KV DO fuse unit.

No

99

90

1389.00

137511.00

125010.00

11 KV DO fuse wire 1.5 amp.

No

99

90

40.00

3960.00

3600.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanised Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

33

30

419.00

13827.00

12570.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

33

30

61.00

2013.00

1830.00

11 KV L.A.

No

99

90

397.00

39303.00

35730.00

11 KV pin insulator

No

99

90

125.00

12375.00

11250.00

11 KV GI Pin

No

99

90

72.00

7128.00

6480.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-1) Galvanized Channel 75x40x6 mm, length 1150
mm(16.4 Kg)

No.

66

60

601.00

39666.00

36060.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No

66

60

458.00

30228.00

27480.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

66

60

53.00

3498.00

3180.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

66

60

430.00

28380.00

25800.00

12

Stay wire 7/10 SWG (5.5 Kg per stay)

Kg

11

363

330

215.00

78045.00

70950.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

66

60

94.00

6204.00

5640.00

14

GI wire 8 SWG.

Kg

264

240

40.00

10560.00

9600.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

462

420

68.00

31416.00

28560.00

16

Galvanized washer

Kg

33

30

94.00

3102.00

2820.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

13.2

12

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

16.5

15

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40


Amp connected through PVC cable insulated 4 core unarmoured 25
sq.mm to LT bushing of DTR and fixing 4 No 3 Phase 4 wire energy
meters (excluding cost of meter) as per technical specific

Set

33

30

9663.00

318879.00

289890.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

660

600

13.00

8580.00

7800.00

21

Earthing of single pole Sub-station as per (drawing NoADB/HVDS/EZ-03)

Set

33

30

480.00

15840.00

14400.00

22

Barbed wire

Kg

3.5

115.5

105

40.00

4620.00

4200.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1485

1350

13.00

19305.00

17550.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

132

100

0.00

0.00

0.00

2332473.00

2130734.00

10

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3


phase distribution transformer

No

17

18

38098

647666.00

685764.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

17

33

1473

25041.00

48609.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

17

18

700

11900.00

12600.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

17

18

61

1037.00

1098.00

11 KV DO fuse unit.

No

51

54

1390

70890.00

75060.00

11 KV DO fuse wire 1 amp.

No

51

54

40

2040.00

2160.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

17

18

419

7123.00

7542.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

17

18

61

1037.00

1098.00

11 KV L.A.

No

51

54

397

20247.00

21438.00

11 KV PIN insulator

No

51

54

125

6375.00

6750.00

11 KV GI Pin

No

51

54

72

3672.00

3888.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1


Galvanized Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

34

36

601

20434.00

21636.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

34

36

458

15572.00

16488.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

34

36

53

1802.00

1908.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

34

36

430

14620.00

15480.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

187

198

51

9537.00

10098.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

34

36

94

3196.00

3384.00

14

GI wire 8 SWG.

Kg

136

144

51

6936.00

7344.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

238

252

68

16184.00

17136.00

16

Galvanized washer

Kg

17

18

94

1598.00

1692.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.8

7.2

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

8.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25


Amp connected through PVC insulated cable 4 core unarmoured 25
Sq. mm to LT bushing and fixing 3 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification o

Set

17

18

8529

144993.00

153522.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

340

360

13

4420.00

4680.00

10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

22
23
24

Set

17

18

480

8160.00

Barbed wire

Kg

3.5

HT tape to cover the LT bushing of DTR

Mtr

45

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

59.5

63

40

2380.00

2520.00

765

810

13

9945.00

10530.00

51

34

0.00

0.00

1056805.00

1141065.00

SCHEDULE NO.2 TOTAL

8640.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3


phase distribution transformer

No

26

33

43784.00

1138384.00

1444872.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

26

50

1473.00

38298.00

73650.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

26

33

700.00

18200.00

23100.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

26

33

61.00

1586.00

2013.00

11 KV DO fuse unit.

No

78

99

1390.00

108420.00

137610.00

11 KV DO fuse wire 1.5 Amp.

No

78

99

40.00

3120.00

3960.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

26

33

419.00

10894.00

13827.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

26

33

61.00

1586.00

2013.00

11 KV L.A.

No

78

99

397.00

30966.00

39303.00

11 KV disc insulator

No

78

99

292.00

22776.00

28908.00

11 KV strain hardware

No

78

99

72.00

5616.00

7128.00

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length 1150
mm(16.4 Kg)

No.

52

66

601.00

31252.00

39666.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

52

66

458.00

23816.00

30228.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

52

66

53.00

2756.00

3498.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

52

66

432.00

22464.00

28512.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

286

363

216.00

61776.00

78408.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

52

66

94.00

4888.00

6204.00

14

GI wire 8 SWG.

Kg

208

264

40.00

8320.00

10560.00

10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

15

Galvanized Nuts and bolts (assorted size )

Kg

14

364

462

69.00

25116.00

31878.00

16

Galvanized washer

Kg

26

33

94.00

2444.00

3102.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

10.4

13.2

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

13

16.5

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40


Amp connected through PVC cable insulated 4 core unarmoured 25
sq. mm to LT bushing and fixing 4 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification o

Set

26

33

9715.00

252590.00

320595.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

520

660

13.00

6760.00

8580.00

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

26

33

482.00

12532.00

15906.00

22

Barbed wire

Kg

3.5

91

115.5

40.00

3640.00

4620.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1170

1485

13.00

15210.00

19305.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

104

104

0.00

0.00

0.00

1853410.00

2377446.00

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


type) out door 3 phase distribution transformer

(conventional

No

22

12

38206.00

840532.00

458472.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

22

27

1477.00

32494.00

39879.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No

22

12

702.00

15444.00

8424.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

22

12

61.00

1342.00

732.00

11 KV DO fuse unit.

No

66

36

1394.00

92004.00

50184.00

11 KV DO fuse wire 1 Amp.

No

66

36

40.00

2640.00

1440.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

22

12

420.00

9240.00

5040.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

22

12

61.00

1342.00

732.00

11 KV L.A.

No

66

36

398.00

26268.00

14328.00

11 KV disc insulator

No

66

36

293.00

19338.00

10548.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11 KV strain hardware

No

66

36

72.00

4752.00

2592.00

Transformer mounting structure as per drawing


No(drg.No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

44

24

603.00

26532.00

14472.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

44

24

459.00

20196.00

11016.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

44

24

53.00

2332.00

1272.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

44

24

431.00

18964.00

10344.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

242

132

51.00

12342.00

6732.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

44

24

94.00

4136.00

2256.00

14

GI wire 8 SWG.

Kg

176

96

51.00

8976.00

4896.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

308

168

69.00

21252.00

11592.00

16

Galvanized washer

Kg

22

12

94.00

2068.00

1128.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

8.8

4.8

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture
1:3:6)

Cmt

0.5

11

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25


Amp connected through PVC cable insulated 4 core unarmoured 25
sq. mm to LT bushing and fixing 4 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification o

Set

22

12

8553.00

188166.00

102636.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

440

240

13.00

5720.00

3120.00

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

22

12

481.00

10582.00

5772.00

22

Barbed wire

Kg

3.5

77

42

40.00

3080.00

1680.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

990

540

13.00

12870.00

7020.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

66

30

0.00

0.00

0.00

1382612.00

776307.00

395172.00

395172.00

10

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3


phase distribution transformer

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

No

Nodal Officer
MPPKVVCL
Damoh(North) Division

43908

Project Manager
MPPKVVCL
Damoh

Removal of higher capacity distribution transformer i.e. 63 KVA and


above from existing DP

No

0.00

0.00

11 KV DO fuse unit.

No

27

27

1394

37638.00

37638.00

11 KV DO fuse wire 1.5 Amp.

No

27

27

40

1080.00

1080.00

11 KV LA

No

27

27

398

10746.00

10746.00

Fixing and installation of new LT Meter-cum-Protection Box having


LT 3 phase MCCB 40 Amp connected through PVC cable insulated 4
core unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase
4 wire energy meter (excluding cost of meter) as per techn

Set

9694

87246.00

87246.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

180

180

13

2340.00

2340.00

Galvanized Nuts & bolts (assorted size)

Kg

36

36

69

2484.00

2484.00

Galvanized washer

Kg

0.5

4.5

4.5

94

423.00

423.00

10

Barbed wire

Kg

63

63

40

2520.00

2520.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

18

18

59

1062.00

1062.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

405

405

13

5265.00

5265.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

36

36

0.00

0.00

545976

545976

0.00

0.00

37638.00

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63


KVA on existing doubble pole Structure

Nos

13

SCHEDULE NO. 5B Total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

39

27

1394

54366.00

11 Kv Do Fuse Wire 1.5 Amp.

No

39

27

40

1560.00

1080.00

11 Kv L.A.

No

39

27

398

15522.00

10746.00

Fixing and installation of new LT Meter-cum-Protection Box having


LT 3 phase MCCB 40 Amp connected through PVC cable insulated 4
core unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase
4 wire energy meter (excluding cost of meter) as per techn

Set

13

9694

126022.00

87246.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

AAA conductor 34 sq.mm weasel for connection

Mtr

20

260

180

13

3380.00

2340.00

Galvanized Nuts & bolts (assorted size)

Kg

Galvanized washer

Kg

0.5

52

36

69

3588.00

2484.00

6.5

4.5

94

611.00

Barbed wire

Kg

91

423.00

63

40

3640.00

2520.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

26

18

59

1534.00

1062.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

585

405

13

7605.00

5265.00

11

consumer indexing

Nos

37

36

0.00

0.00

217828.00

150804.00

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D
1

`Additional LT Distribution box(25kva)

Set

9694

87246.00

48470.00

`Additional LT Distribution box(16kva)

set

8553

0.00

0.00

18247

87246

48470

SCHEDULE NO. 5D

Total

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(Drg.no.ADB/HVDS/EZ-04)

No

15

180

72

1610.00

289800.00

115920.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/


EZ-06)

No

15

180

72

129.00

23220.00

9288.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

180

72

247.00

44460.00

17784.00

11 KV Pin insulator

No

45

540

216

125.00

67500.00

27000.00

11 KV GI Pins

No

45

540

216

70.00

37800.00

15120.00

Jointing sleeves suitable for existing conductor.

No

72

94.00

6768.00

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

180

72

118.00

21240.00

8496.00

Galvanized 16mm Stay set complete with turn buckle and anchor
plate (Drg. no. ADB/HVDS/ EZ-14)

No

65

21

440.00

28600.00

9240.00

Stay clamp(Galvanized flat 50x6mm)

Set

65

21

70.00

4550.00

1470.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture1:3:6)

Kg

11

357.5

115.5

51.00

18232.50

5890.50

Cmt

0.4

13

4.2

0.00

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

180

72

156.00

28080.00

11232.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

180

72

59.00

10620.00

4248.00

14

Numbering of pole

No

15

180

72

0.00

0.00

0.00

15

Binding wire and tape

Kg

48

13.00

624.00

0.00

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

216

86.4

69.00

14904.00

5961.60

17

Galvanized washer

Kg

12

4.8

94.00

1128.00

451.20

18

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

92

42

0.00

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

9.376

6.227

0.00

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

9.376

6.227

0.00

0.00

0.00

597526.50

232101.30

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(drg.no.ADB/HVDS/EZ-04)

No

15

177

134

1638

289926.00

219492.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/


EZ-06)

No

15

177

134

131

23187.00

17554.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

177

134

251

44427.00

33634.00

11 KV Pin insulator

No

45

531

402

128

67968.00

51456.00

11 KV GI Pins

No

45

531

402

71

37701.00

28542.00

Jointing sleeves suitable for existing conductor.

No

70.8

96

6796.80

0.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

177

134

120

21240.00

16080.00

Galvanized 16mm Stay set complete with turn buckle and anchor
plate (drg. no. ADB/HVDS/ EZ-14)

No

64

40

448

28672.00

17920.00

Stay clamp(Galvanized flat 50x6mm)

Set

64

40

71

4544.00

2840.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

352

220

52

18304.00

11440.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture


1:3:6)

Cmt

0.4

12.8

0.00

0.00

12

Removal of existing conductor from LT line.

Ckt Km

10.776

8.487

0.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

177

134

158

27966.00

21172.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

177

134

60

10620.00

8040.00

15

Numbering of pole

No

15

177

134

0.00

0.00

16

Binding wire and tape

Kg

47.2

13

613.60

0.00

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

212.4

160.80

70

14868.00

11256.00

18

Galvanized washer

Kg

11.8

8.93

95

1121.00

848.35

19

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

73

85

0.00

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

32.328

43.254

13287

429542.14

574715.90

1027496.54

1014990.25

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no.


ADB/HVDS/ EZ-13)

No

15

123

170

36.00

4428.00

6120.00

Shackle insulator(90x75 mm)

No

15

123

170

126.00

15498.00

21420.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

5.769

1.162

0.00

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

7.323

10.20

26826.00

196446.80

273625.20

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

1.230

6219.00

7649.37

0.00

GI wire 5 mm for support of cable

Kg

150

1230

1700

62.00

76260.00

105400.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg.
No. ADB/HVDS/
EZ-14)

No

22

16

462.00

10164.00

7392.00

Stay clamp(Galvanized flat 50x6mm)

Set

22

16

71.00

1562.00

1136.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

121

88

52.00

6292.00

4576.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having
concreting mixture 1:3:6

Cmt

0.2

4.4

3.2

0.00

0.00

0.00

No

13

20

0.00

0.00

0.00

132

108

619.00

81708.00

66852.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50


x 6 mm with back Patti of flat at end pole for giving supply to pump
consumer. (drg. no. ADB/HVDS/
EZ-12)(only for permant
consumer)

Set

13

MS nut & bolts (assorted size)

Kg

24.6

34

70.00

1722.00

2380.00

14

Washer

Kg

0.25

2.05

2.83

95.00

194.75

268.85

401924.92

489170.05

SCHEDULE NO.8 TOTAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long


duly drilled holes for top clamp and V-cross arm fitting (if ground
clearances is not sufficient).

No

22

22

1408.00

30976.00

30976.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No

22

16

704.00

15488.00

11264.00

Back clits/clamp for tightening the guarding cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

No

22

16

198.00

4356.00

3168.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No

88

64

41.00

3608.00

2624.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

22

16

1892.00

41624.00

30272.00

GI wire 8 SWG for earthing pole

Kg

22

542

62.00

1364.00

33604.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

187

136

63.00

11781.00

8568.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No


lacing

Kg

16

176

128

65.00

11440.00

8320.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no.
ADB/HVDS/ EZ-09)

Set

22

16

462.00

10164.00

7392.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

121

88

52.00

6292.00

4576.00

11

Stay clamp of Galvanized flat 50x6 mm

No

22

16

73.00

1606.00

1168.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

16.5

12

86.00

1419.00

1032.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio
1:3:6

Cmt

0.4

4.4

3.2

0.00

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

55

40

70.00

3850.00

2800.00

15

Galvanized washer

Kg

0.5

5.5

95.00

522.50

380.00

16

Aluminum binding wire

Kg

0.3

3.3

2.4

135.00

445.50

324.00

17

Aluminum binding tape

Kg

0.3

3.3

2.4

79.00

260.70

189.60

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

22

16

60.00

1320.00

960.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

77

56

41.00

3157.00

2296.00

149673.70

149913.60

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

12770.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

594.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

1116.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

1240.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

440.00

Galvanized nuts & bolts (assorted size)

Kg

14

72.00

504.00

1008.00

Galvanized washer

Kg

0.5

0.5

99.00

49.50

99.00

T clamp for jumper

No

12

180.00

1080.00

2160.00

AAA conductor 34 sq mm weasel

Mtr

12

12

24

13.00

156.00

312.00

9869.50

19739.00

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

76

1503

114228.00

9018.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M


(53.4 kg) (Drg.no.ADB/EZ-26)

Set

38

3907

148466.00

11721.00

11KV disc insulator

No.

228

18

298

67944.00

5364.00

11KV strain hardware

No.

228

18

73

16644.00

1314.00

11KV pin insulator

No.

76

128

9728.00

768.00

11KV GS Pin

No.

76

54

4104.00

324.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps
made out of horizontal and cross bracing galvanised angle
50x50x6mm (45Kg) (Drg.no.ADB/EZ-26)

Set

38

3294

125172.00

9882.00

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchor plate. (Drg.no.ADB/HDVS/EZ-14)

Set

228

18

462

105336.00

8316.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm
(1.35Kg)

No.

228

18

96

21888.00

1728.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

1254

99

52

65208.00

5148.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete
mixture 1:3:6).

Cmt

38

0.00

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture


1:3:6).

Cmt

1.2

45.6

3.6

0.00

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

38

124

4712.00

372.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

266

21

39

10374.00

819.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

38

60

2280.00

180.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

228

18

77

17556.00

1386.00

17

Numbering of DP

No

38

0.00

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

228

66

77

17556.00

5082.00

731196.00

61422.00

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps
with optical port

No

1019

0.00

0.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with
optical port

No

380

345

2661.00

1011180.00

918045.00

1011180.00

918045.00

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

20

1508.00

30160.00

12064.00

Back filling of pole with boulders and ramming.

No

20

0.00

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no.


ADB/HVDS/EZ-4R)

No

20

915.00

18300.00

7320.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no.


ADB/HVDS/EZ-21)

No

20

237.00

4740.00

1896.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

20

54.00

1080.00

432.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm


2.2M (53.4Kg)

Set

20

3919.00

78380.00

31352.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

120

260

128.00

15360.00

33280.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

120

48

73.00

8760.00

3504.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

60

24

305.00

18300.00

7320.00

10

11KV strain hardware

No

60

24

169.00

10140.00

4056.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator


and anchor plate. (Drg. no. ADB/HVDS/EZ-14)

No

40

16

440.00

17600.00

7040.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

40

16

73.00

2920.00

1168.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

220

88

52.00

11440.00

4576.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

20

61.00

1220.00

488.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

70

28

164.00

11480.00

4592.00

16

Aluminium winding wire & tape

Kg.

20

73.00

1460.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

17

Galvanised nuts & bolts with washer

Kg

100

40

82.00

8200.00

3280.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

20

124.00

2480.00

992.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture
1:3:6)

Cmt

0.4

13.2

0.00

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

120

48

13.00

1560.00

624.00

21

Numbering of pole

No.

20

0.00

0.00

0.00

243580.00

123984.00

SCHEDULE NO.13 TOTAL

SCHEDULE NO. 14

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

No

14776

0.00

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

0.00

11 KV disc insulator

No

27

305

0.00

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

0.00

11 KV pin insulator

No

128

0.00

0.00

11 KV GS Pin

No

73

0.00

0.00

11 KV LA

No

408

0.00

0.00

11 KV isolator (600 amp)

No

23055

0.00

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

No

170

0.00

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

No

12

170

0.00

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

0.00

22

Cable trench for laying control cable.

Job

0.00

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

0.00

0.00

0.00

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

0.00

11 KV Pin insulator

No.

36

128

0.00

0.00

11 KV GI Pins

No.

36

73

0.00

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor


plate (drg. No. ADB/HVDS/EZ-14)

Set

463

0.00

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

0.00

12

Back filling of poles with boulders

No.

12

0.00

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

0.00

15

Danger Boards

No.

12

61

0.00

0.00

16

Binding wire and tape

Kg.

62

0.00

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

0.00

0.00

0.00

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16
Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched


XLPE Cable including 3 % sag( 3 PHASE CABLE)

Km.

1.03

1.174

0.000

66128.00

77634.27

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

26

117.00

3042.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

60

104

56.00

5824.00

0.00

Nuts and bolts

Kg.

8.67

0.00

79.00

684.67

0.00

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar) as per Drg No. ADB/EZ/72

No.

15

26

1977.00

51402.00

0.00

0.00

0.00

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17 (1)


1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

Km.

1.03

0.125

0.000

23792

2974.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

0.00

119

595.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm +


1x16sqmm + 1x35sqmm

No.

30

10

0.00

54

540.00

0.00

Nuts and bolts

Kg.

0.04

0.00

73

2.92

0.00

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar) as per Drg No. ADB/EZ/72

No.

15

0.00

1901

9505.00

0.00

SCHEDULE NO.17(1) TOTAL

13616.92

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

52

27

1508

78416.00

40716.00

11 KV Disc Insulator

Nos

312

162

299

93288.00

48438.00

11 KV Strain Hardware

Nos

312

162

124

38688.00

20088.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

52

27

463

24076.00

12501.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

36.4

18.9

0.00

0.00

Stay clamps

Set

52

27

73

3796.00

1971.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

11 KV Top clamp.

Nos.

52

27

147

7644.00

3969.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

286

148.5

52

14872.00

7722.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

115.44

70

8080.80

0.00

10

Washers

Kg

0.08

4.16

2.16

95

395.20

205.20

11

PG clamps

Nos

312

162

51

15912.00

8262.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

104

54

1412

146848.00

76248.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

Nos

104

54

198

20592.00

10692.00

14

11KV Danger Board

Nos

52

27

61

3172.00

1647.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

182

94.5

152

27664.00

14364.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

52

27

124

6448.00

3348.00

489892.00

250171.20

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

28

1477

0.00

41356.00

11 KV Disc Insulator

Nos

369

293

0.00

108117.00

11 KV Strain Hardware

Nos

369

122

0.00

45018.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

56

454

0.00

25424.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

25.2

0.00

0.00

Stay clamps

Set

56

72

0.00

4032.00

11 KV Top clamp.

Kg

53

144

0.00

7632.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

308

51

0.00

15708.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

89.74

68

0.00

6102.32

10

Washers

Kg

0.117

3.276

94

0.00

307.94

11

PG clamps

Nos

168

50

0.00

8400.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

122

1383

0.00

168726.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

Nos

122

194

0.00

23668.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

14

11KV Danger Board

Nos

28

59

0.00

1652.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

98

149

0.00

14602.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

28

122

0.00

3416.00

0.00

474161.26

SCHEDULE NO.18B TOTAL

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

No.

7567

7567.00

0.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

0.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

meter

25

25

181

4525.00

0.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M


(53.4 kg) (Drg.no.ADB/EZ-26)

Set

3998

3998.00

0.00

11 KV Disc Insulator

No.

305

1830.00

0.00

11 KV strain set with hard ware

Set

136

816.00

0.00

11 KV Pin Insulator

No.

128

256.00

0.00

11 KV G.I.Pin

No.

73

146.00

0.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four
back clamps

Set

1242

1242.00

0.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

96

192.00

0.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

0.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of


pole and @ 0.2 cmt. per stay

Cmt.

0.00

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

0.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

0.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

0.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

0.00

19

11 KV danger board
EZ-08)

No.

62

62.00

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

(Drg. no. ADB/HVDS/

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

SCHEDULE NO.19 TOTAL

45299.50

0.00

1284464.00

0.00

SCHEDULE NO.20 TOTAL

1284464.00

0.00

Grand Total of All Schedules

13482069.58

10904499.66

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature


analyzer (LSA) (Offline Microprocessor based distance fault
analyzer) including training for use of LSA at circle level to the
officers/staff.

No

1284464

Deduction of Income

Deduction of VA

Deduction of Welfare
Net payable amount

Ded

Net

TOTAL AMOUNT F

Total Cumulative Amount of 11 KV Chirola Pipariya Feeder.

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Total Previous LD Deducted amount

1111273

Total LD Deductable amount from this bills

980987

Total Cumulative LD Deducted amount

2092260

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Total 100% value of DTR & conduc


Schedule
Nos

Particulars

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 p
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 pha


distribution transformer on single pole tangent location.

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 p


distribution transformer on single pole end location.

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 pha


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 p


distribution transformer after removal of existing 63 KVA 11/0.4 K
and above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on existing p


and replacement of existing damaged conductor by AAA conduct
sq mm weasel

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4 core


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

TOTAL EX WORKS COST OF OTHER MATERIAL

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

ate

Unit I & C
charges
(Rs.)

20% of unit EXW


Total I&C Amt
of DTR &
Total I&C Amt
as per
conductor and Total payable amount of
as per actual
santioned
90% of unit EXW
plant (Rs)
installed Qty.
estimate
of rest of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

5412.51

178612.83

162375.30

8753.60

262608.00

4871.26

146137.77

640.07

21122.31

23682.59

1324.80

49017.60

576.06

21314.33

64.37

2124.21

1931.10

630.00

18900.00

57.93

1737.99

4.53

149.49

135.90

54.90

1647.00

4.08

122.31

117.86

11668.14

10607.40

1250.10

112509.00

106.07

9546.66

9.97

987.03

897.30

36.00

3240.00

8.97

807.57

31.73

1047.09

951.90

377.10

11313.00

28.56

856.71

4.53

149.49

135.90

54.90

1647.00

4.08

122.31

96.1

9513.90

8649.00

357.30

32157.00

86.49

7784.10

30.83

3052.17

2774.70

112.50

10125.00

27.75

2497.23

17.23

1705.77

1550.70

64.80

5832.00

15.51

1395.63

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

253.85

16754.10

15231.00

540.90

32454.00

228.47

13707.90

58.93

3889.38

3535.80

412.20

24732.00

53.04

3182.22

19.95

1316.70

1197.00

47.70

2862.00

17.96

1077.30

176.79

11668.14

10607.40

387.00

23220.00

159.11

9546.66

29.92

10860.96

9873.60

193.50

63855.00

26.93

8886.24

8.16

538.56

489.60

84.60

5076.00

7.34

440.64

9.97

2632.08

2392.80

36.00

8640.00

8.97

2153.52

4.53

2092.86

1902.60

61.20

25704.00

4.08

1712.34

4.53

149.49

135.90

84.60

2538.00

4.08

122.31

4397.10

58041.72

52765.20

0.00

0.00

3957.39

47488.68

4397.10

72552.15

65956.50

0.00

0.00

3957.39

59360.85

1082.50

35722.50

32475.00

8696.70

260901.00

974.25

29227.50

2.72

1795.20

1632.00

2.60

1560.00

2.45

1468.80

116.95

3859.35

3508.50

432.00

12960.00

105.26

3157.65

9.97

1151.54

1046.85

36.00

3780.00

8.97

942.17

3.63

5390.55

4900.50

11.70

15795.00

3.27

4410.45

359.02

47390.64

35902.00

0.00

0.00

323.12

32311.80

505938.35

457244.04

24042.70

993072.60

15628.82

411519.64

5412.51

92012.67

97425.18

7619.60

137152.80

4871.26

87682.66

640.07

10881.19

21122.31

1325.70

43748.10

576.06

19010.08

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

64.37

1094.29

1158.66

630.00

11340.00

57.93

1042.79

4.53

77.01

81.54

54.90

988.20

4.08

73.39

117.86

6010.86

6364.44

1251.00

67554.00

106.07

5728.00

9.97

508.47

538.38

36.00

1944.00

8.97

484.54

31.73

539.41

571.14

377.10

6787.80

28.56

514.03

4.53

77.01

81.54

54.90

988.20

4.08

73.39

96.1

4901.10

5189.40

357.30

19294.20

86.49

4670.46

30.83

1572.33

1664.82

112.50

6075.00

27.75

1498.34

17.23

878.73

930.42

64.80

3499.20

15.51

837.38

80.69

2743.46

2904.84

540.90

19472.40

72.62

2614.36

64.37

2188.58

2317.32

412.20

14839.20

57.93

2085.59

12.69

431.46

456.84

47.70

1717.20

11.42

411.16

176.79

6010.86

6364.44

387.00

13932.00

159.11

5728.00

29.92

5595.04

5924.16

45.90

9088.20

26.93

5331.74

8.16

277.44

293.76

84.60

3045.60

7.34

264.38

12.69

1725.84

1827.36

45.90

6609.60

11.42

1644.62

4.53

1078.14

1141.56

61.20

15422.40

4.08

1027.40

4.53

77.01

81.54

84.60

1522.80

4.08

73.39

4397.1

29900.28

31659.12

0.00

0.00

3957.39

28493.21

4397.1

37375.35

39573.90

0.00

0.00

3957.39

35616.51

934.72

15890.24

16824.96

7676.10

138169.80

841.25

15142.46

2.72

924.80

979.20

2.60

936.00

2.45

881.28

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

116.95

1988.15

2105.10

432.00

7776.00

105.26

1894.59

9.97

593.22

628.11

36.00

2268.00

8.97

565.30

3.63

2776.95

2940.30

11.70

9477.00

3.27

2646.27

359.02

18310.02

12206.68

0.00

0.00

323.12

10986.01

246439.91

263357.02

21752.20

543647.70

15340.78

237021.32

5412.51

140725.26

178612.83

8756.80

288974.40

4871.26

160751.55

640.07

16641.82

32003.50

1325.70

66285.00

576.06

28803.15

64.37

1673.62

2124.21

630.00

20790.00

57.93

1911.79

4.53

117.78

149.49

54.90

1811.70

4.08

134.54

117.86

9193.08

11668.14

1251.00

123849.00

106.07

10501.33

9.97

777.66

987.03

36.00

3564.00

8.97

888.33

31.73

824.98

1047.09

377.10

12444.30

28.56

942.38

4.53

117.78

149.49

54.90

1811.70

4.08

134.54

96.1

7495.80

9513.90

357.30

35372.70

86.49

8562.51

70.72

5516.16

7001.28

262.80

26017.20

63.65

6301.15

17.23

1343.94

1705.77

64.80

6415.20

15.51

1535.19

80.69

4195.88

5325.54

540.90

35699.40

72.62

4792.99

64.37

3347.24

4248.42

412.20

27205.20

57.93

3823.58

12.69

659.88

837.54

47.70

3148.20

11.42

753.79

176.79

9193.08

11668.14

388.80

25660.80

159.11

10501.33

29.92

8557.12

10860.96

194.40

70567.20

26.93

9774.86

8.16

424.32

538.56

84.60

5583.60

7.34

484.70

9.97

2073.76

2632.08

36.00

9504.00

8.97

2368.87

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.53

1648.92

2092.86

62.10

28690.20

4.08

1883.57

4.53

117.78

149.49

84.60

2791.80

4.08

134.54

4397.1

45729.84

58041.72

0.00

0.00

3957.39

52237.55

4397.1

57162.30

72552.15

0.00

0.00

3957.39

65296.94

1082.5

28145.00

35722.50

8743.50

288535.50

974.25

32150.25

3.63

1887.60

2395.80

2.60

1716.00

3.27

2156.22

116.95

3040.70

3859.35

433.80

14315.40

105.26

3473.42

9.97

907.27

1151.54

36.00

4158.00

8.97

1036.38

3.63

4247.10

5390.55

11.70

17374.50

3.27

4851.50

359.02

37338.08

37338.08

0.00

0.00

323.12

33604.27

393103.75

499768.01

24250.20

1122285.00

15508.05

449791.20

5412.51

119075.22

64950.12

7641.20

91694.40

4871.26

58455.11

640.07

14081.54

17281.89

1329.30

35891.10

576.06

15553.70

64.37

1416.14

772.44

631.80

7581.60

57.93

695.20

4.53

99.66

54.36

54.90

658.80

4.08

48.92

117.86

7778.76

4242.96

1254.60

45165.60

106.07

3818.66

9.97

658.02

358.92

36.00

1296.00

8.97

323.03

31.73

698.06

380.76

378.00

4536.00

28.56

342.68

4.53

99.66

54.36

54.90

658.80

4.08

48.92

97.01

6402.66

3492.36

358.20

12895.20

87.31

3143.12

71.62

4726.92

2578.32

263.70

9493.20

64.46

2320.49

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

17.23

1137.18

620.28

64.80

2332.80

15.51

558.25

80.69

3550.36

1936.56

542.70

13024.80

72.62

1742.90

64.37

2832.28

1544.88

413.10

9914.40

57.93

1390.39

12.69

558.36

304.56

47.70

1144.80

11.42

274.10

176.79

7778.76

4242.96

387.90

9309.60

159.11

3818.66

29.92

7240.64

3949.44

45.90

6058.80

26.93

3554.50

8.16

359.04

195.84

84.60

2030.40

7.34

176.26

12.69

2233.44

1218.24

45.90

4406.40

11.42

1096.42

4.53

1395.24

761.04

62.10

10432.80

4.08

684.94

4.53

99.66

54.36

84.60

1015.20

4.08

48.92

4397.1

38694.48

21106.08

0.00

0.00

3957.39

18995.47

4397.1

48368.10

26382.60

0.00

0.00

3957.39

23744.34

934.72

20563.84

11216.64

7697.70

92372.40

841.25

10094.98

3.63

1597.20

871.20

2.60

624.00

3.27

784.08

116.95

2572.90

1403.40

432.90

5194.80

105.26

1263.06

9.97

767.69

418.74

36.00

1512.00

8.97

376.87

3.63

3593.70

1960.20

11.70

6318.00

3.27

1764.18

359.02

23695.32

10770.60

0.00

0.00

323.12

9693.54

322074.83

183124.11

21962.80

375561.90

15379.13

164811.70

48712.59

48712.59

8781.60

79034.40

4871.26

43841.33

5412.51

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

7887.58

70988.22

70988.22

0.00

0.00

7098.82

63889.40

117.86

3182.22

3182.22

1254.60

33874.20

106.07

2864.00

9.97

269.19

269.19

36.00

972.00

8.97

242.27

97.01

2619.27

2619.27

358.20

9671.40

87.31

2357.34

1082.5

9742.50

9742.50

8724.60

78521.40

974.25

8768.25

3.63

653.40

653.40

2.60

468.00

3.27

588.06

4.53

163.08

163.08

62.10

2235.60

4.08

146.77

4.53

20.39

20.39

84.60

380.70

4.08

18.35

9.97

628.11

628.11

36.00

2268.00

8.97

565.30

4.53

81.54

81.54

53.10

955.80

4.08

73.39

3.63

1470.15

1470.15

11.70

4738.50

3.27

1323.14

359.02

12924.72

12924.72

0.00

0.00

323.12

11632.25

151455.38

151455.38

19405.10

213120.00

13497.54

136309.84

7887.58

0.00

0.00

0.00

0.00

7098.82

0.00

117.86

4596.54

3182.22

1254.60

33874.20

106.07

2864.00

9.97

388.83

269.19

36.00

972.00

8.97

242.27

97.01

3783.39

2619.27

358.20

9671.40

87.31

2357.34

1082.5

14072.5

9742.50

8724.60

78521.40

974.25

8768.25

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

3.63

943.80

653.40

2.60

468.00

3.27

588.06

4.53

235.56

163.08

62.10

2235.60

4.08

146.77

4.53

29.45

20.39

84.60

380.70

4.08

18.35

9.97

907.27

628.11

36.00

2268.00

8.97

565.30

4.53

117.78

81.54

53.10

955.80

4.08

73.39

3.63

2123.55

1470.15

11.70

4738.50

3.27

1323.14

359.02

13283.74

12924.72

0.00

0.00

323.12

11632.25

40482.41

31754.57

10623.50

134085.60

1527.46

28579.11

1082.5

9742.5

5412.5

8724.60

43623.00

974.25

4871.25

934.72

7697.70

0.00

841.25

0.00

2017.22

9742.5

5412.5

16422.3

43623

1815.498

4871.25

391.66

70498.80

28199.52

1449.00

104328.00

352.49

25379.57

31.73

5711.40

2284.56

116.10

8359.20

28.56

2056.10

59.84

10771.20

4308.48

222.30

16005.60

53.86

3877.63

30.83

16648.20

6659.28

112.50

24300.00

27.75

5993.35

17.23

9304.20

3721.68

63.00

13608.00

15.51

3349.51

22.67

1632.24

0.00

84.60

0.00

20.40

0.00

29.01

5221.80

2088.72

106.20

7646.40

26.11

1879.85

176.79

11491.35

3712.59

396.00

8316.00

159.11

3341.33

8.16

530.40

171.36

63.00

1323.00

7.34

154.22

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

12.69

4536.68

1465.70

45.90

5301.45

11.42

1319.13

4397.1

57162.30

18467.82

0.00

0.00

3957.39

16621.04

38.08

6854.40

2741.76

140.40

10108.80

34.27

2467.58

4.53

815.40

326.16

53.10

3823.20

4.08

293.54

19.95

3591.00

1436.40

0.00

0.00

17.96

1292.76

2.72

130.56

0.00

11.70

0.00

2.45

0.00

4.53

978.48

391.39

62.10

5365.44

4.08

352.25

4.53

54.36

21.74

84.60

406.08

4.08

19.57

407.98

37534.16

17135.16

0.00

0.00

367.18

15421.64

4079.78

38252.02

25404.79

0.00

0.00

3671.80

22864.31

5893.02

55252.96

36695.84

0.00

0.00

5303.72

33026.25

336971.91

155232.95

3010.50

208891.17

14069.55

139709.65

436.08

77186.16

58434.72

1474.20

197542.80

392.47

52591.25

35.36

6258.72

4738.24

117.90

15798.60

31.82

4264.42

67.09

11874.93

8990.06

225.90

30270.60

60.38

8091.05

34.45

18292.95

13848.90

115.20

46310.40

31.01

12464.01

19.04

10110.24

7654.08

63.90

25687.80

17.14

6888.67

25.39

1797.61

0.00

86.40

0.00

22.85

0.00

31.73

5616.21

4251.82

108.00

14472.00

28.56

3826.64

176.79

11314.56

7071.60

403.20

16128.00

159.11

6364.44

8.16

522.24

326.40

63.90

2556.00

7.34

293.76

13.6

4787.20

2992.00

46.80

10296.00

12.24

2692.80

4397.1

56282.88

35176.80

0.00

0.00

3957.39

31659.12

4079.78

43963.71

34625.09

0.00

0.00

3671.80

31162.58

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

41.7

7380.90

5587.80

142.20

19054.80

37.53

5029.02

4.53

801.81

607.02

54.00

7236.00

4.08

546.32

19.95

3531.15

2673.30

0.00

0.00

17.96

2405.97

3.63

171.34

0.00

11.70

0.00

3.27

0.00

4.53

962.17

728.42

63.00

10130.40

4.08

655.58

4.53

53.45

40.45

85.50

763.52

4.08

36.41

407.98

29782.54

34678.30

0.00

0.00

367.18

31210.47

3537.62

114364.18

153016.22

2657.40

114943.18

3183.86

137714.59

405054.95

375441.22

5719.20

511190.09

12014.14

337897.10

9.97

1226.31

1694.90

32.40

5508.00

8.97

1525.41

33.54

4125.42

5701.80

113.40

19278.00

30.19

5131.62

7969.17

45974.14

9260.18

0.00

0.00

7172.25

8334.16

3173.16

23237.05

32366.23

5365.20

54725.04

2855.84

29129.61

1813.24

2230.29

0.00

1243.80

0.00

1631.92

0.00

16.32

20073.60

27744.00

55.80

94860.00

14.69

24969.60

176.79

3889.38

2828.64

415.80

6652.80

159.11

2545.78

8.16

179.52

130.56

63.90

1022.40

7.34

117.50

13.6

1645.60

1196.80

46.80

4118.40

12.24

1077.12

4397.1

19347.24

14070.72

0.00

0.00

3957.39

12663.65

407.98

5303.74

8159.60

0.00

0.00

367.18

7343.64

165

21780.00

17820.00

557.10

60166.80

148.50

16038.00

4.53

111.44

154.02

63.00

2142.00

4.08

138.62

4.53

9.29

12.82

85.50

241.97

4.08

11.54

149133.02

121140.27

8042.70

248715.41

16373.78

109026.24

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

374.43

8237.46

8237.46

1267.20

27878.40

336.99

7413.71

187.67

4128.74

3002.72

633.60

10137.60

168.90

2702.45

52.58

1156.76

841.28

178.20

2851.20

47.32

757.15

10.88

957.44

696.32

36.90

2361.60

9.79

626.69

504.08

11089.76

8065.28

1702.80

27244.80

453.67

7258.75

16.32

359.04

8845.44

55.80

30243.60

14.69

7960.90

17.23

3222.01

2343.28

56.70

7711.20

15.51

2108.95

17.23

3032.48

2205.44

58.50

7488.00

15.51

1984.90

176.79

3889.38

2828.64

415.80

6652.80

159.11

2545.78

8.16

987.36

718.08

46.80

4118.40

7.34

646.27

19.04

418.88

304.64

65.70

1051.20

17.14

274.18

22.67

374.06

272.04

77.40

928.80

20.40

244.84

4397.1

19347.24

14070.72

0.00

0.00

3957.39

12663.65

4.53

249.15

181.20

63.00

2520.00

4.08

163.08

4.53

24.92

18.12

85.50

342.00

4.08

16.31

36.26

119.66

87.02

121.50

291.60

32.63

78.32

20.85

68.81

50.04

71.10

170.64

18.77

45.04

4.53

99.66

72.48

54.00

864.00

4.08

65.23

10.88

837.76

609.28

36.90

2066.40

9.79

548.35

58600.57

53449.48

5027.40

134922.24

5297.18

48104.54

1230.28

1230.28

2460.56

5746.50

11493.00

1107.25

2214.50

26.29

78.87

157.74

89.10

534.60

23.66

141.97

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

49.86

149.58

299.16

167.40

1004.40

44.87

269.24

82.5

165.00

330.00

279.00

1116.00

74.25

297.00

29.01

58.02

116.04

99.00

396.00

26.11

104.44

4.53

31.71

63.42

64.80

907.20

4.08

57.08

4.53

2.27

4.53

89.10

89.10

4.08

4.08

48.05

288.30

576.60

162.00

1944.00

43.25

518.94

3.63

43.56

87.12

2.60

62.40

3.27

78.41

2047.59

4095.17

6699.50

17546.70

1330.81

3685.65

640.07

48645.32

3840.42

1352.70

8116.20

576.06

3456.38

1040.8

39550.40

3122.40

3516.30

10548.90

936.72

2810.16

79.78

18189.84

1436.04

268.20

4827.60

71.80

1292.44

19.04

4341.12

342.72

65.70

1182.60

17.14

308.45

34.45

2618.20

206.70

115.20

691.20

31.01

186.03

14.51

1102.76

87.06

48.60

291.60

13.06

78.35

280.15

10645.70

840.45

2964.60

8893.80

252.14

756.41

176.79

40308.12

3182.22

415.80

7484.40

159.11

2864.00

8.16

1860.48

146.88

86.40

1555.20

7.34

132.19

13.6

17054.40

1346.40

46.80

4633.20

12.24

1211.76

4397.1

167089.80

13191.30

0.00

0.00

3957.39

11872.17

4397.1

200507.76

15829.56

0.00

0.00

3957.39

14246.60

32.64

1240.32

97.92

111.60

334.80

29.38

88.13

15.41

4099.06

323.61

35.10

737.10

13.87

291.25

4.53

172.14

13.59

54.00

162.00

4.08

12.23

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.53

1032.84

81.54

69.30

1247.40

4.08

73.39

19.945

757.91

59.84

0.00

0.00

17.95

53.85

19.95

4548.60

1316.70

69.30

4573.80

17.96

1185.03

563764.77

45465.35

9219.60

55279.80

10078.70

40918.81

271.08

0.00

0.00

203.80

0.00

243.97

0.00

403.45

153311.00

139190.25

532.20

183609.00

363.11

125271.23

153311.00

139190.25

736.00

183609.00

607.08

125271.23

640.07

12801.40

5120.56

1357.20

10857.60

576.06

4608.50

326.38

6527.60

0.00

0.00

0.00

293.74

0.00

117.86

2357.20

942.88

823.50

6588.00

106.07

848.59

16.32

326.40

130.56

213.30

1706.40

14.69

117.50

4.53

90.60

36.24

48.60

388.80

4.08

32.62

320.04

6400.80

2560.32

3527.10

28216.80

288.04

2304.29

34.45

4134.00

8957.00

115.20

29952.00

31.01

8061.30

19.95

2394.00

957.60

65.70

3153.60

17.96

861.84

81.6

4896.00

1958.40

274.50

6588.00

73.44

1762.56

45.33

2719.80

1087.92

152.10

3650.40

40.80

979.13

176.79

7071.60

2828.64

396.00

6336.00

159.11

2545.78

8.16

326.40

130.56

65.70

1051.20

7.34

117.50

13.6

2992.00

1196.80

46.80

4118.40

12.24

1077.12

4.53

90.60

36.24

54.90

439.20

4.08

32.62

43.52

3046.40

1218.56

147.60

4132.80

39.17

1096.70

19.95

399.00

0.00

65.70

0.00

17.96

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.53

453.00

181.20

73.80

2952.00

4.08

163.08

32.64

652.80

261.12

111.60

892.80

29.38

235.01

4397.1

35176.80

58041.72

0.00

0.00

3957.39

52237.55

3.63

435.60

174.24

2.60

124.80

3.27

156.82

19.95

399.00

159.60

0.00

0.00

17.96

143.64

93691

85980.16

7541.90

111148.80

5697.84

77382.14

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

25.39

0.00

0.00

80.10

0.00

22.85

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

4867.63

0.00

0.00

16452.90

0.00

4380.87

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

20953.80

0.00

10093.37

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

18708.98

21964.34

0.00

59515.20

0.00

16838.08

0.00

33.54

872.04

0.00

105.30

0.00

30.19

0.00

16.32

1697.28

0.00

50.40

0.00

14.69

0.00

22.67

196.47

0.00

71.10

0.00

20.40

0.00

559.38

14543.88

0.00

1779.30

0.00

503.44

0.00

0.00

61521.30

0.00

17406.80

0.00

6730.73

841.34

0.00

21412.80

0.00

6057.66

0.00

33.54

167.70

0.00

107.10

0.00

30.19

0.00

15.41

154.10

0.00

48.60

0.00

13.87

0.00

20.85

0.83

0.00

65.70

0.00

18.77

0.00

537.62

2688.10

0.00

1710.90

0.00

483.86

0.00

23345.10

0.00

6604.34

0.00

3852.07

640.07

33283.64

17281.89

1357.20

36644.40

576.06

15553.70

84.32

26307.84

13659.84

269.10

43594.20

75.89

12293.86

35.36

11032.32

5728.32

111.60

18079.20

31.82

5155.49

176.79

9193.08

4773.33

416.70

11250.90

159.11

4296.00

4397.1

160054.44

83105.19

0.00

0.00

3957.39

74794.67

8.16

424.32

220.32

65.70

1773.90

7.34

198.29

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

41.7

2168.40

1125.90

132.30

3572.10

37.53

1013.31

14.51

4149.86

2154.74

46.80

6949.80

13.06

1939.26

4.53

522.94

0.00

63.00

0.00

4.08

0.00

4.53

18.84

9.78

85.50

184.68

4.08

8.81

14.51

4527.12

2350.62

45.90

7435.80

13.06

2115.56

73.44

7637.76

3965.76

1270.80

68623.20

66.10

3569.18

56.21

5845.84

3035.34

178.20

9622.80

50.59

2731.81

4.53

235.56

122.31

54.90

1482.30

4.08

110.08

19.95

3630.90

1885.28

136.80

12927.60

17.96

1696.75

35.36

1838.72

954.72

111.60

3013.20

31.82

859.25

270871.58

140373.34

4346.10

225154.08

5049.96

126336.00

640.07

0.00

17921.96

1329.30

37220.40

576.06

16129.76

76.16

0.00

28103.04

263.70

97305.30

68.54

25292.74

31.73

0.00

11708.37

109.80

40516.20

28.56

10537.53

176.79

0.00

9900.24

408.60

22881.60

159.11

8910.22

4397.1

0.00

110806.92

0.00

0.00

3957.39

99726.23

8.16

0.00

456.96

64.80

3628.80

7.34

411.26

37.17

0.00

1970.01

129.60

6868.80

33.45

1773.01

13.6

0.00

4188.80

45.90

14137.20

12.24

3769.92

4.53

0.00

406.52

61.20

5492.09

4.08

365.87

4.53

0.00

14.84

84.60

277.15

4.08

13.36

12.69

0.00

2131.92

45.00

7560.00

11.42

1918.73

73.44

0.00

8959.68

1244.70

151853.40

66.10

8063.71

49.86

0.00

6082.92

174.60

21301.20

44.87

5474.63

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

4.53

0.00

126.84

53.10

1486.80

4.08

114.16

19.95

0.00

1955.10

134.10

13141.80

17.96

1759.59

31.73

0.00

888.44

109.80

3074.40

28.56

799.60

0.00

205622.56

4258.80

426745.14

5023.84

185060.31

932

932.00

0.00

6810.30

0.00

838.80

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

10662.45

295217.59

295217.59

0.00

295217.59

4012415.63

2918106.38

26036.10

0.00

6965.79

0.00

1156017.60

0.00

265695.83

0.00

1156017.60

0.00

265695.83

0.00

1473236.70

5548598.23

467263.86

2626295.72

uction of Income Tax @ 2% on Gross Amt. of Bill

NA

52525.91

Deduction of VAT @ 2% on Gross Amt. of Bill

218089.99

58362.13

ction of Welfare Cess @ 1% on Gross Amt. of Bill

109045.00

29181.06

ayable amount for 11 KV Chirola Pipariya Feeder

5221463.24

2486226.62

Deductible @ L.D.

980,987

Net Amount Claim

4,240,476

2,486,227

TAL AMOUNT FOR BOE (BILL OF EXCHANGE)

6,726,703

Net previous payable amount

8520785

Net present payable amount

6726703

Net Cumulative amount

15247488

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

5548598.23

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

TR & conductor installed in above feeder


Ex-works
Cost per unit Rs.

100% Gross Value of


Transformer,
Conductor,Meter &
Cable
Rs.

Unit

Qty

3
Nos

30

43768

6
1313040.00

pe outdoor 3 phase
location.

Nos

18

38098

685764.00

l type outdoor 3 phase


ation.

Nos

33

43784

1444872.00

pe outdoor 3 phase
ation.

Nos

12

38206

458472.00

l type outdoor 3 phase


g 63 KVA 11/0.4 KV
P.

Nos

43908

395172.00

ine on existing pole


r by AAA conductor 34

Kms

43.25

13287.00

574715.90

l type outdoor 3 phase


location.

ng

Mtr

13

29796.00

2292

VC cable 4 core
mm.

Kms

10.2

26826

273625.20

10-40 amps with


e.

Nos

345

2661

918045.00

RIAL

6093502.10

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

RIAL

4810997.56

Dy.Project Manager
Fedders Lloyd Corporation Ltd
Damoh

Nodal Officer
MPPKVVCL
Damoh(North) Division

Project Manager
MPPKVVCL
Damoh

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi

Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable o
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
Bhatiagarh

Format of Bill on operational acceptance of 11kV Futera/Bakayan feeder

Sr.No.

Particulars

Unit

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

11 KV DO fuse unit.

No

11 KV DO fuse wire 1.5 amp.

No

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

11 KV L.A.

No

11 KV pin insulator

No

11 KV GI Pin

No

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

10

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

14

GI wire 8 SWG.

Kg

15

Galvanized Nuts and bolts (assorted size )

Kg

14

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

22

Barbed wire

Kg

3.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV DO fuse unit.

No

11 KV DO fuse wire 1 amp.

No

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

11 KV L.A.

No

11 KV PIN insulator

No

11 KV GI Pin

No

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

10

11

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

14

GI wire 8 SWG.

Kg

15

Galvanized Nuts and bolts (assorted size )

Kg

14

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

Set

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

SCHEDULE NO.2 TOTAL

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV DO fuse unit.

No

11 KV DO fuse wire 1.5 Amp.

No

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV L.A.

No

11 KV disc insulator

No

11 KV strain hardware

No

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

10

14

GI wire 8 SWG.

Kg

15

Galvanized Nuts and bolts (assorted size )

Kg

14

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

Set

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

No

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV DO fuse unit.

No

11 KV DO fuse wire 1 Amp.

No

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11 KV L.A.

No

11 KV disc insulator

No

11 KV strain hardware

No

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

14

GI wire 8 SWG.

Kg

10

(conventional type) out door

15

Galvanized Nuts and bolts (assorted size )

Kg

14

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

Set

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

23

HT tape to cover the LT bushing of DTR

Mtr

45

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

11 KV DO fuse unit.

No

11 KV DO fuse wire 1.5 Amp.

No

11 KV LA

No

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Mtr

20

Galvanized Nuts & bolts (assorted size)

Kg

Galvanized washer

Kg

0.5

10

Barbed wire

Kg

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

12

HT tape to cover the LT bushing of DTR

Mtr

45

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

SCHEDULE NO. 5B Total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

11 Kv Do Fuse Wire 1.5 Amp.

No

11 Kv L.A.

No

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Mtr

20

Galvanized Nuts & bolts (assorted size)

Kg

Galvanized washer

Kg

0.5

Barbed wire

Kg

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

10

HT tape to cover the LT bushing of DTR

Mtr

45

11

consumer indexing

Nos

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D
1

`Additional LT Distribution box(25KVA)

Set

`Additional LT Distribution box(16KVA)

Set

SCHEDULE NO. 5D Total


SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

11 KV Pin insulator

No

45

11 KV GI Pins

No

45

Jointing sleeves suitable for existing conductor.

No

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

Stay clamp(Galvanized flat 50x6mm)

Set

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

14

Numbering of pole

No

15

15

Binding wire and tape

Kg

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

17

Galvanized washer

Kg

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

19

Removal of existing conductor from LT line.

Ckt. Km

20

Restringing of existing conductor

Ckt. Km

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

11 KV Pin insulator

No

45

11 KV GI Pins

No

45

Jointing sleeves suitable for existing conductor.

No

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

Stay clamp(Galvanized flat 50x6mm)

Set

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

12

Removal of existing conductor from LT line.

Ckt Km

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

15

Numbering of pole

No

15

16

Binding wire and tape

Kg

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

18

Galvanized washer

Kg

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

Shackle insulator(90x75 mm)

No

15

Removal of existing conductor from LT line (Dismental of conductor)

Km

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

GI wire 5 mm for support of cable

Kg

150

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

Stay clamp(Galvanized flat 50x6mm)

Set

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

Cmt

0.2

No

11

Straightening of leaning poles, backfilling by boulders and ramming.

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

Kg

14

Washer

Kg

0.25

SCHEDULE NO.8 TOTAL

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

GI wire 8 SWG for earthing pole

Kg

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

11

Stay clamp of Galvanized flat 50x6 mm

No

12

GI wire for lacing binding 24 SWG

Kg

1.5

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

Cmt

0.4

14

Galvanized nuts and bolts (assorted size)

Kg

15

Galvanized washer

Kg

0.5

16

Aluminum binding wire

Kg

0.3

17

Aluminum binding tape

Kg

0.3

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

19

Barbed wire for anti-climbing device 2 Nos

Kg

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

Galvanized nuts & bolts (assorted size)

Kg

Galvanized washer

Kg

0.5

T clamp for jumper

No

AAA conductor 34 sq mm weasel

Mtr

12

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

11KV disc insulator

No.

11KV strain hardware

No.

11KV pin insulator

No.

11KV GS Pin

No.

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

17

Numbering of DP

No

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

Back filling of pole with boulders and ramming.

No

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

10

11KV strain hardware

No

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

16

Aluminium winding wire & tape

Kg.

17

Galvanised nuts & bolts with washer

Kg

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

21

Numbering of pole

No.

SCHEDULE NO.13 TOTAL

SCHEDULE NO. 14
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

11 KV disc insulator

No

27

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

11 KV pin insulator

No

11 KV GS Pin

No

11 KV LA

No

11 KV isolator (600 amp)

No

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

14

11 KV feeder control panel for VCB

No

15

11 KV outdoor CTs 300/150/5 amp.

No

16

Cement for VCB foundation (concrete mixture 1:3:6)

17

Cmt.

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

21

Galvanised Nuts & bolts with washer.

Kg.

17

22

Cable trench for laying control cable.

Job

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

11 KV Pin insulator

No.

36

11 KV GI Pins

No.

36

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

12

Back filling of poles with boulders

No.

12

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

15

Danger Boards

No.

12

16

Binding wire and tape

Kg.

17

Galvanised nuts & bolts with washer

Kg.

14

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

Nuts and bolts

Kg.

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

Nuts and bolts

Kg.

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

SCHEDULE NO.17 TOTAL

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

11 KV Disc Insulator

Nos

11 KV Strain Hardware

Nos

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

Stay clamps

Set

11 KV Top clamp.

Nos.

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

Galvanized Nut & Bolts (assorted size)

Kg

2.22

10

Washers

Kg

0.08

11

PG clamps

Nos

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

14

11KV Danger Board

Nos

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

11 KV Disc Insulator

Nos

11 KV Strain Hardware

Nos

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

Stay clamps

Set

11 KV Top clamp.

Kg

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

Galvanized Nut & Bolts (assorted size)

Kg

3.205

10

Washers

Kg

0.117

11

PG clamps

Nos

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

14

11KV Danger Board

Nos

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

SCHEDULE NO.18B TOTAL

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

meter

25

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

11 KV Disc Insulator

No.

11 KV strain set with hard ware

Set

11 KV Pin Insulator

No.

11 KV G.I.Pin

No.

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

16

Red oxide paint

Ltr.

0.5

17

Aluminium paint

Ltr.

0.5

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

19

11 KV danger board

No.

(Drg. no. ADB/HVDS/ EZ-08)

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

No

SCHEDULE NO.19 TOTAL

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

SCHEDULE NO.20 TOTAL

Grand Total of All Schedules

Total Cumulative Amount of 11 KV Futura Bakayan Feeder.

se III,New Delhi

on & Comissioning Bill payable on Operational Acceptance Certificate


31/10/2009

oh North
agarh

11kV Feeder Name

: Futera/Bakayan

a/Bakayan feeder

Total Plant Amt


Total Plant Amt
as per
Unit EXW (Rs.)
as per actual
Total Qty as per
santioned
Actual total
installed Qty.
sanctioned
estimate
Qty. Installed
estimate
Col.4X6

Col.5X6

Unit I & C
charges
(Rs.)

15

15

43768.00

656520.00

656520.00

5412.51

27

27

1472.00

39744.00

39744.00

640.07

17

17

700.00

11900.00

11900.00

64.37

17

17

61.00

1037.00

1037.00

4.53

45

45

1389.00

62505.00

62505.00

117.86

45

45

40.00

1800.00

1800.00

9.97

15

15

419.00

6285.00

6285.00

31.73

15

15

61.00

915.00

915.00

4.53

45

45

397.00

17865.00

17865.00

96.1

51

51

125.00

6375.00

6375.00

30.83

51

51

72.00

3672.00

3672.00

17.23

30

30

601.00

18030.00

18030.00

253.85

30

30

458.00

13740.00

13740.00

58.93

30

30

53.00

1590.00

1590.00

19.95

30

30

430.00

12900.00

12900.00

176.79

165

165

215.00

35475.00

35475.00

29.92

30

30

94.00

120

120

40.00

210

210

68.00

15

15

94.00

7.5

2820.00

2820.00

8.16

4800.00

4800.00

9.97

14280.00

14280.00

4.53

1410.00

1410.00

4.53

0.00

0.00

0.00

4397.10

7.5

0.00

0.00

0.00

4397.10

15

15

9663.00

144945.00

144945.00

1082.50

300

300

13.00

3900.00

3900.00

2.72

15

15

480.00

7200.00

7200.00

116.95

52.5

52.5

40.00

2100.00

2100.00

9.97

675

675

13.00

8775.00

8775.00

3.63

62

62

0.00

0.00

0.00

359.02

1080583.00

1080583.00

12

12

38098

457176.00

457176.00

5412.51

22

22

1473

32406.00

32406.00

640.07

12

12

700

8400.00

8400.00

64.37

12

12

61

732.00

732.00

4.53

36

36

1390

50040.00

50040.00

117.86

36

36

40

1440.00

1440.00

9.97

12

12

419

5028.00

5028.00

31.73

12

12

61

732.00

732.00

4.53

36

36

397

14292.00

14292.00

96.1

36

36

125

4500.00

4500.00

30.83

36

36

72

2592.00

2592.00

17.23

24

24

601

14424.00

14424.00

80.69

24

24

458

10992.00

10992.00

64.37

24

24

53

1272.00

1272.00

12.69

24

24

430

10320.00

10320.00

176.79

132

132

51

6732.00

6732.00

29.92

24

24

94

2256.00

2256.00

8.16

96

96

51

4896.00

4896.00

12.69

168

168

68

11424.00

11424.00

4.53

12

12

94

1128.00

1128.00

4.53

4.8

4.8

0.00

0.00

4397.1

0.00

0.00

4397.1

12

12

8529

102348.00

102348.00

934.72

240

240

13

3120.00

3120.00

2.72

12

12

480

5760.00

5760.00

116.95

42

42

40

1680.00

1680.00

9.97

540

540

13

7020.00

7020.00

3.63

36

36

0.00

0.00

359.02

760710.00

760710.00

18

18

43784.00

788112.00

788112.00

5412.51

28

28

1473.00

41244.00

41244.00

640.07

18

18

700.00

12600.00

12600.00

64.37

18

18

61.00

1098.00

1098.00

4.53

54

54

1390.00

75060.00

75060.00

117.86

54

54

40.00

2160.00

2160.00

9.97

18

18

419.00

7542.00

7542.00

31.73

18

18

61.00

1098.00

1098.00

4.53

54

54

397.00

21438.00

21438.00

96.1

54

54

292.00

15768.00

15768.00

70.72

54

54

72.00

3888.00

3888.00

17.23

36

36

601.00

21636.00

21636.00

80.69

36

36

458.00

16488.00

16488.00

64.37

36

36

53.00

1908.00

1908.00

12.69

36

36

432.00

15552.00

15552.00

176.79

198

198

216.00

42768.00

42768.00

29.92

36

36

94.00

3384.00

3384.00

8.16

144

144

40.00

5760.00

5760.00

9.97

252

252

69.00

17388.00

17388.00

4.53

18

18

94.00

1692.00

1692.00

4.53

7.2

7.2

0.00

0.00

0.00

4397.1

0.00

0.00

0.00

4397.1

18

18

9715.00

174870.00

174870.00

1082.5

360

360

13.00

4680.00

4680.00

3.63

18

18

482.00

8676.00

8676.00

116.95

63

63

40.00

2520.00

2520.00

9.97

810

810

13.00

10530.00

10530.00

3.63

72

72

0.00

0.00

0.00

359.02

1297860.00

1297860.00

38206.00

343854.00

343854.00

5412.51

20

20

1477.00

29540.00

29540.00

640.07

702.00

6318.00

6318.00

64.37

61.00

549.00

549.00

4.53

27

27

1394.00

37638.00

37638.00

117.86

27

27

40.00

1080.00

1080.00

9.97

420.00

3780.00

3780.00

31.73

61.00

549.00

549.00

4.53

27

27

398.00

10746.00

10746.00

97.01

27

27

293.00

7911.00

7911.00

71.62

27

27

72.00

1944.00

1944.00

17.23

18

18

603.00

10854.00

10854.00

80.69

18

18

459.00

8262.00

8262.00

64.37

18

18

53.00

954.00

954.00

12.69

18

18

431.00

7758.00

7758.00

176.79

99

99

51.00

5049.00

5049.00

29.92

18

18

94.00

1692.00

1692.00

8.16

72

72

51.00

3672.00

3672.00

12.69

126

126

69.00

8694.00

8694.00

4.53

94.00

846.00

846.00

4.53

3.6

3.6

0.00

0.00

0.00

4397.1

4.5

4.5

0.00

0.00

0.00

4397.1

8553.00

76977.00

76977.00

934.72

180

180

13.00

2340.00

2340.00

3.63

481.00

4329.00

4329.00

116.95

31.5

31.5

40.00

1260.00

1260.00

9.97

405

405

13.00

5265.00

5265.00

3.63

26

26

0.00

0.00

0.00

359.02

581861.00

581861.00

43908

219540.00

219540.00

5412.51

0.00

0.00

7887.58

15

15

1394

20910.00

20910.00

117.86

15

15

40

600.00

600.00

9.97

15

15

398

5970.00

5970.00

97.01

9694

48470.00

48470.00

1082.5

100

100

13

1300.00

1300.00

3.63

20

20

69

1380.00

1380.00

4.53

2.5

2.5

94

235.00

235.00

4.53

35

35

40

1400.00

1400.00

9.97

10

10

59

590.00

590.00

4.53

225

225

13

2925.00

2925.00

3.63

20

20

0.00

0.00

0.00

359.02

303320

303320

0.00

0.00

7887.58

10

10

30
30

30

1394

41820.00

41820.00

117.86

30

40

1200.00

1200.00

9.97

30

30

398

11940.00

11940.00

97.01

9694

87246.00

87246.00

1082.5

200

200

13

2600.00

2600.00

3.63

40

40

69

2760.00

2760.00

4.53

94

470.00

470.00

4.53

70

70

40

2800.00

2800.00

9.97

20

20

59

1180.00

1180.00

4.53

450

450

13

5850.00

5850.00

3.63

36

36

0.00

0.00

359.02

157866.00

157866.00

9694

77552.00

67858.00

1082.5

9694

0.00

9694.00

1082.5

77552.00

77552.00

10

10

1610.00

16100.00

16100.00

391.66

10

10

129.00

1290.00

1290.00

31.73

10

10

247.00

2470.00

2470.00

59.84

30

30

125.00

3750.00

3750.00

30.83

30

30

70.00

2100.00

2100.00

17.23

94.00

0.00

0.00

22.67

10

10

118.00

1180.00

1180.00

29.01

440.00

880.00

880.00

176.79

70.00

140.00

140.00

8.16

11

11

51.00

561.00

561.00

12.69

0.4

0.4

0.00

0.00

0.00

4397.1

10

10

156.00

1560.00

1560.00

38.08

10

10

59.00

590.00

590.00

4.53

10

10

0.00

0.00

0.00

19.95

2.67

2.67

13.00

34.67

34.67

2.72

12

12

69.00

828.00

828.00

4.53

0.67

0.67

94.00

62.67

62.67

4.53

0.00

0.00

0.00

407.98

1.72

1.715

0.00

0.00

0.00

4079.78

1.715

1.715

0.00

0.00

0.00

5893.02

31546.34

31546.34

129

129

1638

211302.00

211302.00

436.08

129

129

131

16899.00

16899.00

35.36

129

129

251

32379.00

32379.00

67.09

387

387

128

49536.00

49536.00

34.45

387

387

71

27477.00

27477.00

19.04

96

0.00

0.00

25.39

129

129

120

15480.00

15480.00

31.73

11

11

448

4928.00

4928.00

176.79

11

11

71

781.00

781.00

8.16

60.5

60.5

52

3146.00

3146.00

13.6

2.2

2.2

0.00

0.00

4397.1

12.047

12.047

0.00

0.00

4079.78

129

129

158

20382.00

20382.00

41.7

129

129

60

7740.00

7740.00

4.53

129

129

0.00

0.00

19.95

34.40

34.4

13

447.20

447.20

3.63

154.8

154.80

70

10836.00

10836.00

4.53

8.60

8.6

95

817.00

817.00

4.53

103

103

0.00

0.00

407.98

38.172

38.172

13287

507191.36

507191.36

3537.62

909341.56

909341.56

59

59

36.00

2124.00

2124.00

9.97

59

59

126.00

7434.00

7434.00

33.54

1.541

1.541

0.00

0.00

0.00

7969.17

2.98

2.98

26826.00

79968.31

79968.31

3173.16

6219.00

0.00

0.00

1813.24

590

590

62.00

36580.00

36580.00

16.32

12

12

462.00

5544.00

5544.00

176.79

12

12

71.00

852.00

852.00

8.16

66

66

52.00

3432.00

3432.00

13.6

2.4

2.4

0.00

0.00

0.00

4397.1

27

27

0.00

0.00

0.00

407.98

32

32

619.00

19808.00

19808.00

165

11.8

11.8

70.00

826.00

826.00

4.53

0.98

0.98

95.00

93.42

93.42

4.53

156661.73

156661.73

1408.00

9856.00

9856.00

374.43

704.00

2816.00

2816.00

187.67

198.00

792.00

792.00

52.58

16

16

41.00

656.00

656.00

10.88

1892.00

7568.00

7568.00

504.08

380

380

62.00

23560.00

23560.00

16.32

34

34

63.00

2142.00

2142.00

17.23

32

32

65.00

2080.00

2080.00

17.23

462.00

1848.00

1848.00

176.79

22

22

52.00

1144.00

1144.00

8.16

73.00

292.00

292.00

19.04

86.00

258.00

258.00

22.67

0.8

0.8

0.00

0.00

0.00

4397.1

10

10

70.00

700.00

700.00

4.53

95.00

95.00

95.00

4.53

135.00

0.00

0.00

36.26

79.00

0.00

0.00

20.85

60.00

240.00

240.00

4.53

14

14

41.00

574.00

574.00

10.88

54621.00

54621.00

6385.00

6385.00

6385.00

1230.28

99.00

297.00

297.00

26.29

186.00

558.00

558.00

49.86

310.00

620.00

620.00

82.5

110.00

220.00

220.00

29.01
4.53

72.00

504.00

504.00

0.5

0.5

99.00

49.50

49.50

4.53

180.00

1080.00

1080.00

48.05

12

12

13.00

156.00

156.00

3.63

9869.50

9869.50

1503

0.00

0.00

640.07

3907

0.00

0.00

1040.8

298

0.00

0.00

79.78

73

0.00

0.00

19.04

128

0.00

0.00

34.45

54

0.00

0.00

14.51

3294

0.00

0.00

280.15

462

0.00

0.00

176.79

96

0.00

0.00

8.16

52

0.00

0.00

13.6

0.00

0.00

4397.1

0.00

0.00

4397.1

124

0.00

0.00

32.64

39

0.00

0.00

15.41

60

0.00

0.00

4.53

77

0.00

0.00

4.53

0.00

0.00

19.95

77

0.00

0.00

19.95

0.00

0.00

1019

0.00

0.00

271.08

252

252

2661

670572.00

670572.00

403.45

670572.00

670572.00

1508.00

9048.00

9048.00

640.07

0.00

0.00

0.00

326.38

915.00

6405.00

6405.00

117.86

237.00

1659.00

1659.00

16.32

54.00

378.00

378.00

4.53

3919.00

23514.00

23514.00

320.04

58

58

128.00

7424.00

7424.00

34.45

58

58

73.00

4234.00

4234.00

19.95

18

18

305.00

5490.00

5490.00

81.6

18

18

169.00

3042.00

3042.00

45.33

12

12

440.00

5280.00

5280.00

176.79

12

12

73.00

876.00

876.00

8.16

66

66

52.00

3432.00

3432.00

13.6

61.00

366.00

366.00

4.53

21

21

164.00

3444.00

3444.00

43.52

73.00

438.00

438.00

19.95

30

30

82.00

2460.00

2460.00

4.53

124.00

744.00

744.00

32.64

2.4

2.4

0.00

0.00

0.00

4397.1

36

36

13.00

468.00

468.00

3.63

0.00

0.00

0.00

19.95

78702.00

78702.00

14776

0.00

0.00

1127.83

1339

0.00

0.00

87.94

305

0.00

0.00

86.13

170

0.00

0.00

48.05

128

0.00

0.00

36.26

73

0.00

0.00

20.85

408

0.00

0.00

115.14

23055

0.00

0.00

5689.94

170

0.00

0.00

48.05

0.00

0.00

4397.1

47

0.00

0.00

12.69

170

0.00

0.00

48.05

111780

0.00

0.00

12262.01

158122

0.00

0.00

6621.94

15719

0.00

0.00

2452.4

0.00

0.00

4397.1

27

0.00

0.00

8.16

47

0.00

0.00

13.6

89

0.00

0.00

25.39

129

0.00

0.00

36.26

76

0.00

0.00

4.53

0.00

0.00

15639.17

61

0.00

0.00

4.53

0.00

0.00

1508

0.00

0.00

640.07

1864

0.00

0.00

495.92

260

0.00

0.00

68.9

124

0.00

0.00

32.64

128

0.00

0.00

34.45

73

0.00

0.00

19.95

18281

0.00

0.00

4867.63

99

0.00

0.00

26.29

463

0.00

0.00

176.79

73

0.00

0.00

8.16

52

0.00

0.00

13.6

0.00

0.00

371.71

0.00

0.00

4397.10

157

0.00

0.00

19.95

61

0.00

0.00

4.53

62

0.00

0.00

16.32

77

0.00

0.00

20.85

0.00

0.00

0.129

0.129

66128.00

8530.51

8530.51

18708.98

117.00

117.00

117.00

33.54

56.00

224.00

224.00

16.32

0.33

0.33

79.00

26.33

26.33

22.67

1977.00

1977.00

1977.00

559.38

10874.84

10874.84

0.196

0.196

23792

4663.23

4663.23

6730.73

2.00

2.00

119

238.00

238.00

33.54

4.00

4.00

54

216.00

216.00

15.41

0.67

0.67

73

48.67

48.67

20.85

2.00

2.00

1901

3802.00

3802.00

537.62

8967.90

8967.90

1508

9048.00

9048.00

640.07

90

90

299

26910.00

26910.00

84.32

90

90

124

11160.00

11160.00

35.36

463

2778.00

2778.00

176.79

4.2

4.2

0.00

0.00

4397.1
8.16

73

438.00

438.00

13

13

147

1911.00

1911.00

41.7

33

33

52

1716.00

1716.00

14.51

13.32

13.32

70

932.40

932.40

4.53

0.48

0.48

95

45.60

45.60

4.53

36

36

51

1836.00

1836.00

14.51

23

23

1412

32476.00

32476.00

73.44

23

23

198

4554.00

4554.00

56.21

61

549.00

549.00

4.53

29

29

152

4408.00

4408.00

19.95

124

1116.00

1116.00

35.36

99878.00

99878.00

29

29

1477

42833.00

42833.00

640.07

174

174

293

50982.00

50982.00

76.16

174

174

122

21228.00

21228.00

31.73

58

58

454

26332.00

26332.00

176.79

26.1

26.1

0.00

0.00

4397.1

58

58

72

4176.00

4176.00

8.16

29

29

144

4176.00

4176.00

37.17

319

319

51

16269.00

16269.00

13.6

92.945

92.945

68

6320.26

6320.26

4.53

3.393

3.393

94

318.94

318.94

4.53

174

174

50

8700.00

8700.00

12.69

58

58

1412

81896.00

81896.00

73.44

58

58

194

11252.00

11252.00

49.86

29

29

59

1711.00

1711.00

4.53

101.5

101.5

149

15123.50

15123.50

19.95

29

29

122

3538.00

3538.00

31.73

294855.70

294855.70

7567

0.00

0.00

932

6325

0.00

0.00

588.4

181

0.00

0.00

52.58

7918

0.00

0.00

608.34

3998

0.00

0.00

313.69

305

0.00

0.00

87.94

136

0.00

0.00

38.95

128

0.00

0.00

37.17

73

0.00

0.00

20.85

1242

0.00

0.00

359.02

440

0.00

0.00

176.79

96

0.00

0.00

8.16

51

0.00

0.00

14.51

0.00

0.00

4397.1

131

0.00

0.00

38.08

68

0.00

0.00

19.95

89

0.00

0.00

25.39

42

0.00

0.00

11.79

62

0.00

0.00

4.53

77

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

6585642.57

6585642.57

1284464

4.53

295217.59

0.00

Deduction of Income Tax @ 2% on Gross Amt. o

Deduction of VAT @ 2% on Gross Amt. of B

Deduction of Welfare Cess @ 1% on Gross Amt.

Net payable amount for 11 KV Bakayan Feed


Deductible L.D. if any
Net Amount Paid to Contractor

TOTAL AMOUNT FOR BOE (BILL OF EXCHAN

Total Previous LD Deducted amount

2092260

Total LD Deductable amount from this bills

245227

Total Cumulative LD Deducted amount

2337487

Total 100% value of DTR & conductor installed in above feede

Schedule
Nos

Particulars

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole tangent location.

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase


distribution transformer on single pole end location.

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase


distribution transformer after removal of existing 63 KVA 11/0.4 KV
and above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on existing pole


and replacement of existing damaged conductor by AAA conductor 34
sq mm weasel

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4 core


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with
optical port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

6585642.57

1773901.08

6584501.57

1773753.3

1140.9999999981

147.78

From ADB funding through LC

Total I&C Amt


as per
santioned
estimate

20% of unit EXW of


Total I&C Amt DTR & conductor
Total payable
as per actual
and 90% of unit
amount of plant
installed Qty. EXW of rest of plant
(Rs)
(Rs)

From C/P through


MPPKVVCL

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

81187.65

81187.65

8753.60

131304.00

4871.26

73068.89

17281.89

17281.89

1324.80

35769.60

576.06

15553.70

1094.29

1094.29

630.00

10710.00

57.93

984.86

77.01

77.01

54.90

933.30

4.08

69.31

5303.70

5303.70

1250.10

56254.50

106.07

4773.33

448.65

448.65

36.00

1620.00

8.97

403.79

475.95

475.95

377.10

5656.50

28.56

428.36

67.95

67.95

54.90

823.50

4.08

61.16

4324.50

4324.50

357.30

16078.50

86.49

3892.05

1572.33

1572.33

112.50

5737.50

27.75

1415.10

878.73

878.73

64.80

3304.80

15.51

790.86

7615.50

7615.50

540.90

16227.00

228.47

6853.95

1767.90

1767.90

412.20

12366.00

53.04

1591.11

598.50

598.50

47.70

1431.00

17.96

538.65

5303.70

5303.70

387.00

11610.00

159.11

4773.33

4936.80

4936.80

193.50

31927.50

26.93

4443.12

244.80

244.80

84.60

2538.00

7.34

220.32

1196.40

1196.40

951.30

951.30

36.00

4320.00

8.97

1076.76

61.20

12852.00

4.08

67.95

856.17

67.95

84.60

1269.00

4.08

61.16

26382.60

26382.60

0.00

0.00

3957.39

23744.34

32978.25

32978.25

0.00

0.00

3957.39

29680.43

16237.50

16237.50

8696.70

130450.50

974.25

14613.75

816.00

816.00

2.60

780.00

2.45

734.40

1754.25

1754.25

432.00

6480.00

105.26

1578.83

523.43

523.43

36.00

1890.00

8.97

471.08

2450.25

2450.25

11.70

7897.50

3.27

2205.23

22259.24

22259.24

0.00

0.00

323.12

20033.32

238797.02

238797.02

24042.70

510230.70

15628.82

214917.31

64950.12

64950.12

7619.60

91435.20

4871.26

58455.11

14081.54

14081.54

1325.70

29165.40

576.06

12673.39

772.44

772.44

630.00

7560.00

57.93

695.20

54.36

54.36

54.90

658.80

4.08

48.92

4242.96

4242.96

1251.00

45036.00

106.07

3818.66

358.92

358.92

36.00

1296.00

8.97

323.03

380.76

380.76

377.10

4525.20

28.56

342.68

54.36

54.36

54.90

658.80

4.08

48.92

3459.60

3459.60

357.30

12862.80

86.49

3113.64

1109.88

1109.88

112.50

4050.00

27.75

998.89

620.28

620.28

64.80

2332.80

15.51

558.25

1936.56

1936.56

540.90

12981.60

72.62

1742.90

1544.88

1544.88

412.20

9892.80

57.93

1390.39

304.56

304.56

47.70

1144.80

11.42

274.10

4242.96

4242.96

387.00

9288.00

159.11

3818.66

3949.44

3949.44

45.90

6058.80

26.93

3554.50

195.84

195.84

84.60

2030.40

7.34

176.26

1218.24

1218.24

45.90

4406.40

11.42

1096.42

761.04

761.04

61.20

10281.60

4.08

684.94

54.36

54.36

84.60

1015.20

4.08

48.92

21106.08

21106.08

0.00

0.00

3957.39

18995.47

26382.60

26382.60

0.00

0.00

3957.39

23744.34

11216.64

11216.64

7676.10

92113.20

841.25

10094.98

652.80

652.80

2.60

624.00

2.45

587.52

1403.40

1403.40

432.00

5184.00

105.26

1263.06

418.74

418.74

36.00

1512.00

8.97

376.87

1960.20

1960.20

11.70

6318.00

3.27

1764.18

12924.72

12924.72

0.00

0.00

323.12

11632.25

180358.28

180358.28

21752.20

362431.80

15340.78

162322.45

97425.18

97425.18

8756.80

157622.40

4871.26

87682.66

17921.96

17921.96

1325.70

37119.60

576.06

16129.76

1158.66

1158.66

630.00

11340.00

57.93

1042.79

81.54

81.54

54.90

988.20

4.08

73.39

6364.44

6364.44

1251.00

67554.00

106.07

5728.00

538.38

538.38

36.00

1944.00

8.97

484.54

571.14

571.14

377.10

6787.80

28.56

514.03

81.54

81.54

54.90

988.20

4.08

73.39

5189.40

5189.40

357.30

19294.20

86.49

4670.46

3818.88

3818.88

262.80

14191.20

63.65

3436.99

930.42

930.42

64.80

3499.20

15.51

837.38

2904.84

2904.84

540.90

19472.40

72.62

2614.36

2317.32

2317.32

412.20

14839.20

57.93

2085.59

456.84

456.84

47.70

1717.20

11.42

411.16

6364.44

6364.44

388.80

13996.80

159.11

5728.00

5924.16

5924.16

194.40

38491.20

26.93

5331.74

293.76

293.76

84.60

3045.60

7.34

264.38

1435.68

1435.68

36.00

5184.00

8.97

1292.11

1141.56

1141.56

62.10

15649.20

4.08

1027.40

81.54

81.54

84.60

1522.80

4.08

73.39

31659.12

31659.12

0.00

0.00

3957.39

28493.21

39573.90

39573.90

0.00

0.00

3957.39

35616.51

19485.00

19485.00

8743.50

157383.00

974.25

17536.50

1306.80

1306.80

2.60

936.00

3.27

1176.12

2105.10

2105.10

433.80

7808.40

105.26

1894.59

628.11

628.11

36.00

2268.00

8.97

565.30

2940.30

2940.30

11.70

9477.00

3.27

2646.27

25849.44

25849.44

0.00

0.00

323.12

23264.50

278549.45

278549.45

24250.20

613119.60

15508.05

250694.51

48712.59

48712.59

7641.20

68770.80

4871.26

43841.33

12801.40

12801.40

1329.30

26586.00

576.06

11521.26

579.33

579.33

631.80

5686.20

57.93

521.40

40.77

40.77

54.90

494.10

4.08

36.69

3182.22

3182.22

1254.60

33874.20

106.07

2864.00

269.19

269.19

36.00

972.00

8.97

242.27

285.57

285.57

378.00

3402.00

28.56

257.01

40.77

40.77

54.90

494.10

4.08

36.69

2619.27

2619.27

358.20

9671.40

87.31

2357.34

1933.74

1933.74

263.70

7119.90

64.46

1740.37

465.21

465.21

64.80

1749.60

15.51

418.69

1452.42

1452.42

542.70

9768.60

72.62

1307.18

1158.66

1158.66

413.10

7435.80

57.93

1042.79

228.42

228.42

47.70

858.60

11.42

205.58

3182.22

3182.22

387.90

6982.20

159.11

2864.00

2962.08

2962.08

45.90

4544.10

26.93

2665.87

146.88

146.88

84.60

1522.80

7.34

132.19

913.68

913.68

45.90

3304.80

11.42

822.31

570.78

570.78

62.10

7824.60

4.08

513.70

40.77

40.77

84.60

761.40

4.08

36.69

15829.56

15829.56

0.00

0.00

3957.39

14246.60

19786.95

19786.95

0.00

0.00

3957.39

17808.26

8412.48

8412.48

7697.70

69279.30

841.25

7571.23

653.40

653.40

2.60

468.00

3.27

588.06

1052.55

1052.55

432.90

3896.10

105.26

947.30

314.06

314.06

36.00

1134.00

8.97

282.65

1470.15

1470.15

11.70

4738.50

3.27

1323.14

9334.52

9334.52

0.00

0.00

323.12

8401.07

138439.64

138439.64

21962.80

281339.10

15379.13

124595.67

27062.55

27062.55

8781.60

43908.00

4871.26

24356.30

39437.90

39437.90

0.00

0.00

7098.82

35494.11

1767.90

1767.90

1254.60

18819.00

106.07

1591.11

149.55

149.55

36.00

540.00

8.97

134.60

1455.15

1455.15

358.20

5373.00

87.31

1309.64

5412.50

5412.50

8724.60

43623.00

974.25

4871.25

363.00

363.00

2.60

260.00

3.27

326.70

90.60

90.60

62.10

1242.00

4.08

81.54

11.33

11.33

84.60

211.50

4.08

10.19

348.95

348.95

36.00

1260.00

8.97

314.06

45.30

45.30

53.10

531.00

4.08

40.77

816.75

816.75

11.70

2632.50

3.27

735.08

7180.40

7180.40

0.00

0.00

323.12

6462.36

84141.88

84141.88

19405.10

118400.00

13497.54

75727.69

0.00

0.00

0.00

0.00

0.00

0.00

3535.80

3535.80

1254.60

37638.00

106.07

3182.22

299.10

299.10

36.00

1080.00

8.97

269.19

2910.30

2910.30

358.20

10746.00

87.31

2619.27

9742.50

9742.50

8724.60

78521.40

974.25

8768.25

726.00

726.00

2.60

520.00

3.27

653.40

181.20

181.20

62.10

2484.00

4.08

163.08

22.65

22.65

84.60

423.00

4.08

20.39

697.90

697.90

36.00

2520.00

8.97

628.11

90.60

90.60

53.10

1062.00

4.08

81.54

1633.50

1633.50

11.70

5265.00

3.27

1470.15

12924.72

12924.72

0.00

0.00

323.12

11632.25

32764.27

32764.27

10623.50

140259.40

1527.46

29487.84

8660.00

7577.5

8724.60

61072.20

974.25

6819.75

0.00

1082.5

8724.60

8724.60

974.25

974.25

8660.00

8660.00

17449.20

69796.80

1948.50

7794.00

3916.60

3916.60

1449.00

14490.00

352.49

3524.94

317.30

317.30

116.10

1161.00

28.56

285.57

598.40

598.40

222.30

2223.00

53.86

538.56

924.90

924.90

112.50

3375.00

27.75

832.41

516.90

516.90

63.00

1890.00

15.51

465.21

0.00

0.00

84.60

0.00

20.40

0.00

290.10

290.10

106.20

1062.00

26.11

261.09

353.58

353.58

396.00

792.00

159.11

318.22

16.32

16.32

63.00

126.00

7.34

14.69

139.59

139.59

45.90

504.90

11.42

125.63

1758.84

1758.84

0.00

0.00

3957.39

1582.96

380.80

380.80

140.40

1404.00

34.27

342.72

45.30

45.30

53.10

531.00

4.08

40.77

199.50

199.50

0.00

0.00

17.96

179.55

7.25

7.25

11.70

31.20

2.45

6.53

54.36

54.36

62.10

745.20

4.08

48.92

3.02

3.02

84.60

56.40

4.08

2.72

3671.82

3671.82

0.00

0.00

367.18

3304.64

6996.82

6996.82

0.00

0.00

3671.80

6297.14

10106.53

10106.53

0.00

0.00

5303.72

9095.88

30297.93

30297.93

3010.50

28391.70

14069.55

27268.14

56254.32

56254.32

1474.20

190171.80

392.47

50628.89

4561.44

4561.44

117.90

15209.10

31.82

4105.30

8654.61

8654.61

225.90

29141.10

60.38

7789.15

13332.15

13332.15

115.20

44582.40

31.01

11998.94

7368.48

7368.48

63.90

24729.30

17.14

6631.63

0.00

0.00

86.40

0.00

22.85

0.00

4093.17

4093.17

108.00

13932.00

28.56

3683.85

1944.69

1944.69

403.20

4435.20

159.11

1750.22

89.76

89.76

63.90

702.90

7.34

80.78

822.80

822.80

46.80

2831.40

12.24

740.52

9673.62

9673.62

0.00

0.00

3957.39

8706.26

49149.11

49149.11

0.00

0.00

3671.80

44234.20

5379.30

5379.30

142.20

18343.80

37.53

4841.37

584.37

584.37

54.00

6966.00

4.08

525.93

2573.55

2573.55

0.00

0.00

17.96

2316.20

124.87

124.87

11.70

402.48

3.27

112.38

701.24

701.24

63.00

9752.40

4.08

631.12

38.96

38.96

85.50

735.30

4.08

35.06

42021.94

42021.94

0.00

0.00

367.18

37819.75

135038.03

135038.03

2657.40

101438.27

3183.86

121534.23

342406.41

342406.41

5719.20

463373.45

12014.14

308165.77

588.23

588.23

32.40

1911.60

8.97

529.41

1978.86

1978.86

113.40

6690.60

30.19

1780.97

12280.49

12280.49

0.00

0.00

7172.25

11052.44

9459.19

9459.19

5365.20

15993.66

2855.84

8513.27

0.00

0.00

5597.10

0.00

1631.92

0.00

9628.80

9628.80

55.80

32922.00

14.69

8665.92

2121.48

2121.48

415.80

4989.60

159.11

1909.33

97.92

97.92

63.90

766.80

7.34

88.13

897.60

897.60

46.80

3088.80

12.24

807.84

10553.04

10553.04

0.00

0.00

3957.39

9497.74

11015.46

11015.46

0.00

0.00

367.18

9913.91

5280.00

5280.00

557.10

17827.20

148.50

4752.00

53.45

53.45

63.00

743.40

4.08

48.11

4.45

4.45

85.50

84.08

4.08

4.01

63958.97

63958.97

12396.00

85017.74

16373.78

57563.08

2621.01

2621.01

1267.20

8870.40

336.99

2358.91

750.68

750.68

633.60

2534.40

168.90

675.61

210.32

210.32

178.20

712.80

47.32

189.29

174.08

174.08

36.90

590.40

9.79

156.67

2016.32

2016.32

1702.80

6811.20

453.67

1814.69

6201.60

6201.60

55.80

21204.00

14.69

5581.44

585.82

585.82

56.70

1927.80

15.51

527.24

551.36

551.36

58.50

1872.00

15.51

496.22

707.16

707.16

415.80

1663.20

159.11

636.44

179.52

179.52

46.80

1029.60

7.34

161.57

76.16

76.16

65.70

262.80

17.14

68.54

68.01

68.01

77.40

232.20

20.40

61.21

3517.68

3517.68

0.00

0.00

3957.39

3165.91

45.30

45.30

63.00

630.00

4.08

40.77

4.53

4.53

85.50

85.50

4.08

4.08

0.00

0.00

121.50

0.00

32.63

0.00

0.00

0.00

71.10

0.00

18.77

0.00

18.12

18.12

54.00

216.00

4.08

16.31

152.32

152.32

36.90

516.60

9.79

137.09

17879.99

17879.99

5027.40

49158.90

5297.18

16091.99

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

78.87

78.87

89.10

267.30

23.66

70.98

149.58

149.58

167.40

502.20

44.87

134.62

165.00

165.00

279.00

558.00

74.25

148.50

58.02

58.02

99.00

198.00

26.11

52.22

31.71

31.71

64.80

453.60

4.08

28.54

2.27

2.27

89.10

44.55

4.08

2.04

288.30

288.30

162.00

972.00

43.25

259.47

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

0.00

0.00

1352.70

0.00

576.06

0.00

0.00

0.00

3516.30

0.00

936.72

0.00

0.00

0.00

268.20

0.00

71.80

0.00

0.00

0.00

65.70

0.00

17.14

0.00

0.00

0.00

115.20

0.00

31.01

0.00

0.00

0.00

48.60

0.00

13.06

0.00

0.00

0.00

2964.60

0.00

252.14

0.00

0.00

0.00

415.80

0.00

159.11

0.00

0.00

0.00

86.40

0.00

7.34

0.00

0.00

0.00

46.80

0.00

12.24

0.00

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

0.00

111.60

0.00

29.38

0.00

0.00

0.00

35.10

0.00

13.87

0.00

0.00

0.00

54.00

0.00

4.08

0.00

0.00

0.00

69.30

0.00

4.08

0.00

0.00

0.00

0.00

0.00

17.96

0.00

0.00

0.00

69.30

0.00

17.96

0.00

9219.60

0.00

10078.70

0.00

0.00

0.00

203.80

0.00

243.97

0.00

101669.40

101669.40

532.20

134114.40

363.11

91502.46

101669.40

101669.40

736.00

134114.40

607.08

91502.46

3840.42

3840.42

1357.20

8143.20

576.06

3456.38

0.00

0.00

0.00

0.00

293.74

0.00

825.02

825.02

823.50

5764.50

106.07

742.52

114.24

114.24

213.30

1493.10

14.69

102.82

31.71

31.71

48.60

340.20

4.08

28.54

1920.24

1920.24

3527.10

21162.60

288.04

1728.22

1998.10

1998.10

115.20

6681.60

31.01

1798.29

1157.10

1157.10

65.70

3810.60

17.96

1041.39

1468.80

1468.80

274.50

4941.00

73.44

1321.92

815.94

815.94

152.10

2737.80

40.80

734.35

2121.48

2121.48

396.00

4752.00

159.11

1909.33

97.92

97.92

65.70

788.40

7.34

88.13

897.60

897.60

46.80

3088.80

12.24

807.84

27.18

27.18

54.90

329.40

4.08

24.46

913.92

913.92

147.60

3099.60

39.17

822.53

119.70

119.70

65.70

394.20

17.96

107.73

135.90

135.90

73.80

2214.00

4.08

122.31

195.84

195.84

111.60

669.60

29.38

176.26

10553.04

10553.04

0.00

0.00

3957.39

9497.74

130.68

130.68

2.60

93.60

3.27

117.61

119.70

119.70

0.00

0.00

17.96

107.73

27484.53

27484.53

7541.90

70504.20

5697.84

24736.08

0.00

0.00

13298.40

0.00

1015.05

0.00

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

0.00

274.50

0.00

77.52

0.00

0.00

0.00

153.00

0.00

43.25

0.00

0.00

0.00

115.20

0.00

32.63

0.00

0.00

0.00

65.70

0.00

18.77

0.00

0.00

0.00

367.20

0.00

103.63

0.00

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

0.00

153.00

0.00

43.25

0.00

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

0.00

42.30

0.00

11.42

0.00

0.00

0.00

153.00

0.00

43.25

0.00

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

0.00

24.30

0.00

7.34

0.00

0.00

0.00

42.30

0.00

12.24

0.00

0.00

0.00

80.10

0.00

22.85

0.00

0.00

0.00

116.10

0.00

32.63

0.00

0.00

0.00

68.40

0.00

4.08

0.00

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

1357.20

0.00

576.06

0.00

0.00

0.00

1677.60

0.00

446.33

0.00

0.00

0.00

234.00

0.00

62.01

0.00

0.00

0.00

111.60

0.00

29.38

0.00

0.00

0.00

115.20

0.00

31.01

0.00

0.00

0.00

65.70

0.00

17.96

0.00

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

0.00

89.10

0.00

23.66

0.00

0.00

0.00

416.70

0.00

159.11

0.00

0.00

0.00

65.70

0.00

7.34

0.00

0.00

0.00

46.80

0.00

12.24

0.00

0.00

0.00

0.00

0.00

334.54

0.00

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

0.00

141.30

0.00

17.96

0.00

0.00

0.00

54.90

0.00

4.08

0.00

0.00

0.00

55.80

0.00

14.69

0.00

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

2413.46

2413.46

59515.20

7677.46

16838.08

2172.11

33.54

33.54

105.30

105.30

30.19

30.19

65.28

65.28

50.40

201.60

14.69

58.75

7.56

7.56

71.10

23.70

20.40

6.80

559.38

559.38

1779.30

1779.30

503.44

503.44

3079.22

3079.22

61521.30

9787.36

17406.80

2771.29

1319.22

1319.22

21412.80

4196.91

6057.66

1187.30

67.08

67.08

107.10

214.20

30.19

60.37

61.64

61.64

48.60

194.40

13.87

55.48

13.90

13.90

65.70

43.80

18.77

12.51

1075.24

1075.24

1710.90

3421.80

483.86

967.72

2537.08

2537.08

23345.10

8071.11

6604.34

2283.37

3840.42

3840.42

1357.20

8143.20

576.06

3456.38

7588.80

7588.80

269.10

24219.00

75.89

6829.92

3182.40

3182.40

111.60

10044.00

31.82

2864.16

1060.74

1060.74

416.70

2500.20

159.11

954.67

18467.82

18467.82

0.00

0.00

3957.39

16621.04

48.96

48.96

65.70

394.20

7.34

44.06

542.10

542.10

132.30

1719.90

37.53

487.89

478.83

478.83

46.80

1544.40

13.06

430.95

60.34

60.34

63.00

839.16

4.08

54.31

2.17

2.17

85.50

41.04

4.08

1.96

522.36

522.36

45.90

1652.40

13.06

470.12

1689.12

1689.12

1270.80

29228.40

66.10

1520.21

1292.83

1292.83

178.20

4098.60

50.59

1163.55

40.77

40.77

54.90

494.10

4.08

36.69

578.55

578.55

136.80

3967.20

17.96

520.70

318.24

318.24

111.60

1004.40

31.82

286.42

39714.45

39714.45

4346.10

89890.20

5049.96

35743.01

18562.03

18562.03

1329.30

38549.70

576.06

16705.83

13251.84

13251.84

263.70

45883.80

68.54

11926.66

5521.02

5521.02

109.80

19105.20

28.56

4968.92

10253.82

10253.82

408.60

23698.80

159.11

9228.44

114764.31

114764.31

0.00

0.00

3957.39

103287.88

473.28

473.28

64.80

3758.40

7.34

425.95

1077.93

1077.93

129.60

3758.40

33.45

970.14

4338.40

4338.40

45.90

14642.10

12.24

3904.56

421.04

421.04

61.20

5688.23

4.08

378.94

15.37

15.37

84.60

287.05

4.08

13.83

2208.06

2208.06

45.00

7830.00

11.42

1987.25

4259.52

4259.52

1270.80

73706.40

66.10

3833.57

2891.88

2891.88

174.60

10126.80

44.87

2602.69

131.37

131.37

53.10

1539.90

4.08

118.23

2024.93

2024.93

134.10

13611.15

17.96

1822.43

920.17

920.17

109.80

3184.20

28.56

828.15

181114.97

181114.97

4284.90

265370.13

5023.84

163003.47

0.00

0.00

1513.40

0.00

838.80

0.00

0.00

0.00

5692.50

0.00

529.56

0.00

0.00

0.00

162.90

0.00

47.32

0.00

0.00

0.00

7126.20

0.00

547.51

0.00

0.00

0.00

3598.20

0.00

282.32

0.00

0.00

0.00

274.50

0.00

79.15

0.00

0.00

0.00

122.40

0.00

35.06

0.00

0.00

0.00

115.20

0.00

33.45

0.00

0.00

0.00

65.70

0.00

18.77

0.00

0.00

0.00

1117.80

0.00

323.12

0.00

0.00

0.00

396.00

0.00

159.11

0.00

0.00

0.00

86.40

0.00

7.34

0.00

0.00

0.00

45.90

0.00

13.06

0.00

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

0.00

117.90

0.00

34.27

0.00

0.00

0.00

61.20

0.00

17.96

0.00

0.00

0.00

80.10

0.00

22.85

0.00

0.00

0.00

37.80

0.00

10.61

0.00

0.00

0.00

55.80

0.00

4.08

0.00

0.00

0.00

69.30

0.00

4.08

0.00

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

1773901.08

1773901.08

863144.20

3308029.94

509004.10

1596510.97

f Income Tax @ 2% on Gross Amt. of Bill

on of VAT @ 2% on Gross Amt. of Bill


Welfare Cess @ 1% on Gross Amt. of Bill

ble amount for 11 KV Bakayan Feeder


Deductible L.D. if any

et Amount Paid to Contractor

NA

31930.22

131712.85

35478.02

65856.43

17739.01

3110460.66

1511363.72

245227.00

0.00

2865233.66

1511363.72

OUNT FOR BOE (BILL OF EXCHANGE)

4376597.38

Net previous payable amount

15247488

Net present payable amount

4376597

Net Cumulative amount

19624085

uctor installed in above feeder

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Mete
r & Cable
Rs.

3
Nos

4
15

43768

6
656520.00

Nos

12

38098

457176.00

Nos

18

43784

788112.00

Nos

38206

343854.00

Nos

43908

219540.00

Kms

38.17

13287

507191.36

Mtr

1428

13

18564.00

Kms

2.98

26826

79968.31

Nos

252

2661

670572.00

3741498
2844145

0.00

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
Kindraho

11kV Feeder Name

: Kindraho

Format of Bill on operational acceptance of 11kV Kindraho Feeder

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

18

10

43768.00

787824.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

18

27

1472.00

26496.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

18

10

700.00

12600.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

18

10

61.00

1098.00

11 KV DO fuse unit.

No

54

30

1389.00

75006.00

11 KV DO fuse wire 1.5 amp.

No

54

30

40.00

2160.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

18

10

419.00

7542.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

18

10

61.00

1098.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

11 KV L.A.

No

54

30

397.00

21438.00

11 KV pin insulator

No

54

30

125.00

6750.00

11 KV GI Pin

No

54

30

72.00

3888.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

36

20

601.00

21636.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

36

20

458.00

16488.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

36

20

53.00

1908.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

36

20

430.00

15480.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

198

110

215.00

42570.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

36

20

94.00

3384.00

14

GI wire 8 SWG.

Kg

144

80

40.00

5760.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

252

140

68.00

17136.00

16

Galvanized washer

Kg

18

10

94.00

1692.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

7.2

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

18

10

9663.00

173934.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

360

200

13.00

4680.00

10

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

22
23
24

18

10

480.00

8640.00

Set

Barbed wire

Kg

3.5

63

35

40.00

2520.00

HT tape to cover the LT bushing of DTR

Mtr

45

810

450

13.00

10530.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

72

40

0.00

0.00

SCHEDULE NO.1 TOTAL

1272258.00

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

38098

304784.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

19

1473

11784.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

700

5600.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

61

488.00

11 KV DO fuse unit.

No

24

18

1390

33360.00

11 KV DO fuse wire 1 amp.

No

24

18

40

960.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

419

3352.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

61

488.00

11 KV L.A.

No

24

18

397

9528.00

11 KV PIN insulator

No

24

18

125

3000.00

11 KV GI Pin

No

24

18

72

1728.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

16

12

601

9616.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

16

12

458

7328.00

10

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6

10

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

16

12

53

848.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

16

12

430

6880.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

88

66

51

4488.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

16

12

94

1504.00

14

GI wire 8 SWG.

Kg

64

48

51

3264.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

112

84

68

7616.00

16

Galvanized washer

Kg

94

752.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

3.2

2.4

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

8529

68232.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

160

120

13

2080.00

Set

480

3840.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

28

21

40

1120.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

360

270

13

4680.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

24

18

0.00

SCHEDULE NO.2 TOTAL

497320.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

Project Manager,
MPPKVVCL,
Damoh.

No

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

16

23

43784.00

700544.00

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

16

36

1473.00

23568.00

No.

16

23

700.00

11200.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

16

23

61.00

976.00

11 KV DO fuse unit.

No

48

69

1390.00

66720.00

11 KV DO fuse wire 1.5 Amp.

No

48

69

40.00

1920.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

16

23

419.00

6704.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

16

23

61.00

976.00

11 KV L.A.

No

48

69

397.00

19056.00

11 KV disc insulator

No

48

69

292.00

14016.00

11 KV strain hardware

No

48

69

72.00

3456.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

32

46

601.00

19232.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

32

46

458.00

14656.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

32

46

53.00

1696.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

32

46

432.00

13824.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

176

253

216.00

38016.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

32

46

94.00

3008.00

14

GI wire 8 SWG.

Kg

128

184

40.00

5120.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

224

322

69.00

15456.00

16

Galvanized washer

Kg

16

23

94.00

1504.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.4

9.2

0.00

0.00

10

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

11.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

16

23

9715.00

155440.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

320

460

13.00

4160.00

Set

16

23

482.00

7712.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

56

80.5

40.00

2240.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

720

1035

13.00

9360.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

64

92

0.00

0.00

SCHEDULE NO.3 TOTAL

1140560.00

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

(conventional type) out door

No

11

38206.00

420266.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

11

18

1477.00

16247.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

11

702.00

7722.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11

61.00

671.00

11 KV DO fuse unit.

No

33

24

1394.00

46002.00

11 KV DO fuse wire 1 Amp.

No

33

24

40.00

1320.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

11

420.00

4620.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11

61.00

671.00

11 KV L.A.

No

33

24

398.00

13134.00

11 KV disc insulator

No

33

24

293.00

9669.00

11 KV strain hardware

No

33

24

72.00

2376.00

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

22

16

603.00

13266.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

22

16

459.00

10098.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

22

16

53.00

1166.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

22

16

431.00

9482.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

121

88

51.00

6171.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

22

16

94.00

2068.00

14

GI wire 8 SWG.

Kg

88

64

51.00

4488.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

154

112

69.00

10626.00

16

Galvanized washer

Kg

11

94.00

1034.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

4.4

3.2

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

5.5

0.00

0.00

10

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

11

8553.00

94083.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

220

160

13.00

2860.00

Set

11

481.00

5291.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

38.5

28

40.00

1540.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

495

360

13.00

6435.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

33

24

0.00

0.00

SCHEDULE NO.4 TOTAL

691306.00

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

10

43908

439080.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

10

0.00

11 KV DO fuse unit.

No

30

15

1394

41820.00

11 KV DO fuse wire 1.5 Amp.

No

30

15

40

1200.00

11 KV LA

No

30

15

398

11940.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

10

9694

96940.00

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

Mtr

20

200

100

13

2600.00

Kg

40

20

69

2760.00

Galvanized washer

Kg

0.5

2.5

94

470.00

10

Barbed wire

Kg

70

35

40

2800.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

20

10

59

1180.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

450

225

13

5850.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

40

20

0.00

0.00

SCHEDULE NO.5 TOTAL

606640

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

0.00

16728.00

SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

12

24

1394

11 Kv Do Fuse Wire 1.5 Amp.

No

12

24

40

480.00

11 Kv L.A.

No

12

24

398

4776.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

9694

38776.00

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

Mtr

20

80

160

13

1040.00

Kg

16

32

69

1104.00

Galvanized washer

Kg

0.5

94

188.00

Barbed wire

Kg

28

56

40

1120.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

16

59

472.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

180

360

13

2340.00

11

consumer indexing

Nos

16

32

0.00

SCHEDULE NO.5C TOTAL

67024.00

SCHEDULE NO. 5D
1

`Additional LT Distribution box(25kva)

Set

16

9694

155104.00

`Additional LT Distribution box(16kva)

set

8553

0.00

SCHEDULE NO. 5D Total

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

117

33

1610.00

188370.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

117

33

129.00

15093.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

117

33

247.00

28899.00

11 KV Pin insulator

No

45

351

120

125.00

43875.00

11 KV GI Pins

No

45

351

120

70.00

24570.00

Jointing sleeves suitable for existing conductor.

No

46.8

94.00

4399.20

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

117

33

118.00

13806.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

31

10

440.00

13640.00

Stay clamp(Galvanized flat 50x6mm)

Set

31

10

70.00

2170.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

170.5

55

51.00

8695.50

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

6.2

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

117

33

156.00

18252.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

117

33

59.00

6903.00

14

Numbering of pole

No

15

117

33

0.00

0.00

15

Binding wire and tape

Kg

31.20

13.00

405.60

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

140

39.6

69.00

9687.60

17

Galvanized washer

Kg

7.80

2.2

94.00

733.20

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

75

14

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

7.36

1.635

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

7.364

1.635

0.00

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

SCHEDULE NO.6 TOTAL

7
379499.10

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

60

67

1638

98280.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

60

67

131

7860.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

60

67

251

15060.00

11 KV Pin insulator

No

45

180

246

128

23040.00

11 KV GI Pins

No

45

180

246

71

12780.00

Jointing sleeves suitable for existing conductor.

No

24

96

2304.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

60

67

120

7200.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

15

19

448

6720.00

Stay clamp(Galvanized flat 50x6mm)

Set

15

19

71

1065.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

82.5

104.5

52

4290.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

3.8

0.00

12

Removal of existing conductor from LT line.

Ckt Km

3.868

4.093

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

60

67

158

9480.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

60

67

60

3600.00

15

Numbering of pole

No

15

60

67

0.00

16

Binding wire and tape

Kg

16.00

0.0

13

208.00

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

72

80.40

70

5040.00

18

Galvanized washer

Kg

4.00

4.47

95

380.00

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

43

32

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

11.604

24.96

13287

154182.35

SCHEDULE NO.7 TOTAL

Project Manager,
MPPKVVCL,
Damoh.

351489.35

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

71

45

36.00

2556.00

Shackle insulator(90x75 mm)

No

15

71

45

126.00

8946.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

4.241

0.264

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

5.277

2.80

26826.00

141560.80

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

0.710

6219.00

4415.49

GI wire 5 mm for support of cable

Kg

150

710

450

62.00

44020.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

24

20

462.00

11088.00

Stay clamp(Galvanized flat 50x6mm)

Set

24

20

71.00

1704.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

132

110

52.00

6864.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

Cmt

0.2

4.8

0.00

0.00

No

28

23

0.00

0.00

110

20

619.00

68090.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

Kg

14.2

70.00

994.00

14

Washer

Kg

0.25

1.18

0.750

95.00

112.42

SCHEDULE NO.8 TOTAL

290350.71

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

Project Manager,
MPPKVVCL,
Damoh.

No

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

10

1408.00

5632.00

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

14

704.00

2816.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

14

198.00

792.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

16

56

41.00

656.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

14

1892.00

7568.00

GI wire 8 SWG for earthing pole

Kg

230

62.00

248.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

34

119

63.00

2142.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

32

112

65.00

2080.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

14

462.00

1848.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

22

77

52.00

1144.00

11

Stay clamp of Galvanized flat 50x6 mm

No

14

73.00

292.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

10.5

86.00

258.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

Cmt

0.4

0.8

2.8

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

10

35

70.00

700.00

15

Galvanized washer

Kg

0.5

3.5

95.00

95.00

16

Aluminum binding wire

Kg

0.3

0.6

2.1

135.00

81.00

17

Aluminum binding tape

Kg

0.3

0.6

2.1

79.00

47.40

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

14

60.00

240.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

14

49

41.00

574.00

SCHEDULE NO.9 TOTAL

27213.40

SCHEDULE NO. 10
Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

3
1

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

Galvanized nuts & bolts (assorted size)

Kg

14

72.00

504.00

Galvanized washer

Kg

0.5

0.5

99.00

49.50

T clamp for jumper

No

12

180.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

24

13.00

156.00

SCHEDULE NO.10 TOTAL

9869.50

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

16

1503

24048.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3907

31256.00

11KV disc insulator

No.

48

298

14304.00

11KV strain hardware

No.

48

73

3504.00

11KV pin insulator

No.

16

128

2048.00

11KV GS Pin

No.

16

54

864.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

3294

26352.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

48

462

22176.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

48

96

4608.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

264

52

13728.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

9.6

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

992.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

56

39

2184.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

480.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

48

77

3696.00

17

Numbering of DP

No

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

48

77

3696.00

SCHEDULE NO.11 TOTAL

153936.00

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

1019

2038.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

254

197

2661

675894.00

SCHEDULE NO.12 TOTAL

677932.00

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

11

1508.00

16588.00

Back filling of pole with boulders and ramming.

No

11

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

11

915.00

10065.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

11

237.00

2607.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

3
1

11

54.00

594.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

11

3919.00

43109.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

66

128.00

8448.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

66

73.00

4818.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

33

305.00

10065.00

10

11KV strain hardware

No

33

169.00

5577.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

22

440.00

9680.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

22

73.00

1606.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

121

11

52.00

6292.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

11

61.00

671.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

38.5

3.5

164.00

6314.00

16

Aluminium winding wire & tape

Kg.

11

73.00

803.00

17

Galvanised nuts & bolts with washer

Kg

55

82.00

4510.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

11

124.00

1364.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

4.4

0.4

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

66

13.00

858.00

21

Numbering of pole

No.

11

0.00

0.00

SCHEDULE NO.13 TOTAL

133969.00

SCHEDULE NO. 14
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

16

Cement for VCB foundation (concrete mixture 1:3:6)

17

No

15719

0.00

Cmt.

0.00

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHEDULE NO.14 TOTAL

0.00

SCHEDULE NO. 15
Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

463

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

12

Back filling of poles with boulders

No.

12

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

15

Danger Boards

No.

12

61

0.00

16

Binding wire and tape

Kg.

62

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

SCHEDULE NO.15 TOTAL

0.00

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.533

66128.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

14

117.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

44

56.00

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

Nuts and bolts

Kg.

3
5

0.00

4.67

79.00

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1977.00

0.00

SCHEDULE NO.16 TOTAL

0.00

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.000

0.000

23792

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

0.00

119

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

0.00

54

0.00

Nuts and bolts

Kg.

0.00

73

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

0.00

1901

0.00

SCHEDULE NO.17 TOTAL

0.00

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

17

10

1508

25636.00

11 KV Disc Insulator

Nos

102

96

299

30498.00

11 KV Strain Hardware

Nos

102

96

124

12648.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

17

10

463

7871.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

11.9

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

17

10

73

1241.00

17

15

147

2499.00

5.5

93.5

55

52

4862.00

2.22

37.74

22.2

70

2641.80

Kg

0.08

1.36

0.8

95

129.20

PG clamps

Nos

102

60

51

5202.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

34

23

1412

48008.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

34

23

198

6732.00

14

11KV Danger Board

Nos

17

10

61

1037.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

59.5

35

152

9044.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

17

10

124

2108.00

Stay clamps

Set

11 KV Top clamp.

Nos.

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

Galvanized Nut & Bolts (assorted size)

Kg

10

Washers

11

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

160157.00

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

20

1477

0.00

11 KV Disc Insulator

Nos

120

293

0.00

11 KV Strain Hardware

Nos

120

122

0.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

40

454

0.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

18

0.00

Stay clamps

Set

40

72

0.00

11 KV Top clamp.

Kg

20

144

0.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

220

51

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

Galvanized Nut & Bolts (assorted size)

Kg

3.205

64.1

68

0.00

10

Washers

Kg

0.117

2.34

94

0.00

11

PG clamps

Nos

120

50

0.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

40

1412

0.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

40

194

0.00

14

11KV Danger Board

Nos

20

59

0.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

70

149

0.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

20

122

0.00

SCHEDULE NO.18B TOTAL

0.00

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

7567

7567.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

meter

25

25

181

4525.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

3998.00

11 KV Disc Insulator

No.

305

1830.00

11 KV strain set with hard ware

Set

136

816.00

11 KV Pin Insulator

No.

128

256.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

11 KV G.I.Pin

No.

73

146.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

1242.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

192.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

19

11 KV danger board

No.

62

62.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

(Drg. no. ADB/HVDS/ EZ-08)

SCHEDULE NO.19 TOTAL

45299.50

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

Project Manager,
MPPKVVCL,
Damoh.

1284464

0.00

0.00

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Unit

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

Grand Total of All Schedules

7
6659927.56

Deductio

Dedu

Deduction

Net p

TOTAL

Total Previous LD Deducted amount


Total Cumulative Amount of 11 KV Kindraho Feeder.

Total LD Deductable amount from this bills


Total Cumulative LD Deducted amount

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Unit

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

Total 100% value of DTR & c

Schedule
Nos

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional typ
phase distribution transformer on single pole tange

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type o


distribution transformer on single pole tangent loca

Sch-3A

Sch-4A

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Particulars

25 KVA 11/0.4 KV Aluminum wound conventional typ


phase distribution transformer on single pole end l

16 KVA 11/0.4 KV Copper wound conventional type o


distribution transformer on single pole end location

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional typ


phase distribution transformer after removal of exis
11/0.4 KV and above capacity transformers on existi

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line


and replacement of existing damaged conductor by
34 sq mm weasel

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Unit

Total Qty as per


Actual total
sanctioned
Qty. Installed
estimate

Unit EXW
(Rs.)

Total Plant Amt


as per santioned
estimate

Col.4X6
1

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10optical port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIA

TOTAL EX WORKS COST OF OTHER MATERIA

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Certificate

Amount for payment

From ADB funding through LC

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

From C/P through


MPPKVVCL

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

437680.00

5412.51

97425.18

54125.10

8753.60

87536.00

4871.26

48712.59

39744.00

640.07

11521.26

17281.89

1324.80

35769.60

576.06

15553.70

7000.00

64.37

1158.66

643.70

630.00

6300.00

57.93

579.33

610.00

4.53

81.54

45.30

54.90

549.00

4.08

40.77

41670.00

117.86

6364.44

3535.80

1250.10

37503.00

106.07

3182.22

1200.00

9.97

538.38

299.10

36.00

1080.00

8.97

269.19

4190.00

31.73

571.14

317.30

377.10

3771.00

28.56

285.57

610.00

4.53

81.54

45.30

54.90

549.00

4.08

40.77

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

11910.00

96.1

5189.40

2883.00

357.30

10719.00

86.49

2594.70

3750.00

30.83

1664.82

924.90

112.50

3375.00

27.75

832.41

2160.00

17.23

930.42

516.90

64.80

1944.00

15.51

465.21

12020.00

253.85

9138.60

5077.00

540.90

10818.00

228.47

4569.30

9160.00

58.93

2121.48

1178.60

412.20

8244.00

53.04

1060.74

1060.00

19.95

718.20

399.00

47.70

954.00

17.96

359.10

8600.00

176.79

6364.44

3535.80

387.00

7740.00

159.11

3182.22

23650.00

29.92

5924.16

3291.20

193.50

21285.00

26.93

2962.08

1880.00

8.16

293.76

163.20

84.60

1692.00

7.34

146.88

3200.00

9.97

1435.68

797.60

36.00

2880.00

8.97

717.84

9520.00

4.53

1141.56

634.20

61.20

8568.00

4.08

570.78

940.00

4.53

81.54

45.30

84.60

846.00

4.08

40.77

0.00

4397.10

31659.12

17588.40

0.00

0.00

3957.39

15829.56

0.00

4397.10

39573.90

21985.50

0.00

0.00

3957.39

19786.95

96630.00

1082.50

19485.00

10825.00

8696.70

86967.00

974.25

9742.50

2600.00

2.72

979.20

544.00

2.60

520.00

2.45

489.60

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4800.00

116.95

2105.10

1169.50

432.00

4320.00

105.26

1052.55

1400.00

9.97

628.11

348.95

36.00

1260.00

8.97

314.06

5850.00

3.63

2940.30

1633.50

11.70

5265.00

3.27

1470.15

0.00

359.02

25849.44

14360.80

0.00

0.00

323.12

12924.72

275966.37

164195.84

24042.70

350454.60

15628.82

147776.26

731834.00

228588.00

5412.51

43300.08

32475.06

7619.60

45717.60

4871.26

29227.55

27987.00

640.07

5120.56

12161.33

1325.70

25188.30

576.06

10945.20

4200.00

64.37

514.96

386.22

630.00

3780.00

57.93

347.60

366.00

4.53

36.24

27.18

54.90

329.40

4.08

24.46

25020.00

117.86

2828.64

2121.48

1251.00

22518.00

106.07

1909.33

720.00

9.97

239.28

179.46

36.00

648.00

8.97

161.51

2514.00

31.73

253.84

190.38

377.10

2262.60

28.56

171.34

366.00

4.53

36.24

27.18

54.90

329.40

4.08

24.46

7146.00

96.1

2306.40

1729.80

357.30

6431.40

86.49

1556.82

2250.00

30.83

739.92

554.94

112.50

2025.00

27.75

499.45

1296.00

17.23

413.52

310.14

64.80

1166.40

15.51

279.13

7212.00

80.69

1291.04

968.28

540.90

6490.80

72.62

871.45

5496.00

64.37

1029.92

772.44

412.20

4946.40

57.93

695.20

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

636.00

12.69

203.04

152.28

47.70

572.40

11.42

137.05

5160.00

176.79

2828.64

2121.48

387.00

4644.00

159.11

1909.33

3366.00

29.92

2632.96

1974.72

45.90

3029.40

26.93

1777.25

1128.00

8.16

130.56

97.92

84.60

1015.20

7.34

88.13

2448.00

12.69

812.16

609.12

45.90

2203.20

11.42

548.21

5712.00

4.53

507.36

380.52

61.20

5140.80

4.08

342.47

564.00

4.53

36.24

27.18

84.60

507.60

4.08

24.46

0.00

4397.1

14070.72

10553.04

0.00

0.00

3957.39

9497.74

0.00

4397.1

17588.40

13191.30

0.00

0.00

3957.39

11872.17

51174.00

934.72

7477.76

5608.32

7676.10

46056.60

841.25

5047.49

1560.00

2.72

435.20

326.40

2.60

312.00

2.45

293.76

2880.00

116.95

935.60

701.70

432.00

2592.00

105.26

631.53

840.00

9.97

279.16

209.37

36.00

756.00

8.97

188.43

3510.00

3.63

1306.80

980.10

11.70

3159.00

3.27

882.09

0.00

359.02

8616.48

6462.36

0.00

0.00

323.12

5816.12

115971.72

95299.7

21752.20

191821.50

15340.78

85769.73

86600.16

124487.73

8756.80

201406.40

4871.26

112038.96

392139.00

1007032.00

Project Manager,
MPPKVVCL,
Damoh.

5412.51

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

53028.00

640.07

10241.12

23042.52

1325.70

47725.20

576.06

20738.27

16100.00

64.37

1029.92

1480.51

630.00

14490.00

57.93

1332.46

1403.00

4.53

72.48

104.19

54.90

1262.70

4.08

93.77

95910.00

117.86

5657.28

8132.34

1251.00

86319.00

106.07

7319.11

2760.00

9.97

478.56

687.93

36.00

2484.00

8.97

619.14

9637.00

31.73

507.68

729.79

377.10

8673.30

28.56

656.81

1403.00

4.53

72.48

104.19

54.90

1262.70

4.08

93.77

27393.00

96.1

4612.80

6630.90

357.30

24653.70

86.49

5967.81

20148.00

70.72

3394.56

4879.68

262.80

18133.20

63.65

4391.71

4968.00

17.23

827.04

1188.87

64.80

4471.20

15.51

1069.98

27646.00

80.69

2582.08

3711.74

540.90

24881.40

72.62

3340.57

21068.00

64.37

2059.84

2961.02

412.20

18961.20

57.93

2664.92

2438.00

12.69

406.08

583.74

47.70

2194.20

11.42

525.37

19872.00

176.79

5657.28

8132.34

388.80

17884.80

159.11

7319.11

54648.00

29.92

5265.92

7569.76

194.40

49183.20

26.93

6812.78

4324.00

8.16

261.12

375.36

84.60

3891.60

7.34

337.82

7360.00

9.97

1276.16

1834.48

36.00

6624.00

8.97

1651.03

22218.00

4.53

1014.72

1458.66

62.10

19996.20

4.08

1312.79

2162.00

4.53

72.48

104.19

84.60

1945.80

4.08

93.77

0.00

4397.1

28141.44

40453.32

0.00

0.00

3957.39

36407.99

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

4397.1

35176.80

50566.65

0.00

0.00

3957.39

45509.99

223445.00

1082.5

17320.00

24897.50

8743.50

201100.50

974.25

22407.75

5980.00

3.63

1161.60

1669.80

2.60

1196.00

3.27

1502.82

11086.00

116.95

1871.20

2689.85

433.80

9977.40

105.26

2420.87

3220.00

9.97

558.32

802.59

36.00

2898.00

8.97

722.33

13455.00

3.63

2613.60

3757.05

11.70

12109.50

3.27

3381.35

0.00

359.02

22977.28

33029.84

0.00

0.00

323.12

29726.86

241910.00

356066.54

24250.20

783725.20

15508.05

320459.88

1658704.00

305648.00

5412.51

59537.61

43300.08

7641.20

61129.60

4871.26

38970.07

26586.00

640.07

7040.77

11521.26

1329.30

23927.40

576.06

10369.13

5616.00

64.37

708.07

514.96

631.80

5054.40

57.93

463.46

488.00

4.53

49.83

36.24

54.90

439.20

4.08

32.62

33456.00

117.86

3889.38

2828.64

1254.60

30110.40

106.07

2545.78

960.00

9.97

329.01

239.28

36.00

864.00

8.97

215.35

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

3360.00

31.73

349.03

253.84

378.00

3024.00

28.56

228.46

488.00

4.53

49.83

36.24

54.90

439.20

4.08

32.62

9552.00

97.01

3201.33

2328.24

358.20

8596.80

87.31

2095.42

7032.00

71.62

2363.46

1718.88

263.70

6328.80

64.46

1546.99

1728.00

17.23

568.59

413.52

64.80

1555.20

15.51

372.17

9648.00

80.69

1775.18

1291.04

542.70

8683.20

72.62

1161.94

7344.00

64.37

1416.14

1029.92

413.10

6609.60

57.93

926.93

848.00

12.69

279.18

203.04

47.70

763.20

11.42

182.74

6896.00

176.79

3889.38

2828.64

387.90

6206.40

159.11

2545.78

4488.00

29.92

3620.32

2632.96

45.90

4039.20

26.93

2369.66

1504.00

8.16

179.52

130.56

84.60

1353.60

7.34

117.50

3264.00

12.69

1116.72

812.16

45.90

2937.60

11.42

730.94

7728.00

4.53

697.62

507.36

62.10

6955.20

4.08

456.62

752.00

4.53

49.83

36.24

84.60

676.80

4.08

32.62

0.00

4397.1

19347.24

14070.72

0.00

0.00

3957.39

12663.65

0.00

4397.1

24184.05

17588.40

0.00

0.00

3957.39

15829.56

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

68424.00

934.72

10281.92

7477.76

7697.70

61581.60

841.25

6729.98

2080.00

3.63

798.60

580.80

2.60

416.00

3.27

522.72

3848.00

116.95

1286.45

935.60

432.90

3463.20

105.26

842.04

1120.00

9.97

383.85

279.16

36.00

1008.00

8.97

251.24

4680.00

3.63

1796.85

1306.80

11.70

4212.00

3.27

1176.12

0.00

359.02

11847.66

8616.48

0.00

0.00

323.12

7754.83

161037.42

123518.82

21962.80

250374.60

15379.13

111166.94

517538.00

219540.00

5412.51

54125.10

27062.55

8781.60

43908.00

4871.26

24356.30

0.00

7887.58

78875.80

39437.90

0.00

0.00

7098.82

35494.11

20910.00

117.86

3535.80

1767.90

1254.60

18819.00

106.07

1591.11

600.00

9.97

299.10

149.55

36.00

540.00

8.97

134.60

5970.00

97.01

2910.30

1455.15

358.20

5373.00

87.31

1309.64

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

48470.00

1082.5

10825.00

5412.50

8724.60

43623.00

974.25

4871.25

1300.00

3.63

726.00

363.00

2.60

260.00

3.27

326.70

1380.00

4.53

181.20

90.60

62.10

1242.00

4.08

81.54

235.00

4.53

22.65

11.33

84.60

211.50

4.08

10.19

1400.00

9.97

697.90

348.95

36.00

1260.00

8.97

314.06

590.00

4.53

90.60

45.30

53.10

531.00

4.08

40.77

2925.00

3.63

1633.50

816.75

11.70

2632.50

3.27

735.08

0.00

359.02

14360.80

7180.40

0.00

0.00

323.12

6462.36

168283.75

84141.88

19405.10

118400.00

13497.54

75727.69

303320

0.00

7887.58

0.00

0.00

0.00

0.00

0.00

0.00

33456.00

117.86

1414.32

2828.64

1254.60

30110.40

106.07

2545.78

960.00

9.97

119.64

239.28

36.00

864.00

8.97

215.35

9552.00

97.01

1164.12

2328.24

358.20

8596.80

87.31

2095.42

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

77552.00

1082.5

4330.00

8660.00

8724.60

69796.80

974.25

7794.00

2080.00

3.63

290.40

580.80

2.60

416.00

3.27

522.72

2208.00

4.53

72.48

144.96

62.10

1987.20

4.08

130.46

376.00

4.53

9.06

18.12

84.60

338.40

4.08

16.31

2240.00

9.97

279.16

558.32

36.00

2016.00

8.97

502.49

944.00

4.53

36.24

72.48

53.10

849.60

4.08

65.23

4680.00

3.63

653.40

1306.80

11.70

4212.00

3.27

1176.12

0.00

359.02

5744.32

11488.64

0.00

0.00

323.12

10339.78

14113.14

28226.28

10623.50

119187.20

1527.46

25403.65

134048.00

38776.00

1082.5

17320

4330

8724.60

34898.40

974.25

3897.00

0.00

934.72

7697.70

0.00

841.25

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

53130.00

391.66

45824.22

12924.78

1449.00

47817.00

352.49

11632.30

4257.00

31.73

3712.41

1047.09

116.10

3831.30

28.56

942.38

8151.00

59.84

7001.28

1974.72

222.30

7335.90

53.86

1777.25

15000.00

30.83

10821.33

3699.60

112.50

13500.00

27.75

3329.64

8400.00

17.23

6047.73

2067.60

63.00

7560.00

15.51

1860.84

0.00

22.67

1060.96

0.00

84.60

0.00

20.40

0.00

3894.00

29.01

3394.17

957.33

106.20

3504.60

26.11

861.60

4400.00

176.79

5480.49

1767.90

396.00

3960.00

159.11

1591.11

700.00

8.16

252.96

81.60

63.00

630.00

7.34

73.44

2805.00

12.69

2163.65

697.95

45.90

2524.50

11.42

628.16

0.00

4397.1

27262.02

8794.20

0.00

0.00

3957.39

7914.78

5148.00

38.08

4455.36

1256.64

140.40

4633.20

34.27

1130.98

1947.00

4.53

530.01

149.49

53.10

1752.30

4.08

134.54

0.00

19.95

2334.15

658.35

0.00

0.00

17.96

592.52

0.00

2.72

84.86

0.00

11.70

0.00

2.45

0.00

2732.40

4.53

636.01

179.39

62.10

2459.16

4.08

161.45

206.80

4.53

35.33

9.97

84.60

186.12

4.08

8.97

0.00

407.98

30598.50

5711.72

0.00

0.00

367.18

5140.55

0.00

4079.78

30043.50

6670.44

0.00

0.00

3671.80

6003.40

0.00

5893.02

43396.20

9635.09

0.00

0.00

5303.72

8671.58

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

110771.20

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

225135.14

58283.86

3010.50

99694.08

14069.55

52455.47

109746.00

436.08

26164.80

29217.36

1474.20

98771.40

392.47

26295.62

8777.00

35.36

2121.60

2369.12

117.90

7899.30

31.82

2132.21

16817.00

67.09

4025.40

4495.03

225.90

15135.30

60.38

4045.53

31488.00

34.45

6201.00

8474.70

115.20

28339.20

31.01

7627.23

17466.00

19.04

3427.20

4683.84

63.90

15719.40

17.14

4215.46

0.00

25.39

609.36

0.00

86.40

0.00

22.85

0.00

8040.00

31.73

1903.80

2125.91

108.00

7236.00

28.56

1913.32

8512.00

176.79

2651.85

3359.01

403.20

7660.80

159.11

3023.11

1349.00

8.16

122.40

155.04

63.90

1214.10

7.34

139.54

5434.00

13.6

1122.00

1421.20

46.80

4890.60

12.24

1279.08

0.00

4397.1

13191.30

16708.98

0.00

0.00

3957.39

15038.08

0.00

4079.78

15780.59

16698.54

0.00

0.00

3671.80

15028.69

10586.00

41.7

2502.00

2793.90

142.20

9527.40

37.53

2514.51

4020.00

4.53

271.80

303.51

54.00

3618.00

4.08

273.16

0.00

19.95

1197.00

1336.65

0.00

0.00

17.96

1202.99

0.00

3.63

58.08

0.00

11.70

0.00

3.27

0.00

5628.00

4.53

326.16

364.21

63.00

5065.20

4.08

327.79

424.33

4.53

18.12

20.23

85.50

381.90

4.08

18.21

0.00

407.98

17543.14

13055.36

0.00

0.00

367.18

11749.82

331616.95

3537.62

41050.54

88291.92

2657.40

66323.39

3183.86

79462.73

140288.14

195874.51

5719.20

271781.99

12014.14

176287.06

559904.28

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1620.00

9.97

707.87

448.65

32.40

1458.00

8.97

403.79

5670.00

33.54

2381.34

1509.30

113.40

5103.00

30.19

1358.37

0.00

7969.17

33797.25

2103.86

0.00

0.00

7172.25

1893.47

75112.80

3173.16

16744.77

8884.85

5365.20

15022.56

2855.84

7996.36

0.00

1813.24

1287.40

0.00

5597.10

0.00

1631.92

0.00

27900.00

16.32

11587.20

7344.00

55.80

25110.00

14.69

6609.60

9240.00

176.79

4242.96

3535.80

415.80

8316.00

159.11

3182.22

1420.00

8.16

195.84

163.20

63.90

1278.00

7.34

146.88

5720.00

13.6

1795.20

1496.00

46.80

5148.00

12.24

1346.40

0.00

4397.1

21106.08

17588.40

0.00

0.00

3957.39

15829.56

0.00

407.98

11423.44

9383.54

0.00

0.00

367.18

8445.19

12380.00

165

18150.00

3300.00

557.10

11142.00

148.50

2970.00

630.00

4.53

64.33

40.77

63.00

567.00

4.08

36.69

71.25

4.53

5.36

3.40

85.50

64.13

4.08

3.06

123489.04

55801.77

12396.00

73208.69

16373.78

50221.59

1497.72

3744.30

1267.20

12672.00

336.99

3369.87

139764.05

14080.00

Project Manager,
MPPKVVCL,
Damoh.

374.43

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

9856.00

187.67

750.68

2627.38

633.60

8870.40

168.90

2364.64

2772.00

52.58

210.32

736.12

178.20

2494.80

47.32

662.51

2296.00

10.88

174.08

609.28

36.90

2066.40

9.79

548.35

26488.00

504.08

2016.32

7057.12

1702.80

23839.20

453.67

6351.41

14260.00

16.32

65.28

3753.60

55.80

12834.00

14.69

3378.24

7497.00

17.23

585.82

2050.37

56.70

6747.30

15.51

1845.33

7280.00

17.23

551.36

1929.76

58.50

6552.00

15.51

1736.78

6468.00

176.79

707.16

2475.06

415.80

5821.20

159.11

2227.55

4004.00

8.16

179.52

628.32

46.80

3603.60

7.34

565.49

1022.00

19.04

76.16

266.56

65.70

919.80

17.14

239.90

903.00

22.67

68.01

238.04

77.40

812.70

20.40

214.23

0.00

4397.1

3517.68

12311.88

0.00

0.00

3957.39

11080.69

2450.00

4.53

45.30

158.55

63.00

2205.00

4.08

142.70

332.50

4.53

4.53

15.86

85.50

299.25

4.08

14.27

283.50

36.26

21.76

76.15

121.50

255.15

32.63

68.53

165.90

20.85

12.51

43.79

71.10

149.31

18.77

39.41

840.00

4.53

18.12

63.42

54.00

756.00

4.08

57.08

2009.00

10.88

152.32

533.12

36.90

1808.10

9.79

479.81

10654.65

39318.68

5027.40

92706.21

5297.18

35386.79

103006.90

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

12770.00

1230.28

1230.28

2460.56

5746.50

11493.00

1107.25

2214.50

594.00

26.29

78.87

157.74

89.10

534.60

23.66

141.97

1116.00

49.86

149.58

299.16

167.40

1004.40

44.87

269.24

1240.00

82.5

165.00

330.00

279.00

1116.00

74.25

297.00

440.00

29.01

58.02

116.04

99.00

396.00

26.11

104.44

1008.00

4.53

31.71

63.42

64.80

907.20

4.08

57.08

99.00

4.53

2.27

4.53

89.10

89.10

4.08

4.08

2160.00

48.05

288.30

576.60

162.00

1944.00

43.25

518.94

312.00

3.63

43.56

87.12

2.60

62.40

3.27

78.41

2047.59

4095.17

6699.50

17546.70

1330.81

3685.65

19739.00

0.00

640.07

10241.12

0.00

1352.70

0.00

576.06

0.00

0.00

1040.8

8326.40

0.00

3516.30

0.00

936.72

0.00

0.00

79.78

3829.44

0.00

268.20

0.00

71.80

0.00

0.00

19.04

913.92

0.00

65.70

0.00

17.14

0.00

0.00

34.45

551.20

0.00

115.20

0.00

31.01

0.00

0.00

14.51

232.16

0.00

48.60

0.00

13.06

0.00

0.00

280.15

2241.20

0.00

2964.60

0.00

252.14

0.00

0.00

176.79

8485.92

0.00

415.80

0.00

159.11

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

8.16

391.68

0.00

86.40

0.00

7.34

0.00

0.00

13.6

3590.40

0.00

46.80

0.00

12.24

0.00

0.00

4397.1

35176.80

0.00

0.00

0.00

3957.39

0.00

0.00

4397.1

42212.16

0.00

0.00

0.00

3957.39

0.00

0.00

32.64

261.12

0.00

111.60

0.00

29.38

0.00

0.00

15.41

862.96

0.00

35.10

0.00

13.87

0.00

0.00

4.53

36.24

0.00

54.00

0.00

4.08

0.00

0.00

4.53

217.44

0.00

69.30

0.00

4.08

0.00

0.00

19.95

159.60

0.00

0.00

0.00

17.96

0.00

0.00

19.95

957.60

0.00

69.30

0.00

17.96

0.00

118687.36

9219.60

0.00

10078.70

0.00

0.00

0.00

271.08

542.16

0.00

203.80

0.00

243.97

0.00

524217.00

403.45

102476.30

79479.65

532.20

104843.40

363.11

71531.69

103018.46

79479.65

736.00

104843.40

607.08

71531.69

524217.00

1508.00

640.07

7040.77

640.07

1357.20

1357.20

576.06

576.06

0.00

326.38

3590.18

326.38

0.00

0.00

293.74

293.74

915.00

117.86

1296.46

117.86

823.50

823.50

106.07

106.07

237.00

16.32

179.52

16.32

213.30

213.30

14.69

14.69

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

54.00

4.53

49.83

4.53

48.60

48.60

4.08

4.08

3919.00

320.04

3520.44

320.04

3527.10

3527.10

288.04

288.04

768.00

34.45

2273.70

206.70

115.20

691.20

31.01

186.03

438.00

19.95

1316.70

119.70

65.70

394.20

17.96

107.73

915.00

81.6

2692.80

244.80

274.50

823.50

73.44

220.32

507.00

45.33

1495.89

135.99

152.10

456.30

40.80

122.39

880.00

176.79

3889.38

353.58

396.00

792.00

159.11

318.22

146.00

8.16

179.52

16.32

65.70

131.40

7.34

14.69

572.00

13.6

1645.60

149.60

46.80

514.80

12.24

134.64

61.00

4.53

49.83

4.53

54.90

54.90

4.08

4.08

574.00

43.52

1675.52

152.32

147.60

516.60

39.17

137.09

73.00

19.95

219.45

19.95

65.70

65.70

17.96

17.96

410.00

4.53

249.15

22.65

73.80

369.00

4.08

20.39

124.00

32.64

359.04

32.64

111.60

111.60

29.38

29.38

0.00

4397.1

19347.24

1758.84

0.00

0.00

3957.39

1582.96

78.00

3.63

239.58

21.78

2.60

15.60

3.27

19.60

0.00

19.95

219.45

19.95

0.00

0.00

17.96

17.96

51530.05

4684.55

7541.90

10906.50

5697.84

4216.10

12179.00

0.00

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

0.00

35246.22

18708.98

0.00

9971.89

59515.20

31721.60

16838.08

8974.70

1638.00

33.54

0.00

469.56

105.30

1474.20

30.19

422.60

2464.00

16.32

0.00

718.08

50.40

2217.60

14.69

646.27

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

368.67

22.67

0.00

105.79

71.10

331.80

20.40

95.21

11862.00

559.38

0.00

3356.28

1779.30

10675.80

503.44

3020.65

14621.60

61521.30

46421.00

17406.80

13159.44

51578.89

0.00

6730.73

0.00

0.00

21412.80

0.00

6057.66

0.00

0.00

33.54

0.00

0.00

107.10

0.00

30.19

0.00

0.00

15.41

0.00

0.00

48.60

0.00

13.87

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

537.62

0.00

0.00

1710.90

0.00

483.86

0.00

23345.10

0.00

6604.34

0.00

0.00

15080.00

640.07

10881.19

6400.70

1357.20

13572.00

576.06

5760.63

28704.00

84.32

8600.64

8094.72

269.10

25833.60

75.89

7285.25

11904.00

35.36

3606.72

3394.56

111.60

10713.60

31.82

3055.10

4630.00

176.79

3005.43

1767.90

416.70

4167.00

159.11

1591.11

0.00

4397.1

52325.49

30779.70

0.00

0.00

3957.39

27701.73

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

730.00

8.16

138.72

81.60

65.70

657.00

7.34

73.44

2205.00

41.7

708.90

625.50

132.30

1984.50

37.53

562.95

2860.00

14.51

1356.69

798.05

46.80

2574.00

13.06

718.25

1554.00

4.53

170.96

100.57

63.00

1398.60

4.08

90.51

76.00

4.53

6.16

3.62

85.50

68.40

4.08

3.26

3060.00

14.51

1480.02

870.60

45.90

2754.00

13.06

783.54

32476.00

73.44

2496.96

1689.12

1270.80

29228.40

66.10

1520.21

4554.00

56.21

1911.14

1292.83

178.20

4098.60

50.59

1163.55

610.00

4.53

77.01

45.30

54.90

549.00

4.08

40.77

5320.00

19.95

1187.03

698.25

136.80

4788.00

17.96

628.43

1240.00

35.36

601.12

353.60

111.60

1116.00

31.82

318.24

88554.18

56996.62

4346.10

103502.70

5049.96

51296.96

115003.00

29540.00

640.07

0.00

12801.40

1329.30

26586.00

576.06

11521.26

35160.00

76.16

0.00

9139.20

263.70

31644.00

68.54

8225.28

14640.00

31.73

0.00

3807.60

109.80

13176.00

28.56

3426.84

18160.00

176.79

0.00

7071.60

408.60

16344.00

159.11

6364.44

0.00

4397.1

0.00

79147.80

0.00

0.00

3957.39

71233.02

2880.00

8.16

0.00

326.40

64.80

2592.00

7.34

293.76

2880.00

37.17

0.00

743.40

129.60

2592.00

33.45

669.06

11220.00

13.6

0.00

2992.00

45.90

10098.00

12.24

2692.80

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4358.80

4.53

0.00

290.37

61.20

3922.92

4.08

261.34

219.96

4.53

0.00

10.60

84.60

197.96

4.08

9.54

6000.00

12.69

0.00

1522.80

45.00

5400.00

11.42

1370.52

56480.00

73.44

0.00

2937.60

1270.80

50832.00

66.10

2643.84

7760.00

49.86

0.00

1994.40

174.60

6984.00

44.87

1794.96

1180.00

4.53

0.00

90.60

53.10

1062.00

4.08

81.54

10430.00

19.95

0.00

1396.50

134.10

9387.00

17.96

1256.85

2440.00

31.73

0.00

634.60

109.80

2196.00

28.56

571.14

0.00

124906.87

4284.90

183013.88

5023.84

112416.19

203348.76

0.00

932

932.00

0.00

1513.40

0.00

838.80

0.00

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

10662.45

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

295217.59

0.00

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

5615871.08

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1868669.46

1489842.34

854419.60

2852486.65

508029.85

1340858.08

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

26817.16

Deduction of VAT @ 2% on Gross Amt. of Bill

112317.42

29796.85

Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

56158.71

14898.42

Net payable amount for 11 KV Kindraho Feeder

2684010.52

1269345.65

Deductible L.D. if any

251601

0.00

Net Amount Paid to Contractor

2432409.88

1269345.65

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

3,701,756

2337487

Net previous payable amount

19624085

251601

Net present payable amount

3701756

2589088

Net Cumulative amount

23325841

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

% value of DTR & conductor installed in above feeder

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Mete
r & Cable
Rs.

2
wound conventional type outdoor 3
mer on single pole tangent location.

3
Nos

10

43768

437680.00

ound conventional type outdoor 3 phase


single pole tangent location.

Nos
6

38098

228588.00

wound conventional type outdoor 3


mer on single pole end location.

Nos
23

43784

1007032.00

ound conventional type outdoor 3 phase


single pole end location.

Nos
8

38206

305648.00

wound conventional type outdoor 3


mer after removal of existing 63 KVA
y transformers on existing D.P.

Nos
5

43908

219540.00

se to 11 KV 3 phase line on existing pole


damaged conductor by AAA conductor

Kms
24.96

13287

331616.95

Project Manager,
MPPKVVCL,
Damoh.

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1230

13

15990.00

2.80

26826

75112.80

197

2661

524217.00

weasel' for Jumpering

Mtr

ctor of LT line with PVC cable 4 core


re unarmored 2.5 sq mm.

Kms

tatic) 3 phase 4 wire 10-40 amps with


carbonate enclosure.

Nos

OF MAJOR MATERIAL

3145424.75

OF OTHER MATERIAL

2470446.33

Project Manager,
MPPKVVCL,
Damoh.

90% of unit
I&C (Rs)

Nodal Officer,
MPPKVVCL,
Damoh (N) Division.

Project Manager,
FLCL,
Damoh.

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400 Dated 31/10/2009

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

19

17

43768.00

831592.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

19

21

1472.00

27968.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

19

19

700.00

13300.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

19

19

61.00

1159.00

11 KV DO fuse unit.

No

57

51

1389.00

79173.00

11 KV DO fuse wire 1.5 amp.

No

57

51

40.00

2280.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

19

19

419.00

7961.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

19

19

61.00

1159.00

11 KV L.A.

No

57

51

397.00

22629.00

11 KV pin insulator

No

57

51

125.00

7125.00

11 KV GI Pin

No

57

51

72.00

4104.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

38

34

601.00

22838.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

38

34

458.00

17404.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

38

34

53.00

2014.00

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

38

34

430.00

16340.00

10

11

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
4

12

1
Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

3
11

209

187

215.00

44935.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

38

34

94.00

3572.00

14

GI wire 8 SWG.

Kg

152

136

40.00

6080.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

266

238

68.00

18088.00

16

Galvanized washer

Kg

19

17

94.00

1786.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

7.6

6.8

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

9.5

8.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

19

17

9663.00

183597.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

380

340

13.00

4940.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

19

17

480.00

9120.00

22

Barbed wire

Kg

3.5

66.5

59.5

40.00

2660.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

855

765

13.00

11115.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

76

68

0.00

0.00

SCHEDULE NO.1 TOTAL

1342939.00

SCHEDULE NO. 2
Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

13

10

38098

495274.00

No

13

16

1473

19149.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

13

12

700

9100.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

13

12

61

793.00

11 KV DO fuse unit.

No

39

30

1390

54210.00

11 KV DO fuse wire 1 amp.

No

39

30

40

1560.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

13

12

419

5447.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

13

12

61

793.00

11 KV L.A.

No

39

30

397

15483.00

11 KV PIN insulator

No

39

30

125

4875.00

11 KV GI Pin

No

39

30

72

2808.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

26

20

601

15626.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

26

20

458

11908.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

26

20

53

1378.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

26

20

430

11180.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

143

110

51

7293.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

26

20

94

2444.00

14

GI wire 8 SWG.

Kg

104

80

51

5304.00

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

15

Galvanized Nuts and bolts (assorted size )

Kg

14

182

140

68

12376.00

16

Galvanized washer

Kg

13

10

94

1222.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

5.2

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

6.5

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

13

10

8529

110877.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

260

200

13

3380.00

Set

13

10

480

6240.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

45.5

35

40

1820.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

585

450

13

7605.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

39

30

0.00

SCHEDULE NO.2 TOTAL

808145.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

14

16

43784.00

612976.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

14

21

1473.00

20622.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

14

17

700.00

9800.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
3
1

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

14

17

61.00

854.00

11 KV DO fuse unit.

No

42

48

1390.00

58380.00

11 KV DO fuse wire 1.5 Amp.

No

42

48

40.00

1680.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

14

18

419.00

5866.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

14

18

61.00

854.00

11 KV L.A.

No

42

48

397.00

16674.00

11 KV disc insulator

No

42

48

292.00

12264.00

11 KV strain hardware

No

42

48

72.00

3024.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

28

32

601.00

16828.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

28

32

458.00

12824.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

28

32

53.00

1484.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

28

32

432.00

12096.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

154

176

216.00

33264.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

28

32

94.00

2632.00

14

GI wire 8 SWG.

Kg

112

128

40.00

4480.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

196

224

69.00

13524.00

16

Galvanized washer

Kg

14

16

94.00

1316.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

5.6

6.4

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

14

16

9715.00

136010.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

280

320

13.00

3640.00

Set

14

16

482.00

6748.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

49

56

40.00

1960.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

630

720

13.00

8190.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

56

64

0.00

0.00

SCHEDULE NO.3 TOTAL

997990.00

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

(conventional type) out door

No

10

38206.00

267442.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

15

1477.00

10339.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

11

702.00

4914.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11

61.00

427.00

11 KV DO fuse unit.

No

21

30

1394.00

29274.00

11 KV DO fuse wire 1 Amp.

No

21

30

40.00

840.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

12

420.00

2940.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

12

61.00

427.00

11 KV L.A.

No

21

30

398.00

8358.00

11 KV disc insulator

No

21

30

293.00

6153.00

11 KV strain hardware

No

21

30

72.00

1512.00

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

14

20

603.00

8442.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

14

20

459.00

6426.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

14

20

53.00

742.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

14

20

431.00

6034.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

77

110

51.00

3927.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

14

20

94.00

1316.00

14

GI wire 8 SWG.

Kg

56

80

51.00

2856.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

98

140

69.00

6762.00

16

Galvanized washer

Kg

10

94.00

658.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

2.8

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

3.5

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

10

8553.00

59871.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

140

200

13.00

1820.00

Set

10

481.00

3367.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

24.5

35

40.00

980.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

315

450

13.00

4095.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

21

30

0.00

0.00

SCHEDULE NO.4 TOTAL

439922.00

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

43908

263448.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

0.00

11 KV DO fuse unit.

No

18

18

1394

25092.00

11 KV DO fuse wire 1.5 Amp.

No

18

18

40

720.00

11 KV LA

No

18

18

398

7164.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

9694

58164.00

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

Mtr

20

120

120

13

1560.00

Kg

24

24

69

1656.00

Galvanized washer

Kg

0.5

94

282.00

10

Barbed wire

Kg

42

42

40

1680.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

12

12

59

708.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

270

270

13

3510.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

24

24

0.00

0.00

SCHEDULE NO.5 TOTAL

363984

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

0.00

SCHEDULE NO. 5B Total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

21

18

1394

29274.00

11 Kv Do Fuse Wire 1.5 Amp.

No

21

18

40

840.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

11 Kv L.A.

No

3
3

21

18

398

8358.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

9694

67858.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

140

120

13

1820.00

Galvanized Nuts & bolts (assorted size)

Kg

28

24

69

1932.00

Galvanized washer

Kg

0.5

3.5

94

329.00

Barbed wire

Kg

49

42

40

1960.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

14

12

59

826.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

315

270

13

4095.00

11

consumer indexing

Nos

28

24

0.00

SCHEDULE NO.5C TOTAL

117292.00

SCHEDULE NO. 5D
1

`Additional LT Distribution box(25kva)

`Additional LT Distribution box(16kva)

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Set

9694

87246.00

8553

0.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

SCHEDULE NO. 5D total

7
87246.00

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

91

37

1610.00

146510.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

91

37

129.00

11739.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

91

37

247.00

22477.00

11 KV Pin insulator

No

45

273

198

125.00

34125.00

11 KV GI Pins

No

45

273

198

70.00

19110.00

Jointing sleeves suitable for existing conductor.

No

36.4

94.00

3421.60

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

91

37

118.00

10738.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

26

440.00

11440.00

Stay clamp(Galvanized flat 50x6mm)

Set

26

70.00

1820.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

143

38.5

51.00

7293.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

5.2

1.4

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

91

37

156.00

14196.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

91

37

59.00

5369.00

14

Numbering of pole

No

15

91

37

0.00

0.00

15

Binding wire and tape

Kg

24.27

13.00

315.47

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

109.20

44.4

69.00

7534.80

17

Galvanized washer

Kg

6.07

2.467

94.00

570.27

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

69

30

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

19

Removal of existing conductor from LT line.

Ckt. Km

5.718

4.295

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

5.718

4.295

0.00

0.00

SCHEDULE NO.6 TOTAL

296659.14

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

92

70

1638

150696.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

92

70

131

12052.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

92

70

251

23092.00

11 KV Pin insulator

No

45

276

210

128

35328.00

11 KV GI Pins

No

45

276

210

71

19596.00

Jointing sleeves suitable for existing conductor.

No

36.8

96

3532.80

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

92

70

120

11040.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

29

15

448

12992.00

Stay clamp(Galvanized flat 50x6mm)

Set

29

15

71

2059.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

159.5

82.5

52

8294.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

5.8

0.00

12

Removal of existing conductor from LT line.

Ckt Km

5.996

3.073

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

92

70

158

14536.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

92

70

60

5520.00

15

Numbering of pole

No

15

92

70

0.00

16

Binding wire and tape

Kg

24.53

0.0

13

318.93

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

110.4

84.00

70

7728.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
4

18

1
Galvanized washer

Kg

3
1

6.13

4.67

95

582.67

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

66

55

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

17.988

19.98

13287

239006.56

SCHEDULE NO.7 TOTAL

546373.96

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

36

36

36.00

1296.00

Shackle insulator(90x75 mm)

No

15

36

36

126.00

4536.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

1.584

1.185

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

2.112

2.001

26826.00

58656.51

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

0.360

6219.00

2238.84

GI wire 5 mm for support of cable

Kg

150

360

372

62.00

22320.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

15

462.00

2310.00

Stay clamp(Galvanized flat 50x6mm)

Set

15

71.00

355.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

27.5

82.5

52.00

1430.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

Cmt

0.2

0.00

0.00

No

12

17

0.00

0.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

67

19

619.00

41473.00

13

MS nut & bolts (assorted size)

Kg

7.2

9.2

70.00

504.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1
14

2
Washer

3
Kg

0.25

0.60

0.767

95.00

57.00

SCHEDULE NO.8 TOTAL

135176.35

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

1408.00

8448.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

704.00

4224.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

198.00

1188.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

24

16

41.00

984.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

1892.00

11352.00

GI wire 8 SWG for earthing pole

Kg

310

62.00

372.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

51

34

63.00

3213.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

48

32

65.00

3120.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

462.00

2772.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

33

22

52.00

1716.00

11

Stay clamp of Galvanized flat 50x6 mm

No

73.00

438.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

4.5

86.00

387.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

Cmt

0.4

1.2

0.8

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

14

Galvanized nuts and bolts (assorted size)

Kg

3
5

15

10

70.00

1050.00

15

Galvanized washer

Kg

0.5

1.5

95.00

142.50

16

Aluminum binding wire

Kg

0.3

0.9

0.6

135.00

121.50

17

Aluminum binding tape

Kg

0.3

0.9

0.6

79.00

71.10

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

60.00

360.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

21

14

41.00

861.00

SCHEDULE NO.9 TOTAL

40820.10

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

T clamp for jumper

No

180.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

SCHEDULE NO.10 TOTAL

9869.50

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

No

26

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

1503

39078.00

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

13

3907

50791.00

No.

78

298

23244.00

11KV strain hardware

No.

78

73

5694.00

11KV pin insulator

No.

26

128

3328.00

11KV GS Pin

No.

26

54

1404.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

13

3294

42822.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

78

462

36036.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

78

96

7488.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

429

52

22308.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

13

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

15.6

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

13

124

1612.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

91

39

3549.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

13

60

780.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

78

77

6006.00

17

Numbering of DP

No

13

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

78

77

6006.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

11KV disc insulator

4
5

SCHEDULE NO.11 TOTAL

250146.00

SCHEDULE NO. 12

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

1019

1019.00

246

248

2661

654606.00

SCHEDULE NO.12 TOTAL

655625.00

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

10

1508.00

15080.00

Back filling of pole with boulders and ramming.

No

10

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

10

915.00

9150.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

10

237.00

2370.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

10

54.00

540.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

10

3919.00

39190.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

60

36

128.00

7680.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

60

36

73.00

4380.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

30

12

305.00

9150.00

10

11KV strain hardware

No

30

12

169.00

5070.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

20

440.00

8800.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

20

73.00

1460.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

110

44

52.00

5720.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

10

61.00

610.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

35

14

164.00

5740.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

Kg.

10

73.00

730.00

Galvanised nuts & bolts with washer

Kg

50

20

82.00

4100.00

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

10

124.00

1240.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

1.6

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

60

24

13.00

780.00

21

Numbering of pole

No.

10

0.00

0.00

16

Aluminium winding wire & tape

17
18

SCHEDULE NO.13 TOTAL

121790.00

SCHEDULE NO. 14
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHEDULE NO.14 TOTAL

0.00

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

463

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

12

Back filling of poles with boulders

No.

12

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

15

Danger Boards

No.

12

61

0.00

16

Binding wire and tape

Kg.

62

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

SCHEDULE NO.15 TOTAL

0.00

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.000

66128.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

117.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

56.00

0.00

Nuts and bolts

Kg.

0.00

0.00

79.00

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1977.00

0.00

SCHEDULE NO.16 TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

0.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.000

0.000

23792

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

0.00

119

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

0.00

54

0.00

Nuts and bolts

Kg.

0.00

73

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

0.00

1901

0.00

SCHEDULE NO. 17

SCHEDULE NO.17 TOTAL

0.00

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

31

1508

46748.00

11 KV Disc Insulator

Nos

186

21

299

55614.00

11 KV Strain Hardware

Nos

186

21

124

23064.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

31

463

14353.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

21.7

4.5

0.00

Stay clamps

Set

31

10

73

2263.00

11 KV Top clamp.

Nos.

31

147

4557.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

170.5

55

52

8866.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

68.82

16.025

70

4817.40

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
4

10

1
Washers

Kg

3
0.08

2.48

0.585

95

235.60

11

PG clamps

Nos

186

51

9486.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

62

12

1412

87544.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

62

12

198

12276.00

14

11KV Danger Board

Nos

31

61

1891.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

108.5

17.5

152

16492.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

31

124

3844.00

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

292051.00

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

25

1477

0.00

11 KV Disc Insulator

Nos

141

293

0.00

11 KV Strain Hardware

Nos

141

122

0.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

50

454

0.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

22.5

0.00

Stay clamps

Set

50

72

0.00

11 KV Top clamp.

Kg

31

144

0.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

275

51

0.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

80.125

68

0.00

10

Washers

Kg

0.117

2.925

94

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
4

11

1
PG clamps

Nos

3
6

18

50

0.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

50

1412

0.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

50

194

0.00

14

11KV Danger Board

Nos

25

59

0.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

87.5

149

0.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

25

122

0.00

SCHEDULE NO.18B TOTAL

0.00

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

7567

7567.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

meter

25

25

181

4525.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

3998.00

11 KV Disc Insulator

No.

305

1830.00

11 KV strain set with hard ware

Set

136

816.00

11 KV Pin Insulator

No.

128

256.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate

Unit

Col.4X6
1

11 KV G.I.Pin

No.

3
2

73

146.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

1242.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

192.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

19

11 KV danger board

No.

62

62.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

(Drg. no. ADB/HVDS/ EZ-08)

SCHEDULE NO.19 TOTAL

45299.50

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

1284464

0.00

0.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Unit

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate
Col.4X6

Grand Total of All Schedules

6551328.55

Deducti

Ded

Deductio

Net p

TOTAL

Total Previous LD Deducted amount


Total Cumulative Amount of 11 KV Khaderi Feeder.

Total LD Deductable amount from this bills


Total Cumulative LD Deducted amount

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Unit

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate
Col.4X6

Total 100% value of DTR & co


Schedule
Nos

1
Sch-1A

Sch-2A

Sch-3A

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Particulars

2
25 KVA 11/0.4 KV Aluminum wound conventional type
phase distribution transformer on single pole tangent

16 KVA 11/0.4 KV Copper wound conventional type ou


distribution transformer on single pole tangent locat

25 KVA 11/0.4 KV Aluminum wound conventional type


phase distribution transformer on single pole end lo

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type ou


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type


phase distribution transformer after removal of exist
11/0.4 KV and above capacity transformers on existin

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line o


and replacement of existing damaged conductor by A
34 sq mm weasel

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Unit

Total Plant Amt


as per
Unit EXW (Rs.)
Total Qty as per
santioned
Actual total
sanctioned
estimate
Qty. Installed
estimate
Col.4X6

5
Sch-1,2,3,4,5A,
5C,10,13
Sch-8A
Sch-12B

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Replacement of bare conductor of LT line with PVC ca


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Energy meters solid state (static) 3 phase 4 wire 10-40


optical
along withCOST
poly carbonate
enclosure.
TOTALport
EX WORKS
OF MAJOR
MATERIAL

TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

icate

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

744056.00

5412.51

102837.69

92012.67

8753.60

148811.20

4871.26

82811.40

30912.00

640.07

12161.33

13441.47

1324.80

27820.80

576.06

12097.32

13300.00

64.37

1223.03

1223.03

630.00

11970.00

57.93

1100.73

1159.00

4.53

86.07

86.07

54.90

1043.10

4.08

77.46

70839.00

117.86

6718.02

6010.86

1250.10

63755.10

106.07

5409.77

2040.00

9.97

568.29

508.47

36.00

1836.00

8.97

457.62

7961.00

31.73

602.87

602.87

377.10

7164.90

28.56

542.58

1159.00

4.53

86.07

86.07

54.90

1043.10

4.08

77.46

20247.00

96.1

5477.70

4901.10

357.30

18222.30

86.49

4410.99

6375.00

30.83

1757.31

1572.33

112.50

5737.50

27.75

1415.10

3672.00

17.23

982.11

878.73

64.80

3304.80

15.51

790.86

20434.00

253.85

9646.30

8630.90

540.90

18390.60

228.47

7767.81

15572.00

58.93

2239.34

2003.62

412.20

14014.80

53.04

1803.26

1802.00

19.95

758.10

678.30

47.70

1621.80

17.96

610.47

14620.00

176.79

6718.02

6010.86

387.00

13158.00

159.11

5409.77

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

40205.00

29.92

6253.28

5595.04

193.50

36184.50

26.93

5035.54

3196.00

8.16

310.08

277.44

84.60

2876.40

7.34

249.70

5440.00

9.97

1515.44

1355.92

36.00

4896.00

8.97

1220.33

16184.00

4.53

1204.98

1078.14

61.20

14565.60

4.08

970.33

1598.00

4.53

86.07

77.01

84.60

1438.20

4.08

69.31

0.00

4397.10

33417.96

29900.28

0.00

0.00

3957.39

26910.25

0.00

4397.10

41772.45

37375.35

0.00

0.00

3957.39

33637.82

164271.00

1082.50

20567.50

18402.50

8696.70

147843.90

974.25

16562.25

4420.00

2.72

1033.60

924.80

2.60

884.00

2.45

832.32

8160.00

116.95

2222.05

1988.15

432.00

7344.00

105.26

1789.34

2380.00

9.97

663.01

593.22

36.00

2142.00

8.97

533.89

9945.00

3.63

3103.65

2776.95

11.70

8950.50

3.27

2499.26

0.00

359.02

27285.52

24413.36

0.00

0.00

323.12

21972.02

291297.84

263405.51

24042.70

565019.10

15628.82

237064.95

1209947.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

380980.00

5412.51

70362.63

54125.10

7619.60

76196.00

4871.26

48712.59

23568.00

640.07

8320.91

10241.12

1325.70

21211.20

576.06

9217.01

8400.00

64.37

836.81

772.44

630.00

7560.00

57.93

695.20

732.00

4.53

58.89

54.36

54.90

658.80

4.08

48.92

41700.00

117.86

4596.54

3535.80

1251.00

37530.00

106.07

3182.22

1200.00

9.97

388.83

299.10

36.00

1080.00

8.97

269.19

5028.00

31.73

412.49

380.76

377.10

4525.20

28.56

342.68

732.00

4.53

58.89

54.36

54.90

658.80

4.08

48.92

11910.00

96.1

3747.90

2883.00

357.30

10719.00

86.49

2594.70

3750.00

30.83

1202.37

924.90

112.50

3375.00

27.75

832.41

2160.00

17.23

671.97

516.90

64.80

1944.00

15.51

465.21

12020.00

80.69

2097.94

1613.80

540.90

10818.00

72.62

1452.42

9160.00

64.37

1673.62

1287.40

412.20

8244.00

57.93

1158.66

1060.00

12.69

329.94

253.80

47.70

954.00

11.42

228.42

8600.00

176.79

4596.54

3535.80

387.00

7740.00

159.11

3182.22

5610.00

29.92

4278.56

3291.20

45.90

5049.00

26.93

2962.08

1880.00

8.16

212.16

163.20

84.60

1692.00

7.34

146.88

4080.00

12.69

1319.76

1015.20

45.90

3672.00

11.42

913.68

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

9520.00

4.53

824.46

634.20

61.20

8568.00

4.08

570.78

940.00

4.53

58.89

45.30

84.60

846.00

4.08

40.77

0.00

4397.1

22864.92

17588.40

0.00

0.00

3957.39

15829.56

0.00

4397.1

28581.15

21985.50

0.00

0.00

3957.39

19786.95

85290.00

934.72

12151.36

9347.20

7676.10

76761.00

841.25

8412.48

2600.00

2.72

707.20

544.00

2.60

520.00

2.45

489.60

4800.00

116.95

1520.35

1169.50

432.00

4320.00

105.26

1052.55

1400.00

9.97

453.64

348.95

36.00

1260.00

8.97

314.06

5850.00

3.63

2123.55

1633.50

11.70

5265.00

3.27

1470.15

0.00

359.02

14001.78

10770.60

0.00

0.00

323.12

9693.54

188454.05

149015.39

21752.20

301167.00

15340.78

134113.85

632970.00

700544.00

5412.51

75775.14

86600.16

8756.80

140108.80

4871.26

77940.14

30933.00

640.07

8960.98

13441.47

1325.70

27839.70

576.06

12097.32

11900.00

64.37

901.18

1094.29

630.00

10710.00

57.93

984.86

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1037.00

4.53

63.42

77.01

54.90

933.30

4.08

69.31

66720.00

117.86

4950.12

5657.28

1251.00

60048.00

106.07

5091.55

1920.00

9.97

418.74

478.56

36.00

1728.00

8.97

430.70

7542.00

31.73

444.22

571.14

377.10

6787.80

28.56

514.03

1098.00

4.53

63.42

81.54

54.90

988.20

4.08

73.39

19056.00

96.1

4036.20

4612.80

357.30

17150.40

86.49

4151.52

14016.00

70.72

2970.24

3394.56

262.80

12614.40

63.65

3055.10

3456.00

17.23

723.66

827.04

64.80

3110.40

15.51

744.34

19232.00

80.69

2259.32

2582.08

540.90

17308.80

72.62

2323.87

14656.00

64.37

1802.36

2059.84

412.20

13190.40

57.93

1853.86

1696.00

12.69

355.32

406.08

47.70

1526.40

11.42

365.47

13824.00

176.79

4950.12

5657.28

388.80

12441.60

159.11

5091.55

38016.00

29.92

4607.68

5265.92

194.40

34214.40

26.93

4739.33

3008.00

8.16

228.48

261.12

84.60

2707.20

7.34

235.01

5120.00

9.97

1116.64

1276.16

36.00

4608.00

8.97

1148.54

15456.00

4.53

887.88

1014.72

62.10

13910.40

4.08

913.25

1504.00

4.53

63.42

72.48

84.60

1353.60

4.08

65.23

0.00

4397.1

24623.76

28141.44

0.00

0.00

3957.39

25327.30

0.00

4397.1

30779.70

35176.80

0.00

0.00

3957.39

31659.12

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

155440.00

1082.5

15155.00

17320.00

8743.50

139896.00

974.25

15588.00

4160.00

3.63

1016.40

1161.60

2.60

832.00

3.27

1045.44

7712.00

116.95

1637.30

1871.20

433.80

6940.80

105.26

1684.08

2240.00

9.97

488.53

558.32

36.00

2016.00

8.97

502.49

9360.00

3.63

2286.90

2613.60

11.70

8424.00

3.27

2352.24

0.00

359.02

20105.12

22977.28

0.00

0.00

323.12

20679.55

211671.25

245251.77

24250.20

541388.60

15508.05

220726.59

1149646.00

382060.00

5412.51

37887.57

54125.10

7641.20

76412.00

4871.26

48712.59

22155.00

640.07

4480.49

9601.05

1329.30

19939.50

576.06

8640.95

7722.00

64.37

450.59

708.07

631.80

6949.80

57.93

637.26

671.00

4.53

31.71

49.83

54.90

603.90

4.08

44.85

41820.00

117.86

2475.06

3535.80

1254.60

37638.00

106.07

3182.22

1200.00

9.97

209.37

299.10

36.00

1080.00

8.97

269.19

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

5040.00

31.73

222.11

380.76

378.00

4536.00

28.56

342.68

732.00

4.53

31.71

54.36

54.90

658.80

4.08

48.92

11940.00

97.01

2037.21

2910.30

358.20

10746.00

87.31

2619.27

8790.00

71.62

1504.02

2148.60

263.70

7911.00

64.46

1933.74

2160.00

17.23

361.83

516.90

64.80

1944.00

15.51

465.21

12060.00

80.69

1129.66

1613.80

542.70

10854.00

72.62

1452.42

9180.00

64.37

901.18

1287.40

413.10

8262.00

57.93

1158.66

1060.00

12.69

177.66

253.80

47.70

954.00

11.42

228.42

8620.00

176.79

2475.06

3535.80

387.90

7758.00

159.11

3182.22

5610.00

29.92

2303.84

3291.20

45.90

5049.00

26.93

2962.08

1880.00

8.16

114.24

163.20

84.60

1692.00

7.34

146.88

4080.00

12.69

710.64

1015.20

45.90

3672.00

11.42

913.68

9660.00

4.53

443.94

634.20

62.10

8694.00

4.08

570.78

940.00

4.53

31.71

45.30

84.60

846.00

4.08

40.77

0.00

4397.1

12311.88

17588.40

0.00

0.00

3957.39

15829.56

0.00

4397.1

15389.85

21985.50

0.00

0.00

3957.39

19786.95

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

85530.00

934.72

6543.04

9347.20

7697.70

76977.00

841.25

8412.48

2600.00

3.63

508.20

726.00

2.60

520.00

3.27

653.40

4810.00

116.95

818.65

1169.50

432.90

4329.00

105.26

1052.55

1400.00

9.97

244.27

348.95

36.00

1260.00

8.97

314.06

5850.00

3.63

1143.45

1633.50

11.70

5265.00

3.27

1470.15

0.00

359.02

7539.42

10770.60

0.00

0.00

323.12

9693.54

102478.36

149739.42

21962.80

304551.00

15379.13

134765.48

637570.00

263448.00

5412.51

32475.06

32475.06

8781.60

52689.60

4871.26

29227.55

0.00

7887.58

47325.48

47325.48

0.00

0.00

7098.82

42592.93

25092.00

117.86

2121.48

2121.48

1254.60

22582.80

106.07

1909.33

720.00

9.97

179.46

179.46

36.00

648.00

8.97

161.51

7164.00

97.01

1746.18

1746.18

358.20

6447.60

87.31

1571.56

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

58164.00

1082.5

6495.00

6495.00

8724.60

52347.60

974.25

5845.50

1560.00

3.63

435.60

435.60

2.60

312.00

3.27

392.04

1656.00

4.53

108.72

108.72

62.10

1490.40

4.08

97.85

282.00

4.53

13.59

13.59

84.60

253.80

4.08

12.23

1680.00

9.97

418.74

418.74

36.00

1512.00

8.97

376.87

708.00

4.53

54.36

54.36

53.10

637.20

4.08

48.92

3510.00

3.63

980.10

980.10

11.70

3159.00

3.27

882.09

0.00

359.02

8616.48

8616.48

0.00

0.00

323.12

7754.83

100970.25

100970.25

19405.10

142080.00

13497.54

90873.23

363984.00

0.00

7887.58

0.00

0.00

0.00

0.00

0.00

0.00

25092.00

117.86

2475.06

2121.48

1254.60

22582.80

106.07

1909.33

720.00

9.97

209.37

179.46

36.00

648.00

8.97

161.51

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

7164.00

97.01

2037.21

1746.18

358.20

6447.60

87.31

1571.56

58164.00

1082.5

7577.50

6495.00

8724.60

52347.60

974.25

5845.50

1560.00

3.63

508.20

435.60

2.60

312.00

3.27

392.04

1656.00

4.53

126.84

108.72

62.10

1490.40

4.08

97.85

282.00

4.53

15.86

13.59

84.60

253.80

4.08

12.23

1680.00

9.97

488.53

418.74

36.00

1512.00

8.97

376.87

708.00

4.53

63.42

54.36

53.10

637.20

4.08

48.92

3510.00

3.63

1143.45

980.10

11.70

3159.00

3.27

882.09

0.00

359.02

10052.56

8616.48

0.00

0.00

323.12

7754.83

24698

21169.71

10623.50

89390.40

1527.46

19052.74

100536.00

48470.00

1082.5

9742.5

5412.5

8724.60

43623.00

974.25

4871.25

0.00

934.72

7697.70

0.00

841.25

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

48470.00

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

9742.5

5412.5

16422.3

43623

1815.498

4871.25

59570.00

391.66

35641.06

14491.42

1449.00

53613.00

352.49

13042.28

4773.00

31.73

2887.43

1174.01

116.10

4295.70

28.56

1056.61

9139.00

59.84

5445.44

2214.08

222.30

8225.10

53.86

1992.67

24750.00

30.83

8416.59

6104.34

112.50

22275.00

27.75

5493.91

13860.00

17.23

4703.79

3411.54

63.00

12474.00

15.51

3070.39

0.00

22.67

825.19

0.00

84.60

0.00

20.40

0.00

4366.00

29.01

2639.91

1073.37

106.20

3929.40

26.11

966.03

3080.00

176.79

4596.54

1237.53

396.00

2772.00

159.11

1113.78

490.00

8.16

212.16

57.12

63.00

441.00

7.34

51.41

1963.50

12.69

1814.67

488.57

45.90

1767.15

11.42

439.71

0.00

4397.1

22864.92

6155.94

0.00

0.00

3957.39

5540.35

5772.00

38.08

3465.28

1408.96

140.40

5194.80

34.27

1268.06

2183.00

4.53

412.23

167.61

53.10

1964.70

4.08

150.85

0.00

19.95

1815.45

738.15

0.00

0.00

17.96

664.34

0.00

2.72

66.01

0.00

11.70

0.00

2.45

0.00

3063.60

4.53

494.68

201.13

62.10

2757.24

4.08

181.02

231.87

4.53

27.48

11.17

84.60

208.68

4.08

10.06

0.00

407.98

28150.62

12239.40

0.00

0.00

367.18

11015.46

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

4079.78

23328.18

17522.66

0.00

0.00

3671.80

15770.39

0.00

5893.02

33696.29

25310.52

0.00

0.00

5303.72

22779.47

181503.92

94007.52

3010.50

119917.77

14069.55

84606.77

133241.97

114660.00

436.08

40119.36

30525.60

1474.20

103194.00

392.47

27473.04

9170.00

35.36

3253.12

2475.20

117.90

8253.00

31.82

2227.68

17570.00

67.09

6172.28

4696.30

225.90

15813.00

60.38

4226.67

26880.00

34.45

9508.20

7234.50

115.20

24192.00

31.01

6511.05

14910.00

19.04

5255.04

3998.40

63.90

13419.00

17.14

3598.56

0.00

25.39

934.35

0.00

86.40

0.00

22.85

0.00

8400.00

31.73

2919.16

2221.10

108.00

7560.00

28.56

1998.99

6720.00

176.79

5126.91

2651.85

403.20

6048.00

159.11

2386.67

1065.00

8.16

236.64

122.40

63.90

958.50

7.34

110.16

4290.00

13.6

2169.20

1122.00

46.80

3861.00

12.24

1009.80

0.00

4397.1

25503.18

13191.30

0.00

0.00

3957.39

11872.17

0.00

4079.78

24462.36

12537.16

0.00

0.00

3671.80

11283.45

11060.00

41.7

3836.40

2919.00

142.20

9954.00

37.53

2627.10

4200.00

4.53

416.76

317.10

54.00

3780.00

4.08

285.39

0.00

19.95

1835.40

1396.50

0.00

0.00

17.96

1256.85

0.00

3.63

89.06

0.00

11.70

0.00

3.27

0.00

5880.00

4.53

500.11

380.52

63.00

5292.00

4.08

342.47

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

443.33

4.53

27.78

21.14

85.50

399.00

4.08

19.03

0.00

407.98

26926.68

22438.90

0.00

0.00

367.18

20195.01

265474.26

3537.62

63634.71

70681.65

2657.40

53094.85

3183.86

63613.48

222926.7

178930.62

5719.20

255818.35

12014.14

161037.56

490722.59

1296.00

9.97

358.92

358.92

32.40

1166.40

8.97

323.03

4536.00

33.54

1207.44

1207.44

113.40

4082.40

30.19

1086.70

0.00

7969.17

12623.17

9443.47

0.00

0.00

7172.25

8499.12

53678.83

3173.16

6701.71

6349.49

5365.20

10735.77

2855.84

5714.54

0.00

1813.24

652.77

0.00

1243.80

0.00

1631.92

0.00

23064.00

16.32

5875.20

6071.04

55.80

20757.60

14.69

5463.94

6930.00

176.79

883.95

2651.85

415.80

6237.00

159.11

2386.67

1065.00

8.16

40.80

122.40

63.90

958.50

7.34

110.16

4290.00

13.6

374.00

1122.00

46.80

3861.00

12.24

1009.80

0.00

4397.1

4397.10

13191.30

0.00

0.00

3957.39

11872.17

0.00

407.98

4895.76

6935.66

0.00

0.00

367.18

6242.09

11761.00

165

11055.00

3135.00

557.10

10584.90

148.50

2821.50

644.00

4.53

32.62

41.68

63.00

579.60

4.08

37.51

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

72.87

4.53

2.72

3.47

85.50

65.58

4.08

3.13

49101.16

50633.72

8042.70

59028.74

16373.78

45570.35

107337.70

7040.00

374.43

2246.58

1872.15

1267.20

6336.00

336.99

1684.94

2816.00

187.67

1126.02

750.68

633.60

2534.40

168.90

675.61

792.00

52.58

315.48

210.32

178.20

712.80

47.32

189.29

656.00

10.88

261.12

174.08

36.90

590.40

9.79

156.67

7568.00

504.08

3024.48

2016.32

1702.80

6811.20

453.67

1814.69

19220.00

16.32

97.92

5059.20

55.80

17298.00

14.69

4553.28

2142.00

17.23

878.73

585.82

56.70

1927.80

15.51

527.24

2080.00

17.23

827.04

551.36

58.50

1872.00

15.51

496.22

1848.00

176.79

1060.74

707.16

415.80

1663.20

159.11

636.44

1144.00

8.16

269.28

179.52

46.80

1029.60

7.34

161.57

292.00

19.04

114.24

76.16

65.70

262.80

17.14

68.54

258.00

22.67

102.02

68.01

77.40

232.20

20.40

61.21

0.00

4397.1

5276.52

3517.68

0.00

0.00

3957.39

3165.91

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

700.00

4.53

67.95

45.30

63.00

630.00

4.08

40.77

95.00

4.53

6.80

4.53

85.50

85.50

4.08

4.08

81.00

36.26

32.63

21.76

121.50

72.90

32.63

19.58

47.40

20.85

18.77

12.51

71.10

42.66

18.77

11.26

240.00

4.53

27.18

18.12

54.00

216.00

4.08

16.31

574.00

10.88

228.48

152.32

36.90

516.60

9.79

137.09

15981.98

16023.00

5027.40

42834.06

5297.18

14420.70

47593.40

6385.00

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

297.00

26.29

78.87

78.87

89.10

267.30

23.66

70.98

558.00

49.86

149.58

149.58

167.40

502.20

44.87

134.62

620.00

82.5

165.00

165.00

279.00

558.00

74.25

148.50

220.00

29.01

58.02

58.02

99.00

198.00

26.11

52.22

504.00

4.53

31.71

31.71

64.80

453.60

4.08

28.54

49.50

4.53

2.27

2.27

89.10

44.55

4.08

2.04

1080.00

48.05

288.30

288.30

162.00

972.00

43.25

259.47

156.00

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

16641.82

0.00

1352.70

0.00

576.06

0.00

9869.50

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

640.07

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

1040.8

13530.40

0.00

3516.30

0.00

936.72

0.00

0.00

79.78

6222.84

0.00

268.20

0.00

71.80

0.00

0.00

19.04

1485.12

0.00

65.70

0.00

17.14

0.00

0.00

34.45

895.70

0.00

115.20

0.00

31.01

0.00

0.00

14.51

377.26

0.00

48.60

0.00

13.06

0.00

0.00

280.15

3641.95

0.00

2964.60

0.00

252.14

0.00

0.00

176.79

13789.62

0.00

415.80

0.00

159.11

0.00

0.00

8.16

636.48

0.00

86.40

0.00

7.34

0.00

0.00

13.6

5834.40

0.00

46.80

0.00

12.24

0.00

0.00

4397.1

57162.30

0.00

0.00

0.00

3957.39

0.00

0.00

4397.1

68594.76

0.00

0.00

0.00

3957.39

0.00

0.00

32.64

424.32

0.00

111.60

0.00

29.38

0.00

0.00

15.41

1402.31

0.00

35.10

0.00

13.87

0.00

0.00

4.53

58.89

0.00

54.00

0.00

4.08

0.00

0.00

4.53

353.34

0.00

69.30

0.00

4.08

0.00

0.00

19.95

259.35

0.00

0.00

0.00

17.96

0.00

0.00

19.95

1556.10

0.00

69.30

0.00

17.96

0.00

192866.96

9219.60

0.00

10078.70

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

271.08

271.08

0.00

203.80

0.00

243.97

0.00

659928.00

403.45

99248.70

100055.60

532.20

131985.60

363.11

90050.04

99519.78

100055.60

736.00

131985.60

607.08

90050.04

659928.00

6032.00

640.07

6400.70

2560.28

1357.20

5428.80

576.06

2304.25

0.00

326.38

3263.80

0.00

0.00

0.00

293.74

0.00

7320.00

117.86

1178.60

942.88

823.50

6588.00

106.07

848.59

1896.00

16.32

163.20

130.56

213.30

1706.40

14.69

117.50

432.00

4.53

45.30

36.24

48.60

388.80

4.08

32.62

15676.00

320.04

3200.40

1280.16

3527.10

14108.40

288.04

1152.14

4608.00

34.45

2067.00

1240.20

115.20

4147.20

31.01

1116.18

2628.00

19.95

1197.00

718.20

65.70

2365.20

17.96

646.38

3660.00

81.6

2448.00

979.20

274.50

3294.00

73.44

881.28

2028.00

45.33

1359.90

543.96

152.10

1825.20

40.80

489.56

3520.00

176.79

3535.80

1414.32

396.00

3168.00

159.11

1272.89

584.00

8.16

163.20

65.28

65.70

525.60

7.34

58.75

2288.00

13.6

1496.00

598.40

46.80

2059.20

12.24

538.56

244.00

4.53

45.30

18.12

54.90

219.60

4.08

16.31

2296.00

43.52

1523.20

609.28

147.60

2066.40

39.17

548.35

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

292.00

19.95

199.50

79.80

65.70

262.80

17.96

71.82

1640.00

4.53

226.50

90.60

73.80

1476.00

4.08

81.54

496.00

32.64

326.40

130.56

111.60

446.40

29.38

117.50

0.00

4397.1

17588.40

7035.36

0.00

0.00

3957.39

6331.82

312.00

3.63

217.80

87.12

2.60

62.40

3.27

78.41

0.00

19.95

199.50

79.80

0.00

0.00

17.96

71.82

46845.5

18640.32

7541.90

50138.40

5697.84

16776.29

55952.00

0.00

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

0.00

0.00

18708.98

0.00

0.00

59515.20

0.00

16838.08

0.00

0.00

33.54

0.00

0.00

105.30

0.00

30.19

0.00

0.00

16.32

0.00

0.00

50.40

0.00

14.69

0.00

0.00

22.67

0.00

0.00

71.10

0.00

20.40

0.00

0.00

559.38

0.00

0.00

1779.30

0.00

503.44

0.00

0.00

61521.30

0.00

17406.80

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

6730.73

0.00

0.00

21412.80

0.00

6057.66

0.00

0.00

33.54

0.00

0.00

107.10

0.00

30.19

0.00

0.00

15.41

0.00

0.00

48.60

0.00

13.87

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

537.62

0.00

0.00

1710.90

0.00

483.86

0.00

23345.10

0.00

6604.34

0.00

0.00

7540.00

640.07

19842.17

3200.35

1357.20

6786.00

576.06

2880.32

6279.00

84.32

15683.52

1770.72

269.10

5651.10

75.89

1593.65

2604.00

35.36

6576.96

742.56

111.60

2343.60

31.82

668.30

2315.00

176.79

5480.49

883.95

416.70

2083.50

159.11

795.56

0.00

4397.1

95417.07

19786.95

0.00

0.00

3957.39

17808.26

730.00

8.16

252.96

81.60

65.70

657.00

7.34

73.44

735.00

41.7

1292.70

208.50

132.30

661.50

37.53

187.65

2860.00

14.51

2473.96

798.05

46.80

2574.00

13.06

718.25

1121.75

4.53

311.75

72.59

63.00

1009.58

4.08

65.33

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

55.58

4.53

11.23

2.65

85.50

50.02

4.08

2.39

0.00

14.51

2698.86

0.00

45.90

0.00

13.06

0.00

16944.00

73.44

4553.28

881.28

1270.80

15249.60

66.10

793.15

2376.00

56.21

3485.02

674.52

178.20

2138.40

50.59

607.07

305.00

4.53

140.43

22.65

54.90

274.50

4.08

20.39

2660.00

19.95

2164.58

349.13

136.80

2394.00

17.96

314.21

620.00

35.36

1096.16

176.80

111.60

558.00

31.82

159.12

161481.14

29652.30

4346.10

42430.79

5049.96

26687.07

47145.33

36925.00

640.07

0.00

16001.75

1329.30

33232.50

576.06

14401.58

41313.00

76.16

0.00

10738.56

263.70

37181.70

68.54

9664.70

17202.00

31.73

0.00

4473.93

109.80

15481.80

28.56

4026.54

22700.00

176.79

0.00

8839.50

408.60

20430.00

159.11

7955.55

0.00

4397.1

0.00

98934.75

0.00

0.00

3957.39

89041.28

3600.00

8.16

0.00

408.00

64.80

3240.00

7.34

367.20

4464.00

37.17

0.00

1152.27

129.60

4017.60

33.45

1037.04

14025.00

13.6

0.00

3740.00

45.90

12622.50

12.24

3366.00

5448.50

4.53

0.00

362.97

61.20

4903.65

4.08

326.67

274.95

4.53

0.00

13.25

84.60

247.46

4.08

11.93

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

900.00

12.69

0.00

228.42

45.00

810.00

11.42

205.58

70600.00

73.44

0.00

3672.00

1270.80

63540.00

66.10

3304.80

9700.00

49.86

0.00

2493.00

174.60

8730.00

44.87

2243.70

1475.00

4.53

0.00

113.25

53.10

1327.50

4.08

101.93

13037.50

19.95

0.00

1745.63

134.10

11733.75

17.96

1571.06

3050.00

31.73

0.00

793.25

109.80

2745.00

28.56

713.93

0.00

153710.53

4284.90

220243.46

5023.84

138339.47

244714.95

0.00

932

932.00

0.00

1513.40

0.00

838.80

0.00

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

10662.45

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

295217.59

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1912249.43

1578665.75

850066.30

2918389.62

508029.85

1420799.15

5939628.44

90% of unit
I&C (Rs)

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

28415.98

Deduction of VAT @ 2% on Gross Amt. of Bill

118792.57

31573.32

Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

59396.28

15786.66

Net payable amount for 11 KV Khaderi Feeder

2740200.77

1345023.20

Deductible L.D. if any

433919

0.00

Net Amount Paid to Contractor

2306281.77

1345023.20

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Net previous payable amount

23325841

Net present payable amount

3651305

Net Cumulative amount

26977146

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

3,651,305

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

value of DTR & conductor installed in above feeder


Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Mete
r & Cable
Rs.

2
und conventional type outdoor 3
on single pole tangent location.

3
Nos

17

43768

744056.00

d conventional type outdoor 3 phase


gle pole tangent location.

Nos
10

38098

380980.00

und conventional type outdoor 3


on single pole end location.

Nos
16

43784

700544.00

d conventional type outdoor 3 phase


gle pole end location.

Nos

10

38206

382060.00

und conventional type outdoor 3


after removal of existing 63 KVA
ansformers on existing D.P.

Nos
6

43908

263448.00

o 11 KV 3 phase line on existing pole


maged conductor by AAA conductor

Kms
19.98

13287

265474.26

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

90% of unit
I&C (Rs)

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

asel' for Jumpering

20% of unit EXW of


Total I&C Amt
Total I&C Amt as DTR & conductor
Total payable
as per
per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1336

13

17368.00

2.001

26826

53678.83

248

2661

659928.00
3467537.09
2472091.35

Mtr
Kms

c) 3 phase 4 wire 10-40 amps with

Nos

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Total payable
amount of I&C
(Rs)

Col.4X9

of LT line with PVC cable 4 core


narmored 2.5 sq mm.

enclosure.
Fbonate
MAJOR
MATERIAL
F OTHER MATERIAL

90% of unit
I&C (Rs)

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name
11kV Feeder Name

Dated 31/10/2009
Damoh North
PATHARIYA
SATAUA

Format of Bill on operational acceptance of 11kV Sataua Feeder

Sr.No.

Particulars

Total Plant Amt


Total Plant Amt
as per
Total Qty
Unit EXW (Rs.)
as per actual
Actual
santioned
as per
installed Qty.
total Qty.
estimate
sanctioned
Installed
estimate

Unit

Col.4X6

Col.5X6

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

50

40

43768.00

2188400.00

1750720.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

50

48

1472.00

73600.00

70656.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

50

42

700.00

35000.00

29400.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

50

42

61.00

3050.00

2562.00

11 KV DO fuse unit.

No

150

120

1389.00

208350.00

166680.00

11 KV DO fuse wire 1.5 amp.

No

150

120

40.00

6000.00

4800.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

1
6

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

50

40

419.00

20950.00

16760.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

50

40

61.00

3050.00

2440.00

11 KV L.A.

No

150

120

397.00

59550.00

47640.00

11 KV pin insulator

No

150

120

125.00

18750.00

15000.00

11 KV GI Pin

No

150

120

72.00

10800.00

8640.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

100

80

601.00

60100.00

48080.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

100

80

458.00

45800.00

36640.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

100

80

53.00

5300.00

4240.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

100

80

430.00

43000.00

34400.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

550

440

215.00

118250.00

94600.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

100

80

94.00

9400.00

7520.00

14

GI wire 8 SWG.

Kg

400

320

40.00

16000.00

12800.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

700

560

68.00

47600.00

38080.00

16

Galvanized washer

Kg

50

40

94.00

4700.00

3760.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

20

16

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

25

20

0.00

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

50

40

9663.00

483150.00

386520.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

1000

800

13.00

13000.00

10400.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

50

40

480.00

24000.00

19200.00

22

Barbed wire

Kg

3.5

175

140

40.00

7000.00

5600.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

2250

1800

13.00

29250.00

23400.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

200

160

0.00

0.00

0.00

3534050.00

2840538.00

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

25

28

38098

952450.00

1066744.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

25

35

1473

36825.00

51555.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

25

30

700

17500.00

21000.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

25

30

61

1525.00

1830.00

11 KV DO fuse unit.

No

75

84

1390

104250.00

116760.00

11 KV DO fuse wire 1 amp.

No

75

84

40

3000.00

3360.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

25

28

419

10475.00

11732.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

25

28

61

1525.00

1708.00

11 KV L.A.

No

75

84

397

29775.00

33348.00

11 KV PIN insulator

No

75

84

125

9375.00

10500.00

11 KV GI Pin

No

75

84

72

5400.00

6048.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

50

56

601

30050.00

33656.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

50

56

458

22900.00

25648.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

50

56

53

2650.00

2968.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

50

56

430

21500.00

24080.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

275

308

51

14025.00

15708.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

50

56

94

4700.00

5264.00

14

GI wire 8 SWG.

Kg

200

224

51

10200.00

11424.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

350

392

68

23800.00

26656.00

16

Galvanized washer

Kg

25

28

94

2350.00

2632.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

10

11.2

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

12.5

14

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

25

28

8529

213225.00

238812.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

500

560

13

6500.00

7280.00

Set

25

28

480

12000.00

13440.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

87.5

98

40

3500.00

3920.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1125

1260

13

14625.00

16380.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

75

84

0.00

0.00

1554125.00

1752453.00

SCHEDULE NO.2 TOTAL

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

30

40

43784.00

1313520.00

1751360.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

30

50

1473.00

44190.00

73650.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

30

43

700.00

21000.00

30100.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

30

43

61.00

1830.00

2623.00

11 KV DO fuse unit.

No

90

120

1390.00

125100.00

166800.00

11 KV DO fuse wire 1.5 Amp.

No

90

120

40.00

3600.00

4800.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

30

40

419.00

12570.00

16760.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

6
1

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

30

40

61.00

1830.00

2440.00

11 KV L.A.

No

90

120

397.00

35730.00

47640.00

11 KV disc insulator

No

90

120

292.00

26280.00

35040.00

11 KV strain hardware

No

90

120

72.00

6480.00

8640.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

60

80

601.00

36060.00

48080.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

60

80

458.00

27480.00

36640.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

60

80

53.00

3180.00

4240.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

60

80

432.00

25920.00

34560.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

330

440

216.00

71280.00

95040.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

60

80

94.00

5640.00

7520.00

14

GI wire 8 SWG.

Kg

240

320

40.00

9600.00

12800.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

420

560

69.00

28980.00

38640.00

16

Galvanized washer

Kg

30

40

94.00

2820.00

3760.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

12

16

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

15

20

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

30

40

9715.00

291450.00

388600.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1
20
21

AAA Conductor 34 sq. mm 'weasel'for connection


Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

Col.5X6

Mtr

20

600

800

13.00

7800.00

10400.00

Set

30

40

482.00

14460.00

19280.00

22

Barbed wire

Kg

3.5

105

140

40.00

4200.00

5600.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1350

1800

13.00

17550.00

23400.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

120

160

0.00

0.00

0.00

2138550.00

2868413.00

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

(conventional type) out door

No

33

30

38206.00

1260798.00

1146180.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

33

44

1477.00

48741.00

64988.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

33

32

702.00

23166.00

22464.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

33

32

61.00

2013.00

1952.00

11 KV DO fuse unit.

No

99

90

1394.00

138006.00

125460.00

11 KV DO fuse wire 1 Amp.

No

99

90

40.00

3960.00

3600.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

33

30

420.00

13860.00

12600.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

33

30

61.00

2013.00

1830.00

11 KV L.A.

No

99

90

398.00

39402.00

35820.00

11 KV disc insulator

No

99

90

293.00

29007.00

26370.00

11 KV strain hardware

No

99

90

72.00

7128.00

6480.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

66

60

603.00

39798.00

36180.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

66

60

459.00

30294.00

27540.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

66

60

53.00

3498.00

3180.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

66

60

431.00

28446.00

25860.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

363

330

51.00

18513.00

16830.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

66

60

94.00

6204.00

5640.00

14

GI wire 8 SWG.

Kg

264

240

51.00

13464.00

12240.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

462

420

69.00

31878.00

28980.00

16

Galvanized washer

Kg

33

30

94.00

3102.00

2820.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

13.2

12

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

16.5

15

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

33

30

8553.00

282249.00

256590.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

660

600

13.00

8580.00

7800.00

Set

33

30

481.00

15873.00

14430.00

Kg

3.5

115.5

105

40.00

4620.00

4200.00

10

21
22

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)


Barbed wire

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

23

HT tape to cover the LT bushing of DTR

Mtr

45

1485

1350

13.00

19305.00

17550.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

99

90

0.00

0.00

0.00

2073918.00

1907584.00

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

12

11

43908

526896.00

482988.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

12

11

0.00

0.00

11 KV DO fuse unit.

No

36

33

1394

50184.00

46002.00

11 KV DO fuse wire 1.5 Amp.

No

36

33

40

1440.00

1320.00

11 KV LA

No

36

33

398

14328.00

13134.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

12

11

9694

116328.00

106634.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

240

220

13

3120.00

2860.00

Galvanized Nuts & bolts (assorted size)

Kg

48

44

69

3312.00

3036.00

Galvanized washer

Kg

0.5

5.5

94

564.00

517.00

10

Barbed wire

Kg

84

77

40

3360.00

3080.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

24

22

59

1416.00

1298.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

540

495

13

7020.00

6435.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

2
Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

3
NO

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

48

51

0.00

0.00

0.00

727968

667304

0.00

0.00

46002.00

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

14

11

SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

42

33

1394

58548.00

11 Kv Do Fuse Wire 1.5 Amp.

No

42

33

40

1680.00

1320.00

11 Kv L.A.

No

42

33

398

16716.00

13134.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

14

11

9694

135716.00

106634.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

280

220

13

3640.00

2860.00

Galvanized Nuts & bolts (assorted size)

Kg

54

44

69

3726.00

3036.00

Galvanized washer

Kg

0.5

5.5

94

658.00

517.00

Barbed wire

Kg

98

77

40

3920.00

3080.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

28

22

59

1652.00

1298.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

630

495

13

8190.00

6435.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1
11

2
consumer indexing

3
Nos

Col.5X6

56

77

0.00

0.00

234446.00

184316.00

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D
1

`Additional LT Distribution box(25KVA)

Set

56

21

9694

542864.00

203574.00

`Additional LT Distribution box(16 KVA)

Set

14

9694

0.00

135716.00

542864.00

339290.00

SCHEDULE NO. 5D Total

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

312

137

1610.00

502320.00

220570.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

312

137

129.00

40248.00

17673.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

312

137

247.00

77064.00

33839.00

11 KV Pin insulator

No

45

936

521

125.00

117000.00

65125.00

11 KV GI Pins

No

45

936

521

70.00

65520.00

36470.00

Jointing sleeves suitable for existing conductor.

No

144

94.00

13536.00

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

312

137

118.00

36816.00

16166.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

73

24

440.00

32120.00

10560.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Col.5X6

Stay clamp(Galvanized flat 50x6mm)

Set

73

24

70.00

5110.00

1680.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

401.5

132

51.00

20476.50

6732.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

14.6

4.8

0.00

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

312

137

156.00

48672.00

21372.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

312

137

59.00

18408.00

8083.00

14

Numbering of pole

No

15

312

137

0.00

0.00

0.00

15

Binding wire and tape

Kg

83.20

13.00

1081.60

0.00

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

374.40

164.4

69.00

25833.60

11343.60

17

Galvanized washer

Kg

20.80

9.133

94.00

1955.20

858.53

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

82

85

0.00

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

21.446

15.715

0.00

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

21.446

15.715

0.00

0.00

0.00

1006160.90

450472.13

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

247

202

1638

404586.00

330876.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

247

202

131

32357.00

26462.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

247

202

251

61997.00

50702.00

11 KV Pin insulator

No

45

741

755

128

94848.00

96640.00

11 KV GI Pins

No

45

741

755

71

52611.00

53605.00

Jointing sleeves suitable for existing conductor.

No

114

96

10944.00

0.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

247

197

120

29640.00

23640.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

59

25

448

26432.00

11200.00

Set

59

25

71

4189.00

1775.00

Kg

11

324.5

137.5

52

16874.00

7150.00

Cmt

0.4

11.8

0.00

0.00

Ckt Km

17.774

17.774

0.00

0.00

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

247

202

158

39026.00

31916.00

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

247

204

60

14820.00

12240.00

15

Numbering of pole

No

15

247

202

0.00

0.00

16

Binding wire and tape

Kg

65.87

0.0

13

856.27

0.00

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

296.4

242.40

70

20748.00

16968.00

18

Galvanized washer

Kg

16.47

13.47

95

1564.33

1279.33

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

77

144

0.00

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

53.322

63.10

13287

708489.41

838409.70

1519982.01

1502863.03

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

Stay clamp(Galvanized flat 50x6mm)

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

12

Removal of existing conductor from LT line.

13
14

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

196

185

36.00

7056.00

6660.00

Shackle insulator(90x75 mm)

No

15

196

185

126.00

24696.00

23310.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

10.037

6.044

0.00

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

11.866

8.016

26826.00

318317.32

215037.22

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

1.960

6219.00

12189.24

0.00

GI wire 5 mm for support of cable

Kg

150

1960

1850

62.00

121520.00

114700.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Unit

Col.4X6

Col.5X6

32

35

462.00

14784.00

16170.00

Set

30

35

71.00

2130.00

2485.00

Kg

5.5

176

192.5

52.00

9152.00

10010.00

Cmt

0.2

6.4

0.00

0.00

0.00

No

33

50

0.00

0.00

0.00

No

Stay clamp(Galvanized flat 50x6mm)

Stay wire 7/10 SWG (5.5 kg wire per stay)

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6
Straightening of leaning poles, backfilling by boulders and ramming.

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

11

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

223

91

619.00

138037.00

56329.00

13

MS nut & bolts (assorted size)

Kg

39.2

37

70.00

2744.00

2590.00

14

Washer

Kg

0.25

3.27

3.083

95.00

310.33

292.92

650935.89

447584.14

SCHEDULE NO.8 TOTAL

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

1408.00

2816.00

9856.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

704.00

1408.00

1408.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

198.00

396.00

396.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

41.00

328.00

328.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

1892.00

3784.00

3784.00

GI wire 8 SWG for earthing pole

Kg

824

62.00

124.00

51088.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

17

17

63.00

1071.00

1071.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

16

16

65.00

1040.00

1040.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

462.00

924.00

924.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

11

11

52.00

572.00

572.00

11

Stay clamp of Galvanized flat 50x6 mm

No

73.00

146.00

146.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

1.5

1.5

86.00

129.00

129.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

Cmt

0.4

0.4

0.4

0.00

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

70.00

350.00

350.00

15

Galvanized washer

Kg

0.5

0.5

0.5

95.00

47.50

47.50

16

Aluminum binding wire

Kg

0.3

0.3

0.3

135.00

40.50

40.50

17

Aluminum binding tape

Kg

0.3

0.3

0.3

79.00

23.70

23.70

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

60.00

120.00

120.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

41.00

287.00

287.00

13606.70

71610.70

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

12770.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

594.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

1116.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

1240.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

440.00

Galvanized nuts & bolts (assorted size)

Kg

14

72.00

504.00

1008.00

Galvanized washer

Kg

0.5

0.5

99.00

49.50

99.00

T clamp for jumper

No

12

180.00

1080.00

2160.00

AAA conductor 34 sq mm weasel

Mtr

12

12

24

13.00

156.00

312.00

9869.50

19739.00

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

30

14

1503

45090.00

21042.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

15

3907

58605.00

27349.00

11KV disc insulator

No.

90

42

298

26820.00

12516.00

11KV strain hardware

No.

90

42

73

6570.00

3066.00

11KV pin insulator

No.

30

14

128

3840.00

1792.00

11KV GS Pin

No.

30

14

54

1620.00

756.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

15

3294

49410.00

23058.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

90

42

462

41580.00

19404.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

90

42

96

8640.00

4032.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

495

231

52

25740.00

12012.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

15

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

13

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Cmt

1.2

18

8.4

0.00

0.00

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

15

124

1860.00

868.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

105

49

39

4095.00

1911.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

15

60

900.00

420.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

90

42

77

6930.00

3234.00

17

Numbering of DP

No

15

0.00

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

90

42

77

6930.00

3234.00

288630.00

134694.00

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

84

1019

85596.00

0.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

571

622

2661

1519431.00

1655142.00

1605027.00

1655142.00

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

42

16

1508.00

63336.00

24128.00

Back filling of pole with boulders and ramming.

No

42

0.00

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

42

21

915.00

38430.00

19215.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

42

21

237.00

9954.00

4977.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

42

21

54.00

2268.00

1134.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

42

16

3919.00

164598.00

62704.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

252

96

128.00

32256.00

12288.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

252

96

73.00

18396.00

7008.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

126

48

305.00

38430.00

14640.00

10

11KV strain hardware

No

126

48

169.00

21294.00

8112.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

84

32

440.00

36960.00

14080.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

84

32

73.00

6132.00

2336.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

462

176

52.00

24024.00

9152.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

42

16

61.00

2562.00

976.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

147

56

164.00

24108.00

9184.00

16

Aluminium winding wire & tape

Kg.

42

16

73.00

3066.00

1168.00

17

Galvanised nuts & bolts with washer

Kg

210

80

82.00

17220.00

6560.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

42

16

124.00

5208.00

1984.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

16.8

6.4

0.00

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

252

96

13.00

3276.00

1248.00

21

Numbering of pole

No.

42

16

0.00

0.00

0.00

511518.00

200894.00

SCHEDULE NO.13 TOTAL

SCHEDULE NO. 14
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

11 KV disc insulator

No

27

305

0.00

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

0.00

11 KV pin insulator

No

128

0.00

0.00

11 KV GS Pin

No

73

0.00

0.00

11 KV LA

No

408

0.00

0.00

11 KV isolator (600 amp)

No

23055

0.00

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

0.00

22

Cable trench for laying control cable.

Job

0.00

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Col.5X6

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

SCHEDULE NO.14 TOTAL

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

0.00

0.00

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

0.00

11 KV Pin insulator

No.

36

128

0.00

0.00

11 KV GI Pins

No.

36

73

0.00

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

463

0.00

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

0.00

52

0.00

0.00

0.00

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

12

Back filling of poles with boulders

No.

12

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

0.00

15

Danger Boards

No.

12

61

0.00

0.00

16

Binding wire and tape

Kg.

62

0.00

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

0.00

0.00

0.00

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.000

66128.00

0.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

117.00

0.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

56.00

0.00

0.00

Nuts and bolts

Kg.

0.00

0.00

79.00

0.00

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1977.00

0.00

0.00

0.00

0.00

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.000

0.320

23792

0.00

7613.44

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

119

0.00

238.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

54

0.00

108.00

Nuts and bolts

Kg.

0.67

73

0.00

48.91

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1901

0.00

1901.00

0.00

9909.35

SCHEDULE NO.17 TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

33

33

1508

49764.00

49764.00

11 KV Disc Insulator

Nos

198

198

299

59202.00

59202.00

11 KV Strain Hardware

Nos

198

198

124

24552.00

24552.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

33

33

463

15279.00

15279.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

23.1

23.1

0.00

0.00

Stay clamps

Set

33

33

73

2409.00

2409.00

11 KV Top clamp.

Nos.

33

39

147

4851.00

5733.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

181.5

181.5

52

9438.00

9438.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

73.26

73.26

70

5128.20

5128.20

10

Washers

Kg

0.08

2.64

2.64

95

250.80

250.80

11

PG clamps

Nos

198

198

51

10098.00

10098.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

66

67

1412

93192.00

94604.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

66

67

198

13068.00

13266.00

14

11KV Danger Board

Nos

33

33

61

2013.00

2013.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

115.5

115.5

152

17556.00

17556.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

33

33

124

4092.00

4092.00

310893.00

313385.00

0.00

29540.00

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B


1

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nos

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

20

1477

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Col.5X6

11 KV Disc Insulator

Nos

240

293

0.00

70320.00

11 KV Strain Hardware

Nos

240

122

0.00

29280.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

40

454

0.00

18160.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

18

0.00

0.00

Stay clamps

Set

40

72

0.00

2880.00

11 KV Top clamp.

Kg

20

144

0.00

2880.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

220

51

0.00

11220.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

64.1

68

0.00

4358.80

10

Washers

Kg

0.117

2.34

94

0.00

219.96

11

PG clamps

Nos

80

50

0.00

4000.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

56

1412

0.00

79072.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

56

194

0.00

10864.00

14

11KV Danger Board

Nos

20

59

0.00

1180.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

70

149

0.00

10430.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

20

122

0.00

2440.00

0.00

276844.76

SCHEDULE NO.18B TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

7567

15134.00

0.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

12650.00

0.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

meter

25

50

181

9050.00

0.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

31672.00

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

7996.00

0.00

11 KV Disc Insulator

No.

12

305

3660.00

0.00

11 KV strain set with hard ware

Set

12

136

1632.00

0.00

11 KV Pin Insulator

No.

128

512.00

0.00

11 KV G.I.Pin

No.

73

292.00

0.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

2484.00

0.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

1760.00

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

384.00

0.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

22

51

1122.00

0.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

0.00

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

262.00

0.00

16

Red oxide paint

Ltr.

0.5

68

68.00

0.00

17

Aluminium paint

Ltr.

0.5

89

89.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

168.00

0.00

19

11 KV danger board

No.

62

124.00

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

20

77

1540.00

0.00

90599.00

0.00

0.00

0.00

0.00

0.00

16813143

15643036

(Drg. no. ADB/HVDS/ EZ-08)

SCHEDULE NO.19 TOTAL

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

Grand Total of All Schedules

1284464

Deduction of Inc

Deduction of

Deduction of Wel
Net payable

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Unit

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Net A

TOTAL AMOUN

Total Cumulative Amount of 11 KV Satua Feeder.

Total Previous LD Deducted amount

3023007

Total LD Deductable amount from this bills

1506348

Total Cumulative LD Deducted amount

4529355

Total 100% value of DTR & cond

Schedule
Nos

1
Sch-1A

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Particulars

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoor
distribution transformer on single pole tangent location.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Unit

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

5
Sch-2A

Sch-3A

Sch-4A

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 p


distribution transformer on single pole tangent location.
25 KVA 11/0.4 KV Aluminum wound conventional type outdoor
distribution transformer on single pole end location.

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 p


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor


distribution transformer after removal of existing 63 KVA 11/0.4
and above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on existing


and replacement of existing damaged conductor by AAA condu
sq mm weasel

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4 cor


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amps w


optical port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No.

Particulars

Unit

Total Qty
Unit EXW (Rs.)
Actual
as per
total Qty.
sanctioned
Installed
estimate

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Amount for payment

From ADB funding through LC

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

From C/P through MPPKVVCL

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

5412.51

270625.50

216500.40

8753.60

350144.00

4871.26

194850.36

640.07

32003.50

30723.36

1324.80

63590.40

576.06

27651.02

64.37

3218.50

2703.54

630.00

26460.00

57.93

2433.19

4.53

226.50

190.26

54.90

2305.80

4.08

171.23

117.86

17679.00

14143.20

1250.10

150012.00

106.07

12728.88

9.97

1495.50

1196.40

36.00

4320.00

8.97

1076.76

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

1586.50

1269.20

377.10

15084.00

28.56

1142.28

4.53

226.50

181.20

54.90

2196.00

4.08

163.08

96.1

14415.00

11532.00

357.30

42876.00

86.49

10378.80

30.83

4624.50

3699.60

112.50

13500.00

27.75

3329.64

17.23

2584.50

2067.60

64.80

7776.00

15.51

1860.84

253.85

25385.00

20308.00

540.90

43272.00

228.47

18277.20

58.93

5893.00

4714.40

412.20

32976.00

53.04

4242.96

19.95

1995.00

1596.00

47.70

3816.00

17.96

1436.40

176.79

17679.00

14143.20

387.00

30960.00

159.11

12728.88

29.92

16456.00

13164.80

193.50

85140.00

26.93

11848.32

8.16

816.00

652.80

84.60

6768.00

7.34

587.52

9.97

3988.00

3190.40

36.00

11520.00

8.97

2871.36

4.53

3171.00

2536.80

61.20

34272.00

4.08

2283.12

4.53

226.50

181.20

84.60

3384.00

4.08

163.08

4397.10

87942.00

70353.60

0.00

0.00

3957.39

63318.24

4397.10

109927.50

87942.00

0.00

0.00

3957.39

79147.80

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1082.50

54125.00

43300.00

8696.70

347868.00

974.25

38970.00

2.72

2720.00

2176.00

2.60

2080.00

2.45

1958.40

116.95

5847.50

4678.00

432.00

17280.00

105.26

4210.20

9.97

1744.75

1395.80

36.00

5040.00

8.97

1256.22

3.63

8167.50

6534.00

11.70

21060.00

3.27

5880.60

359.02

71804.00

57443.20

0.00

0.00

323.12

51698.88

766573.25

618516.96

24042.70

1323700.20

15628.82

556665.26

5412.51

135312.75

151550.28

7619.60

213348.80

4871.26

136395.25

640.07

16001.75

22402.45

1325.70

46399.50

576.06

20162.21

64.37

1609.25

1931.10

630.00

18900.00

57.93

1737.99

4.53

113.25

135.90

54.90

1647.00

4.08

122.31

117.86

8839.50

9900.24

1251.00

105084.00

106.07

8910.22

9.97

747.75

837.48

36.00

3024.00

8.97

753.73

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

793.25

888.44

377.10

10558.80

28.56

799.60

4.53

113.25

126.84

54.90

1537.20

4.08

114.16

96.1

7207.50

8072.40

357.30

30013.20

86.49

7265.16

30.83

2312.25

2589.72

112.50

9450.00

27.75

2330.75

17.23

1292.25

1447.32

64.80

5443.20

15.51

1302.59

80.69

4034.50

4518.64

540.90

30290.40

72.62

4066.78

64.37

3218.50

3604.72

412.20

23083.20

57.93

3244.25

12.69

634.50

710.64

47.70

2671.20

11.42

639.58

176.79

8839.50

9900.24

387.00

21672.00

159.11

8910.22

29.92

8228.00

9215.36

45.90

14137.20

26.93

8293.82

8.16

408.00

456.96

84.60

4737.60

7.34

411.26

12.69

2538.00

2842.56

45.90

10281.60

11.42

2558.30

4.53

1585.50

1775.76

61.20

23990.40

4.08

1598.18

4.53

113.25

126.84

84.60

2368.80

4.08

114.16

4397.1

43971.00

49247.52

0.00

0.00

3957.39

44322.77

4397.1

54963.75

61559.40

0.00

0.00

3957.39

55403.46

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

934.72

23368.00

26172.16

7676.10

214930.80

841.25

23554.94

2.72

1360.00

1523.20

2.60

1456.00

2.45

1370.88

116.95

2923.75

3274.60

432.00

12096.00

105.26

2947.14

9.97

872.38

977.06

36.00

3528.00

8.97

879.35

3.63

4083.75

4573.80

11.70

14742.00

3.27

4116.42

359.02

26926.50

30157.68

0.00

0.00

323.12

27141.91

362411.63

410519.31

21752.20

825390.90

15340.78

369467.38

5412.51

162375.30

216500.40

8756.80

350272.00

4871.26

194850.36

640.07

19202.10

32003.50

1325.70

66285.00

576.06

28803.15

64.37

1931.10

2767.91

630.00

27090.00

57.93

2491.12

4.53

135.90

194.79

54.90

2360.70

4.08

175.31

117.86

10607.40

14143.20

1251.00

150120.00

106.07

12728.88

9.97

897.30

1196.40

36.00

4320.00

8.97

1076.76

31.73

951.90

1269.20

377.10

15084.00

28.56

1142.28

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4.53

135.90

181.20

54.90

2196.00

4.08

163.08

96.1

8649.00

11532.00

357.30

42876.00

86.49

10378.80

70.72

6364.80

8486.40

262.80

31536.00

63.65

7637.76

17.23

1550.70

2067.60

64.80

7776.00

15.51

1860.84

80.69

4841.40

6455.20

540.90

43272.00

72.62

5809.68

64.37

3862.20

5149.60

412.20

32976.00

57.93

4634.64

12.69

761.40

1015.20

47.70

3816.00

11.42

913.68

176.79

10607.40

14143.20

388.80

31104.00

159.11

12728.88

29.92

9873.60

13164.80

194.40

85536.00

26.93

11848.32

8.16

489.60

652.80

84.60

6768.00

7.34

587.52

9.97

2392.80

3190.40

36.00

11520.00

8.97

2871.36

4.53

1902.60

2536.80

62.10

34776.00

4.08

2283.12

4.53

135.90

181.20

84.60

3384.00

4.08

163.08

4397.1

52765.20

70353.60

0.00

0.00

3957.39

63318.24

4397.1

65956.50

87942.00

0.00

0.00

3957.39

79147.80

1082.5

32475.00

43300.00

8743.50

349740.00

974.25

38970.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

3.63

2178.00

2904.00

2.60

2080.00

3.27

2613.60

116.95

3508.50

4678.00

433.80

17352.00

105.26

4210.20

9.97

1046.85

1395.80

36.00

5040.00

8.97

1256.22

3.63

4900.50

6534.00

11.70

21060.00

3.27

5880.60

359.02

43082.40

57443.20

0.00

0.00

323.12

51698.88

453581.25

611382.40

24250.20

1348339.70

15508.05

550244.16

5412.51

178612.83

162375.30

7641.20

229236.00

4871.26

146137.77

640.07

21122.31

28163.08

1329.30

58489.20

576.06

25346.77

64.37

2124.21

2059.84

631.80

20217.60

57.93

1853.86

4.53

149.49

144.96

54.90

1756.80

4.08

130.46

117.86

11668.14

10607.40

1254.60

112914.00

106.07

9546.66

9.97

987.03

897.30

36.00

3240.00

8.97

807.57

31.73

1047.09

951.90

378.00

11340.00

28.56

856.71

4.53

149.49

135.90

54.90

1647.00

4.08

122.31

97.01

9603.99

8730.90

358.20

32238.00

87.31

7857.81

71.62

7090.38

6445.80

263.70

23733.00

64.46

5801.22

17.23

1705.77

1550.70

64.80

5832.00

15.51

1395.63

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

80.69

5325.54

4841.40

542.70

32562.00

72.62

4357.26

64.37

4248.42

3862.20

413.10

24786.00

57.93

3475.98

12.69

837.54

761.40

47.70

2862.00

11.42

685.26

176.79

11668.14

10607.40

387.90

23274.00

159.11

9546.66

29.92

10860.96

9873.60

45.90

15147.00

26.93

8886.24

8.16

538.56

489.60

84.60

5076.00

7.34

440.64

12.69

3350.16

3045.60

45.90

11016.00

11.42

2741.04

4.53

2092.86

1902.60

62.10

26082.00

4.08

1712.34

4.53

149.49

135.90

84.60

2538.00

4.08

122.31

4397.1

58041.72

52765.20

0.00

0.00

3957.39

47488.68

4397.1

72552.15

65956.50

0.00

0.00

3957.39

59360.85

934.72

30845.76

28041.60

7697.70

230931.00

841.25

25237.44

3.63

2395.80

2178.00

2.60

1560.00

3.27

1960.20

116.95

3859.35

3508.50

432.90

12987.00

105.26

3157.65

9.97

1151.54

1046.85

36.00

3780.00

8.97

942.17

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

3.63

5390.55

4900.50

11.70

15795.00

3.27

4410.45

359.02

35542.98

32311.80

0.00

0.00

323.12

29080.62

483112.25

448291.73

21962.80

909039.60

15379.13

403462.56

5412.51

64950.12

59537.61

8781.60

96597.60

4871.26

53583.85

7887.58

94650.96

86763.38

0.00

0.00

7098.82

78087.04

117.86

4242.96

3889.38

1254.60

41401.80

106.07

3500.44

9.97

358.92

329.01

36.00

1188.00

8.97

296.11

97.01

3492.36

3201.33

358.20

11820.60

87.31

2881.20

1082.5

12990.00

11907.50

8724.60

95970.60

974.25

10716.75

3.63

871.20

798.60

2.60

572.00

3.27

718.74

4.53

217.44

199.32

62.10

2732.40

4.08

179.39

4.53

27.18

24.92

84.60

465.30

4.08

22.42

9.97

837.48

767.69

36.00

2772.00

8.97

690.92

4.53

108.72

99.66

53.10

1168.20

4.08

89.69

3.63

1960.20

1796.85

11.70

5791.50

3.27

1617.17

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

359.02

17232.96

18310.02

0.00

0.00

323.12

16479.02

201940.5

187625.27

19405.10

260480.00

13497.54

168862.74

7887.58

0.00

0.00

0.00

0.00

0.00

0.00

117.86

4950.12

3889.38

1254.60

41401.80

106.07

3500.44

9.97

418.74

329.01

36.00

1188.00

8.97

296.11

97.01

4074.42

3201.33

358.20

11820.60

87.31

2881.20

1082.5

15155.00

11907.50

8724.60

95970.60

974.25

10716.75

3.63

1016.40

798.60

2.60

572.00

3.27

718.74

4.53

244.62

199.32

62.10

2732.40

4.08

179.39

4.53

31.71

24.92

84.60

465.30

4.08

22.42

9.97

977.06

767.69

36.00

2772.00

8.97

690.92

4.53

126.84

99.66

53.10

1168.20

4.08

89.69

3.63

2286.90

1796.85

11.70

5791.50

3.27

1617.17

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

359.02

20105.12

27644.54

0.00

0.00

323.12

24880.09

49386.93

50658.8

10623.50

163882.40

1527.46

45592.92

1082.5

60620

22732.5

8724.60

183216.60

974.25

20459.25

1082.5

15155

8724.60

122144.40

974.25

13639.50

60620.00

37887.50

17449.20

305361.00

1948.50

34098.75

391.66

122197.92

53657.42

1449.00

198513.00

352.49

48291.68

31.73

9899.76

4347.01

116.10

15905.70

28.56

3912.31

59.84

18670.08

8198.08

222.30

30455.10

53.86

7378.27

30.83

28856.88

16062.43

112.50

58612.50

27.75

14456.19

17.23

16127.28

8976.83

63.00

32823.00

15.51

8079.15

22.67

3264.48

0.00

84.60

0.00

20.40

0.00

29.01

9051.12

3974.37

106.20

14549.40

26.11

3576.93

176.79

12905.67

4242.96

396.00

9504.00

159.11

3818.66

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

8.16

595.68

195.84

63.00

1512.00

7.34

176.26

12.69

5095.04

1675.08

45.90

6058.80

11.42

1507.57

4397.1

64197.66

21106.08

0.00

0.00

3957.39

18995.47

38.08

11880.96

5216.96

140.40

19234.80

34.27

4695.26

4.53

1413.36

620.61

53.10

7274.70

4.08

558.55

19.95

6224.40

2733.15

0.00

0.00

17.96

2459.84

2.72

226.30

0.00

11.70

0.00

2.45

0.00

4.53

1696.03

744.73

62.10

10209.24

4.08

670.26

4.53

94.22

41.37

84.60

772.68

4.08

37.24

407.98

33454.36

34678.30

0.00

0.00

367.18

31210.47

4079.78

87494.96

64113.74

0.00

0.00

3671.80

57702.37

5893.02

126381.71

92608.81

0.00

0.00

5303.72

83347.93

559727.87

323193.77

3010.50

405424.92

14069.55

290874.40

436.08

107711.76

88088.16

1474.20

297788.40

392.47

79279.34

35.36

8733.92

7142.72

117.90

23815.80

31.82

6428.45

67.09

16571.23

13552.18

225.90

45631.80

60.38

12196.96

34.45

25527.45

26009.75

115.20

86976.00

31.01

23408.78

19.04

14108.64

14375.20

63.90

48244.50

17.14

12937.68

25.39

2894.46

0.00

86.40

0.00

22.85

0.00

31.73

7837.31

6250.81

108.00

21276.00

28.56

5625.73

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

176.79

10430.61

4419.75

403.20

10080.00

159.11

3977.78

8.16

481.44

204.00

63.90

1597.50

7.34

183.60

13.6

4413.20

1870.00

46.80

6435.00

12.24

1683.00

4397.1

51885.78

21985.50

0.00

0.00

3957.39

19786.95

4079.78

72514.01

72514.01

0.00

0.00

3671.80

65262.61

41.7

10299.90

8423.40

142.20

28724.40

37.53

7581.06

4.53

1118.91

924.12

54.00

11016.00

4.08

831.71

19.95

4927.65

4029.90

0.00

0.00

17.96

3626.91

3.63

239.10

0.00

11.70

0.00

3.27

0.00

4.53

1342.69

1098.07

63.00

15271.20

4.08

988.26

4.53

74.59

61.00

85.50

1151.40

4.08

54.90

407.98

31414.46

58749.12

0.00

0.00

367.18

52874.21

3537.62

188632.97

223223.82

2657.40

167681.94

3183.86

200901.44

561160.08

552921.51

5719.20

765689.94

12014.14

497629.37

9.97

1954.12

1844.45

32.40

5994.00

8.97

1660.01

33.54

6573.84

6204.90

113.40

20979.00

30.19

5584.41

7969.17

79986.56

48165.66

0.00

0.00

7172.25

43349.10

3173.16

37652.72

25436.05

5365.20

43007.44

2855.84

22892.45

1813.24

3553.95

0.00

1243.80

0.00

1631.92

0.00

16.32

31987.20

30192.00

55.80

103230.00

14.69

27172.80

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

176.79

5657.28

6187.65

415.80

14553.00

159.11

5568.89

8.16

244.80

285.60

63.90

2236.50

7.34

257.04

13.6

2393.60

2618.00

46.80

9009.00

12.24

2356.20

4397.1

28141.44

30779.70

0.00

0.00

3957.39

27701.73

407.98

13463.34

20399.00

0.00

0.00

367.18

18359.10

165

36795.00

15015.00

557.10

50696.10

148.50

13513.50

4.53

177.58

167.61

63.00

2331.00

4.08

150.85

4.53

14.80

13.97

85.50

263.63

4.08

12.57

248596.23

187309.59

8042.70

252299.67

16373.78

168578.63

374.43

748.86

2621.01

1267.20

8870.40

336.99

2358.91

187.67

375.34

375.34

633.60

1267.20

168.90

337.81

52.58

105.16

105.16

178.20

356.40

47.32

94.64

10.88

87.04

87.04

36.90

295.20

9.79

78.34

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

504.08

1008.16

1008.16

1702.80

3405.60

453.67

907.34

16.32

32.64

13447.68

55.80

45979.20

14.69

12102.91

17.23

292.91

292.91

56.70

963.90

15.51

263.62

17.23

275.68

275.68

58.50

936.00

15.51

248.11

176.79

353.58

353.58

415.80

831.60

159.11

318.22

8.16

89.76

89.76

46.80

514.80

7.34

80.78

19.04

38.08

38.08

65.70

131.40

17.14

34.27

22.67

34.01

34.01

77.40

116.10

20.40

30.60

4397.1

1758.84

1758.84

0.00

0.00

3957.39

1582.96

4.53

22.65

22.65

63.00

315.00

4.08

20.39

4.53

2.27

2.27

85.50

42.75

4.08

2.04

36.26

10.88

10.88

121.50

36.45

32.63

9.79

20.85

6.26

6.26

71.10

21.33

18.77

5.63

4.53

9.06

9.06

54.00

108.00

4.08

8.15

10.88

76.16

76.16

36.90

258.30

9.79

68.54

5327.34

20614.53

5027.40

64449.63

5297.18

18553.06

1230.28

1230.28

2460.56

5746.50

11493.00

1107.25

2214.50

26.29

78.87

157.74

89.10

534.60

23.66

141.97

49.86

149.58

299.16

167.40

1004.40

44.87

269.24

82.5

165.00

330.00

279.00

1116.00

74.25

297.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

29.01

58.02

116.04

99.00

396.00

26.11

104.44

4.53

31.71

63.42

64.80

907.20

4.08

57.08

4.53

2.27

4.53

89.10

89.10

4.08

4.08

48.05

288.30

576.60

162.00

1944.00

43.25

518.94

3.63

43.56

87.12

2.60

62.40

3.27

78.41

2047.59

4095.17

6699.50

17546.70

1330.81

3685.65

640.07

19202.10

8960.98

1352.70

18937.80

576.06

8064.88

1040.8

15612.00

7285.60

3516.30

24614.10

936.72

6557.04

79.78

7180.20

3350.76

268.20

11264.40

71.80

3015.68

19.04

1713.60

799.68

65.70

2759.40

17.14

719.71

34.45

1033.50

482.30

115.20

1612.80

31.01

434.07

14.51

435.30

203.14

48.60

680.40

13.06

182.83

280.15

4202.25

1961.05

2964.60

20752.20

252.14

1764.95

176.79

15911.10

7425.18

415.80

17463.60

159.11

6682.66

8.16

734.40

342.72

86.40

3628.80

7.34

308.45

13.6

6732.00

3141.60

46.80

10810.80

12.24

2827.44

4397.1

65956.50

30779.70

0.00

0.00

3957.39

27701.73

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4397.1

79147.80

36935.64

0.00

0.00

3957.39

33242.08

32.64

489.60

228.48

111.60

781.20

29.38

205.63

15.41

1618.05

755.09

35.10

1719.90

13.87

679.58

4.53

67.95

31.71

54.00

378.00

4.08

28.54

4.53

407.70

190.26

69.30

2910.60

4.08

171.23

19.95

299.25

139.65

0.00

0.00

17.96

125.69

19.95

1795.50

837.90

69.30

2910.60

17.96

754.11

222538.8

103851.44

9219.60

121224.60

10078.70

93466.30

271.08

22770.72

0.00

203.80

0.00

243.97

0.00

403.45

230369.95

250945.90

532.20

331028.40

363.11

225851.31

253140.67

250945.90

736.00

331028.40

607.08

225851.31

640.07

26882.94

10241.12

1357.20

21715.20

576.06

9217.01

326.38

13707.96

0.00

0.00

0.00

293.74

0.00

117.86

4950.12

2475.06

823.50

17293.50

106.07

2227.55

16.32

685.44

342.72

213.30

4479.30

14.69

308.45

4.53

190.26

95.13

48.60

1020.60

4.08

85.62

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

320.04

13441.68

5120.64

3527.10

56433.60

288.04

4608.58

34.45

8681.40

3307.20

115.20

11059.20

31.01

2976.48

19.95

5027.40

1915.20

65.70

6307.20

17.96

1723.68

81.6

10281.60

3916.80

274.50

13176.00

73.44

3525.12

45.33

5711.58

2175.84

152.10

7300.80

40.80

1958.26

176.79

14850.36

5657.28

396.00

12672.00

159.11

5091.55

8.16

685.44

261.12

65.70

2102.40

7.34

235.01

13.6

6283.20

2393.60

46.80

8236.80

12.24

2154.24

4.53

190.26

72.48

54.90

878.40

4.08

65.23

43.52

6397.44

2437.12

147.60

8265.60

39.17

2193.41

19.95

837.90

319.20

65.70

1051.20

17.96

287.28

4.53

951.30

362.40

73.80

5904.00

4.08

326.16

32.64

1370.88

522.24

111.60

1785.60

29.38

470.02

4397.1

73871.28

28141.44

0.00

0.00

3957.39

25327.30

3.63

914.76

348.48

2.60

249.60

3.27

313.63

19.95

837.90

319.20

0.00

0.00

17.96

287.28

196751.1

70424.27

7541.90

179931.00

5697.84

63381.84

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

86.13

0.00

0.00

274.50

0.00

77.52

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

294021.90

0.00

47864.81

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

18708.98

0.00

0.00

59515.20

0.00

16838.08

0.00

33.54

0.00

0.00

105.30

0.00

30.19

0.00

16.32

0.00

0.00

50.40

0.00

14.69

0.00

22.67

0.00

0.00

71.10

0.00

20.40

0.00

559.38

0.00

0.00

1779.30

0.00

503.44

0.00

0.00

61521.30

0.00

17406.80

0.00

6730.73

0.00

2153.83

21412.80

6852.10

6057.66

1938.45

33.54

0.00

67.08

107.10

214.20

30.19

60.37

15.41

0.00

30.82

48.60

97.20

13.87

27.74

20.85

0.00

13.97

65.70

44.02

18.77

12.57

537.62

0.00

537.62

1710.90

1710.90

483.86

483.86

2803.32

23345.10

8918.42

6604.34

2522.99

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

640.07

21122.31

21122.31

1357.20

44787.60

576.06

19010.08

84.32

16695.36

16695.36

269.10

53281.80

75.89

15025.82

35.36

7001.28

7001.28

111.60

22096.80

31.82

6301.15

176.79

5834.07

5834.07

416.70

13751.10

159.11

5250.66

4397.1

101573.01

101573.01

0.00

0.00

3957.39

91415.71

8.16

269.28

269.28

65.70

2168.10

7.34

242.35

41.7

1376.10

1626.30

132.30

5159.70

37.53

1463.67

14.51

2633.57

2633.57

46.80

8494.20

13.06

2370.21

4.53

331.87

331.87

63.00

4615.38

4.08

298.68

4.53

11.96

11.96

85.50

225.72

4.08

10.76

14.51

2872.98

2872.98

45.90

9088.20

13.06

2585.68

73.44

4847.04

4920.48

1270.80

85143.60

66.10

4428.43

56.21

3709.86

3766.07

178.20

11939.40

50.59

3389.46

4.53

149.49

149.49

54.90

1811.70

4.08

134.54

19.95

2304.23

2304.23

136.80

15800.40

17.96

2073.80

35.36

1166.88

1166.88

111.60

3682.80

31.82

1050.19

171899.29

172279.14

4346.10

282046.50

5049.96

155051.21

0.00

12801.40

1329.30

26586.00

576.06

11521.26

640.07

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

76.16

0.00

18278.40

263.70

63288.00

68.54

16450.56

31.73

0.00

7615.20

109.80

26352.00

28.56

6853.68

176.79

0.00

7071.60

408.60

16344.00

159.11

6364.44

4397.1

0.00

79147.80

0.00

0.00

3957.39

71233.02

8.16

0.00

326.40

64.80

2592.00

7.34

293.76

37.17

0.00

743.40

129.60

2592.00

33.45

669.06

13.6

0.00

2992.00

45.90

10098.00

12.24

2692.80

4.53

0.00

290.37

61.20

3922.92

4.08

261.34

4.53

0.00

10.60

84.60

197.96

4.08

9.54

12.69

0.00

1015.20

45.00

3600.00

11.42

913.68

73.44

0.00

4112.64

1270.80

71164.80

66.10

3701.38

49.86

0.00

2792.16

174.60

9777.60

44.87

2512.94

4.53

0.00

90.60

53.10

1062.00

4.08

81.54

19.95

0.00

1396.50

134.10

9387.00

17.96

1256.85

31.73

0.00

634.60

109.80

2196.00

28.56

571.14

0.00

139318.87

4284.90

249160.28

5023.84

125386.99

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

932

1864.00

0.00

1513.40

0.00

838.80

0.00

588.4

1176.80

0.00

5692.50

0.00

529.56

0.00

52.58

2629.00

0.00

162.90

0.00

47.32

0.00

608.34

2433.36

0.00

7126.20

0.00

547.51

0.00

313.69

627.38

0.00

3598.20

0.00

282.32

0.00

87.94

1055.28

0.00

274.50

0.00

79.15

0.00

38.95

467.40

0.00

122.40

0.00

35.06

0.00

37.17

148.68

0.00

115.20

0.00

33.45

0.00

20.85

83.40

0.00

65.70

0.00

18.77

0.00

359.02

718.04

0.00

1117.80

0.00

323.12

0.00

176.79

707.16

0.00

396.00

0.00

159.11

0.00

8.16

32.64

0.00

86.40

0.00

7.34

0.00

14.51

319.22

0.00

45.90

0.00

13.06

0.00

4397.1

8794.20

0.00

0.00

0.00

3957.39

0.00

38.08

76.16

0.00

117.90

0.00

34.27

0.00

19.95

19.95

0.00

61.20

0.00

17.96

0.00

25.39

25.39

0.00

80.10

0.00

22.85

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

11.79

47.16

0.00

37.80

0.00

10.61

0.00

4.53

9.06

0.00

55.80

0.00

4.08

0.00

4.53

90.60

0.00

69.30

0.00

4.08

0.00

21324.88

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

4620140

4192639

858791

7813914

509004

3773376

295217.59

303105

ction of Income Tax @ 2% on Gross Amt. of Bill

NA

75467.51

eduction of VAT @ 2% on Gross Amt. of Bill

312860.72

83852.79

tion of Welfare Cess @ 1% on Gross Amt. of Bill

156430.36

41926.39

et payable amount for 11 KV Sataua Feeder

7344622.77

3572128.8

1506348.00

0.00

Deductible L.D. if any

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Net Amount Paid to Contractor

5838274.77

TAL AMOUNT FOR BOE (BILL OF EXCHANGE)

3572128.82
9,410,404

Net previous payable amount

26977146

Net present payable amount

9410404

Net Cumulative amount

36387549

TR & conductor installed in above feeder

ype outdoor 3 phase


cation.

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Meter
& Cable
Rs.

Nos

40

43768

1750720.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Nos

28

38098

1066744.00

Nos

40

43784

1751360.00

Nos

30

38206

1146180.00

Nos

11

43908

482988.00

Kms

63.10

13287

838409.70

Mtr

3320

13

43160.00

Kms

8.016

26826

215037.22

Nos

622

2661

1655142.00

e outdoor 3 phase
cation.

ype outdoor 3 phase


on.

e outdoor 3 phase
on.

ype outdoor 3 phase


63 KVA 11/0.4 KV

e on existing pole
by AAA conductor 34

C cable 4 core
m.

0-40 amps with

AL

8949740.92

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable amount of


I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

AL

6693295.19

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
BHATIAGARH

11kV Feeder Name

SIGON

Format of Bill on operational acceptance of 11kV SIGON Feeder

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

30

24

43768.00

1313040.00

1050432.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

30

34

1472.00

44160.00

50048.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

30

26

700.00

21000.00

18200.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

30

26

61.00

1830.00

1586.00

11 KV DO fuse unit.

No

90

72

1389.00

125010.00

100008.00

11 KV DO fuse wire 1.5 amp.

No

90

72

40.00

3600.00

2880.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

1
6

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

419.00

12570.00

10056.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

30

24

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

30

24

61.00

1830.00

1464.00

11 KV L.A.

No

90

72

397.00

35730.00

28584.00

11 KV pin insulator

No

90

72

125.00

11250.00

9000.00

11 KV GI Pin

No

90

72

72.00

6480.00

5184.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

60

48

601.00

36060.00

28848.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

60

48

458.00

27480.00

21984.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

60

48

53.00

3180.00

2544.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

60

48

430.00

25800.00

20640.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

330

264

215.00

70950.00

56760.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

60

48

94.00

5640.00

4512.00

14

GI wire 8 SWG.

Kg

240

192

40.00

9600.00

7680.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

420

336

68.00

28560.00

22848.00

16

Galvanized washer

Kg

30

24

94.00

2820.00

2256.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

12

9.6

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

15

12

0.00

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

30

24

9663.00

289890.00

231912.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

600

480

13.00

7800.00

6240.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

30

24

480.00

14400.00

11520.00

22

Barbed wire

Kg

3.5

105

84

40.00

4200.00

3360.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1350

1080

13.00

17550.00

14040.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

120

96

0.00

0.00

0.00

2120430.00

1712586.00

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

28

26

38098

1066744.00

990548.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

28

38

1473

41244.00

55974.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

28

30

700

19600.00

21000.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

28

30

61

1708.00

1830.00

11 KV DO fuse unit.

No

84

78

1390

116760.00

108420.00

11 KV DO fuse wire 1 amp.

No

84

78

40

3360.00

3120.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

28

26

419

11732.00

10894.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

28

26

61

1708.00

1586.00

11 KV L.A.

No

84

78

397

33348.00

30966.00

11 KV PIN insulator

No

84

78

125

10500.00

9750.00

11 KV GI Pin

No

84

78

72

6048.00

5616.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

56

52

601

33656.00

31252.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

56

52

458

25648.00

23816.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

56

52

53

2968.00

2756.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

56

52

430

24080.00

22360.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

308

286

51

15708.00

14586.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

56

52

94

5264.00

4888.00

14

GI wire 8 SWG.

Kg

224

208

51

11424.00

10608.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

392

364

68

26656.00

24752.00

16

Galvanized washer

Kg

28

26

94

2632.00

2444.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

11.2

10.4

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

14

13

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

28

26

8529

238812.00

221754.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

560

520

13

7280.00

6760.00

Set

28

26

480

13440.00

12480.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

98

91

40

3920.00

3640.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1260

1170

13

16380.00

15210.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

84

78

0.00

0.00

1740620.00

1637010.00

SCHEDULE NO.2 TOTAL

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

28

35

43784.00

1225952.00

1532440.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

28

51

1473.00

41244.00

75123.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

28

42

700.00

19600.00

29400.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

28

42

61.00

1708.00

2562.00

11 KV DO fuse unit.

No

84

105

1390.00

116760.00

145950.00

11 KV DO fuse wire 1.5 Amp.

No

84

105

40.00

3360.00

4200.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

28

35

419.00

11732.00

14665.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

6
1

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

28

35

61.00

1708.00

2135.00

11 KV L.A.

No

84

105

397.00

33348.00

41685.00

11 KV disc insulator

No

84

105

292.00

24528.00

30660.00

11 KV strain hardware

No

84

105

72.00

6048.00

7560.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

56

70

601.00

33656.00

42070.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

56

70

458.00

25648.00

32060.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

56

70

53.00

2968.00

3710.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

56

70

432.00

24192.00

30240.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

308

385

216.00

66528.00

83160.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

56

70

94.00

5264.00

6580.00

14

GI wire 8 SWG.

Kg

224

280

40.00

8960.00

11200.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

392

490

69.00

27048.00

33810.00

16

Galvanized washer

Kg

28

35

94.00

2632.00

3290.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

11.2

14

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

14

17.5

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

28

35

9715.00

272020.00

340025.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1
20
21

AAA Conductor 34 sq. mm 'weasel'for connection


Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

Col.5X6

Mtr

20

560

700

13.00

7280.00

9100.00

Set

28

35

482.00

13496.00

16870.00

22

Barbed wire

Kg

3.5

98

122.5

40.00

3920.00

4900.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1260

1575

13.00

16380.00

20475.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

112

140

0.00

0.00

0.00

1995980.00

2523870.00

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

(conventional type) out door

No

21

21

38206.00

802326.00

802326.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

21

31

1477.00

31017.00

45787.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

21

24

702.00

14742.00

16848.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

21

24

61.00

1281.00

1464.00

11 KV DO fuse unit.

No

63

63

1394.00

87822.00

87822.00

11 KV DO fuse wire 1 Amp.

No

63

63

40.00

2520.00

2520.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

21

21

420.00

8820.00

8820.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

21

21

61.00

1281.00

1281.00

11 KV L.A.

No

63

63

398.00

25074.00

25074.00

11 KV disc insulator

No

63

63

293.00

18459.00

18459.00

11 KV strain hardware

No

63

63

72.00

4536.00

4536.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

42

42

603.00

25326.00

25326.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

42

42

459.00

19278.00

19278.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

42

42

53.00

2226.00

2226.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

42

42

431.00

18102.00

18102.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

231

231

51.00

11781.00

11781.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

42

42

94.00

3948.00

3948.00

14

GI wire 8 SWG.

Kg

168

168

51.00

8568.00

8568.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

294

294

69.00

20286.00

20286.00

16

Galvanized washer

Kg

21

21

94.00

1974.00

1974.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

8.4

8.4

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

10.5

10.5

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

21

21

8553.00

179613.00

179613.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

420

420

13.00

5460.00

5460.00

Set

21

21

481.00

10101.00

10101.00

Kg

3.5

73.5

73.5

40.00

2940.00

2940.00

10

21
22

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)


Barbed wire

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

23

HT tape to cover the LT bushing of DTR

Mtr

45

945

945

13.00

12285.00

12285.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

63

63

0.00

0.00

0.00

1319766.00

1336825.00

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

11

43908

482988.00

351264.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

11

0.00

0.00

11 KV DO fuse unit.

No

33

24

1394

46002.00

33456.00

11 KV DO fuse wire 1.5 Amp.

No

33

24

40

1320.00

960.00

11 KV LA

No

33

24

398

13134.00

9552.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

11

9694

106634.00

77552.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

220

160

13

2860.00

2080.00

Galvanized Nuts & bolts (assorted size)

Kg

44

32

69

3036.00

2208.00

Galvanized washer

Kg

0.5

5.5

94

517.00

376.00

10

Barbed wire

Kg

77

56

40

3080.00

2240.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

22

16

59

1298.00

944.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

495

360

13

6435.00

4680.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

2
Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

3
NO

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

44

32

0.00

0.00

0.00

667304

485312

0.00

0.00

62730.00

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

13

15

SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

39

45

1394

54366.00

11 Kv Do Fuse Wire 1.5 Amp.

No

39

45

40

1560.00

1800.00

11 Kv L.A.

No

39

45

398

15522.00

17910.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

13

12

9694

126022.00

116328.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

260

300

13

3380.00

3900.00

Galvanized Nuts & bolts (assorted size)

Kg

52

60

69

3588.00

4140.00

Galvanized washer

Kg

0.5

6.5

7.5

94

611.00

705.00

Barbed wire

Kg

91

105

40

3640.00

4200.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

26

30

59

1534.00

1770.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

585

675

13

7605.00

8775.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1
11

2
consumer indexing

3
Nos

Col.5X6

52

96

0.00

0.00

217828.00

222258.00

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D
1

`Additional LT Distribution box(25kva)

Set

17

25

9694

164798.00

242350.00

`Additional LT Distribution box(16kva)

set

9684

0.00

0.00

164798.00

242350.00

SCHEDULE NO. 5D

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

270

109

1610.00

434700.00

175490.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

270

109

129.00

34830.00

14061.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

270

109

247.00

66690.00

26923.00

11 KV Pin insulator

No

45

810

524

125.00

101250.00

65500.00

11 KV GI Pins

No

45

810

524

70.00

56700.00

36680.00

Jointing sleeves suitable for existing conductor.

No

110

94.00

10340.00

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

259

113

118.00

30562.00

13334.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

58

25

440.00

25520.00

11000.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Col.5X6

Stay clamp(Galvanized flat 50x6mm)

Set

58

25

70.00

4060.00

1750.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

319

137.5

51.00

16269.00

7012.50

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

11.6

0.00

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

270

109

156.00

42120.00

17004.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

270

109

59.00

15930.00

6431.00

14

Numbering of pole

No

15

270

109

0.00

0.00

0.00

15

Binding wire and tape

Kg

72.00

29.07

13.00

936.00

377.87

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

324.00

130.8

69.00

22356.00

9025.20

17

Galvanized washer

Kg

18.00

7.267

94.00

1692.00

683.07

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

120

85

0.00

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

15.761

11.81

0.00

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

15.761

11.81

0.00

0.00

0.00

863955.00

385271.64

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

147

141

1638

240786.00

230958.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

147

141

131

19257.00

18471.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

147

141

251

36897.00

35391.00

11 KV Pin insulator

No

45

441

423

128

56448.00

54144.00

11 KV GI Pins

No

45

441

423

71

31311.00

30033.00

Jointing sleeves suitable for existing conductor.

No

59

96

5664.00

0.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

147

145

120

17640.00

17400.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

51

25

448

22848.00

11200.00

Set

51

25

71

3621.00

1775.00

Kg

11

280.5

137.5

52

14586.00

7150.00

Cmt

0.4

10.2

0.00

0.00

Ckt Km

9.233

13.176

0.00

0.00

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

147

141

158

23226.00

22278.00

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

147

141

60

8820.00

8460.00

15

Numbering of pole

No

15

147

141

0.00

0.00

16

Binding wire and tape

Kg

39.20

0.0

13

509.60

0.00

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

176.4

169.20

70

12348.00

11844.00

18

Galvanized washer

Kg

9.80

9.40

95

931.00

893.00

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

82

120

0.00

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

27.699

42.900

13287

368036.61

570012.30

862929.21

1020009.30

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

Stay clamp(Galvanized flat 50x6mm)

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

12

Removal of existing conductor from LT line.

13
14

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

290

115

36.00

10440.00

4140.00

Shackle insulator(90x75 mm)

No

15

290

115

126.00

36540.00

14490.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

11.275

4.431

0.00

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

11.550

6.266

26826.00

309840.30

168091.72

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

2.900

6219.00

18035.10

0.00

GI wire 5 mm for support of cable

Kg

150

2900

1150

62.00

179800.00

71300.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Col.4X6

Col.5X6

42

35

462.00

19404.00

16170.00

Set

42

35

71.00

2982.00

2485.00

Kg

5.5

231

192.5

52.00

12012.00

10010.00

Cmt

0.2

8.2

0.00

0.00

0.00

No

51

60

0.00

0.00

0.00

No

Stay clamp(Galvanized flat 50x6mm)

Stay wire 7/10 SWG (5.5 kg wire per stay)

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6
Straightening of leaning poles, backfilling by boulders and ramming.

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

11

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

171

42

619.00

105849.00

25998.00

13

MS nut & bolts (assorted size)

Kg

58

23

70.00

4060.00

1610.00

14

Washer

Kg

0.25

4.77

1.917

95.00

453.15

182.08

699415.55

314476.80

SCHEDULE NO.8 TOTAL

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

12

34

1408.00

16896.00

47872.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

12

26

704.00

8448.00

18304.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

12

26

198.00

2376.00

5148.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

48

104

41.00

1968.00

4264.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

12

26

1892.00

22704.00

49192.00

GI wire 8 SWG for earthing pole

Kg

12

321

62.00

744.00

19902.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

102

221

63.00

6426.00

13923.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

96

208

65.00

6240.00

13520.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

12

26

462.00

5544.00

12012.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

66

143

52.00

3432.00

7436.00

11

Stay clamp of Galvanized flat 50x6 mm

No

12

26

73.00

876.00

1898.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

86.00

774.00

602.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

Cmt

0.4

2.4

5.2

0.00

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

30

65

70.00

2100.00

4550.00

15

Galvanized washer

Kg

0.5

6.5

95.00

285.00

617.50

16

Aluminum binding wire

Kg

0.3

1.8

135.00

243.00

0.00

17

Aluminum binding tape

Kg

0.3

1.8

79.00

142.20

0.00

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

12

26

60.00

720.00

1560.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

42

91

41.00

1722.00

3731.00

81640.20

204531.50

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

620.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

220.00

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

49.50

T clamp for jumper

No

180.00

1080.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

156.00

9869.50

9869.50

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

16

1503

12024.00

24048.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3907

15628.00

31256.00

11KV disc insulator

No.

24

48

298

7152.00

14304.00

11KV strain hardware

No.

24

48

73

1752.00

3504.00

11KV pin insulator

No.

16

128

1024.00

2048.00

11KV GS Pin

No.

16

54

432.00

864.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

3294

13176.00

26352.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

24

48

462

11088.00

22176.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

24

48

96

2304.00

4608.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

132

264

52

6864.00

13728.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

13

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Cmt

1.2

4.8

9.6

0.00

0.00

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

16

124

496.00

1984.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

28

56

39

1092.00

2184.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

240.00

480.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

24

48

77

1848.00

3696.00

17

Numbering of DP

No

0.00

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

24

48

77

1848.00

3696.00

76968.00

154928.00

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

14

1019

14266.00

0.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

437

510

2661

1162857.00

1357110.00

1177123.00

1357110.00

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

19

1508.00

28652.00

4524.00

Back filling of pole with boulders and ramming.

No

19

0.00

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

19

35

915.00

17385.00

32025.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

19

35

237.00

4503.00

8295.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

19

35

54.00

1026.00

1890.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

19

3919.00

74461.00

11757.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

114

117

128.00

14592.00

14976.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

114

117

73.00

8322.00

8541.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

57

305.00

17385.00

2745.00

10

11KV strain hardware

No

57

169.00

9633.00

1521.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

38

440.00

16720.00

2640.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

38

73.00

2774.00

438.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

209

33

52.00

10868.00

1716.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

19

61.00

1159.00

183.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

66.5

10.5

164.00

10906.00

1722.00

16

Aluminium winding wire & tape

Kg.

19

73.00

1387.00

219.00

17

Galvanised nuts & bolts with washer

Kg

95

15

82.00

7790.00

1230.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

19

124.00

2356.00

744.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

7.6

1.2

0.00

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

114

18

13.00

1482.00

234.00

21

Numbering of pole

No.

19

0.00

0.00

0.00

231401.00

95400.00

SCHEDULE NO.13 TOTAL

SCHEDULE NO. 14
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

11 KV disc insulator

No

27

305

0.00

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

0.00

11 KV pin insulator

No

128

0.00

0.00

11 KV GS Pin

No

73

0.00

0.00

11 KV LA

No

408

0.00

0.00

11 KV isolator (600 amp)

No

23055

0.00

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

0.00

22

Cable trench for laying control cable.

Job

0.00

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Col.5X6

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

SCHEDULE NO.14 TOTAL

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

0.00

0.00

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

0.00

11 KV Pin insulator

No.

36

128

0.00

0.00

11 KV GI Pins

No.

36

73

0.00

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

463

0.00

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

0.00

52

0.00

0.00

0.00

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

12

Back filling of poles with boulders

No.

12

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

0.00

15

Danger Boards

No.

12

61

0.00

0.00

16

Binding wire and tape

Kg.

62

0.00

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

0.00

0.00

0.00

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.025

66128.00

0.00

1653.20

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

117.00

0.00

117.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

56.00

0.00

112.00

Nuts and bolts

Kg.

0.00

0.33

79.00

0.00

26.33

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1977.00

0.00

1977.00

0.00

3885.53

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.000

0.000

23792

0.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

119

0.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

54

0.00

0.00

Nuts and bolts

Kg.

0.00

73

0.00

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1901

0.00

0.00

0.00

0.00

SCHEDULE NO.17 TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

64

23

1508

96512.00

34684.00

11 KV Disc Insulator

Nos

384

252

299

114816.00

75348.00

11 KV Strain Hardware

Nos

384

252

124

47616.00

31248.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

64

23

463

29632.00

10649.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

44.8

16.1

0.00

0.00

Stay clamps

Set

64

23

73

4672.00

1679.00

11 KV Top clamp.

Nos.

64

50

147

9408.00

7350.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

352

126.5

52

18304.00

6578.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

142.08

51.06

70

9945.60

3574.20

10

Washers

Kg

0.08

5.12

1.84

95

486.40

174.80

11

PG clamps

Nos

384

52

51

19584.00

2652.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

128

74

1412

180736.00

104488.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

128

74

198

25344.00

14652.00

14

11KV Danger Board

Nos

64

23

61

3904.00

1403.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

224

80.5

152

34048.00

12236.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

64

31

124

7936.00

3844.00

602944.00

310560.00

0.00

45787.00

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B


1

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nos

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

31

1477

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Col.5X6

11 KV Disc Insulator

Nos

186

293

0.00

54498.00

11 KV Strain Hardware

Nos

186

122

0.00

22692.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

62

454

0.00

28148.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

27.9

0.00

0.00

Stay clamps

Set

63

72

0.00

4536.00

11 KV Top clamp.

Kg

39

144

0.00

5616.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

341

51

0.00

17391.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

99.355

68

0.00

6756.14

10

Washers

Kg

0.117

3.627

94

0.00

340.94

11

PG clamps

Nos

52

50

0.00

2600.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

62

1412

0.00

87544.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

62

194

0.00

12028.00

14

11KV Danger Board

Nos

31

59

0.00

1829.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

108.5

149

0.00

16166.50

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

38

122

0.00

4636.00

0.00

310568.58

SCHEDULE NO.18B TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

7567

7567.00

0.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

0.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

meter

25

25

181

4525.00

0.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

3998.00

0.00

11 KV Disc Insulator

No.

305

1830.00

0.00

11 KV strain set with hard ware

Set

136

816.00

0.00

11 KV Pin Insulator

No.

128

256.00

0.00

11 KV G.I.Pin

No.

73

146.00

0.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

1242.00

0.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

192.00

0.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

0.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

0.00

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

0.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

0.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

0.00

19

11 KV danger board

No.

62

62.00

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

0.00

45299.50

0.00

0.00

0.00

0.00

0.00

12878271

12326822

(Drg. no. ADB/HVDS/ EZ-08)

SCHEDULE NO.19 TOTAL

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

Grand Total of All Schedules

1284464

Deduction of In
Deduction

Deduction of W

Net payab

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Net

TOTAL AMOU

Total Cumulative Amount of 11 KV Sigon Feeder.

Total Previous LD Deducted amount

4529355

Total LD Deductable amount from this bills

140468

Total Cumulative LD Deducted amount

4669823

Total 100% value of DTR & cond

Schedule
Nos

1
Sch-1A

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Particulars

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoo
distribution transformer on single pole tangent location.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

5
Sch-2A

Sch-3A

Sch-4A

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3


distribution transformer on single pole tangent location.

25 KVA 11/0.4 KV Aluminum wound conventional type outdoo


distribution transformer on single pole end location.
16 KVA 11/0.4 KV Copper wound conventional type outdoor 3
distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoo


distribution transformer after removal of existing 63 KVA 11/0
above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on existin


and replacement of existing damaged conductor by AAA cond
sq mm weasel

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4 co


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amps w


optical port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty
Actual total Unit EXW (Rs.)
as per
Qty.
sanctioned
Installed
estimate

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Amount for payment

From ADB funding through LC

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

From C/P through


MPPKVVCL

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

5412.51

162375.30

129900.24

8753.60

210086.40

4871.26

116910.22

640.07

19202.10

21762.38

1324.80

45043.20

576.06

19586.14

64.37

1931.10

1673.62

630.00

16380.00

57.93

1506.26

4.53

135.90

117.78

54.90

1427.40

4.08

106.00

117.86

10607.40

8485.92

1250.10

90007.20

106.07

7637.33

9.97

897.30

717.84

36.00

2592.00

8.97

646.06

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

951.90

761.52

377.10

9050.40

28.56

685.37

4.53

135.90

108.72

54.90

1317.60

4.08

97.85

96.1

8649.00

6919.20

357.30

25725.60

86.49

6227.28

30.83

2774.70

2219.76

112.50

8100.00

27.75

1997.78

17.23

1550.70

1240.56

64.80

4665.60

15.51

1116.50

253.85

15231.00

12184.80

540.90

25963.20

228.47

10966.32

58.93

3535.80

2828.64

412.20

19785.60

53.04

2545.78

19.95

1197.00

957.60

47.70

2289.60

17.96

861.84

176.79

10607.40

8485.92

387.00

18576.00

159.11

7637.33

29.92

9873.60

7898.88

193.50

51084.00

26.93

7108.99

8.16

489.60

391.68

84.60

4060.80

7.34

352.51

9.97

2392.80

1914.24

36.00

6912.00

8.97

1722.82

4.53

1902.60

1522.08

61.20

20563.20

4.08

1369.87

4.53

135.90

108.72

84.60

2030.40

4.08

97.85

4397.10

52765.20

42212.16

0.00

0.00

3957.39

37990.94

4397.10

65956.50

52765.20

0.00

0.00

3957.39

47488.68

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1082.50

32475.00

25980.00

8696.70

208720.80

974.25

23382.00

2.72

1632.00

1305.60

2.60

1248.00

2.45

1175.04

116.95

3508.50

2806.80

432.00

10368.00

105.26

2526.12

9.97

1046.85

837.48

36.00

3024.00

8.97

753.73

3.63

4900.50

3920.40

11.70

12636.00

3.27

3528.36

359.02

43082.40

34465.92

0.00

0.00

323.12

31019.33

459943.95

374493.66

24042.70

801657.00

15628.82

337044.29

5412.51

151550.28

140725.26

7619.60

198109.60

4871.26

126652.73

640.07

17921.96

24322.66

1325.70

50376.60

576.06

21890.39

64.37

1802.36

1931.10

630.00

18900.00

57.93

1737.99

4.53

126.84

135.90

54.90

1647.00

4.08

122.31

117.86

9900.24

9193.08

1251.00

97578.00

106.07

8273.77

9.97

837.48

777.66

36.00

2808.00

8.97

699.89

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

888.44

824.98

377.10

9804.60

28.56

742.48

4.53

126.84

117.78

54.90

1427.40

4.08

106.00

96.1

8072.40

7495.80

357.30

27869.40

86.49

6746.22

30.83

2589.72

2404.74

112.50

8775.00

27.75

2164.27

17.23

1447.32

1343.94

64.80

5054.40

15.51

1209.55

80.69

4518.64

4195.88

540.90

28126.80

72.62

3776.29

64.37

3604.72

3347.24

412.20

21434.40

57.93

3012.52

12.69

710.64

659.88

47.70

2480.40

11.42

593.89

176.79

9900.24

9193.08

387.00

20124.00

159.11

8273.77

29.92

9215.36

8557.12

45.90

13127.40

26.93

7701.41

8.16

456.96

424.32

84.60

4399.20

7.34

381.89

12.69

2842.56

2639.52

45.90

9547.20

11.42

2375.57

4.53

1775.76

1648.92

61.20

22276.80

4.08

1484.03

4.53

126.84

117.78

84.60

2199.60

4.08

106.00

4397.1

49247.52

45729.84

0.00

0.00

3957.39

41156.86

4397.1

61559.40

57162.30

0.00

0.00

3957.39

51446.07

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

934.72

26172.16

24302.72

7676.10

199578.60

841.25

21872.45

2.72

1523.20

1414.40

2.60

1352.00

2.45

1272.96

116.95

3274.60

3040.70

432.00

11232.00

105.26

2736.63

9.97

977.06

907.27

36.00

3276.00

8.97

816.54

3.63

4573.80

4247.10

11.70

13689.00

3.27

3822.39

359.02

30157.68

28003.56

0.00

0.00

323.12

25203.20

405901.02

384864.53

21752.20

775193.40

15340.78

346378.08

5412.51

151550.28

189437.85

8756.80

306488.00

4871.26

170494.07

640.07

17921.96

32643.57

1325.70

67610.70

576.06

29379.21

64.37

1802.36

2703.54

630.00

26460.00

57.93

2433.19

4.53

126.84

190.26

54.90

2305.80

4.08

171.23

117.86

9900.24

12375.30

1251.00

131355.00

106.07

11137.77

9.97

837.48

1046.85

36.00

3780.00

8.97

942.17

31.73

888.44

1110.55

377.10

13198.50

28.56

999.50

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

102

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4.53

126.84

158.55

54.90

1921.50

4.08

142.70

96.1

8072.40

10090.50

357.30

37516.50

86.49

9081.45

70.72

5940.48

7425.60

262.80

27594.00

63.65

6683.04

17.23

1447.32

1809.15

64.80

6804.00

15.51

1628.24

80.69

4518.64

5648.30

540.90

37863.00

72.62

5083.47

64.37

3604.72

4505.90

412.20

28854.00

57.93

4055.31

12.69

710.64

888.30

47.70

3339.00

11.42

799.47

176.79

9900.24

12375.30

388.80

27216.00

159.11

11137.77

29.92

9215.36

11519.20

194.40

74844.00

26.93

10367.28

8.16

456.96

571.20

84.60

5922.00

7.34

514.08

9.97

2233.28

2791.60

36.00

10080.00

8.97

2512.44

4.53

1775.76

2219.70

62.10

30429.00

4.08

1997.73

4.53

126.84

158.55

84.60

2961.00

4.08

142.70

4397.1

49247.52

61559.40

0.00

0.00

3957.39

55403.46

4397.1

61559.40

76949.25

0.00

0.00

3957.39

69254.33

1082.5

30310.00

37887.50

8743.50

306022.50

974.25

34098.75

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

3.63

2032.80

2541.00

2.60

1820.00

3.27

2286.90

116.95

3274.60

4093.25

433.80

15183.00

105.26

3683.93

9.97

977.06

1221.33

36.00

4410.00

8.97

1099.19

3.63

4573.80

5717.25

11.70

18427.50

3.27

5145.53

359.02

40210.24

50262.80

0.00

0.00

323.12

45236.52

423342.50

539901.55

24250.20

1192405.00

15508.05

485911.39

5412.51

113662.71

113662.71

7641.20

160465.20

4871.26

102296.44

640.07

13441.47

19842.17

1329.30

41208.30

576.06

17857.95

64.37

1351.77

1544.88

631.80

15163.20

57.93

1390.39

4.53

95.13

108.72

54.90

1317.60

4.08

97.85

117.86

7425.18

7425.18

1254.60

79039.80

106.07

6682.66

9.97

628.11

628.11

36.00

2268.00

8.97

565.30

31.73

666.33

666.33

378.00

7938.00

28.56

599.70

4.53

95.13

95.13

54.90

1152.90

4.08

85.62

97.01

6111.63

6111.63

358.20

22566.60

87.31

5500.47

71.62

4512.06

4512.06

263.70

16613.10

64.46

4060.85

17.23

1085.49

1085.49

64.80

4082.40

15.51

976.94

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

80.69

3388.98

3388.98

542.70

22793.40

72.62

3050.08

64.37

2703.54

2703.54

413.10

17350.20

57.93

2433.19

12.69

532.98

532.98

47.70

2003.40

11.42

479.68

176.79

7425.18

7425.18

387.90

16291.80

159.11

6682.66

29.92

6911.52

6911.52

45.90

10602.90

26.93

6220.37

8.16

342.72

342.72

84.60

3553.20

7.34

308.45

12.69

2131.92

2131.92

45.90

7711.20

11.42

1918.73

4.53

1331.82

1331.82

62.10

18257.40

4.08

1198.64

4.53

95.13

95.13

84.60

1776.60

4.08

85.62

4397.1

36935.64

36935.64

0.00

0.00

3957.39

33242.08

4397.1

46169.55

46169.55

0.00

0.00

3957.39

41552.60

934.72

19629.12

19629.12

7697.70

161651.70

841.25

17666.21

3.63

1524.60

1524.60

2.60

1092.00

3.27

1372.14

116.95

2455.95

2455.95

432.90

9090.90

105.26

2210.36

9.97

732.80

732.80

36.00

2646.00

8.97

659.52

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

3.63

3430.35

3430.35

11.70

11056.50

3.27

3087.32

359.02

22618.26

22618.26

0.00

0.00

323.12

20356.43

307435.07

314042.47

21962.80

637692.30

15379.13

282638.22

5412.51

59537.61

43300.08

8781.60

70252.80

4871.26

38970.07

7887.58

86763.38

63100.64

0.00

0.00

7098.82

56790.58

117.86

3889.38

2828.64

1254.60

30110.40

106.07

2545.78

9.97

329.01

239.28

36.00

864.00

8.97

215.35

97.01

3201.33

2328.24

358.20

8596.80

87.31

2095.42

1082.5

11907.50

8660.00

8724.60

69796.80

974.25

7794.00

3.63

798.60

580.80

2.60

416.00

3.27

522.72

4.53

199.32

144.96

62.10

1987.20

4.08

130.46

4.53

24.92

18.12

84.60

338.40

4.08

16.31

9.97

767.69

558.32

36.00

2016.00

8.97

502.49

4.53

99.66

72.48

53.10

849.60

4.08

65.23

3.63

1796.85

1306.80

11.70

4212.00

3.27

1176.12

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

359.02

15796.88

11488.64

0.00

0.00

323.12

10339.78

185112.13

134627

19405.10

189440.00

13497.54

121164.30

7887.58

0.00

0.00

0.00

0.00

0.00

0.00

117.86

4596.54

5303.70

1254.60

56457.00

106.07

4773.33

9.97

388.83

448.65

36.00

1620.00

8.97

403.79

97.01

3783.39

4365.45

358.20

16119.00

87.31

3928.91

1082.5

14072.50

12990.00

8724.60

104695.20

974.25

11691.00

3.63

943.80

1089.00

2.60

780.00

3.27

980.10

4.53

235.56

271.80

62.10

3726.00

4.08

244.62

4.53

29.45

33.98

84.60

634.50

4.08

30.58

9.97

907.27

1046.85

36.00

3780.00

8.97

942.17

4.53

117.78

135.90

53.10

1593.00

4.08

122.31

3.63

2123.55

2450.25

11.70

7897.50

3.27

2205.23

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

359.02

18669.04

34465.92

0.00

0.00

323.12

31019.33

45867.71

62601.5

10623.50

197302.20

1527.46

56341.35

1082.5

18402.5

27062.5

8724.60

218115.00

974.25

24356.25

1082.5

8715.60

0.00

974.25

0.00

2165.00

18402.50

27062.50

17440.20

218115.00

1948.50

24356.25

391.66

105748.20

42690.94

1449.00

157941.00

352.49

38421.85

31.73

8567.10

3458.57

116.10

12654.90

28.56

3112.71

59.84

16156.80

6522.56

222.30

24230.70

53.86

5870.30

30.83

24972.30

16154.92

112.50

58950.00

27.75

14539.43

17.23

13956.30

9028.52

63.00

33012.00

15.51

8125.67

22.67

2493.70

0.00

84.60

0.00

20.40

0.00

29.01

7513.59

3278.13

106.20

12000.60

26.11

2950.32

176.79

10253.82

4419.75

396.00

9900.00

159.11

3977.78

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

8.16

473.28

204.00

63.00

1575.00

7.34

183.60

12.69

4048.11

1744.88

45.90

6311.25

11.42

1570.39

4397.1

51006.36

21985.50

0.00

0.00

3957.39

19786.95

38.08

10281.60

4150.72

140.40

15303.60

34.27

3735.65

4.53

1223.10

493.77

53.10

5787.90

4.08

444.39

19.95

5386.50

2174.55

0.00

0.00

17.96

1957.10

2.72

195.84

79.06

11.70

340.08

2.45

71.16

4.53

1467.72

592.52

62.10

8122.68

4.08

533.27

4.53

81.54

32.92

84.60

614.76

4.08

29.63

407.98

48957.60

34678.30

0.00

0.00

367.18

31210.47

4079.78

64301.41

48182.20

0.00

0.00

3671.80

43363.98

5893.02

92879.89

69596.57

0.00

0.00

5303.72

62636.91

469964.76

269468.38

3010.50

346744.47

14069.55

242521.54

436.08

64103.76

61487.28

1474.20

207862.20

392.47

55338.55

35.36

5197.92

4985.76

117.90

16623.90

31.82

4487.18

67.09

9862.23

9459.69

225.90

31851.90

60.38

8513.72

34.45

15192.45

14572.35

115.20

48729.60

31.01

13115.12

19.04

8396.64

8053.92

63.90

27029.70

17.14

7248.53

25.39

1498.01

0.00

86.40

0.00

22.85

0.00

31.73

4664.31

4600.85

108.00

15660.00

28.56

4140.77

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

176.79

9016.29

4419.75

403.20

10080.00

159.11

3977.78

8.16

416.16

204.00

63.90

1597.50

7.34

183.60

13.6

3814.80

1870.00

46.80

6435.00

12.24

1683.00

4397.1

44850.42

21985.50

0.00

0.00

3957.39

19786.95

4079.78

37668.61

53755.18

0.00

0.00

3671.80

48379.66

41.7

6129.90

5879.70

142.20

20050.20

37.53

5291.73

4.53

665.91

638.73

54.00

7614.00

4.08

574.86

19.95

2932.65

2812.95

0.00

0.00

17.96

2531.66

3.63

142.30

0.00

11.70

0.00

3.27

0.00

4.53

799.09

766.48

63.00

10659.60

4.08

689.83

4.53

44.39

42.58

85.50

803.70

4.08

38.32

407.98

33454.36

48957.60

0.00

0.00

367.18

44061.84

3537.62

97988.54

151763.90

2657.40

114002.46

3183.86

136587.51

346838.74

396256.22

5719.20

518999.76

12014.14

356630.60

9.97

2891.30

1146.55

32.40

3726.00

8.97

1031.90

33.54

9726.60

3857.10

113.40

13041.00

30.19

3471.39

7969.17

89852.39

35311.39

0.00

0.00

7172.25

31780.25

3173.16

36650.00

19883.02

5365.20

33618.34

2855.84

17894.72

1813.24

5258.40

0.00

1243.80

0.00

1631.92

0.00

16.32

47328.00

18768.00

55.80

64170.00

14.69

16891.20

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

176.79

7425.18

6187.65

415.80

14553.00

159.11

5568.89

8.16

342.72

285.60

63.90

2236.50

7.34

257.04

13.6

3141.60

2618.00

46.80

9009.00

12.24

2356.20

4397.1

36056.22

30779.70

0.00

0.00

3957.39

27701.73

407.98

20806.98

24478.80

0.00

0.00

367.18

22030.92

165

28215.00

6930.00

557.10

23398.20

148.50

6237.00

4.53

262.74

104.19

63.00

1449.00

4.08

93.77

4.53

21.61

8.68

85.50

163.88

4.08

7.81

287978.74

150358.68

8042.70

165364.92

16373.78

135322.82

374.43

4493.16

12730.62

1267.20

43084.80

336.99

11457.56

187.67

2252.04

4879.42

633.60

16473.60

168.90

4391.48

52.58

630.96

1367.08

178.20

4633.20

47.32

1230.37

10.88

522.24

1131.52

36.90

3837.60

9.79

1018.37

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

504.08

6048.96

13106.08

1702.80

44272.80

453.67

11795.47

16.32

195.84

5238.72

55.80

17911.80

14.69

4714.85

17.23

1757.46

3807.83

56.70

12530.70

15.51

3427.05

17.23

1654.08

3583.84

58.50

12168.00

15.51

3225.46

176.79

2121.48

4596.54

415.80

10810.80

159.11

4136.89

8.16

538.56

1166.88

46.80

6692.40

7.34

1050.19

19.04

228.48

495.04

65.70

1708.20

17.14

445.54

22.67

204.03

158.69

77.40

541.80

20.40

142.82

4397.1

10553.04

22864.92

0.00

0.00

3957.39

20578.43

4.53

135.90

294.45

63.00

4095.00

4.08

265.01

4.53

13.59

29.45

85.50

555.75

4.08

26.50

36.26

65.27

0.00

121.50

0.00

32.63

0.00

20.85

37.53

0.00

71.10

0.00

18.77

0.00

4.53

54.36

117.78

54.00

1404.00

4.08

106.00

10.88

456.96

990.08

36.90

3357.90

9.79

891.07

31963.94

76558.94

5027.40

184078.35

5297.18

68903.04

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

26.29

78.87

78.87

89.10

267.30

23.66

70.98

49.86

149.58

149.58

167.40

502.20

44.87

134.62

82.5

165.00

165.00

279.00

558.00

74.25

148.50

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

29.01

58.02

58.02

99.00

198.00

26.11

52.22

4.53

31.71

31.71

64.80

453.60

4.08

28.54

4.53

2.27

2.27

89.10

44.55

4.08

2.04

48.05

288.30

288.30

162.00

972.00

43.25

259.47

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

640.07

5120.56

10241.12

1352.70

21643.20

576.06

9217.01

1040.8

4163.20

8326.40

3516.30

28130.40

936.72

7493.76

79.78

1914.72

3829.44

268.20

12873.60

71.80

3446.50

19.04

456.96

913.92

65.70

3153.60

17.14

822.53

34.45

275.60

551.20

115.20

1843.20

31.01

496.08

14.51

116.08

232.16

48.60

777.60

13.06

208.94

280.15

1120.60

2241.20

2964.60

23716.80

252.14

2017.08

176.79

4242.96

8485.92

415.80

19958.40

159.11

7637.33

8.16

195.84

391.68

86.40

4147.20

7.34

352.51

13.6

1795.20

3590.40

46.80

12355.20

12.24

3231.36

4397.1

17588.40

35176.80

0.00

0.00

3957.39

31659.12

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4397.1

21106.08

42212.16

0.00

0.00

3957.39

37990.94

32.64

130.56

522.24

111.60

1785.60

29.38

470.02

15.41

431.48

862.96

35.10

1965.60

13.87

776.66

4.53

18.12

36.24

54.00

432.00

4.08

32.62

4.53

108.72

217.44

69.30

3326.40

4.08

195.70

19.95

79.80

159.60

0.00

0.00

17.96

143.64

19.95

478.80

957.60

69.30

3326.40

17.96

861.84

59343.68

118948.48

9219.60

139435.20

10078.70

107053.63

271.08

3795.12

0.00

203.80

0.00

243.97

0.00

403.45

176307.65

205759.50

532.20

271422.00

363.11

185183.55

180102.77

205759.50

736.00

271422.00

607.08

185183.55

640.07

12161.33

1920.21

1357.20

4071.60

576.06

1728.19

326.38

6201.22

0.00

0.00

0.00

293.74

0.00

117.86

2239.34

4125.10

823.50

28822.50

106.07

3712.59

16.32

310.08

571.20

213.30

7465.50

14.69

514.08

4.53

86.07

158.55

48.60

1701.00

4.08

142.70

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

425

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

320.04

6080.76

960.12

3527.10

10581.30

288.04

864.11

34.45

3927.30

4030.65

115.20

13478.40

31.01

3627.59

19.95

2274.30

2334.15

65.70

7686.90

17.96

2100.74

81.6

4651.20

734.40

274.50

2470.50

73.44

660.96

45.33

2583.81

407.97

152.10

1368.90

40.80

367.17

176.79

6718.02

1060.74

396.00

2376.00

159.11

954.67

8.16

310.08

48.96

65.70

394.20

7.34

44.06

13.6

2842.40

448.80

46.80

1544.40

12.24

403.92

4.53

86.07

13.59

54.90

164.70

4.08

12.23

43.52

2894.08

456.96

147.60

1549.80

39.17

411.26

19.95

379.05

59.85

65.70

197.10

17.96

53.87

4.53

430.35

67.95

73.80

1107.00

4.08

61.16

32.64

620.16

195.84

111.60

669.60

29.38

176.26

4397.1

33417.96

5276.52

0.00

0.00

3957.39

4748.87

3.63

413.82

65.34

2.60

46.80

3.27

58.81

19.95

379.05

59.85

0.00

0.00

17.96

53.87

89006.45

22996.75

7541.90

85696.20

5697.84

20697.08

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

86.13

0.00

0.00

274.50

0.00

77.52

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

294021.90

0.00

47864.81

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

18708.98

0.00

467.72

59515.20

1487.88

16838.08

420.95

33.54

0.00

33.54

105.30

105.30

30.19

30.19

16.32

0.00

32.64

50.40

100.80

14.69

29.38

22.67

0.00

7.56

71.10

23.70

20.40

6.80

559.38

0.00

559.38

1779.30

1779.30

503.44

503.44

1100.84

61521.30

3496.98

17406.80

990.76

6730.73

0.00

0.00

21412.80

0.00

6057.66

0.00

33.54

0.00

0.00

107.10

0.00

30.19

0.00

15.41

0.00

0.00

48.60

0.00

13.87

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

537.62

0.00

0.00

1710.90

0.00

483.86

0.00

23345.10

0.00

6604.34

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

640.07

40964.48

14721.61

1357.20

31215.60

576.06

13249.45

84.32

32378.88

21248.64

269.10

67813.20

75.89

19123.78

35.36

13578.24

8910.72

111.60

28123.20

31.82

8019.65

176.79

11314.56

4066.17

416.70

9584.10

159.11

3659.55

4397.1

196990.08

70793.31

0.00

0.00

3957.39

63713.98

8.16

522.24

187.68

65.70

1511.10

7.34

168.91

41.7

2668.80

2085.00

132.30

6615.00

37.53

1876.50

14.51

5107.52

1835.52

46.80

5920.20

13.06

1651.96

4.53

643.62

231.30

63.00

3216.78

4.08

208.17

4.53

23.19

8.34

85.50

157.32

4.08

7.50

14.51

5571.84

754.52

45.90

2386.80

13.06

679.07

73.44

9400.32

5434.56

1270.80

94039.20

66.10

4891.10

56.21

7194.88

4159.54

178.20

13186.80

50.59

3743.59

4.53

289.92

104.19

54.90

1262.70

4.08

93.77

19.95

4468.80

1605.98

136.80

11012.40

17.96

1445.38

35.36

2263.04

1096.16

111.60

3459.60

31.82

986.54

333380.41

137243.24

4346.10

279504.00

5049.96

123518.90

0.00

19842.17

1329.30

41208.30

576.06

17857.95

640.07

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

76.16

0.00

14165.76

263.70

49048.20

68.54

12749.18

31.73

0.00

5901.78

109.80

20422.80

28.56

5311.60

176.79

0.00

10960.98

408.60

25333.20

159.11

9864.88

4397.1

0.00

122679.09

0.00

0.00

3957.39

110411.18

8.16

0.00

514.08

64.80

4082.40

7.34

462.67

37.17

0.00

1449.63

129.60

5054.40

33.45

1304.67

13.6

0.00

4637.60

45.90

15651.90

12.24

4173.84

4.53

0.00

450.08

61.20

6080.53

4.08

405.07

4.53

0.00

16.43

84.60

306.84

4.08

14.79

12.69

0.00

659.88

45.00

2340.00

11.42

593.89

73.44

0.00

4553.28

1270.80

78789.60

66.10

4097.95

49.86

0.00

3091.32

174.60

10825.20

44.87

2782.19

4.53

0.00

140.43

53.10

1646.10

4.08

126.39

19.95

0.00

2164.58

134.10

14549.85

17.96

1948.12

31.73

0.00

1205.74

109.80

4172.40

28.56

1085.17

0.00

192432.83

4284.90

279511.72

5023.84

173189.54

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

932

932.00

0.00

1513.40

0.00

838.80

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

11.79

23.58

0.00

37.80

0.00

10.61

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

10662.45

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

3657294

3410765

850066

6294832

508030

3069688

295217.59

ction of Income Tax @ 2% on Gross Amt. of Bill

NA

61393.76

eduction of VAT @ 2% on Gross Amt. of Bill

246536.44

68215.29

tion of Welfare Cess @ 1% on Gross Amt. of Bill

123268.22

34107.65

Net payable amount for 11 KV Sigon Feeder

5925027.19

2905971.45

Deductible L.D. if any

140468.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Net Amount Paid to Contractor

5784559.19

TAL AMOUNT FOR BOE (BILL OF EXCHANGE)

2905971.45
8,690,531

Net previous payable amount

36387549

Net present payable amount

8690531

Net Cumulative amount

45078080

R & conductor installed in above feeder

pe outdoor 3 phase
ation.

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Meter
& Cable
Rs.

Nos

24

43768

1050432.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Nos

26

38098

990548.00

Nos

35

43784

1532440.00

Nos

21

38206

802326.00

Nos

43908

351264.00

Kms

42.90

13287

570012.30

Mtr

2610

13

33930.00

Kms

6.266

26826

168091.72

Nos

510

2661

1357110.00

outdoor 3 phase
ation.

pe outdoor 3 phase
on.

outdoor 3 phase
n.

pe outdoor 3 phase
3 KVA 11/0.4 KV and

on existing pole
y AAA conductor 34

cable 4 core
m.

-40 amps with

AL

6856154.02

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

AL

5470667.83

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
LAKHRONI

11kV Feeder Name

SUKHA

Format of Bill on operational acceptance of 11kV SUKHA Feeder

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

13

12

43768.00

568984.00

525216.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

13

10

1472.00

19136.00

14720.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

13

12

700.00

9100.00

8400.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

13

12

61.00

793.00

732.00

11 KV DO fuse unit.

No

39

36

1389.00

54171.00

50004.00

11 KV DO fuse wire 1.5 amp.

No

39

36

40.00

1560.00

1440.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

1
6

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

419.00

5447.00

5447.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

13

13

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

13

13

61.00

793.00

793.00

11 KV L.A.

No

39

36

397.00

15483.00

14292.00

11 KV pin insulator

No

39

36

125.00

4875.00

4500.00

11 KV GI Pin

No

39

36

72.00

2808.00

2592.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

26

28

601.00

15626.00

16828.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

26

28

458.00

11908.00

12824.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

26

28

53.00

1378.00

1484.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

26

24

430.00

11180.00

10320.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

143

132

215.00

30745.00

28380.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

26

24

94.00

2444.00

2256.00

14

GI wire 8 SWG.

Kg

104

96

40.00

4160.00

3840.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

182

168

68.00

12376.00

11424.00

16

Galvanized washer

Kg

13

12

94.00

1222.00

1128.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

5.2

4.8

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

6.5

0.00

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

13

12

9663.00

125619.00

115956.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

260

240

13.00

3380.00

3120.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

13

12

480.00

6240.00

5760.00

22

Barbed wire

Kg

3.5

45.5

42

40.00

1820.00

1680.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

585

540

13.00

7605.00

7020.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

52

48

0.00

0.00

0.00

918853.00

850156.00

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

38098

76196.00

76196.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

1473

2946.00

2946.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

700

1400.00

2100.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

61

122.00

183.00

11 KV DO fuse unit.

No

1390

8340.00

8340.00

11 KV DO fuse wire 1 amp.

No

40

240.00

240.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

419

838.00

838.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

61

122.00

122.00

11 KV L.A.

No

397

2382.00

2382.00

11 KV PIN insulator

No

125

750.00

750.00

11 KV GI Pin

No

72

432.00

432.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

601

2404.00

2404.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

458

1832.00

1832.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

53

212.00

212.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

430

1720.00

1720.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

22

22

51

1122.00

1122.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

94

376.00

376.00

14

GI wire 8 SWG.

Kg

16

16

51

816.00

816.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

28

28

68

1904.00

1904.00

16

Galvanized washer

Kg

94

188.00

188.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

0.8

0.8

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

8529

17058.00

17058.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

40

40

13

520.00

520.00

Set

480

960.00

960.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

40

280.00

280.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

90

90

13

1170.00

1170.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

0.00

0.00

124330.00

125091.00

SCHEDULE NO.2 TOTAL

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

22

25

43784.00

963248.00

1094600.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

22

27

1473.00

32406.00

39771.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

22

25

700.00

15400.00

17500.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

22

25

61.00

1342.00

1525.00

11 KV DO fuse unit.

No

66

75

1390.00

91740.00

104250.00

11 KV DO fuse wire 1.5 Amp.

No

66

75

40.00

2640.00

3000.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

22

25

419.00

9218.00

10475.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

6
1

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

22

25

61.00

1342.00

1525.00

11 KV L.A.

No

66

75

397.00

26202.00

29775.00

11 KV disc insulator

No

66

75

292.00

19272.00

21900.00

11 KV strain hardware

No

66

75

72.00

4752.00

5400.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

44

50

601.00

26444.00

30050.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

44

50

458.00

20152.00

22900.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

44

50

53.00

2332.00

2650.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

44

50

432.00

19008.00

21600.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

242

275

216.00

52272.00

59400.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

44

50

94.00

4136.00

4700.00

14

GI wire 8 SWG.

Kg

176

200

40.00

7040.00

8000.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

308

350

69.00

21252.00

24150.00

16

Galvanized washer

Kg

22

25

94.00

2068.00

2350.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

8.8

10

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

11

12.5

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

22

25

9715.00

213730.00

242875.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6
1
20
21

AAA Conductor 34 sq. mm 'weasel'for connection


Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

Col.5X6

Mtr

20

440

500

13.00

5720.00

6500.00

Set

22

25

482.00

10604.00

12050.00

22

Barbed wire

Kg

3.5

77

87.5

40.00

3080.00

3500.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

990

1125

13.00

12870.00

14625.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

88

100

0.00

0.00

0.00

1568270.00

1785071.00

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

(conventional type) out door

No

10

38206.00

382060.00

305648.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

10

11

1477.00

14770.00

16247.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

10

702.00

7020.00

5616.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

10

61.00

610.00

488.00

11 KV DO fuse unit.

No

30

24

1394.00

41820.00

33456.00

11 KV DO fuse wire 1 Amp.

No

30

24

40.00

1200.00

960.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

10

420.00

4200.00

3360.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

10

61.00

610.00

488.00

11 KV L.A.

No

30

24

398.00

11940.00

9552.00

11 KV disc insulator

No

30

24

293.00

8790.00

7032.00

11 KV strain hardware

No

30

24

72.00

2160.00

1728.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

20

16

603.00

12060.00

9648.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

20

16

459.00

9180.00

7344.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

20

16

53.00

1060.00

848.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

20

16

431.00

8620.00

6896.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

110

88

51.00

5610.00

4488.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

20

16

94.00

1880.00

1504.00

14

GI wire 8 SWG.

Kg

80

64

51.00

4080.00

3264.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

140

112

69.00

9660.00

7728.00

16

Galvanized washer

Kg

10

94.00

940.00

752.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

3.2

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

10

8553.00

85530.00

68424.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

200

160

13.00

2600.00

2080.00

Set

10

481.00

4810.00

3848.00

Kg

3.5

35

28

40.00

1400.00

1120.00

10

21
22

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)


Barbed wire

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

23

HT tape to cover the LT bushing of DTR

Mtr

45

450

360

13.00

5850.00

4680.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

30

24

0.00

0.00

0.00

628460.00

507199.00

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

11

43908

482988.00

307356.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

11

0.00

0.00

11 KV DO fuse unit.

No

33

21

1394

46002.00

29274.00

11 KV DO fuse wire 1.5 Amp.

No

33

21

40

1320.00

840.00

11 KV LA

No

33

21

398

13134.00

8358.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

11

9694

106634.00

67858.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

220

140

13

2860.00

1820.00

Galvanized Nuts & bolts (assorted size)

Kg

44

28

69

3036.00

1932.00

Galvanized washer

Kg

0.5

5.5

3.5

94

517.00

329.00

10

Barbed wire

Kg

77

49

40

3080.00

1960.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

22

14

59

1298.00

826.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

495

315

13

6435.00

4095.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

2
Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

3
NO

Col.4X6

Col.5X6

44

39

0.00

0.00

0.00

667304

424648

0.00

0.00

1394

75276.00

75276.00

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

18

18

SCHEDULE NO. 5B Total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

54

54

11 Kv Do Fuse Wire 1.5 Amp.

No

54

54

40

2160.00

2160.00

11 Kv L.A.

No

54

54

398

21492.00

21492.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

18

18

9694

174492.00

174492.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

360

360

13

4680.00

4680.00

Galvanized Nuts & bolts (assorted size)

Kg

72

72

69

4968.00

4968.00

Galvanized washer

Kg

0.5

94

846.00

846.00

Barbed wire

Kg

126

126

40

5040.00

5040.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

36

36

59

2124.00

2124.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

810

810

13

10530.00

10530.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6
1
11

2
consumer indexing

3
Nos

Col.5X6

72

72

0.00

0.00

301608.00

301608.00

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D
1

`Additional LT Distribution box (25 KVA)

Set

16

9694

155104.00

77552.00

`Additional LT Distribution box (16 KVA)

Set

8553

0.00

59871.00

16

15

18247

155104.00

137423.00

SCHEDULE NO.5D TOTAL

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

42

54

1610.00

67620.00

86940.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

42

54

129.00

5418.00

6966.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

42

54

247.00

10374.00

13338.00

11 KV Pin insulator

No

45

126

239

125.00

15750.00

29875.00

11 KV GI Pins

No

45

126

239

70.00

8820.00

16730.00

Jointing sleeves suitable for existing conductor.

No

16.8

94.00

1579.20

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

42

54

118.00

4956.00

6372.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

20

14

440.00

8800.00

6160.00

Stay clamp(Galvanized flat 50x6mm)

Set

20

14

70.00

1400.00

980.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

110

77

51.00

5610.00

3927.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

12

Col.4X6

Col.5X6

Cmt

0.4

2.8

0.00

0.00

0.00

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

42

54

156.00

6552.00

8424.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

42

54

59.00

2478.00

3186.00

14

Numbering of pole

No

15

42

54

0.00

0.00

0.00

15

Binding wire and tape

Kg

11.2

0.00

13.00

145.60

0.00

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

50.4

64.8

69.00

3477.60

4471.20

17

Galvanized washer

Kg

2.8

3.600

94.00

263.20

338.40

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

17

40

0.00

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

4.048

4.597

0.00

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

4.048

4.597

0.00

0.00

0.00

143243.60

187707.60

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

64

64

1638

104832.00

104832.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

64

64

131

8384.00

8384.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

64

64

251

16064.00

16064.00

11 KV Pin insulator

No

45

192

192

128

24576.00

24576.00

11 KV GI Pins

No

45

192

192

71

13632.00

13632.00

Jointing sleeves suitable for existing conductor.

No

25.6

96

2457.60

0.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

64

64

120

7680.00

7680.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

31

10

448

13888.00

4480.00

Stay clamp(Galvanized flat 50x6mm)

Set

31

10

71

2201.00

710.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6
1

Kg

11

170.5

55

52

8866.00

2860.00

Cmt

0.4

6.2

0.00

0.00

Ckt Km

6.875

5.7

0.00

0.00

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

64

64

158

10112.00

10112.00

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

64

64

60

3840.00

3840.00

15

Numbering of pole

No

15

64

64

0.00

0.00

16

Binding wire and tape

Kg

17

0.0

13

221.87

0.00

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

77

76.80

70

5376.00

5376.00

18

Galvanized washer

Kg

4.27

95

405.33

405.33

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

26

40

0.00

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

20.625

19.300

13287

274044.38

256439.10

496580.18

459390.43

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

12

Removal of existing conductor from LT line.

13
14

Col.5X6

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

152

75

36.00

5472.00

2700.00

Shackle insulator(90x75 mm)

No

15

152

75

126.00

19152.00

9450.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

5.369

2.11

0.00

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

6.730

3.900

26826.00

180538.98

104621.40

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

0.000

6219.00

0.00

0.00

GI wire 5 mm for support of cable

Kg

150

1520

587

62.00

94240.00

36394.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

32

17

462.00

14784.00

7854.00

Stay clamp(Galvanized flat 50x6mm)

Set

32

17

71.00

2272.00

1207.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6
1

Stay wire 7/10 SWG (5.5 kg wire per stay)

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

11

Straightening of leaning poles, backfilling by boulders and ramming.

Col.5X6

Kg

5.5

176

93.5

52.00

9152.00

4862.00

Cmt

0.2

6.4

3.4

0.00

0.00

0.00

No

14

60

0.00

0.00

0.00

91

26

619.00

56329.00

16094.00

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

Kg

30.4

15

70.00

2128.00

1050.00

14

Washer

Kg

0.25

2.53

1.250

95.00

240.67

118.75

384308.65

184351.15

SCHEDULE NO.8 TOTAL

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

1408.00

2816.00

8448.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

704.00

1408.00

4224.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

198.00

396.00

1188.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

24

41.00

328.00

984.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

1892.00

3784.00

11352.00

GI wire 8 SWG for earthing pole

Kg

62.00

124.00

372.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6
1

Col.5X6

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

17

110

63.00

1071.00

6930.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

16

48

65.00

1040.00

3120.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

462.00

924.00

2772.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

11

33

52.00

572.00

1716.00

11

Stay clamp of Galvanized flat 50x6 mm

No

73.00

146.00

438.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

1.5

4.5

86.00

129.00

387.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

Cmt

0.4

0.4

1.2

0.00

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

15

70.00

350.00

1050.00

15

Galvanized washer

Kg

0.5

0.5

1.5

95.00

47.50

142.50

16

Aluminum binding wire

Kg

0.3

0.3

135.00

40.50

0.00

17

Aluminum binding tape

Kg

0.3

0.3

79.00

23.70

0.00

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

60.00

120.00

360.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

21

41.00

287.00

861.00

13606.70

44344.50

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

620.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

220.00

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

49.50

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6
1

Col.5X6

T clamp for jumper

No

180.00

1080.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

156.00

9869.50

9869.50

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

1503

0.00

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3907

0.00

0.00

11KV disc insulator

No.

298

0.00

0.00

11KV strain hardware

No.

73

0.00

0.00

11KV pin insulator

No.

128

0.00

0.00

11KV GS Pin

No.

54

0.00

0.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

3294

0.00

0.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

462

0.00

0.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

96

0.00

0.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

52

0.00

0.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

0.00

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

0.00

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

0.00

0.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

39

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6
1

Col.5X6

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

0.00

0.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

77

0.00

0.00

17

Numbering of DP

No

0.00

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

77

0.00

0.00

0.00

0.00

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

1019

0.00

0.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

307

289

2661

816927.00

769029.00

816927.00

769029.00

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

1508.00

4524.00

1508.00

Back filling of pole with boulders and ramming.

No

0.00

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

915.00

2745.00

915.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

237.00

711.00

237.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

54.00

162.00

54.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

3919.00

11757.00

3919.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

18

128.00

2304.00

768.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

18

73.00

1314.00

438.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

305.00

2745.00

915.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6
1

Col.5X6

10

11KV strain hardware

No

169.00

1521.00

507.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

440.00

2640.00

880.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

73.00

438.00

146.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

33

11

52.00

1716.00

572.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

61.00

183.00

61.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

10.5

3.5

164.00

1722.00

574.00

16

Aluminium winding wire & tape

Kg.

73.00

219.00

0.00

17

Galvanised nuts & bolts with washer

Kg

15

82.00

1230.00

410.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

124.00

372.00

124.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

1.2

0.4

0.00

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

18

13.00

234.00

78.00

21

Numbering of pole

No.

0.00

0.00

0.00

36537.00

12106.00

SCHEDULE NO.13 TOTAL

SCHEDULE NO. 14
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

0.00

11 KV disc insulator

No

27

305

0.00

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

0.00

11 KV pin insulator

No

128

0.00

0.00

11 KV GS Pin

No

73

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6
1

Col.5X6

11 KV LA

No

408

0.00

0.00

11 KV isolator (600 amp)

No

23055

0.00

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

0.00

22

Cable trench for laying control cable.

Job

0.00

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

0.00

0.00

0.00

0.00

0.00

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

No.

12

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

1508

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

0.00

11 KV Pin insulator

No.

36

128

0.00

0.00

11 KV GI Pins

No.

36

73

0.00

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

463

0.00

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

0.00

12

Back filling of poles with boulders

No.

12

0.00

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

0.00

15

Danger Boards

No.

12

61

0.00

0.00

16

Binding wire and tape

Kg.

62

0.00

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

0.00

0.00

0.00

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.100

66128.00

0.00

6612.80

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

117.00

0.00

351.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

56.00

0.00

112.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6
1

Col.5X6

Nuts and bolts

Kg.

0.00

1.00

79.00

0.00

79.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1977.00

0.00

1977.00

0.00

9131.80

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.000

0.000

23792

0.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

119

0.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

54

0.00

0.00

Nuts and bolts

Kg.

0.00

73

0.00

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1901

0.00

0.00

0.00

0.00

SCHEDULE NO.17 TOTAL

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

47

1508

70876.00

0.00

11 KV Disc Insulator

Nos

282

299

84318.00

0.00

11 KV Strain Hardware

Nos

282

124

34968.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

47

463

21761.00

0.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

32.9

0.00

0.00

Stay clamps

Set

47

73

3431.00

0.00

11 KV Top clamp.

Nos.

47

147

6909.00

0.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

258.5

52

13442.00

0.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

104.34

70

7303.80

0.00

10

Washers

Kg

0.08

3.76

95

357.20

0.00

11

PG clamps

Nos

282

51

14382.00

0.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

94

1412

132728.00

0.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

94

198

18612.00

0.00

14

11KV Danger Board

Nos

47

61

2867.00

0.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

164.5

152

25004.00

0.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

47

124

5828.00

0.00

442787.00

0.00

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

19

1477

0.00

28063.00

11 KV Disc Insulator

Nos

185

293

0.00

54205.00

11 KV Strain Hardware

Nos

185

122

0.00

22570.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

38

454

0.00

17252.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Col.4X6

Col.5X6

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

17.1

0.00

0.00

Stay clamps

Set

38

72

0.00

2736.00

11 KV Top clamp.

Kg

19

144

0.00

2736.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

209

51

0.00

10659.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

60.895

68

0.00

4140.86

10

Washers

Kg

0.117

2.223

94

0.00

208.96

11

PG clamps

Nos

114

50

0.00

5700.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

56

1412

0.00

79072.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

56

194

0.00

10864.00

14

11KV Danger Board

Nos

19

59

0.00

1121.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

66.5

149

0.00

9908.50

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

19

122

0.00

2318.00

0.00

251554.32

SCHEDULE NO.18B TOTAL

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

7567

0.00

0.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

Col.4X6

Col.5X6

meter

25

181

0.00

0.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

0.00

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

0.00

0.00

11 KV Disc Insulator

No.

305

0.00

0.00

11 KV strain set with hard ware

Set

136

0.00

0.00

11 KV Pin Insulator

No.

128

0.00

0.00

11 KV G.I.Pin

No.

73

0.00

0.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

0.00

0.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

0.00

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

0.00

0.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

51

0.00

0.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

0.00

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

0.00

0.00

16

Red oxide paint

Ltr.

0.5

68

0.00

0.00

17

Aluminium paint

Ltr.

0.5

89

0.00

0.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

0.00

0.00

19

11 KV danger board

No.

62

0.00

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

77

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

(Drg. no. ADB/HVDS/ EZ-08)

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Unit

SCHEDULE NO.19 TOTAL

Col.4X6

Col.5X6

0.00

0.00

0.00

0.00

0.00

0.00

6707789

6058680

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

Grand Total of All Schedules

1284464

Deduction o

Deducti

Deduction of

Net pay

TOTAL AM

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Cumulative Amount of 11 KV SUKHA Feeder.

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

Col.4X6

Col.5X6

Total Previous LD Deducted amount

4669823

Total LD Deductable amount from this bills

177627

Total Cumulative LD Deducted amount

4847450

Total 100% value of DTR & con

Schedule
Nos

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Particulars

Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type out
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdo


distribution transformer on single pole tangent location.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
Total Qty as Actual total
santioned
installed
Qty.
per sanctioned
Qty.
Unit EXW (Rs.)
estimate
estimate
Installed

5
Sch-3A

Sch-4A

Col.4X6

Col.5X6

25 KVA 11/0.4 KV Aluminum wound conventional type out


distribution transformer on single pole end location.

16 KVA 11/0.4 KV Copper wound conventional type outdo


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type out


distribution transformer after removal of existing 63 KVA
and above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on ex


and replacement of existing damaged conductor by AAA
sq mm weasel

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 am


optical port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Amount for payment

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

From ADB funding through LC

From C/P through MPPKVVCL

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

5412.51

70362.63

64950.12

8753.60

105043.20

4871.26

58455.11

640.07

8320.91

6400.70

1324.80

13248.00

576.06

5760.63

64.37

836.81

772.44

630.00

7560.00

57.93

695.20

4.53

58.89

54.36

54.90

658.80

4.08

48.92

117.86

4596.54

4242.96

1250.10

45003.60

106.07

3818.66

9.97

388.83

358.92

36.00

1296.00

8.97

323.03

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

412.49

412.49

377.10

4902.30

28.56

371.24

4.53

58.89

58.89

54.90

713.70

4.08

53.00

96.1

3747.90

3459.60

357.30

12862.80

86.49

3113.64

30.83

1202.37

1109.88

112.50

4050.00

27.75

998.89

17.23

671.97

620.28

64.80

2332.80

15.51

558.25

253.85

6600.10

7107.80

540.90

15145.20

228.47

6397.02

58.93

1532.18

1650.04

412.20

11541.60

53.04

1485.04

19.95

518.70

558.60

47.70

1335.60

17.96

502.74

176.79

4596.54

4242.96

387.00

9288.00

159.11

3818.66

29.92

4278.56

3949.44

193.50

25542.00

26.93

3554.50

8.16

212.16

195.84

84.60

2030.40

7.34

176.26

9.97

1036.88

957.12

36.00

3456.00

8.97

861.41

4.53

824.46

761.04

61.20

10281.60

4.08

684.94

4.53

58.89

54.36

84.60

1015.20

4.08

48.92

4397.10

22864.92

21106.08

0.00

0.00

3957.39

18995.47

4397.10

28581.15

26382.60

0.00

0.00

3957.39

23744.34

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1082.50

14072.50

12990.00

8696.70

104360.40

974.25

11691.00

2.72

707.20

652.80

2.60

624.00

2.45

587.52

116.95

1520.35

1403.40

432.00

5184.00

105.26

1263.06

9.97

453.64

418.74

36.00

1512.00

8.97

376.87

3.63

2123.55

1960.20

11.70

6318.00

3.27

1764.18

359.02

18669.04

17232.96

0.00

0.00

323.12

15509.66

199309.05

184064.62

24042.70

395305.20

15628.82

165658.16

5412.51

10825.02

10825.02

7619.60

15239.20

4871.26

9742.52

640.07

1280.14

1280.14

1325.70

2651.40

576.06

1152.13

64.37

128.74

193.11

630.00

1890.00

57.93

173.80

4.53

9.06

13.59

54.90

164.70

4.08

12.23

117.86

707.16

707.16

1251.00

7506.00

106.07

636.44

9.97

59.82

59.82

36.00

216.00

8.97

53.84

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

63.46

63.46

377.10

754.20

28.56

57.11

4.53

9.06

9.06

54.90

109.80

4.08

8.15

96.1

576.60

576.60

357.30

2143.80

86.49

518.94

30.83

184.98

184.98

112.50

675.00

27.75

166.48

17.23

103.38

103.38

64.80

388.80

15.51

93.04

80.69

322.76

322.76

540.90

2163.60

72.62

290.48

64.37

257.48

257.48

412.20

1648.80

57.93

231.73

12.69

50.76

50.76

47.70

190.80

11.42

45.68

176.79

707.16

707.16

387.00

1548.00

159.11

636.44

29.92

658.24

658.24

45.90

1009.80

26.93

592.42

8.16

32.64

32.64

84.60

338.40

7.34

29.38

12.69

203.04

203.04

45.90

734.40

11.42

182.74

4.53

126.84

126.84

61.20

1713.60

4.08

114.16

4.53

9.06

9.06

84.60

169.20

4.08

8.15

4397.1

3517.68

3517.68

0.00

0.00

3957.39

3165.91

4397.1

4397.10

4397.10

0.00

0.00

3957.39

3957.39

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

934.72

1869.44

1869.44

7676.10

15352.20

841.25

1682.50

2.72

108.80

108.80

2.60

104.00

2.45

97.92

116.95

233.90

233.90

432.00

864.00

105.26

210.51

9.97

69.79

69.79

36.00

252.00

8.97

62.81

3.63

326.70

326.70

11.70

1053.00

3.27

294.03

359.02

2154.12

2154.12

0.00

0.00

323.12

1938.71

28992.93

29061.83

21752.20

58880.70

15340.78

26155.65

5412.51

119075.22

135312.75

8756.80

218920.00

4871.26

121781.48

640.07

14081.54

17281.89

1325.70

35793.90

576.06

15553.70

64.37

1416.14

1609.25

630.00

15750.00

57.93

1448.33

4.53

99.66

113.25

54.90

1372.50

4.08

101.93

117.86

7778.76

8839.50

1251.00

93825.00

106.07

7955.55

9.97

658.02

747.75

36.00

2700.00

8.97

672.98

31.73

698.06

793.25

377.10

9427.50

28.56

713.93

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4.53

99.66

113.25

54.90

1372.50

4.08

101.93

96.1

6342.60

7207.50

357.30

26797.50

86.49

6486.75

70.72

4667.52

5304.00

262.80

19710.00

63.65

4773.60

17.23

1137.18

1292.25

64.80

4860.00

15.51

1163.03

80.69

3550.36

4034.50

540.90

27045.00

72.62

3631.05

64.37

2832.28

3218.50

412.20

20610.00

57.93

2896.65

12.69

558.36

634.50

47.70

2385.00

11.42

571.05

176.79

7778.76

8839.50

388.80

19440.00

159.11

7955.55

29.92

7240.64

8228.00

194.40

53460.00

26.93

7405.20

8.16

359.04

408.00

84.60

4230.00

7.34

367.20

9.97

1754.72

1994.00

36.00

7200.00

8.97

1794.60

4.53

1395.24

1585.50

62.10

21735.00

4.08

1426.95

4.53

99.66

113.25

84.60

2115.00

4.08

101.93

4397.1

38694.48

43971.00

0.00

0.00

3957.39

39573.90

4397.1

48368.10

54963.75

0.00

0.00

3957.39

49467.38

1082.5

23815.00

27062.50

8743.50

218587.50

974.25

24356.25

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

3.63

1597.20

1815.00

2.60

1300.00

3.27

1633.50

116.95

2572.90

2923.75

433.80

10845.00

105.26

2631.38

9.97

767.69

872.38

36.00

3150.00

8.97

785.14

3.63

3593.70

4083.75

11.70

13162.50

3.27

3675.38

359.02

31593.76

35902.00

0.00

0.00

323.12

32311.80

332626.25

379264.52

24250.20

835793.90

15508.05

341338.06

5412.51

54125.10

43300.08

7641.20

61129.60

4871.26

38970.07

640.07

6400.70

7040.77

1329.30

14622.30

576.06

6336.69

64.37

643.70

514.96

631.80

5054.40

57.93

463.46

4.53

45.30

36.24

54.90

439.20

4.08

32.62

117.86

3535.80

2828.64

1254.60

30110.40

106.07

2545.78

9.97

299.10

239.28

36.00

864.00

8.97

215.35

31.73

317.30

253.84

378.00

3024.00

28.56

228.46

4.53

45.30

36.24

54.90

439.20

4.08

32.62

97.01

2910.30

2328.24

358.20

8596.80

87.31

2095.42

71.62

2148.60

1718.88

263.70

6328.80

64.46

1546.99

17.23

516.90

413.52

64.80

1555.20

15.51

372.17

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

80.69

1613.80

1291.04

542.70

8683.20

72.62

1161.94

64.37

1287.40

1029.92

413.10

6609.60

57.93

926.93

12.69

253.80

203.04

47.70

763.20

11.42

182.74

176.79

3535.80

2828.64

387.90

6206.40

159.11

2545.78

29.92

3291.20

2632.96

45.90

4039.20

26.93

2369.66

8.16

163.20

130.56

84.60

1353.60

7.34

117.50

12.69

1015.20

812.16

45.90

2937.60

11.42

730.94

4.53

634.20

507.36

62.10

6955.20

4.08

456.62

4.53

45.30

36.24

84.60

676.80

4.08

32.62

4397.1

17588.40

14070.72

0.00

0.00

3957.39

12663.65

4397.1

21985.50

17588.40

0.00

0.00

3957.39

15829.56

934.72

9347.20

7477.76

7697.70

61581.60

841.25

6729.98

3.63

726.00

580.80

2.60

416.00

3.27

522.72

116.95

1169.50

935.60

432.90

3463.20

105.26

842.04

9.97

348.95

279.16

36.00

1008.00

8.97

251.24

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

3.63

1633.50

1306.80

11.70

4212.00

3.27

1176.12

359.02

10770.60

8616.48

0.00

0.00

323.12

7754.83

146397.65

119038.33

21962.80

241069.50

15379.13

107134.50

5412.51

59537.61

37887.57

8781.60

61471.20

4871.26

34098.81

7887.58

86763.38

47325.48

0.00

0.00

7098.82

42592.93

117.86

3889.38

2475.06

1254.60

26346.60

106.07

2227.55

9.97

329.01

209.37

36.00

756.00

8.97

188.43

97.01

3201.33

2037.21

358.20

7522.20

87.31

1833.49

1082.5

11907.50

7577.50

8724.60

61072.20

974.25

6819.75

3.63

798.60

508.20

2.60

364.00

3.27

457.38

4.53

199.32

126.84

62.10

1738.80

4.08

114.16

4.53

24.92

15.86

84.60

296.10

4.08

14.27

9.97

767.69

488.53

36.00

1764.00

8.97

439.68

4.53

99.66

63.42

53.10

743.40

4.08

57.08

3.63

1796.85

1143.45

11.70

3685.50

3.27

1029.11

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

359.02

15796.88

14001.78

0.00

0.00

323.12

12601.60

185112.13

113860.27

19405.10

165760.00

13497.54

102474.24

7887.58

0.00

7887.58

0.00

0.00

7098.82

7098.82

117.86

6364.44

6364.44

1254.60

67748.40

106.07

5728.00

9.97

538.38

538.38

36.00

1944.00

8.97

484.54

97.01

5238.54

5238.54

358.20

19342.80

87.31

4714.69

1082.5

19485.00

19485.00

8724.60

157042.80

974.25

17536.50

3.63

1306.80

1306.80

2.60

936.00

3.27

1176.12

4.53

326.16

326.16

62.10

4471.20

4.08

293.54

4.53

40.77

40.77

84.60

761.40

4.08

36.69

9.97

1256.22

1256.22

36.00

4536.00

8.97

1130.60

4.53

163.08

163.08

53.10

1911.60

4.08

146.77

3.63

2940.30

2940.30

11.70

9477.00

3.27

2646.27

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

359.02

25849.44

25849.44

0.00

0.00

323.12

23264.50

63509.13

63509.13

10623.50

268171.20

1527.46

57158.22

1082.5

17320

8660

8724.60

69796.80

974.25

7794.00

934.72

6543.04

7697.70

53883.90

841.25

5888.74

17320

15203.04

16422.30

123680.70

1815.50

13682.74

391.66

16449.72

21149.64

1449.00

78246.00

352.49

19034.68

31.73

1332.66

1713.42

116.10

6269.40

28.56

1542.08

59.84

2513.28

3231.36

222.30

12004.20

53.86

2908.22

30.83

3884.58

7368.37

112.50

26887.50

27.75

6631.53

17.23

2170.98

4117.97

63.00

15057.00

15.51

3706.17

22.67

380.86

0.00

84.60

0.00

20.40

0.00

29.01

1218.42

1566.54

106.20

5734.80

26.11

1409.89

176.79

3535.80

2475.06

396.00

5544.00

159.11

2227.55

8.16

163.20

114.24

63.00

882.00

7.34

102.82

12.69

1395.90

977.13

45.90

3534.30

11.42

879.42

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4397.1

17588.40

12311.88

0.00

0.00

3957.39

11080.69

38.08

1599.36

2056.32

140.40

7581.60

34.27

1850.69

4.53

190.26

244.62

53.10

2867.40

4.08

220.16

19.95

837.90

1077.30

0.00

0.00

17.96

969.57

2.72

30.46

0.00

11.70

0.00

2.45

0.00

4.53

228.31

293.54

62.10

4024.08

4.08

264.19

4.53

12.68

16.31

84.60

304.56

4.08

14.68

407.98

6935.66

16319.20

0.00

0.00

367.18

14687.28

4079.78

16514.95

18754.75

0.00

0.00

3671.80

16879.27

5893.02

23854.94

27090.21

0.00

0.00

5303.72

24381.19

100838.32

120877.86

3010.50

168936.84

14069.55

108790.08

436.08

27909.12

27909.12

1474.20

94348.80

392.47

25118.21

35.36

2263.04

2263.04

117.90

7545.60

31.82

2036.74

67.09

4293.76

4293.76

225.90

14457.60

60.38

3864.38

34.45

6614.40

6614.40

115.20

22118.40

31.01

5952.96

19.04

3655.68

3655.68

63.90

12268.80

17.14

3290.11

25.39

649.98

0.00

86.40

0.00

22.85

0.00

31.73

2030.72

2030.72

108.00

6912.00

28.56

1827.65

176.79

5480.49

1767.90

403.20

4032.00

159.11

1591.11

8.16

252.96

81.60

63.90

639.00

7.34

73.44

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

13.6

2318.80

748.00

46.80

2574.00

12.24

673.20

4397.1

27262.02

8794.20

0.00

0.00

3957.39

7914.78

4079.78

28048.49

23254.75

0.00

0.00

3671.80

20929.27

41.7

2668.80

2668.80

142.20

9100.80

37.53

2401.92

4.53

289.92

289.92

54.00

3456.00

4.08

260.93

19.95

1276.80

1276.80

0.00

0.00

17.96

1149.12

3.63

61.95

0.00

11.70

0.00

3.27

0.00

4.53

347.90

347.90

63.00

4838.40

4.08

313.11

4.53

19.33

19.33

85.50

364.80

4.08

17.40

407.98

10607.48

16319.20

0.00

0.00

367.18

14687.28

3537.62

72963.41

68276.07

2657.40

51287.82

3183.86

61448.46

199015.05

170611.19

5719.20

233944.02

12014.14

153550.07

9.97

1515.44

747.75

32.40

2430.00

8.97

672.98

33.54

5098.08

2515.50

113.40

8505.00

30.19

2263.95

7969.17

42786.47

16814.95

0.00

0.00

7172.25

15133.45

3173.16

21355.37

12375.32

5365.20

20924.28

2855.84

11137.79

1813.24

0.00

0.00

1243.80

0.00

1631.92

0.00

16.32

24806.40

9579.84

55.80

32754.60

14.69

8621.86

176.79

5657.28

3005.43

415.80

7068.60

159.11

2704.89

8.16

261.12

138.72

63.90

1086.30

7.34

124.85

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

13.6

2393.60

1271.60

46.80

4375.80

12.24

1144.44

4397.1

28141.44

14950.14

0.00

0.00

3957.39

13455.13

407.98

5711.72

24478.80

0.00

0.00

367.18

22030.92

165

15015.00

4290.00

557.10

14484.60

148.50

3861.00

4.53

137.71

67.95

63.00

945.00

4.08

61.16

4.53

11.48

5.66

85.50

106.88

4.08

5.10

152891.11

90241.66

8042.70

92681.06

16373.78

81217.50

374.43

748.86

2246.58

1267.20

7603.20

336.99

2021.92

187.67

375.34

1126.02

633.60

3801.60

168.90

1013.42

52.58

105.16

315.48

178.20

1069.20

47.32

283.93

10.88

87.04

261.12

36.90

885.60

9.79

235.01

504.08

1008.16

3024.48

1702.80

10216.80

453.67

2722.03

16.32

32.64

97.92

55.80

334.80

14.69

88.13

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

17.23

292.91

1895.30

56.70

6237.00

15.51

1705.77

17.23

275.68

827.04

58.50

2808.00

15.51

744.34

176.79

353.58

1060.74

415.80

2494.80

159.11

954.67

8.16

89.76

269.28

46.80

1544.40

7.34

242.35

19.04

38.08

114.24

65.70

394.20

17.14

102.82

22.67

34.01

102.02

77.40

348.30

20.40

91.81

4397.1

1758.84

5276.52

0.00

0.00

3957.39

4748.87

4.53

22.65

67.95

63.00

945.00

4.08

61.16

4.53

2.27

6.80

85.50

128.25

4.08

6.12

36.26

10.88

0.00

121.50

0.00

32.63

0.00

20.85

6.26

0.00

71.10

0.00

18.77

0.00

4.53

9.06

27.18

54.00

324.00

4.08

24.46

10.88

76.16

228.48

36.90

774.90

9.79

205.63

5327.34

16947.15

5027.40

39910.05

5297.18

15252.43

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

26.29

78.87

78.87

89.10

267.30

23.66

70.98

49.86

149.58

149.58

167.40

502.20

44.87

134.62

82.5

165.00

165.00

279.00

558.00

74.25

148.50

29.01

58.02

58.02

99.00

198.00

26.11

52.22

4.53

31.71

31.71

64.80

453.60

4.08

28.54

4.53

2.27

2.27

89.10

44.55

4.08

2.04

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

48.05

288.30

288.30

162.00

972.00

43.25

259.47

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

640.07

0.00

0.00

1352.70

0.00

576.06

0.00

1040.8

0.00

0.00

3516.30

0.00

936.72

0.00

79.78

0.00

0.00

268.20

0.00

71.80

0.00

19.04

0.00

0.00

65.70

0.00

17.14

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

14.51

0.00

0.00

48.60

0.00

13.06

0.00

280.15

0.00

0.00

2964.60

0.00

252.14

0.00

176.79

0.00

0.00

415.80

0.00

159.11

0.00

8.16

0.00

0.00

86.40

0.00

7.34

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

15.41

0.00

0.00

35.10

0.00

13.87

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

4.53

0.00

0.00

54.00

0.00

4.08

0.00

4.53

0.00

0.00

69.30

0.00

4.08

0.00

19.95

0.00

0.00

0.00

0.00

17.96

0.00

19.95

0.00

0.00

69.30

0.00

17.96

0.00

9219.60

0.00

10078.70

0.00

271.08

0.00

0.00

203.80

0.00

243.97

0.00

403.45

123859.15

116597.05

532.20

153805.80

363.11

104937.35

123859.15

116597.05

736.00

153805.80

607.08

104937.35

640.07

1920.21

640.07

1357.20

1357.20

576.06

576.06

326.38

979.14

326.38

0.00

0.00

293.74

293.74

117.86

353.58

117.86

823.50

823.50

106.07

106.07

16.32

48.96

16.32

213.30

213.30

14.69

14.69

4.53

13.59

4.53

48.60

48.60

4.08

4.08

320.04

960.12

320.04

3527.10

3527.10

288.04

288.04

34.45

620.10

206.70

115.20

691.20

31.01

186.03

19.95

359.10

119.70

65.70

394.20

17.96

107.73

81.6

734.40

244.80

274.50

823.50

73.44

220.32

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

45.33

407.97

135.99

152.10

456.30

40.80

122.39

176.79

1060.74

353.58

396.00

792.00

159.11

318.22

8.16

48.96

16.32

65.70

131.40

7.34

14.69

13.6

448.80

149.60

46.80

514.80

12.24

134.64

4.53

13.59

4.53

54.90

54.90

4.08

4.08

43.52

456.96

152.32

147.60

516.60

39.17

137.09

19.95

59.85

0.00

65.70

0.00

17.96

0.00

4.53

67.95

22.65

73.80

369.00

4.08

20.39

32.64

97.92

32.64

111.60

111.60

29.38

29.38

4397.1

5276.52

1758.84

0.00

0.00

3957.39

1582.96

3.63

65.34

21.78

2.60

15.60

3.27

19.60

19.95

59.85

19.95

0.00

0.00

17.96

17.96

14053.65

4664.60

7541.90

10840.80

5697.84

4198.14

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

115.14

0.00

0.00

367.20

0.00

103.63

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

1357.20

0.00

576.06

0.00

640.07

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

18708.98

0.00

1870.90

59515.20

5951.52

16838.08

1683.81

33.54

0.00

100.62

105.30

315.90

30.19

90.56

16.32

0.00

32.64

50.40

100.80

14.69

29.38

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

22.67

0.00

22.67

71.10

71.10

20.40

20.40

559.38

0.00

559.38

1779.30

1779.30

503.44

503.44

2586.21

61521.30

8218.62

17406.80

2327.59

6730.73

0.00

0.00

21412.80

0.00

6057.66

0.00

33.54

0.00

0.00

107.10

0.00

30.19

0.00

15.41

0.00

0.00

48.60

0.00

13.87

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

537.62

0.00

0.00

1710.90

0.00

483.86

0.00

23345.10

0.00

6604.34

0.00

640.07

30083.29

0.00

1357.20

0.00

576.06

0.00

84.32

23778.24

0.00

269.10

0.00

75.89

0.00

35.36

9971.52

0.00

111.60

0.00

31.82

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

176.79

8309.13

0.00

416.70

0.00

159.11

0.00

4397.1

144664.59

0.00

0.00

0.00

3957.39

0.00

8.16

383.52

0.00

65.70

0.00

7.34

0.00

41.7

1959.90

0.00

132.30

0.00

37.53

0.00

14.51

3750.84

0.00

46.80

0.00

13.06

0.00

4.53

472.66

0.00

63.00

0.00

4.08

0.00

4.53

17.03

0.00

85.50

0.00

4.08

0.00

14.51

4091.82

0.00

45.90

0.00

13.06

0.00

73.44

6903.36

0.00

1270.80

0.00

66.10

0.00

56.21

5283.74

0.00

178.20

0.00

50.59

0.00

4.53

212.91

0.00

54.90

0.00

4.08

0.00

19.95

3281.78

0.00

136.80

0.00

17.96

0.00

35.36

1661.92

0.00

111.60

0.00

31.82

0.00

244826.25

0.00

4346.10

0.00

5049.96

0.00

640.07

0.00

12161.33

1329.30

25256.70

576.06

10945.20

76.16

0.00

14089.60

263.70

48784.50

68.54

12680.64

31.73

0.00

5870.05

109.80

20313.00

28.56

5283.05

176.79

0.00

6718.02

408.60

15526.80

159.11

6046.22

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4397.1

0.00

75190.41

0.00

0.00

3957.39

67671.37

8.16

0.00

310.08

64.80

2462.40

7.34

279.07

37.17

0.00

706.23

129.60

2462.40

33.45

635.61

13.6

0.00

2842.40

45.90

9593.10

12.24

2558.16

4.53

0.00

275.85

61.20

3726.77

4.08

248.27

4.53

0.00

10.07

84.60

188.07

4.08

9.06

12.69

0.00

1446.66

45.00

5130.00

11.42

1301.99

73.44

0.00

4112.64

1270.80

71164.80

66.10

3701.38

49.86

0.00

2792.16

174.60

9777.60

44.87

2512.94

4.53

0.00

86.07

53.10

1008.90

4.08

77.46

19.95

0.00

1326.68

134.10

8917.65

17.96

1194.01

31.73

0.00

602.87

109.80

2086.20

28.56

542.58

0.00

128541.12

4284.90

226398.89

5023.84

115687.01

932

0.00

0.00

1513.40

0.00

838.80

0.00

588.4

0.00

0.00

5692.50

0.00

529.56

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

52.58

0.00

0.00

162.90

0.00

47.32

0.00

608.34

0.00

0.00

7126.20

0.00

547.51

0.00

313.69

0.00

0.00

3598.20

0.00

282.32

0.00

87.94

0.00

0.00

274.50

0.00

79.15

0.00

38.95

0.00

0.00

122.40

0.00

35.06

0.00

37.17

0.00

0.00

115.20

0.00

33.45

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

359.02

0.00

0.00

1117.80

0.00

323.12

0.00

176.79

0.00

0.00

396.00

0.00

159.11

0.00

8.16

0.00

0.00

86.40

0.00

7.34

0.00

14.51

0.00

0.00

45.90

0.00

13.06

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

38.08

0.00

0.00

117.90

0.00

34.27

0.00

19.95

0.00

0.00

61.20

0.00

17.96

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

11.79

0.00

0.00

37.80

0.00

10.61

0.00

4.53

0.00

0.00

55.80

0.00

4.08

0.00

4.53

0.00

0.00

69.30

0.00

4.08

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

1816126

1565004

850066

3032171

515129

1408503

295217.59

ction of Income Tax @ 2% on Gross Amt. of Bill

NA

31300.08

eduction of VAT @ 2% on Gross Amt. of Bill

121173.61

31300.08

tion of Welfare Cess @ 1% on Gross Amt. of Bill

60586.80

15650.04

Net payable amount for 11 KV Sukha Feeder

2850410.22

1330253.17

Deductible L.D. if any

177627.00

0.00

Net Amount Paid to Contractor

2672783.22

1330253.17

TAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

4,003,036

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Net previous payable amount

45078080

Net present payable amount

4003036

Net Cumulative amount

49081117

& conductor installed in above feeder

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Meter
& Cable
Rs.

ype outdoor 3 phase


cation.

Nos

12

43768

525216.00

e outdoor 3 phase
cation.

Nos

38098

76196.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Nos

25

43784

1094600.00

Nos

38206

305648.00

Nos

43908

307356.00

Kms

19.30

13287

256439.10

Mtr

1458

13

18954.00

Kms

3.900

26826

104621.40

Nos

289

2661

769029.00

ype outdoor 3 phase


on.

e outdoor 3 phase
on.

ype outdoor 3 phase


63 KVA 11/0.4 KV

e on existing pole
y AAA conductor 34

C cable 4 core
m.

0-40 amps with

AL

3458059.50

AL

2600620.80

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty
Unit EXW (Rs.)
as per
Actual total
sanctioned Qty. Installed
estimate

Unit

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

No.

305

1830.00

0.00

11 KV strain set with hard ware

Set

136

816.00

0.00

11 KV Pin Insulator

No.

128

256.00

256.00

11 KV G.I.Pin

No.

73

146.00

146.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

1242.00

0.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

192.00

0.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

0.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

0.00

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

0.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

0.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

0.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

0.00

19

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No.

62

62.00

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

10

77

770.00

770.00

45299.50

15064.00

0.00

0.00

11 KV Disc Insulator

7
8

Col.5X6

SCHEDULE NO.19 TOTAL

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

No

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

1284464

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty
Unit EXW (Rs.)
as per
Actual total
sanctioned Qty. Installed
estimate

SCHEDULE NO.20 TOTAL

Grand Total of All Schedules

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

0.00

0.00

6641680

6520267

Deduction of

Deduction

Deduction of W

Net payab

Ne

TOTAL AMO

Total Cumulative Amount of 11 KV kHEJRA Feeder.

Total Previous LD Deducted amount


Total LD Deductable amount from this bills
Total Cumulative LD Deducted amount

4847450
194231
5041681

Total 100% value of DTR & con

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty
Unit EXW (Rs.)
as per
Actual total
sanctioned Qty. Installed
estimate

Schedule
Nos

Col.4X6

Col.5X6

Particulars

Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoo
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3


distribution transformer on single pole tangent location.

Sch-3A

Sch-4A

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

25 KVA 11/0.4 KV Aluminum wound conventional type outdoo


distribution transformer on single pole end location.

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoo


distribution transformer after removal of existing 63 KVA 11/
above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on existi


and replacement of existing damaged conductor by AAA con
sq mm weasel

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty
Unit EXW (Rs.)
as per
Actual total
sanctioned Qty. Installed
estimate

Sch-1,2,3,4,5A,
5C,10,13

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4 c


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amps


optical port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X9

Col.5X9

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)
Col 6*(20 or 90%)

Col.5X12

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

87.94

527.64

0.00

274.50

0.00

79.15

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

37.17

74.34

74.34

115.20

230.40

33.45

66.91

20.85

41.70

41.70

65.70

131.40

18.77

37.53

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

4.53

45.30

45.30

69.30

693.00

4.08

40.77

10662.45

1681.74

26036.10

13557.60

6965.79

1513.57

0.00

0.00

256892.80

0.00

265695.83

0.00

295217.59

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

0.00

256892.80

0.00

265695.83

0.00

1777726

1694151

863061

3331047

508871

1524736

ction of Income Tax @ 2% on Gross Amt. of Bill

NA

33883.03

eduction of VAT @ 2% on Gross Amt. of Bill

130405.34

33883.03

tion of Welfare Cess @ 1% on Gross Amt. of Bill

65202.67

16941.51

Net payable amount for 11 KV Khejra Feeder

3135439.27

1440028.65

Deductible L.D. if any

194231

0.00

Net Amount Paid to Contractor

2941208.27

1440028.65

TAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Net previous payable amount


Net present payable amount
Net Cumulative amount

4,381,237

49081117
4381237
53462353

R & conductor installed in above feeder

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Meter
& Cable
Rs.

pe outdoor 3 phase
ation.

Nos

17

43768

744056.00

outdoor 3 phase
ation.

Nos

38098

38098.00

Nos

24

43784

1050816.00

Nos

38206

343854.00

Nos

43908

175632.00

Kms

19.101

13287

253794.99

pe outdoor 3 phase
on.

outdoor 3 phase
n.

pe outdoor 3 phase
3 KVA 11/0.4 KV and

on existing pole
y AAA conductor 34

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

Total I&C Amt


Total I&C Amt
as per
as per actual
santioned
installed Qty.
estimate

20% of unit EXW of


DTR & conductor
Total payable
and 90% of unit
amount of plant
EXW of rest of
(Rs)
plant (Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Mtr

1454

13

18902.00

Kms

7.100

26826

190464.60

Nos

304

2661

808944.00

cable 4 core
m.

-40 amps with

AL

3624561.59

AL

2895705.51

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Fedders Lloyd Corporation Ltd, B-10/1,Okhla Industrial Area,Phase II,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009

Damoh North
BILANI

11kV Feeder Name

Format of Bill on operational acceptance of 11 KV BILANI feeder

Sr.No.

Particulars

Actual total
Total Plant Amt
Qty.
Unit
EXW
(Rs.)
as
per santioned
Total Qty as per
Installed
estimate
sanctioned
estimate

Unit

Col.4X6
1

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3


Phase distribution transformer.

No

10

10

43768.00

437680.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

15

10

1472.00

22080.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised


Channel 75x40x6 mm length 1600 mm(11.36 Kg)

No

10

10

700.00

7000.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

10

10

61.00

610.00

11 KV DO fuse unit.

No

30

30

1389.00

41670.00

11 KV DO fuse wire 1.5 amp.

No

30

30

40.00

1200.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanised Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

10

10

419.00

4190.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

10

10

61.00

610.00

11 KV L.A.

No

30

30

397.00

11910.00

11 KV pin insulator

No

30

30

125.00

3750.00

11 KV GI Pin

No

30

30

72.00

2160.00

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-1) Galvanized Channel 75x40x6 mm, length 1150
mm(16.4 Kg)

No.

20

20

601.00

12020.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No

20

20

458.00

9160.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

20

20

53.00

1060.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

20

20

430.00

8600.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

110

110

215.00

23650.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

20

20

94.00

1880.00

14

GI wire 8 SWG.

Kg

80

80

40.00

3200.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

140

140

68.00

9520.00

16

Galvanized washer

Kg

10

10

94.00

940.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40


Amp connected through PVC cable insulated 4 core unarmoured 25
sq.mm to LT bushing of DTR and fixing 4 No 3 Phase 4 wire energy
meters (excluding cost of meter) as per technical specification of
meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

10

10

9663.00

96630.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

200

200

13.00

2600.00

21

Earthing of single pole Sub-station as per (drawing NoADB/HVDS/EZ-03)

Set

10

10

480.00

4800.00

22

Barbed wire

Kg

3.5

35

35

40.00

1400.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

450

450

13.00

5850.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

40

40

0.00

0.00

10

SCHEDULE NO.1 TOTAL

714170.00

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3


phase distribution transformer

No

38098

228588.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

1473

13257.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

700

4200.00

3
Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

61

366.00

11 KV DO fuse unit.

No

18

15

1390

25020.00

11 KV DO fuse wire 1 amp.

No

18

15

40

720.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

419

2514.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

61

366.00

11 KV L.A.

No

18

15

397

7146.00

11 KV PIN insulator

No

18

15

125

2250.00

11 KV GI Pin

No

18

15

72

1296.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1


Galvanized Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

12

12

601

7212.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

12

12

458

5496.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

12

12

53

636.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

12

10

430

5160.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

66

55

51

3366.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

12

10

94

1128.00

14

GI wire 8 SWG.

Kg

48

40

51

2448.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

84

70

68

5712.00

16

Galvanized washer

Kg

94

564.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

2.4

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

2.5

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25


Amp connected through PVC insulated cable 4 core unarmoured 25
Sq. mm to LT bushing and fixing 3 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification of meter for
pump consumer ( drawing no. EZ/ADB/-74)

Set

8529

51174.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

120

100

13

1560.00

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

480

2880.00

22

Barbed wire

Kg

3.5

21

17.5

40

840.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

270

225

13

3510.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

18

15

0.00

10

SCHEDULE NO.2 TOTAL

377409.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3


phase distribution transformer

No

10

12

43784.00

437840.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

14

12

1473.00

20622.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

10

13

700.00

7000.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

10

13

61.00

610.00

11 KV DO fuse unit.

No

30

36

1390.00

41700.00

11 KV DO fuse wire 1.5 Amp.

No

30

36

40.00

1200.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

10

13

419.00

4190.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

10

13

61.00

610.00

11 KV L.A.

No

30

36

397.00

11910.00

11 KV disc insulator

No

30

36

292.00

8760.00

11 KV strain hardware

No

30

36

72.00

2160.00

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length 1150
mm(16.4 Kg)

No.

20

24

601.00

12020.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

20

24

458.00

9160.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

20

24

53.00

1060.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

20

24

432.00

8640.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

110

132

216.00

23760.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

20

24

94.00

1880.00

14

GI wire 8 SWG.

Kg

80

192

40.00

3200.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

140

168

69.00

9660.00

16

Galvanized washer

Kg

10

12

94.00

940.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

4.8

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

0.00

10

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40


Amp connected through PVC cable insulated 4 core unarmoured 25
sq. mm to LT bushing and fixing 4 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification of meter for
pump consumer
( drawing no. EZ/ADB/-73)

Set

10

12

9715.00

97150.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

200

240

13.00

2600.00

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

10

12

482.00

4820.00

22

Barbed wire

Kg

3.5

35

42

40.00

1400.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

450

540

13.00

5850.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

40

48

0.00

0.00

SCHEDULE NO.3 TOTAL

718742.00

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


type) out door 3 phase distribution transformer

(conventional

No

10

11

38206.00

382060.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

12

11

1477.00

17724.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No

10

11

702.00

7020.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

10

11

61.00

610.00

11 KV DO fuse unit.

No

30

33

1394.00

41820.00

11 KV DO fuse wire 1 Amp.

No

30

33

40.00

1200.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

10

11

420.00

4200.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

10

11

61.00

610.00

11 KV L.A.

No

30

33

398.00

11940.00

11 KV disc insulator

No

30

33

293.00

8790.00

11 KV strain hardware

No

30

33

72.00

2160.00

Transformer mounting structure as per drawing


No(drg.No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

20

22

603.00

12060.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

20

22

459.00

9180.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

20

22

53.00

1060.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

20

22

431.00

8620.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

110

121

51.00

5610.00

10

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

14

GI wire 8 SWG.

Kg

15

Galvanized Nuts and bolts (assorted size )

Kg

14

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

20

22

94.00

1880.00

80

88

51.00

4080.00

140

154

69.00

9660.00

10

11

94.00

940.00

0.4

4.4

0.00

0.00

Cmt

0.5

5.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40


Amp connected through PVC cable insulated 4 core unarmoured 25
sq. mm to LT bushing and fixing 4 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification of meter for
Pump Consumer Drawing No EZ/ADB/74

Set

10

11

8553.00

85530.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

200

220

13.00

2600.00

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

10

11

481.00

4810.00

22

Barbed wire

Kg

3.5

35

38.5

40.00

1400.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

450

495

13.00

5850.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

30

33

0.00

0.00

SCHEDULE NO.4 TOTAL

631414.00

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3


phase distribution transformer

No

43908

263448.00

Removal of higher capacity distribution transformer i.e. 63 KVA and


above from existing DP

No

0.00

11 KV DO fuse unit.

No

18

18

1394

25092.00

11 KV DO fuse wire 1.5 Amp.

No

18

18

40

720.00

11 KV LA

No

18

18

398

7164.00

Fixing and installation of new LT Meter-cum-Protection Box having LT


3 phase MCCB 40 Amp connected through PVC cable insulated 4
core unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase 4
wire energy meter (excluding cost of meter) as per technical
specification of meter for pump consumer (drg. no. EZ/ADB/73)

Set

9694

58164.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

120

120

13

1560.00

Galvanized Nuts & bolts (assorted size)

Kg

24

24

69

1656.00

Galvanized washer

Kg

0.5

94

282.00

10

Barbed wire

Kg

42

42

40

1680.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

12

12

59

708.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

270

270

13

3510.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

24

24

0.00

SCHEDULE NO.5 TOTAL

363984

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63


KVA on existing doubble pole Structure

Nos

11

11

0.00

46002.00

SCHEDULE NO. 5B Total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

33

33

1394

11 Kv Do Fuse Wire 1.5 Amp.

No

33

33

40

1320.00

11 Kv L.A.

No

33

33

398

13134.00

Fixing and installation of new LT Meter-cum-Protection Box having LT


3 phase MCCB 40 Amp connected through PVC cable insulated 4
core unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase 4
wire energy meter (excluding cost of meter) as per technical
specification of meter for pump consumer (drg. no. EZ/ADB/73)

Set

11

9694

106634.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

220

220

13

2860.00

Galvanized Nuts & bolts (assorted size)

Kg

44

44

69

3036.00

Galvanized washer

Kg

0.5

5.5

5.5

94

517.00

Barbed wire

Kg

77

77

40

3080.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

22

22

59

1298.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

495

495

13

6435.00

11

consumer indexing

Nos

44

44

0.00

SCHEDULE NO.5C TOTAL

184316.00

SCHEDULE NO. 5D
1

`Additional LT Distribution box (25 KVA)

Set

14

9694

135716.00

`Additional LT Distribution box (16 KVA)

Set

17

8553

0.00

SCHEDULE NO.5D TOTAL

14

17

18247

135716.00

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(Drg.no.ADB/HVDS/EZ-04)

No

15

32

32

1610.00

51520.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ06)

No

15

32

32

129.00

4128.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

32

32

247.00

7904.00

11 KV Pin insulator

No

45

96

155

125.00

12000.00

11 KV GI Pins

No

45

96

155

70.00

6720.00

Jointing sleeves suitable for existing conductor.

No

12.8

94.00

1203.20

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

32

32

118.00

3776.00

Galvanized 16mm Stay set complete with turn buckle and anchor
plate (Drg. no. ADB/HVDS/ EZ-14)

No

440.00

3080.00

Stay clamp(Galvanized flat 50x6mm)

Set

70.00

490.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

38.5

49.5

51.00

1963.50

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture1:3:6)

Cmt

0.4

1.4

1.8

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

32

32

156.00

4992.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

32

32

59.00

1888.00

14

Numbering of pole

No

15

32

32

0.00

0.00

15

Binding wire and tape

Kg

8.53

13.00

110.89

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

38.4

38.4

69.00

2649.60

17

Galvanized washer

Kg

2.133

2.133

94.00

200.50

18

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

26

22

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

2.956

4.324

0.00

0.00

20

Restringing of existing conductor

Km

2.956

4.324

0.00

0.00

SCHEDULE NO.6 TOTAL

102625.69

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(drg.no.ADB/HVDS/EZ-04)

No

15

44

52

1638

72072.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ06)

No

15

44

52

131

5764.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

44

52

251

11044.00

11 KV Pin insulator

No

45

132

156

128

16896.00

11 KV GI Pins

No

45

132

156

71

9372.00

Jointing sleeves suitable for existing conductor.

No

17.6

96

1689.60

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

44

52

120

5280.00

Galvanized 16mm Stay set complete with turn buckle and anchor
plate (drg. no. ADB/HVDS/ EZ-14)

No

448

4032.00

Stay clamp(Galvanized flat 50x6mm)

Set

71

639.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

49.5

49.5

52

2574.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture


1:3:6)

Cmt

0.4

1.8

1.8

0.00

12

Removal of existing conductor from LT line.

Ckt Km

3.892

1.9

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

44

52

158

6952.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

44

52

60

2640.00

15

Numbering of pole

No

15

44

52

0.00

16

Binding wire and tape

Kg

12

13

152.53

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

53

62.40

70

3696.00

18

Galvanized washer

Kg

3.47

95

278.67

19

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

38

27

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

15.342

12.461

13287

203849.15

SCHEDULE NO.7 TOTAL

346930.95

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no.


ADB/HVDS/ EZ-13)

No

15

208

72

36.00

7488.00

Shackle insulator(90x75 mm)

No

15

208

72

126.00

26208.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

3.791

0.6

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

7.356

4.10

26826.00

197332.06

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

0.000

6219.00

0.00

GI wire 5 mm for support of cable

Kg

150

2080

900

62.00

128960.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg.
No. ADB/HVDS/
EZ-14)

No

33

16

462.00

15246.00

Stay clamp(Galvanized flat 50x6mm)

Set

33

16

71.00

2343.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

181.5

88

52.00

9438.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having
concreting mixture 1:3:6

Cmt

0.2

6.6

3.2

0.00

0.00

No

36

35

0.00

0.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50


x 6 mm with back Patti of flat at end pole for giving supply to pump
consumer. (drg. no. ADB/HVDS/
EZ-12)(only for permant
consumer)

Set

13

MS nut & bolts (assorted size)

14

Washer

97

47

619.00

60043.00

Kg

41.6

14.4

70.00

2912.00

Kg

0.25

3.47

1.2

95.00

329.65

SCHEDULE NO.8 TOTAL

450299.71

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long


duly drilled holes for top clamp and V-cross arm fitting (if ground
clearances is not sufficient).

No

1408.00

11264.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No

704.00

5632.00

Back clits/clamp for tightening the guarding cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

No

198.00

1584.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No

32

41.00

1312.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

1892.00

15136.00

GI wire 8 SWG for earthing pole

Kg

62.00

496.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

68

63.00

4284.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No


lacing

Kg

16

64

65.00

4160.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no.
ADB/HVDS/ EZ-09)

Set

462.00

3696.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

44

52.00

2288.00

11

Stay clamp of Galvanized flat 50x6 mm

No

73.00

584.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

86.00

516.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio
1:3:6

Cmt

0.4

1.6

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

20

70.00

1400.00

15

Galvanized washer

Kg

0.5

95.00

190.00

16

Aluminum binding wire

Kg

0.3

1.2

135.00

162.00

17

Aluminum binding tape

Kg

0.3

1.2

79.00

94.80

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

60.00

480.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

28

41.00

1148.00

SCHEDULE NO.9 TOTAL

54426.80

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

T clamp for jumper

No

180.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

SCHEDULE NO.10 TOTAL

9869.50

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

1503

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M


(53.4 kg) (Drg.no.ADB/EZ-26)

Set

3907

0.00

11KV disc insulator

No.

298

0.00

11KV strain hardware

No.

73

0.00

11KV pin insulator

No.

128

0.00

11KV GS Pin

No.

54

0.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps
made out of horizontal and cross bracing galvanised angle
50x50x6mm (45Kg) (Drg.no.ADB/EZ-26)

Set

3294

0.00

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchor plate. (Drg.no.ADB/HDVS/EZ-14)

Set

462

0.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm
(1.35Kg)

No.

96

0.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

52

0.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete
mixture 1:3:6).

Cmt

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture


1:3:6).

Cmt

1.2

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

0.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

39

0.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

0.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

77

0.00

17

Numbering of DP

No

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

77

0.00

SCHEDULE NO.11 TOTAL

0.00

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps
with optical port

No

1019

0.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with
optical port

No

211

230

2661.00

561471.00

SCHEDULE NO.12 TOTAL

561471.00

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

1508.00

10556.00

Back filling of pole with boulders and ramming.

No

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no.


ADB/HVDS/EZ-4R)

No

915.00

6405.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no.


ADB/HVDS/EZ-21)

No

237.00

1659.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

54.00

378.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm


2.2M (53.4Kg)

Set

3919.00

27433.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

42

18

128.00

5376.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

42

18

73.00

3066.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

21

305.00

6405.00

10

11KV strain hardware

No

21

169.00

3549.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator


and anchor plate. (Drg. no. ADB/HVDS/EZ-14)

No

14

440.00

6160.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

14

73.00

1022.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

77

33

52.00

4004.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

61.00

427.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

24.5

10.5

164.00

4018.00

16

Aluminium winding wire & tape

Kg.

73.00

511.00

17

Galvanised nuts & bolts with washer

Kg

35

15

82.00

2870.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

124.00

868.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture
1:3:6)

Cmt

0.4

2.8

1.2

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

42

18

13.00

546.00

21

Numbering of pole

No.

0.00

0.00

SCHEDULE NO.13 TOTAL

85253.00

SCHEDULE NO. 14

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

No

14776

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

No

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15

0.00

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor


plate (drg. No. ADB/HVDS/EZ-14)

Set

463

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

12

Back filling of poles with boulders

No.

12

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

15

Danger Boards

No.

12

61

0.00

16

Binding wire and tape

Kg.

62

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

SCHEDULE NO.15 TOTAL

0.00

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE


Cable including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.422

66128.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

12

117.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm


+ 1x35sqmm

No.

60

56.00

0.00

Nuts and bolts

Kg.

0.00

4.00

79.00

0.00

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar) as per Drg No. ADB/EZ/72

No.

15

1977.00

0.00

0.00

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17 (1)


1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

Km.

1.03

0.000

0.000

23792

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

0.00

119

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm


+ 1x35sqmm

No.

30

0.00

54

0.00

Nuts and bolts

Kg.

0.00

73

0.00

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar) as per Drg No. ADB/EZ/72

No.

15

0.00

1901

0.00

SCHEDULE NO.17(1) TOTAL

0.00

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

11

1508

16588.00

11 KV Disc Insulator

Nos

66

90

299

19734.00

11 KV Strain Hardware

Nos

66

90

124

8184.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

11

463

5093.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

7.7

2.8

0.00

Stay clamps

Set

11

73

803.00

11 KV Top clamp.

Kg

11

147

1617.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

60.5

22

52

3146.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

24.42

8.88

70

1709.40

10

Washers

Kg

0.08

0.88

0.32

95

83.60

11

PG clamps

Nos

66

24

51

3366.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

22

27

1412

31064.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

Nos

22

27

198

4356.00

14

11KV Danger Board

Nos

11

61

671.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

38.5

14

152

5852.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

11

124

1364.00

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

103631.00

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

17

17

1477

25109.00

11 KV Disc Insulator

Nos

102

102

293

29886.00

11 KV Strain Hardware

Nos

102

102

122

12444.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

34

34

454

15436.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

15.3

15.3

0.00

Stay clamps

Set

34

34

72

2448.00

11 KV Top clamp.

Kg

17

17

144

2448.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

187

187

51

9537.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

54.485

54.485

68

3704.98

10

Washers

Kg

0.117

1.989

1.989

94

186.97

11

PG clamps

Nos

102

102

50

5100.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

34

34

1412

48008.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

Nos

34

34

194

6596.00

14

11KV Danger Board

Nos

17

17

59

1003.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

59.5

59.5

149

8865.50

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

17

17

122

2074.00

SCHEDULE NO.18B TOTAL

172846.45

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

No.

7567

7567.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

meter

25

25

181

4525.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M


(53.4 kg) (Drg.no.ADB/EZ-26)

Set

3998

3998.00

11 KV Disc Insulator

No.

305

1830.00

11 KV strain set with hard ware

Set

136

816.00

11 KV Pin Insulator

No.

128

256.00

11 KV G.I.Pin

No.

73

146.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four
back clamps

Set

1242

1242.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

96

192.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole


and @ 0.2 cmt. per stay

Cmt.

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

19

11 KV danger board
08)

No.

62

62.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

(Drg. no. ADB/HVDS/ EZ-

SCHEDULE NO.19 TOTAL

45299.50

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature


analyzer (LSA) (Offline Microprocessor based distance fault analyzer)
including training for use of LSA at circle level to the officers/staff.

No

1284464

GRAND TOTAL OF ALL SCHEDULES

0.00

5058404.60

Deduction o

Deductio
Deduction of

Net paya

TOTAL AM

Total Cumulative Amount of 11 KV BILANI Feeder.

Total Previous LD Deducted amount

5041681

Total LD Deductable amount from this bills

290133

Total Cumulative LD Deducted amount

5331814

Schedule
Nos

1
Sch-1A
Sch-2A
Sch-3A
Sch-4A
Sch-5A
Sch-7A
Sch-1,2,3,4,5A,
5C,10,13
Sch-8A
Sch-12B

Certificate

Feeder Name

BILANI

Amount for payment

From ADB funding through LC

Total Plant Amt


Unit I & C
as per actual
charges (Rs.)
installed Qty.

Col.5X6

Total I&C Amt


as per
santioned
estimate

20% of unit EXW of


Total I&C Amt
Total payable
DTR & conductor
as per actual
amount of
and 90% of unit EXW
installed Qty.
plant (Rs)
of rest of plant (Rs)

From C/P through


MPPKVVCL

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

437680.00

5412.51

54125.10

54125.10

8753.60

87536.00

4871.26

48712.59

14720.00

640.07

9601.05

6400.70

1324.80

13248.00

576.06

5760.63

7000.00

64.37

643.70

643.70

630.00

6300.00

57.93

579.33

610.00

4.53

45.30

45.30

54.90

549.00

4.08

40.77

41670.00

117.86

3535.80

3535.80

1250.10

37503.00

106.07

3182.22

1200.00

9.97

299.10

299.10

36.00

1080.00

8.97

269.19

4190.00

31.73

317.30

317.30

377.10

3771.00

28.56

285.57

610.00

4.53

45.30

45.30

54.90

549.00

4.08

40.77

11910.00

96.1

2883.00

2883.00

357.30

10719.00

86.49

2594.70

3750.00

30.83

924.90

924.90

112.50

3375.00

27.75

832.41

2160.00

17.23

516.90

516.90

64.80

1944.00

15.51

465.21

12020.00

253.85

5077.00

5077.00

540.90

10818.00

228.47

4569.30

9160.00

58.93

1178.60

1178.60

412.20

8244.00

53.04

1060.74

1060.00

19.95

399.00

399.00

47.70

954.00

17.96

359.10

8600.00

176.79

3535.80

3535.80

387.00

7740.00

159.11

3182.22

23650.00

29.92

3291.20

3291.20

193.50

21285.00

26.93

2962.08

1880.00

8.16

163.20

163.20

84.60

1692.00

7.34

146.88

3200.00

9.97

797.60

797.60

36.00

2880.00

8.97

717.84

9520.00

4.53

634.20

634.20

61.20

8568.00

4.08

570.78

940.00

4.53

45.30

45.30

84.60

846.00

4.08

40.77

0.00

4397.10

17588.40

17588.40

0.00

0.00

3957.39

15829.56

0.00

4397.10

21985.50

21985.50

0.00

0.00

3957.39

19786.95

96630.00

1082.50

10825.00

10825.00

8696.70

86967.00

974.25

9742.50

2600.00

2.72

544.00

544.00

2.60

520.00

2.45

489.60

4800.00

116.95

1169.50

1169.50

432.00

4320.00

105.26

1052.55

1400.00

9.97

348.95

348.95

36.00

1260.00

8.97

314.06

5850.00

3.63

1633.50

1633.50

11.70

5265.00

3.27

1470.15

0.00

359.02

14360.80

14360.80

0.00

0.00

323.12

12924.72

156515.00

153314.65

24042.70

327933.00

15628.82

137983.19

706810.00

190490.00

5412.51

32475.06

27062.55

7619.60

38098.00

4871.26

24356.30

11784.00

640.07

5760.63

5120.56

1325.70

10605.60

576.06

4608.50

4900.00

64.37

386.22

450.59

630.00

4410.00

57.93

405.53

427.00

4.53

27.18

31.71

54.90

384.30

4.08

28.54

20850.00

117.86

2121.48

1767.90

1251.00

18765.00

106.07

1591.11

600.00

9.97

179.46

149.55

36.00

540.00

8.97

134.60

2933.00

31.73

190.38

222.11

377.10

2639.70

28.56

199.90

427.00

4.53

27.18

31.71

54.90

384.30

4.08

28.54

5955.00

96.1

1729.80

1441.50

357.30

5359.50

86.49

1297.35

1875.00

30.83

554.94

462.45

112.50

1687.50

27.75

416.21

1080.00

17.23

310.14

258.45

64.80

972.00

15.51

232.61

7212.00

80.69

968.28

968.28

540.90

6490.80

72.62

871.45

5496.00

64.37

772.44

772.44

412.20

4946.40

57.93

695.20

636.00

12.69

152.28

152.28

47.70

572.40

11.42

137.05

4300.00

176.79

2121.48

1767.90

387.00

3870.00

159.11

1591.11

2805.00

29.92

1974.72

1645.60

45.90

2524.50

26.93

1481.04

940.00

8.16

97.92

81.60

84.60

846.00

7.34

73.44

2040.00

12.69

609.12

507.60

45.90

1836.00

11.42

456.84

4760.00

4.53

380.52

317.10

61.20

4284.00

4.08

285.39

470.00

4.53

27.18

22.65

84.60

423.00

4.08

20.39

0.00

4397.1

10553.04

8794.20

0.00

0.00

3957.39

7914.78

0.00

4397.1

13191.30

10992.75

0.00

0.00

3957.39

9893.48

42645.00

934.72

5608.32

4673.60

7676.10

38380.50

841.25

4206.24

1300.00

2.72

326.40

272.00

2.60

260.00

2.45

244.80

2400.00

116.95

701.70

584.75

432.00

2160.00

105.26

526.28

700.00

9.97

209.37

174.48

36.00

630.00

8.97

157.03

2925.00

3.63

980.10

816.75

11.70

2632.50

3.27

735.08

0.00

359.02

6462.36

5385.30

0.00

0.00

323.12

4846.77

319950.00

88899

74928.36

21752.20

153702.00

15340.78

67435.52

525408.00

5412.51

54125.10

64950.12

8756.80

105081.60

4871.26

58455.11

17676.00

640.07

8960.98

7680.84

1325.70

15908.40

576.06

6912.76

9100.00

64.37

643.70

836.81

630.00

8190.00

57.93

753.13

793.00

4.53

45.30

58.89

54.90

713.70

4.08

53.00

50040.00

117.86

3535.80

4242.96

1251.00

45036.00

106.07

3818.66

1440.00

9.97

299.10

358.92

36.00

1296.00

8.97

323.03

5447.00

31.73

317.30

412.49

377.10

4902.30

28.56

371.24

793.00

4.53

45.30

58.89

54.90

713.70

4.08

53.00

14292.00

96.1

2883.00

3459.60

357.30

12862.80

86.49

3113.64

10512.00

70.72

2121.60

2545.92

262.80

9460.80

63.65

2291.33

2592.00

17.23

516.90

620.28

64.80

2332.80

15.51

558.25

14424.00

80.69

1613.80

1936.56

540.90

12981.60

72.62

1742.90

10992.00

64.37

1287.40

1544.88

412.20

9892.80

57.93

1390.39

1272.00

12.69

253.80

304.56

47.70

1144.80

11.42

274.10

10368.00

176.79

3535.80

4242.96

388.80

9331.20

159.11

3818.66

28512.00

29.92

3291.20

3949.44

194.40

25660.80

26.93

3554.50

2256.00

8.16

163.20

195.84

84.60

2030.40

7.34

176.26

7680.00

9.97

797.60

1914.24

36.00

6912.00

8.97

1722.82

11592.00

4.53

634.20

761.04

62.10

10432.80

4.08

684.94

1128.00

4.53

45.30

54.36

84.60

1015.20

4.08

48.92

0.00

4397.1

17588.40

21106.08

0.00

0.00

3957.39

18995.47

0.00

4397.1

21985.50

26382.60

0.00

0.00

3957.39

23744.34

116580.00

1082.5

10825.00

12990.00

8743.50

104922.00

974.25

11691.00

3120.00

3.63

726.00

871.20

2.60

624.00

3.27

784.08

5784.00

116.95

1169.50

1403.40

433.80

5205.60

105.26

1263.06

1680.00

9.97

348.95

418.74

36.00

1512.00

8.97

376.87

7020.00

3.63

1633.50

1960.20

11.70

6318.00

3.27

1764.18

0.00

359.02

14360.80

17232.96

0.00

0.00

323.12

15509.66

153754.03

182494.78

24250.20

404481.30

15508.05

164245.30

860501.00

420266.00

5412.51

54125.10

59537.61

7641.20

84053.20

4871.26

53583.85

16247.00

640.07

7680.84

7040.77

1329.30

14622.30

576.06

6336.69

7722.00

64.37

643.70

708.07

631.80

6949.80

57.93

637.26

671.00

4.53

45.30

49.83

54.90

603.90

4.08

44.85

46002.00

117.86

3535.80

3889.38

1254.60

41401.80

106.07

3500.44

1320.00

9.97

299.10

329.01

36.00

1188.00

8.97

296.11

4620.00

31.73

317.30

349.03

378.00

4158.00

28.56

314.13

671.00

4.53

45.30

49.83

54.90

603.90

4.08

44.85

13134.00

97.01

2910.30

3201.33

358.20

11820.60

87.31

2881.20

9669.00

71.62

2148.60

2363.46

263.70

8702.10

64.46

2127.11

2376.00

17.23

516.90

568.59

64.80

2138.40

15.51

511.73

13266.00

80.69

1613.80

1775.18

542.70

11939.40

72.62

1597.66

10098.00

64.37

1287.40

1416.14

413.10

9088.20

57.93

1274.53

1166.00

12.69

253.80

279.18

47.70

1049.40

11.42

251.26

9482.00

176.79

3535.80

3889.38

387.90

8533.80

159.11

3500.44

6171.00

29.92

3291.20

3620.32

45.90

5553.90

26.93

3258.29

2068.00

8.16

163.20

179.52

84.60

1861.20

7.34

161.57

4488.00

12.69

1015.20

1116.72

45.90

4039.20

11.42

1005.05

10626.00

4.53

634.20

697.62

62.10

9563.40

4.08

627.86

1034.00

4.53

45.30

49.83

84.60

930.60

4.08

44.85

0.00

4397.1

17588.40

19347.24

0.00

0.00

3957.39

17412.52

0.00

4397.1

21985.50

24184.05

0.00

0.00

3957.39

21765.65

94083.00

934.72

9347.20

10281.92

7697.70

84674.70

841.25

9253.73

2860.00

3.63

726.00

798.60

2.60

572.00

3.27

718.74

5291.00

116.95

1169.50

1286.45

432.90

4761.90

105.26

1157.81

1540.00

9.97

348.95

383.85

36.00

1386.00

8.97

345.46

6435.00

3.63

1633.50

1796.85

11.70

5791.50

3.27

1617.17

0.00

359.02

10770.60

11847.66

0.00

0.00

323.12

10662.89

147677.79

161037.42

21962.80

325987.20

15379.13

144933.67

691306.00

263448.00

5412.51

32475.06

32475.06

8781.60

52689.60

4871.26

29227.55

0.00

7887.58

47325.48

47325.48

0.00

0.00

7098.82

42592.93

25092.00

117.86

2121.48

2121.48

1254.60

22582.80

106.07

1909.33

720.00

9.97

179.46

179.46

36.00

648.00

8.97

161.51

7164.00

97.01

1746.18

1746.18

358.20

6447.60

87.31

1571.56

58164.00

1082.5

6495.00

6495.00

8724.60

52347.60

974.25

5845.50

1560.00

3.63

435.60

435.60

2.60

312.00

3.27

392.04

1656.00

4.53

108.72

108.72

62.10

1490.40

4.08

97.85

282.00

4.53

13.59

13.59

84.60

253.80

4.08

12.23

1680.00

9.97

418.74

418.74

36.00

1512.00

8.97

376.87

708.00

4.53

54.36

54.36

53.10

637.20

4.08

48.92

3510.00

3.63

980.10

980.10

11.70

3159.00

3.27

882.09

0.00

359.02

8616.48

8616.48

0.00

0.00

323.12

7754.83

100970.25

100970.25

19405.10

142080.00

13497.54

90873.23

363984

0.00

7887.58

0.00

0.00

0.00

0.00

7098.82

0.00

46002.00

117.86

3889.38

3889.38

1254.60

41401.80

106.07

3500.44

1320.00

9.97

329.01

329.01

36.00

1188.00

8.97

296.11

13134.00

97.01

3201.33

3201.33

358.20

11820.60

87.31

2881.20

87246.00

1082.5

11907.5

9742.5

8724.60

78521.40

974.25

8768.25

2860.00

3.63

798.60

798.60

2.60

572.00

3.27

718.74

3036.00

4.53

199.32

199.32

62.10

2732.40

4.08

179.39

517.00

4.53

24.92

24.92

84.60

465.30

4.08

22.42

3080.00

9.97

767.69

767.69

36.00

2772.00

8.97

690.92

1298.00

4.53

99.66

99.66

53.10

1168.20

4.08

89.69

6435.00

3.63

1796.85

1796.85

11.70

5791.50

3.27

1617.17

0.00

359.02

15796.88

15796.88

0.00

0.00

323.12

14217.19

38811.14

36646.14

10623.50

146433.20

1527.46

32981.52

164928.00

0.00

1082.5

15155

8724.60

0.00

974.25

0.00

145401.00

934.72

15890.24

7697.70

130860.90

841.25

14301.22

145401.00

15155

15890.24

16422.30

130860.90

1815.50

14301.22

51520.00

391.66

12533.12

12533.12

1449.00

46368.00

352.49

11279.81

4128.00

31.73

1015.36

1015.36

116.10

3715.20

28.56

913.82

7904.00

59.84

1914.88

1914.88

222.30

7113.60

53.86

1723.39

19375.00

30.83

2959.68

4778.65

112.50

17437.50

27.75

4300.79

10850.00

17.23

1654.08

2670.65

63.00

9765.00

15.51

2403.59

0.00

22.67

290.18

0.00

84.60

0.00

20.40

0.00

3776.00

29.01

928.32

928.32

106.20

3398.40

26.11

835.49

3960.00

176.79

1237.53

1591.11

396.00

3564.00

159.11

1432.00

630.00

8.16

57.12

73.44

63.00

567.00

7.34

66.10

2524.50

12.69

488.57

628.16

45.90

2272.05

11.42

565.34

0.00

4397.1

6155.94

7914.78

0.00

0.00

3957.39

7123.30

4992.00

38.08

1218.56

1218.56

140.40

4492.80

34.27

1096.70

1888.00

4.53

144.96

144.96

53.10

1699.20

4.08

130.46

0.00

19.95

638.40

638.40

0.00

0.00

17.96

574.56

0.00

2.72

23.20

0.00

11.70

0.00

2.45

0.00

2649.60

4.53

173.95

173.95

62.10

2384.64

4.08

156.56

200.50

4.53

9.66

9.66

84.60

180.45

4.08

8.70

0.00

407.98

10607.48

8975.56

0.00

0.00

367.18

8078.00

0.00

4079.78

12059.83

17640.97

0.00

0.00

3671.80

15876.87

0.00

5893.02

17419.77

25481.42

0.00

0.00

5303.72

22933.28

71530.59

88331.95

3010.50

102957.84

14069.55

79498.75

114397.60

85176.00

436.08

19187.52

22676.16

1474.20

76658.40

392.47

20408.54

6812.00

35.36

1555.84

1838.72

117.90

6130.80

31.82

1654.85

13052.00

67.09

2951.96

3488.68

225.90

11746.80

60.38

3139.81

19968.00

34.45

4547.40

5374.20

115.20

17971.20

31.01

4836.78

11076.00

19.04

2513.28

2970.24

63.90

9968.40

17.14

2673.22

0.00

25.39

446.86

0.00

86.40

0.00

22.85

0.00

6240.00

31.73

1396.12

1649.96

108.00

5616.00

28.56

1484.96

4032.00

176.79

1591.11

1591.11

403.20

3628.80

159.11

1432.00

639.00

8.16

73.44

73.44

63.90

575.10

7.34

66.10

2574.00

13.6

673.20

673.20

46.80

2316.60

12.24

605.88

0.00

4397.1

7914.78

7914.78

0.00

0.00

3957.39

7123.30

0.00

4079.78

15878.50

7751.58

0.00

0.00

3671.80

6976.42

8216.00

41.7

1834.80

2168.40

142.20

7394.40

37.53

1951.56

3120.00

4.53

199.32

235.56

54.00

2808.00

4.08

212.00

0.00

19.95

877.80

1037.40

0.00

0.00

17.96

933.66

0.00

3.63

43.56

0.00

11.70

0.00

3.27

0.00

4368.00

4.53

240.09

282.67

63.00

3931.20

4.08

254.40

329.65

4.53

13.59

15.72

85.50

296.69

4.08

14.15

0.00

407.98

15503.24

11015.46

0.00

0.00

367.18

9913.91

165569.31

3537.62

54274.17

44082.28

2657.40

33113.86

3183.86

39674.05

131716.58

114839.56

5719.20

182156.25

12014.14

103355.61

331171.96

2592.00

9.97

2073.76

717.84

32.40

2332.80

8.97

646.06

9072.00

33.54

6976.32

2414.88

113.40

8164.80

30.19

2173.39

0.00

7969.17

30211.12

4781.50

0.00

0.00

7172.25

4303.35

109986.60

3173.16

23341.76

13009.96

5365.20

21997.32

2855.84

11708.96

0.00

1813.24

0.00

0.00

1243.80

0.00

1631.92

0.00

55800.00

16.32

33945.60

14688.00

55.80

50220.00

14.69

13219.20

7392.00

176.79

5834.07

2828.64

415.80

6652.80

159.11

2545.78

1136.00

8.16

269.28

130.56

63.90

1022.40

7.34

117.50

4576.00

13.6

2468.40

1196.80

46.80

4118.40

12.24

1077.12

0.00

4397.1

29020.86

14070.72

0.00

0.00

3957.39

12663.65

0.00

407.98

14687.28

14279.30

0.00

0.00

367.18

12851.37

29093.00

165

16005.00

7755.00

557.10

26183.70

148.50

6979.50

1008.00

4.53

188.45

65.23

63.00

907.20

4.08

58.71

114.00

4.53

15.72

5.44

85.50

102.60

4.08

4.89

165037.62

75943.87

8042.70

121702.02

16373.78

68349.48

220769.60

9856.00

374.43

2995.44

2621.01

1267.20

8870.40

336.99

2358.91

0.00

187.67

1501.36

0.00

633.60

0.00

168.90

0.00

0.00

52.58

420.64

0.00

178.20

0.00

47.32

0.00

0.00

10.88

348.16

0.00

36.90

0.00

9.79

0.00

0.00

504.08

4032.64

0.00

1702.80

0.00

453.67

0.00

0.00

16.32

130.56

0.00

55.80

0.00

14.69

0.00

0.00

17.23

1171.64

0.00

56.70

0.00

15.51

0.00

0.00

17.23

1102.72

0.00

58.50

0.00

15.51

0.00

0.00

176.79

1414.32

0.00

415.80

0.00

159.11

0.00

0.00

8.16

359.04

0.00

46.80

0.00

7.34

0.00

0.00

19.04

152.32

0.00

65.70

0.00

17.14

0.00

0.00

22.67

136.02

0.00

77.40

0.00

20.40

0.00

0.00

4397.1

7035.36

0.00

0.00

0.00

3957.39

0.00

0.00

4.53

90.60

0.00

63.00

0.00

4.08

0.00

0.00

4.53

9.06

0.00

85.50

0.00

4.08

0.00

0.00

36.26

43.51

0.00

121.50

0.00

32.63

0.00

0.00

20.85

25.02

0.00

71.10

0.00

18.77

0.00

0.00

4.53

36.24

0.00

54.00

0.00

4.08

0.00

0.00

10.88

304.64

0.00

36.90

0.00

9.79

0.00

21309.29

2621.01

5027.40

8870.40

5297.18

2358.91

9856.00

6385.00

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

297.00

26.29

78.87

78.87

89.10

267.30

23.66

70.98

558.00

49.86

149.58

149.58

167.40

502.20

44.87

134.62

620.00

82.5

165.00

165.00

279.00

558.00

74.25

148.50

220.00

29.01

58.02

58.02

99.00

198.00

26.11

52.22

504.00

4.53

31.71

31.71

64.80

453.60

4.08

28.54

49.50

4.53

2.27

2.27

89.10

44.55

4.08

2.04

1080.00

48.05

288.30

288.30

162.00

972.00

43.25

259.47

156.00

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

9869.50

0.00

640.07

0.00

0.00

1352.70

0.00

576.06

0.00

0.00

1040.8

0.00

0.00

3516.30

0.00

936.72

0.00

0.00

79.78

0.00

0.00

268.20

0.00

71.80

0.00

0.00

19.04

0.00

0.00

65.70

0.00

17.14

0.00

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

0.00

14.51

0.00

0.00

48.60

0.00

13.06

0.00

0.00

280.15

0.00

0.00

2964.60

0.00

252.14

0.00

0.00

176.79

0.00

0.00

415.80

0.00

159.11

0.00

0.00

8.16

0.00

0.00

86.40

0.00

7.34

0.00

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

0.00

15.41

0.00

0.00

35.10

0.00

13.87

0.00

0.00

4.53

0.00

0.00

54.00

0.00

4.08

0.00

0.00

4.53

0.00

0.00

69.30

0.00

4.08

0.00

0.00

19.945

0.00

0.00

0.00

0.00

17.95

0.00

0.00

19.95

0.00

0.00

69.30

0.00

17.96

0.00

9219.60

0.00

10078.70

0.00

0.00

0.00

271.08

0.00

0.00

203.80

0.00

243.97

0.00

612030.00

403.45

85127.95

92793.50

532.20

122406.00

363.11

83514.15

85127.95

92793.5

736

122406

607.077

83514.15

612030.00

4524.00

640.07

4480.49

1920.21

1357.20

4071.60

576.06

1728.19

0.00

326.38

2284.66

979.14

0.00

0.00

293.74

881.23

2745.00

117.86

825.02

353.58

823.50

2470.50

106.07

318.22

711.00

16.32

114.24

48.96

213.30

639.90

14.69

44.06

162.00

4.53

31.71

13.59

48.60

145.80

4.08

12.23

11757.00

320.04

2240.28

960.12

3527.10

10581.30

288.04

864.11

2304.00

34.45

1446.90

620.10

115.20

2073.60

31.01

558.09

1314.00

19.95

837.90

359.10

65.70

1182.60

17.96

323.19

2745.00

81.6

1713.60

734.40

274.50

2470.50

73.44

660.96

1521.00

45.33

951.93

407.97

152.10

1368.90

40.80

367.17

2640.00

176.79

2475.06

1060.74

396.00

2376.00

159.11

954.67

438.00

8.16

114.24

48.96

65.70

394.20

7.34

44.06

1716.00

13.6

1047.20

448.80

46.80

1544.40

12.24

403.92

183.00

4.53

31.71

13.59

54.90

164.70

4.08

12.23

1722.00

43.52

1066.24

456.96

147.60

1549.80

39.17

411.26

0.00

19.95

139.65

0.00

65.70

0.00

17.96

0.00

1230.00

4.53

158.55

67.95

73.80

1107.00

4.08

61.16

372.00

32.64

228.48

97.92

111.60

334.80

29.38

88.13

0.00

4397.1

12311.88

5276.52

0.00

0.00

3957.39

4748.87

234.00

3.63

152.46

65.34

2.60

46.80

3.27

58.81

0.00

19.95

139.65

59.85

0.00

0.00

17.96

53.87

32791.85

13993.8

7541.90

32522.40

5697.84

12594.42

36318.00

0.00

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

0.00

27906.02

18708.98

0.00

7895.19

59515.20

25115.41

16838.08

7105.67

1404.00

33.54

0.00

402.48

105.30

1263.60

30.19

362.23

112.00

16.32

0.00

32.64

50.40

100.80

14.69

29.38

316.00

22.67

0.00

90.68

71.10

284.40

20.40

81.61

9885.00

559.38

0.00

2796.90

1779.30

8896.50

503.44

2517.21

11217.89

61521.30

35660.71

17406.80

10096.10

0.00

0.00

21412.80

0.00

6057.66

0.00

39623.02

0.00

6730.73

0.00

33.54

0.00

0.00

107.10

0.00

30.19

0.00

0.00

15.41

0.00

0.00

48.60

0.00

13.87

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

537.62

0.00

0.00

1710.90

0.00

483.86

0.00

0.00

0.00

23345.10

0.00

6604.34

0.00

0.00

6032.00

640.07

7040.77

2560.28

1357.20

5428.80

576.06

2304.25

26910.00

84.32

5565.12

7588.80

269.10

24219.00

75.89

6829.92

11160.00

35.36

2333.76

3182.40

111.60

10044.00

31.82

2864.16

1852.00

176.79

1944.69

707.16

416.70

1666.80

159.11

636.44

0.00

4397.1

33857.67

12311.88

0.00

0.00

3957.39

11080.69

292.00

8.16

89.76

32.64

65.70

262.80

7.34

29.38

588.00

41.7

458.70

166.80

132.30

529.20

37.53

150.12

1144.00

14.51

877.86

319.22

46.80

1029.60

13.06

287.30

621.60

4.53

110.62

40.23

63.00

559.44

4.08

36.20

30.40

4.53

3.99

1.45

85.50

27.36

4.08

1.30

1224.00

14.51

957.66

348.24

45.90

1101.60

13.06

313.42

38124.00

73.44

1615.68

1982.88

1270.80

34311.60

66.10

1784.59

5346.00

56.21

1236.62

1517.67

178.20

4811.40

50.59

1365.90

244.00

4.53

49.83

18.12

54.90

219.60

4.08

16.31

2128.00

19.95

768.08

279.30

136.80

1915.20

17.96

251.37

496.00

35.36

388.96

141.44

111.60

446.40

31.82

127.30

57299.77

31198.51

4346.10

86572.80

5049.96

28078.66

96192.00

25109.00

640.07

10881.19

10881.19

1329.30

22598.10

576.06

9793.07

29886.00

76.16

7768.32

7768.32

263.70

26897.40

68.54

6991.49

12444.00

31.73

3236.46

3236.46

109.80

11199.60

28.56

2912.81

15436.00

176.79

6010.86

6010.86

408.60

13892.40

159.11

5409.77

0.00

4397.1

67275.63

67275.63

0.00

0.00

3957.39

60548.07

2448.00

8.16

277.44

277.44

64.80

2203.20

7.34

249.70

2448.00

37.17

631.89

631.89

129.60

2203.20

33.45

568.70

9537.00

13.6

2543.20

2543.20

45.90

8583.30

12.24

2288.88

3704.98

4.53

246.82

246.82

61.20

3334.48

4.08

222.14

186.97

4.53

9.01

9.01

84.60

168.27

4.08

8.11

5100.00

12.69

1294.38

1294.38

45.00

4590.00

11.42

1164.94

48008.00

73.44

2496.96

2496.96

1270.80

43207.20

66.10

2247.26

6596.00

49.86

1695.24

1695.24

174.60

5936.40

44.87

1525.72

1003.00

4.53

77.01

77.01

53.10

902.70

4.08

69.31

8865.50

19.95

1187.03

1187.03

134.10

7978.95

17.96

1068.32

2074.00

31.73

539.41

539.41

109.80

1866.60

28.56

485.47

106170.85

106170.85

4284.90

155561.80

5023.84

95553.76

172846.45

0.00

932

932.00

0.00

1513.40

0.00

838.80

0.00

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

10662.45

0.00

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

1385476.75

1264440.37

857764.00

2488661.17

515969.91

1137996

0.00

0.00

295217.59

4895954.13

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

25288.81

Deduction of VAT @ 2% on Gross Amt. of Bill

97919.08

25288.81

Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

48959.54

12644.40

Net payable amount for 11 KV BILANI Feeder

2341782.55

1074774.28

Deductible L.D. if any

290133.00

Net Amount Paid to Contractor

2051649.55

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

1074774.28
3126424

Net previous payable amount

53462353

Net present payable amount

3126424

Net Cumulative amount

56588777

Total 100% value of DTR & conductor installed in above feeder


Schedule
Nos

Particulars

Unit

Qty

Ex-works
Cost per unit
Rs.

100% Gross
Value of
Transformer,
Conductor,Met
er & Cable
Rs.

Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase
distribution transformer on single pole tangent location.

Nos

10

43768

437680.00

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole tangent location.

Nos

38098

190490.00

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase


distribution transformer on single pole end location.

Nos

12

43784

525408.00

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole end location.

Nos

11

38206

420266.00

Nos

43908

263448.00

Kms

12.46

13287.00

165569.31

Mtr

1130

13

14690.00

Sch-5A
Sch-7A
Sch-1,2,3,4,5A,
5C,10,13

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase


distribution transformer after removal of existing 63 KVA 11/0.4 KV and
above capacity transformers on existing D.P.
Conversion of LT line 3 phase to 11 KV 3 phase line on existing pole and
replacement of existing damaged conductor by AAA conductor 34 sq mm
weasel
AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4 core unarmored


6 sq. mm & 2 core unarmored 2.5 sq mm.

Kms

4.100

26826.000

109986.60

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical
port along with poly carbonate enclosure.

Nos

230

2661

612030.00

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

2739567.91
2156386.22

70

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
HATTA

11kV Feeder Name

Fatehpur

Format of Bill on operational acceptance of 11kV FATEHPUR Feeder

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

12

10

43768.00

525216.00

437680.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

19

10

1472.00

27968.00

14720.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

12

13

700.00

8400.00

9100.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

12

13

61.00

732.00

793.00

11 KV DO fuse unit.

No

36

30

1389.00

50004.00

41670.00

11 KV DO fuse wire 1.5 amp.

No

36

30

40.00

1440.00

1200.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

1
6

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

419.00

5028.00

5028.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

12

12

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

12

12

61.00

732.00

732.00

11 KV L.A.

No

36

30

397.00

14292.00

11910.00

11 KV pin insulator

No

36

30

125.00

4500.00

3750.00

11 KV GI Pin

No

36

30

72.00

2592.00

2160.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

24

20

601.00

14424.00

12020.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

24

20

458.00

10992.00

9160.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

24

20

53.00

1272.00

1060.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

24

20

430.00

10320.00

8600.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

132

110

215.00

28380.00

23650.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

24

20

94.00

2256.00

1880.00

14

GI wire 8 SWG.

Kg

96

80

40.00

3840.00

3200.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

168

140

68.00

11424.00

9520.00

16

Galvanized washer

Kg

12

10

94.00

1128.00

940.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

4.8

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

12

10

9663.00

115956.00

96630.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

240

200

13.00

3120.00

2600.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

12

10

480.00

5760.00

4800.00

22

Barbed wire

Kg

3.5

42

35

40.00

1680.00

1400.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

540

450

13.00

7020.00

5850.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

53

40

0.00

0.00

0.00

858476.00

710053.00

SCHEDULE NO.1 TOTAL

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

10

38098

380980.00

266686.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

14

1473

20622.00

8838.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

10

700

7000.00

6300.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

10

61

610.00

549.00

11 KV DO fuse unit.

No

30

21

1390

41700.00

29190.00

11 KV DO fuse wire 1 amp.

No

30

21

40

1200.00

840.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

10

419

4190.00

3771.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

10

61

610.00

549.00

11 KV L.A.

No

30

21

397

11910.00

8337.00

11 KV PIN insulator

No

30

18

125

3750.00

2250.00

11 KV GI Pin

No

30

18

72

2160.00

1296.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

20

14

601

12020.00

8414.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

20

14

458

9160.00

6412.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

20

14

53

1060.00

742.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

20

12

430

8600.00

5160.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

110

66

51

5610.00

3366.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

20

12

94

1880.00

1128.00

14

GI wire 8 SWG.

Kg

80

48

51

4080.00

2448.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

140

84

68

9520.00

5712.00

16

Galvanized washer

Kg

10

94

940.00

564.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

2.4

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

10

8529

85290.00

51174.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

200

140

13

2600.00

1820.00

Set

10

480

4800.00

2880.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

35

28

40

1400.00

1120.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

450

315

13

5850.00

4095.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

32

21

0.00

0.00

627542.00

423641.00

SCHEDULE NO.2 TOTAL

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

16

17

43784.00

700544.00

744328.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

29

17

1473.00

42717.00

25041.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

16

22

700.00

11200.00

15400.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

16

22

61.00

976.00

1342.00

11 KV DO fuse unit.

No

48

51

1390.00

66720.00

70890.00

11 KV DO fuse wire 1.5 Amp.

No

48

51

40.00

1920.00

2040.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

16

17

419.00

6704.00

7123.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

6
1

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

16

17

61.00

976.00

1037.00

11 KV L.A.

No

48

51

397.00

19056.00

20247.00

11 KV disc insulator

No

48

51

292.00

14016.00

14892.00

11 KV strain hardware

No

48

51

72.00

3456.00

3672.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

32

34

601.00

19232.00

20434.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

32

34

458.00

14656.00

15572.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

32

34

53.00

1696.00

1802.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

32

34

432.00

13824.00

14688.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

176

187

216.00

38016.00

40392.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

32

34

94.00

3008.00

3196.00

14

GI wire 8 SWG.

Kg

128

136

40.00

5120.00

5440.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

224

238

69.00

15456.00

16422.00

16

Galvanized washer

Kg

16

17

94.00

1504.00

1598.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.4

6.8

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

8.5

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

16

17

9715.00

155440.00

165155.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1
20
21

AAA Conductor 34 sq. mm 'weasel'for connection


Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

Col.5X6

Mtr

20

320

340

13.00

4160.00

4420.00

Set

16

17

482.00

7712.00

8194.00

22

Barbed wire

Kg

3.5

56

59.5

40.00

2240.00

2380.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

720

765

13.00

9360.00

9945.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

57

68

0.00

0.00

0.00

1159709.00

1215650.00

SCHEDULE NO.3 TOTAL

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

(conventional type) out door

No

17

14

38206.00

649502.00

534884.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

23

19

1477.00

33971.00

28063.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

17

17

702.00

11934.00

11934.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

17

17

61.00

1037.00

1037.00

11 KV DO fuse unit.

No

51

42

1394.00

71094.00

58548.00

11 KV DO fuse wire 1 Amp.

No

51

42

40.00

2040.00

1680.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

17

14

420.00

7140.00

5880.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

17

14

61.00

1037.00

854.00

11 KV L.A.

No

51

42

398.00

20298.00

16716.00

11 KV disc insulator

No

51

42

293.00

14943.00

12306.00

11 KV strain hardware

No

51

42

72.00

3672.00

3024.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

34

28

603.00

20502.00

16884.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

34

28

459.00

15606.00

12852.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

34

28

53.00

1802.00

1484.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

34

28

431.00

14654.00

12068.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

187

154

51.00

9537.00

7854.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

34

28

94.00

3196.00

2632.00

14

GI wire 8 SWG.

Kg

136

112

51.00

6936.00

5712.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

238

196

69.00

16422.00

13524.00

16

Galvanized washer

Kg

17

14

94.00

1598.00

1316.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.8

5.6

0.00

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

8.5

0.00

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

17

14

8553.00

145401.00

119742.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

340

280

13.00

4420.00

3640.00

Set

17

14

481.00

8177.00

6734.00

Kg

3.5

59.5

49

40.00

2380.00

1960.00

10

21
22

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)


Barbed wire

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

23

HT tape to cover the LT bushing of DTR

Mtr

45

765

630

13.00

9945.00

8190.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

47

42

0.00

0.00

0.00

1077244.00

889518.00

SCHEDULE NO.4 TOTAL

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

43908

175632.00

131724.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

0.00

0.00

11 KV DO fuse unit.

No

12

1394

16728.00

12546.00

11 KV DO fuse wire 1.5 Amp.

No

12

40

480.00

360.00

11 KV LA

No

12

398

4776.00

3582.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

9694

38776.00

29082.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

80

60

13

1040.00

780.00

Galvanized Nuts & bolts (assorted size)

Kg

16

12

69

1104.00

828.00

Galvanized washer

Kg

0.5

1.5

94

188.00

141.00

10

Barbed wire

Kg

28

21

40

1120.00

840.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

59

472.00

354.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

180

135

13

2340.00

1755.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

2
Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

3
NO

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

16

12

0.00

0.00

0.00

242656

181992

0.00

0.00

87822.00

SCHEDULE NO.5 TOTAL

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

22

21

SCHEDULE NO. 5B Total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

66

63

1394

92004.00

11 Kv Do Fuse Wire 1.5 Amp.

No

66

63

40

2640.00

2520.00

11 Kv L.A.

No

66

63

398

26268.00

25074.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

22

21

9694

213268.00

203574.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

440

420

13

5720.00

5460.00

Galvanized Nuts & bolts (assorted size)

Kg

88

84

69

6072.00

5796.00

Galvanized washer

Kg

0.5

11

10.5

94

1034.00

987.00

Barbed wire

Kg

154

147

40

6160.00

5880.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

44

42

59

2596.00

2478.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

990

945

13

12870.00

12285.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1
11

2
consumer indexing

3
Nos

Col.5X6

116

110

0.00

0.00

368632.00

351876.00

SCHEDULE NO.5C TOTAL

SCHEDULE NO. 5D
1

`Additional LT Distribution box (25 KVA)

Set

35

9694

339290.00

29082.00

`Additional LT Distribution box (16 KVA)

Set

8553

0.00

59871.00

35

10

18247

339290.00

88953.00

SCHEDULE NO.5D TOTAL

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

67

67

1610.00

107870.00

107870.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

67

67

129.00

8643.00

8643.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

113

67

247.00

27911.00

16549.00

11 KV Pin insulator

No

45

247

313

125.00

30875.00

39125.00

11 KV GI Pins

No

45

247

313

70.00

17290.00

21910.00

Jointing sleeves suitable for existing conductor.

No

26.8

94.00

2519.20

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

85

67

118.00

10030.00

7906.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

35

20

440.00

15400.00

8800.00

Stay clamp(Galvanized flat 50x6mm)

Set

35

20

70.00

2450.00

1400.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

192.5

110

51.00

9817.50

5610.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

12

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Cmt

0.4

0.00

0.00

0.00

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

67

67

156.00

10452.00

10452.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

67

67

59.00

3953.00

3953.00

14

Numbering of pole

No

15

67

67

0.00

0.00

0.00

15

Binding wire and tape

Kg

17.87

0.00

13.00

232.27

0.00

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

80.4

80.4

69.00

5547.60

5547.60

17

Galvanized washer

Kg

4.47

4.467

94.00

419.87

419.87

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

43

50

0.00

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

5.801

3.859

0.00

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

5.801

3.859

0.00

0.00

0.00

253410.44

238185.47

SCHEDULE NO.6 TOTAL

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

111

100

1638

181818.00

163800.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

111

100

131

14541.00

13100.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

111

100

251

27861.00

25100.00

11 KV Pin insulator

No

45

333

413

128

42624.00

52864.00

11 KV GI Pins

No

45

333

413

71

23643.00

29323.00

Jointing sleeves suitable for existing conductor.

No

43.8

96

4204.80

0.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

111

100

120

13320.00

12000.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

43

20

448

19264.00

8960.00

Stay clamp(Galvanized flat 50x6mm)

Set

43

20

71

3053.00

1420.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Kg

11

236.5

110

52

12298.00

5720.00

Cmt

0.4

9.2

0.00

0.00

Ckt Km

7.333

4.9

0.00

0.00

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

111

100

158

17538.00

15800.00

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

111

100

60

6660.00

6000.00

15

Numbering of pole

No

15

111

100

0.00

0.00

16

Binding wire and tape

Kg

30

0.0

13

384.80

0.00

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

133

120.00

70

9324.00

8400.00

18

Galvanized washer

Kg

6.67

95

703.00

633.33

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

78

80

0.00

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

25.035

23.082

13287

332640.05

306690.53

709876.65

649810.86

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

12

Removal of existing conductor from LT line.

13
14

Col.5X6

SCHEDULE NO.7 TOTAL

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

316

150

36.00

11376.00

5400.00

Shackle insulator(90x75 mm)

No

15

316

150

126.00

39816.00

18900.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

7.052

1.7

0.00

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

10.659

9.389

26826.00

285938.33

251869.31

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

0.000

6219.00

0.00

0.00

GI wire 5 mm for support of cable

Kg

150

1598.85

1500

62.00

99128.70

93000.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

71

53

462.00

32802.00

24486.00

Stay clamp(Galvanized flat 50x6mm)

Set

71

53

71.00

5041.00

3763.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Stay wire 7/10 SWG (5.5 kg wire per stay)

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

11

Straightening of leaning poles, backfilling by boulders and ramming.

Col.5X6

Kg

5.5

390.5

291.5

52.00

20306.00

15158.00

Cmt

0.2

14.2

10.6

0.00

0.00

0.00

No

93

78

0.00

0.00

0.00

134

48

619.00

82946.00

29712.00

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

Kg

63.2

30

70.00

4424.00

2100.00

14

Washer

Kg

0.25

5.27

2.500

95.00

500.33

237.50

582278.36

444625.81

SCHEDULE NO.8 TOTAL

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

12

12

1408.00

16896.00

16896.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

12

704.00

8448.00

5632.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

12

198.00

2376.00

1584.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

48

32

41.00

1968.00

1312.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

12

1892.00

22704.00

15136.00

GI wire 8 SWG for earthing pole

Kg

12

256

62.00

744.00

15872.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Col.5X6

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

102

68

63.00

6426.00

4284.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

96

64

65.00

6240.00

4160.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

12

462.00

5544.00

3696.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

66

44

52.00

3432.00

2288.00

11

Stay clamp of Galvanized flat 50x6 mm

No

12

73.00

876.00

584.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

86.00

774.00

516.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

Cmt

0.4

2.4

1.6

0.00

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

30

20

70.00

2100.00

1400.00

15

Galvanized washer

Kg

0.5

95.00

285.00

190.00

16

Aluminum binding wire

Kg

0.3

1.8

135.00

243.00

0.00

17

Aluminum binding tape

Kg

0.3

1.8

79.00

142.20

0.00

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

12

60.00

720.00

480.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

42

28

41.00

1722.00

1148.00

81640.20

75178.00

SCHEDULE NO.9 TOTAL

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

620.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

220.00

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

49.50

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Col.5X6

T clamp for jumper

No

180.00

1080.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

156.00

9869.50

9869.50

SCHEDULE NO.10 TOTAL

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

28

10

1503

42084.00

15030.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

14

3907

54698.00

19535.00

11KV disc insulator

No.

84

30

298

25032.00

8940.00

11KV strain hardware

No.

84

30

73

6132.00

2190.00

11KV pin insulator

No.

28

10

128

3584.00

1280.00

11KV GS Pin

No.

28

10

54

1512.00

540.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

14

3294

46116.00

16470.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

84

30

462

38808.00

13860.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

84

30

96

8064.00

2880.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

462

17.5

52

24024.00

910.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

14

0.00

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

16.8

0.00

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

14

124

1736.00

620.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

98

35

39

3822.00

1365.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Col.5X6

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

14

60

840.00

300.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

84

30

77

6468.00

2310.00

17

Numbering of DP

No

14

0.00

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

84

30

77

6468.00

2310.00

269388.00

88540.00

SCHEDULE NO.11 TOTAL

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

1019

1019.00

0.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

315

293

2661

838215.00

779673.00

839234.00

779673.00

SCHEDULE NO.12 TOTAL

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

10

1508.00

15080.00

1508.00

Back filling of pole with boulders and ramming.

No

10

0.00

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

10

915.00

9150.00

915.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

10

237.00

2370.00

237.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

10

54.00

540.00

54.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

10

3919.00

39190.00

3919.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

60

128.00

7680.00

768.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

60

73.00

4380.00

438.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

30

305.00

9150.00

915.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Col.5X6

10

11KV strain hardware

No

30

169.00

5070.00

507.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

20

440.00

8800.00

880.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

20

73.00

1460.00

146.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

110

11

52.00

5720.00

572.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

10

61.00

610.00

61.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

35

3.5

164.00

5740.00

574.00

16

Aluminium winding wire & tape

Kg.

10

73.00

730.00

0.00

17

Galvanised nuts & bolts with washer

Kg

50

82.00

4100.00

410.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

10

124.00

1240.00

124.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

0.4

0.00

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

60

13.00

780.00

78.00

21

Numbering of pole

No.

10

0.00

0.00

0.00

121790.00

12106.00

SCHEDULE NO.13 TOTAL

SCHEDULE NO. 14
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

0.00

11 KV disc insulator

No

27

305

0.00

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

0.00

11 KV pin insulator

No

128

0.00

0.00

11 KV GS Pin

No

73

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Col.5X6

11 KV LA

No

408

0.00

0.00

11 KV isolator (600 amp)

No

23055

0.00

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

0.00

22

Cable trench for laying control cable.

Job

0.00

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

0.00

0.00

0.00

0.00

0.00

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

No.

12

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

1508

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

0.00

11 KV Pin insulator

No.

36

128

0.00

0.00

11 KV GI Pins

No.

36

73

0.00

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

463

0.00

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

0.00

12

Back filling of poles with boulders

No.

12

0.00

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

0.00

15

Danger Boards

No.

12

61

0.00

0.00

16

Binding wire and tape

Kg.

62

0.00

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

0.00

0.00

0.00

SCHEDULE NO.15 TOTAL

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.500

66128.00

0.00

33064.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

117.00

0.00

468.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

56.00

0.00

448.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6
1

Col.5X6

Nuts and bolts

Kg.

0.00

1.33

79.00

0.00

105.33

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1977.00

0.00

3954.00

0.00

38039.33

SCHEDULE NO.16 TOTAL

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.000

0.300

23792

0.00

7137.60

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

119

0.00

476.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

54

0.00

216.00

Nuts and bolts

Kg.

1.33

73

0.00

97.09

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1901

0.00

1901.00

0.00

9827.69

SCHEDULE NO.17 TOTAL

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

34

10

1508

51272.00

15080.00

11 KV Disc Insulator

Nos

204

114

299

60996.00

34086.00

11 KV Strain Hardware

Nos

204

114

124

25296.00

14136.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

34

10

463

15742.00

4630.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

23.8

0.00

0.00

Stay clamps

Set

34

25

73

2482.00

1825.00

11 KV Top clamp.

Nos.

34

18

147

4998.00

2646.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

187

55

52

9724.00

2860.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

75.48

22.2

70

5283.60

1554.00

10

Washers

Kg

0.08

2.72

0.8

95

258.40

76.00

11

PG clamps

Nos

204

60

51

10404.00

3060.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

68

38

1412

96016.00

53656.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

68

38

198

13464.00

7524.00

14

11KV Danger Board

Nos

34

10

61

2074.00

610.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

119

126.5

152

18088.00

19228.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

34

10

124

4216.00

1240.00

320314.00

162211.00

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

37

37

1477

54649.00

54649.00

11 KV Disc Insulator

Nos

222

222

293

65046.00

65046.00

11 KV Strain Hardware

Nos

222

222

122

27084.00

27084.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

74

74

454

33596.00

33596.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

33.3

33.3

0.00

0.00

Stay clamps

Set

74

74

72

5328.00

5328.00

11 KV Top clamp.

Kg

37

37

144

5328.00

5328.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

407

407

51

20757.00

20757.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

118.585

118.585

68

8063.78

8063.78

10

Washers

Kg

0.117

4.329

4.329

94

406.93

406.93

11

PG clamps

Nos

222

141

50

11100.00

7050.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

74

74

1412

104488.00

104488.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

74

74

194

14356.00

14356.00

14

11KV Danger Board

Nos

37

37

59

2183.00

2183.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

129.5

129.5

149

19295.50

19295.50

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

37

37

122

4514.00

4514.00

376195.21

372145.21

SCHEDULE NO.18B TOTAL

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

7567

0.00

0.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

meter

25

181

0.00

0.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

0.00

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

0.00

0.00

11 KV Disc Insulator

No.

305

0.00

0.00

11 KV strain set with hard ware

Set

136

0.00

0.00

11 KV Pin Insulator

No.

128

0.00

0.00

11 KV G.I.Pin

No.

73

0.00

0.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

0.00

0.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

0.00

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

0.00

0.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

51

0.00

0.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

0.00

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

0.00

0.00

16

Red oxide paint

Ltr.

0.5

68

0.00

0.00

17

Aluminium paint

Ltr.

0.5

89

0.00

0.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

0.00

0.00

19

11 KV danger board

No.

62

0.00

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

77

0.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

(Drg. no. ADB/HVDS/ EZ-08)

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit

Unit EXW
(Rs.)

SCHEDULE NO.19 TOTAL

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

0.00

0.00

0.00

0.00

0.00

0.00

8237545

6741895

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

Grand Total of All Schedules

1284464

Deduction of Incom

Deduction of V
Deduction of Welfa

Net payable amo

Ded

Net Amo
TOTAL AMOUNT

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Cumulative Amount of 11 KV FATEHPUR Feeder.

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

Total Previous LD Deducted amount

5331814

Total LD Deductable amount from this bills

485287

Total Cumulative LD Deducted amount

5817101

Total 100% value of DTR & condu

Schedule
Nos

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoo
phase distribution transformer on single pole tangent locatio

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3


phase distribution transformer on single pole tangent locatio

Sch-3A

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Particulars

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

25 KVA 11/0.4 KV Aluminum wound conventional type outdoo


phase distribution transformer on single pole end location.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty as
Actual total
per
Qty.
sanctioned
Installed
estimate

5
Sch-4A

Unit EXW
(Rs.)

Total Plant Amt


Total Plant Amt
as per
as per actual
santioned
installed Qty.
estimate

Col.4X6

Col.5X6

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3


phase distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoo


phase distribution transformer after removal of existing 63 K
11/0.4 KV and above capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on existin


pole and replacement of existing damaged conductor by AAA
conductor 34 sq mm weasel

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4 co


unarmored 6 sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amps


optical port along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Amount for payment


From ADB funding through LC

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

From C/P through MPPKVVCL

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

5412.51

64950.12

54125.10

8753.60

87536.00

4871.26

48712.59

640.07

12161.33

6400.70

1324.80

13248.00

576.06

5760.63

64.37

772.44

836.81

630.00

8190.00

57.93

753.13

4.53

54.36

58.89

54.90

713.70

4.08

53.00

117.86

4242.96

3535.80

1250.10

37503.00

106.07

3182.22

9.97

358.92

299.10

36.00

1080.00

8.97

269.19

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

380.76

380.76

377.10

4525.20

28.56

342.68

4.53

54.36

54.36

54.90

658.80

4.08

48.92

96.1

3459.60

2883.00

357.30

10719.00

86.49

2594.70

30.83

1109.88

924.90

112.50

3375.00

27.75

832.41

17.23

620.28

516.90

64.80

1944.00

15.51

465.21

253.85

6092.40

5077.00

540.90

10818.00

228.47

4569.30

58.93

1414.32

1178.60

412.20

8244.00

53.04

1060.74

19.95

478.80

399.00

47.70

954.00

17.96

359.10

176.79

4242.96

3535.80

387.00

7740.00

159.11

3182.22

29.92

3949.44

3291.20

193.50

21285.00

26.93

2962.08

8.16

195.84

163.20

84.60

1692.00

7.34

146.88

9.97

957.12

797.60

36.00

2880.00

8.97

717.84

4.53

761.04

634.20

61.20

8568.00

4.08

570.78

4.53

54.36

45.30

84.60

846.00

4.08

40.77

4397.10

21106.08

17588.40

0.00

0.00

3957.39

15829.56

4397.10

26382.60

21985.50

0.00

0.00

3957.39

19786.95

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1082.50

12990.00

10825.00

8696.70

86967.00

974.25

9742.50

2.72

652.80

544.00

2.60

520.00

2.45

489.60

116.95

1403.40

1169.50

432.00

4320.00

105.26

1052.55

9.97

418.74

348.95

36.00

1260.00

8.97

314.06

3.63

1960.20

1633.50

11.70

5265.00

3.27

1470.15

359.02

19028.06

14360.80

0.00

0.00

323.12

12924.72

190253.17

153593.87

24042.70

330851.70

15628.82

138234.48

5412.51

54125.10

37887.57

7619.60

53337.20

4871.26

34098.81

640.07

8960.98

3840.42

1325.70

7954.20

576.06

3456.38

64.37

643.70

579.33

630.00

5670.00

57.93

521.40

4.53

45.30

40.77

54.90

494.10

4.08

36.69

117.86

3535.80

2475.06

1251.00

26271.00

106.07

2227.55

9.97

299.10

209.37

36.00

756.00

8.97

188.43

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31.73

317.30

285.57

377.10

3393.90

28.56

257.01

4.53

45.30

40.77

54.90

494.10

4.08

36.69

96.1

2883.00

2018.10

357.30

7503.30

86.49

1816.29

30.83

924.90

554.94

112.50

2025.00

27.75

499.45

17.23

516.90

310.14

64.80

1166.40

15.51

279.13

80.69

1613.80

1129.66

540.90

7572.60

72.62

1016.69

64.37

1287.40

901.18

412.20

5770.80

57.93

811.06

12.69

253.80

177.66

47.70

667.80

11.42

159.89

176.79

3535.80

2121.48

387.00

4644.00

159.11

1909.33

29.92

3291.20

1974.72

45.90

3029.40

26.93

1777.25

8.16

163.20

97.92

84.60

1015.20

7.34

88.13

12.69

1015.20

609.12

45.90

2203.20

11.42

548.21

4.53

634.20

380.52

61.20

5140.80

4.08

342.47

4.53

45.30

27.18

84.60

507.60

4.08

24.46

4397.1

17588.40

10553.04

0.00

0.00

3957.39

9497.74

4397.1

21985.50

13191.30

0.00

0.00

3957.39

11872.17

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

934.72

9347.20

5608.32

7676.10

46056.60

841.25

5047.49

2.72

544.00

380.80

2.60

364.00

2.45

342.72

116.95

1169.50

701.70

432.00

2592.00

105.26

631.53

9.97

348.95

279.16

36.00

1008.00

8.97

251.24

3.63

1633.50

1143.45

11.70

3685.50

3.27

1029.11

359.02

11488.64

7539.42

0.00

0.00

323.12

6785.48

148242.97

95058.67

21752.20

193322.70

15340.78

85552.80

5412.51

86600.16

92012.67

8756.80

148865.60

4871.26

82811.40

640.07

18562.03

10881.19

1325.70

22536.90

576.06

9793.07

64.37

1029.92

1416.14

630.00

13860.00

57.93

1274.53

4.53

72.48

99.66

54.90

1207.80

4.08

89.69

117.86

5657.28

6010.86

1251.00

63801.00

106.07

5409.77

9.97

478.56

508.47

36.00

1836.00

8.97

457.62

31.73

507.68

539.41

377.10

6410.70

28.56

485.47

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4.53

72.48

77.01

54.90

933.30

4.08

69.31

96.1

4612.80

4901.10

357.30

18222.30

86.49

4410.99

70.72

3394.56

3606.72

262.80

13402.80

63.65

3246.05

17.23

827.04

878.73

64.80

3304.80

15.51

790.86

80.69

2582.08

2743.46

540.90

18390.60

72.62

2469.11

64.37

2059.84

2188.58

412.20

14014.80

57.93

1969.72

12.69

406.08

431.46

47.70

1621.80

11.42

388.31

176.79

5657.28

6010.86

388.80

13219.20

159.11

5409.77

29.92

5265.92

5595.04

194.40

36352.80

26.93

5035.54

8.16

261.12

277.44

84.60

2876.40

7.34

249.70

9.97

1276.16

1355.92

36.00

4896.00

8.97

1220.33

4.53

1014.72

1078.14

62.10

14779.80

4.08

970.33

4.53

72.48

77.01

84.60

1438.20

4.08

69.31

4397.1

28141.44

29900.28

0.00

0.00

3957.39

26910.25

4397.1

35176.80

37375.35

0.00

0.00

3957.39

33637.82

1082.5

17320.00

18402.50

8743.50

148639.50

974.25

16562.25

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

3.63

1161.60

1234.20

2.60

884.00

3.27

1110.78

116.95

1871.20

1988.15

433.80

7374.60

105.26

1789.34

9.97

558.32

593.22

36.00

2142.00

8.97

533.89

3.63

2613.60

2776.95

11.70

8950.50

3.27

2499.26

359.02

20464.14

24413.36

0.00

0.00

323.12

21972.02

247717.77

257373.88

24250.20

569961.40

15508.05

231636.49

5412.51

92012.67

75775.14

7641.20

106976.80

4871.26

68197.63

640.07

14721.61

12161.33

1329.30

25256.70

576.06

10945.20

64.37

1094.29

1094.29

631.80

10740.60

57.93

984.86

4.53

77.01

77.01

54.90

933.30

4.08

69.31

117.86

6010.86

4950.12

1254.60

52693.20

106.07

4455.11

9.97

508.47

418.74

36.00

1512.00

8.97

376.87

31.73

539.41

444.22

378.00

5292.00

28.56

399.80

4.53

77.01

63.42

54.90

768.60

4.08

57.08

97.01

4947.51

4074.42

358.20

15044.40

87.31

3666.98

71.62

3652.62

3008.04

263.70

11075.40

64.46

2707.24

17.23

878.73

723.66

64.80

2721.60

15.51

651.29

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

80.69

2743.46

2259.32

542.70

15195.60

72.62

2033.39

64.37

2188.58

1802.36

413.10

11566.80

57.93

1622.12

12.69

431.46

355.32

47.70

1335.60

11.42

319.79

176.79

6010.86

4950.12

387.90

10861.20

159.11

4455.11

29.92

5595.04

4607.68

45.90

7068.60

26.93

4146.91

8.16

277.44

228.48

84.60

2368.80

7.34

205.63

12.69

1725.84

1421.28

45.90

5140.80

11.42

1279.15

4.53

1078.14

887.88

62.10

12171.60

4.08

799.09

4.53

77.01

63.42

84.60

1184.40

4.08

57.08

4397.1

29900.28

24623.76

0.00

0.00

3957.39

22161.38

4397.1

37375.35

30779.70

0.00

0.00

3957.39

27701.73

934.72

15890.24

13086.08

7697.70

107767.80

841.25

11777.47

3.63

1234.20

1016.40

2.60

728.00

3.27

914.76

116.95

1988.15

1637.30

432.90

6060.60

105.26

1473.57

9.97

593.22

488.53

36.00

1764.00

8.97

439.68

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

3.63

2776.95

2286.90

11.70

7371.00

3.27

2058.21

359.02

16873.94

15078.84

0.00

0.00

323.12

13570.96

251280.35

208363.76

21962.80

423599.40

15379.13

187527.38

5412.51

21650.04

16237.53

8781.60

26344.80

4871.26

14613.78

7887.58

31550.32

23662.74

0.00

0.00

7098.82

21296.47

117.86

1414.32

1060.74

1254.60

11291.40

106.07

954.67

9.97

119.64

89.73

36.00

324.00

8.97

80.76

97.01

1164.12

873.09

358.20

3223.80

87.31

785.78

1082.5

4330.00

3247.50

8724.60

26173.80

974.25

2922.75

3.63

290.40

217.80

2.60

156.00

3.27

196.02

4.53

72.48

54.36

62.10

745.20

4.08

48.92

4.53

9.06

6.80

84.60

126.90

4.08

6.12

9.97

279.16

209.37

36.00

756.00

8.97

188.43

4.53

36.24

27.18

53.10

318.60

4.08

24.46

3.63

653.40

490.05

11.70

1579.50

3.27

441.05

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

359.02

5744.32

4308.24

0.00

0.00

323.12

3877.42

67313.5

50485.13

19405.10

71040.00

13497.54

45436.61

7887.58

23662.74

7887.58

0.00

0.00

7098.82

7098.82

117.86

7778.76

7425.18

1254.60

79039.80

106.07

6682.66

9.97

658.02

628.11

36.00

2268.00

8.97

565.30

97.01

6402.66

6111.63

358.20

22566.60

87.31

5500.47

1082.5

23815.00

22732.50

8724.60

183216.60

974.25

20459.25

3.63

1597.20

1524.60

2.60

1092.00

3.27

1372.14

4.53

398.64

380.52

62.10

5216.40

4.08

342.47

4.53

49.83

47.57

84.60

888.30

4.08

42.81

9.97

1535.38

1465.59

36.00

5292.00

8.97

1319.03

4.53

199.32

190.26

53.10

2230.20

4.08

171.23

3.63

3593.70

3430.35

11.70

11056.50

3.27

3087.32

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

359.02

41646.32

39492.20

0.00

0.00

323.12

35542.98

87674.83

83428.51

10623.50

312866.40

1527.46

75085.65

1082.5

37887.5

3247.5

8724.60

26173.80

974.25

2922.75

934.72

6543.04

7697.70

53883.90

841.25

5888.74

37887.5

9790.54

16422.30

80057.70

1815.50

8811.49

391.66

26241.22

26241.22

1449.00

97083.00

352.49

23617.10

31.73

2125.91

2125.91

116.10

7778.70

28.56

1913.32

59.84

6761.92

4009.28

222.30

14894.10

53.86

3608.35

30.83

7615.01

9649.79

112.50

35212.50

27.75

8684.81

17.23

4255.81

5392.99

63.00

19719.00

15.51

4853.69

22.67

607.56

0.00

84.60

0.00

20.40

0.00

29.01

2465.85

1943.67

106.20

7115.40

26.11

1749.30

176.79

6187.65

3535.80

396.00

7920.00

159.11

3182.22

8.16

285.60

163.20

63.00

1260.00

7.34

146.88

12.69

2442.83

1395.90

45.90

5049.00

11.42

1256.31

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4397.1

30779.70

17588.40

0.00

0.00

3957.39

15829.56

38.08

2551.36

2551.36

140.40

9406.80

34.27

2296.22

4.53

303.51

303.51

53.10

3557.70

4.08

273.16

19.95

1336.65

1336.65

0.00

0.00

17.96

1202.99

2.72

48.60

0.00

11.70

0.00

2.45

0.00

4.53

364.21

364.21

62.10

4992.84

4.08

327.79

4.53

20.23

20.23

84.60

377.88

4.08

18.21

407.98

17543.14

20399.00

0.00

0.00

367.18

18359.10

4079.78

23666.80

15743.87

0.00

0.00

3671.80

14169.48

5893.02

34185.41

22741.16

0.00

0.00

5303.72

20467.05

169788.97

135506.15

3010.50

214366.92

14069.55

121955.55

436.08

48404.88

43608.00

1474.20

147420.00

392.47

39247.20

35.36

3924.96

3536.00

117.90

11790.00

31.82

3182.40

67.09

7446.99

6709.00

225.90

22590.00

60.38

6038.10

34.45

11471.85

14227.85

115.20

47577.60

31.01

12805.07

19.04

6340.32

7863.52

63.90

26390.70

17.14

7077.17

25.39

1112.08

0.00

86.40

0.00

22.85

0.00

31.73

3522.03

3173.00

108.00

10800.00

28.56

2855.70

176.79

7601.97

3535.80

403.20

8064.00

159.11

3182.22

8.16

350.88

163.20

63.90

1278.00

7.34

146.88

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

13.6

3216.40

1496.00

46.80

5148.00

12.24

1346.40

4397.1

40453.32

17588.40

0.00

0.00

3957.39

15829.56

4079.78

29917.03

19990.92

0.00

0.00

3671.80

17991.83

41.7

4628.70

4170.00

142.20

14220.00

37.53

3753.00

4.53

502.83

453.00

54.00

5400.00

4.08

407.70

19.95

2214.45

1995.00

0.00

0.00

17.96

1795.50

3.63

107.45

0.00

11.70

0.00

3.27

0.00

4.53

603.40

543.60

63.00

7560.00

4.08

489.24

4.53

33.52

30.20

85.50

570.00

4.08

27.18

407.98

31822.44

32638.40

0.00

0.00

367.18

29374.56

3537.62

88564.32

81655.34

2657.40

61338.11

3183.86

73489.81

292239.82

243377.23

5719.20

370146.41

12014.14

219039.51

9.97

3150.52

1495.50

32.40

4860.00

8.97

1345.95

33.54

10598.64

5031.00

113.40

17010.00

30.19

4527.90

7969.17

56198.59

13547.59

0.00

0.00

7172.25

12192.83

3173.16

33822.71

29792.80

5365.20

50373.86

2855.84

26813.52

1813.24

0.00

0.00

1243.80

0.00

1631.92

0.00

16.32

26093.23

24480.00

55.80

83700.00

14.69

22032.00

176.79

12552.09

9369.87

415.80

22037.40

159.11

8432.88

8.16

579.36

432.48

63.90

3386.70

7.34

389.23

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

13.6

5310.80

3964.40

46.80

13642.20

12.24

3567.96

4397.1

62438.82

46609.26

0.00

0.00

3957.39

41948.33

407.98

37942.14

31822.44

0.00

0.00

367.18

28640.20

165

22110.00

7920.00

557.10

26740.80

148.50

7128.00

4.53

286.30

135.90

63.00

1890.00

4.08

122.31

4.53

23.86

11.33

85.50

213.75

4.08

10.19

271107.06

174612.57

8042.70

223854.71

16373.78

157151.31

374.43

4493.16

4493.16

1267.20

15206.40

336.99

4043.84

187.67

2252.04

1501.36

633.60

5068.80

168.90

1351.22

52.58

630.96

420.64

178.20

1425.60

47.32

378.58

10.88

522.24

348.16

36.90

1180.80

9.79

313.34

504.08

6048.96

4032.64

1702.80

13622.40

453.67

3629.38

16.32

195.84

4177.92

55.80

14284.80

14.69

3760.13

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

17.23

1757.46

1171.64

56.70

3855.60

15.51

1054.48

17.23

1654.08

1102.72

58.50

3744.00

15.51

992.45

176.79

2121.48

1414.32

415.80

3326.40

159.11

1272.89

8.16

538.56

359.04

46.80

2059.20

7.34

323.14

19.04

228.48

152.32

65.70

525.60

17.14

137.09

22.67

204.03

136.02

77.40

464.40

20.40

122.42

4397.1

10553.04

7035.36

0.00

0.00

3957.39

6331.82

4.53

135.90

90.60

63.00

1260.00

4.08

81.54

4.53

13.59

9.06

85.50

171.00

4.08

8.15

36.26

65.27

0.00

121.50

0.00

32.63

0.00

20.85

37.53

0.00

71.10

0.00

18.77

0.00

4.53

54.36

36.24

54.00

432.00

4.08

32.62

10.88

456.96

304.64

36.90

1033.20

9.79

274.18

31963.94

26785.84

5027.40

67660.20

5297.18

24107.26

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

26.29

78.87

78.87

89.10

267.30

23.66

70.98

49.86

149.58

149.58

167.40

502.20

44.87

134.62

82.5

165.00

165.00

279.00

558.00

74.25

148.50

29.01

58.02

58.02

99.00

198.00

26.11

52.22

4.53

31.71

31.71

64.80

453.60

4.08

28.54

4.53

2.27

2.27

89.10

44.55

4.08

2.04

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

48.05

288.30

288.30

162.00

972.00

43.25

259.47

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

640.07

17921.96

6400.70

1352.70

13527.00

576.06

5760.63

1040.8

14571.20

5204.00

3516.30

17581.50

936.72

4683.60

79.78

6701.52

2393.40

268.20

8046.00

71.80

2154.06

19.04

1599.36

571.20

65.70

1971.00

17.14

514.08

34.45

964.60

344.50

115.20

1152.00

31.01

310.05

14.51

406.28

145.10

48.60

486.00

13.06

130.59

280.15

3922.10

1400.75

2964.60

14823.00

252.14

1260.68

176.79

14850.36

5303.70

415.80

12474.00

159.11

4773.33

8.16

685.44

244.80

86.40

2592.00

7.34

220.32

13.6

6283.20

238.00

46.80

819.00

12.24

214.20

4397.1

61559.40

21985.50

0.00

0.00

3957.39

19786.95

4397.1

73871.28

26382.60

0.00

0.00

3957.39

23744.34

32.64

456.96

163.20

111.60

558.00

29.38

146.88

15.41

1510.18

539.35

35.10

1228.50

13.87

485.42

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

4.53

63.42

22.65

54.00

270.00

4.08

20.39
122.31

4.53

380.52

135.90

69.30

2079.00

4.08

19.95

279.30

99.75

0.00

0.00

17.96

89.78

19.95

1675.80

598.50

69.30

2079.00

17.96

538.65

207702.88

72173.6

9219.60

79686.00

10078.70

64956.24

271.08

271.08

0.00

203.80

0.00

243.97

0.00

403.45

127086.75

118210.85

532.20

155934.60

363.11

106389.77

127357.83

118210.85

736.00

155934.60

607.08

106389.77

640.07

6400.70

640.07

1357.20

1357.20

576.06

576.06

326.38

3263.80

326.38

0.00

0.00

293.74

293.74

117.86

1178.60

117.86

823.50

823.50

106.07

106.07

16.32

163.20

16.32

213.30

213.30

14.69

14.69

4.53

45.30

4.53

48.60

48.60

4.08

4.08

320.04

3200.40

320.04

3527.10

3527.10

288.04

288.04

34.45

2067.00

206.70

115.20

691.20

31.01

186.03

19.95

1197.00

119.70

65.70

394.20

17.96

107.73

81.6

2448.00

244.80

274.50

823.50

73.44

220.32

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

45.33

1359.90

135.99

152.10

456.30

40.80

122.39

176.79

3535.80

353.58

396.00

792.00

159.11

318.22

8.16

163.20

16.32

65.70

131.40

7.34

14.69

13.6

1496.00

149.60

46.80

514.80

12.24

134.64

4.53

45.30

4.53

54.90

54.90

4.08

4.08

43.52

1523.20

152.32

147.60

516.60

39.17

137.09

19.95

199.50

0.00

65.70

0.00

17.96

0.00

4.53

226.50

22.65

73.80

369.00

4.08

20.39

32.64

326.40

32.64

111.60

111.60

29.38

29.38

4397.1

17588.40

1758.84

0.00

0.00

3957.39

1582.96

3.63

217.80

21.78

2.60

15.60

3.27

19.60

19.95

199.50

19.95

0.00

0.00

17.96

17.96

46845.5

4664.60

7541.90

10840.80

5697.84

4198.14

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

115.14

0.00

0.00

367.20

0.00

103.63

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

1357.20

0.00

576.06

0.00

640.07

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

18708.98

0.00

9354.49

59515.20

29757.60

16838.08

8419.04

33.54

0.00

134.16

105.30

421.20

30.19

120.74

16.32

0.00

130.56

50.40

403.20

14.69

117.50

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)
Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col 9X90%

Col.5X14

10

11

12

13

14

15

22.67

0.00

30.23

71.10

94.80

20.40

27.20

559.38

0.00

1118.76

1779.30

3558.60

503.44

1006.88

10768.20

61521.30

34235.40

17406.80

9691.38

6730.73

0.00

2019.22

21412.80

6423.84

6057.66

1817.30

33.54

0.00

134.16

107.10

428.40

30.19

120.74

15.41

0.00

61.64

48.60

194.40

13.87

55.48

20.85

0.00

27.73

65.70

87.38

18.77

24.96

537.62

0.00

537.62

1710.90

1710.90

483.86

483.86

2780.37

23345.10

8844.92

6604.34

2502.33

640.07

21762.38

6400.70

1357.20

13572.00

576.06

5760.63

84.32

17201.28

9612.48

269.10

30677.40

75.89

8651.23

35.36

7213.44

4031.04

111.60

12722.40

31.82

3627.94

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

176.79

6010.86

1767.90

416.70

4167.00

159.11

1591.11

4397.1

104650.98

30779.70

0.00

0.00

3957.39

27701.73

8.16

277.44

204.00

65.70

1642.50

7.34

183.60

41.7

1417.80

750.60

132.30

2381.40

37.53

675.54

14.51

2713.37

798.05

46.80

2574.00

13.06

718.25

4.53

341.92

100.57

63.00

1398.60

4.08

90.51

4.53

12.32

3.62

85.50

68.40

4.08

3.26

14.51

2960.04

870.60

45.90

2754.00

13.06

783.54

73.44

4993.92

2790.72

1270.80

48290.40

66.10

2511.65

56.21

3822.28

2135.98

178.20

6771.60

50.59

1922.38

4.53

154.02

45.30

54.90

549.00

4.08

40.77

19.95

2374.05

2523.68

136.80

17305.20

17.96

2271.31

35.36

1202.24

353.60

111.60

1116.00

31.82

318.24

177108.34

63168.54

4346.10

145989.90

5049.96

56851.68

640.07

23682.59

23682.59

1329.30

49184.10

576.06

21314.33

76.16

16907.52

16907.52

263.70

58541.40

68.54

15216.77

31.73

7044.06

7044.06

109.80

24375.60

28.56

6339.65

176.79

13082.46

13082.46

408.60

30236.40

159.11

11774.21

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4397.1

146423.43

146423.43

0.00

0.00

3957.39

131781.09

8.16

603.84

603.84

64.80

4795.20

7.34

543.46

37.17

1375.29

1375.29

129.60

4795.20

33.45

1237.76

13.6

5535.20

5535.20

45.90

18681.30

12.24

4981.68

4.53

537.19

537.19

61.20

7257.40

4.08

483.47

4.53

19.61

19.61

84.60

366.23

4.08

17.65

12.69

2817.18

1789.29

45.00

6345.00

11.42

1610.36

73.44

5434.56

5434.56

1270.80

94039.20

66.10

4891.10

49.86

3689.64

3689.64

174.60

12920.40

44.87

3320.68

4.53

167.61

167.61

53.10

1964.70

4.08

150.85

19.95

2583.53

2583.53

134.10

17365.95

17.96

2325.17

31.73

1174.01

1174.01

109.80

4062.60

28.56

1056.61

231077.72

230049.83

4284.90

334930.69

5023.84

207044.84

932

0.00

0.00

1513.40

0.00

838.80

0.00

588.4

0.00

0.00

5692.50

0.00

529.56

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

52.58

0.00

0.00

162.90

0.00

47.32

0.00

608.34

0.00

0.00

7126.20

0.00

547.51

0.00

313.69

0.00

0.00

3598.20

0.00

282.32

0.00

87.94

0.00

0.00

274.50

0.00

79.15

0.00

38.95

0.00

0.00

122.40

0.00

35.06

0.00

37.17

0.00

0.00

115.20

0.00

33.45

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

359.02

0.00

0.00

1117.80

0.00

323.12

0.00

176.79

0.00

0.00

396.00

0.00

159.11

0.00

8.16

0.00

0.00

86.40

0.00

7.34

0.00

14.51

0.00

0.00

45.90

0.00

13.06

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

38.08

0.00

0.00

117.90

0.00

34.27

0.00

19.95

0.00

0.00

61.20

0.00

17.96

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

11.79

0.00

0.00

37.80

0.00

10.61

0.00

4.53

0.00

0.00

55.80

0.00

4.08

0.00

4.53

0.00

0.00

69.30

0.00

4.08

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

2611272

1950127

850066

3636963

515129

1755115

295217.59

ction of Income Tax @ 2% on Gross Amt. of Bill

NA

39002.55

eduction of VAT @ 2% on Gross Amt. of Bill

134837.90

39002.55

tion of Welfare Cess @ 1% on Gross Amt. of Bill

67418.95

19501.27

3434706.35

1657608.19

Deductible L.D. if any

485287.00

0.00

Net Amount Paid to Contractor

2949419.35

1657608.19

t payable amount for 11 KV Fatehpur Feeder

TAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

4,607,028

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Net previous payable amount

56588777

Net present payable amount

4607028

Net Cumulative amount

61195805

TR & conductor installed in above feeder

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Meter
& Cable
Rs.

nal type outdoor 3


tangent location.

Nos

10

43768

437680.00

type outdoor 3
tangent location.

Nos

38098

266686.00

Nos

17

43784

744328.00

nal type outdoor 3


end location.

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Unit I & C
charges
(Rs.)

20% of unit EXW of


Total I&C Amt
Total I&C Amt DTR & conductor
Total payable
as per
as per actual
and 90% of unit
amount of plant
santioned
installed Qty. EXW of rest of plant
(Rs)
estimate
(Rs)

Total payable
90% of unit I&C
amount of I&C
(Rs)
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Nos

14

38206

534884.00

Nos

43908

131724.00

Kms

23.08

13287

306690.53

Mtr

1458

13

18954.00

PVC cable 4 core


q mm.

Kms

9.389

26826

251869.31

re 10-40 amps with


re.

Nos

293

2661

779673.00

type outdoor 3
end location.

nal type outdoor 3


of existing 63 KVA
existing D.P.

e line on existing
nductor by AAA

ring

ERIAL

3472488.85

ERIAL

3269406.02

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Fedders Lloyd Corporation Ltd, B-10/1,Okhla Industrial Area,Phase II,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009

Damoh North
FUTERA

11kV Feeder Name

Format of Bill on operational acceptance of 11 KV BARKHEDA feeder

Sr.No.

Particulars

Actual total
Total Plant Amt
Qty.
Unit
EXW
(Rs.)
as
per santioned
Total Qty as per
Installed
estimate
sanctioned
estimate

Unit

Col.4X6
1

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3


Phase distribution transformer.

No

16

14

43768.00

700288.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

16

10

1472.00

23552.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised


Channel 75x40x6 mm length 1600 mm(11.36 Kg)

No

16

14

700.00

11200.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

16

14

61.00

976.00

11 KV DO fuse unit.

No

48

42

1389.00

66672.00

11 KV DO fuse wire 1.5 amp.

No

48

42

40.00

1920.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanised Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

16

14

419.00

6704.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

16

14

61.00

976.00

11 KV L.A.

No

48

42

397.00

19056.00

11 KV pin insulator

No

48

42

125.00

6000.00

11 KV GI Pin

No

48

42

72.00

3456.00

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-1) Galvanized Channel 75x40x6 mm, length 1150
mm(16.4 Kg)

No.

32

28

601.00

19232.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150
mm(1.35 Kg)

No

32

28

458.00

14656.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

32

28

53.00

1696.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

32

28

430.00

13760.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

176

154

215.00

37840.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

32

28

94.00

3008.00

14

GI wire 8 SWG.

Kg

128

112

40.00

5120.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

224

196

68.00

15232.00

16

Galvanized washer

Kg

16

14

94.00

1504.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.4

5.6

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40


Amp connected through PVC cable insulated 4 core unarmoured 25
sq.mm to LT bushing of DTR and fixing 4 No 3 Phase 4 wire energy
meters (excluding cost of meter) as per technical specification of
meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

16

14

9663.00

154608.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

320

280

13.00

4160.00

21

Earthing of single pole Sub-station as per (drawing NoADB/HVDS/EZ-03)

Set

16

14

480.00

7680.00

22

Barbed wire

Kg

3.5

56

49

40.00

2240.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

720

630

13.00

9360.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

64

56

0.00

0.00

10

SCHEDULE NO.1 TOTAL

1130896.00

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3


phase distribution transformer

No

38098

152392.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

1473

5892.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

700

2800.00

3
Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

61

244.00

11 KV DO fuse unit.

No

12

18

1390

16680.00

11 KV DO fuse wire 1 amp.

No

12

18

40

480.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

419

1676.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

61

244.00

11 KV L.A.

No

12

18

397

4764.00

11 KV PIN insulator

No

12

18

125

1500.00

11 KV GI Pin

No

12

18

72

864.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1


Galvanized Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

12

601

4808.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

12

458

3664.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

12

53

424.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

12

430

3440.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

44

66

51

2244.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

12

94

752.00

14

GI wire 8 SWG.

Kg

32

48

51

1632.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

56

84

68

3808.00

16

Galvanized washer

Kg

94

376.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

1.6

2.4

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25


Amp connected through PVC insulated cable 4 core unarmoured 25
Sq. mm to LT bushing and fixing 3 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification of meter for
pump consumer ( drawing no. EZ/ADB/-74)

Set

8529

34116.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

80

120

13

1040.00

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

480

1920.00

22

Barbed wire

Kg

3.5

14

21

40

560.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

180

270

13

2340.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

No.

12

18

0.00

10

SCHEDULE NO.2 TOTAL

248660.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3


phase distribution transformer

No

20

23

43784.00

875680.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

20

23

1473.00

29460.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No.

20

25

700.00

14000.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

20

25

61.00

1220.00

11 KV DO fuse unit.

No

60

69

1390.00

83400.00

11 KV DO fuse wire 1.5 Amp.

No

60

69

40.00

2400.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

20

23

419.00

8380.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

20

23

61.00

1220.00

11 KV L.A.

No

60

69

397.00

23820.00

11 KV disc insulator

No

60

69

292.00

17520.00

11 KV strain hardware

No

60

69

72.00

4320.00

Transformer mounting structure as per drawing No(drg.


No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length 1150
mm(16.4 Kg)

No.

40

46

601.00

24040.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

40

46

458.00

18320.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

40

46

53.00

2120.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

40

46

432.00

17280.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

220

253

216.00

47520.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

40

46

94.00

3760.00

14

GI wire 8 SWG.

Kg

160

184

40.00

6400.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

280

322

69.00

19320.00

16

Galvanized washer

Kg

20

23

94.00

1880.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

9.2

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

10

11.5

0.00

0.00

10

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40


Amp connected through PVC cable insulated 4 core unarmoured 25
sq. mm to LT bushing and fixing 4 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification of meter for
pump consumer
( drawing no. EZ/ADB/-73)

Set

20

23

9715.00

194300.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

400

460

13.00

5200.00

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

20

23

482.00

9640.00

22

Barbed wire

Kg

3.5

70

80.5

40.00

2800.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

900

1035

13.00

11700.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

80

92

0.00

0.00

SCHEDULE NO.3 TOTAL

1425700.00

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


type) out door 3 phase distribution transformer

(conventional

No

14

38206.00

534884.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against
damaged pole)

No

14

1477.00

20678.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 1600 mm (11.36 Kg)

No

14

10

702.00

9828.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

14

10

61.00

854.00

11 KV DO fuse unit.

No

42

24

1394.00

58548.00

11 KV DO fuse wire 1 Amp.

No

42

24

40.00

1680.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

14

420.00

5880.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

14

61.00

854.00

11 KV L.A.

No

42

24

398.00

16716.00

11 KV disc insulator

No

42

24

293.00

12306.00

11 KV strain hardware

No

42

24

72.00

3024.00

Transformer mounting structure as per drawing


No(drg.No.ADB/HVDS/EZ-2) Galvanized Channel 75x40x6 mm, length
1150 mm(16.4 Kg)

No.

28

16

603.00

16884.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

28

16

459.00

12852.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

28

16

53.00

1484.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

28

16

431.00

12068.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

154

88

51.00

7854.00

10

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

14

GI wire 8 SWG.

Kg

15

Galvanized Nuts and bolts (assorted size )

Kg

14

16

Galvanized washer

Kg

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

28

16

94.00

112

64

51.00

5712.00

196

112

69.00

13524.00

14

94.00

1316.00

0.4

5.6

3.2

0.00

0.00

Cmt

0.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40


Amp connected through PVC cable insulated 4 core unarmoured 25
sq. mm to LT bushing and fixing 4 No 3 Phase 4 wire energy meters
(excluding cost of meter) as per technical specification of meter for
Pump Consumer Drawing No EZ/ADB/74

Set

14

8553.00

119742.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

280

160

13.00

3640.00

21

Earthing of single pole Sub-station as per (drawingNoADB/HVDS/EZ-03)

Set

14

481.00

6734.00

22

Barbed wire

Kg

3.5

49

28

40.00

1960.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

630

360

13.00

8190.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

42

24

0.00

0.00

SCHEDULE NO.4 TOTAL

2632.00

879844.00

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3


phase distribution transformer

No

43908

219540.00

Removal of higher capacity distribution transformer i.e. 63 KVA and


above from existing DP

No

0.00

11 KV DO fuse unit.

No

15

12

1394

20910.00

11 KV DO fuse wire 1.5 Amp.

No

15

12

40

600.00

11 KV LA

No

15

12

398

5970.00

Fixing and installation of new LT Meter-cum-Protection Box having LT


3 phase MCCB 40 Amp connected through PVC cable insulated 4
core unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase 4
wire energy meter (excluding cost of meter) as per technical
specification of meter for pump consumer (drg. no. EZ/ADB/73)

Set

9694

48470.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

100

80

13

1300.00

Galvanized Nuts & bolts (assorted size)

Kg

20

16

69

1380.00

Galvanized washer

Kg

0.5

2.5

94

235.00

10

Barbed wire

Kg

35

28

40

1400.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

10

59

590.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

225

180

13

2925.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of
Sectin-6 Vol.I

NO

20

16

0.00

SCHEDULE NO.5 TOTAL

303320

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63


KVA on existing doubble pole Structure

Nos

13

13

0.00

54366.00

SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

39

39

1394

11 Kv Do Fuse Wire 1.5 Amp.

No

39

39

40

1560.00

11 Kv L.A.

No

39

39

398

15522.00

Fixing and installation of new LT Meter-cum-Protection Box having LT


3 phase MCCB 40 Amp connected through PVC cable insulated 4
core unarmored 25 Sq. mm to LT bushing and fixing 4 Nos. 3 phase 4
wire energy meter (excluding cost of meter) as per technical
specification of meter for pump consumer (drg. no. EZ/ADB/73)

Set

13

13

9694

126022.00

AAA conductor 34 sq.mm weasel for connection

Mtr

20

260

260

13

3380.00

Galvanized Nuts & bolts (assorted size)

Kg

52

52

69

3588.00

Galvanized washer

Kg

0.5

6.5

6.5

94

611.00

Barbed wire

Kg

91

91

40

3640.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

26

26

59

1534.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

585

585

13

7605.00

11

consumer indexing

Nos

52

91

0.00

SCHEDULE NO.5C TOTAL

217828.00

SCHEDULE NO. 5D
1

`Additional LT Distribution box (25 KVA)

Set

20

9694

193880.00

`Additional LT Distribution box (16 KVA)

Set

10

8553

0.00

SCHEDULE NO.5D TOTAL

20

13

18247

193880.00

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(Drg.no.ADB/HVDS/EZ-04)

No

15

27

27

1610.00

43470.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ06)

No

15

27

27

129.00

3483.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

27

27

247.00

6669.00

11 KV Pin insulator

No

45

81

206

125.00

10125.00

11 KV GI Pins

No

45

81

206

70.00

5670.00

Jointing sleeves suitable for existing conductor.

No

10.8

10.8

94.00

1015.20

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

27

27

118.00

3186.00

Galvanized 16mm Stay set complete with turn buckle and anchor
plate (Drg. no. ADB/HVDS/ EZ-14)

No

12

10

440.00

5280.00

Stay clamp(Galvanized flat 50x6mm)

Set

12

10

70.00

840.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

66

55

51.00

3366.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete


mixture1:3:6)

Cmt

0.4

2.4

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

27

27

156.00

4212.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

27

27

59.00

1593.00

14

Numbering of pole

No

15

27

27

0.00

0.00

15

Binding wire and tape

Kg

7.2

7.2

13.00

93.60

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

32.4

32.4

69.00

2235.60

17

Galvanized washer

Kg

1.8

1.8

94.00

169.20

18

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

19

25

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

4.358

5.858

0.00

0.00

20

Restringing of existing conductor

Km

4.358

5.858

0.00

0.00

SCHEDULE NO.6 TOTAL

91407.60

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm


(drg.no.ADB/HVDS/EZ-04)

No

15

63

81

1638

103194.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ06)

No

15

63

81

131

8253.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

63

81

251

15813.00

11 KV Pin insulator

No

45

189

243

128

24192.00

11 KV GI Pins

No

45

189

243

71

13419.00

Jointing sleeves suitable for existing conductor.

No

25.2

32.4

96

2419.20

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

63

81

120

7560.00

Galvanized 16mm Stay set complete with turn buckle and anchor
plate (drg. no. ADB/HVDS/ EZ-14)

No

26

10

448

11648.00

Stay clamp(Galvanized flat 50x6mm)

Set

26

10

71

1846.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

143

55

52

7436.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture


1:3:6)

Cmt

0.4

5.2

0.00

12

Removal of existing conductor from LT line.

Ckt Km

7.958

2.6

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

63

81

158

9954.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

63

81

60

3780.00

15

Numbering of pole

No

15

63

81

0.00

16

Binding wire and tape

Kg

17

21.6

13

218.00

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

76

97.20

70

5292.00

18

Galvanized washer

Kg

5.4

95

399.00

19

Straightening of existing leaning poles and its backfilling by


boulders and ramming.

No

28

50

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

23.874

14.604

13287

317213.84

SCHEDULE NO.7 TOTAL

532637.04

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no.


ADB/HVDS/ EZ-13)

No

15

125

89

36.00

4500.00

Shackle insulator(90x75 mm)

No

15

125

89

126.00

15750.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

4.602

0.4

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

4.755

4.97

26826.00

127557.63

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

0.000

6219.00

0.00

GI wire 5 mm for support of cable

Kg

150

1250

890

62.00

77500.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg.
No. ADB/HVDS/
EZ-14)

No

19

23

462.00

8778.00

Stay clamp(Galvanized flat 50x6mm)

Set

19

23

71.00

1349.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

104.5

126.5

52.00

5434.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having
concreting mixture 1:3:6

Cmt

0.2

3.8

4.6

0.00

0.00

No

15

25

0.00

0.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50


x 6 mm with back Patti of flat at end pole for giving supply to pump
consumer. (drg. no. ADB/HVDS/
EZ-12)(only for permant
consumer)

Set

13

MS nut & bolts (assorted size)

Kg

14

Washer

Kg

0.25

89

30

619.00

55091.00

25

17.8

70.00

1750.00

2.08

1.483

95.00

197.60

SCHEDULE NO.8 TOTAL

297907.23

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long


duly drilled holes for top clamp and V-cross arm fitting (if ground
clearances is not sufficient).

No

1408.00

0.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25


M long

No

704.00

0.00

Back clits/clamp for tightening the guarding cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

No

198.00

0.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with
Galvanized nuts 2 Nos. in each bolt

No

41.00

0.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

1892.00

0.00

GI wire 8 SWG for earthing pole

Kg

62.00

0.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

63.00

0.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No


lacing

Kg

16

65.00

0.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no.
ADB/HVDS/ EZ-09)

Set

462.00

0.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

52.00

0.00

11

Stay clamp of Galvanized flat 50x6 mm

No

73.00

0.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

86.00

0.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio
1:3:6

Cmt

0.4

0.00

0.00

14

Galvanized nuts and bolts (assorted size)

Kg

70.00

0.00

15

Galvanized washer

Kg

0.5

95.00

0.00

16

Aluminum binding wire

Kg

0.3

135.00

0.00

17

Aluminum binding tape

Kg

0.3

79.00

0.00

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

60.00

0.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

41.00

0.00

SCHEDULE NO.9 TOTAL

0.00

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

T clamp for jumper

No

180.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

SCHEDULE NO.10 TOTAL

9869.50

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

1503

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M


(53.4 kg) (Drg.no.ADB/EZ-26)

Set

3907

0.00

11KV disc insulator

No.

24

298

0.00

11KV strain hardware

No.

24

73

0.00

11KV pin insulator

No.

128

0.00

11KV GS Pin

No.

54

0.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps
made out of horizontal and cross bracing galvanised angle
50x50x6mm (45Kg) (Drg.no.ADB/EZ-26)

Set

3294

0.00

Galvanised stay set 16mm complete with turn buckle, stay insulator
and anchor plate. (Drg.no.ADB/HDVS/EZ-14)

Set

24

462

0.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm
(1.35Kg)

No.

24

96

0.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

132

52

0.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete
mixture 1:3:6).

Cmt

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture


1:3:6).

Cmt

1.2

4.8

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

0.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

28

39

0.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

0.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

24

77

0.00

17

Numbering of DP

No

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

24

77

0.00

SCHEDULE NO.11 TOTAL

0.00

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps
with optical port

No

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with
optical port

No

300

1019

0.00

297

2661.00

798300.00

SCHEDULE NO.12 TOTAL

798300.00

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

14

1508.00

21112.00

Back filling of pole with boulders and ramming.

No

14

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no.


ADB/HVDS/EZ-4R)

No

14

915.00

12810.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no.


ADB/HVDS/EZ-21)

No

14

237.00

3318.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

14

54.00

756.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm


2.2M (53.4Kg)

Set

14

3919.00

54866.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

84

42

128.00

10752.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

84

42

73.00

6132.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

42

21

305.00

12810.00

10

11KV strain hardware

No

42

21

169.00

7098.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator


and anchor plate. (Drg. no. ADB/HVDS/EZ-14)

No

28

14

440.00

12320.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

28

14

73.00

2044.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

154

77

52.00

8008.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

14

61.00

854.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

49

24.5

164.00

8036.00

16

Aluminium winding wire & tape

Kg.

14

73.00

1022.00

17

Galvanised nuts & bolts with washer

Kg

70

35

82.00

5740.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

14

124.00

1736.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture
1:3:6)

Cmt

0.4

5.6

2.8

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

84

42

13.00

1092.00

21

Numbering of pole

No.

14

0.00

0.00

SCHEDULE NO.13 TOTAL

170506.00

SCHEDULE NO. 14

Bus Bar structure for additional bay on 11 kv side double welded RS


Joist 175 x 85 mm 8.0 M long (328 kg.) with earthing arrangement of
gantry , connected to earth grid through GS flat 50x6 mm
approximately 7.5 running Meters M.S. flat

No

14776

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84


kg.) for bus bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm
Dog.

No

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHEDULE NO.14 TOTAL

SCHEDULE NO. 15

0.00

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor


plate (drg. No. ADB/HVDS/EZ-14)

Set

463

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

12

Back filling of poles with boulders

No.

12

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

15

Danger Boards

No.

12

61

0.00

16

Binding wire and tape

Kg.

62

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

SCHEDULE NO.15 TOTAL

0.00

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE


Cable including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.508

66128.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

10

117.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm


+ 1x35sqmm

No.

60

20

56.00

0.00

Nuts and bolts

Kg.

0.00

3.33

79.00

0.00

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar) as per Drg No. ADB/EZ/72

No.

15

1977.00

0.00

SCHEDULE NO.16 TOTAL

0.00

SCHEDULE NO. 17 (1)


1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable


including 3 % sag(1 PHASE CABLE)

Km.

1.03

0.000

0.000

23792

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per


enclosed Drawing

No.

15

0.00

119

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm


+ 1x35sqmm

No.

30

0.00

54

0.00

Nuts and bolts

Kg.

0.00

73

0.00

Distribution box for connections of existing service line (including


connecting AB, XLPE cable 4x25 Sq.mm from piercing connector to
bus-bar) as per Drg No. ADB/EZ/72

No.

15

0.00

1901

0.00

SCHEDULE NO.17(1) TOTAL

0.00

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

66

1508

99528.00

11 KV Disc Insulator

Nos

396

299

118404.00

11 KV Strain Hardware

Nos

396

124

49104.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

66

463

30558.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

46.2

0.00

Stay clamps

Set

66

73

4818.00

11 KV Top clamp.

Kg

66

147

9702.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

363

52

18876.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

146.52

70

10256.40

10

Washers

Kg

0.08

5.28

95

501.60

11

PG clamps

Nos

396

51

20196.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

132

1412

186384.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

Nos

132

198

26136.00

14

11KV Danger Board

Nos

66

61

4026.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

231

152

35112.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

66

124

8184.00

SCHEDULE NO.18A TOTAL

SCHEDULE NO. 18B

621786.00

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

27

1477

0.00

11 KV Disc Insulator

Nos

240

293

0.00

11 KV Strain Hardware

Nos

240

122

0.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

54

454

0.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

24.3

0.00

Stay clamps

Set

54

72

0.00

11 KV Top clamp.

Kg

51

144

0.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

297

51

0.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

86.535

68

0.00

10

Washers

Kg

0.117

3.159

94

0.00

11

PG clamps

Nos

117

50

0.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)


horizontal cross arm

Nos

73

1412

0.00

13

Back clits/clamp for tightening the horizontal cross arm made up of


Galvanized angle 50x50x6 mm, 200 mm long duly drilled holes for
clamp made up of Galvanized flat 50x6 mm

Nos

73

194

0.00

14

11KV Danger Board

Nos

27

59

0.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

94.5

149

0.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

27

122

0.00

SCHEDULE NO.18B TOTAL

0.00

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri
vector.

No.

7567

0.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

0.00

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq.


mm.

meter

25

181

0.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M


(53.4 kg) (Drg.no.ADB/EZ-26)

Set

3998

0.00

11 KV Disc Insulator

No.

305

0.00

11 KV strain set with hard ware

Set

136

0.00

11 KV Pin Insulator

No.

128

0.00

11 KV G.I.Pin

No.

73

0.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four
back clamps

Set

1242

0.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6
mm)

Set

96

0.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

51

0.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole


and @ 0.2 cmt. per stay

Cmt.

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

0.00

16

Red oxide paint

Ltr.

0.5

68

0.00

17

Aluminium paint

Ltr.

0.5

89

0.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

0.00

19

11 KV danger board
08)

No.

62

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

77

0.00

(Drg. no. ADB/HVDS/ EZ-

SCHEDULE NO.19 TOTAL

0.00

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature


analyzer (LSA) (Offline Microprocessor based distance fault analyzer)
including training for use of LSA at circle level to the officers/staff.

No

GRAND TOTAL OF ALL SCHEDULES

1284464

0.00

6922541

Deduction o

Deductio
Deduction of

Net payabl

TOTAL AM

Total Previous LD Deducted amount


Total Cumulative Amount of 11 KV BARKHEDA Feeder.

Total LD Deductable amount from this bills


Total Cumulative LD Deducted amount

Schedule
Nos

1
Sch-1A
Sch-2A
Sch-3A
Sch-4A
Sch-5A
Sch-7A
Sch-1,2,3,4,5A,
5C,10,13
Sch-8A
Sch-12B

Certificate

Feeder Name

: BARKHEDA

Amount for payment

From ADB funding through LC

Total Plant Amt


Unit I & C
as per actual
charges (Rs.)
installed Qty.

Col.5X6

Total I&C Amt


as per
santioned
estimate

20% of unit EXW of


Total I&C Amt
Total payable
DTR & conductor
as per actual
amount of plant
and 90% of unit EXW
installed Qty.
(Rs)
of rest of plant (Rs)

From C/P through


MPPKVVCL

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

612752.00

5412.51

86600.16

75775.14

8753.60

122550.40

4871.26

68197.63

14720.00

640.07

10241.12

6400.70

1324.80

13248.00

576.06

5760.63

9800.00

64.37

1029.92

901.18

630.00

8820.00

57.93

811.06

854.00

4.53

72.48

63.42

54.90

768.60

4.08

57.08

58338.00

117.86

5657.28

4950.12

1250.10

52504.20

106.07

4455.11

1680.00

9.97

478.56

418.74

36.00

1512.00

8.97

376.87

5866.00

31.73

507.68

444.22

377.10

5279.40

28.56

399.80

854.00

4.53

72.48

63.42

54.90

768.60

4.08

57.08

16674.00

96.1

4612.80

4036.20

357.30

15006.60

86.49

3632.58

5250.00

30.83

1479.84

1294.86

112.50

4725.00

27.75

1165.37

3024.00

17.23

827.04

723.66

64.80

2721.60

15.51

651.29

16828.00

253.85

8123.20

7107.80

540.90

15145.20

228.47

6397.02

12824.00

58.93

1885.76

1650.04

412.20

11541.60

53.04

1485.04

1484.00

19.95

638.40

558.60

47.70

1335.60

17.96

502.74

12040.00

176.79

5657.28

4950.12

387.00

10836.00

159.11

4455.11

33110.00

29.92

5265.92

4607.68

193.50

29799.00

26.93

4146.91

2632.00

8.16

261.12

228.48

84.60

2368.80

7.34

205.63

4480.00

9.97

1276.16

1116.64

36.00

4032.00

8.97

1004.98

13328.00

4.53

1014.72

887.88

61.20

11995.20

4.08

799.09

1316.00

4.53

72.48

63.42

84.60

1184.40

4.08

57.08

0.00

4397.10

28141.44

24623.76

0.00

0.00

3957.39

22161.38

0.00

4397.10

35176.80

30779.70

0.00

0.00

3957.39

27701.73

135282.00

1082.50

17320.00

15155.00

8696.70

121753.80

974.25

13639.50

3640.00

2.72

870.40

761.60

2.60

728.00

2.45

685.44

6720.00

116.95

1871.20

1637.30

432.00

6048.00

105.26

1473.57

1960.00

9.97

558.32

488.53

36.00

1764.00

8.97

439.68

8190.00

3.63

2613.60

2286.90

11.70

7371.00

3.27

2058.21

0.00

359.02

22977.28

20105.12

0.00

0.00

323.12

18094.61

245303.44

212080.23

24042.70

453807.00

15628.82

190872.21

983646.00

228588.00

5412.51

21650.04

32475.06

7619.60

45717.60

4871.26

29227.55

2946.00

640.07

2560.28

1280.14

1325.70

2651.40

576.06

1152.13

4200.00

64.37

257.48

386.22

630.00

3780.00

57.93

347.60

366.00

4.53

18.12

27.18

54.90

329.40

4.08

24.46

25020.00

117.86

1414.32

2121.48

1251.00

22518.00

106.07

1909.33

720.00

9.97

119.64

179.46

36.00

648.00

8.97

161.51

2514.00

31.73

126.92

190.38

377.10

2262.60

28.56

171.34

366.00

4.53

18.12

27.18

54.90

329.40

4.08

24.46

7146.00

96.1

1153.20

1729.80

357.30

6431.40

86.49

1556.82

2250.00

30.83

369.96

554.94

112.50

2025.00

27.75

499.45

1296.00

17.23

206.76

310.14

64.80

1166.40

15.51

279.13

7212.00

80.69

645.52

968.28

540.90

6490.80

72.62

871.45

5496.00

64.37

514.96

772.44

412.20

4946.40

57.93

695.20

636.00

12.69

101.52

152.28

47.70

572.40

11.42

137.05

5160.00

176.79

1414.32

2121.48

387.00

4644.00

159.11

1909.33

3366.00

29.92

1316.48

1974.72

45.90

3029.40

26.93

1777.25

1128.00

8.16

65.28

97.92

84.60

1015.20

7.34

88.13

2448.00

12.69

406.08

609.12

45.90

2203.20

11.42

548.21

5712.00

4.53

253.68

380.52

61.20

5140.80

4.08

342.47

564.00

4.53

18.12

27.18

84.60

507.60

4.08

24.46

0.00

4397.1

7035.36

10553.04

0.00

0.00

3957.39

9497.74

0.00

4397.1

8794.20

13191.30

0.00

0.00

3957.39

11872.17

51174.00

934.72

3738.88

5608.32

7676.10

46056.60

841.25

5047.49

1560.00

2.72

217.60

326.40

2.60

312.00

2.45

293.76

2880.00

116.95

467.80

701.70

432.00

2592.00

105.26

631.53

840.00

9.97

139.58

209.37

36.00

756.00

8.97

188.43

3510.00

3.63

653.40

980.10

11.70

3159.00

3.27

882.09

0.00

359.02

4308.24

6462.36

0.00

0.00

323.12

5816.12

367098.00

57985.86

84418.51

21752.20

169284.60

15340.78

75976.66

1007032.00

5412.51

108250.20

124487.73

8756.80

201406.40

4871.26

112038.96

33879.00

640.07

12801.40

14721.61

1325.70

30491.10

576.06

13249.45

17500.00

64.37

1287.40

1609.25

630.00

15750.00

57.93

1448.33

1525.00

4.53

90.60

113.25

54.90

1372.50

4.08

101.93

95910.00

117.86

7071.60

8132.34

1251.00

86319.00

106.07

7319.11

2760.00

9.97

598.20

687.93

36.00

2484.00

8.97

619.14

9637.00

31.73

634.60

729.79

377.10

8673.30

28.56

656.81

1403.00

4.53

90.60

104.19

54.90

1262.70

4.08

93.77

27393.00

96.1

5766.00

6630.90

357.30

24653.70

86.49

5967.81

20148.00

70.72

4243.20

4879.68

262.80

18133.20

63.65

4391.71

4968.00

17.23

1033.80

1188.87

64.80

4471.20

15.51

1069.98

27646.00

80.69

3227.60

3711.74

540.90

24881.40

72.62

3340.57

21068.00

64.37

2574.80

2961.02

412.20

18961.20

57.93

2664.92

2438.00

12.69

507.60

583.74

47.70

2194.20

11.42

525.37

19872.00

176.79

7071.60

8132.34

388.80

17884.80

159.11

7319.11

54648.00

29.92

6582.40

7569.76

194.40

49183.20

26.93

6812.78

4324.00

8.16

326.40

375.36

84.60

3891.60

7.34

337.82

7360.00

9.97

1595.20

1834.48

36.00

6624.00

8.97

1651.03

22218.00

4.53

1268.40

1458.66

62.10

19996.20

4.08

1312.79

2162.00

4.53

90.60

104.19

84.60

1945.80

4.08

93.77

0.00

4397.1

35176.80

40453.32

0.00

0.00

3957.39

36407.99

0.00

4397.1

43971.00

50566.65

0.00

0.00

3957.39

45509.99

223445.00

1082.5

21650.00

24897.50

8743.50

201100.50

974.25

22407.75

5980.00

3.63

1452.00

1669.80

2.60

1196.00

3.27

1502.82

11086.00

116.95

2339.00

2689.85

433.80

9977.40

105.26

2420.87

3220.00

9.97

697.90

802.59

36.00

2898.00

8.97

722.33

13455.00

3.63

3267.00

3757.05

11.70

12109.50

3.27

3381.35

0.00

359.02

28721.60

33029.84

0.00

0.00

323.12

29726.86

302387.50

347883.43

24250.20

767860.90

15508.05

313095.08

1641077.00

305648.00

5412.51

75775.14

43300.08

7641.20

61129.60

4871.26

38970.07

10339.00

640.07

8960.98

4480.49

1329.30

9305.10

576.06

4032.44

7020.00

64.37

901.18

643.70

631.80

6318.00

57.93

579.33

610.00

4.53

63.42

45.30

54.90

549.00

4.08

40.77

33456.00

117.86

4950.12

2828.64

1254.60

30110.40

106.07

2545.78

960.00

9.97

418.74

239.28

36.00

864.00

8.97

215.35

3360.00

31.73

444.22

253.84

378.00

3024.00

28.56

228.46

488.00

4.53

63.42

36.24

54.90

439.20

4.08

32.62

9552.00

97.01

4074.42

2328.24

358.20

8596.80

87.31

2095.42

7032.00

71.62

3008.04

1718.88

263.70

6328.80

64.46

1546.99

1728.00

17.23

723.66

413.52

64.80

1555.20

15.51

372.17

9648.00

80.69

2259.32

1291.04

542.70

8683.20

72.62

1161.94

7344.00

64.37

1802.36

1029.92

413.10

6609.60

57.93

926.93

848.00

12.69

355.32

203.04

47.70

763.20

11.42

182.74

6896.00

176.79

4950.12

2828.64

387.90

6206.40

159.11

2545.78

4488.00

29.92

4607.68

2632.96

45.90

4039.20

26.93

2369.66

1504.00

8.16

228.48

130.56

84.60

1353.60

7.34

117.50

3264.00

12.69

1421.28

812.16

45.90

2937.60

11.42

730.94

7728.00

4.53

887.88

507.36

62.10

6955.20

4.08

456.62

752.00

4.53

63.42

36.24

84.60

676.80

4.08

32.62

0.00

4397.1

24623.76

14070.72

0.00

0.00

3957.39

12663.65

0.00

4397.1

30779.70

17588.40

0.00

0.00

3957.39

15829.56

68424.00

934.72

13086.08

7477.76

7697.70

61581.60

841.25

6729.98

2080.00

3.63

1016.40

580.80

2.60

416.00

3.27

522.72

3848.00

116.95

1637.30

935.60

432.90

3463.20

105.26

842.04

1120.00

9.97

488.53

279.16

36.00

1008.00

8.97

251.24

4680.00

3.63

2286.90

1306.80

11.70

4212.00

3.27

1176.12

0.00

359.02

15078.84

8616.48

0.00

0.00

323.12

7754.83

204956.71

116615.85

21962.80

237125.70

15379.13

104954.27

502817.00

175632.00

5412.51

27062.55

21650.04

8781.60

35126.40

4871.26

19485.04

0.00

7887.58

39437.90

31550.32

0.00

0.00

7098.82

28395.29

16728.00

117.86

1767.90

1414.32

1254.60

15055.20

106.07

1272.89

480.00

9.97

149.55

119.64

36.00

432.00

8.97

107.68

4776.00

97.01

1455.15

1164.12

358.20

4298.40

87.31

1047.71

38776.00

1082.5

5412.50

4330.00

8724.60

34898.40

974.25

3897.00

1040.00

3.63

363.00

290.40

2.60

208.00

3.27

261.36

1104.00

4.53

90.60

72.48

62.10

993.60

4.08

65.23

188.00

4.53

11.33

9.06

84.60

169.20

4.08

8.15

1120.00

9.97

348.95

279.16

36.00

1008.00

8.97

251.24

472.00

4.53

45.30

36.24

53.10

424.80

4.08

32.62

2340.00

3.63

816.75

653.40

11.70

2106.00

3.27

588.06

0.00

359.02

7180.40

5744.32

0.00

0.00

323.12

5169.89

84141.88

67313.5

19405.10

94720.00

13497.54

60582.15

242656

0.00

7887.58

0.00

0.00

0.00

0.00

7098.82

0.00

54366.00

117.86

4596.54

4596.54

1254.60

48929.40

106.07

4136.89

1560.00

9.97

388.83

388.83

36.00

1404.00

8.97

349.95

15522.00

97.01

3783.39

3783.39

358.20

13969.80

87.31

3405.05

126022.00

1082.5

14072.5

14072.5

8724.60

113419.80

974.25

12665.25

3380.00

3.63

943.80

943.80

2.60

676.00

3.27

849.42

3588.00

4.53

235.56

235.56

62.10

3229.20

4.08

212.00

611.00

4.53

29.45

29.45

84.60

549.90

4.08

26.50

3640.00

9.97

907.27

907.27

36.00

3276.00

8.97

816.54

1534.00

4.53

117.78

117.78

53.10

1380.60

4.08

106.00

7605.00

3.63

2123.55

2123.55

11.70

6844.50

3.27

1911.20

0.00

359.02

18669.04

32670.82

0.00

0.00

323.12

29403.74

45867.71

59869.49

10623.50

193679.20

1527.46

53882.54

217828.00

29082.00

1082.5

21650

3247.5

8724.60

26173.80

974.25

2922.75

85530.00

934.72

9347.2

7697.70

76977.00

841.25

8412.48

114612.00

21650

12594.7

16422.30

103150.80

1815.50

11335.23

43470.00

391.66

10574.82

10574.82

1449.00

39123.00

352.49

9517.34

3483.00

31.73

856.71

856.71

116.10

3134.70

28.56

771.04

6669.00

59.84

1615.68

1615.68

222.30

6002.10

53.86

1454.11

25750.00

30.83

2497.23

6350.98

112.50

23175.00

27.75

5715.88

14420.00

17.23

1395.63

3549.38

63.00

12978.00

15.51

3194.44

1015.20

22.67

244.84

244.84

84.60

913.68

20.40

220.35

3186.00

29.01

783.27

783.27

106.20

2867.40

26.11

704.94

4400.00

176.79

2121.48

1767.90

396.00

3960.00

159.11

1591.11

700.00

8.16

97.92

81.60

63.00

630.00

7.34

73.44

2805.00

12.69

837.54

697.95

45.90

2524.50

11.42

628.16

0.00

4397.1

10553.04

8794.20

0.00

0.00

3957.39

7914.78

4212.00

38.08

1028.16

1028.16

140.40

3790.80

34.27

925.34

1593.00

4.53

122.31

122.31

53.10

1433.70

4.08

110.08

0.00

19.95

538.65

538.65

0.00

0.00

17.96

484.79

93.60

2.72

19.58

19.58

11.70

84.24

2.45

17.63

2235.60

4.53

146.77

146.77

62.10

2012.04

4.08

132.09

169.20

4.53

8.15

8.15

84.60

152.28

4.08

7.34

0.00

407.98

7751.62

10199.50

0.00

0.00

367.18

9179.55

0.00

4079.78

17779.68

23899.35

0.00

0.00

3671.80

21509.42

0.00

5893.02

25681.78

34521.31

0.00

0.00

5303.72

31069.18

84654.86

105801.11

3010.50

102781.44

14069.55

95221.01

114201.60

132678.00

436.08

27473.04

35322.48

1474.20

119410.20

392.47

31790.23

10611.00

35.36

2227.68

2864.16

117.90

9549.90

31.82

2577.74

20331.00

67.09

4226.67

5434.29

225.90

18297.90

60.38

4890.86

31104.00

34.45

6511.05

8371.35

115.20

27993.60

31.01

7534.22

17253.00

19.04

3598.56

4626.72

63.90

15527.70

17.14

4164.05

3110.40

25.39

639.83

822.64

86.40

2799.36

22.85

740.37

9720.00

31.73

1998.99

2570.13

108.00

8748.00

28.56

2313.12

4480.00

176.79

4596.54

1767.90

403.20

4032.00

159.11

1591.11

710.00

8.16

212.16

81.60

63.90

639.00

7.34

73.44

2860.00

13.6

1944.80

748.00

46.80

2574.00

12.24

673.20

0.00

4397.1

22864.92

8794.20

0.00

0.00

3957.39

7914.78

0.00

4079.78

32466.89

10607.43

0.00

0.00

3671.80

9546.69

12798.00

41.7

2627.10

3377.70

142.20

11518.20

37.53

3039.93

4860.00

4.53

285.39

366.93

54.00

4374.00

4.08

330.24

0.00

19.95

1256.85

1615.95

0.00

0.00

17.96

1454.36

280.80

3.63

60.98

78.41

11.70

252.72

3.27

70.57

6804.00

4.53

342.47

440.32

63.00

6123.60

4.08

396.28

513.00

4.53

19.03

24.46

85.50

461.70

4.08

22.02

0.00

407.98

11423.44

20399.00

0.00

0.00

367.18

18359.10

194043.35

3537.62

84457.14

51663.40

2657.40

38808.67

3183.86

46497.06

209233.53

159977.07

5719.20

271110.55

12014.14

143979.36

452156.55

3204.00

9.97

1246.25

887.33

32.40

2883.60

8.97

798.60

11214.00

33.54

4192.50

2985.06

113.40

10092.60

30.19

2686.55

0.00

7969.17

36674.12

3187.67

0.00

0.00

7172.25

2868.90

133298.39

3173.16

15088.38

15767.43

5365.20

26659.68

2855.84

14190.69

0.00

1813.24

0.00

0.00

1243.80

0.00

1631.92

0.00

55180.00

16.32

20400.00

14524.80

55.80

49662.00

14.69

13072.32

10626.00

176.79

3359.01

4066.17

415.80

9563.40

159.11

3659.55

1633.00

8.16

155.04

187.68

63.90

1469.70

7.34

168.91

6578.00

13.6

1421.20

1720.40

46.80

5920.20

12.24

1548.36

0.00

4397.1

16708.98

20226.66

0.00

0.00

3957.39

18203.99

0.00

407.98

6119.70

10199.50

0.00

0.00

367.18

9179.55

18570.00

165

14685.00

4950.00

557.10

16713.00

148.50

4455.00

1246.00

4.53

113.25

80.63

63.00

1121.40

4.08

72.57

140.89

4.53

9.42

6.72

85.50

126.80

4.08

6.05

120172.85

78790.05

8042.70

124212.38

16373.78

70911.05

241690.28

7040.00

374.43

0.00

1872.15

1267.20

6336.00

336.99

1684.94

0.00

187.67

0.00

0.00

633.60

0.00

168.90

0.00

0.00

52.58

0.00

0.00

178.20

0.00

47.32

0.00

0.00

10.88

0.00

0.00

36.90

0.00

9.79

0.00

0.00

504.08

0.00

0.00

1702.80

0.00

453.67

0.00

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

0.00

17.23

0.00

0.00

56.70

0.00

15.51

0.00

0.00

17.23

0.00

0.00

58.50

0.00

15.51

0.00

0.00

176.79

0.00

0.00

415.80

0.00

159.11

0.00

0.00

8.16

0.00

0.00

46.80

0.00

7.34

0.00

0.00

19.04

0.00

0.00

65.70

0.00

17.14

0.00

0.00

22.67

0.00

0.00

77.40

0.00

20.40

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

4.53

0.00

0.00

63.00

0.00

4.08

0.00

0.00

4.53

0.00

0.00

85.50

0.00

4.08

0.00

0.00

36.26

0.00

0.00

121.50

0.00

32.63

0.00

0.00

20.85

0.00

0.00

71.10

0.00

18.77

0.00

0.00

4.53

0.00

0.00

54.00

0.00

4.08

0.00

0.00

10.88

0.00

0.00

36.90

0.00

9.79

0.00

1872.15

5027.40

6336.00

5297.18

1684.94

7040.00

6385.00

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

297.00

26.29

78.87

78.87

89.10

267.30

23.66

70.98

558.00

49.86

149.58

149.58

167.40

502.20

44.87

134.62

620.00

82.5

165.00

165.00

279.00

558.00

74.25

148.50

220.00

29.01

58.02

58.02

99.00

198.00

26.11

52.22

504.00

4.53

31.71

31.71

64.80

453.60

4.08

28.54

49.50

4.53

2.27

2.27

89.10

44.55

4.08

2.04

1080.00

48.05

288.30

288.30

162.00

972.00

43.25

259.47

156.00

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

9869.50

12024.00

640.07

0.00

5120.56

1352.70

10821.60

576.06

4608.50

15628.00

1040.8

0.00

4163.20

3516.30

14065.20

936.72

3746.88

7152.00

79.78

0.00

1914.72

268.20

6436.80

71.80

1723.25

1752.00

19.04

0.00

456.96

65.70

1576.80

17.14

411.26

1024.00

34.45

0.00

275.60

115.20

921.60

31.01

248.04

432.00

14.51

0.00

116.08

48.60

388.80

13.06

104.47

13176.00

280.15

0.00

1120.60

2964.60

11858.40

252.14

1008.54

11088.00

176.79

0.00

4242.96

415.80

9979.20

159.11

3818.66

2304.00

8.16

0.00

195.84

86.40

2073.60

7.34

176.26

6864.00

13.6

0.00

1795.20

46.80

6177.60

12.24

1615.68

0.00

4397.1

0.00

17588.40

0.00

0.00

3957.39

15829.56

0.00

4397.1

0.00

21106.08

0.00

0.00

3957.39

18995.47

496.00

32.64

0.00

130.56

111.60

446.40

29.38

117.50

1092.00

15.41

0.00

431.48

35.10

982.80

13.87

388.33

240.00

4.53

0.00

18.12

54.00

216.00

4.08

16.31

1848.00

4.53

0.00

108.72

69.30

1663.20

4.08

97.85

0.00

19.945

0.00

79.78

0.00

0.00

17.95

71.80

1848.00

19.95

0.00

478.80

69.30

1663.20

17.96

430.92

59343.66

9219.60

69271.20

10078.70

53409.29

76968.00

0.00

271.08

0.00

0.00

203.80

0.00

243.97

0.00

790317.00

403.45

121035.00

119824.65

532.20

158063.40

363.11

107842.19

121035

119824.65

736

158063.4

607.077

107842.185

790317.00

10556.00

640.07

8960.98

4480.49

1357.20

9500.40

576.06

4032.44

0.00

326.38

4569.32

2284.66

0.00

0.00

293.74

2056.19

6405.00

117.86

1650.04

825.02

823.50

5764.50

106.07

742.52

1659.00

16.32

228.48

114.24

213.30

1493.10

14.69

102.82

378.00

4.53

63.42

31.71

48.60

340.20

4.08

28.54

27433.00

320.04

4480.56

2240.28

3527.10

24689.70

288.04

2016.25

5376.00

34.45

2893.80

1446.90

115.20

4838.40

31.01

1302.21

3066.00

19.95

1675.80

837.90

65.70

2759.40

17.96

754.11

6405.00

81.6

3427.20

1713.60

274.50

5764.50

73.44

1542.24

3549.00

45.33

1903.86

951.93

152.10

3194.10

40.80

856.74

6160.00

176.79

4950.12

2475.06

396.00

5544.00

159.11

2227.55

1022.00

8.16

228.48

114.24

65.70

919.80

7.34

102.82

4004.00

13.6

2094.40

1047.20

46.80

3603.60

12.24

942.48

488.00

4.53

63.42

36.24

54.90

439.20

4.08

32.62

4018.00

43.52

2132.48

1066.24

147.60

3616.20

39.17

959.62

0.00

19.95

279.30

0.00

65.70

0.00

17.96

0.00

2870.00

4.53

317.10

158.55

73.80

2583.00

4.08

142.70

992.00

32.64

456.96

261.12

111.60

892.80

29.38

235.01

0.00

4397.1

24623.76

12311.88

0.00

0.00

3957.39

11080.69

546.00

3.63

304.92

152.46

2.60

109.20

3.27

137.21

0.00

19.95

279.30

139.65

0.00

0.00

17.96

125.69

65583.7

32689.37

7541.90

76052.10

5697.84

29420.43

84927.00

0.00

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

0.00

33593.02

18708.98

0.00

9504.16

59515.20

30233.72

16838.08

8553.75

1170.00

33.54

0.00

335.40

105.30

1053.00

30.19

301.86

1120.00

16.32

0.00

326.40

50.40

1008.00

14.69

293.76

263.07

22.67

0.00

75.49

71.10

236.76

20.40

67.94

9885.00

559.38

0.00

2796.90

1779.30

8896.50

503.44

2517.21

13038.35

61521.30

41427.98

17406.80

11734.52

0.00

0.00

21412.80

0.00

6057.66

0.00

46031.09

0.00

6730.73

0.00

33.54

0.00

0.00

107.10

0.00

30.19

0.00

0.00

15.41

0.00

0.00

48.60

0.00

13.87

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

537.62

0.00

0.00

1710.90

0.00

483.86

0.00

0.00

0.00

23345.10

0.00

6604.34

0.00

0.00

0.00

640.07

42244.62

0.00

1357.20

0.00

576.06

0.00

0.00

84.32

33390.72

0.00

269.10

0.00

75.89

0.00

0.00

35.36

14002.56

0.00

111.60

0.00

31.82

0.00

0.00

176.79

11668.14

0.00

416.70

0.00

159.11

0.00

0.00

4397.1

203146.02

0.00

0.00

0.00

3957.39

0.00

0.00

8.16

538.56

0.00

65.70

0.00

7.34

0.00

0.00

41.7

2752.20

0.00

132.30

0.00

37.53

0.00

0.00

14.51

5267.13

0.00

46.80

0.00

13.06

0.00

0.00

4.53

663.74

0.00

63.00

0.00

4.08

0.00

0.00

4.53

23.92

0.00

85.50

0.00

4.08

0.00

0.00

14.51

5745.96

0.00

45.90

0.00

13.06

0.00

0.00

73.44

9694.08

0.00

1270.80

0.00

66.10

0.00

0.00

56.21

7419.72

0.00

178.20

0.00

50.59

0.00

0.00

4.53

298.98

0.00

54.90

0.00

4.08

0.00

0.00

19.95

4608.45

0.00

136.80

0.00

17.96

0.00

0.00

35.36

2333.76

0.00

111.60

0.00

31.82

0.00

343798.56

4346.10

0.00

5049.96

0.00

0.00

39879.00

640.07

0.00

17281.89

1329.30

35891.10

576.06

15553.70

70320.00

76.16

0.00

18278.40

263.70

63288.00

68.54

16450.56

29280.00

31.73

0.00

7615.20

109.80

26352.00

28.56

6853.68

190279

24516.00

176.79

0.00

9546.66

408.60

22064.40

159.11

8591.99

0.00

4397.1

0.00

106849.53

0.00

0.00

3957.39

96164.58

3888.00

8.16

0.00

440.64

64.80

3499.20

7.34

396.58

7344.00

37.17

0.00

1895.67

129.60

6609.60

33.45

1706.10

15147.00

13.6

0.00

4039.20

45.90

13632.30

12.24

3635.28

5884.38

4.53

0.00

392.00

61.20

5295.94

4.08

352.80

296.95

4.53

0.00

14.31

84.60

267.25

4.08

12.88

5850.00

12.69

0.00

1484.73

45.00

5265.00

11.42

1336.26

103076.00

73.44

0.00

5361.12

1270.80

92768.40

66.10

4825.01

14162.00

49.86

0.00

3639.78

174.60

12745.80

44.87

3275.80

1593.00

4.53

0.00

122.31

53.10

1433.70

4.08

110.08

14080.50

19.95

0.00

1885.28

134.10

12672.45

17.96

1696.75

3294.00

31.73

0.00

856.71

109.80

2964.60

28.56

771.04

0.00

179703.43

4284.90

304749.74

5023.84

161733.09

338610.83

0.00

932

0.00

0.00

1513.40

0.00

838.80

0.00

0.00

588.4

0.00

0.00

5692.50

0.00

529.56

0.00

0.00

52.58

0.00

0.00

162.90

0.00

47.32

0.00

0.00

608.34

0.00

0.00

7126.20

0.00

547.51

0.00

0.00

313.69

0.00

0.00

3598.20

0.00

282.32

0.00

0.00

87.94

0.00

0.00

274.50

0.00

79.15

0.00

0.00

38.95

0.00

0.00

122.40

0.00

35.06

0.00

0.00

37.17

0.00

0.00

115.20

0.00

33.45

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

359.02

0.00

0.00

1117.80

0.00

323.12

0.00

0.00

176.79

0.00

0.00

396.00

0.00

159.11

0.00

0.00

8.16

0.00

0.00

86.40

0.00

7.34

0.00

0.00

14.51

0.00

0.00

45.90

0.00

13.06

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

38.08

0.00

0.00

117.90

0.00

34.27

0.00

0.00

19.95

0.00

0.00

61.20

0.00

17.96

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

11.79

0.00

0.00

37.80

0.00

10.61

0.00

0.00

4.53

0.00

0.00

55.80

0.00

4.08

0.00

0.00

4.53

0.00

0.00

69.30

0.00

4.08

0.00

0.00

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

1908819

1653863

857764

3182406

515970

1488477

0.00

0.00

295217.59

6231546

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

33077.26

Deduction of VAT @ 2% on Gross Amt. of Bill

124630.92

33077.26

Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

62315.46

16538.63

Net payable amount for 11 KV BARKHEDA Feeder

2995459.97

1405783.66

Deductible L.D. if any

467088.00

Net Amount Paid to Contractor

2528371.97

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

1405783.66
3934156

5817101

Net previous payable amount

61195805

467088

Net present payable amount

3934156

6284189

Net Cumulative amount

65129960

Total 100% value of DTR & conductor installed in above feeder


Schedule
Nos

Particulars

Unit

Qty

Ex-works
Cost per unit
Rs.

100% Gross
Value of
Transformer,
Conductor,Met
er & Cable
Rs.

Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase
distribution transformer on single pole tangent location.

Nos

14

43768

612752.00

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole tangent location.

Nos

38098

228588.00

Sch-3A

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase


distribution transformer on single pole end location.

Nos

23

43784

1007032.00

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoor 3 phase


distribution transformer on single pole end location.

Nos

38206

305648.00

Nos

43908

175632.00

Kms

14.60

13287.00

194043.35

Mtr

1414

13

18382.00

Sch-5A
Sch-7A
Sch-1,2,3,4,5A,
5C,10,13

25 KVA 11/0.4 KV Aluminum wound conventional type outdoor 3 phase


distribution transformer after removal of existing 63 KVA 11/0.4 KV and
above
capacity
transformers
Conversion
of LT
line 3 phaseon
toexisting
11 KV 3 D.P.
phase line on existing pole and
replacement of existing damaged conductor by AAA conductor 34 sq mm
weasel
AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4 core unarmored


6 sq. mm & 2 core unarmored 2.5 sq mm.

Kms

4.969

26826.000

133298.39

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical
port along with poly carbonate enclosure.

Nos

297

2661

790317.00

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

3465692.74
2765853.11

70

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
BHATIYAGARH

11kV Feeder Name

MAGRON/ANJANI

Format of Bill on operational acceptance of 11kV MAGRON/ANJANI Feeder

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

35

35

43768.00

1531880.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

35

1472.00

51520.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

35

35

700.00

24500.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

35

35

61.00

2135.00

11 KV DO fuse unit.

No

105

105

1389.00

145845.00

11 KV DO fuse wire 1.5 amp.

No

105

105

40.00

4200.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

35

35

419.00

14665.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

35

35

61.00

2135.00

11 KV L.A.

No

105

105

397.00

41685.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

11 KV pin insulator

No

105

105

125.00

13125.00

11 KV GI Pin

No

105

105

72.00

7560.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

70

70

601.00

42070.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

70

70

458.00

32060.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

70

70

53.00

3710.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

70

70

430.00

30100.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

385

385

215.00

82775.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

70

70

94.00

6580.00

14

GI wire 8 SWG.

Kg

280

50

40.00

11200.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

490

490

68.00

33320.00

16

Galvanized washer

Kg

35

35

94.00

3290.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

14

14

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

17.5

17.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

35

35

9663.00

338205.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

700

700

13.00

9100.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

35

35

480.00

16800.00

22

Barbed wire

Kg

3.5

122.5

122.5

40.00

4900.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1575

1575

13.00

20475.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

140

140

0.00

0.00

SCHEDULE NO.1 TOTAL

2473835.00

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

38098

342882.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

1473

13257.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

700

6300.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

61

549.00

11 KV DO fuse unit.

No

27

27

1390

37530.00

11 KV DO fuse wire 1 amp.

No

27

27

40

1080.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

419

3771.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

61

549.00

11 KV L.A.

No

27

27

397

10719.00

11 KV PIN insulator

No

27

27

125

3375.00

11 KV GI Pin

No

27

27

72

1944.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

18

18

601

10818.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

18

18

458

8244.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

18

18

53

954.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

18

18

430

7740.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

99

99

51

5049.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

18

18

94

1692.00

14

GI wire 8 SWG.

Kg

72

50

51

3672.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

126

126

68

8568.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

16

Galvanized washer

17

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Kg

94

846.00

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

3.6

3.6

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

4.5

4.5

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

8529

76761.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

180

180

13

2340.00

Set

480

4320.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

31.5

31.5

40

1260.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

405

405

13

5265.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

27

27

0.00

SCHEDULE NO.2 TOTAL

559485.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

41

46

43784.00

1795144.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

41

1473.00

60393.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

41

46

700.00

28700.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

41

46

61.00

2501.00

11 KV DO fuse unit.

No

123

138

1390.00

170970.00

11 KV DO fuse wire 1.5 Amp.

No

123

138

40.00

4920.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

41

46

419.00

17179.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

41

46

61.00

2501.00

11 KV L.A.

No

123

138

397.00

48831.00

11 KV disc insulator

No

123

138

292.00

35916.00

11 KV strain hardware

No

123

138

72.00

8856.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

82

92

601.00

49282.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

82

92

458.00

37556.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

82

92

53.00

4346.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

82

92

432.00

35424.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

451

506

216.00

97416.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

82

92

94.00

7708.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

14

GI wire 8 SWG.

Kg

328

50

40.00

13120.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

574

644

69.00

39606.00

16

Galvanized washer

Kg

41

46

94.00

3854.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

16.4

18.4

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

20.5

23

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

41

46

9715.00

398315.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

820

920

13.00

10660.00

Set

41

46

482.00

19762.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

143.5

161

40.00

5740.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1845

2070

13.00

23985.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

164

184

0.00

0.00

SCHEDULE NO.3 TOTAL

2922685.00

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

(conventional type) out door

No

38206.00

267442.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

1477.00

10339.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

11

702.00

4914.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

3
1

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11

61.00

427.00

11 KV DO fuse unit.

No

21

21

1394.00

29274.00

11 KV DO fuse wire 1 Amp.

No

21

21

40.00

840.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

420.00

2940.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

61.00

427.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

11 KV L.A.

No

21

21

398.00

8358.00

11 KV disc insulator

No

21

21

293.00

6153.00

11 KV strain hardware

No

21

21

72.00

1512.00

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

14

16

603.00

8442.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

14

16

459.00

6426.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

14

16

53.00

742.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

14

14

431.00

6034.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

77

77

51.00

3927.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

14

14

94.00

1316.00

14

GI wire 8 SWG.

Kg

56

50

51.00

2856.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

98

98

69.00

6762.00

16

Galvanized washer

Kg

94.00

658.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

2.8

2.8

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

3.5

3.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

8553.00

59871.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

140

140

13.00

1820.00

Set

481.00

3367.00

Kg

3.5

24.5

24.5

40.00

980.00

10

21
22

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)


Barbed wire

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

23

HT tape to cover the LT bushing of DTR

Mtr

45

315

315

13.00

4095.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

21

21

0.00

0.00

SCHEDULE NO.4 TOTAL

439922.00

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

43908

395172.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

0.00

11 KV DO fuse unit.

No

27

27

1394

37638.00

11 KV DO fuse wire 1.5 Amp.

No

27

27

40

1080.00

11 KV LA

No

27

27

398

10746.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

9694

87246.00

Mtr

20

180

180

13

2340.00

Kg

36

36

69

2484.00

Galvanized washer

Kg

0.5

4.5

4.5

94

423.00

10

Barbed wire

Kg

63

63

40

2520.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

18

18

59

1062.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

405

405

13

5265.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

36

36

0.00

0.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

SCHEDULE NO.5 TOTAL

545976

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

10

11

0.00

41820.00

SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

30

33

1394

11 Kv Do Fuse Wire 1.5 Amp.

No

30

33

40

1200.00

11 Kv L.A.

No

30

33

398

11940.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

10

9694

96940.00

Mtr

20

200

220

13

2600.00

Kg

40

44

69

2760.00

Galvanized washer

Kg

0.5

5.5

94

470.00

Barbed wire

Kg

70

77

40

2800.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

20

22

59

1180.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

450

495

13

5850.00

11

consumer indexing

Nos

40

16

0.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

SCHEDULE NO.5C TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

167560.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

SCHEDULE NO. 5D
1

`Additional LT Distribution box (25 KVA)

Set

17

9694

164798.00

`Additional LT Distribution box (16 KVA)

Set

15

8553

0.00

17

15

18247

164798.00

SCHEDULE NO.5D TOTAL

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

224

120

1610.00

360640.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

224

120

129.00

28896.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

224

120

247.00

55328.00

11 KV Pin insulator

No

45

672

567

125.00

84000.00

11 KV GI Pins

No

45

672

567

70.00

47040.00

Jointing sleeves suitable for existing conductor.

No

89.6

94.00

8422.40

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

239

120

118.00

28202.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

64

21

440.00

28160.00

Stay clamp(Galvanized flat 50x6mm)

Set

64

21

70.00

4480.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

352

115.5

51.00

17952.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

12.8

4.2

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

224

120

156.00

34944.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

224

120

59.00

13216.00

14

Numbering of pole

No

15

224

0.00

0.00

15

Binding wire and tape

Kg

59.73

32.00

13.00

776.53

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

268.8

144

69.00

18547.20

17

Galvanized washer

Kg

14.93

8.000

94.00

1403.73

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

19
20

Total Plant Amt as


per santioned
estimate

Col.4X6
7

No

111

125

0.00

0.00

Removal of existing conductor from LT line.

Ckt. Km

13.848

17.761

0.00

0.00

Restringing of existing conductor

Ckt. Km

13.848

17.761

0.00

0.00

SCHEDULE NO.6 TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

732007.86

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

108

78

1638

176904.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

108

78

131

14148.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

108

78

251

27108.00

11 KV Pin insulator

No

45

324

234

128

41472.00

11 KV GI Pins

No

45

324

234

71

23004.00

Jointing sleeves suitable for existing conductor.

No

43.2

96

4147.20

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

108

78

120

12960.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

41

21

448

18368.00

Stay clamp(Galvanized flat 50x6mm)

Set

41

21

71

2911.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

225.5

115.5

52

11726.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

8.2

4.2

0.00

12

Removal of existing conductor from LT line.

Ckt Km

6.541

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

108

78

158

17064.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

108

78

60

6480.00

15

Numbering of pole

No

15

108

78

0.00

16

Binding wire and tape

Kg

29

0.0

13

374.40

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

130

93.60

70

9072.00

18

Galvanized washer

Kg

5.20

95

684.00

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

39

50

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

19.623

9.937

13287

260730.80

SCHEDULE NO.7 TOTAL

627153.4

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

No

15

253

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

153

36.00

9108.00

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Shackle insulator(90x75 mm)

No

15

253

153

126.00

31878.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

11.131

0.5

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

10.314

7.747

26826.00

276683.36

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

2.530

6219.00

15734.07

GI wire 5 mm for support of cable

Kg

150

2530

2304

62.00

156860.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

44

34

462.00

20328.00

Stay clamp(Galvanized flat 50x6mm)

Set

21

34

71.00

1491.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

115.5

187

52.00

6006.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

Cmt

0.2

4.2

6.8

0.00

0.00

No

38

88

0.00

0.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

139

69

619.00

86041.00

Kg

50.6

30.6

70.00

3542.00

Kg

0.25

4.22

2.550

95.00

400.58

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

14

Washer

SCHEDULE NO.8 TOTAL

608072.01

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

12

1408.00

16896.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

12

704.00

8448.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

12

198.00

2376.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

48

32

41.00

1968.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

12

1892.00

22704.00

GI wire 8 SWG for earthing pole

Kg

12

62.00

744.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

102

68

63.00

6426.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

96

64

65.00

6240.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

12

462.00

5544.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

66

44

52.00

3432.00

11

Stay clamp of Galvanized flat 50x6 mm

No

12

73.00

876.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

86.00

774.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Col.4X6
7

0.4

2.4

1.6

0.00

0.00

3
Cmt

Total Plant Amt as


per santioned
estimate

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

14

Galvanized nuts and bolts (assorted size)

Kg

30

20

70.00

2100.00

15

Galvanized washer

Kg

0.5

95.00

285.00

16

Aluminum binding wire

Kg

0.3

1.8

135.00

243.00

17

Aluminum binding tape

Kg

0.3

1.8

79.00

142.20

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

12

60.00

720.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

42

28

41.00

1722.00

SCHEDULE NO.9 TOTAL

81640.20

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

3
2

Total Plant Amt as


per santioned
estimate

Col.4X6
7

110.00

220.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

T clamp for jumper

No

180.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

SCHEDULE NO.10 TOTAL

9869.50

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

1503

3006.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3907

3907.00

11KV disc insulator

No.

298

1788.00

11KV strain hardware

No.

73

438.00

11KV pin insulator

No.

128

256.00

11KV GS Pin

No.

54

108.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

3294

3294.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

462

2772.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

96

576.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

33

33

52

1716.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

1.2

1.2

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

124.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

39

273.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

60.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7
462.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

77

17

Numbering of DP

No

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

77

462.00

SCHEDULE NO.11 TOTAL

19242.00

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

1019

2038.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

424

424

2661

1128264.00

SCHEDULE NO.12 TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

1130302.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

19

1508.00

28652.00

Back filling of pole with boulders and ramming.

No

19

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

19

915.00

17385.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

19

237.00

4503.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

19

54.00

1026.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

19

3919.00

74461.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

114

36

128.00

14592.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

114

36

73.00

8322.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

57

18

305.00

17385.00

10

11KV strain hardware

No

57

18

169.00

9633.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

38

12

440.00

16720.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

38

12

73.00

2774.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

209

66

52.00

10868.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

19

61.00

1159.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

66.5

21

164.00

10906.00

16

Aluminium winding wire & tape

Kg.

19

73.00

1387.00

17

Galvanised nuts & bolts with washer

Kg

95

30

82.00

7790.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

19

124.00

2356.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

7.6

2.4

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

114

36

13.00

1482.00

21

Numbering of pole

No.

19

0.00

0.00

SCHEDULE NO.13 TOTAL

231401.00

SCHEDULE NO. 14
Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHEDULE NO.14 TOTAL

0.00

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

463

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

12

Back filling of poles with boulders

No.

12

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

15

Danger Boards

No.

12

61

0.00

16

Binding wire and tape

Kg.

62

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

SCHEDULE NO.15 TOTAL

0.00

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.413

66128.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

117.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

56.00

0.00

Nuts and bolts

Kg.

0.00

2.33

79.00

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1977.00

0.00

SCHEDULE NO.16 TOTAL

0.00

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.531

0.000

23792

12633.55

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

19

119

2261.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

38

54

2052.00

Nuts and bolts

Kg.

6.33

0.00

73

462.09

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

19

1901

36119.00

SCHEDULE NO.17 TOTAL

53527.64

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

50

43

1508

75400.00

11 KV Disc Insulator

Nos

300

258

299

89700.00

11 KV Strain Hardware

Nos

300

258

124

37200.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

50

43

463

23150.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

35

30.1

0.00

Stay clamps

Set

50

43

73

3650.00

11 KV Top clamp.

Nos.

50

43

147

7350.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

275

236.5

52

14300.00
7770.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

111

95.46

70

10

Washers

Kg

0.08

3.44

95

380.00

11

PG clamps

Nos

300

100

51

15300.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

100

86

1412

141200.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

100

86

198

19800.00

14

11KV Danger Board

Nos

50

43

61

3050.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

175

150.5

152

26600.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

50

43

124

SCHEDULE NO.18A TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

6200.00
471050.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

SCHEDULE NO. 18B

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
7

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

11

1477

0.00

11 KV Disc Insulator

Nos

291

293

0.00

11 KV Strain Hardware

Nos

291

122

0.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

72

454

0.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

32.4

0.00

Stay clamps

Set

92

72

0.00

11 KV Top clamp.

Kg

41

144

0.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

396

51

0.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

115.38

68

0.00

10

Washers

Kg

0.117

4.212

94

0.00

11

PG clamps

Nos

65

50

0.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

88

1412

0.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

88

194

0.00

14

11KV Danger Board

Nos

36

59

0.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

126

149

0.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

36

122

0.00

SCHEDULE NO.18B TOTAL

0.00

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

7567

7567.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

Total Plant Amt as


per santioned
estimate

Col.4X6
7

meter

25

25

181

4525.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

3998.00

11 KV Disc Insulator

No.

305

1830.00

11 KV strain set with hard ware

Set

136

816.00

11 KV Pin Insulator

No.

128

256.00

11 KV G.I.Pin

No.

73

146.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

1242.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

192.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

13

Stay wire 7/10 SWG (5.5 Kg per stay )

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

15

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Kg.

11

11

51

561.00

Cmt.

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

19

11 KV danger board

No.

62

62.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

(Drg. no. ADB/HVDS/ EZ-08)

SCHEDULE NO.19 TOTAL

45299.50

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

1284464

0.00

0.00

Grand Total of All Schedules

11283826

Dedu

Deduc

Net p

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
7

TOT

Total Previous LD Deducted amount


Total Cumulative Amount of 11 KV MAGRON ANJANI Feeder.

Total LD Deductable amount from this bills


Total Cumulative LD Deducted amount

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Total 100% value of DTR

Schedule
Nos

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type out
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoo


transformer on single pole tangent location.

Sch-3A

Sch-4A

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Particulars

25 KVA 11/0.4 KV Aluminum wound conventional type out


distribution transformer on single pole end location.

16 KVA 11/0.4 KV Copper wound conventional type outdoo


transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type out


distribution transformer after removal of existing 63 KVA
capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on ex


replacement of existing damaged conductor by AAA cond
weasel

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Sch-1,2,3,4,5A,
5C,10,13

Total Plant Amt as


per santioned
estimate

Col.4X6
7

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable


sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 am


along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Amount for payment

From ADB funding through LC

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

1531880.00

5412.51

189437.85

189437.85

8753.60

306376.00

4871.26

170494.07

4416.00

640.07

22402.45

1920.21

1324.80

3974.40

576.06

1728.19

24500.00

64.37

2252.95

2252.95

630.00

22050.00

57.93

2027.66

2135.00

4.53

158.55

158.55

54.90

1921.50

4.08

142.70

145845.00

117.86

12375.30

12375.30

1250.10

131260.50

106.07

11137.77

4200.00

9.97

1046.85

1046.85

36.00

3780.00

8.97

942.17

14665.00

31.73

1110.55

1110.55

377.10

13198.50

28.56

999.50

2135.00

4.53

158.55

158.55

54.90

1921.50

4.08

142.70

41685.00

96.1

10090.50

10090.50

357.30

37516.50

86.49

9081.45

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

13125.00

30.83

3237.15

3237.15

112.50

11812.50

27.75

2913.44

7560.00

17.23

1809.15

1809.15

64.80

6804.00

15.51

1628.24

42070.00

253.85

17769.50

17769.50

540.90

37863.00

228.47

15992.55

32060.00

58.93

4125.10

4125.10

412.20

28854.00

53.04

3712.59

3710.00

19.95

1396.50

1396.50

47.70

3339.00

17.96

1256.85

30100.00

176.79

12375.30

12375.30

387.00

27090.00

159.11

11137.77

82775.00

29.92

11519.20

11519.20

193.50

74497.50

26.93

10367.28

6580.00

8.16

571.20

571.20

84.60

5922.00

7.34

514.08

2000.00

9.97

2791.60

498.50

36.00

1800.00

8.97

448.65

33320.00

4.53

2219.70

2219.70

61.20

29988.00

4.08

1997.73

3290.00

4.53

158.55

158.55

84.60

2961.00

4.08

142.70

0.00

4397.10

61559.40

61559.40

0.00

0.00

3957.39

55403.46

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

4397.10

76949.25

76949.25

0.00

0.00

3957.39

69254.33

338205.00

1082.50

37887.50

37887.50

8696.70

304384.50

974.25

34098.75

9100.00

2.72

1904.00

1904.00

2.60

1820.00

2.45

1713.60

16800.00

116.95

4093.25

4093.25

432.00

15120.00

105.26

3683.93

4900.00

9.97

1221.33

1221.33

36.00

4410.00

8.97

1099.19

20475.00

3.63

5717.25

5717.25

11.70

18427.50

3.27

5145.53

0.00

359.02

50262.80

50262.80

0.00

0.00

323.12

45236.52

536601.28

513825.94

24042.70

1097091.90

15628.82

462443.34

2417531.00

342882.00

5412.51

48712.59

48712.59

7619.60

68576.40

4871.26

43841.33

2946.00

640.07

5760.63

1280.14

1325.70

2651.40

576.06

1152.13

6300.00

64.37

579.33

579.33

630.00

5670.00

57.93

521.40

549.00

4.53

40.77

40.77

54.90

494.10

4.08

36.69

37530.00

117.86

3182.22

3182.22

1251.00

33777.00

106.07

2864.00

1080.00

9.97

269.19

269.19

36.00

972.00

8.97

242.27

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

3771.00

31.73

285.57

285.57

377.10

3393.90

28.56

257.01

549.00

4.53

40.77

40.77

54.90

494.10

4.08

36.69

10719.00

96.1

2594.70

2594.70

357.30

9647.10

86.49

2335.23

3375.00

30.83

832.41

832.41

112.50

3037.50

27.75

749.17

1944.00

17.23

465.21

465.21

64.80

1749.60

15.51

418.69

10818.00

80.69

1452.42

1452.42

540.90

9736.20

72.62

1307.18

8244.00

64.37

1158.66

1158.66

412.20

7419.60

57.93

1042.79

954.00

12.69

228.42

228.42

47.70

858.60

11.42

205.58

7740.00

176.79

3182.22

3182.22

387.00

6966.00

159.11

2864.00

5049.00

29.92

2962.08

2962.08

45.90

4544.10

26.93

2665.87

1692.00

8.16

146.88

146.88

84.60

1522.80

7.34

132.19

2550.00

12.69

913.68

634.50

45.90

2295.00

11.42

571.05

8568.00

4.53

570.78

570.78

61.20

7711.20

4.08

513.70

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

846.00

4.53

40.77

40.77

84.60

761.40

4.08

36.69

0.00

4397.1

15829.56

15829.56

0.00

0.00

3957.39

14246.60

0.00

4397.1

19786.95

19786.95

0.00

0.00

3957.39

17808.26

76761.00

934.72

8412.48

8412.48

7676.10

69084.90

841.25

7571.23

2340.00

2.72

489.60

489.60

2.60

468.00

2.45

440.64

4320.00

116.95

1052.55

1052.55

432.00

3888.00

105.26

947.30

1260.00

9.97

314.06

314.06

36.00

1134.00

8.97

282.65

5265.00

3.63

1470.15

1470.15

11.70

4738.50

3.27

1323.14

0.00

359.02

9693.54

9693.54

0.00

0.00

323.12

8724.19

130468.19

125708.52

21752.20

251591.40

15340.78

113137.66

548052.00

2014064.00

5412.51

221912.91

248975.46

8756.80

402812.80

4871.26

224077.91

4419.00

640.07

26242.87

1920.21

1325.70

3977.10

576.06

1728.19

32200.00

64.37

2639.17

2961.02

630.00

28980.00

57.93

2664.92

2806.00

4.53

185.73

208.38

54.90

2525.40

4.08

187.54

191820.00

117.86

14496.78

16264.68

1251.00

172638.00

106.07

14638.21

5520.00

9.97

1226.31

1375.86

36.00

4968.00

8.97

1238.27

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

19274.00

31.73

1300.93

1459.58

377.10

17346.60

28.56

1313.62

2806.00

4.53

185.73

208.38

54.90

2525.40

4.08

187.54

54786.00

96.1

11820.30

13261.80

357.30

49307.40

86.49

11935.62

40296.00

70.72

8698.56

9759.36

262.80

36266.40

63.65

8783.42

9936.00

17.23

2119.29

2377.74

64.80

8942.40

15.51

2139.97

55292.00

80.69

6616.58

7423.48

540.90

49762.80

72.62

6681.13

42136.00

64.37

5278.34

5922.04

412.20

37922.40

57.93

5329.84

4876.00

12.69

1040.58

1167.48

47.70

4388.40

11.42

1050.73

39744.00

176.79

14496.78

16264.68

388.80

35769.60

159.11

14638.21

109296.00

29.92

13493.92

15139.52

194.40

98366.40

26.93

13625.57

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

8648.00

8.16

669.12

750.72

84.60

7783.20

7.34

675.65

2000.00

9.97

3270.16

498.50

36.00

1800.00

8.97

448.65

44436.00

4.53

2600.22

2917.32

62.10

39992.40

4.08

2625.59

4324.00

4.53

185.73

208.38

84.60

3891.60

4.08

187.54

0.00

4397.1

72112.44

80906.64

0.00

0.00

3957.39

72815.98

0.00

4397.1

90140.55

101133.30

0.00

0.00

3957.39

91019.97

446890.00

1082.5

44382.50

49795.00

8743.50

402201.00

974.25

44815.50

11960.00

3.63

2976.60

3339.60

2.60

2392.00

3.27

3005.64

22172.00

116.95

4794.95

5379.70

433.80

19954.80

105.26

4841.73

6440.00

9.97

1430.70

1605.17

36.00

5796.00

8.97

1444.65

26910.00

3.63

6697.35

7514.10

11.70

24219.00

3.27

6762.69

0.00

359.02

58879.28

66059.68

0.00

0.00

323.12

59453.71

619894.38

664797.78

24250.20

1464529.10

15508.05

598318.00

3203051.00

267442.00

5412.51

37887.57

37887.57

7641.20

53488.40

4871.26

34098.81

2954.00

640.07

4480.49

1280.14

1329.30

2658.60

576.06

1152.13

7722.00

64.37

450.59

708.07

631.80

6949.80

57.93

637.26

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

671.00

4.53

31.71

49.83

54.90

603.90

4.08

44.85

29274.00

117.86

2475.06

2475.06

1254.60

26346.60

106.07

2227.55

840.00

9.97

209.37

209.37

36.00

756.00

8.97

188.43

3360.00

31.73

222.11

253.84

378.00

3024.00

28.56

228.46

488.00

4.53

31.71

36.24

54.90

439.20

4.08

32.62

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

8358.00

97.01

2037.21

2037.21

358.20

7522.20

87.31

1833.49

6153.00

71.62

1504.02

1504.02

263.70

5537.70

64.46

1353.62

1512.00

17.23

361.83

361.83

64.80

1360.80

15.51

325.65

9648.00

80.69

1129.66

1291.04

542.70

8683.20

72.62

1161.94

7344.00

64.37

901.18

1029.92

413.10

6609.60

57.93

926.93

848.00

12.69

177.66

203.04

47.70

763.20

11.42

182.74

6034.00

176.79

2475.06

2475.06

387.90

5430.60

159.11

2227.55

3927.00

29.92

2303.84

2303.84

45.90

3534.30

26.93

2073.46

1316.00

8.16

114.24

114.24

84.60

1184.40

7.34

102.82

2550.00

12.69

710.64

634.50

45.90

2295.00

11.42

571.05

6762.00

4.53

443.94

443.94

62.10

6085.80

4.08

399.55

658.00

4.53

31.71

31.71

84.60

592.20

4.08

28.54

0.00

4397.1

12311.88

12311.88

0.00

0.00

3957.39

11080.69

0.00

4397.1

15389.85

15389.85

0.00

0.00

3957.39

13850.87

59871.00

934.72

6543.04

6543.04

7697.70

53883.90

841.25

5888.74

1820.00

3.63

508.20

508.20

2.60

364.00

3.27

457.38

3367.00

116.95

818.65

818.65

432.90

3030.30

105.26

736.79

980.00

9.97

244.27

244.27

36.00

882.00

8.97

219.84

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

4095.00

3.63

1143.45

1143.45

11.70

3685.50

3.27

1029.11

0.00

359.02

7539.42

7539.42

0.00

0.00

323.12

6785.48

102478.36

99829.23

21962.80

205711.20

15379.13

89846.30

437994.00

395172.00

5412.51

48712.59

48712.59

8781.60

79034.40

4871.26

43841.33

0.00

7887.58

70988.22

70988.22

0.00

0.00

7098.82

63889.40

37638.00

117.86

3182.22

3182.22

1254.60

33874.20

106.07

2864.00

1080.00

9.97

269.19

269.19

36.00

972.00

8.97

242.27

10746.00

97.01

2619.27

2619.27

358.20

9671.40

87.31

2357.34

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

58164.00

1082.5

9742.50

6495.00

8724.60

52347.60

974.25

5845.50

2340.00

3.63

653.40

653.40

2.60

468.00

3.27

588.06

2484.00

4.53

163.08

163.08

62.10

2235.60

4.08

146.77

423.00

4.53

20.39

20.39

84.60

380.70

4.08

18.35

2520.00

9.97

628.11

628.11

36.00

2268.00

8.97

565.30

1062.00

4.53

81.54

81.54

53.10

955.80

4.08

73.39

5265.00

3.63

1470.15

1470.15

11.70

4738.50

3.27

1323.14

0.00

359.02

12924.72

12924.72

0.00

0.00

323.12

11632.25

151455.38

148207.88

19405.10

186946.20

13497.54

133387.09

516894

0.00

7887.58

7887.58

0.00

0.00

0.00

7098.82

0.00

46002.00

117.86

3535.80

3889.38

1254.60

41401.80

106.07

3500.44

1320.00

9.97

299.10

329.01

36.00

1188.00

8.97

296.11

13134.00

97.01

2910.30

3201.33

358.20

11820.60

87.31

2881.20

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

19388.00

1082.5

10825.00

2165.00

8724.60

17449.20

974.25

1948.50

2860.00

3.63

726.00

798.60

2.60

572.00

3.27

718.74

3036.00

4.53

181.20

199.32

62.10

2732.40

4.08

179.39

517.00

4.53

22.65

24.92

84.60

465.30

4.08

22.42

3080.00

9.97

697.90

767.69

36.00

2772.00

8.97

690.92

1298.00

4.53

90.60

99.66

53.10

1168.20

4.08

89.69

6435.00

3.63

1633.50

1796.85

11.70

5791.50

3.27

1617.17

0.00

359.02

14360.80

5744.32

0.00

0.00

323.12

5169.89

35282.85

19016.08

10623.50

85361.00

1527.46

17114.47

97070.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

1082.5

18402.5

8724.60

0.00

974.25

0.00

128295.00

934.72

14020.8

7697.70

115465.50

841.25

12618.72

18402.5

14020.8

16422.30

115465.50

1815.50

12618.72

128295.00

193200.00

391.66

87731.84

46999.20

1449.00

173880.00

352.49

42299.28

15480.00

31.73

7107.52

3807.60

116.10

13932.00

28.56

3426.84

29640.00

59.84

13404.16

7180.80

222.30

26676.00

53.86

6462.72

70875.00

30.83

20717.76

17480.61

112.50

63787.50

27.75

15732.55

39690.00

17.23

11578.56

9769.41

63.00

35721.00

15.51

8792.47

0.00

22.67

2031.23

0.00

84.60

0.00

20.40

0.00

14160.00

29.01

6933.39

3481.20

106.20

12744.00

26.11

3133.08

9240.00

176.79

11314.56

3712.59

396.00

8316.00

159.11

3341.33

1470.00

8.16

522.24

171.36

63.00

1323.00

7.34

154.22

5890.50

12.69

4466.88

1465.70

45.90

5301.45

11.42

1319.13

0.00

4397.1

56282.88

18467.82

0.00

0.00

3957.39

16621.04

18720.00

38.08

8529.92

4569.60

140.40

16848.00

34.27

4112.64

7080.00

4.53

1014.72

543.60

53.10

6372.00

4.08

489.24

0.00

19.95

4468.80

0.00

0.00

0.00

17.96

0.00

416.00

2.72

162.47

87.04

11.70

374.40

2.45

78.34

9936.00

4.53

1217.66

652.32

62.10

8942.40

4.08

587.09

752.00

4.53

67.65

36.24

84.60

676.80

4.08

32.62

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

407.98

45285.78

50997.50

0.00

0.00

367.18

45897.75

0.00

4079.78

56496.79

72460.97

0.00

0.00

3671.80

65214.88

0.00

5893.02

81606.54

104665.93

0.00

0.00

5303.72

94199.34

420941.35

346549.49

3010.50

374894.55

14069.55

311894.54

416549.50

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

127764.00

436.08

47096.64

34014.24

1474.20

114987.60

392.47

30612.82

10218.00

35.36

3818.88

2758.08

117.90

9196.20

31.82

2482.27

19578.00

67.09

7245.72

5233.02

225.90

17620.20

60.38

4709.72

29952.00

34.45

11161.80

8061.30

115.20

26956.80

31.01

7255.17

16614.00

19.04

6168.96

4455.36

63.90

14952.60

17.14

4009.82

0.00

25.39

1096.85

0.00

86.40

0.00

22.85

0.00

9360.00

31.73

3426.84

2474.94

108.00

8424.00

28.56

2227.45

9408.00

176.79

7248.39

3712.59

403.20

8467.20

159.11

3341.33

1491.00

8.16

334.56

171.36

63.90

1341.90

7.34

154.22

6006.00

13.6

3066.80

1570.80

46.80

5405.40

12.24

1413.72

0.00

4397.1

36056.22

18467.82

0.00

0.00

3957.39

16621.04

0.00

4079.78

26685.84

12239.34

0.00

0.00

3671.80

11015.41

12324.00

41.7

4503.60

3252.60

142.20

11091.60

37.53

2927.34

4680.00

4.53

489.24

353.34

54.00

4212.00

4.08

318.01

0.00

19.95

2154.60

1556.10

0.00

0.00

17.96

1400.49

0.00

3.63

104.54

0.00

11.70

0.00

3.27

0.00

6552.00

4.53

587.09

424.01

63.00

5896.80

4.08

381.61

494.00

4.53

32.62

23.56

85.50

444.60

4.08

21.20

0.00

407.98

15911.22

20399.00

0.00

0.00

367.18

18359.10

132032.92

3537.62

69418.72

35153.33

2657.40

26406.58

3183.86

31638.00

246609.13

154320.79

5719.20

255403.48

12014.14

138888.71

2522.41

1525.41

32.40

4957.20

8.97

1372.87

386473.92

5508.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

9.97

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

19278.00

33.54

8485.62

5131.62

113.40

17350.20

30.19

4618.46

0.00

7969.17

88704.83

3984.59

0.00

0.00

7172.25

3586.13

207821.02

3173.16

32727.97

24582.47

5365.20

41564.20

2855.84

22124.22

0.00

1813.24

4587.50

0.00

1243.80

0.00

1631.92

0.00

142848.00

16.32

41289.60

37601.28

55.80

128563.20

14.69

33841.15

15708.00

176.79

7778.76

6010.86

415.80

14137.20

159.11

5409.77

2414.00

8.16

171.36

277.44

63.90

2172.60

7.34

249.70

9724.00

13.6

1570.80

2543.20

46.80

8751.60

12.24

2288.88

0.00

4397.1

18467.82

29900.28

0.00

0.00

3957.39

26910.25

0.00

407.98

15503.24

35902.24

0.00

0.00

367.18

32312.02

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

42711.00

165

22935.00

11385.00

557.10

38439.90

148.50

10246.50

2142.00

4.53

229.22

138.62

63.00

1927.80

4.08

124.76

242.25

4.53

19.10

11.55

85.50

218.03

4.08

10.40

244993.23

158994.56

8042.70

258081.93

16373.78

143095.10

448396.27

11264.00

374.43

4493.16

2995.44

1267.20

10137.60

336.99

2695.90

5632.00

187.67

2252.04

1501.36

633.60

5068.80

168.90

1351.22

1584.00

52.58

630.96

420.64

178.20

1425.60

47.32

378.58

1312.00

10.88

522.24

348.16

36.90

1180.80

9.79

313.34

15136.00

504.08

6048.96

4032.64

1702.80

13622.40

453.67

3629.38

496.00

16.32

195.84

130.56

55.80

446.40

14.69

117.50

4284.00

17.23

1757.46

1171.64

56.70

3855.60

15.51

1054.48

4160.00

17.23

1654.08

1102.72

58.50

3744.00

15.51

992.45

3696.00

176.79

2121.48

1414.32

415.80

3326.40

159.11

1272.89

2288.00

8.16

538.56

359.04

46.80

2059.20

7.34

323.14

584.00

19.04

228.48

152.32

65.70

525.60

17.14

137.09

516.00

22.67

204.03

136.02

77.40

464.40

20.40

122.42

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

4397.1

10553.04

7035.36

0.00

0.00

3957.39

6331.82

1400.00

4.53

135.90

90.60

63.00

1260.00

4.08

81.54

190.00

4.53

13.59

9.06

85.50

171.00

4.08

8.15

0.00

36.26

65.27

0.00

121.50

0.00

32.63

0.00

0.00

20.85

37.53

0.00

71.10

0.00

18.77

0.00

480.00

4.53

54.36

36.24

54.00

432.00

4.08

32.62

1148.00

10.88

456.96

304.64

36.90

1033.20

9.79

274.18

31963.94

21240.76

5027.40

48753.00

5297.18

19116.68

54170.00

6385.00

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

297.00

26.29

78.87

78.87

89.10

267.30

23.66

70.98

558.00

49.86

149.58

149.58

167.40

502.20

44.87

134.62

620.00

82.5

165.00

165.00

279.00

558.00

74.25

148.50

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

220.00

29.01

58.02

58.02

99.00

198.00

26.11

52.22

504.00

4.53

31.71

31.71

64.80

453.60

4.08

28.54

49.50

4.53

2.27

2.27

89.10

44.55

4.08

2.04

1080.00

48.05

288.30

288.30

162.00

972.00

43.25

259.47

156.00

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

9869.50

3006.00

640.07

1280.14

1280.14

1352.70

2705.40

576.06

1152.13

3907.00

1040.8

1040.80

1040.80

3516.30

3516.30

936.72

936.72

1788.00

79.78

478.68

478.68

268.20

1609.20

71.80

430.81

438.00

19.04

114.24

114.24

65.70

394.20

17.14

102.82

256.00

34.45

68.90

68.90

115.20

230.40

31.01

62.01

108.00

14.51

29.02

29.02

48.60

97.20

13.06

26.12

3294.00

280.15

280.15

280.15

2964.60

2964.60

252.14

252.14

2772.00

176.79

1060.74

1060.74

415.80

2494.80

159.11

954.67

576.00

8.16

48.96

48.96

86.40

518.40

7.34

44.06

1716.00

13.6

448.80

448.80

46.80

1544.40

12.24

403.92

0.00

4397.1

4397.10

4397.10

0.00

0.00

3957.39

3957.39

0.00

4397.1

5276.52

5276.52

0.00

0.00

3957.39

4748.87

124.00

32.64

32.64

32.64

111.60

111.60

29.38

29.38

273.00

15.41

107.87

107.87

35.10

245.70

13.87

97.08

60.00

4.53

4.53

4.53

54.00

54.00

4.08

4.08

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Col.5X6
8

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col 9X90%
14

Col.5X14
15
24.46

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

462.00

4.53

27.18

27.18

69.30

415.80

4.08

0.00

19.95

19.95

19.95

0.00

0.00

17.96

17.96

462.00

19.95

119.70

119.70

69.30

415.80

17.96

107.73

14835.92

14835.92

9219.60

17317.80

10078.70

13352.33

19242.00

0.00

271.08

542.16

0.00

203.80

0.00

243.97

0.00

1128264.00

403.45

171062.80

171062.80

532.20

225652.80

363.11

153956.52

171604.96

171062.80

736.00

225652.80

607.08

153956.52

1128264.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

9048.00

640.07

12161.33

3840.42

1357.20

8143.20

576.06

3456.38

0.00

326.38

6201.22

1958.28

0.00

0.00

293.74

1762.45

5490.00

117.86

2239.34

707.16

823.50

4941.00

106.07

636.44

1422.00

16.32

310.08

97.92

213.30

1279.80

14.69

88.13

324.00

4.53

86.07

27.18

48.60

291.60

4.08

24.46

23514.00

320.04

6080.76

1920.24

3527.10

21162.60

288.04

1728.22

4608.00

34.45

3927.30

1240.20

115.20

4147.20

31.01

1116.18

2628.00

19.95

2274.30

718.20

65.70

2365.20

17.96

646.38

5490.00

81.6

4651.20

1468.80

274.50

4941.00

73.44

1321.92

3042.00

45.33

2583.81

815.94

152.10

2737.80

40.80

734.35

5280.00

176.79

6718.02

2121.48

396.00

4752.00

159.11

1909.33

876.00

8.16

310.08

97.92

65.70

788.40

7.34

88.13

3432.00

13.6

2842.40

897.60

46.80

3088.80

12.24

807.84

366.00

4.53

86.07

27.18

54.90

329.40

4.08

24.46

3444.00

43.52

2894.08

913.92

147.60

3099.60

39.17

822.53

0.00

19.95

379.05

0.00

65.70

0.00

17.96

0.00

2460.00

4.53

430.35

135.90

73.80

2214.00

4.08

122.31

744.00

32.64

620.16

195.84

111.60

669.60

29.38

176.26

0.00

4397.1

33417.96

10553.04

0.00

0.00

3957.39

9497.74

468.00

3.63

413.82

130.68

2.60

93.60

3.27

117.61

0.00

19.95

379.05

119.70

0.00

0.00

17.96

107.73

89006.45

27987.60

7541.90

65044.80

5697.84

25188.84

72636.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col 9X90%
14

Col.5X14
15

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

0.00

27310.86

18708.98

0.00

7726.81

59515.20

24579.78

16838.08

6954.13

819.00

33.54

0.00

234.78

105.30

737.10

30.19

211.30

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

280.00

16.32

0.00

81.60

50.40

252.00

14.69

73.44

184.33

22.67

0.00

52.90

71.10

165.90

20.40

47.61

7908.00

559.38

0.00

2237.52

1779.30

7117.20

503.44

2013.77

10333.61

61521.30

32851.98

17406.80

9300.24

36502.19

0.00

6730.73

3574.02

0.00

21412.80

0.00

6057.66

0.00

0.00

33.54

637.26

0.00

107.10

0.00

30.19

0.00

0.00

15.41

585.58

0.00

48.60

0.00

13.87

0.00

0.00

20.85

131.98

0.00

65.70

0.00

18.77

0.00

0.00

537.62

10214.78

0.00

1710.90

0.00

483.86

0.00

15143.62

23345.10

0.00

6604.34

0.00

0.00

64844.00

640.07

32003.50

27523.01

1357.20

58359.60

576.06

24770.71

77142.00

84.32

25296.00

21754.56

269.10

69427.80

75.89

19579.10

31992.00

35.36

10608.00

9122.88

111.60

28792.80

31.82

8210.59

19909.00

176.79

8839.50

7601.97

416.70

17918.10

159.11

6841.77

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

4397.1

153898.50

132352.71

0.00

0.00

3957.39

119117.44

3139.00

8.16

408.00

350.88

65.70

2825.10

7.34

315.79

6321.00

41.7

2085.00

1793.10

132.30

5688.90

37.53

1613.79

12298.00

14.51

3990.25

3431.62

46.80

11068.20

13.06

3088.45

6682.20

4.53

502.83

432.43

63.00

6013.98

4.08

389.19

326.80

4.53

18.12

15.58

85.50

294.12

4.08

14.02

5100.00

14.51

4353.00

1451.00

45.90

4590.00

13.06

1305.90

121432.00

73.44

7344.00

6315.84

1270.80

109288.80

66.10

5684.26

17028.00

56.21

5621.00

4834.06

178.20

15325.20

50.59

4350.65

2623.00

4.53

226.50

194.79

54.90

2360.70

4.08

175.31

22876.00

19.95

3491.25

3002.48

136.80

20588.40

17.96

2702.23

5332.00

35.36

1768.00

1520.48

111.60

4798.80

31.82

1368.43

260453.45

221697.39

4346.10

357340.50

5049.96

199527.65

397045.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

16247.00

640.07

0.00

7040.77

1329.30

14622.30

576.06

6336.69

85263.00

76.16

0.00

22162.56

263.70

76736.70

68.54

19946.30

35502.00

31.73

0.00

9233.43

109.80

31951.80

28.56

8310.09

32688.00

176.79

0.00

12728.88

408.60

29419.20

159.11

11455.99

0.00

4397.1

0.00

142466.04

0.00

0.00

3957.39

128219.44

6624.00

8.16

0.00

750.72

64.80

5961.60

7.34

675.65

5904.00

37.17

0.00

1523.97

129.60

5313.60

33.45

1371.57

20196.00

13.6

0.00

5385.60

45.90

18176.40

12.24

4847.04

7845.84

4.53

0.00

522.67

61.20

7061.26

4.08

470.40

395.93

4.53

0.00

19.08

84.60

356.34

4.08

17.17

3250.00

12.69

0.00

824.85

45.00

2925.00

11.42

742.37

124256.00

73.44

0.00

6462.72

1270.80

111830.40

66.10

5816.45

17072.00

49.86

0.00

4387.68

174.60

15364.80

44.87

3948.91

2124.00

4.53

0.00

163.08

53.10

1911.60

4.08

146.77

18774.00

19.95

0.00

2513.70

134.10

16896.60

17.96

2262.33

4392.00

31.73

0.00

1142.28

109.80

3952.80

28.56

1028.05

0.00

217328.03

4284.90

342480.39

5023.84

195595.23

380533.77

0.00

932

932.00

0.00

1513.40

0.00

838.80

0.00

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

10662.45

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

10698569

3110733

2931805

850066

5393291

515129

2638624

0.00

0.00

295217.59

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

58636.10

Deduction of VAT @ 2% on Gross Amt. of Bill

213971.38

58636.10

Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

106985.69

29318.05

Net payable amount for 11 KV Magron/Anjani Feeder

5072333.81

2492034.01

Deductible L.D. if any

963830.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Col.5X6
8

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

Col.4X9
9
10
Net Amount Paid to Contractor

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13
4108503.81

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Total payable
amount of I&C (Rs)

Col 9X90%
14

Col.5X14
15
2492034.01
6,600,538

6284189

Net previous payable amount

65129960

963830

Net present payable amount

6600538

7248019

Net Cumulative amount

71730498

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

90% of unit
I&C (Rs)

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)
Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col 9X90%
14

Col.5X14
15

value of DTR & conductor installed in above feeder

2
ventional type outdoor 3 phase
angent location.

tional type outdoor 3 phase distribution


tion.

ventional type outdoor 3 phase


end location.

tional type outdoor 3 phase distribution


.

ventional type outdoor 3 phase


f existing 63 KVA 11/0.4 KV and above

phase line on existing pole and


ctor by AAA conductor 34 sq mm

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Meter
& Cable
Rs.

Nos

35

43768

1531880.00

Nos

38098

342882.00

Nos

46

43784

2014064.00

Nos

38206

267442.00

Nos

43908

395172.00

Kms

9.937

13287

132032.92

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Col.5X6
8

Unit I & C
charges
(Rs.)

Jumpering

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)
Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Mtr

2388

13

31044.00

Kms

7.747

26826

207821.02

Nos

424

2661

1128264.00

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col 9X90%
14

Col.5X14
15

e with PVC cable 4 core unarmored 6

e 4 wire 10-40 amps with optical port

R MATERIAL

6050601.94

R MATERIAL

4647967.21

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
HATTA

11kV Feeder Name

ROSARA

Format of Bill on operational acceptance of 11kV ROSARA Feeder

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

39

27

43768.00

1706952.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

39

1472.00

57408.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

39

27

700.00

27300.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

39

27

61.00

2379.00

11 KV DO fuse unit.

No

117

81

1389.00

162513.00

11 KV DO fuse wire 1.5 amp.

No

117

81

40.00

4680.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

39

27

419.00

16341.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

39

27

61.00

2379.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

11 KV L.A.

No

117

81

397.00

46449.00

11 KV pin insulator

No

117

81

125.00

14625.00

11 KV GI Pin

No

117

81

72.00

8424.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

78

54

601.00

46878.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

78

54

458.00

35724.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

78

54

53.00

4134.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

78

54

430.00

33540.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

429

297

215.00

92235.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

78

54

94.00

7332.00

14

GI wire 8 SWG.

Kg

312

216

40.00

12480.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

546

378

68.00

37128.00

16

Galvanized washer

Kg

39

27

94.00

3666.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

15.6

10.8

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

19.5

13.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

39

27

9663.00

376857.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

780

540

13.00

10140.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

39

27

480.00

18720.00

22

Barbed wire

Kg

3.5

136.5

94.5

40.00

5460.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1755

1215

13.00

22815.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

156

108

0.00

0.00

SCHEDULE NO.1 TOTAL

2756559.00

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

18

16

38098

685764.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

18

16

1473

26514.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

18

16

700

12600.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

18

16

61

1098.00

11 KV DO fuse unit.

No

54

48

1390

75060.00

11 KV DO fuse wire 1 amp.

No

54

48

40

2160.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

18

16

419

7542.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

18

16

61

1098.00

11 KV L.A.

No

54

48

397

21438.00

11 KV PIN insulator

No

54

48

125

6750.00

11 KV GI Pin

No

54

48

72

3888.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

36

32

601

21636.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

36

32

458

16488.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

36

32

53

1908.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

36

32

430

15480.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

198

176

51

10098.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

36

32

94

3384.00

14

GI wire 8 SWG.

Kg

144

128

51

7344.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

252

224

68

17136.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Kg

18

16

94

1692.00

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

7.2

6.4

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

18

16

8529

153522.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

360

320

13

4680.00

Set

18

16

480

8640.00

16

Galvanized washer

17

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

63

56

40

2520.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

810

720

13

10530.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

54

48

0.00

SCHEDULE NO.2 TOTAL

1118970.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

37

45

43784.00

1620008.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

37

19

1473.00

54501.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

37

45

700.00

25900.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

37

45

61.00

2257.00

11 KV DO fuse unit.

No

111

135

1390.00

154290.00

11 KV DO fuse wire 1.5 Amp.

No

111

135

40.00

4440.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

37

45

419.00

15503.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

37

45

61.00

2257.00

11 KV L.A.

No

111

135

397.00

44067.00

11 KV disc insulator

No

111

135

292.00

32412.00

11 KV strain hardware

No

111

135

72.00

7992.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

74

90

601.00

44474.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

74

90

458.00

33892.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

74

90

53.00

3922.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

74

90

432.00

31968.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

407

495

216.00

87912.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

74

90

94.00

6956.00

14

GI wire 8 SWG.

Kg

296

360

40.00

11840.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

518

630

69.00

35742.00

16

Galvanized washer

Kg

37

45

94.00

3478.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

14.8

18

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

18.5

22.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

37

45

9715.00

359455.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

740

900

13.00

9620.00

Set

37

45

482.00

17834.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

129.5

157.5

40.00

5180.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1665

2025

13.00

21645.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

148

180

0.00

0.00

SCHEDULE NO.3 TOTAL

2637545.00

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

(conventional type) out door

No

20

21

38206.00

764120.00

No

20

21

1477.00

29540.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

20

27

702.00

14040.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

20

27

61.00

1220.00

11 KV DO fuse unit.

No

60

63

1394.00

83640.00

11 KV DO fuse wire 1 Amp.

No

60

63

40.00

2400.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

20

22

420.00

8400.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

20

22

61.00

1220.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

11 KV L.A.

No

60

63

398.00

23880.00

11 KV disc insulator

No

60

63

293.00

17580.00

11 KV strain hardware

No

60

63

72.00

4320.00

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

40

44

603.00

24120.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

40

44

459.00

18360.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

40

44

53.00

2120.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

40

42

431.00

17240.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

220

231

51.00

11220.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

40

42

94.00

3760.00

14

GI wire 8 SWG.

Kg

160

168

51.00

8160.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

280

294

69.00

19320.00

16

Galvanized washer

Kg

20

21

94.00

1880.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

8.4

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

10

10.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

20

21

8553.00

171060.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

400

420

13.00

5200.00

Set

20

22

481.00

9620.00

Kg

3.5

70

73.5

40.00

2800.00

10

21
22

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)


Barbed wire

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

23

HT tape to cover the LT bushing of DTR

Mtr

45

900

945

13.00

11700.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

60

63

0.00

0.00

SCHEDULE NO.4 TOTAL

1256920.00

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

43908

263448.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

0.00

11 KV DO fuse unit.

No

18

15

1394

25092.00

11 KV DO fuse wire 1.5 Amp.

No

18

15

40

720.00

11 KV LA

No

18

15

398

7164.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

9694

58164.00

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

Mtr

20

120

100

13

1560.00

Kg

24

20

69

1656.00

Galvanized washer

Kg

0.5

2.5

94

282.00

10

Barbed wire

Kg

42

35

40

1680.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

12

10

59

708.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

270

225

13

3510.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

24

20

0.00

0.00

SCHEDULE NO.5 TOTAL

363984

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

18

19

0.00

SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

54

57

1394

75276.00

11 Kv Do Fuse Wire 1.5 Amp.

No

54

57

40

2160.00

11 Kv L.A.

No

54

57

398

21492.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

18

14

9694

174492.00

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

Mtr

20

360

380

13

4680.00

Kg

72

76

69

4968.00

7
8

Galvanized washer

Kg

0.5

9.5

94

846.00

Barbed wire

Kg

126

133

40

5040.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

36

19

59

2124.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

810

855

13

10530.00

11

consumer indexing

Nos

72

36

0.00

SCHEDULE NO.5C TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

301608.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 5D
1

`Additional LT Distribution box (25 KVA)

Set

22

9694

213268.00

`Additional LT Distribution box (16 KVA)

Set

8553

0.00

22

18247

213268.00

SCHEDULE NO.5D TOTAL

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

194

184

1610.00

312340.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

194

184

129.00

25026.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

194

184

247.00

47918.00

11 KV Pin insulator

No

45

582

793

125.00

72750.00

11 KV GI Pins

No

45

582

793

70.00

40740.00

Jointing sleeves suitable for existing conductor.

No

77.6

94.00

7294.40

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

169

184

118.00

19942.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

94

25

440.00

41360.00

Stay clamp(Galvanized flat 50x6mm)

Set

94

25

70.00

6580.0

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

517

137.5

51.00

26367.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

18.8

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

194

184

156.00

30264.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

194

184

59.00

11446.00

14

Numbering of pole

No

15

194

184

0.00

0.00

15

Binding wire and tape

Kg

51.73

49.07

13.00

672.53

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

232.8

220.8

69.00

16063.20

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
4

17

1
Galvanized washer

Kg

3
1

12.93

12.267

94.00

1215.73

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

28

100

0.00

0.00

19

Removal of existing conductor from LT line.

Ckt. Km

11.11

20.407

0.00

0.00

20

Restringing of existing conductor

Ckt. Km

11.11

20.407

0.00

0.00

SCHEDULE NO.6 TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

659978.86

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

274

164

1638

448812.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

274

164

131

35894.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

274

164

251

68774.00

11 KV Pin insulator

No

45

822

492

128

105216.00

11 KV GI Pins

No

45

822

492

71

58362.00

Jointing sleeves suitable for existing conductor.

No

109.6

96

10521.60

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

274

164

120

32880.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

122

25

448

54656.00

Stay clamp(Galvanized flat 50x6mm)

Set

122

25

71

8662.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

671

137.5

52

34892.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

24.4

0.00

12

Removal of existing conductor from LT line.

Ckt Km

16.193

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

274

164

158

43292.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

274

164

60

16440.00

15

Numbering of pole

No

15

274

164

0.00

16

Binding wire and tape

Kg

73.07

0.0

13

949.87

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

328.8

196.80

70

23016.00

18

Galvanized washer

Kg

18.27

10.93

95

1735.33

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

37

100

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

48.579

24.618

13287

645469.17

SCHEDULE NO.7 TOTAL

1589571.97

SCHEDULE NO. 8
Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

269

131

36.00

9684.00

Shackle insulator(90x75 mm)

No

15

269

131

126.00

33894.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

7.222

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

10.493

4.948

26826.00

281485.22

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

2.69

6219.00

16729.11

GI wire 5 mm for support of cable

Kg

150

2690

1272.6

62.00

166780.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

45

45

462.00

20790.00

Stay clamp(Galvanized flat 50x6mm)

Set

31

45

71.00

2201.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

170.5

247.5

52.00

8866.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

Cmt

0.2

6.2

0.00

0.00

No

11

85

0.00

0.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

177

89

619.00

109563.00

13

MS nut & bolts (assorted size)

14

Washer

Kg

53.8

26.2

70.00

3766.00

Kg

0.25

4.48

2.183

95.00

425.92

SCHEDULE NO.8 TOTAL

654184.25

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

14

12

1408.00

19712.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

14

12

704.00

9856.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

14

12

198.00

2772.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

56

48

41.00

2296.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

14

12

1892.00

26488.00

GI wire 8 SWG for earthing pole

Kg

14

12

62.00

868.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

119

102

63.00

7497.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

112

96

65.00

7280.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

14

12

462.00

6468.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

77

66

52.00

4004.00

11

Stay clamp of Galvanized flat 50x6 mm

No

14

12

73.00

1022.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Kg

3
1.5

10.5

86.00

903.00

Cmt

0.4

2.8

2.4

0.00

0.00

35

30

70.00

2450.00

0.5

3.5

95.00

332.50

0.3

2.1

135.00

283.50

Kg

0.3

2.1

79.00

165.90

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

14

12

60.00

840.00

Barbed wire for anti-climbing device 2 Nos

Kg

49

42

41.00

2009.00

12

GI wire for lacing binding 24 SWG

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

14

Galvanized nuts and bolts (assorted size)

Kg

15

Galvanized washer

Kg

16

Aluminum binding wire

Kg

17

Aluminum binding tape

18
19

SCHEDULE NO.9 TOTAL

95246.90

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

T clamp for jumper

No

180.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

SCHEDULE NO.10 TOTAL

9869.50

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

1503

6012.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3907

7814.00

11KV disc insulator

No.

12

12

298

3576.00

11KV strain hardware

No.

12

12

73

876.00

11KV pin insulator

No.

128

512.00

11KV GS Pin

No.

54

216.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

3294

6588.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

12

12

462

5544.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

12

12

96

1152.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

66

66

52

3432.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

2.4

2.4

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

248.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

14

14

39

546.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
4

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

3
1

60

120.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

12

12

77

924.00

17

Numbering of DP

No

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

12

77

924.00

SCHEDULE NO.11 TOTAL

38484.00

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

1019

2038.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

499

455

2661

1327839.00

SCHEDULE NO.12 TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

1329877.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

27

1508.00

40716.00

Back filling of pole with boulders and ramming.

No

27

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

27

915.00

24705.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

27

237.00

6399.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

27

54.00

1458.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

27

3919.00

105813.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

162

18

128.00

20736.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

162

18

73.00

11826.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

81

305.00

24705.00

10

11KV strain hardware

No

81

169.00

13689.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

54

440.00

23760.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

54

73.00

3942.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

297

33

52.00

15444.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

27

61.00

1647.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

94.5

10.5

164.00

15498.00

16

Aluminium winding wire & tape

Kg.

27

73.00

1971.00

17

Galvanised nuts & bolts with washer

Kg

135

15

82.00

11070.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

27

124.00

3348.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

10.8

1.2

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

162

18

13.00

2106.00

21

Numbering of pole

No.

27

0.00

0.00

SCHEDULE NO.13 TOTAL

328833.00

SCHEDULE NO. 14
Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHEDULE NO.14 TOTAL

0.00

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

463

0.00

No.

73

0.00

52

0.00

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

10

Stay clamp (Galvanised flat 50 x6 mm )

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

12

Back filling of poles with boulders

No.

12

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

15

Danger Boards

No.

12

61

0.00

16

Binding wire and tape

Kg.

62

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

SCHEDULE NO.15 TOTAL

0.00

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.831

66128.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

16

117.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

60

10

56.00

0.00

Kg.

0.00

4.00

79.00

0.00

No.

15

1977.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

Nuts and bolts

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

SCHEDULE NO.16 TOTAL

0.00

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.849

0.000

23792

20199.41

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

30

119

3570.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

60

54

3240.00

Nuts and bolts

Kg.

10.000

0.00

73

730.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

30

1901

57030.00

SCHEDULE NO.17 TOTAL

84769.41

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

90

30

1508

135720.00

11 KV Disc Insulator

Nos

540

258

299

161460.00

11 KV Strain Hardware

Nos

540

258

124

66960.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

90

30

463

41670.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Stay clamps

11 KV Top clamp.

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

Galvanized Nut & Bolts (assorted size)

Kg

2.22

10

Washers

Kg

0.08

11

PG clamps

Nos

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

13

0.00

Cmt

0.7

63

21

Set

90

76

73

6570.00

Nos.

90

48

147

13230.00

495

165

52

25740.00

199.8

66.6

70

13986.00

7.2

2.4

95

684.00

540

52

51

27540.00

Nos

180

80

1412

254160.00

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

180

80

198

35640.00

14

11KV Danger Board

Nos

90

30

61

5490.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

315

105

152

47880.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

90

30

124

SCHEDULE NO.18A TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

11160.00
847890.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

46

1477

0.00

11 KV Disc Insulator

Nos

276

293

0.00

11 KV Strain Hardware

Nos

276

122

0.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

92

454

0.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

41.4

0.00

Stay clamps

Set

92

72

0.00

11 KV Top clamp.

Kg

46

144

0.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

506

51

0.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

139.15

68

0.00

10

Washers

Kg

0.117

5.382

94

0.00

11

PG clamps

Nos

100

50

0.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

92

1412

0.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

92

194

0.00

14

11KV Danger Board

Nos

46

59

0.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

161

149

0.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

12

122

0.00

SCHEDULE NO.18B TOTAL

0.00

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

No.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

7567

7567.00

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

No.

6325

6325.00

meter

25

25

181

4525.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

3998.00

11 KV Disc Insulator

No.

305

1830.00

11 KV strain set with hard ware

Set

136

816.00

11 KV Pin Insulator

No.

128

256.00

11 KV G.I.Pin

No.

73

146.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

1242.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

192.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Kg.

3
11

11

51

561.00

Cmt.

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

19

11 KV danger board

No.

62

62.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

15

(Drg. no. ADB/HVDS/ EZ-08)

SCHEDULE NO.19 TOTAL

45299.50

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

1284464

0.00

0.00

Grand Total of All Schedules

14332858

Deduc

De

Deduct

Ne

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
1

TOTA

Total Cumulative Amount of 11 KV ROSRA Feeder.

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Total Previous LD Deducted amount

7248019

Total LD Deductable amount from this bills

1398269

Total Cumulative LD Deducted amount

8646288

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Total 100% value of DTR &

Schedule
Nos

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type out
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoo


transformer on single pole tangent location.

Sch-3A

Sch-4A

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Particulars

25 KVA 11/0.4 KV Aluminum wound conventional type out


distribution transformer on single pole end location.

16 KVA 11/0.4 KV Copper wound conventional type outdoo


transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type out


distribution transformer after removal of existing 63 KVA
capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on ex


replacement of existing damaged conductor by AAA cond
weasel

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Sch-1,2,3,4,5A,
5C,10,13

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable


sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 am


along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Amount for payment


From ADB funding through LC

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1181736.00

5412.51

211087.89

146137.77

8753.60

236347.20

4871.26

131523.99

10304.00

640.07

24962.73

4480.49

1324.80

9273.60

576.06

4032.44

18900.00

64.37

2510.43

1737.99

630.00

17010.00

57.93

1564.19

1647.00

4.53

176.67

122.31

54.90

1482.30

4.08

110.08

112509.00

117.86

13789.62

9546.66

1250.10

101258.10

106.07

8591.99

3240.00

9.97

1166.49

807.57

36.00

2916.00

8.97

726.81

11313.00

31.73

1237.47

856.71

377.10

10181.70

28.56

771.04

1647.00

4.53

176.67

122.31

54.90

1482.30

4.08

110.08

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

32157.00

96.1

11243.70

7784.10

357.30

28941.30

86.49

7005.69

10125.00

30.83

3607.11

2497.23

112.50

9112.50

27.75

2247.51

5832.00

17.23

2015.91

1395.63

64.80

5248.80

15.51

1256.07

32454.00

253.85

19800.30

13707.90

540.90

29208.60

228.47

12337.11

24732.00

58.93

4596.54

3182.22

412.20

22258.80

53.04

2864.00

2862.00

19.95

1556.10

1077.30

47.70

2575.80

17.96

969.57

23220.00

176.79

13789.62

9546.66

387.00

20898.00

159.11

8591.99

63855.00

29.92

12835.68

8886.24

193.50

57469.50

26.93

7997.62

5076.00

8.16

636.48

440.64

84.60

4568.40

7.34

396.58

8640.00

9.97

3110.64

2153.52

36.00

7776.00

8.97

1938.17

25704.00

4.53

2473.38

1712.34

61.20

23133.60

4.08

1541.11

2538.00

4.53

176.67

122.31

84.60

2284.20

4.08

110.08

0.00

4397.10

68594.76

47488.68

0.00

0.00

3957.39

42739.81

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

4397.10

85743.45

59360.85

0.00

0.00

3957.39

53424.77

260901.00

1082.50

42217.50

29227.50

8696.70

234810.90

974.25

26304.75

7020.00

2.72

2121.60

1468.80

2.60

1404.00

2.45

1321.92

12960.00

116.95

4561.05

3157.65

432.00

11664.00

105.26

2841.89

3780.00

9.97

1360.91

942.17

36.00

3402.00

8.97

847.95

15795.00

3.63

6370.65

4410.45

11.70

14215.50

3.27

3969.41

0.00

359.02

56007.12

38774.16

0.00

0.00

323.12

34896.74

597927.14

401148.16

24042.70

858923.10

15628.82

361033.34

1878947.00

609568.00

5412.51

97425.18

86600.16

7619.60

121913.60

4871.26

77940.14

23568.00

640.07

11521.26

10241.12

1325.70

21211.20

576.06

9217.01

11200.00

64.37

1158.66

1029.92

630.00

10080.00

57.93

926.93

976.00

4.53

81.54

72.48

54.90

878.40

4.08

65.23

66720.00

117.86

6364.44

5657.28

1251.00

60048.00

106.07

5091.55

1920.00

9.97

538.38

478.56

36.00

1728.00

8.97

430.70

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

6704.00

31.73

571.14

507.68

377.10

6033.60

28.56

456.91

976.00

4.53

81.54

72.48

54.90

878.40

4.08

65.23

19056.00

96.1

5189.40

4612.80

357.30

17150.40

86.49

4151.52

6000.00

30.83

1664.82

1479.84

112.50

5400.00

27.75

1331.86

3456.00

17.23

930.42

827.04

64.80

3110.40

15.51

744.34

19232.00

80.69

2904.84

2582.08

540.90

17308.80

72.62

2323.87

14656.00

64.37

2317.32

2059.84

412.20

13190.40

57.93

1853.86

1696.00

12.69

456.84

406.08

47.70

1526.40

11.42

365.47

13760.00

176.79

6364.44

5657.28

387.00

12384.00

159.11

5091.55

8976.00

29.92

5924.16

5265.92

45.90

8078.40

26.93

4739.33

3008.00

8.16

293.76

261.12

84.60

2707.20

7.34

235.01

6528.00

12.69

1827.36

1624.32

45.90

5875.20

11.42

1461.89

15232.00

4.53

1141.56

1014.72

61.20

13708.80

4.08

913.25

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1504.00

4.53

81.54

72.48

84.60

1353.60

4.08

65.23

0.00

4397.1

31659.12

28141.44

0.00

0.00

3957.39

25327.30

0.00

4397.1

39573.90

35176.80

0.00

0.00

3957.39

31659.12

136464.00

934.72

16824.96

14955.52

7676.10

122817.60

841.25

13459.97

4160.00

2.72

979.20

870.40

2.60

832.00

2.45

783.36

7680.00

116.95

2105.10

1871.20

432.00

6912.00

105.26

1684.08

2240.00

9.97

628.11

558.32

36.00

2016.00

8.97

502.49

9360.00

3.63

2940.30

2613.60

11.70

8424.00

3.27

2352.24

0.00

359.02

19387.08

17232.96

0.00

0.00

323.12

15509.66

260936.37

231943.44

21752.20

465566.40

15340.78

208749.10

994640.00

1970280.00

5412.51

200262.87

243562.95

8756.80

394056.00

4871.26

219206.66

27987.00

640.07

23682.59

12161.33

1325.70

25188.30

576.06

10945.20

31500.00

64.37

2381.69

2896.65

630.00

28350.00

57.93

2606.99

2745.00

4.53

167.61

203.85

54.90

2470.50

4.08

183.47

187650.00

117.86

13082.46

15911.10

1251.00

168885.00

106.07

14319.99

5400.00

9.97

1106.67

1345.95

36.00

4860.00

8.97

1211.36

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

18855.00

31.73

1174.01

1427.85

377.10

16969.50

28.56

1285.07

2745.00

4.53

167.61

203.85

54.90

2470.50

4.08

183.47

53595.00

96.1

10667.10

12973.50

357.30

48235.50

86.49

11676.15

39420.00

70.72

7849.92

9547.20

262.80

35478.00

63.65

8592.48

9720.00

17.23

1912.53

2326.05

64.80

8748.00

15.51

2093.45

54090.00

80.69

5971.06

7262.10

540.90

48681.00

72.62

6535.89

41220.00

64.37

4763.38

5793.30

412.20

37098.00

57.93

5213.97

4770.00

12.69

939.06

1142.10

47.70

4293.00

11.42

1027.89

38880.00

176.79

13082.46

15911.10

388.80

34992.00

159.11

14319.99

106920.00

29.92

12177.44

14810.40

194.40

96228.00

26.93

13329.36

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

8460.00

8.16

603.84

734.40

84.60

7614.00

7.34

660.96

14400.00

9.97

2951.12

3589.20

36.00

12960.00

8.97

3230.28

43470.00

4.53

2346.54

2853.90

62.10

39123.00

4.08

2568.51

4230.00

4.53

167.61

203.85

84.60

3807.00

4.08

183.47

0.00

4397.1

65077.08

79147.80

0.00

0.00

3957.39

71233.02

0.00

4397.1

81346.35

98934.75

0.00

0.00

3957.39

89041.28

437175.00

1082.5

40052.50

48712.50

8743.50

393457.50

974.25

43841.25

11700.00

3.63

2686.20

3267.00

2.60

2340.00

3.27

2940.30

21690.00

116.95

4327.15

5262.75

433.80

19521.00

105.26

4736.48

6300.00

9.97

1291.12

1570.28

36.00

5670.00

8.97

1413.25

26325.00

3.63

6043.95

7350.75

11.70

23692.50

3.27

6615.68

0.00

359.02

53134.96

64623.60

0.00

0.00

323.12

58161.24

559416.88

663730.06

24250.20

1465188.30

15508.05

597357.05

3169527.00

802326.00

5412.51

108250.20

113662.71

7641.20

160465.20

4871.26

102296.44

31017.00

640.07

12801.40

13441.47

1329.30

27915.30

576.06

12097.32

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

18954.00

64.37

1287.40

1737.99

631.80

17058.60

57.93

1564.19

1647.00

4.53

90.60

122.31

54.90

1482.30

4.08

110.08

87822.00

117.86

7071.60

7425.18

1254.60

79039.80

106.07

6682.66

2520.00

9.97

598.20

628.11

36.00

2268.00

8.97

565.30

9240.00

31.73

634.60

698.06

378.00

8316.00

28.56

628.25

1342.00

4.53

90.60

99.66

54.90

1207.80

4.08

89.69

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

25074.00

97.01

5820.60

6111.63

358.20

22566.60

87.31

5500.47

18459.00

71.62

4297.20

4512.06

263.70

16613.10

64.46

4060.85

4536.00

17.23

1033.80

1085.49

64.80

4082.40

15.51

976.94

26532.00

80.69

3227.60

3550.36

542.70

23878.80

72.62

3195.32

20196.00

64.37

2574.80

2832.28

413.10

18176.40

57.93

2549.05

2332.00

12.69

507.60

558.36

47.70

2098.80

11.42

502.52

18102.00

176.79

7071.60

7425.18

387.90

16291.80

159.11

6682.66

11781.00

29.92

6582.40

6911.52

45.90

10602.90

26.93

6220.37

3948.00

8.16

326.40

342.72

84.60

3553.20

7.34

308.45

8568.00

12.69

2030.40

2131.92

45.90

7711.20

11.42

1918.73

20286.00

4.53

1268.40

1331.82

62.10

18257.40

4.08

1198.64

1974.00

4.53

90.60

95.13

84.60

1776.60

4.08

85.62

0.00

4397.1

35176.80

36935.64

0.00

0.00

3957.39

33242.08

0.00

4397.1

43971.00

46169.55

0.00

0.00

3957.39

41552.60

179613.00

934.72

18694.40

19629.12

7697.70

161651.70

841.25

17666.21

5460.00

3.63

1452.00

1524.60

2.60

1092.00

3.27

1372.14

10582.00

116.95

2339.00

2572.90

432.90

9523.80

105.26

2315.61

2940.00

9.97

697.90

732.80

36.00

2646.00

8.97

659.52

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

12285.00

3.63

3267.00

3430.35

11.70

11056.50

3.27

3087.32

0.00

359.02

21541.20

22618.26

0.00

0.00

323.12

20356.43

292795.3

308317.18

21962.80

629332.20

15379.13

277485.46

1327536.00

219540.00

5412.51

32475.06

27062.55

8781.60

43908.00

4871.26

24356.30

0.00

7887.58

47325.48

31550.32

0.00

0.00

7098.82

28395.29

20910.00

117.86

2121.48

1767.90

1254.60

18819.00

106.07

1591.11

600.00

9.97

179.46

149.55

36.00

540.00

8.97

134.60

5970.00

97.01

1746.18

1455.15

358.20

5373.00

87.31

1309.64

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

48470.00

1082.5

6495.00

5412.50

8724.60

43623.00

974.25

4871.25

1300.00

3.63

435.60

363.00

2.60

260.00

3.27

326.70

1380.00

4.53

108.72

90.60

62.10

1242.00

4.08

81.54

235.00

4.53

13.59

11.33

84.60

211.50

4.08

10.19

1400.00

9.97

418.74

348.95

36.00

1260.00

8.97

314.06

590.00

4.53

54.36

45.30

53.10

531.00

4.08

40.77

2925.00

3.63

980.10

816.75

11.70

2632.50

3.27

735.08

0.00

359.02

8616.48

7180.40

0.00

0.00

323.12

6462.36

100970.25

76254.3

19405.10

118400.00

13497.54

68628.87

303320

0.00

7887.58

0.00

0.00

0.00

0.00

7098.82

0.00

79458.00

117.86

6364.44

6718.02

1254.60

71512.20

106.07

6046.22

2280.00

9.97

538.38

568.29

36.00

2052.00

8.97

511.46

22686.00

97.01

5238.54

5529.57

358.20

20417.40

87.31

4976.61

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

135716.00

1082.5

19485.00

15155.00

8724.60

122144.40

974.25

13639.50

4940.00

3.63

1306.80

1379.40

2.60

988.00

3.27

1241.46

5244.00

4.53

326.16

344.28

62.10

4719.60

4.08

309.85

893.00

4.53

40.77

43.04

84.60

803.70

4.08

38.73

5320.00

9.97

1256.22

1326.01

36.00

4788.00

8.97

1193.41

1121.00

4.53

163.08

86.07

53.10

1008.90

4.08

77.46

11115.00

3.63

2940.30

3103.65

11.70

10003.50

3.27

2793.29

0.00

359.02

25849.44

12924.72

0.00

0.00

323.12

11632.25

63509.13

47178.05

10623.50

238437.70

1527.46

42460.24

268773.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

1082.5

23815

8724.60

0.00

974.25

0.00

76977.00

934.72

8412.48

7697.70

69279.30

841.25

7571.23

23815

8412.48

16422.30

69279.30

1815.50

7571.23

76977.00

296240.00

391.66

75982.04

72065.44

1449.00

266616.00

352.49

64858.90

23736.00

31.73

6155.62

5838.32

116.10

21362.40

28.56

5254.49

45448.00

59.84

11608.96

11010.56

222.30

40903.20

53.86

9909.50

99125.00

30.83

17943.06

24448.19

112.50

89212.50

27.75

22003.37

55510.00

17.23

10027.86

13663.39

63.00

49959.00

15.51

12297.05

0.00

22.67

1759.19

0.00

84.60

0.00

20.40

0.00

21712.00

29.01

4902.69

5337.84

106.20

19540.80

26.11

4804.06

11000.00

176.79

16618.26

4419.75

396.00

9900.00

159.11

3977.78

1750.00

8.16

767.04

204.00

63.00

1575.00

7.34

183.60

7012.50

12.69

6560.73

1744.88

45.90

6311.25

11.42

1570.39

0.00

4397.1

82665.48

21985.50

0.00

0.00

3957.39

19786.95

28704.00

38.08

7387.52

7006.72

140.40

25833.60

34.27

6306.05

10856.00

4.53

878.82

833.52

53.10

9770.40

4.08

750.17

0.00

19.95

3870.30

3670.80

0.00

0.00

17.96

3303.72

637.87

2.72

140.71

133.46

11.70

574.08

2.45

120.12

15235.20

4.53

1054.58

1000.22

62.10

13711.68

4.08

900.20

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1153.07

4.53

58.59

55.57

84.60

1037.76

4.08

50.01

0.00

407.98

11423.44

40798.00

0.00

0.00

367.18

36718.20

0.00

4079.78

45326.36

83256.07

0.00

0.00

3671.80

74930.46

0.00

5893.02

65471.45

120258.86

0.00

0.00

5303.72

108232.97

370602.7

417731.09

3010.50

556307.67

14069.55

375957.98

618119.64

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

268632.00

436.08

119485.92

71517.12

1474.20

241768.80

392.47

64365.41

21484.00

35.36

9688.64

5799.04

117.90

19335.60

31.82

5219.14

41164.00

67.09

18382.66

11002.76

225.90

37047.60

60.38

9902.48

62976.00

34.45

28317.90

16949.40

115.20

56678.40

31.01

15254.46

34932.00

19.04

15650.88

9367.68

63.90

31438.80

17.14

8430.91

0.00

25.39

2782.74

0.00

86.40

0.00

22.85

0.00

19680.00

31.73

8694.02

5203.72

108.00

17712.00

28.56

4683.35

11200.00

176.79

21568.38

4419.75

403.20

10080.00

159.11

3977.78

1775.00

8.16

995.52

204.00

63.90

1597.50

7.34

183.60

7150.00

13.6

9125.60

1870.00

46.80

6435.00

12.24

1683.00

0.00

4397.1

107289.24

21985.50

0.00

0.00

3957.39

19786.95

0.00

4079.78

66063.88

12239.34

0.00

0.00

3671.80

11015.41

25912.00

41.7

11425.80

6838.80

142.20

23320.80

37.53

6154.92

9840.00

4.53

1241.22

742.92

54.00

8856.00

4.08

668.63

0.00

19.95

5466.30

3271.80

0.00

0.00

17.96

2944.62

0.00

3.63

265.23

0.00

11.70

0.00

3.27

0.00

13776.00

4.53

1489.46

891.50

63.00

12398.40

4.08

802.35

1038.67

4.53

82.75

49.53

85.50

934.80

4.08

44.58

0.00

407.98

15095.26

40798.00

0.00

0.00

367.18

36718.20

327099.37

3537.62

171854.04

87089.13

2657.40

65419.87

3183.86

78380.22

614965.44

300239.99

5719.20

533023.57

12014.14

270215.99

846659.04

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4716.00

9.97

2681.93

1306.07

32.40

4244.40

8.97

1175.46

16506.00

33.54

9022.26

4393.74

113.40

14855.40

30.19

3954.37

0.00

7969.17

57553.35

15938.34

0.00

0.00

7172.25

14344.51

132735.05

3173.16

33295.97

15700.80

5365.20

26547.01

2855.84

14130.72

0.00

1813.24

4877.62

0.00

1243.80

0.00

1631.92

0.00

78901.20

16.32

43900.80

20768.83

55.80

71011.08

14.69

18691.95

20790.00

176.79

7955.55

7955.55

415.80

18711.00

159.11

7160.00

3195.00

8.16

252.96

367.20

63.90

2875.50

7.34

330.48

12870.00

13.6

2318.80

3366.00

46.80

11583.00

12.24

3029.40

0.00

4397.1

27262.02

39573.90

0.00

0.00

3957.39

35616.51

0.00

407.98

4487.78

34678.30

0.00

0.00

367.18

31210.47

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

55091.00

165

29205.00

14685.00

557.10

49581.90

148.50

13216.50

1834.00

4.53

243.71

118.69

63.00

1650.60

4.08

106.82

207.42

4.53

20.31

9.89

85.50

186.68

4.08

8.90

223078.06

158862.31

8042.70

201246.56

16373.78

142976.07

326845.67

16896.00

374.43

5242.02

4493.16

1267.20

15206.40

336.99

4043.84

8448.00

187.67

2627.38

2252.04

633.60

7603.20

168.90

2026.84

2376.00

52.58

736.12

630.96

178.20

2138.40

47.32

567.86

1968.00

10.88

609.28

522.24

36.90

1771.20

9.79

470.02

22704.00

504.08

7057.12

6048.96

1702.80

20433.60

453.67

5444.06

744.00

16.32

228.48

195.84

55.80

669.60

14.69

176.26

6426.00

17.23

2050.37

1757.46

56.70

5783.40

15.51

1581.71

6240.00

17.23

1929.76

1654.08

58.50

5616.00

15.51

1488.67

5544.00

176.79

2475.06

2121.48

415.80

4989.60

159.11

1909.33

3432.00

8.16

628.32

538.56

46.80

3088.80

7.34

484.70

876.00

19.04

266.56

228.48

65.70

788.40

17.14

205.63

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

774.00

22.67

238.04

204.03

77.40

696.60

20.40

183.63

0.00

4397.1

12311.88

10553.04

0.00

0.00

3957.39

9497.74

2100.00

4.53

158.55

135.90

63.00

1890.00

4.08

122.31

285.00

4.53

15.86

13.59

85.50

256.50

4.08

12.23

0.00

36.26

76.15

0.00

121.50

0.00

32.63

0.00

0.00

20.85

43.79

0.00

71.10

0.00

18.77

0.00

720.00

4.53

63.42

54.36

54.00

648.00

4.08

48.92

1722.00

10.88

533.12

456.96

36.90

1549.80

9.79

411.26

37291.28

31861.14

5027.40

73129.50

5297.18

28675.03

81255.00

6385.00

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

297.00

26.29

78.87

78.87

89.10

267.30

23.66

70.98

558.00

49.86

149.58

149.58

167.40

502.20

44.87

134.62

620.00

82.5

165.00

165.00

279.00

558.00

74.25

148.50

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

220.00

29.01

58.02

58.02

99.00

198.00

26.11

52.22

504.00

4.53

31.71

31.71

64.80

453.60

4.08

28.54

49.50

4.53

2.27

2.27

89.10

44.55

4.08

2.04

1080.00

48.05

288.30

288.30

162.00

972.00

43.25

259.47

156.00

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

9869.50

6012.00

640.07

2560.28

2560.28

1352.70

5410.80

576.06

2304.25

7814.00

1040.8

2081.60

2081.60

3516.30

7032.60

936.72

1873.44

3576.00

79.78

957.36

957.36

268.20

3218.40

71.80

861.62

876.00

19.04

228.48

228.48

65.70

788.40

17.14

205.63

512.00

34.45

137.80

137.80

115.20

460.80

31.01

124.02

216.00

14.51

58.04

58.04

48.60

194.40

13.06

52.24

6588.00

280.15

560.30

560.30

2964.60

5929.20

252.14

504.27

5544.00

176.79

2121.48

2121.48

415.80

4989.60

159.11

1909.33

1152.00

8.16

97.92

97.92

86.40

1036.80

7.34

88.13

3432.00

13.6

897.60

897.60

46.80

3088.80

12.24

807.84

0.00

4397.1

8794.20

8794.20

0.00

0.00

3957.39

7914.78

0.00

4397.1

10553.04

10553.04

0.00

0.00

3957.39

9497.74

248.00

32.64

65.28

65.28

111.60

223.20

29.38

58.75

546.00

15.41

215.74

215.74

35.10

491.40

13.87

194.17

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

120.00

4.53

9.06

9.06

54.00

108.00

4.08

8.15

924.00

4.53

54.36

54.36

69.30

831.60

4.08

48.92

0.00

19.95

39.90

39.90

0.00

0.00

17.96

35.91

462.00

19.95

239.40

119.70

69.30

415.80

17.96

107.73

29671.84

29552.14

9219.60

34219.80

10078.70

26596.93

38022.00

0.00

271.08

542.16

0.00

203.80

0.00

243.97

0.00

1210755.00

403.45

201321.55

183569.75

532.20

242151.00

363.11

165212.78

201863.71

183569.75

736.00

242151.00

607.08

165212.78

1210755.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4524.00

640.07

17281.89

1920.21

1357.20

4071.60

576.06

1728.19

0.00

326.38

8812.26

979.14

0.00

0.00

293.74

881.23

2745.00

117.86

3182.22

353.58

823.50

2470.50

106.07

318.22

711.00

16.32

440.64

48.96

213.30

639.90

14.69

44.06

162.00

4.53

122.31

13.59

48.60

145.80

4.08

12.23

11757.00

320.04

8641.08

960.12

3527.10

10581.30

288.04

864.11

2304.00

34.45

5580.90

620.10

115.20

2073.60

31.01

558.09

1314.00

19.95

3231.90

359.10

65.70

1182.60

17.96

323.19

2745.00

81.6

6609.60

734.40

274.50

2470.50

73.44

660.96

1521.00

45.33

3671.73

407.97

152.10

1368.90

40.80

367.17

2640.00

176.79

9546.66

1060.74

396.00

2376.00

159.11

954.67

438.00

8.16

440.64

48.96

65.70

394.20

7.34

44.06

1716.00

13.6

4039.20

448.80

46.80

1544.40

12.24

403.92

183.00

4.53

122.31

13.59

54.90

164.70

4.08

12.23

1722.00

43.52

4112.64

456.96

147.60

1549.80

39.17

411.26

0.00

19.95

538.65

0.00

65.70

0.00

17.96

0.00

1230.00

4.53

611.55

67.95

73.80

1107.00

4.08

61.16

372.00

32.64

881.28

97.92

111.60

334.80

29.38

88.13

0.00

4397.1

47488.68

5276.52

0.00

0.00

3957.39

4748.87

234.00

3.63

588.06

65.34

2.60

46.80

3.27

58.81

0.00

19.95

538.65

59.85

0.00

0.00

17.96

53.87

126482.85

13993.80

7541.90

32522.40

5697.84

12594.42

36318.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

0.00

54952.37

18708.98

0.00

15547.16

59515.20

49457.13

16838.08

13992.45

1872.00

33.54

0.00

536.64

105.30

1684.80

30.19

482.98

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

560.00

16.32

0.00

163.20

50.40

504.00

14.69

146.88

316.00

22.67

0.00

90.68

71.10

284.40

20.40

81.61

11862.00

559.38

0.00

3356.28

1779.30

10675.80

503.44

3020.65

19693.96

61521.30

62606.13

17406.80

17724.57

69562.37

0.00

6730.73

5714.39

0.00

21412.80

0.00

6057.66

0.00

0.00

33.54

1006.20

0.00

107.10

0.00

30.19

0.00

0.00

15.41

924.60

0.00

48.60

0.00

13.87

0.00

0.00

20.85

208.50

0.00

65.70

0.00

18.77

0.00

0.00

537.62

16128.60

0.00

1710.90

0.00

483.86

0.00

23982.29

23345.10

0.00

6604.34

0.00

0.00

45240.00

640.07

57606.30

19202.10

1357.20

40716.00

576.06

17281.89

77142.00

84.32

45532.80

21754.56

269.10

69427.80

75.89

19579.10

31992.00

35.36

19094.40

9122.88

111.60

28792.80

31.82

8210.59

13890.00

176.79

15911.10

5303.70

416.70

12501.00

159.11

4773.33

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

4397.1

277017.30

92339.10

0.00

0.00

3957.39

83105.19

5548.00

8.16

734.40

620.16

65.70

4993.20

7.34

558.14

7056.00

41.7

3753.00

2001.60

132.30

6350.40

37.53

1801.44

8580.00

14.51

7182.45

2394.15

46.80

7722.00

13.06

2154.74

4662.00

4.53

905.09

301.70

63.00

4195.80

4.08

271.53

228.00

4.53

32.62

10.87

85.50

205.20

4.08

9.78

2652.00

14.51

7835.40

754.52

45.90

2386.80

13.06

679.07

112960.00

73.44

13219.20

5875.20

1270.80

101664.00

66.10

5287.68

15840.00

56.21

10117.80

4496.80

178.20

14256.00

50.59

4047.12

1830.00

4.53

407.70

135.90

54.90

1647.00

4.08

122.31

15960.00

19.95

6284.25

2094.75

136.80

14364.00

17.96

1885.28

3720.00

35.36

347300.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

3182.40

1060.80

111.60

3348.00

31.82

954.72

468816.21

167468.79

4346.10

312570.00

5049.96

150721.91

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

67942.00

640.07

0.00

29443.22

1329.30

61147.80

576.06

26498.90

80868.00

76.16

0.00

21020.16

263.70

72781.20

68.54

18918.14

33672.00

31.73

0.00

8757.48

109.80

30304.80

28.56

7881.73

41768.00

176.79

0.00

16264.68

408.60

37591.20

159.11

14638.21

0.00

4397.1

0.00

182039.94

0.00

0.00

3957.39

163835.95

6624.00

8.16

0.00

750.72

64.80

5961.60

7.34

675.65

6624.00

37.17

0.00

1709.82

129.60

5961.60

33.45

1538.84

25806.00

13.6

0.00

6881.60

45.90

23225.40

12.24

6193.44

9462.20

4.53

0.00

630.35

61.20

8515.98

4.08

567.31

505.91

4.53

0.00

24.38

84.60

455.32

4.08

21.94

5000.00

12.69

0.00

1269.00

45.00

4500.00

11.42

1142.10

129904.00

73.44

0.00

6756.48

1270.80

116913.60

66.10

6080.83

17848.00

49.86

0.00

4587.12

174.60

16063.20

44.87

4128.41

2714.00

4.53

0.00

208.38

53.10

2442.60

4.08

187.54

23989.00

19.95

0.00

3211.95

134.10

21590.10

17.96

2890.76

1464.00

31.73

0.00

380.76

109.80

1317.60

28.56

342.68

0.00

283936.04

4284.90

408772.00

5023.84

255542.44

932.00

0.00

1513.40

0.00

838.80

0.00

454191.11

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

932

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

10662.45

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

12058617

4008834

3345940

857764

6310449

515970

3011346

0.00

0.00

295217.59

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

66918.81

Deduction of VAT @ 2% on Gross Amt. of Bill

241172.35

66918.81

Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

120586.17

33459.40

Net payable amount for 11 KV Rosara Feeder

5948690.47

2844049.20

Deductible L.D. if any

1398269.00

0.00

Net Amount Paid to Contractor

4550421.47

2844049.20

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Col.5X6

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

8
9
10
11
TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

12

13

14

Net previous payable amount

71730498

Net present payable amount

7394471

Net Cumulative amount

79124969

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

15
7,394,471

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

value of DTR & conductor installed in above feeder

2
ventional type outdoor 3 phase
angent location.

tional type outdoor 3 phase distribution


tion.

ventional type outdoor 3 phase


end location.

tional type outdoor 3 phase distribution


.

ventional type outdoor 3 phase


f existing 63 KVA 11/0.4 KV and above

phase line on existing pole and


ctor by AAA conductor 34 sq mm

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Meter
& Cable
Rs.

Nos

27

43768

1181736.00

Nos

16

38098

609568.00

Nos

45

43784

1970280.00

Nos

21

38206

802326.00

Nos

43908

219540.00

Kms

24.618

13287

327099.37

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

Jumpering

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Mtr

2690

13

34970.00

Kms

4.948

26826

132735.05

Nos

455

2661

1210755.00

e with PVC cable 4 core unarmored 6

e 4 wire 10-40 amps with optical port

R MATERIAL

6489009.41

R MATERIAL

5569607.92

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
NARASINGARH

11kV Feeder Name

MOTHA

Format of Bill on operational acceptance of 11kV MOTHA Feeder

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

43768.00

393912.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

1472.00

13248.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

700.00

6300.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

61.00

549.00

11 KV DO fuse unit.

No

27

21

1389.00

37503.00

11 KV DO fuse wire 1.5 amp.

No

27

21

40.00

1080.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

419.00

3771.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

61.00

549.00

11 KV L.A.

No

27

21

397.00

10719.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

11 KV pin insulator

No

27

21

125.00

3375.00

11 KV GI Pin

No

27

21

72.00

1944.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

18

14

601.00

10818.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

18

14

458.00

8244.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

18

14

53.00

954.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

18

14

430.00

7740.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

99

77

215.00

21285.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

18

14

94.00

1692.00

14

GI wire 8 SWG.

Kg

72

56

40.00

2880.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

126

98

68.00

8568.00

16

Galvanized washer

Kg

94.00

846.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

3.6

2.8

0.00

0.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

4.5

3.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

9663.00

86967.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

180

140

13.00

2340.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

480.00

4320.00

22

Barbed wire

Kg

3.5

31.5

24.5

40.00

1260.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

405

315

13.00

5265.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

36

28

0.00

0.00

SCHEDULE NO.1 TOTAL

636129.00

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

11

11

38098

419078.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

11

11

1473

16203.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

11

11

700

7700.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

11

11

61

671.00

11 KV DO fuse unit.

No

33

33

1390

45870.00

11 KV DO fuse wire 1 amp.

No

33

33

40

1320.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

11

11

419

4609.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

11

11

61

671.00

11 KV L.A.

No

33

33

397

13101.00

11 KV PIN insulator

No

33

33

125

4125.00

11 KV GI Pin

No

33

33

72

2376.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

22

22

601

13222.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

22

22

458

10076.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

22

22

53

1166.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

22

22

430

9460.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

121

121

51

6171.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

22

22

94

2068.00

14

GI wire 8 SWG.

Kg

88

88

51

4488.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

154

154

68

10472.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

16

Galvanized washer

17

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Kg

11

11

94

1034.00

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

4.4

4.4

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

5.5

5.5

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

11

11

8529

93819.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

220

220

13

2860.00

Set

11

11

480

5280.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

38.5

38.5

40

1540.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

495

495

13

6435.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

33

33

0.00

SCHEDULE NO.2 TOTAL

683815.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

15

16

43784.00

656760.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

15

16

1473.00

22095.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

15

16

700.00

10500.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

15

16

61.00

915.00

11 KV DO fuse unit.

No

45

48

1390.00

62550.00

11 KV DO fuse wire 1.5 Amp.

No

45

48

40.00

1800.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

15

16

419.00

6285.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

15

16

61.00

915.00

11 KV L.A.

No

45

48

397.00

17865.00

11 KV disc insulator

No

45

48

292.00

13140.00

11 KV strain hardware

No

45

48

72.00

3240.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

30

32

601.00

18030.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

30

32

458.00

13740.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

30

32

53.00

1590.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

30

32

432.00

12960.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

165

176

216.00

35640.00

10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

30

32

94.00

2820.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

14

GI wire 8 SWG.

Kg

120

128

40.00

4800.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

210

224

69.00

14490.00

16

Galvanized washer

Kg

15

16

94.00

1410.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

6.4

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

7.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

15

16

9715.00

145725.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

300

320

13.00

3900.00

Set

15

16

482.00

7230.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

52.5

56

40.00

2100.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

675

720

13.00

8775.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

60

64

0.00

0.00

SCHEDULE NO.3 TOTAL

1069275.00

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

(conventional type) out door

No

34

25

38206.00

1299004.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

34

18

1477.00

50218.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

34

27

702.00

23868.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

3
1

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

34

27

61.00

2074.00

11 KV DO fuse unit.

No

102

75

1394.00

142188.00

11 KV DO fuse wire 1 Amp.

No

102

75

40.00

4080.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

34

27

420.00

14280.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

34

27

61.00

2074.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

11 KV L.A.

No

102

75

398.00

40596.00

11 KV disc insulator

No

102

75

293.00

29886.00

11 KV strain hardware

No

102

75

72.00

7344.00

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

68

52

603.00

41004.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

68

52

459.00

31212.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

68

52

53.00

3604.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

68

50

431.00

29308.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

374

275

51.00

19074.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

68

50

94.00

6392.00

14

GI wire 8 SWG.

Kg

272

200

51.00

13872.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

476

350

69.00

32844.00

16

Galvanized washer

Kg

34

25

94.00

3196.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

13.6

10

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

17

12.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

34

25

8553.00

290802.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

680

500

13.00

8840.00

Set

34

26

481.00

16354.00

Kg

3.5

119

87.5

40.00

4760.00

10

21
22

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)


Barbed wire

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

23

HT tape to cover the LT bushing of DTR

Mtr

45

1530

1125

13.00

19890.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

102

75

0.00

0.00

SCHEDULE NO.4 TOTAL

2136764.00

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

43908

219540.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

0.00

11 KV DO fuse unit.

No

15

1394

20910.00

11 KV DO fuse wire 1.5 Amp.

No

15

40

600.00

11 KV LA

No

15

398

5970.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

9694

48470.00

Mtr

20

100

60

13

1300.00

Kg

20

12

69

1380.00

Galvanized washer

Kg

0.5

2.5

1.5

94

235.00

10

Barbed wire

Kg

35

21

40

1400.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

10

59

590.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

225

135

13

2925.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

20

12

0.00

0.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

SCHEDULE NO.5 TOTAL

303320

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

27

25

0.00

112914.00

SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

81

75

1394

11 Kv Do Fuse Wire 1.5 Amp.

No

81

75

40

3240.00

11 Kv L.A.

No

81

75

398

32238.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

27

19

9694

261738.00

Mtr

20

540

500

13

7020.00

Kg

108

100

69

7452.00

Galvanized washer

Kg

0.5

13.5

12.5

94

1269.00

Barbed wire

Kg

189

175

40

7560.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

54

19

59

3186.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

1215

1125

13

15795.00

11

consumer indexing

Nos

108

100

0.00

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

SCHEDULE NO.5C TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

452412.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

SCHEDULE NO. 5D
1

`Additional LT Distribution box (25 KVA)

Set

21

9694

203574.00

`Additional LT Distribution box (16 KVA)

Set

8553

0.00

21

18247

203574.00

SCHEDULE NO.5D TOTAL

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

94

94

1610.00

151340.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

94

94

129.00

12126.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

94

94

247.00

23218.00

11 KV Pin insulator

No

45

282

485

125.00

35250.00

11 KV GI Pins

No

45

282

485

70.00

19740.00

Jointing sleeves suitable for existing conductor.

No

37.6

94.00

3534.40

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

94

94

118.00

11092.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

40

25

440.00

17600.00

Stay clamp(Galvanized flat 50x6mm)

Set

40

25

70.00

2800.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

220

137.5

51.00

11220.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

94

94

156.00

14664.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

94

94

59.00

5546.00

14

Numbering of pole

No

15

94

94

0.00

0.00

15

Binding wire and tape

Kg

25.067

25.07

13.00

325.87

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

112.8

112.8

69.00

7783.20

17

Galvanized washer

Kg

6.267

6.267

94.00

589.07

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

19
20

Total Plant Amt as


per santioned
estimate

Col.4X6
7

No

40

70

0.00

0.00

Removal of existing conductor from LT line.

Ckt. Km

6.541

12.908

0.00

0.00

Restringing of existing conductor

Ckt. Km

6.541

12.908

0.00

0.00

SCHEDULE NO.6 TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

316828.54

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

170

141

1638

278460.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

170

141

131

22270.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

170

141

251

42670.00

11 KV Pin insulator

No

45

510

423

128

65280.00

11 KV GI Pins

No

45

510

423

71

36210.00

Jointing sleeves suitable for existing conductor.

No

68

96

6528.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

170

141

120

20400.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

105

24

448

47040.00

Stay clamp(Galvanized flat 50x6mm)

Set

105

24

71

7455.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

577.5

132

52

30030.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

21

4.8

0.00

12

Removal of existing conductor from LT line.

Ckt Km

15.891

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

170

141

158

26860.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

170

141

60

10200.00

15

Numbering of pole

No

15

170

141

0.00

16

Binding wire and tape

Kg

45

0.0

13

589.33

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

204

169.20

70

14280.00

18

Galvanized washer

Kg

11

9.40

95

1076.67

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

87

90

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

47.673

20.121

13287

633431.15

SCHEDULE NO.7 TOTAL

1242780.15

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

No

15

189

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

147

36.00

6804.00

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Shackle insulator(90x75 mm)

No

15

189

147

126.00

23814.00

Removal of existing conductor from LT line (Dismental of conductor)

Km

9.940

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

7.747

7.184

26826.00

207821.02

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

0.000

6219.00

0.00

GI wire 5 mm for support of cable

Kg

150

1890

1490

62.00

117180.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

49

30

462.00

22638.00

Stay clamp(Galvanized flat 50x6mm)

Set

39

30

71.00

2769.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

203.5

165

52.00

10582.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

Cmt

0.2

7.4

0.00

0.00

No

27

50

0.00

0.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

151

62

619.00

93469.00

Kg

37.8

29.4

70.00

2646.00

Kg

0.25

3.15

2.450

95.00

299.25

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

14

Washer

SCHEDULE NO.8 TOTAL

488022.27

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

10

1408.00

14080.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

10

704.00

7040.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

10

198.00

1980.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

40

32

41.00

1640.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

10

1892.00

18920.00

GI wire 8 SWG for earthing pole

Kg

10

62.00

620.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

85

68

63.00

5355.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

80

64

65.00

5200.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

10

462.00

4620.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

55

44

52.00

2860.00

11

Stay clamp of Galvanized flat 50x6 mm

No

10

73.00

730.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

7.5

86.00

645.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

3
Cmt

0.4

Total Plant Amt as


per santioned
estimate

Col.4X6
7

1.6

0.00

0.00

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

14

Galvanized nuts and bolts (assorted size)

Kg

25

20

70.00

1750.00

15

Galvanized washer

Kg

0.5

2.5

95.00

237.50

16

Aluminum binding wire

Kg

0.3

1.5

135.00

202.50

17

Aluminum binding tape

Kg

0.3

1.5

79.00

118.50

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

10

60.00

600.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

35

28

41.00

1435.00

SCHEDULE NO.9 TOTAL

68033.50

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

3
2

Total Plant Amt as


per santioned
estimate

Col.4X6
7

110.00

220.00

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

Galvanized nuts & bolts (assorted size)

Kg

72.00

504.00

Galvanized washer

Kg

0.5

0.5

0.5

99.00

49.50

T clamp for jumper

No

180.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

12

13.00

156.00

SCHEDULE NO.10 TOTAL

9869.50

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

10

1503

15030.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3907

19535.00

11KV disc insulator

No.

30

298

8940.00

11KV strain hardware

No.

30

73

2190.00

11KV pin insulator

No.

10

128

1280.00

11KV GS Pin

No.

10

54

540.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

3294

16470.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

30

462

13860.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

30

96

2880.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

165

52

8580.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

620.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

35

39

1365.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

300.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7
2310.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

30

77

17

Numbering of DP

No

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

30

77

2310.00

SCHEDULE NO.11 TOTAL

96210.00

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

1019

1019.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

339

300

2661

902079.00

SCHEDULE NO.12 TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

903098.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

19

1508.00

28652.00

Back filling of pole with boulders and ramming.

No

19

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

19

915.00

17385.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

19

237.00

4503.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

19

54.00

1026.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

19

3919.00

74461.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

114

12

128.00

14592.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

114

12

73.00

8322.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

57

305.00

17385.00

10

11KV strain hardware

No

57

169.00

9633.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

38

440.00

16720.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

38

73.00

2774.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

209

22

52.00

10868.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

19

61.00

1159.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

66.5

164.00

10906.00

16

Aluminium winding wire & tape

Kg.

19

73.00

1387.00

17

Galvanised nuts & bolts with washer

Kg

95

10

82.00

7790.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

19

124.00

2356.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

7.6

0.8

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

114

12

13.00

1482.00

21

Numbering of pole

No.

19

0.00

0.00

SCHEDULE NO.13 TOTAL

231401.00

SCHEDULE NO. 14
Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHEDULE NO.14 TOTAL

0.00

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

463

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

52

0.00

12

Back filling of poles with boulders

No.

12

0.00

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

0.00

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

12

157

0.00

15

Danger Boards

No.

12

61

0.00

16

Binding wire and tape

Kg.

62

0.00

17

Galvanised nuts & bolts with washer

Kg.

14

77

0.00

SCHEDULE NO.15 TOTAL

0.00

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

1.130

66128.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

20

117.00

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

60

12

56.00

0.00

Nuts and bolts

Kg.

0.00

6.67

79.00

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1977.00

0.00

SCHEDULE NO.16 TOTAL

0.00

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.036

0.424

23792

856.51

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

16

119

119.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

20

54

108.00

Nuts and bolts

Kg.

0.333

5.33

73

24.33

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1901

1901.00

SCHEDULE NO.17 TOTAL

3008.84

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

88

21

1508

132704.00

11 KV Disc Insulator

Nos

528

163

299

157872.00

11 KV Strain Hardware

Nos

528

163

124

65472.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

88

21

463

40744.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

61.6

14.7

0.00

Stay clamps

Set

88

49

73

6424.00

11 KV Top clamp.

Nos.

88

29

147

12936.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

484

115.5

52

25168.00

Galvanized Nut & Bolts (assorted size)

Kg

2.22

195.36

46.62

70

13675.20

10

Washers

Kg

0.08

7.04

1.68

95

668.80

11

PG clamps

Nos

528

60

51

26928.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

176

47

1412

248512.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

176

47

198

34848.00

14

11KV Danger Board

Nos

88

21

61

5368.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

308

73.5

152

46816.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

88

124

SCHEDULE NO.18A TOTAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

10912.00
829048.00

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

SCHEDULE NO. 18B

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
7

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

39

1477

0.00

11 KV Disc Insulator

Nos

234

293

0.00

11 KV Strain Hardware

Nos

234

122

0.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

78

454

0.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

35.1

0.00

Stay clamps

Set

78

72

0.00

11 KV Top clamp.

Kg

39

144

0.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

429

51

0.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

117.975

68

0.00

10

Washers

Kg

0.117

4.563

94

0.00

11

PG clamps

Nos

90

50

0.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

80

1412

0.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

80

194

0.00

14

11KV Danger Board

Nos

39

59

0.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

136.5

149

0.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

39

122

0.00

SCHEDULE NO.18B TOTAL

0.00

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

7567

0.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

Total Plant Amt as


per santioned
estimate

Col.4X6
7

meter

25

181

0.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

0.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

0.00

11 KV Disc Insulator

No.

305

0.00

11 KV strain set with hard ware

Set

136

0.00

11 KV Pin Insulator

No.

128

0.00

11 KV G.I.Pin

No.

73

0.00

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

0.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

0.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

13

Stay wire 7/10 SWG (5.5 Kg per stay )

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

15

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Kg.

11

51

0.00

Cmt.

0.00

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

0.00

16

Red oxide paint

Ltr.

0.5

68

0.00

17

Aluminium paint

Ltr.

0.5

89

0.00

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

0.00

19

11 KV danger board

No.

62

0.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

77

0.00

(Drg. no. ADB/HVDS/ EZ-08)

SCHEDULE NO.19 TOTAL

0.00

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

1284464

0.00

0.00

Grand Total of All Schedules

9673589

Dedu

Deduc

TOT

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Total Previous LD Deducted amount


Total Cumulative Amount of 11 KV MOTHA Feeder.

Total LD Deductable amount from this bills


Total Cumulative LD Deducted amount

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Total 100% value of DTR

Schedule
Nos

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type out
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoo


transformer on single pole tangent location.

Sch-3A

Sch-4A

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Particulars

25 KVA 11/0.4 KV Aluminum wound conventional type out


distribution transformer on single pole end location.

16 KVA 11/0.4 KV Copper wound conventional type outdoo


transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type out


distribution transformer after removal of existing 63 KVA
capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on ex


replacement of existing damaged conductor by AAA cond
weasel

Project Manager,
FLCL,
Damoh.

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Sch-1,2,3,4,5A,
5C,10,13

Total Plant Amt as


per santioned
estimate

Col.4X6
7

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Sch-8A

Replacement of bare conductor of LT line with PVC cable


sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 am


along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Amount for payment

From ADB funding through LC

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

306376.00

5412.51

48712.59

37887.57

8753.60

61275.20

4871.26

34098.81

10304.00

640.07

5760.63

4480.49

1324.80

9273.60

576.06

4032.44

4900.00

64.37

579.33

450.59

630.00

4410.00

57.93

405.53

427.00

4.53

40.77

31.71

54.90

384.30

4.08

28.54

29169.00

117.86

3182.22

2475.06

1250.10

26252.10

106.07

2227.55

840.00

9.97

269.19

209.37

36.00

756.00

8.97

188.43

2933.00

31.73

285.57

222.11

377.10

2639.70

28.56

199.90

427.00

4.53

40.77

31.71

54.90

384.30

4.08

28.54

8337.00

96.1

2594.70

2018.10

357.30

7503.30

86.49

1816.29

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

2625.00

30.83

832.41

647.43

112.50

2362.50

27.75

582.69

1512.00

17.23

465.21

361.83

64.80

1360.80

15.51

325.65

8414.00

253.85

4569.30

3553.90

540.90

7572.60

228.47

3198.51

6412.00

58.93

1060.74

825.02

412.20

5770.80

53.04

742.52

742.00

19.95

359.10

279.30

47.70

667.80

17.96

251.37

6020.00

176.79

3182.22

2475.06

387.00

5418.00

159.11

2227.55

16555.00

29.92

2962.08

2303.84

193.50

14899.50

26.93

2073.46

1316.00

8.16

146.88

114.24

84.60

1184.40

7.34

102.82

2240.00

9.97

717.84

558.32

36.00

2016.00

8.97

502.49

6664.00

4.53

570.78

443.94

61.20

5997.60

4.08

399.55

658.00

4.53

40.77

31.71

84.60

592.20

4.08

28.54

0.00

4397.10

15829.56

12311.88

0.00

0.00

3957.39

11080.69

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

4397.10

19786.95

15389.85

0.00

0.00

3957.39

13850.87

67641.00

1082.50

9742.50

7577.50

8696.70

60876.90

974.25

6819.75

1820.00

2.72

489.60

380.80

2.60

364.00

2.45

342.72

3360.00

116.95

1052.55

818.65

432.00

3024.00

105.26

736.79

980.00

9.97

314.06

244.27

36.00

882.00

8.97

219.84

4095.00

3.63

1470.15

1143.45

11.70

3685.50

3.27

1029.11

0.00

359.02

12924.72

10052.56

0.00

0.00

323.12

9047.30

137983.19

107320.26

24042.70

229553.10

15628.82

96588.23

494767.00

419078.00

5412.51

59537.61

59537.61

7619.60

83815.60

4871.26

53583.85

16203.00

640.07

7040.77

7040.77

1325.70

14582.70

576.06

6336.69

7700.00

64.37

708.07

708.07

630.00

6930.00

57.93

637.26

671.00

4.53

49.83

49.83

54.90

603.90

4.08

44.85

45870.00

117.86

3889.38

3889.38

1251.00

41283.00

106.07

3500.44

1320.00

9.97

329.01

329.01

36.00

1188.00

8.97

296.11

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

4609.00

31.73

349.03

349.03

377.10

4148.10

28.56

314.13

671.00

4.53

49.83

49.83

54.90

603.90

4.08

44.85

13101.00

96.1

3171.30

3171.30

357.30

11790.90

86.49

2854.17

4125.00

30.83

1017.39

1017.39

112.50

3712.50

27.75

915.65

2376.00

17.23

568.59

568.59

64.80

2138.40

15.51

511.73

13222.00

80.69

1775.18

1775.18

540.90

11899.80

72.62

1597.66

10076.00

64.37

1416.14

1416.14

412.20

9068.40

57.93

1274.53

1166.00

12.69

279.18

279.18

47.70

1049.40

11.42

251.26

9460.00

176.79

3889.38

3889.38

387.00

8514.00

159.11

3500.44

6171.00

29.92

3620.32

3620.32

45.90

5553.90

26.93

3258.29

2068.00

8.16

179.52

179.52

84.60

1861.20

7.34

161.57

4488.00

12.69

1116.72

1116.72

45.90

4039.20

11.42

1005.05

10472.00

4.53

697.62

697.62

61.20

9424.80

4.08

627.86

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

1034.00

4.53

49.83

49.83

84.60

930.60

4.08

44.85

0.00

4397.1

19347.24

19347.24

0.00

0.00

3957.39

17412.52

0.00

4397.1

24184.05

24184.05

0.00

0.00

3957.39

21765.65

93819.00

934.72

10281.92

10281.92

7676.10

84437.10

841.25

9253.73

2860.00

2.72

598.40

598.40

2.60

572.00

2.45

538.56

5280.00

116.95

1286.45

1286.45

432.00

4752.00

105.26

1157.81

1540.00

9.97

383.85

383.85

36.00

1386.00

8.97

345.46

6435.00

3.63

1796.85

1796.85

11.70

5791.50

3.27

1617.17

0.00

359.02

11847.66

11847.66

0.00

0.00

323.12

10662.89

159461.12

159461.12

21752.20

320076.90

15340.78

143515.00

683815.00

700544.00

5412.51

81187.65

86600.16

8756.80

140108.80

4871.26

77940.14

23568.00

640.07

9601.05

10241.12

1325.70

21211.20

576.06

9217.01

11200.00

64.37

965.55

1029.92

630.00

10080.00

57.93

926.93

976.00

4.53

67.95

72.48

54.90

878.40

4.08

65.23

66720.00

117.86

5303.70

5657.28

1251.00

60048.00

106.07

5091.55

1920.00

9.97

448.65

478.56

36.00

1728.00

8.97

430.70

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

6704.00

31.73

475.95

507.68

377.10

6033.60

28.56

456.91

976.00

4.53

67.95

72.48

54.90

878.40

4.08

65.23

19056.00

96.1

4324.50

4612.80

357.30

17150.40

86.49

4151.52

14016.00

70.72

3182.40

3394.56

262.80

12614.40

63.65

3055.10

3456.00

17.23

775.35

827.04

64.80

3110.40

15.51

744.34

19232.00

80.69

2420.70

2582.08

540.90

17308.80

72.62

2323.87

14656.00

64.37

1931.10

2059.84

412.20

13190.40

57.93

1853.86

1696.00

12.69

380.70

406.08

47.70

1526.40

11.42

365.47

13824.00

176.79

5303.70

5657.28

388.80

12441.60

159.11

5091.55

38016.00

29.92

4936.80

5265.92

194.40

34214.40

26.93

4739.33

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

3008.00

8.16

244.80

261.12

84.60

2707.20

7.34

235.01

5120.00

9.97

1196.40

1276.16

36.00

4608.00

8.97

1148.54

15456.00

4.53

951.30

1014.72

62.10

13910.40

4.08

913.25

1504.00

4.53

67.95

72.48

84.60

1353.60

4.08

65.23

0.00

4397.1

26382.60

28141.44

0.00

0.00

3957.39

25327.30

0.00

4397.1

32978.25

35176.80

0.00

0.00

3957.39

31659.12

155440.00

1082.5

16237.50

17320.00

8743.50

139896.00

974.25

15588.00

4160.00

3.63

1089.00

1161.60

2.60

832.00

3.27

1045.44

7712.00

116.95

1754.25

1871.20

433.80

6940.80

105.26

1684.08

2240.00

9.97

523.43

558.32

36.00

2016.00

8.97

502.49

9360.00

3.63

2450.25

2613.60

11.70

8424.00

3.27

2352.24

0.00

359.02

21541.20

22977.28

0.00

0.00

323.12

20679.55

226790.63

241910.00

24250.20

533211.20

15508.05

217719.00

1140560.00

955150.00

5412.51

184025.34

135312.75

7641.20

191030.00

4871.26

121781.48

26586.00

640.07

21762.38

11521.26

1329.30

23927.40

576.06

10369.13

18954.00

64.37

2188.58

1737.99

631.80

17058.60

57.93

1564.19

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

1647.00

4.53

154.02

122.31

54.90

1482.30

4.08

110.08

104550.00

117.86

12021.72

8839.50

1254.60

94095.00

106.07

7955.55

3000.00

9.97

1016.94

747.75

36.00

2700.00

8.97

672.98

11340.00

31.73

1078.82

856.71

378.00

10206.00

28.56

771.04

1647.00

4.53

154.02

122.31

54.90

1482.30

4.08

110.08

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

29850.00

97.01

9895.02

7275.75

358.20

26865.00

87.31

6548.18

21975.00

71.62

7305.24

5371.50

263.70

19777.50

64.46

4834.35

5400.00

17.23

1757.46

1292.25

64.80

4860.00

15.51

1163.03

31356.00

80.69

5486.92

4195.88

542.70

28220.40

72.62

3776.29

23868.00

64.37

4377.16

3347.24

413.10

21481.20

57.93

3012.52

2756.00

12.69

862.92

659.88

47.70

2480.40

11.42

593.89

21550.00

176.79

12021.72

8839.50

387.90

19395.00

159.11

7955.55

14025.00

29.92

11190.08

8228.00

45.90

12622.50

26.93

7405.20

4700.00

8.16

554.88

408.00

84.60

4230.00

7.34

367.20

10200.00

12.69

3451.68

2538.00

45.90

9180.00

11.42

2284.20

24150.00

4.53

2156.28

1585.50

62.10

21735.00

4.08

1426.95

2350.00

4.53

154.02

113.25

84.60

2115.00

4.08

101.93

0.00

4397.1

59800.56

43971.00

0.00

0.00

3957.39

39573.90

0.00

4397.1

74750.70

54963.75

0.00

0.00

3957.39

49467.38

213825.00

934.72

31780.48

23368.00

7697.70

192442.50

841.25

21031.20

6500.00

3.63

2468.40

1815.00

2.60

1300.00

3.27

1633.50

12506.00

116.95

3976.30

3040.70

432.90

11255.40

105.26

2736.63

3500.00

9.97

1186.43

872.38

36.00

3150.00

8.97

785.14

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

14625.00

3.63

5553.90

4083.75

11.70

13162.50

3.27

3675.38

0.00

359.02

36620.04

26926.50

0.00

0.00

323.12

24233.85

497752.01

362156.41

21962.80

736254.00

15379.13

325940.76

1566010.00

131724.00

5412.51

27062.55

16237.53

8781.60

26344.80

4871.26

14613.78

0.00

7887.58

39437.90

23662.74

0.00

0.00

7098.82

21296.47

12546.00

117.86

1767.90

1060.74

1254.60

11291.40

106.07

954.67

360.00

9.97

149.55

89.73

36.00

324.00

8.97

80.76

3582.00

97.01

1455.15

873.09

358.20

3223.80

87.31

785.78

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

29082.00

1082.5

5412.50

3247.50

8724.60

26173.80

974.25

2922.75

780.00

3.63

363.00

217.80

2.60

156.00

3.27

196.02

828.00

4.53

90.60

54.36

62.10

745.20

4.08

48.92

141.00

4.53

11.33

6.80

84.60

126.90

4.08

6.12

840.00

9.97

348.95

209.37

36.00

756.00

8.97

188.43

354.00

4.53

45.30

27.18

53.10

318.60

4.08

24.46

1755.00

3.63

816.75

490.05

11.70

1579.50

3.27

441.05

0.00

359.02

7180.40

4308.24

0.00

0.00

323.12

3877.42

84141.88

50485.13

19405.10

71040.00

13497.54

45436.61

181992

0.00

7887.58

7887.58

0.00

0.00

0.00

7098.82

0.00

104550.00

117.86

9546.66

8839.50

1254.60

94095.00

106.07

7955.55

3000.00

9.97

807.57

747.75

36.00

2700.00

8.97

672.98

29850.00

97.01

7857.81

7275.75

358.20

26865.00

87.31

6548.18

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

184186.00

1082.5

29227.50

20567.50

8724.60

165767.40

974.25

18510.75

6500.00

3.63

1960.20

1815.00

2.60

1300.00

3.27

1633.50

6900.00

4.53

489.24

453.00

62.10

6210.00

4.08

407.70

1175.00

4.53

61.16

56.63

84.60

1057.50

4.08

50.96

7000.00

9.97

1884.33

1744.75

36.00

6300.00

8.97

1570.28

1121.00

4.53

244.62

86.07

53.10

1008.90

4.08

77.46

14625.00

3.63

4410.45

4083.75

11.70

13162.50

3.27

3675.38

0.00

359.02

38774.16

35902.00

0.00

0.00

323.12

32311.80

95263.7

81571.7

10623.50

318466.30

1527.46

73414.53

358907.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

1082.5

22732.5

8724.60

0.00

974.25

0.00

51318.00

934.72

5608.32

7697.70

46186.20

841.25

5047.49

22732.5

5608.32

16422.30

46186.20

1815.50

5047.49

51318.00

151340.00

391.66

36816.04

36816.04

1449.00

136206.00

352.49

33134.44

12126.00

31.73

2982.62

2982.62

116.10

10913.40

28.56

2684.36

23218.00

59.84

5624.96

5624.96

222.30

20896.20

53.86

5062.46

60625.00

30.83

8694.06

14952.55

112.50

54562.50

27.75

13457.30

33950.00

17.23

4858.86

8356.55

63.00

30555.00

15.51

7520.90

0.00

22.67

852.39

0.00

84.60

0.00

20.40

0.00

11092.00

29.01

2726.94

2726.94

106.20

9982.80

26.11

2454.25

11000.00

176.79

7071.60

4419.75

396.00

9900.00

159.11

3977.78

1750.00

8.16

326.40

204.00

63.00

1575.00

7.34

183.60

7012.50

12.69

2791.80

1744.88

45.90

6311.25

11.42

1570.39

0.00

4397.1

35176.80

21985.50

0.00

0.00

3957.39

19786.95

14664.00

38.08

3579.52

3579.52

140.40

13197.60

34.27

3221.57

5546.00

4.53

425.82

425.82

53.10

4991.40

4.08

383.24

0.00

19.95

1875.30

1875.30

0.00

0.00

17.96

1687.77

325.87

2.72

68.18

68.18

11.70

293.28

2.45

61.36

7783.20

4.53

510.98

510.98

62.10

7004.88

4.08

459.89

589.07

4.53

28.39

28.39

84.60

530.16

4.08

25.55

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

407.98

16319.20

28558.60

0.00

0.00

367.18

25702.74

0.00

4079.78

26685.84

52661.80

0.00

0.00

3671.80

47395.62

0.00

5893.02

38546.24

76067.10

0.00

0.00

5303.72

68460.39

195961.94

263589.48

3010.50

306919.47

14069.55

237230.53

341021.64

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

230958.00

436.08

74133.60

61487.28

1474.20

207862.20

392.47

55338.55

18471.00

35.36

6011.20

4985.76

117.90

16623.90

31.82

4487.18

35391.00

67.09

11405.30

9459.69

225.90

31851.90

60.38

8513.72

54144.00

34.45

17569.50

14572.35

115.20

48729.60

31.01

13115.12

30033.00

19.04

9710.40

8053.92

63.90

27029.70

17.14

7248.53

0.00

25.39

1726.52

0.00

86.40

0.00

22.85

0.00

16920.00

31.73

5394.10

4473.93

108.00

15228.00

28.56

4026.54

10752.00

176.79

18562.95

4242.96

403.20

9676.80

159.11

3818.66

1704.00

8.16

856.80

195.84

63.90

1533.60

7.34

176.26

6864.00

13.6

7854.00

1795.20

46.80

6177.60

12.24

1615.68

0.00

4397.1

92339.10

21106.08

0.00

0.00

3957.39

18995.47

0.00

4079.78

64831.78

4079.78

0.00

0.00

3671.80

3671.80

22278.00

41.7

7089.00

5879.70

142.20

20050.20

37.53

5291.73

8460.00

4.53

770.10

638.73

54.00

7614.00

4.08

574.86

0.00

19.95

3391.50

2812.95

0.00

0.00

17.96

2531.66

0.00

3.63

164.56

0.00

11.70

0.00

3.27

0.00

11844.00

4.53

924.12

766.48

63.00

10659.60

4.08

689.83

893.00

4.53

51.34

42.58

85.50

803.70

4.08

38.32

0.00

407.98

35494.26

36718.20

0.00

0.00

367.18

33046.38

267347.73

3537.62

168648.96

71180.45

2657.40

53469.55

3183.86

64062.41

526929.09

252491.88

5719.20

457310.35

12014.14

227242.69

1884.33

1465.59

32.40

4762.80

8.97

1319.03

716059.73

5292.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

9.97

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

18522.00

33.54

6339.06

4930.38

113.40

16669.80

30.19

4437.34

0.00

7969.17

79213.55

0.00

0.00

0.00

7172.25

0.00

192717.98

3173.16

24582.47

22795.98

5365.20

38543.60

2855.84

20516.38

0.00

1813.24

0.00

0.00

1243.80

0.00

1631.92

0.00

92380.00

16.32

30844.80

24316.80

55.80

83142.00

14.69

21885.12

13860.00

176.79

8662.71

5303.70

415.80

12474.00

159.11

4773.33

2130.00

8.16

318.24

244.80

63.90

1917.00

7.34

220.32

8580.00

13.6

2767.60

2244.00

46.80

7722.00

12.24

2019.60

0.00

4397.1

32538.54

26382.60

0.00

0.00

3957.39

23744.34

0.00

407.98

11015.46

20399.00

0.00

0.00

367.18

18359.10

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

38378.00

165

24915.00

10230.00

557.10

34540.20

148.50

9207.00

2058.00

4.53

171.23

133.18

63.00

1852.20

4.08

119.86

232.75

4.53

14.27

11.10

85.50

209.48

4.08

9.99

223267.26

118457.13

8042.70

201833.07

16373.78

106611.42

374150.73

12672.00

374.43

3744.30

3369.87

1267.20

11404.80

336.99

3032.88

5632.00

187.67

1876.70

1501.36

633.60

5068.80

168.90

1351.22

1584.00

52.58

525.80

420.64

178.20

1425.60

47.32

378.58

1312.00

10.88

435.20

348.16

36.90

1180.80

9.79

313.34

15136.00

504.08

5040.80

4032.64

1702.80

13622.40

453.67

3629.38

496.00

16.32

163.20

130.56

55.80

446.40

14.69

117.50

4284.00

17.23

1464.55

1171.64

56.70

3855.60

15.51

1054.48

4160.00

17.23

1378.40

1102.72

58.50

3744.00

15.51

992.45

3696.00

176.79

1767.90

1414.32

415.80

3326.40

159.11

1272.89

2288.00

8.16

448.80

359.04

46.80

2059.20

7.34

323.14

584.00

19.04

190.40

152.32

65.70

525.60

17.14

137.09

516.00

22.67

170.03

136.02

77.40

464.40

20.40

122.42

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

4397.1

8794.20

7035.36

0.00

0.00

3957.39

6331.82

1400.00

4.53

113.25

90.60

63.00

1260.00

4.08

81.54

190.00

4.53

11.33

9.06

85.50

171.00

4.08

8.15

0.00

36.26

54.39

0.00

121.50

0.00

32.63

0.00

0.00

20.85

31.28

0.00

71.10

0.00

18.77

0.00

480.00

4.53

45.30

36.24

54.00

432.00

4.08

32.62

1148.00

10.88

380.80

304.64

36.90

1033.20

9.79

274.18

26636.63

21615.19

5027.40

50020.20

5297.18

19453.67

55578.00

6385.00

1230.28

1230.28

1230.28

5746.50

5746.50

1107.25

1107.25

297.00

26.29

78.87

78.87

89.10

267.30

23.66

70.98

558.00

49.86

149.58

149.58

167.40

502.20

44.87

134.62

620.00

82.5

165.00

165.00

279.00

558.00

74.25

148.50

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

220.00

29.01

58.02

58.02

99.00

198.00

26.11

52.22

504.00

4.53

31.71

31.71

64.80

453.60

4.08

28.54

49.50

4.53

2.27

2.27

89.10

44.55

4.08

2.04

1080.00

48.05

288.30

288.30

162.00

972.00

43.25

259.47

156.00

3.63

43.56

43.56

2.60

31.20

3.27

39.20

2047.59

2047.59

6699.50

8773.35

1330.81

1842.83

9869.50

0.00

640.07

6400.70

0.00

1352.70

0.00

576.06

0.00

0.00

1040.8

5204.00

0.00

3516.30

0.00

936.72

0.00

0.00

79.78

2393.40

0.00

268.20

0.00

71.80

0.00

0.00

19.04

571.20

0.00

65.70

0.00

17.14

0.00

0.00

34.45

344.50

0.00

115.20

0.00

31.01

0.00

0.00

14.51

145.10

0.00

48.60

0.00

13.06

0.00

0.00

280.15

1400.75

0.00

2964.60

0.00

252.14

0.00

0.00

176.79

5303.70

0.00

415.80

0.00

159.11

0.00

0.00

8.16

244.80

0.00

86.40

0.00

7.34

0.00

0.00

13.6

2244.00

0.00

46.80

0.00

12.24

0.00

0.00

4397.1

21985.50

0.00

0.00

0.00

3957.39

0.00

0.00

4397.1

26382.60

0.00

0.00

0.00

3957.39

0.00

0.00

32.64

163.20

0.00

111.60

0.00

29.38

0.00

0.00

15.41

539.35

0.00

35.10

0.00

13.87

0.00

0.00

4.53

22.65

0.00

54.00

0.00

4.08

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Col.5X6
8

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%
14

Col.5X14
15

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

0.00

4.53

135.90

0.00

69.30

0.00

4.08

0.00

0.00

19.95

99.75

0.00

0.00

0.00

17.96

0.00

0.00

19.95

598.50

0.00

69.30

0.00

17.96

0.00

74179.6

9219.60

0.00

10078.70

0.00

0.00

0.00

271.08

271.08

0.00

203.80

0.00

243.97

0.00

798300.00

403.45

136769.55

121035.00

532.20

159660.00

363.11

108931.50

137040.63

121035.00

736.00

159660.00

607.08

108931.50

798300.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

3016.00

640.07

12161.33

1280.14

1357.20

2714.40

576.06

1152.13

0.00

326.38

6201.22

652.76

0.00

0.00

293.74

587.48

1830.00

117.86

2239.34

235.72

823.50

1647.00

106.07

212.15

474.00

16.32

310.08

32.64

213.30

426.60

14.69

29.38

108.00

4.53

86.07

9.06

48.60

97.20

4.08

8.15

7838.00

320.04

6080.76

640.08

3527.10

7054.20

288.04

576.07

1536.00

34.45

3927.30

413.40

115.20

1382.40

31.01

372.06

876.00

19.95

2274.30

239.40

65.70

788.40

17.96

215.46

1830.00

81.6

4651.20

489.60

274.50

1647.00

73.44

440.64

1014.00

45.33

2583.81

271.98

152.10

912.60

40.80

244.78

1760.00

176.79

6718.02

707.16

396.00

1584.00

159.11

636.44

292.00

8.16

310.08

32.64

65.70

262.80

7.34

29.38

1144.00

13.6

2842.40

299.20

46.80

1029.60

12.24

269.28

122.00

4.53

86.07

9.06

54.90

109.80

4.08

8.15

1148.00

43.52

2894.08

304.64

147.60

1033.20

39.17

274.18

0.00

19.95

379.05

0.00

65.70

0.00

17.96

0.00

820.00

4.53

430.35

45.30

73.80

738.00

4.08

40.77

248.00

32.64

620.16

65.28

111.60

223.20

29.38

58.75

0.00

4397.1

33417.96

3517.68

0.00

0.00

3957.39

3165.91

156.00

3.63

413.82

43.56

2.60

31.20

3.27

39.20

0.00

19.95

379.05

39.90

0.00

0.00

17.96

35.91

89006.45

9329.20

7541.90

21681.60

5697.84

8396.28

24212.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%
14

Col.5X14
15

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

0.00

74724.64

18708.98

0.00

21141.15

59515.20

67252.18

16838.08

19027.03

2340.00

33.54

0.00

670.80

105.30

2106.00

30.19

603.72

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

672.00

16.32

0.00

195.84

50.40

604.80

14.69

176.26

526.67

22.67

0.00

151.13

71.10

474.00

20.40

136.02

15816.00

559.38

0.00

4475.04

1779.30

14234.40

503.44

4027.54

26633.96

61521.30

84671.38

17406.80

23970.56

94079.31

10087.81

6730.73

242.31

2853.83

21412.80

9079.03

6057.66

2568.45

1904.00

33.54

33.54

536.64

107.10

1713.60

30.19

482.98

1080.00

15.41

30.82

308.20

48.60

972.00

13.87

277.38

389.09

20.85

6.95

111.13

65.70

350.18

18.77

100.02

9505.00

537.62

537.62

2688.10

1710.90

8554.50

483.86

2419.29

851.24

6497.9

23345.10

20669.31

6604.34

5848.11

22965.90

31668.00

640.07

56326.16

13441.47

1357.20

28501.20

576.06

12097.32

48737.00

84.32

44520.96

13744.16

269.10

43863.30

75.89

12369.74

20212.00

35.36

18670.08

5763.68

111.60

18190.80

31.82

5187.31

9723.00

176.79

15557.52

3712.59

416.70

8750.70

159.11

3341.33

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

4397.1

270861.36

64637.37

0.00

0.00

3957.39

58173.63

3577.00

8.16

718.08

399.84

65.70

3219.30

7.34

359.86

4263.00

41.7

3669.60

1209.30

132.30

3836.70

37.53

1088.37

6006.00

14.51

7022.84

1675.91

46.80

5405.40

13.06

1508.31

3263.40

4.53

884.98

211.19

63.00

2937.06

4.08

190.07

159.60

4.53

31.89

7.61

85.50

143.64

4.08

6.85

3060.00

14.51

7661.28

870.60

45.90

2754.00

13.06

783.54

66364.00

73.44

12925.44

3451.68

1270.80

59727.60

66.10

3106.51

9306.00

56.21

9892.96

2641.87

178.20

8375.40

50.59

2377.68

1281.00

4.53

398.64

95.13

54.90

1152.90

4.08

85.62

11172.00

19.95

6144.60

1466.33

136.80

10054.80

17.96

1319.69

992.00

35.36

3111.68

282.88

111.60

892.80

31.82

254.59

458398.07

113611.61

4346.10

197805.60

5049.96

102250.44

219784.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

57603.00

640.07

0.00

24962.73

1329.30

51842.70

576.06

22466.46

68562.00

76.16

0.00

17821.44

263.70

61705.80

68.54

16039.30

28548.00

31.73

0.00

7424.82

109.80

25693.20

28.56

6682.34

35412.00

176.79

0.00

13789.62

408.60

31870.80

159.11

12410.66

0.00

4397.1

0.00

154338.21

0.00

0.00

3957.39

138904.39

5616.00

8.16

0.00

636.48

64.80

5054.40

7.34

572.83

5616.00

37.17

0.00

1449.63

129.60

5054.40

33.45

1304.67

21879.00

13.6

0.00

5834.40

45.90

19691.10

12.24

5250.96

8022.30

4.53

0.00

534.43

61.20

7220.07

4.08

480.98

428.92

4.53

0.00

20.67

84.60

386.03

4.08

18.60

4500.00

12.69

0.00

1142.10

45.00

4050.00

11.42

1027.89

112960.00

73.44

0.00

5875.20

1270.80

101664.00

66.10

5287.68

15520.00

49.86

0.00

3988.80

174.60

13968.00

44.87

3589.92

2301.00

4.53

0.00

176.67

53.10

2070.90

4.08

159.00

20338.50

19.95

0.00

2723.18

134.10

18304.65

17.96

2450.86

4758.00

31.73

0.00

1237.47

109.80

4282.20

28.56

1113.72

0.00

241955.85

4284.90

352858.25

5023.84

217760.26

392064.72

0.00

932

0.00

0.00

1513.40

0.00

838.80

0.00

0.00

588.4

0.00

0.00

5692.50

0.00

529.56

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

52.58

0.00

0.00

162.90

0.00

47.32

0.00

0.00

608.34

0.00

0.00

7126.20

0.00

547.51

0.00

0.00

313.69

0.00

0.00

3598.20

0.00

282.32

0.00

0.00

87.94

0.00

0.00

274.50

0.00

79.15

0.00

0.00

38.95

0.00

0.00

122.40

0.00

35.06

0.00

0.00

37.17

0.00

0.00

115.20

0.00

33.45

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

359.02

0.00

0.00

1117.80

0.00

323.12

0.00

0.00

176.79

0.00

0.00

396.00

0.00

159.11

0.00

0.00

8.16

0.00

0.00

86.40

0.00

7.34

0.00

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X6
8

Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Col 9X90%
14

Col.5X14
15

0.00

14.51

0.00

0.00

45.90

0.00

13.06

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

38.08

0.00

0.00

117.90

0.00

34.27

0.00

0.00

19.95

0.00

0.00

61.20

0.00

17.96

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

11.79

0.00

0.00

37.80

0.00

10.61

0.00

0.00

4.53

0.00

0.00

55.80

0.00

4.08

0.00

0.00

4.53

0.00

0.00

69.30

0.00

4.08

0.00

20739.20

0.00

6965.79

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

0.00

0.00

0.00

256892.80

0.00

265695.83

0.00

7525455

2966331

2185778

857764

4116990

515970

1967200

0.00

0.00

295217.59

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

43715.55

Deduction of VAT @ 2% on Gross Amt. of Bill

150509.09

43715.55

Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

75254.55

21857.78

Net payable amount for 11 KV Motha Feeder

3891226.64

1857911.03

Deductible L.D. if any

821366.00

0.00

Net Amount Paid to Contractor

3069860.64

1857911.03

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

4,927,772

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Col.5X6
8

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)
Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

8646288

Net previous payable amount

79124969

821366

Net present payable amount

4927772

9467654

Net Cumulative amount

84052741

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%
14

Col.5X14
15

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)
Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%
14

Col.5X14
15

value of DTR & conductor installed in above feeder

2
ventional type outdoor 3 phase
angent location.

tional type outdoor 3 phase distribution


tion.

ventional type outdoor 3 phase


end location.

tional type outdoor 3 phase distribution


.

ventional type outdoor 3 phase


f existing 63 KVA 11/0.4 KV and above

phase line on existing pole and


ctor by AAA conductor 34 sq mm

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Meter
& Cable
Rs.

Nos

43768

306376.00

Nos

11

38098

419078.00

Nos

16

43784

700544.00

Nos

25

38206

955150.00

Nos

43908

131724.00

Kms

20.121

13287

267347.73

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Total Plant Amt as


per actual installed
Qty.

Col.5X6
8

Unit I & C
charges
(Rs.)

Jumpering

Total I&C Amt


20% of unit EXW of DTR
Total I&C Amt
Total payable
as per
& conductor and 90% of
as per actual
amount of plant
santioned
unit EXW of rest of plant
installed Qty.
(Rs)
estimate
(Rs)
Col.4X9
10

Col.5X9
11

Col 6*(20 or 90%)


12

Col.5X12
13

Mtr

1764

13

22932.00

Kms

7.184

26826

192717.98

Nos

300

2661

798300.00

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 9X90%
14

Col.5X14
15

e with PVC cable 4 core unarmored 6

e 4 wire 10-40 amps with optical port

R MATERIAL

3794169.71

R MATERIAL

3731284.82

Project Manager,
SE(O),
MPPKVVCL,
Damoh.

Nodal Officer(HVDS),
MPPKVVCL,
Damoh(North) Division.

Project Manager,
FLCL,
Damoh.

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400
Name of Division
33kV Substation Name

Dated 31/10/2009
Damoh North
HINGWANI

11kV Feeder Name

HINGWANI

Format of Bill on operational acceptance of 11kV HINGWANI Feeder

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

26

31

43768.00

1137968.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

50

13

1472.00

73600.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

26

31

700.00

18200.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

26

31

61.00

1586.00

11 KV DO fuse unit.

No

78

93

1389.00

108342.00

11 KV DO fuse wire 1.5 amp.

No

78

93

40.00

3120.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

26

31

419.00

10894.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

26

31

61.00

1586.00

11 KV L.A.

No

78

93

397.00

30966.00

11 KV pin insulator

No

78

93

125.00

9750.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

11 KV GI Pin

No

78

93

72.00

5616.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

52

62

601.00

31252.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

52

62

458.00

23816.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

52

62

53.00

2756.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

52

62

430.00

22360.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

286

341

215.00

61490.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

52

62

94.00

4888.00

14

GI wire 8 SWG.

Kg

208

40.00

8320.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

364

434

68.00

24752.00

16

Galvanized washer

Kg

26

31

94.00

2444.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

10.4

12.4

0.00

0.00

10

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

13

15.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-73)

Set

26

31

9663.00

251238.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

520

620

13.00

6760.00

21

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

26

31

480.00

12480.00

22

Barbed wire

Kg

3.5

91

108.5

40.00

3640.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1170

1395

13.00

15210.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

104

124

0.00

0.00

SCHEDULE NO.1 TOTAL

1873034.00

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

21

19

38098

800058.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

45

1473

66285.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

21

19

700

14700.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

21

19

61

1281.00

11 KV DO fuse unit.

No

63

57

1390

87570.00

11 KV DO fuse wire 1 amp.

No

63

57

40

2520.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

21

19

419

8799.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

21

19

61

1281.00

11 KV L.A.

No

63

57

397

25011.00

11 KV PIN insulator

No

63

57

125

7875.00

11 KV GI Pin

No

63

57

72

4536.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

42

38

601

25242.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

42

38

458

19236.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

42

38

53

2226.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

42

38

430

18060.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

231

209

51

11781.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

42

38

94

3948.00

14

GI wire 8 SWG.

Kg

168

51

8568.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

294

266

68

19992.00

10

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Kg

21

19

94

1974.00

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

8.4

7.6

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

10.5

9.5

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

21

19

8529

179109.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

420

380

13

5460.00

Set

21

19

480

10080.00

16

Galvanized washer

17

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

73.5

66.5

40

2940.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

945

855

13

12285.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

63

57

0.00

SCHEDULE NO.2 TOTAL

1340817.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

39

45

43784.00

1707576.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

54

10

1473.00

79542.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

39

45

700.00

27300.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

39

45

61.00

2379.00

11 KV DO fuse unit.

No

117

135

1390.00

162630.00

11 KV DO fuse wire 1.5 Amp.

No

117

135

40.00

4680.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

39

45

419.00

16341.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
6
1

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

39

45

61.00

2379.00

11 KV L.A.

No

117

135

397.00

46449.00

11 KV disc insulator

No

117

135

292.00

34164.00

11 KV strain hardware

No

117

135

72.00

8424.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

78

90

601.00

46878.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

78

90

458.00

35724.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

78

90

53.00

4134.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

78

90

432.00

33696.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

429

495

216.00

92664.00

10

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

78

90

94.00

7332.00

14

GI wire 8 SWG.

Kg

312

40.00

12480.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

546

630

69.00

37674.00

16

Galvanized washer

Kg

39

94.00

3666.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

15.6

18

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

19.5

22.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

39

45

9715.00

378885.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

780

900

13.00

10140.00

Set

39

45

482.00

18798.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

136.5

157.5

40.00

5460.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1755

1980

13.00

22815.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

156

180

0.00

0.00

SCHEDULE NO.3 TOTAL

2802210.00

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

(conventional type) out door

No

18

16

38206.00

687708.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

33

10

1477.00

48741.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

18

19

702.00

12636.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
3
1

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

18

19

61.00

1098.00

11 KV DO fuse unit.

No

54

48

1394.00

75276.00

11 KV DO fuse wire 1 Amp.

No

54

48

40.00

2160.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

18

17

420.00

7560.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

18

17

61.00

1098.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

11 KV L.A.

No

54

48

398.00

21492.00

11 KV disc insulator

No

54

48

293.00

15822.00

11 KV strain hardware

No

54

48

72.00

3888.00

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

36

34

603.00

21708.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

36

34

459.00

16524.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

36

34

53.00

1908.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

36

32

431.00

15516.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

198

176

51.00

10098.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

36

32

94.00

3384.00

14

GI wire 8 SWG.

Kg

144

51.00

7344.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

252

224

69.00

17388.00

16

Galvanized washer

Kg

18

16

94.00

1692.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

7.2

6.4

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

18

16

8553.00

153954.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

360

320

13.00

4680.00

Set

18

17

481.00

8658.00

10

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

63

56

40.00

2520.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

810

720

13.00

10530.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1
24

2
Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

3
NO

54

48

0.00

0.00

SCHEDULE NO.4 TOTAL

1153383.00

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

43908

175632.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

0.00

11 KV DO fuse unit.

No

12

12

1394

16728.00

11 KV DO fuse wire 1.5 Amp.

No

12

12

40

480.00

11 KV LA

No

12

12

398

4776.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

9694

38776.00

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

Mtr

20

80

80

13

1040.00

Kg

16

16

69

1104.00

Galvanized washer

Kg

0.5

94

188.00

10

Barbed wire

Kg

28

28

40

1120.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

59

472.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

180

180

13

2340.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

16

16

0.00

0.00

SCHEDULE NO.5 TOTAL

242656

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

24

23

0.00

100368.00

SCHEDULE NO. 5B Total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

72

66

1394

11 Kv Do Fuse Wire 1.5 Amp.

No

72

66

40

2880.00

11 Kv L.A.

No

72

66

398

28656.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

24

12

9694

232656.00

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

Mtr

20

480

460

13

6240.00

Kg

96

92

69

6624.00

7
8

Galvanized washer

Kg

0.5

12

11.5

94

1128.00

Barbed wire

Kg

168

63

40

6720.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

48

44

59

2832.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

1080

225

13

14040.00

11

consumer indexing

Nos

96

39

0.00

SCHEDULE NO.5C TOTAL

Project Manager,
SE(O),

402144.00

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 5D
1

`Additional LT Distribution box (25 KVA)

Set

35

9694

339290.00

`Additional LT Distribution box (16 KVA)

Set

8553

0.00

35

18247

339290.00

SCHEDULE NO.5D TOTAL

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

73

243

1610.00

117530.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

73

243

129.00

9417.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

123

243

247.00

30381.00

11 KV Pin insulator

No

45

269

948

125.00

33625.00

11 KV GI Pins

No

45

269

948

70.00

18830.00

Jointing sleeves suitable for existing conductor.

No

29.2

94.00

2744.80

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

73

204

118.00

8614.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

13

50

440.00

5720.00

Stay clamp(Galvanized flat 50x6mm)

Set

13

50

70.00

910.0

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

71.5

275

51.00

3646.50

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

2.6

10

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

73

243

156.00

11388.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

73

212

59.00

4307.00

14

Numbering of pole

No

15

73

243

0.00

0.00

15

Binding wire and tape

Kg

19.46

64.80

13.00

252.98

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

87.6

91.6

69.00

6044.40

17

Galvanized washer

Kg

4.86

2.000

94.00

456.84

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

19
20

No

41

170

0.00

0.00

Removal of existing conductor from LT line.

Ckt. Km

6.803

26.11

0.00

0.00

Restringing of existing conductor

Ckt. Km

6.803

26.11

0.00

0.00

SCHEDULE NO.6 TOTAL

Project Manager,
SE(O),

253867.52

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

170

80

1638

278460.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

170

80

131

22270.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

170

80

251

42670.00

11 KV Pin insulator

No

45

510

240

128

65280.00

11 KV GI Pins

No

45

510

240

71

36210.00

Jointing sleeves suitable for existing conductor.

No

68

96

6528.00

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

170

80

120

20400.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

18

29

448

8064.00

Stay clamp(Galvanized flat 50x6mm)

Set

18

29

71

1278.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

99

159.5

52

5148.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

3.6

5.8

0.00

12

Removal of existing conductor from LT line.

Ckt Km

13.06

0.7

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

170

80

158

26860.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

170

80

60

10200.00

15

Numbering of pole

No

15

170

80

0.00

16

Binding wire and tape

Kg

45.33

0.0

13

589.29

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

204

36.00

70

14280.00

18

Galvanized washer

Kg

11.33

1.00

95

1076.35

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

109

50

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

52.582

4.734

13287

698657.03

SCHEDULE NO.7 TOTAL

1237970.67

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

452

139

36.00

16272.00

Shackle insulator(90x75 mm)

No

15

452

139

126.00

56952.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Removal of existing conductor from LT line (Dismental of conductor)

Km

8.85

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

13.956

6.102

26826.00

374383.66

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

6219.00

0.00

GI wire 5 mm for support of cable

Kg

150

4520

2787.5

62.00

280240.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

48

34

462.00

22176.00

Stay clamp(Galvanized flat 50x6mm)

Set

48

34

71.00

3408.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

264

187

52.00

13728.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

Cmt

0.2

9.6

6.8

0.00

0.00

No

54

15

0.00

0.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

Kg

14

Washer

Kg

0.25

165

50

619.00

102135.00

90.4

70.00

6328.00

7.533

0.200

95.00

715.64

SCHEDULE NO.8 TOTAL

876338.3

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

12

22

1408.00

16896.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

12

18

704.00

8448.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

12

18

198.00

2376.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

48

72

41.00

1968.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

12

18

1892.00

22704.00

GI wire 8 SWG for earthing pole

Kg

12

18

62.00

744.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

102

121.6

63.00

6426.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

96

144

65.00

6240.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

12

18

462.00

5544.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

66

99

52.00

3432.00

11

Stay clamp of Galvanized flat 50x6 mm

No

12

18

73.00

876.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

13.5

86.00

774.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

14

Cmt

0.4

2.4

3.6

0.00

0.00

Galvanized nuts and bolts (assorted size)

Kg

30

45

70.00

2100.00

15

Galvanized washer

Kg

0.5

4.5

95.00

285.00

16

Aluminum binding wire

Kg

0.3

1.8

135.00

243.00

17

Aluminum binding tape

Kg

0.3

1.8

79.00

142.20

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

12

18

60.00

720.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

42

63

41.00

1722.00

SCHEDULE NO.9 TOTAL

81640.20

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

6385.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

297.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

558.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

620.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

220.00

Galvanized nuts & bolts (assorted size)

Kg

14

72.00

504.00

Galvanized washer

Kg

0.5

0.5

99.00

49.50

T clamp for jumper

No

12

180.00

1080.00

AAA conductor 34 sq mm weasel

Mtr

12

12

24

13.00

156.00

SCHEDULE NO.10 TOTAL

9869.50

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

1503

3006.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3907

3907.00

11KV disc insulator

No.

12

298

1788.00

11KV strain hardware

No.

12

73

438.00

11KV pin insulator

No.

128

256.00

11KV GS Pin

No.

54

108.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

3294

3294.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

12

462

2772.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

12

96

576.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

33

66

52

1716.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

1.2

2.4

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

124.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

14

39

273.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

60.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

12

77

462.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
4

17

1
Numbering of DP

No

3
1

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

77

462.00

SCHEDULE NO.11 TOTAL

19242.00

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

12

1019

12228.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

514

464

2661

1367754.00

SCHEDULE NO.12 TOTAL

Project Manager,
SE(O),

1379982.00

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

26

1508.00

39208.00

Back filling of pole with boulders and ramming.

No

26

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

26

915.00

23790.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

26

237.00

6162.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

26

54.00

1404.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

26

3919.00

101894.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

156

36

128.00

19968.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

156

36

73.00

11388.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

78

18

305.00

23790.00

10

11KV strain hardware

No

78

18

169.00

13182.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

52

12

440.00

22880.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

52

12

73.00

3796.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

286

66

52.00

14872.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

26

61.00

1586.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

91

21

164.00

14924.00

16

Aluminium winding wire & tape

Kg.

26

73.00

1898.00

17

Galvanised nuts & bolts with washer

Kg

130

30

82.00

10660.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

26

124.00

3224.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

10.4

2.4

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

156

13.00

2028.00

21

Numbering of pole

No.

26

0.00

0.00

SCHEDULE NO.13 TOTAL

316654.00

SCHEDULE NO. 14

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHEDULE NO.14 TOTAL

0.00

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

463

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

52

0.00

0.00

0.00

12

157

0.00

12

61

0.00

Kg.

62

0.00

Kg.

14

77

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

12

Back filling of poles with boulders

No.

12

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

15

Danger Boards

No.

16

Binding wire and tape

17

Galvanised nuts & bolts with washer

SCHEDULE NO.15 TOTAL

0.00

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.089

66128.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

117.00

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

60

56.00

0.00

Kg.

0.00

0.33

79.00

0.00

No.

15

1977.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

Nuts and bolts

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

SCHEDULE NO.16 TOTAL

0.00

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.000

0.290

23792

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

119

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

54

0.00

Nuts and bolts

Kg.

2.00

73

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

1901

0.00

SCHEDULE NO.17 TOTAL

0.00

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

41

30

1508

61828.00

11 KV Disc Insulator

Nos

246

288

299

73554.00

11 KV Strain Hardware

Nos

246

288

124

30504.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

41

30

463

18983.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

28.7

21

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Stay clamps

Set

11 KV Top clamp.

Nos.

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

41

59

73

2993.00

41

30

147

6027.00

225.5

165

52

11726.00
6371.40

Galvanized Nut & Bolts (assorted size)

Kg

2.22

91.02

40

70

10

Washers

Kg

0.08

3.28

0.5

95

311.60

11

PG clamps

Nos

246

47

51

12546.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

82

80

1412

115784.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

82

80

198

16236.00

14

11KV Danger Board

Nos

41

30

61

2501.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

143.5

50

152

21812.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

41

30

124

5084.00

SCHEDULE NO.18A TOTAL

Project Manager,
SE(O),

386261.00

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

38

42

1477

56126.00

11 KV Disc Insulator

Nos

228

252

293

66804.00

11 KV Strain Hardware

Nos

228

252

122

27816.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

76

84

454

34504.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

34.2

37.8

0.00

Stay clamps

Set

76

84

72

5472.00

11 KV Top clamp.

Kg

38

58

144

5472.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

418

462

51

21318.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

121.79

60

68

8281.72

10

Washers

Kg

0.117

4.446

1.2

94

417.92

11

PG clamps

Nos

228

42

50

11400.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

76

95

1412

107312.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

76

95

194

14744.00

14

11KV Danger Board

Nos

38

42

59

2242.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

133

100

149

19817.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

38

37

122

4636.00

SCHEDULE NO.18B TOTAL

386362.64

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

7567

7567.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

meter

25

25

181

4525.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

3998.00

11 KV Disc Insulator

No.

305

1830.00

11 KV strain set with hard ware

Set

136

816.00

11 KV Pin Insulator

No.

128

256.00

11 KV G.I.Pin

No.

73

146.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

1242.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

192.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

19

11 KV danger board

No.

62

62.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

(Drg. no. ADB/HVDS/ EZ-08)

SCHEDULE NO.19 TOTAL

45299.50

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

1284464

0.00

0.00

Grand Total of All Schedules

13147021

Deduction

Deduc

Deduction o

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Net pay

TOTAL A

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Total Cumulative Amount of 11 KV hINGWANI Feeder.

Total Previous LD Deducted amount


Total LD Deductable amount from this
bills
Total Cumulative LD Deducted amount

9467654
0
9467654

Total 100% value of DTR & c


Schedule
Nos

1
Sch-1A

Sch-2A

Sch-3A

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Particulars

2
25 KVA 11/0.4 KV Aluminum wound conventional type outd
distribution transformer on single pole tangent location.

16 KVA 11/0.4 KV Copper wound conventional type outdoo


distribution transformer on single pole tangent location.

25 KVA 11/0.4 KV Aluminum wound conventional type outd


distribution transformer on single pole end location.

Sch-4A

16 KVA 11/0.4 KV Copper wound conventional type outdoo


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outd


distribution transformer after removal of existing 63 KVA 1
above capacity transformers on existing D.P.

Project Manager,
FLCL,

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
estimate
Installed

Unit EXW
(Rs.)

Total Plant Amt as


per santioned
estimate

Col.4X6
1

5
Sch-7A

Sch-1,2,3,4,5A,
5C,10,13
Sch-8A
Sch-12B

Conversion of LT line 3 phase to 11 KV 3 phase line on exi


replacement of existing damaged conductor by AAA condu
weasel
AAA Conductor 34 sq. mm 'weasel' for Jumpering

Replacement of bare conductor of LT line with PVC cable 4


6 sq. mm & 2 core unarmored 2.5 sq mm.

Energy meters solid state (static) 3 phase 4 wire 10-40 amp


port
along
poly carbonate
TOTAL
EXwith
WORKS
COST OFenclosure.
MAJOR MATERIAL

TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

te

Amount for payment


From ADB funding through LC

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1356808.00

5412.51

140725.26

167787.81

8753.60

271361.60

4871.26

151009.03

19136.00

640.07

32003.50

8320.91

1324.80

17222.40

576.06

7488.82

21700.00

64.37

1673.62

1995.47

630.00

19530.00

57.93

1795.92

1891.00

4.53

117.78

140.43

54.90

1701.90

4.08

126.39

129177.00

117.86

9193.08

10960.98

1250.10

116259.30

106.07

9864.88

3720.00

9.97

777.66

927.21

36.00

3348.00

8.97

834.49

12989.00

31.73

824.98

983.63

377.10

11690.10

28.56

885.27

1891.00

4.53

117.78

140.43

54.90

1701.90

4.08

126.39

36921.00

96.1

7495.80

8937.30

357.30

33228.90

86.49

8043.57

11625.00

30.83

2404.74

2867.19

112.50

10462.50

27.75

2580.47

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

6696.00

17.23

1343.94

1602.39

64.80

6026.40

15.51

1442.15

37262.00

253.85

13200.20

15738.70

540.90

33535.80

228.47

14164.83

28396.00

58.93

3064.36

3653.66

412.20

25556.40

53.04

3288.29

3286.00

19.95

1037.40

1236.90

47.70

2957.40

17.96

1113.21

26660.00

176.79

9193.08

10960.98

387.00

23994.00

159.11

9864.88

73315.00

29.92

8557.12

10202.72

193.50

65983.50

26.93

9182.45

5828.00

8.16

424.32

505.92

84.60

5245.20

7.34

455.33

0.00

9.97

2073.76

0.00

36.00

0.00

8.97

0.00

29512.00

4.53

1648.92

1966.02

61.20

26560.80

4.08

1769.42

2914.00

4.53

117.78

140.43

84.60

2622.60

4.08

126.39

0.00

4397.10

45729.84

54524.04

0.00

0.00

3957.39

49071.64

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

4397.10

57162.30

68155.05

0.00

0.00

3957.39

61339.55

299553.00

1082.50

28145.00

33557.50

8696.70

269597.70

974.25

30201.75

8060.00

2.72

1414.40

1686.40

2.60

1612.00

2.45

1517.76

14880.00

116.95

3040.70

3625.45

432.00

13392.00

105.26

3262.91

4340.00

9.97

907.27

1081.75

36.00

3906.00

8.97

973.57

18135.00

3.63

4247.10

5063.85

11.70

16321.50

3.27

4557.47

0.00

359.02

37338.08

44518.48

0.00

0.00

323.12

40066.63

413979.77

461281.60

24042.70

983817.90

15628.82

415153.44

2154695.00

723862.00

5412.51

113662.71

102837.69

7619.60

144772.40

4871.26

92553.92

7365.00

640.07

28803.15

3200.35

1325.70

6628.50

576.06

2880.32

13300.00

64.37

1351.77

1223.03

630.00

11970.00

57.93

1100.73

1159.00

4.53

95.13

86.07

54.90

1043.10

4.08

77.46

79230.00

117.86

7425.18

6718.02

1251.00

71307.00

106.07

6046.22

2280.00

9.97

628.11

568.29

36.00

2052.00

8.97

511.46

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

7961.00

31.73

666.33

602.87

377.10

7164.90

28.56

542.58

1159.00

4.53

95.13

86.07

54.90

1043.10

4.08

77.46

22629.00

96.1

6054.30

5477.70

357.30

20366.10

86.49

4929.93

7125.00

30.83

1942.29

1757.31

112.50

6412.50

27.75

1581.58

4104.00

17.23

1085.49

982.11

64.80

3693.60

15.51

883.90

22838.00

80.69

3388.98

3066.22

540.90

20554.20

72.62

2759.60

17404.00

64.37

2703.54

2446.06

412.20

15663.60

57.93

2201.45

2014.00

12.69

532.98

482.22

47.70

1812.60

11.42

434.00

16340.00

176.79

7425.18

6718.02

387.00

14706.00

159.11

6046.22

10659.00

29.92

6911.52

6253.28

45.90

9593.10

26.93

5627.95

3572.00

8.16

342.72

310.08

84.60

3214.80

7.34

279.07

0.00

12.69

2131.92

0.00

45.90

0.00

11.42

0.00

18088.00

4.53

1331.82

1204.98

61.20

16279.20

4.08

1084.48

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1786.00

4.53

95.13

86.07

84.60

1607.40

4.08

77.46

0.00

4397.1

36935.64

33417.96

0.00

0.00

3957.39

30076.16

0.00

4397.1

46169.55

41772.45

0.00

0.00

3957.39

37595.21

162051.00

934.72

19629.12

17759.68

7676.10

145845.90

841.25

15983.71

4940.00

2.72

1142.40

1033.60

2.60

988.00

2.45

930.24

9120.00

116.95

2455.95

2222.05

432.00

8208.00

105.26

1999.85

2660.00

9.97

732.80

663.01

36.00

2394.00

8.97

596.70

11115.00

3.63

3430.35

3103.65

11.70

10003.50

3.27

2793.29

0.00

359.02

22618.26

20464.14

0.00

0.00

323.12

18417.73

319787.45

264542.98

21752.20

527323.50

15340.78

238088.68

1152761.00

1970280.00

5412.51

211087.89

243562.95

8756.80

394056.00

4871.26

219206.66

14730.00

640.07

34563.78

6400.70

1325.70

13257.00

576.06

5760.63

31500.00

64.37

2510.43

2896.65

630.00

28350.00

57.93

2606.99

2745.00

4.53

176.67

203.85

54.90

2470.50

4.08

183.47

187650.00

117.86

13789.62

15911.10

1251.00

168885.00

106.07

14319.99

5400.00

9.97

1166.49

1345.95

36.00

4860.00

8.97

1211.36

18855.00

31.73

1237.47

1427.85

377.10

16969.50

28.56

1285.07

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

2745.00

4.53

176.67

203.85

54.90

2470.50

4.08

183.47

53595.00

96.1

11243.70

12973.50

357.30

48235.50

86.49

11676.15

39420.00

70.72

8274.24

9547.20

262.80

35478.00

63.65

8592.48

9720.00

17.23

2015.91

2326.05

64.80

8748.00

15.51

2093.45

54090.00

80.69

6293.82

7262.10

540.90

48681.00

72.62

6535.89

41220.00

64.37

5020.86

5793.30

412.20

37098.00

57.93

5213.97

4770.00

12.69

989.82

1142.10

47.70

4293.00

11.42

1027.89

38880.00

176.79

13789.62

15911.10

388.80

34992.00

159.11

14319.99

106920.00

29.92

12835.68

14810.40

194.40

96228.00

26.93

13329.36

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

8460.00

8.16

636.48

734.40

84.60

7614.00

7.34

660.96

0.00

9.97

3110.64

0.00

36.00

0.00

8.97

0.00

43470.00

4.53

2473.38

2853.90

62.10

39123.00

4.08

2568.51

470.00

4.53

176.67

22.65

84.60

423.00

4.08

20.39

0.00

4397.1

68594.76

79147.80

0.00

0.00

3957.39

71233.02

0.00

4397.1

85743.45

98934.75

0.00

0.00

3957.39

89041.28

437175.00

1082.5

42217.50

48712.50

8743.50

393457.50

974.25

43841.25

11700.00

3.63

2831.40

3267.00

2.60

2340.00

3.27

2940.30

21690.00

116.95

4561.05

5262.75

433.80

19521.00

105.26

4736.48

6300.00

9.97

1360.91

1570.28

36.00

5670.00

8.97

1413.25

25740.00

3.63

6370.65

7187.40

11.70

23166.00

3.27

6468.66

0.00

359.02

56007.12

64623.60

0.00

0.00

323.12

58161.24

599256.68

654035.68

24250.20

1436386.50

15508.05

588632.11

3137525.00

611296.00

5412.51

97425.18

86600.16

7641.20

122259.20

4871.26

77940.14

14770.00

640.07

21122.31

6400.70

1329.30

13293.00

576.06

5760.63

13338.00

64.37

1158.66

1223.03

631.80

12004.20

57.93

1100.73

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1159.00

4.53

81.54

86.07

54.90

1043.10

4.08

77.46

66912.00

117.86

6364.44

5657.28

1254.60

60220.80

106.07

5091.55

1920.00

9.97

538.38

478.56

36.00

1728.00

8.97

430.70

7140.00

31.73

571.14

539.41

378.00

6426.00

28.56

485.47

1037.00

4.53

81.54

77.01

54.90

933.30

4.08

69.31

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

19104.00

97.01

5238.54

4656.48

358.20

17193.60

87.31

4190.83

14064.00

71.62

3867.48

3437.76

263.70

12657.60

64.46

3093.98

3456.00

17.23

930.42

827.04

64.80

3110.40

15.51

744.34

20502.00

80.69

2904.84

2743.46

542.70

18451.80

72.62

2469.11

15606.00

64.37

2317.32

2188.58

413.10

14045.40

57.93

1969.72

1802.00

12.69

456.84

431.46

47.70

1621.80

11.42

388.31

13792.00

176.79

6364.44

5657.28

387.90

12412.80

159.11

5091.55

8976.00

29.92

5924.16

5265.92

45.90

8078.40

26.93

4739.33

3008.00

8.16

293.76

261.12

84.60

2707.20

7.34

235.01

0.00

12.69

1827.36

0.00

45.90

0.00

11.42

0.00

15456.00

4.53

1141.56

1014.72

62.10

13910.40

4.08

913.25

1504.00

4.53

81.54

72.48

84.60

1353.60

4.08

65.23

0.00

4397.1

31659.12

28141.44

0.00

0.00

3957.39

25327.30

0.00

4397.1

39573.90

35176.80

0.00

0.00

3957.39

31659.12

136848.00

934.72

16824.96

14955.52

7697.70

123163.20

841.25

13459.97

4160.00

3.63

1306.80

1161.60

2.60

832.00

3.27

1045.44

8177.00

116.95

2105.10

1988.15

432.90

7359.30

105.26

1789.34

2240.00

9.97

628.11

558.32

36.00

2016.00

8.97

502.49

9360.00

3.63

2940.30

2613.60

11.70

8424.00

3.27

2352.24

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

359.02

19387.08

17232.96

0.00

0.00

323.12

15509.66

273116.82

229446.91

21962.80

465245.10

15379.13

206502.22

995627.00

175632.00

5412.51

21650.04

21650.04

8781.60

35126.40

4871.26

19485.04

0.00

7887.58

31550.32

23662.74

0.00

0.00

7098.82

21296.47

16728.00

117.86

1414.32

1414.32

1254.60

15055.20

106.07

1272.89

480.00

9.97

119.64

119.64

36.00

432.00

8.97

107.68

4776.00

97.01

1164.12

1164.12

358.20

4298.40

87.31

1047.71

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

38776.00

1082.5

4330.00

4330.00

8724.60

34898.40

974.25

3897.00

1040.00

3.63

290.40

290.40

2.60

208.00

3.27

261.36

1104.00

4.53

72.48

72.48

62.10

993.60

4.08

65.23

188.00

4.53

9.06

9.06

84.60

169.20

4.08

8.15

1120.00

9.97

279.16

279.16

36.00

1008.00

8.97

251.24

472.00

4.53

36.24

36.24

53.10

424.80

4.08

32.62

2340.00

3.63

653.40

653.40

11.70

2106.00

3.27

588.06

0.00

359.02

5744.32

5744.32

0.00

0.00

323.12

5169.89

67313.5

59425.92

19405.10

94720.00

13497.54

53483.33

242656

0.00

7887.58

0.00

0.00

0.00

0.00

7098.82

0.00

92004.00

117.86

8485.92

7778.76

1254.60

82803.60

106.07

7000.88

2640.00

9.97

717.84

658.02

36.00

2376.00

8.97

592.22

26268.00

97.01

6984.72

6402.66

358.20

23641.20

87.31

5762.39

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

116328.00

1082.5

25980.00

12990.00

8724.60

104695.20

974.25

11691.00

5980.00

3.63

1742.40

1669.80

2.60

1196.00

3.27

1502.82

6348.00

4.53

434.88

416.76

62.10

5713.20

4.08

375.08

1081.00

4.53

54.36

52.10

84.60

972.90

4.08

46.89

2520.00

9.97

1674.96

628.11

36.00

2268.00

8.97

565.30

2596.00

4.53

217.44

199.32

53.10

2336.40

4.08

179.39

2925.00

3.63

3920.40

816.75

11.70

2632.50

3.27

735.08

0.00

359.02

34465.92

14001.78

0.00

0.00

323.12

12601.60

84678.84

45614.06

10623.50

228635.00

1527.46

41052.65

258690.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

1082.5

37887.5

8724.60

0.00

974.25

0.00

17106.00

934.72

1869.44

7697.70

15395.40

841.25

1682.50

37887.5

1869.44

16422.30

15395.40

1815.50

1682.50

17106.00

391230.00

391.66

28591.18

95173.38

1449.00

352107.00

352.49

85656.04

31347.00

31.73

2316.29

7710.39

116.10

28212.30

28.56

6939.35

60021.00

59.84

7360.32

14541.12

222.30

54018.90

53.86

13087.01

118500.00

30.83

8293.27

29226.84

112.50

106650.00

27.75

26304.16

66360.00

17.23

4634.87

16334.04

63.00

59724.00

15.51

14700.64

0.00

22.67

661.96

0.00

84.60

0.00

20.40

0.00

24072.00

29.01

2117.73

5918.04

106.20

21664.80

26.11

5326.24

22000.00

176.79

2298.27

8839.50

396.00

19800.00

159.11

7955.55

3500.00

8.16

106.08

408.00

63.00

3150.00

7.34

367.20

14025.00

12.69

907.34

3489.75

45.90

12622.50

11.42

3140.78

0.00

4397.1

11432.46

43971.00

0.00

0.00

3957.39

39573.90

37908.00

38.08

2779.84

9253.44

140.40

34117.20

34.27

8328.10

12508.00

4.53

330.69

960.36

53.10

11257.20

4.08

864.32

0.00

19.95

1456.35

4847.85

0.00

0.00

17.96

4363.07

842.40

2.72

52.93

176.26

11.70

758.16

2.45

158.63

6320.40

4.53

396.83

414.95

62.10

5688.36

4.08

373.45

188.00

4.53

22.02

9.06

84.60

169.20

4.08

8.15

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

407.98

16727.18

69356.60

0.00

0.00

367.18

62420.94

0.00

4079.78

27754.74

106523.06

0.00

0.00

3671.80

95870.75

0.00

5893.02

40090.22

153866.75

0.00

0.00

5303.72

138480.08

158330.57

571020.39

3010.50

709939.62

14069.55

513918.34

788821.80

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

131040.00

436.08

74133.60

34886.40

1474.20

117936.00

392.47

31397.76

10480.00

35.36

6011.20

2828.80

117.90

9432.00

31.82

2545.92

20080.00

67.09

11405.30

5367.20

225.90

18072.00

60.38

4830.48

30720.00

34.45

17569.50

8268.00

115.20

27648.00

31.01

7441.20

17040.00

19.04

9710.40

4569.60

63.90

15336.00

17.14

4112.64

0.00

25.39

1726.52

0.00

86.40

0.00

22.85

0.00

9600.00

31.73

5394.10

2538.40

108.00

8640.00

28.56

2284.56

12992.00

176.79

3182.22

5126.91

403.20

11692.80

159.11

4614.22

2059.00

8.16

146.88

236.64

63.90

1853.10

7.34

212.98

8294.00

13.6

1346.40

2169.20

46.80

7464.60

12.24

1952.28

0.00

4397.1

15829.56

25503.18

0.00

0.00

3957.39

22952.86

0.00

4079.78

53281.93

2855.85

0.00

0.00

3671.80

2570.26

12640.00

41.7

7089.00

3336.00

142.20

11376.00

37.53

3002.40

4800.00

4.53

770.10

362.40

54.00

4320.00

4.08

326.16

0.00

19.95

3391.50

1596.00

0.00

0.00

17.96

1436.40

0.00

3.63

164.55

0.00

11.70

0.00

3.27

0.00

2520.00

4.53

924.12

163.08

63.00

2268.00

4.08

146.77

95.00

4.53

51.32

4.53

85.50

85.50

4.08

4.08

0.00

407.98

44469.82

20399.00

0.00

0.00

367.18

18359.10

62900.66

3537.62

186015.13

16747.09

2657.40

12580.13

3183.86

15072.38

442613.15

136958.28

5719.20

248704.13

12014.14

123262.45

325260.66

5004.00

9.97

4506.44

1385.83

32.40

4503.60

8.97

1247.25

17514.00

33.54

15160.08

4662.06

113.40

15762.60

30.19

4195.85

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

7969.17

70527.15

0.00

0.00

0.00

7172.25

0.00

163692.25

3173.16

44284.62

19362.62

5365.20

32738.45

2855.84

17426.36

0.00

1813.24

0.00

0.00

1243.80

0.00

1631.92

0.00

172825.00

16.32

73766.40

45492.00

55.80

155542.50

14.69

40942.80

15708.00

176.79

8485.92

6010.86

415.80

14137.20

159.11

5409.77

2414.00

8.16

391.68

277.44

63.90

2172.60

7.34

249.70

9724.00

13.6

3590.40

2543.20

46.80

8751.60

12.24

2288.88

0.00

4397.1

42212.16

29900.28

0.00

0.00

3957.39

26910.25

0.00

407.98

22030.92

6119.70

0.00

0.00

367.18

5507.73

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

30950.00

165

27225.00

8250.00

557.10

27855.00

148.50

7425.00

350.00

4.53

409.51

22.65

63.00

315.00

4.08

20.39

19.00

4.53

34.12

0.91

85.50

17.10

4.08

0.82

312624.4

124027.55

8042.70

261795.65

16373.78

111624.79

418200.25

30976.00

374.43

4493.16

8237.46

1267.20

27878.40

336.99

7413.71

12672.00

187.67

2252.04

3378.06

633.60

11404.80

168.90

3040.25

3564.00

52.58

630.96

946.44

178.20

3207.60

47.32

851.80

2952.00

10.88

522.24

783.36

36.90

2656.80

9.79

705.02

34056.00

504.08

6048.96

9073.44

1702.80

30650.40

453.67

8166.10

1116.00

16.32

195.84

293.76

55.80

1004.40

14.69

264.38

7660.80

17.23

1757.46

2095.17

56.70

6894.72

15.51

1885.65

9360.00

17.23

1654.08

2481.12

58.50

8424.00

15.51

2233.01

8316.00

176.79

2121.48

3182.22

415.80

7484.40

159.11

2864.00

5148.00

8.16

538.56

807.84

46.80

4633.20

7.34

727.06

1314.00

19.04

228.48

342.72

65.70

1182.60

17.14

308.45

1161.00

22.67

204.03

306.05

77.40

1044.90

20.40

275.44

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

4397.1

10553.04

15829.56

0.00

0.00

3957.39

14246.60

3150.00

4.53

135.90

203.85

63.00

2835.00

4.08

183.47

427.50

4.53

13.59

20.39

85.50

384.75

4.08

18.35

0.00

36.26

65.27

0.00

121.50

0.00

32.63

0.00

0.00

20.85

37.53

0.00

71.10

0.00

18.77

0.00

1080.00

4.53

54.36

81.54

54.00

972.00

4.08

73.39

2583.00

10.88

456.96

685.44

36.90

2324.70

9.79

616.90

31963.94

48748.42

5027.40

112982.67

5297.18

43873.57

125536.30

12770.00

1230.28

1230.28

2460.56

5746.50

11493.00

1107.25

2214.50

594.00

26.29

78.87

157.74

89.10

534.60

23.66

141.97

1116.00

49.86

149.58

299.16

167.40

1004.40

44.87

269.24

1240.00

82.5

165.00

330.00

279.00

1116.00

74.25

297.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

440.00

29.01

58.02

116.04

99.00

396.00

26.11

104.44

1008.00

4.53

31.71

63.42

64.80

907.20

4.08

57.08

99.00

4.53

2.27

4.53

89.10

89.10

4.08

4.08

2160.00

48.05

288.30

576.60

162.00

1944.00

43.25

518.94

312.00

3.63

43.56

87.12

2.60

62.40

3.27

78.41

2047.59

4095.17

6699.50

17546.70

1330.81

3685.65

19739.00

6012.00

640.07

1280.14

2560.28

1352.70

5410.80

576.06

2304.25

7814.00

1040.8

1040.80

2081.60

3516.30

7032.60

936.72

1873.44

3576.00

79.78

478.68

957.36

268.20

3218.40

71.80

861.62

876.00

19.04

114.24

228.48

65.70

788.40

17.14

205.63

512.00

34.45

68.90

137.80

115.20

460.80

31.01

124.02

216.00

14.51

29.02

58.04

48.60

194.40

13.06

52.24

6588.00

280.15

280.15

560.30

2964.60

5929.20

252.14

504.27

5544.00

176.79

1060.74

2121.48

415.80

4989.60

159.11

1909.33

1152.00

8.16

48.96

97.92

86.40

1036.80

7.34

88.13

3432.00

13.6

448.80

897.60

46.80

3088.80

12.24

807.84

0.00

4397.1

4397.10

8794.20

0.00

0.00

3957.39

7914.78

0.00

4397.1

5276.52

10553.04

0.00

0.00

3957.39

9497.74

248.00

32.64

32.64

65.28

111.60

223.20

29.38

58.75

546.00

15.41

107.87

215.74

35.10

491.40

13.87

194.17

120.00

4.53

4.53

9.06

54.00

108.00

4.08

8.15

924.00

4.53

27.18

54.36

69.30

831.60

4.08

48.92

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

19.95

19.95

39.90

0.00

0.00

17.96

35.91

308.00

19.95

119.70

79.80

69.30

277.20

17.96

71.82

14835.92

29512.24

9219.60

34081.20

10078.70

26561.02

37868.00

0.00

271.08

3252.96

0.00

203.80

0.00

243.97

0.00

1234704.00

403.45

207373.30

187200.80

532.20

246940.80

363.11

168480.72

210626.26

187200.80

736.00

246940.80

607.08

168480.72

1234704.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

9048.00

640.07

16641.82

3840.42

1357.20

8143.20

576.06

3456.38

0.00

326.38

8485.88

1958.28

0.00

0.00

293.74

1762.45

5490.00

117.86

3064.36

707.16

823.50

4941.00

106.07

636.44

1422.00

16.32

424.32

97.92

213.30

1279.80

14.69

88.13

324.00

4.53

117.78

27.18

48.60

291.60

4.08

24.46

23514.00

320.04

8321.04

1920.24

3527.10

21162.60

288.04

1728.22

4608.00

34.45

5374.20

1240.20

115.20

4147.20

31.01

1116.18

2628.00

19.95

3112.20

718.20

65.70

2365.20

17.96

646.38

5490.00

81.6

6364.80

1468.80

274.50

4941.00

73.44

1321.92

3042.00

45.33

3535.74

815.94

152.10

2737.80

40.80

734.35

5280.00

176.79

9193.08

2121.48

396.00

4752.00

159.11

1909.33

876.00

8.16

424.32

97.92

65.70

788.40

7.34

88.13

3432.00

13.6

3889.60

897.60

46.80

3088.80

12.24

807.84

366.00

4.53

117.78

27.18

54.90

329.40

4.08

24.46

3444.00

43.52

3960.32

913.92

147.60

3099.60

39.17

822.53

0.00

19.95

518.70

0.00

65.70

0.00

17.96

0.00

2460.00

4.53

588.90

135.90

73.80

2214.00

4.08

122.31

744.00

32.64

848.64

195.84

111.60

669.60

29.38

176.26

0.00

4397.1

45729.84

10553.04

0.00

0.00

3957.39

9497.74

78.00

3.63

566.28

21.78

2.60

15.60

3.27

19.60

0.00

19.95

518.70

119.70

0.00

0.00

17.96

107.73

121798.3

27878.70

7541.90

64966.80

5697.84

25090.83

72246.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

0.00

5885.39

18708.98

0.00

1665.10

59515.20

5296.85

16838.08

1498.59

117.00

33.54

0.00

33.54

105.30

105.30

30.19

30.19

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

56.00

16.32

0.00

16.32

50.40

50.40

14.69

14.69

26.33

22.67

0.00

7.56

71.10

23.70

20.40

6.80

1977.00

559.38

0.00

559.38

1779.30

1779.30

503.44

503.44

2281.90

61521.30

7255.55

17406.80

2053.71

8061.72

6899.68

6730.73

0.00

1951.91

21412.80

6209.71

6057.66

1756.72

714.00

33.54

0.00

201.24

107.10

642.60

30.19

181.12

216.00

15.41

0.00

61.64

48.60

194.40

13.87

55.48

146.00

20.85

0.00

41.70

65.70

131.40

18.77

37.53

7604.00

537.62

0.00

2150.48

1710.90

6843.60

483.86

1935.43

4406.97

23345.10

14021.71

6604.34

3966.27

15579.68

45240.00

640.07

26242.87

19202.10

1357.20

40716.00

576.06

17281.89

86112.00

84.32

20742.72

24284.16

269.10

77500.80

75.89

21855.74

35712.00

35.36

8698.56

10183.68

111.60

32140.80

31.82

9165.31

13890.00

176.79

7248.39

5303.70

416.70

12501.00

159.11

4773.33

0.00

4397.1

126196.77

92339.10

0.00

0.00

3957.39

83105.19

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

4307.00

8.16

334.56

481.44

65.70

3876.30

7.34

433.30

4410.00

41.7

1709.70

1251.00

132.30

3969.00

37.53

1125.90

8580.00

14.51

3272.01

2394.15

46.80

7722.00

13.06

2154.74

2800.00

4.53

412.32

181.20

63.00

2520.00

4.08

163.08

47.50

4.53

14.86

2.27

85.50

42.75

4.08

2.04

2397.00

14.51

3569.46

681.97

45.90

2157.30

13.06

613.77

112960.00

73.44

6022.08

5875.20

1270.80

101664.00

66.10

5287.68

15840.00

56.21

4609.22

4496.80

178.20

14256.00

50.59

4047.12

1830.00

4.53

185.73

135.90

54.90

1647.00

4.08

122.31

7600.00

19.95

2862.83

997.50

136.80

6840.00

17.96

897.75

3720.00

35.36

1449.76

1060.80

111.60

3348.00

31.82

954.72

213571.84

168870.97

4346.10

310900.95

5049.96

151983.87

345445.50

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

62034.00

640.07

24322.66

26882.94

1329.30

55830.60

576.06

24194.65

73836.00

76.16

17364.48

19192.32

263.70

66452.40

68.54

17273.09

30744.00

31.73

7234.44

7995.96

109.80

27669.60

28.56

7196.36

38136.00

176.79

13436.04

14850.36

408.60

34322.40

159.11

13365.32

0.00

4397.1

150380.82

166210.38

0.00

0.00

3957.39

149589.34

6048.00

8.16

620.16

685.44

64.80

5443.20

7.34

616.90

8352.00

37.17

1412.46

2155.86

129.60

7516.80

33.45

1940.27

23562.00

13.6

5684.80

6283.20

45.90

21205.80

12.24

5654.88

4080.00

4.53

551.71

271.80

61.20

3672.00

4.08

244.62

112.80

4.53

20.14

5.44

84.60

101.52

4.08

4.89

2100.00

12.69

2893.32

532.98

45.00

1890.00

11.42

479.68

134140.00

73.44

5581.44

6976.80

1270.80

120726.00

66.10

6279.12

18430.00

49.86

3789.36

4736.70

174.60

16587.00

44.87

4263.03

2478.00

4.53

172.14

190.26

53.10

2230.20

4.08

171.23

14900.00

19.95

2653.35

1995.00

134.10

13410.00

17.96

1795.50

4514.00

31.73

1205.74

1174.01

109.80

4062.60

28.56

1056.61

237323.06

260139.45

4284.90

381120.12

5023.84

234125.50

423466.80

0.00

932

932.00

0.00

1513.40

0.00

838.80

0.00

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

10662.45

20739.20

0.00

6965.79

0.00

0.00

295217.59

1156017.60

1156017.60

265695.83

265695.83

1284464.00

0.00

295217.59

1156017.60

1156017.60

265695.83

265695.83

13058454

3552418

3576575

1756889

7317797

515970

3218917

0.00

1284464.00

295217.59

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

71531.50

Deduction of VAT @ 2% on Gross Amt. of Bill

261169.07

71531.50

Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

130584.54

35765.75

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Col.5X6

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

8
9
10
11
Net payable amount for 11 KV Hingwani Feeder

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

12

13
6926043.30

14

15
3040088.72

Deductible L.D. if any

0.00

0.00

Net Amount Paid to Contractor

6926043.30

3040088.72

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Project Manager,
SE(O),

9,966,132

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Net previous payable amount

84052741

Net present payable amount


Net Cumulative amount

9966132
94018873

value of DTR & conductor installed in above feeder


Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Meter
& Cable
Rs.

Nos

31

43768

1356808.00

Nos

19

38098

723862.00

Nos

45

43784

1970280.00

ventional type outdoor 3 phase


ole end location.

Nos

16

38206

611296.00

onventional type outdoor 3 phase


al of existing 63 KVA 11/0.4 KV and
ing D.P.

Nos

43908

175632.00

2
onventional type outdoor 3 phase
le tangent location.

ventional type outdoor 3 phase


ole tangent location.

onventional type outdoor 3 phase


ole end location.

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt as


per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

V 3 phase line on existing pole and


nductor by AAA conductor 34 sq mm

or Jumpering

line with PVC cable 4 core unarmored


mm.

hase 4 wire 10-40 amps with optical


sure.MATERIAL
JOR

HER MATERIAL

Project Manager,
SE(O),

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Kms

4.734

13287

62900.66

Mtr

2790

13

36270.00

Kms

6.102

26826

163692.25

Nos

464

2661

1234704.00
6335444.91
6723008.80

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Fedders Lloyd Corporation Ltd, No.159,Okhla Industrial Area,Phase III,New Delhi


Measurement Sheet cum Annexure being part of supply, Installation & Comissioning Bill payable on Operational Acceptance Certificate
Contract Award no.DISCOM/EZ/WS/ADB/D-18/LOT-II/6400

Name of Division
33kV Substation Name

Dated 31/10/2009

Damoh North
KINDRAHO

11kV Feeder Name

BAKENI

Format of Bill on operational acceptance of 11kV BAKENI Feeder

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 1
1

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

33

15

43768.00

1444344.00

25 KVA, 11/0.4 KV Aluminum wound (conventional type) out door 3 Phase


distribution transformer.

No

15

43768.00

0.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

51

1472.00

75072.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanised Channel


75x40x6 mm length 1600 mm(11.36 Kg)

No

33

30

700.00

23100.00

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

33

30

61.00

2013.00

11 KV DO fuse unit.

No

99

90

1389.00

137511.00

11 KV DO fuse wire 1.5 amp.

No

99

90

40.00

3960.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanised


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

33

30

419.00

13827.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
7

Galvanised Angle 50x50x6 mm length 210 mm (0.95 Kg)

No

33

30

61.00

2013.00

11 KV L.A.

No

99

90

397.00

39303.00

11 KV pin insulator

No

99

90

125.00

12375.00

10

11 KV GI Pin

No

99

90

72.00

7128.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-1)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

66

60

601.00

39666.00

Galvanized Angle 65x65x6 mm, Length 1150 mm (13.5 Kg) length 150 mm(1.35
Kg)

No

66

60

458.00

30228.00

Galvanized Angle 50x50x6 mm. length 325 mm(2.924 Kg for 2 Nos.)

No

66

60

53.00

3498.00

12

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Nos

66

60

430.00

28380.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

363

330

215.00

78045.00

14

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

66

60

94.00

6204.00

15

GI wire 8 SWG.

Kg

264

40.00

10560.00

16

Galvanized Nuts and bolts (assorted size )

Kg

14

462

250

68.00

31416.00

17

Galvanized washer

Kg

33

20

94.00

3102.00

18

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

13.2

12

0.00

0.00

11

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

19

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

16.5

15

0.00

0.00

20

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq.mm to LT
bushing of DTR and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of
meter) as per technical specification of meter for pump consumer
( drawing no. EZ/ADB/-73)

Set

33

30

9663.00

318879.00

21

AAA Conductor 34 sq. mm weasel for connection

Mtr

20

660

600

13.00

8580.00

22

Earthing of single pole Sub-station as per (drawing No-ADB/HVDS/EZ-03)

Set

33

30

480.00

15840.00

23

Barbed wire

Kg

3.5

115.5

60

40.00

4620.00

24

HT tape to cover the LT bushing of DTR

Mtr

45

1485

1350

13.00

19305.00

25

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

132

87

0.00

0.00

SCHEDULE NO.1 TOTAL

2358969.00

SCHEDULE NO. 2
1

16 KVA, 11/0.4 KV Copper wound (conventional type) out door 3 phase


distribution transformer

No

21

15

38098

800058.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

40

1473

58920.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-1) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

21

15

700

14700.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

21

15

61

1281.00

11 KV DO fuse unit.

No

63

45

1390

87570.00

11 KV DO fuse wire 1 amp.

No

63

45

40

2520.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-1) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

21

15

419

8799.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.65 Kg)

No

21

15

61

1281.00

11 KV L.A.

No

63

45

397

25011.00

11 KV PIN insulator

No

63

45

125

7875.00

11 KV GI Pin

No

63

45

72

4536.00

Transformer mounting structure as per drawing No. ADB/HVDS/EZ-1 Galvanized


Channel 75x 40 x 6 mm, length 1150 mm(16.4 Kg)

No.

42

30

601

25242.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

42

30

458

19236.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

42

30

53

2226.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

42

30

430

18060.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

231

165

51

11781.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

42

30

94

3948.00

14

GI wire 8 SWG.

Kg

168

51

8568.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

294

110

68

19992.00

10

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Kg

21

15

94

1974.00

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

8.4

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

10.5

7.5

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 25 Amp


connected through PVC insulated cable 4 core unarmoured 25 Sq. mm to LT
bushing and fixing 3 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer ( drawing no.
EZ/ADB/-74)

Set

21

15

8529

179109.00

20

AAA Conductor 34 sq. mm weasel for connection

Mtr.

20

420

300

13

5460.00

Set

21

15

480

10080.00

16

Galvanized washer

17

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

73.5

30

40

2940.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

945

675

13

12285.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

No.

63

30

0.00

SCHEDULE NO.2 TOTAL

1333452.00

SCHEDULE NO. 3
1

25 KVA, 11/0.4 KV Aluminium wound (conventional type) out door 3 phase


distribution transformer

No

37

37

43784.00

1620008.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

54

1473.00

79542.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No.

37

37

700.00

25900.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

37

37

61.00

2257.00

11 KV DO fuse unit.

No

111

111

1390.00

154290.00

11 KV DO fuse wire 1.5 Amp.

No

111

111

40.00

4440.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No.

37

37

419.00

15503.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
6
1

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

37

37

61.00

2257.00

11 KV L.A.

No

111

111

397.00

44067.00

11 KV disc insulator

No

111

111

292.00

32412.00

11 KV strain hardware

No

111

111

72.00

7992.00

Transformer mounting structure as per drawing No(drg. No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

74

74

601.00

44474.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

74

74

458.00

33892.00

Galvanized Angle 50x50x6 mm, length 325 mm(2.924 Kg for 2 Nos)

No

74

74

53.00

3922.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

74

74

432.00

31968.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

407

407

216.00

87912.00

10

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

74

74

94.00

6956.00

14

GI wire 8 SWG.

Kg

296

40.00

11840.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

518

318

69.00

35742.00

16

Galvanized washer

Kg

37

36

94.00

3478.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

14.8

14.8

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

18.5

18.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for pump consumer
( drawing
no. EZ/ADB/-73)

Set

37

17

9715.00

359455.00

20

AAA Conductor 34 sq. mm 'weasel'for connection

Mtr

20

740

740

13.00

9620.00

Set

37

37

482.00

17834.00

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

129.5

74

40.00

5180.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1665

1665

13.00

21645.00

24

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

148

150

0.00

0.00

SCHEDULE NO.3 TOTAL

2662586.00

SCHEDULE NO. 4
1

16 KVA, 11/0.4 KV Copper wound


3 phase distribution transformer

(conventional type) out door

No

23

17

38206.00

878738.00

140 Kg 8.0 M long PCC pole (for mid span or for replacement against damaged
pole)

No

37

1477.00

54649.00

Horizontal cross arm for LAs (drg. No.ADB/HVDS/EZ-2) Galvanized Channel


75x40x6 mm, length 1600 mm (11.36 Kg)

No

23

20

702.00

16146.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
3
1

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

23

20

61.00

1403.00

11 KV DO fuse unit.

No

69

51

1394.00

96186.00

11 KV DO fuse wire 1 Amp.

No

69

51

40.00

2760.00

11 KV DO fuse mounting structure (drg. No. ADB/ HVDS/EZ-2) Galvanized


Channel 75x40x6 mm, length 900 mm (6.39 Kg.)

No

23

17

420.00

9660.00

Galvanized Angle 50x50x6 mm, length 210 mm (0.95 Kg)

No

23

17

61.00

1403.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

11 KV L.A.

No

69

51

398.00

27462.00

11 KV disc insulator

No

69

51

293.00

20217.00

11 KV strain hardware

No

69

51

72.00

4968.00

Transformer mounting structure as per drawing No(drg.No.ADB/HVDS/EZ-2)


Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg)

No.

46

34

603.00

27738.00

Galvanized Angle 65x65x6 mm, length 1150 mm (13.5 Kg)

No

46

34

459.00

21114.00

Galvanized Angle 50x50x6 mm, length 325 mm (2.924 Kg)

No

46

34

53.00

2438.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

No

46

34

431.00

19826.00

12

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg

11

253

187

51.00

12903.00

13

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

46

34

94.00

4324.00

14

GI wire 8 SWG.

Kg

184

51.00

9384.00

15

Galvanized Nuts and bolts (assorted size )

Kg

14

322

138

69.00

22218.00

16

Galvanized washer

Kg

23

10

94.00

2162.00

17

Cement (concreting of stay 0.2 cmt per stay using mix.1:3:6 )

Cmt

0.4

9.2

6.8

0.00

0.00

18

Cement (concreting of PCC pole 0.5 cmt per pole using mixture 1:3:6)

Cmt

0.5

11.5

8.5

0.00

0.00

19

Fixing of L.T. Meter-cum-protection box having LT 3 phase MCCB 40 Amp


connected through PVC cable insulated 4 core unarmoured 25 sq. mm to LT
bushing and fixing 4 No 3 Phase 4 wire energy meters (excluding cost of meter)
as per technical specification of meter for Pump Consumer Drawing No
EZ/ADB/74

Set

23

17

8553.00

196719.00

20

AAA Conductor 34 sq. mm 'weasel' for connection

Mtr

20

460

340

13.00

5980.00

Set

23

19

481.00

11063.00

10

21

Earthing of single pole Sub-station as per (drawingNo-ADB/HVDS/EZ-03)

22

Barbed wire

Kg

3.5

80.5

34

40.00

3220.00

23

HT tape to cover the LT bushing of DTR

Mtr

45

1035

765

13.00

13455.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1
24

2
Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

3
NO

69

35

0.00

0.00

SCHEDULE NO.4 TOTAL

1466136.00

SCHEDULE NO. 5
1

25 KVA, 11/0.4 KV Aluminum wound conventional type out door 3 phase


distribution transformer

No

43908

307356.00

Removal of higher capacity distribution transformer i.e. 63 KVA and above from
existing DP

No

0.00

11 KV DO fuse unit.

No

21

21

1394

29274.00

11 KV DO fuse wire 1.5 Amp.

No

21

21

40

840.00

11 KV LA

No

21

21

398

8358.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

9694

67858.00

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

Mtr

20

140

140

13

1820.00

Kg

28

69

1932.00

Galvanized washer

Kg

0.5

3.5

3.5

94

329.00

10

Barbed wire

Kg

49

28

40

1960.00

11

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

14

14

59

826.00

12

HT tape to cover the LT bushing of DTR

Mtr

45

315

315

13

4095.00

Consumer indexing and its updation as per Clause 1.2.14 & 1.2.15 of Sectin-6
Vol.I

NO

28

15

0.00

0.00

SCHEDULE NO.5 TOTAL

424648

SCHEDULE NO. 5B
1

Removal of higher Capacity existing Distribution Transformer i.e 63 KVA on


existing double pole Structure

Nos

18

0.00

75276.00

SCHEDULE NO. 5B Total


SCHEDULE NO. 5C
Renovation of existing Distribution Transformer on Existing DP
1

11 kv Do Fuse Unit

No

54

27

1394

11 Kv Do Fuse Wire 1.5 Amp.

No

54

27

40

2160.00

11 Kv L.A.

No

54

27

398

21492.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Fixing and installation of new LT Meter-cum-Protection Box having LT 3 phase


MCCB 40 Amp connected through PVC cable insulated 4 core unarmored 25 Sq.
mm to LT bushing and fixing 4 Nos. 3 phase 4 wire energy meter (excluding cost
of meter) as per technical specification of meter for pump consumer (drg. no.
EZ/ADB/73)

Set

18

9694

174492.00

AAA conductor 34 sq.mm weasel for connection

Galvanized Nuts & bolts (assorted size)

Mtr

20

360

180

13

4680.00

Kg

72

69

4968.00

7
8

Galvanized washer

Kg

0.5

4.5

94

846.00

Barbed wire

Kg

126

36

40

5040.00

11 KV Danger Board (Drg. no. ADB/HVDS/ EZ-08)

No

36

18

59

2124.00

10

HT tape to cover the LT bushing of DTR

Mtr

45

810

405

13

10530.00

11

consumer indexing

Nos

72

20

0.00

SCHEDULE NO.5C TOTAL

Project Manager,
SE(O),

301608.00

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 5D
1

`Additional LT Distribution box (25 KVA)

Set

25

9694

242350.00

`Additional LT Distribution box (16 KVA)

Set

32

8553

0.00

25

32

18247

242350.00

SCHEDULE NO.5D TOTAL

SCHEDULE NO. 6
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (Drg.no.ADB/HVDS/EZ-04)

No

15

117

100

1610.00

188370.00

Back clamp (Galvanized angle50x50x6 mm) (Drg. no. ADB/HVDS/ EZ-06)

No

15

117

100

129.00

15093.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

167

100

247.00

41249.00

11 KV Pin insulator

No

45

392

448

125.00

49000.00

11 KV GI Pins

No

45

392

448

70.00

27440.00

Jointing sleeves suitable for existing conductor.

No

46.8

94.00

4399.20

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No

15

117

100

118.00

13806.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (Drg. no.
ADB/HVDS/ EZ-14)

No

19

32

440.00

8360.00

Stay clamp(Galvanized flat 50x6mm)

Set

19

32

70.00

1330.0

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay)

Kg

11

104.5

176

51.00

5329.50

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture1:3:6)

Cmt

0.4

3.8

6.4

0.00

0.00

12

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

117

90

156.00

18252.00

13

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

No

15

117

100

59.00

6903.00

14

Numbering of pole

No

15

117

100

0.00

0.00

15

Binding wire and tape

Kg

31.2

26.67

13.00

405.60

16

Galvanised Nuts and Bolt (Assorted size)

Kg

18

140.4

70

69.00

9687.60

17

Galvanized washer

Kg

7.8

6.667

94.00

733.20

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

18

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

19
20

No

60

95

0.00

0.00

Removal of existing conductor from LT line.

Ckt. Km

11.622

18.347

0.00

0.00

Restringing of existing conductor

Ckt. Km

11.622

18.347

0.00

0.00

SCHEDULE NO.6 TOTAL

Project Manager,
SE(O),

390358.10

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 7
1

11 KV V-Cross arm Galvanized angle 65x65x6 mm (drg.no.ADB/HVDS/EZ-04)

No

15

203

202

1638

332514.00

Back clamp (Galvanized angle50x50x6 mm) (drg. no. ADB/HVDS/ EZ-06)

No

15

203

202

131

26593.00

11 KV Top clamp(Galvanized angle 65x65x6 mm)

No

15

203

202

251

50953.00

11 KV Pin insulator

No

45

609

606

128

77952.00

11 KV GI Pins

No

45

609

606

71

43239.00

Jointing sleeves suitable for existing conductor.

No

81.2

96

7795.20

Earthing set (Coil Earth) (drg. no. ADB/HVDS/ EZ-05)

No

15

203

202

120

24360.00

Galvanized 16mm Stay set complete with turn buckle and anchor plate (drg. no.
ADB/HVDS/ EZ-14)

No

39

42

448

17472.00

Stay clamp(Galvanized flat 50x6mm)

Set

39

42

71

2769.00

10

Stay wire 7/10 SWG (5.5 Kg Stay wire per stay )

Kg

11

214.5

231

52

11154.00

11

Cement for concreting of stay @ 0.2 cmt per stay(Concrete mixture 1:3:6)

Cmt

0.4

7.8

8.4

0.00

12

Removal of existing conductor from LT line.

Ckt Km

13.911

2.1

0.00

13

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No

15

203

195

158

32074.00

14

11 KV danger board (drg. no. ADB/HVDS/ EZ-08)

No

15

203

202

60

12180.00

15

Numbering of pole

No

15

203

202

0.00

16

Binding wire and tape

Kg

54.13

0.0

13

703.73

17

Galvanised Nuts and Bolt (Assorted size)

Kg

18

243.6

142.40

70

17052.00

18

Galvanized washer

Kg

13.53

13.47

95

1285.67

19

Straightening of existing leaning poles and its backfilling by boulders and


ramming.

No

122

180

0.00

20

AAA conductor 34 sq mm 'weasel for stringing on existing poles

Km

58.542

25.000

13287

777847.55

SCHEDULE NO.7 TOTAL

1435944.15

SCHEDULE NO. 8
1

MS Through bolt rod size 300 mm long 12 mm dia (Drg. no. ADB/HVDS/ EZ-13)

No

15

484

119

36.00

17424.00

Shackle insulator(90x75 mm)

No

15

484

119

126.00

60984.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Removal of existing conductor from LT line (Dismental of conductor)

Km

4.252

1.5

0.00

0.00

Laying of PVC insulated cable 4 core unarmored 6 Sq. mm.

Km

13.462

5.725

26826.00

361131.61

Laying of PVC insulated cable 2 core unarmored 2.5 Sq. mm.

Km

0.01

6219.00

0.00

GI wire 5 mm for support of cable

Kg

150

4840

3038

62.00

300080.00

Galvanized 16 mm stay set (with turn buckle and anchor plate) (drg. No.
ADB/HVDS/
EZ-14)

No

48

34

462.00

22176.00

Stay clamp(Galvanized flat 50x6mm)

Set

48

34

71.00

3408.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

264

187

52.00

13728.00

10

Cement for Concreting of stay set @ 0.2 cmt per stay having concreting mixture
1:3:6

Cmt

0.2

9.6

6.8

0.00

0.00

No

55

150

0.00

0.00

11

Straightening of leaning poles, backfilling by boulders and ramming.

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

12

Fixing of 16 Amp kit-kat set (set of 3 Nos) fixed on Galvanized flat 50 x 6 mm with
back Patti of flat at end pole for giving supply to pump consumer. (drg. no.
ADB/HVDS/
EZ-12)(only for permant consumer)

Set

13

MS nut & bolts (assorted size)

Kg

14

Washer

Kg

0.25

181

51

619.00

112039.00

96.8

23.8

70.00

6776.00

8.067

0.000

95.00

766.33

SCHEDULE NO.8 TOTAL

898512.94

SCHEDULE NO. 9
1

Extension cross arm made of RS joist 150x75 mm size 1.5 M long duly drilled
holes for top clamp and V-cross arm fitting (if ground clearances is not
sufficient).

No

10

10

1408.00

14080.00

Guarding cross arm made up of Galvanized angle 65x65x6 mm 2.25 M long

No

10

14

704.00

7040.00

Back clits/clamp for tightening the guarding cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

No

10

14

198.00

1980.00

I-bolt of round bar 16 mm dia rod fully threaded 380 mm long with Galvanized
nuts 2 Nos. in each bolt

No

40

56

41.00

1640.00

Earthing set (GI pipe 40 mm, 2500 long) (drg. no. ADB/HVDS/ EZ-05)

Set

10

14

1892.00

18920.00

GI wire 8 SWG for earthing pole

Kg

10

14

62.00

620.00

GI wire 8 SWG for guarding on one span of 67 M long

Kg

17

85

85

63.00

5355.00

GI wire 10 SWG for lacing 1 M apart throughout the span, 65 No lacing

Kg

16

80

112

65.00

5200.00

Galvanized 16 mm Stay set with turn buckle, anchor plate (drg. no. ADB/HVDS/
EZ-09)

Set

10

14

462.00

4620.00

10

Stay wire 7/10 SWG (5.5 kg per stay)

Kg

11

55

77

52.00

2860.00

11

Stay clamp of Galvanized flat 50x6 mm

No

10

14

73.00

730.00

12

GI wire for lacing binding 24 SWG

Kg

1.5

7.5

10.5

86.00

645.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

13

Cement concreting of stay @ 0.2 cmt per stay having concrete ratio 1:3:6

14

Cmt

0.4

2.8

0.00

0.00

Galvanized nuts and bolts (assorted size)

Kg

25

35

70.00

1750.00

15

Galvanized washer

Kg

0.5

2.5

3.5

95.00

237.50

16

Aluminum binding wire

Kg

0.3

1.5

135.00

202.50

17

Aluminum binding tape

Kg

0.3

1.5

79.00

118.50

18

11 KV danger board (Drg. no. ADB/HVDS/ EZ-08)

Kg

10

14

60.00

600.00

19

Barbed wire for anti-climbing device 2 Nos

Kg

35

49

41.00

1435.00

SCHEDULE NO.9 TOTAL

68033.50

SCHEDULE NO. 10
1

11 KV AB switch (drg. no. ADB/HVDS/ EZ-16)

Set

6385.00

12770.00

Galvanized Angle 50x50x6 mm, 300 mm long for tightening AB switch

No

99.00

594.00

Galvanized Angle 50x50x6 mm, 600 mm long for middle support

No

186.00

1116.00

Galvanized channel 75x40x6 mm, 600 mm long for handle support.

No

310.00

1240.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Galvanized angle 50x50x6 mm, 250 mm long for back support

No

110.00

440.00

Galvanized nuts & bolts (assorted size)

Kg

14

14

72.00

1008.00

Galvanized washer

Kg

0.5

99.00

99.00

T clamp for jumper

No

12

12

180.00

2160.00

AAA conductor 34 sq mm weasel

Mtr

12

24

24

13.00

312.00

SCHEDULE NO.10 TOTAL

19739.00

SCHEDULE NO. 11
1

PCC pole 140 Kg 8.0M long

No

12

1503

18036.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3907

23442.00

11KV disc insulator

No.

36

18

298

10728.00

11KV strain hardware

No.

36

18

73

2628.00

11KV pin insulator

No.

12

128

1536.00

11KV GS Pin

No.

12

54

648.00

Horizontal and cross bracing set 4 feet centre with 4 back clamps made out of
horizontal and cross bracing galvanised angle 50x50x6mm (45Kg)
(Drg.no.ADB/EZ-26)

Set

3294

19764.00

Galvanised stay set 16mm complete with turn buckle, stay insulator and anchor
plate. (Drg.no.ADB/HDVS/EZ-14)

Set

36

18

462

16632.00

Stay clamp for PCC pole 140Kg 8.0M long galvanised flat 50x6mm (1.35Kg)

No.

36

18

96

3456.00

10

Stay wire 7/10swg (5.5 kg per stay)

Kg

33

198

99

52

10296.00

11

Cement for concreting of PCC pole @ 0.5 cmt per pole. (Concrete mixture 1:3:6).

Cmt

0.00

12

Cement for concreting of stay @ 0.2cmt per stay (Concrete mixture 1:3:6).

Cmt

1.2

7.2

3.6

0.00

13

Earthing set (coil earth) (Drg.no.ADB/HVDS/EZ-05)

No

124

744.00

14

Anti-climbing devices(barbed wire 3.5 Kg per pole)

Kg

42

21

39

1638.00

15

11KV danger board (Drg.no.ADB/HVDS/EZ-08)

No

60

360.00

16

Galvanised nuts & bolts with washer. (assorted size)

Kg

36

18

77

2772.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
4

17

1
Numbering of DP

No

3
1

0.00

18

P.G. clamp, Aluminium grade T-1F as per IS:8309

No

36

77

2772.00

SCHEDULE NO.11 TOTAL

115452.00

SCHEDULE NO. 12
1

Energy meters solid state (static) single phase two wire 5-30 amps with optical
port

No

1019

0.00

Energy meters solid state (static) 3 phase 4 wire 10-40 amps with optical port

No

528

337

2661

1405008.00

SCHEDULE NO.12 TOTAL

Project Manager,
SE(O),

1405008.00

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 13
1

PCC pole 140 Kg 8.0 M long

No

18

1508.00

27144.00

Back filling of pole with boulders and ramming.

No

18

0.00

0.00

11KV V-cross arm galvanised angle 65x65x6mm (12.3Kg) (Drg. no. ADB/HVDS/EZ4R)

No

18

915.00

16470.00

11KV top clamp galvanised angle 65x65x6mm (3 Kg) (Drg. no. ADB/HVDS/EZ-21)

No

18

237.00

4266.00

Back clamp galvanised angle 50x50x6 mm (0.675 Kg)

No

18

54.00

972.00

11KV DC Cross Arm 4 ft centre, galvanised channel 100x50x6mm 2.2M (53.4Kg)

Set

18

3919.00

70542.00

11KV pin insulator (Drg. No. ADB/HVDS/EZ-20)

No

108

24

128.00

13824.00

11KV GS pins (Drg. No. ADB/HVDS/EZ-17)

No

108

24

73.00

7884.00

11KV disc insulator (Drg. No. ADB/HVDS/EZ-18)

No

54

12

305.00

16470.00

10

11KV strain hardware

No

54

12

169.00

9126.00

11

Galvanised stay set 16 mm complete with turn buckle, stay insulator and anchor
plate. (Drg. no. ADB/HVDS/EZ-14)

No

36

440.00

15840.00

12

Stay clamp galvanised flat 50x6mm (1.35 Kg)

No

36

73.00

2628.00

13

Stay wire 7/10 swg(5.5 Kg per stay)

Kg

11

198

44

52.00

10296.00

14

11KV danger Board (Drg. No. ADB/HVDS/EZ-08)

No

18

61.00

1098.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg.

3.5

63

14

164.00

10332.00

16

Aluminium winding wire & tape

Kg.

18

73.00

1314.00

17

Galvanised nuts & bolts with washer

Kg

90

20

82.00

7380.00

18

Earthing set (coil earth) (Drg. no. ADB/HVDS/EZ-05)

No.

18

124.00

2232.00

19

Cement for concreting of stay @ 0.2 cmt per stay (concrete mixture 1:3:6)

Cmt

0.4

7.2

1.6

0.00

0.00

20

AAA conductor 34 sq.mm Weseal for jumpering.

Mtr

108

24

13.00

1404.00

21

Numbering of pole

No.

18

0.00

0.00

SCHEDULE NO.13 TOTAL

219222.00

SCHEDULE NO. 14

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Bus Bar structure for additional bay on 11 kv side double welded RS Joist 175 x
85 mm 8.0 M long (328 kg.) with earthing arrangement of gantry , connected to
earth grid through GS flat 50x6 mm approximately 7.5 running Meters M.S. flat

No

14776

0.00

DC cross arm galvanised channel 100x50x6 mm 4.8 M centre (99.84 kg.) for bus
bar. (Drg. No. ADB/EZ -25

Set

1339

0.00

11 KV disc insulator

No

27

305

0.00

11 KV strain hardware suitable for AAA conductor 100 sq. mm Dog.

No

15

170

0.00

11 KV pin insulator

No

128

0.00

11 KV GS Pin

No

73

0.00

11 KV LA

No

408

0.00

11 KV isolator (600 amp)

No

23055

0.00

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

170

0.00

10

Cement for Concreting of structure (concrete mixture 1:3:6)

Cmt.

0.9

0.00

11

AAA conductor 100 sq. mm Dog.

K.M.

0.1

47

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

12

Terminal clamps for isolator suitable for AAA conductor 100 sq. mm Dog.

No

12

170

0.00

13

Installation of 11 KV VCB suitable for 11 KV outgoing fedder

No

111780

0.00

14

11 KV feeder control panel for VCB

No

158122

0.00

15

11 KV outdoor CTs 300/150/5 amp.

No

15719

0.00

16

Cement for VCB foundation (concrete mixture 1:3:6)

Cmt.

0.00

17

Copper Control cable 2 core 2.5 sq. mm (unarmoured)

Mtr

20

27

0.00

18

Copper Control cable 4 core 2.5 sq. mm (unarmoured)

Mtr

20

47

0.00

19

Copper Control cable 8 core 2.5 sq. mm (unarmoured)

Mtr

20

89

0.00

20

Copper Control cable 12 core 2.5 sq. mm (unarmoured)

Mtr

20

129

0.00

21

Galvanised Nuts & bolts with washer.

Kg.

17

76

0.00

22

Cable trench for laying control cable.

Job

0.00

23

11 KV danger Board (Deg. No.ADB/HVDS/EZ-08

No

61

0.00

SCHEDULE NO.14 TOTAL

0.00

SCHEDULE NO. 15
1

140 Kg. , 8.0 Mtrs. Long PCC Poles

No.

12

1508

0.00

11 KV 'V' cross-arms with back clamps angle type 65x65x6 mm

No.

12

1864

0.00

11 KV Top clamp (Galvanised angle 65x65x6mm)

No.

12

260

0.00

Earthing set (Coil Earth)(drg. No.ADB/HVDS/EZ-05)

No.

12

124

0.00

11 KV Pin insulator

No.

36

128

0.00

11 KV GI Pins

No.

36

73

0.00

AAAC Conductor Rabbit with 3 % Sag.

K.M.

3.1

18281

0.00

Jointing Sleeves suitable for 80/100 Sq. mm Al. Eq. AAAC Conductor

No.

99

0.00

Galvanised 16 mm stay set complete with turn buckle and anchor plate (drg. No.
ADB/HVDS/EZ-14)

Set

463

0.00

10

Stay clamp (Galvanised flat 50 x6 mm )

No.

73

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

52

0.00

0.00

0.00

12

157

0.00

12

61

0.00

Kg.

62

0.00

Kg.

14

77

0.00

11

Stay wire 7/10 SWG (5.5 kg. Stay wire per stay)

Kg.

22

12

Back filling of poles with boulders

No.

12

13

Concreting , @ Cmt. Per stay and 0.05 cmt for PCC Pole

CMT

1.4

14

Anti climbing devices (barbed wire 3.5 Kg. per pole)

No.

15

Danger Boards

No.

16

Binding wire and tape

17

Galvanised nuts & bolts with washer

SCHEDULE NO.15 TOTAL

0.00

SCHEDULE NO. 16
1

1100 Volts Grade 3 X 25 + 1 X 16 + 1 X 35 sq.mm Aerial bunched XLPE Cable


including 3 % sag( 3 PHASE CABLE)

Km.

1.03

0.000

0.000

66128.00

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

117.00

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

60

56.00

0.00

Kg.

0.00

0.00

79.00

0.00

No.

15

1977.00

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

Nuts and bolts

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

SCHEDULE NO.16 TOTAL

0.00

SCHEDULE NO. 17
1

1100 Volts Grade 2 X 25 + 1 X 16 sq.mm Aerial bunched XLPE Cable including 3


% sag(1 PHASE CABLE)

Km.

1.03

0.000

1.241

23792

0.00

A.B Cable hanging clamps/ tension clamps (Galvanized) as per enclosed Drawing

No.

15

16

119

0.00

Piercing Connectors suitable for LT AB cable 3x25sqmm + 1x16sqmm +


1x35sqmm

No.

30

26

54

0.00

Nuts and bolts

Kg.

5.33

73

0.00

Distribution box for connections of existing service line (including connecting


AB, XLPE cable 4x25 Sq.mm from piercing connector to bus-bar) as per Drg No.
ADB/EZ/72

No.

15

11

1901

0.00

SCHEDULE NO.17 TOTAL

0.00

SCHEDULE NO. 18A (10 - 60) Degree


1

PCC pole 140 Kg 8.0 M long

Nos

39

11

1508

58812.00

11 KV Disc Insulator

Nos

234

66

299

69966.00

11 KV Strain Hardware

Nos

234

66

124

29016.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

39

11

463

18057.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.7

27.3

7.7

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Stay clamps

Set

11 KV Top clamp.

Nos.

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

5.5

39

46

73

2847.00

39

32

147

5733.00

214.5

60.5

52

11154.00
6060.60

Galvanized Nut & Bolts (assorted size)

Kg

2.22

86.58

24.42

70

10

Washers

Kg

0.08

3.12

0.88

95

296.40

11

PG clamps

Nos

234

66

51

11934.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

78

22

1412

110136.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

78

22

198

15444.00

14

11KV Danger Board

Nos

39

11

61

2379.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

136.5

27.5

152

20748.00

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

39

11

124

4836.00

SCHEDULE NO.18A TOTAL

Project Manager,
SE(O),

367419.00

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

SCHEDULE NO. 18B

(60 - 90) Degree

PCC pole 140 Kg 8.0 M long

Nos

55

50

1477

81235.00

11 KV Disc Insulator

Nos

330

300

293

96690.00

11 KV Strain Hardware

Nos

330

300

122

40260.00

Galvanized stay set arrangement with turn buckle and anchor plate.

Set

110

100

454

49940.00

Cement for concreting of stay @ 0.2 cmt per stay and @ 0.5 cmt per
pole(Concrete mixture 1:3:6)

Cmt

0.9

49.5

45

0.00

Stay clamps

Set

110

100

72

7920.00

11 KV Top clamp.

Kg

55

50

144

7920.00

Stay wire 7/10 SWG (5.5 kg wire per stay)

Kg

11

605

550

51

30855.00

Galvanized Nut & Bolts (assorted size)

Kg

3.205

176.275

151.25

68

11986.70

10

Washers

Kg

0.117

6.435

5.85

94

604.89

11

PG clamps

Nos

330

60

50

16500.00

12

Galvanized Channel 75x40x6 mm, length 1150 mm(16.4 Kg) horizontal cross arm

Nos

110

100

1412

155320.00

13

Back clits/clamp for tightening the horizontal cross arm made up of Galvanized
angle 50x50x6 mm, 200 mm long duly drilled holes for clamp made up of
Galvanized flat 50x6 mm

Nos

110

100

194

21340.00

14

11KV Danger Board

Nos

55

50

59

3245.00

15

Anti-climbing device (barbed wire 3.5 Kg per pole)

Kg

3.5

192.5

125

149

28682.50

16

Earthing set (Coil Earth)(Drg.no.ADB/HVDS/EZ-05)

Nos

55

40

122

6710.00

SCHEDULE NO.18B TOTAL

559209.09

SCHEDULE NO. 19
1

HT energy meter, three phase four wire, CT/PT operated, -/5 amps, tri vector.

No.

7567

7567.00

11 KV Metering Equipment (CT/PT unit) 300/150/5 amps

No.

6325

6325.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Copper control cable, solid conductor, 12 core, unarmoured, 2.5 sq. mm.

meter

25

25

181

4525.00

175 X 85 mm., 9.3 M. long Reinforced RSJ

No.

7918

15836.00

DC cross arm 4 feet centre galvanised channel 100x50x6 mm 2.2M (53.4 kg)
(Drg.no.ADB/EZ-26)

Set

3998

3998.00

11 KV Disc Insulator

No.

305

1830.00

11 KV strain set with hard ware

Set

136

816.00

11 KV Pin Insulator

No.

128

256.00

11 KV G.I.Pin

No.

73

146.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Unit

Total Plant Amt as


per santioned
estimate

Col.4X6
1

10

Galvanised Horizontal and cross bracing 4' centre with set of four back clamps

Set

1242

1242.00

11

Galvanized 16 mm stay set with turn buckle & anchor plate.


(drg.No.ADB/HVDS/EZ-09)

Set

440

880.00

12

Stay clamp for 140 Kg 8.0 m long PCC pole (Galvanized flat 50x6 mm)

Set

96

192.00

13

Stay wire 7/10 SWG (5.5 Kg per stay )

Kg.

11

11

51

561.00

14

Concreting of RS Joist @ 0.0.3Cmt.per pole including muffing of pole and @ 0.2


cmt. per stay

Cmt.

0.00

15

Earthing set (Coil Earth) (Drg. no. ADB/HVDS/ EZ-05)

No.

131

131.00

16

Red oxide paint

Ltr.

0.5

0.5

68

34.00

17

Aluminium paint

Ltr.

0.5

0.5

89

44.50

18

Anti-climbing devices (barbed wire 3.5 Kg per pole)

No.

42

84.00

19

11 KV danger board

No.

62

62.00

20

Galvanised Nuts and Bolt (Assorted size)

Kg.

10

10

77

770.00

(Drg. no. ADB/HVDS/ EZ-08)

SCHEDULE NO.19 TOTAL

45299.50

SCHEDULE NO. 20
1

Schedule for installation & commissioning of Line Signature analyzer (LSA)


(Offline Microprocessor based distance fault analyzer) including training for use
of LSA at circle level to the officers/staff.

No

SCHEDULE NO.20 TOTAL

1284464

0.00

0.00

Grand Total of All Schedules

14313946

Deduct

Ded

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Deductio

Net

TOTA

Total Previous LD Deducted amount


Total Cumulative Amount of 11 KV BAKENI Feeder.

Total LD Deductable amount from this bills


Total Cumulative LD Deducted amount

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

9467654
0
9467654

Project Manager,
FLCL,

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Total 100% value of DTR &

Schedule
Nos

1
Sch-1A

2
25 KVA 11/0.4 KV Aluminum wound conventional type outd
distribution transformer on single pole tangent location.

Sch-2A

16 KVA 11/0.4 KV Copper wound conventional type outdoo


distribution transformer on single pole tangent location.

Sch-3A

Sch-4A

Nodal Officer(HVDS),
MPPKVVCL,

25 KVA 11/0.4 KV Aluminum wound conventional type outd


distribution transformer on single pole end location.

16 KVA 11/0.4 KV Copper wound conventional type outdoo


distribution transformer on single pole end location.

Sch-5A

25 KVA 11/0.4 KV Aluminum wound conventional type outd


distribution transformer after removal of existing 63 KVA 1
capacity transformers on existing D.P.

Sch-7A

Conversion of LT line 3 phase to 11 KV 3 phase line on exi


replacement of existing damaged conductor by AAA condu
weasel

Sch-1,2,3,4,5A,
5C,10,13

Project Manager,
SE(O),

Particulars

AAA Conductor 34 sq. mm 'weasel' for Jumpering

Project Manager,
FLCL,

Sr.No. Particulars

Unit

Total Qty as Actual total


per sanctioned
Qty.
Unit EXW (Rs.)
estimate
Installed

Total Plant Amt as


per santioned
estimate

Col.4X6
1

Sch-8A

Replacement of bare conductor of LT line with PVC cable 4


sq. mm & 2 core unarmored 2.5 sq mm.

Sch-12B

Energy meters solid state (static) 3 phase 4 wire 10-40 amp


along with poly carbonate enclosure.

TOTAL EX WORKS COST OF MAJOR MATERIAL


TOTAL EX WORKS COST OF OTHER MATERIAL

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Amount for payment


From ADB funding through LC

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

656520.00

5412.51

178612.83

81187.65

8753.60

131304.00

4871.26

73068.89

656520.00

5412.51

0.00

81187.65

39391.20

590868.00

4871.26

73068.89

0.00

640.07

32643.57

0.00

1324.80

0.00

576.06

0.00

21000.00

64.37

2124.21

1931.10

630.00

18900.00

57.93

1737.99

1830.00

4.53

149.49

135.90

54.90

1647.00

4.08

122.31

125010.00

117.86

11668.14

10607.40

1250.10

112509.00

106.07

9546.66

3600.00

9.97

987.03

897.30

36.00

3240.00

8.97

807.57

12570.00

31.73

1047.09

951.90

377.10

11313.00

28.56

856.71

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1830.00

4.53

149.49

135.90

54.90

1647.00

4.08

122.31

35730.00

96.1

9513.90

8649.00

357.30

32157.00

86.49

7784.10

11250.00

30.83

3052.17

2774.70

112.50

10125.00

27.75

2497.23

6480.00

17.23

1705.77

1550.70

64.80

5832.00

15.51

1395.63

36060.00

253.85

16754.10

15231.00

540.90

32454.00

228.47

13707.90

27480.00

58.93

3889.38

3535.80

412.20

24732.00

53.04

3182.22

3180.00

19.95

1316.70

1197.00

47.70

2862.00

17.96

1077.30

25800.00

176.79

11668.14

10607.40

387.00

23220.00

159.11

9546.66

70950.00

29.92

10860.96

9873.60

193.50

63855.00

26.93

8886.24

5640.00

8.16

538.56

489.60

84.60

5076.00

7.34

440.64

0.00

9.97

2632.08

0.00

36.00

0.00

8.97

0.00

17000.00

4.53

2092.86

1132.50

61.20

15300.00

4.08

1019.25

1880.00

4.53

149.49

90.60

84.60

1692.00

4.08

81.54

0.00

4397.10

58041.72

52765.20

0.00

0.00

3957.39

47488.68

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

4397.10

72552.15

65956.50

0.00

0.00

3957.39

59360.85

289890.00

1082.50

35722.50

32475.00

8696.70

260901.00

974.25

29227.50

7800.00

2.72

1795.20

1632.00

2.60

1560.00

2.45

1468.80

14400.00

116.95

3859.35

3508.50

432.00

12960.00

105.26

3157.65

2400.00

9.97

1151.54

598.20

36.00

2160.00

8.97

538.38

17550.00

3.63

5390.55

4900.50

11.70

15795.00

3.27

4410.45

0.00

359.02

47390.64

31234.74

0.00

0.00

323.12

28111.27

517459.61

425237.34

63433.90

1382109.00

20500.07

382713.61

2052370.00

571470.00

5412.51

113662.71

81187.65

7619.60

114294.00

4871.26

73068.89

2946.00

640.07

25602.80

1280.14

1325.70

2651.40

576.06

1152.13

10500.00

64.37

1351.77

965.55

630.00

9450.00

57.93

869.00

915.00

4.53

95.13

67.95

54.90

823.50

4.08

61.16

62550.00

117.86

7425.18

5303.70

1251.00

56295.00

106.07

4773.33

1800.00

9.97

628.11

448.65

36.00

1620.00

8.97

403.79

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

6285.00

31.73

666.33

475.95

377.10

5656.50

28.56

428.36

915.00

4.53

95.13

67.95

54.90

823.50

4.08

61.16

17865.00

96.1

6054.30

4324.50

357.30

16078.50

86.49

3892.05

5625.00

30.83

1942.29

1387.35

112.50

5062.50

27.75

1248.62

3240.00

17.23

1085.49

775.35

64.80

2916.00

15.51

697.82

18030.00

80.69

3388.98

2420.70

540.90

16227.00

72.62

2178.63

13740.00

64.37

2703.54

1931.10

412.20

12366.00

57.93

1737.99

1590.00

12.69

532.98

380.70

47.70

1431.00

11.42

342.63

12900.00

176.79

7425.18

5303.70

387.00

11610.00

159.11

4773.33

8415.00

29.92

6911.52

4936.80

45.90

7573.50

26.93

4443.12

2820.00

8.16

342.72

244.80

84.60

2538.00

7.34

220.32

0.00

12.69

2131.92

0.00

45.90

0.00

11.42

0.00

7480.00

4.53

1331.82

498.30

61.20

6732.00

4.08

448.47

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1410.00

4.53

95.13

67.95

84.60

1269.00

4.08

61.16

0.00

4397.1

36935.64

26382.60

0.00

0.00

3957.39

23744.34

0.00

4397.1

46169.55

32978.25

0.00

0.00

3957.39

29680.43

127935.00

934.72

19629.12

14020.80

7676.10

115141.50

841.25

12618.72

3900.00

2.72

1142.40

816.00

2.60

780.00

2.45

734.40

7200.00

116.95

2455.95

1754.25

432.00

6480.00

105.26

1578.83

1200.00

9.97

732.80

299.10

36.00

1080.00

8.97

269.19

8775.00

3.63

3430.35

2450.25

11.70

7897.50

3.27

2205.23

0.00

359.02

22618.26

10770.60

0.00

0.00

323.12

9693.54

316587.1

201540.64

21752.20

406796.40

15340.78

181386.58

899506.00

1620008.00

5412.51

200262.87

200262.87

8756.80

324001.60

4871.26

180236.58

8838.00

640.07

34563.78

3840.42

1325.70

7954.20

576.06

3456.38

25900.00

64.37

2381.69

2381.69

630.00

23310.00

57.93

2143.52

2257.00

4.53

167.61

167.61

54.90

2031.30

4.08

150.85

154290.00

117.86

13082.46

13082.46

1251.00

138861.00

106.07

11774.21

4440.00

9.97

1106.67

1106.67

36.00

3996.00

8.97

996.00

15503.00

31.73

1174.01

1174.01

377.10

13952.70

28.56

1056.61

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

2257.00

4.53

167.61

167.61

54.90

2031.30

4.08

150.85

44067.00

96.1

10667.10

10667.10

357.30

39660.30

86.49

9600.39

32412.00

70.72

7849.92

7849.92

262.80

29170.80

63.65

7064.93

7992.00

17.23

1912.53

1912.53

64.80

7192.80

15.51

1721.28

44474.00

80.69

5971.06

5971.06

540.90

40026.60

72.62

5373.95

33892.00

64.37

4763.38

4763.38

412.20

30502.80

57.93

4287.04

3922.00

12.69

939.06

939.06

47.70

3529.80

11.42

845.15

31968.00

176.79

13082.46

13082.46

388.80

28771.20

159.11

11774.21

87912.00

29.92

12177.44

12177.44

194.40

79120.80

26.93

10959.70

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

6956.00

8.16

603.84

603.84

84.60

6260.40

7.34

543.46

0.00

9.97

2951.12

0.00

36.00

0.00

8.97

0.00

21942.00

4.53

2346.54

1440.54

62.10

19747.80

4.08

1296.49

3384.00

4.53

167.61

163.08

84.60

3045.60

4.08

146.77

0.00

4397.1

65077.08

65077.08

0.00

0.00

3957.39

58569.37

0.00

4397.1

81346.35

81346.35

0.00

0.00

3957.39

73211.72

165155.00

1082.5

40052.50

18402.50

8743.50

148639.50

974.25

16562.25

9620.00

3.63

2686.20

2686.20

2.60

1924.00

3.27

2417.58

17834.00

116.95

4327.15

4327.15

433.80

16050.60

105.26

3894.44

2960.00

9.97

1291.12

737.78

36.00

2664.00

8.97

664.00

21645.00

3.63

6043.95

6043.95

11.70

19480.50

3.27

5439.56

0.00

359.02

53134.96

53853.00

0.00

0.00

323.12

48467.70

570298.07

514227.76

24250.20

991925.60

15508.05

462804.98

2369628.00

649502.00

5412.51

124487.73

92012.67

7641.20

129900.40

4871.26

82811.40

8862.00

640.07

23682.59

3840.42

1329.30

7975.80

576.06

3456.38

14040.00

64.37

1480.51

1287.40

631.80

12636.00

57.93

1158.66

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

1220.00

4.53

104.19

90.60

54.90

1098.00

4.08

81.54

71094.00

117.86

8132.34

6010.86

1254.60

63984.60

106.07

5409.77

2040.00

9.97

687.93

508.47

36.00

1836.00

8.97

457.62

7140.00

31.73

729.79

539.41

378.00

6426.00

28.56

485.47

1037.00

4.53

104.19

77.01

54.90

933.30

4.08

69.31

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

20298.00

97.01

6693.69

4947.51

358.20

18268.20

87.31

4452.76

14943.00

71.62

4941.78

3652.62

263.70

13448.70

64.46

3287.36

3672.00

17.23

1188.87

878.73

64.80

3304.80

15.51

790.86

20502.00

80.69

3711.74

2743.46

542.70

18451.80

72.62

2469.11

15606.00

64.37

2961.02

2188.58

413.10

14045.40

57.93

1969.72

1802.00

12.69

583.74

431.46

47.70

1621.80

11.42

388.31

14654.00

176.79

8132.34

6010.86

387.90

13188.60

159.11

5409.77

9537.00

29.92

7569.76

5595.04

45.90

8583.30

26.93

5035.54

3196.00

8.16

375.36

277.44

84.60

2876.40

7.34

249.70

0.00

12.69

2334.96

0.00

45.90

0.00

11.42

0.00

9522.00

4.53

1458.66

625.14

62.10

8569.80

4.08

562.63

940.00

4.53

104.19

45.30

84.60

846.00

4.08

40.77

0.00

4397.1

40453.32

29900.28

0.00

0.00

3957.39

26910.25

0.00

4397.1

50566.65

37375.35

0.00

0.00

3957.39

33637.82

145401.00

934.72

21498.56

15890.24

7697.70

130860.90

841.25

14301.22

4420.00

3.63

1669.80

1234.20

2.60

884.00

3.27

1110.78

9139.00

116.95

2689.85

2222.05

432.90

8225.10

105.26

1999.85

1360.00

9.97

802.59

338.98

36.00

1224.00

8.97

305.08

9945.00

3.63

3757.05

2776.95

11.70

8950.50

3.27

2499.26

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

359.02

24772.38

12565.70

0.00

0.00

323.12

11309.13

345675.58

234066.73

21962.80

478139.40

15379.13

210660.06

1039872.00

307356.00

5412.51

37887.57

37887.57

39517.20

276620.40

4871.26

34098.81

0.00

7887.58

55213.06

55213.06

0.00

0.00

7098.82

49691.75

29274.00

117.86

2475.06

2475.06

1254.60

26346.60

106.07

2227.55

840.00

9.97

209.37

209.37

36.00

756.00

8.97

188.43

8358.00

97.01

2037.21

2037.21

358.20

7522.20

87.31

1833.49

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

1082.5

7577.50

0.00

8724.60

0.00

974.25

0.00

1820.00

3.63

508.20

508.20

2.60

364.00

3.27

457.38

552.00

4.53

126.84

36.24

62.10

496.80

4.08

32.62

329.00

4.53

15.86

15.86

84.60

296.10

4.08

14.27

1120.00

9.97

488.53

279.16

36.00

1008.00

8.97

251.24

826.00

4.53

63.42

63.42

53.10

743.40

4.08

57.08

4095.00

3.63

1143.45

1143.45

11.70

3685.50

3.27

1029.11

0.00

359.02

10052.56

5385.30

0.00

0.00

323.12

4846.77

117798.63

105253.9

50140.70

317839.00

13497.54

94728.51

354570

0.00

7887.58

7887.58

15775.16

0.00

0.00

7098.82

14197.64

37638.00

117.86

6364.44

3182.22

1254.60

33874.20

106.07

2864.00

1080.00

9.97

538.38

269.19

36.00

972.00

8.97

242.27

10746.00

97.01

5238.54

2619.27

358.20

9671.40

87.31

2357.34

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

1082.5

19485.00

0.00

8724.60

0.00

974.25

0.00

2340.00

3.63

1306.80

653.40

2.60

468.00

3.27

588.06

414.00

4.53

326.16

27.18

62.10

372.60

4.08

24.46

423.00

4.53

40.77

20.39

84.60

380.70

4.08

18.35

1440.00

9.97

1256.22

358.92

36.00

1296.00

8.97

323.03

1062.00

4.53

163.08

81.54

53.10

955.80

4.08

73.39

5265.00

3.63

2940.30

1470.15

11.70

4738.50

3.27

1323.14

0.00

359.02

25849.44

7180.40

0.00

0.00

323.12

6462.36

63509.13

15862.66

10623.50

52729.20

1527.46

14276.39

60408.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

1082.5

27062.5

8724.60

0.00

974.25

0.00

273696.00

934.72

29911.04

7697.70

246326.40

841.25

26919.94

27062.5

29911.04

16422.30

246326.40

1815.50

26919.94

273696.00

161000.00

391.66

45824.22

39166.00

1449.00

144900.00

352.49

35249.40

12900.00

31.73

3712.41

3173.00

116.10

11610.00

28.56

2855.70

24700.00

59.84

9993.28

5984.00

222.30

22230.00

53.86

5385.60

56000.00

30.83

12085.36

13811.84

112.50

50400.00

27.75

12430.66

31360.00

17.23

6754.16

7719.04

63.00

28224.00

15.51

6947.14

0.00

22.67

1060.96

0.00

84.60

0.00

20.40

0.00

11800.00

29.01

3394.17

2901.00

106.20

10620.00

26.11

2610.90

14080.00

176.79

3359.01

5657.28

396.00

12672.00

159.11

5091.55

2240.00

8.16

155.04

261.12

63.00

2016.00

7.34

235.01

8976.00

12.69

1326.11

2233.44

45.90

8078.40

11.42

2010.10

0.00

4397.1

16708.98

28141.44

0.00

0.00

3957.39

25327.30

14040.00

38.08

4455.36

3427.20

140.40

12636.00

34.27

3084.48

5900.00

4.53

530.01

453.00

53.10

5310.00

4.08

407.70

0.00

19.95

2334.15

1995.00

0.00

0.00

17.96

1795.50

346.67

2.72

84.86

72.53

11.70

312.00

2.45

65.28

4830.00

4.53

636.01

317.10

62.10

4347.00

4.08

285.39

626.70

4.53

35.33

30.20

84.60

564.03

4.08

27.18

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

407.98

24478.80

38758.10

0.00

0.00

367.18

34882.29

0.00

4079.78

47415.20

74851.72

0.00

0.00

3671.80

67366.55

0.00

5893.02

68488.68

108119.24

0.00

0.00

5303.72

97307.31

252832.1

337072.25

3010.50

313919.43

14069.55

303365.03

348799.37

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

330876.00

436.08

88524.24

88088.16

1474.20

297788.40

392.47

79279.34

26462.00

35.36

7178.08

7142.72

117.90

23815.80

31.82

6428.45

50702.00

67.09

13619.27

13552.18

225.90

45631.80

60.38

12196.96

77568.00

34.45

20980.05

20876.70

115.20

69811.20

31.01

18789.03

43026.00

19.04

11595.36

11538.24

63.90

38723.40

17.14

10384.42

0.00

25.39

2061.67

0.00

86.40

0.00

22.85

0.00

24240.00

31.73

6441.19

6409.46

108.00

21816.00

28.56

5768.51

18816.00

176.79

6894.81

7425.18

403.20

16934.40

159.11

6682.66

2982.00

8.16

318.24

342.72

63.90

2683.80

7.34

308.45

12012.00

13.6

2917.20

3141.60

46.80

10810.80

12.24

2827.44

0.00

4397.1

34297.38

36935.64

0.00

0.00

3957.39

33242.08

0.00

4079.78

56753.82

8567.54

0.00

0.00

3671.80

7710.78

30810.00

41.7

8465.10

8131.50

142.20

27729.00

37.53

7318.35

12120.00

4.53

919.59

915.06

54.00

10908.00

4.08

823.55

0.00

19.95

4049.85

4029.90

0.00

0.00

17.96

3626.91

0.00

3.63

196.50

0.00

11.70

0.00

3.27

0.00

9968.00

4.53

1103.51

645.07

63.00

8971.20

4.08

580.56

1279.65

4.53

61.31

61.02

85.50

1151.69

4.08

54.92

0.00

407.98

49773.56

73436.40

0.00

0.00

367.18

66092.76

332175.00

3537.62

207099.35

88440.50

11958.30

298957.50

3183.86

79596.45

523250.08

379679.59

15020.10

875732.99

12014.14

341711.63

973036.65

4284.00

9.97

4825.48

1186.43

32.40

3855.60

8.97

1067.79

14994.00

33.54

16233.36

3991.26

113.40

13494.60

30.19

3592.13

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

7969.17

33884.91

11953.76

0.00

0.00

7172.25

10758.38

153578.85

3173.16

42717.08

18166.34

5365.20

30715.77

2855.84

16349.71

0.00

1813.24

0.00

0.00

1243.80

0.00

1631.92

0.00

188356.00

16.32

78988.80

49580.16

55.80

169520.40

14.69

44622.14

15708.00

176.79

8485.92

6010.86

415.80

14137.20

159.11

5409.77

2414.00

8.16

391.68

277.44

63.90

2172.60

7.34

249.70

9724.00

13.6

3590.40

2543.20

46.80

8751.60

12.24

2288.88

0.00

4397.1

42212.16

29900.28

0.00

0.00

3957.39

26910.25

0.00

407.98

22438.90

61197.00

0.00

0.00

367.18

55077.30

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

31569.00

165

29865.00

8415.00

557.10

28412.10

148.50

7573.50

1666.00

4.53

438.50

107.81

63.00

1499.40

4.08

97.03

0.00

4.53

36.54

0.00

85.50

0.00

4.08

0.00

284108.73

193329.54

8042.70

272559.27

16373.78

173996.59

422293.85

14080.00

374.43

3744.30

3744.30

1267.20

12672.00

336.99

3369.87

9856.00

187.67

1876.70

2627.38

633.60

8870.40

168.90

2364.64

2772.00

52.58

525.80

736.12

178.20

2494.80

47.32

662.51

2296.00

10.88

435.20

609.28

36.90

2066.40

9.79

548.35

26488.00

504.08

5040.80

7057.12

1702.80

23839.20

453.67

6351.41

868.00

16.32

163.20

228.48

55.80

781.20

14.69

205.63

5355.00

17.23

1464.55

1464.55

56.70

4819.50

15.51

1318.10

7280.00

17.23

1378.40

1929.76

58.50

6552.00

15.51

1736.78

6468.00

176.79

1767.90

2475.06

415.80

5821.20

159.11

2227.55

4004.00

8.16

448.80

628.32

46.80

3603.60

7.34

565.49

1022.00

19.04

190.40

266.56

65.70

919.80

17.14

239.90

903.00

22.67

170.03

238.04

77.40

812.70

20.40

214.23

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

4397.1

8794.20

12311.88

0.00

0.00

3957.39

11080.69

2450.00

4.53

113.25

158.55

63.00

2205.00

4.08

142.70

332.50

4.53

11.33

15.86

85.50

299.25

4.08

14.27

0.00

36.26

54.39

0.00

121.50

0.00

32.63

0.00

0.00

20.85

31.28

0.00

71.10

0.00

18.77

0.00

840.00

4.53

45.30

63.42

54.00

756.00

4.08

57.08

2009.00

10.88

380.80

533.12

36.90

1808.10

9.79

479.81

26636.63

35087.80

5027.40

78321.15

5297.18

31579.01

87023.50

12770.00

1230.28

2460.56

2460.56

5746.50

11493.00

1107.25

2214.50

594.00

26.29

157.74

157.74

89.10

534.60

23.66

141.97

1116.00

49.86

299.16

299.16

167.40

1004.40

44.87

269.24

1240.00

82.5

330.00

330.00

279.00

1116.00

74.25

297.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

440.00

29.01

116.04

116.04

99.00

396.00

26.11

104.44

1008.00

4.53

63.42

63.42

64.80

907.20

4.08

57.08

99.00

4.53

4.53

4.53

89.10

89.10

4.08

4.08

2160.00

48.05

576.60

576.60

162.00

1944.00

43.25

518.94

312.00

3.63

87.12

87.12

2.60

62.40

3.27

78.41

4095.17

4095.17

6699.50

17546.70

1330.81

3685.65

19739.00

9018.00

640.07

7680.84

3840.42

1352.70

8116.20

576.06

3456.38

11721.00

1040.8

6244.80

3122.40

3516.30

10548.90

936.72

2810.16

5364.00

79.78

2872.08

1436.04

268.20

4827.60

71.80

1292.44

1314.00

19.04

685.44

342.72

65.70

1182.60

17.14

308.45

768.00

34.45

413.40

206.70

115.20

691.20

31.01

186.03

324.00

14.51

174.12

87.06

48.60

291.60

13.06

78.35

9882.00

280.15

1680.90

840.45

2964.60

8893.80

252.14

756.41

8316.00

176.79

6364.44

3182.22

415.80

7484.40

159.11

2864.00

1728.00

8.16

293.76

146.88

86.40

1555.20

7.34

132.19

5148.00

13.6

2692.80

1346.40

46.80

4633.20

12.24

1211.76

0.00

4397.1

26382.60

13191.30

0.00

0.00

3957.39

11872.17

0.00

4397.1

31659.12

15829.56

0.00

0.00

3957.39

14246.60

372.00

32.64

195.84

97.92

111.60

334.80

29.38

88.13

819.00

15.41

647.22

323.61

35.10

737.10

13.87

291.25

180.00

4.53

27.18

13.59

54.00

162.00

4.08

12.23

1386.00

4.53

163.08

81.54

69.30

1247.40

4.08

73.39

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

19.95

119.70

59.85

0.00

0.00

17.96

53.87

462.00

19.95

718.20

119.70

69.30

415.80

17.96

107.73

89015.52

44268.36

9219.60

51121.80

10078.70

39841.52

56802.00

0.00

271.08

0.00

0.00

203.80

0.00

243.97

0.00

896757.00

403.45

213021.60

135962.65

532.20

179351.40

363.11

122366.39

213021.60

135962.65

736.00

179351.40

607.08

122366.39

896757.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

6032.00

640.07

11521.26

2560.28

1357.20

5428.80

576.06

2304.25

0.00

326.38

5874.84

1305.52

0.00

0.00

293.74

1174.97

3660.00

117.86

2121.48

471.44

823.50

3294.00

106.07

424.30

948.00

16.32

293.76

65.28

213.30

853.20

14.69

58.75

216.00

4.53

81.54

18.12

48.60

194.40

4.08

16.31

15676.00

320.04

5760.72

1280.16

3527.10

14108.40

288.04

1152.14

3072.00

34.45

3720.60

826.80

115.20

2764.80

31.01

744.12

1752.00

19.95

2154.60

478.80

65.70

1576.80

17.96

430.92

3660.00

81.6

4406.40

979.20

274.50

3294.00

73.44

881.28

2028.00

45.33

2447.82

543.96

152.10

1825.20

40.80

489.56

3520.00

176.79

6364.44

1414.32

396.00

3168.00

159.11

1272.89

584.00

8.16

293.76

65.28

65.70

525.60

7.34

58.75

2288.00

13.6

2692.80

598.40

46.80

2059.20

12.24

538.56

244.00

4.53

81.54

18.12

54.90

219.60

4.08

16.31

2296.00

43.52

2741.76

609.28

147.60

2066.40

39.17

548.35

0.00

19.95

359.10

0.00

65.70

0.00

17.96

0.00

1640.00

4.53

407.70

90.60

73.80

1476.00

4.08

81.54

496.00

32.64

587.52

130.56

111.60

446.40

29.38

117.50

0.00

4397.1

31659.12

7035.36

0.00

0.00

3957.39

6331.82

312.00

3.63

392.04

87.12

2.60

62.40

3.27

78.41

0.00

19.95

359.10

79.80

0.00

0.00

17.96

71.82

84321.9

18658.40

7541.90

43363.20

5697.84

16792.56

48424.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

1127.83

0.00

0.00

13298.40

0.00

1015.05

0.00

0.00

87.94

0.00

0.00

1205.10

0.00

79.15

0.00

0.00

86.13

0.00

0.00

274.50

0.00

77.52

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

36.26

0.00

0.00

115.20

0.00

32.63

0.00

0.00

20.85

0.00

0.00

65.70

0.00

18.77

0.00

0.00

115.14

0.00

0.00

367.20

0.00

103.63

0.00

0.00

5689.94

0.00

0.00

20749.50

0.00

5120.95

0.00

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

12.69

0.00

0.00

42.30

0.00

11.42

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

48.05

0.00

0.00

153.00

0.00

43.25

0.00

0.00

12262.01

0.00

0.00

100602.00

0.00

11035.81

0.00

0.00

6621.94

0.00

0.00

142309.80

0.00

5959.75

0.00

0.00

2452.4

0.00

0.00

14147.10

0.00

2207.16

0.00

0.00

4397.1

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

8.16

0.00

0.00

24.30

0.00

7.34

0.00

0.00

13.6

0.00

0.00

42.30

0.00

12.24

0.00

0.00

25.39

0.00

0.00

80.10

0.00

22.85

0.00

0.00

36.26

0.00

0.00

116.10

0.00

32.63

0.00

0.00

4.53

0.00

0.00

68.40

0.00

4.08

0.00

0.00

15639.17

0.00

0.00

0.00

0.00

14075.25

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

294021.90

0.00

47864.81

0.00

0.00

0.00

640.07

0.00

0.00

1357.20

0.00

576.06

0.00

0.00

495.92

0.00

0.00

1677.60

0.00

446.33

0.00

0.00

68.9

0.00

0.00

234.00

0.00

62.01

0.00

0.00

32.64

0.00

0.00

111.60

0.00

29.38

0.00

0.00

34.45

0.00

0.00

115.20

0.00

31.01

0.00

0.00

19.95

0.00

0.00

65.70

0.00

17.96

0.00

0.00

4867.63

0.00

0.00

3656.20

0.00

4380.87

0.00

0.00

26.29

0.00

0.00

89.10

0.00

23.66

0.00

0.00

176.79

0.00

0.00

416.70

0.00

159.11

0.00

0.00

8.16

0.00

0.00

65.70

0.00

7.34

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

13.6

0.00

0.00

46.80

0.00

12.24

0.00

0.00

371.71

0.00

0.00

0.00

0.00

334.54

0.00

0.00

4397.10

0.00

0.00

0.00

0.00

3957.39

0.00

0.00

19.95

0.00

0.00

141.30

0.00

17.96

0.00

0.00

4.53

0.00

0.00

54.90

0.00

4.08

0.00

0.00

16.32

0.00

0.00

55.80

0.00

14.69

0.00

0.00

20.85

0.00

0.00

69.30

0.00

18.77

0.00

8157.10

0.00

10093.37

0.00

0.00

0.00

18708.98

0.00

0.00

59515.20

0.00

16838.08

0.00

0.00

33.54

0.00

0.00

105.30

0.00

30.19

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

16.32

0.00

0.00

50.40

0.00

14.69

0.00

0.00

22.67

0.00

0.00

71.10

0.00

20.40

0.00

0.00

559.38

0.00

0.00

1779.30

0.00

503.44

0.00

0.00

61521.30

0.00

17406.80

0.00

0.00

29525.87

6730.73

0.00

8352.84

21412.80

26573.28

6057.66

7517.55

1904.00

33.54

0.00

536.64

107.10

1713.60

30.19

482.98

1404.00

15.41

0.00

400.66

48.60

1263.60

13.87

360.59

389.33

20.85

0.00

111.20

65.70

350.40

18.77

100.08

20911.00

537.62

0.00

5913.82

1710.90

18819.90

483.86

5322.44

15315.16

23345.10

48720.78

6604.34

13783.64

54134.20

16588.00

640.07

24962.73

7040.77

1357.20

14929.20

576.06

6336.69

19734.00

84.32

19730.88

5565.12

269.10

17760.60

75.89

5008.61

8184.00

35.36

8274.24

2333.76

111.60

7365.60

31.82

2100.38

5093.00

176.79

6894.81

1944.69

416.70

4583.70

159.11

1750.22

0.00

4397.1

120040.83

33857.67

0.00

0.00

3957.39

30471.90

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

3358.00

8.16

318.24

375.36

65.70

3022.20

7.34

337.82

4704.00

41.7

1626.30

1334.40

132.30

4233.60

37.53

1200.96

3146.00

14.51

3112.40

877.86

46.80

2831.40

13.06

790.07

1709.40

4.53

392.21

110.62

63.00

1538.46

4.08

99.56

83.60

4.53

14.13

3.99

85.50

75.24

4.08

3.59

3366.00

14.51

3395.34

957.66

45.90

3029.40

13.06

861.89

31064.00

73.44

5728.32

1615.68

1270.80

27957.60

66.10

1454.11

4356.00

56.21

4384.38

1236.62

178.20

3920.40

50.59

1112.96

671.00

4.53

176.67

49.83

54.90

603.90

4.08

44.85

4180.00

19.95

2723.18

548.63

136.80

3762.00

17.96

493.76

1364.00

35.36

1379.04

388.96

111.60

1227.60

31.82

350.06

203153.7

58241.62

4346.10

96840.90

5049.96

52417.45

107601.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

73850.00

640.07

35203.85

32003.50

1329.30

66465.00

576.06

28803.15

87900.00

76.16

25132.80

22848.00

263.70

79110.00

68.54

20563.20

36600.00

31.73

10470.90

9519.00

109.80

32940.00

28.56

8567.10

45400.00

176.79

19446.90

17679.00

408.60

40860.00

159.11

15911.10

0.00

4397.1

217656.45

197869.50

0.00

0.00

3957.39

178082.55

7200.00

8.16

897.60

816.00

64.80

6480.00

7.34

734.40

7200.00

37.17

2044.35

1858.50

129.60

6480.00

33.45

1672.65

28050.00

13.6

8228.00

7480.00

45.90

25245.00

12.24

6732.00

10285.00

4.53

798.53

685.16

61.20

9256.50

4.08

616.65

549.90

4.53

29.15

26.50

84.60

494.91

4.08

23.85

3000.00

12.69

4187.70

761.40

45.00

2700.00

11.42

685.26

141200.00

73.44

8078.40

7344.00

1270.80

127080.00

66.10

6609.60

19400.00

49.86

5484.60

4986.00

174.60

17460.00

44.87

4487.40

2950.00

4.53

249.15

226.50

53.10

2655.00

4.08

203.85

18625.00

19.95

3840.38

2493.75

134.10

16762.50

17.96

2244.38

4880.00

31.73

1745.15

1269.20

109.80

4392.00

28.56

1142.28

343493.91

307866.01

4284.90

438380.91

5023.84

277079.41

487089.90

0.00

932

932.00

0.00

1513.40

0.00

838.80

0.00

0.00

588.4

588.40

0.00

5692.50

0.00

529.56

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

52.58

1314.50

0.00

162.90

0.00

47.32

0.00

0.00

608.34

1216.68

0.00

7126.20

0.00

547.51

0.00

0.00

313.69

313.69

0.00

3598.20

0.00

282.32

0.00

0.00

87.94

527.64

0.00

274.50

0.00

79.15

0.00

0.00

38.95

233.70

0.00

122.40

0.00

35.06

0.00

0.00

37.17

74.34

0.00

115.20

0.00

33.45

0.00

0.00

20.85

41.70

0.00

65.70

0.00

18.77

0.00

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

0.00

359.02

359.02

0.00

1117.80

0.00

323.12

0.00

0.00

176.79

353.58

0.00

396.00

0.00

159.11

0.00

0.00

8.16

16.32

0.00

86.40

0.00

7.34

0.00

0.00

14.51

159.61

0.00

45.90

0.00

13.06

0.00

0.00

4397.1

4397.10

0.00

0.00

0.00

3957.39

0.00

0.00

38.08

38.08

0.00

117.90

0.00

34.27

0.00

0.00

19.95

9.98

0.00

61.20

0.00

17.96

0.00

0.00

25.39

12.70

0.00

80.10

0.00

22.85

0.00

0.00

11.79

23.58

0.00

37.80

0.00

10.61

0.00

0.00

4.53

4.53

0.00

55.80

0.00

4.08

0.00

0.00

4.53

45.30

0.00

69.30

0.00

4.08

0.00

10662.45

20739.20

0.00

6965.79

0.00

0.00

295217.59

1156017.60

1156017.60

265695.83

265695.83

1284464.00

0.00

295217.59

1156017.60

1156017.60

265695.83

265695.83

11836214

4000870

3366669

1836317

7447741

520841

3030002

0.00

1284464.00

295217.59

Deduction of Income Tax @ 2% on Gross Amt. of Bill

NA

67333.39

Deduction of VAT @ 2% on Gross Amt. of Bill

236724.29

67333.39

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Col.5X6

Unit I & C
charges
(Rs.)

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Col.4X9

Col.5X9

8
9
10
11
Deduction of Welfare Cess @ 1% on Gross Amt. of Bill

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

12

13
118362.14

14

15
33666.69

Net payable amount for 11 KV Bakeni Feeder

7092654.69

2861668.94

Deductible L.D. if any

0.00

0.00

Net Amount Paid to Contractor

7092654.69

2861668.94

TOTAL AMOUNT FOR BOE (BILL OF EXCHANGE)

Net previous payable amount

94018873

Net present payable amount

9954324

Net Cumulative amount

Project Manager,
SE(O),

9,954,324

103973196

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

lue of DTR & conductor installed in above feeder

Unit

Qty

Ex-works
Cost per unit Rs.

100% Gross
Value of
Transformer,
Conductor,Meter
& Cable
Rs.

entional type outdoor 3 phase


angent location.

Nos

15

43768

656520.00

ional type outdoor 3 phase


angent location.

Nos

15

38098

571470.00

Nos

37

43784

1620008.00

Nos

17

38206

649502.00

Nos

43908

0.00

Kms

0.000

13287

0.00

Mtr

2348

13

30524.00

entional type outdoor 3 phase


nd location.

ional type outdoor 3 phase


nd location.

entional type outdoor 3 phase


existing 63 KVA 11/0.4 KV and above

phase line on existing pole and


ctor by AAA conductor 34 sq mm

umpering

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

Total Plant Amt


as per actual
installed Qty.

Unit I & C
charges
(Rs.)

Col.5X6
8

Total I&C Amt


20% of unit EXW of
Total I&C Amt
as per
DTR & conductor and
as per actual
santioned
90% of unit EXW of
installed Qty.
estimate
rest of plant (Rs)

Total payable
amount of plant
(Rs)

90% of unit
I&C (Rs)

Total payable
amount of I&C
(Rs)

Col.4X9

Col.5X9

Col 6*(20 or 90%)

Col.5X12

Col 9X90%

Col.5X14

10

11

12

13

14

15

Kms

5.725

26826

153578.85

Nos

337

2661

896757.00

e with PVC cable 4 core unarmored 6

e 4 wire 10-40 amps with optical port

MATERIAL

4578359.85

MATERIAL

7257854.62

Project Manager,
SE(O),

Nodal Officer(HVDS),
MPPKVVCL,

Project Manager,
FLCL,

0.00

2958716.80

You might also like