DESIGN COST SHEET :Stranded Circular

CABLE SIZE : 3 x 185 Rm 2xHSYRaY

Voltage grade : 6/10 KV (12 KV) Item No. :
GOVN SPECN . : IEC 60502-2 CUSTOMER :
CONSTRUCTION : 2XSEYFGY, 6/11 (12) kV, BDS IEC 60502-2 XLPE Insulated, Semi-conducting Layer Over Each Conductor &
PVC Inner Sheathed, Round Steel Wire Armoured, PVC Sheathed HT Cable XLPE Insulated & PVC Sheathe

INPUTS REQUIRED ::
No. of core 3 Required Quantity
Area 185 Drum / Coil Length
No. of Wire 37.00 mm. DRUM Dimension ( mm )
Diameter Of Wire 2.52 Sqmm 1.8 No. of Drums / coils per kM
Cond dia 17.64 mm. 7.00 Each Drum weight ( Kg )
L/factor 2.16 mm Each DRUM / packing cost ( Tk )
Inner Semicon 0.80 mm GROSS Weight / kM ( Kg )
XLPE Insl 3.40 mm. 2.16
Outer Semicon 0.80 mm.
Copper Tape 0.10 mm.
Inner Covering 1.80 mm
Filler 0.00 mm
Steel Strip 0.00 mm
Steel Tape 3.15 mm 3.15
PVC sheath 2.10 mm. 1.80
NSP - Tk/kM 1243470.0 -255.09
Thick Thick Cumul. PARTICULARS
Spec. To take Dia SIZE : 3 X 185 Rm
mm. mm. mm No. / Nom dia = 37.00 / 2.520
16.41 Conductor : Circular Copper
0.90 1.008 18.42 Inner Semicon
4.500 5.00 28.42 Insulation : XLPE
0.900 0.99 30.40 Outer Semicon
0.850 0.85 32.10 Concentric Copper Wire
0.1 0.1 32.30 Copper Tape
0.2 0.2 32.70 PP Foamed Tape
Dia after Twisting 69.77
1.800 2.16 74.09 Inner Covering
0.000 0.00 0.00 PVC Filler
0.000 0.00 0.00 Flat Steel Armour kg/km
3.150 3.15 80.39 Round Steel Wire kg/km
0.200 0.20 80.79 PP Foamed Tape
3.300 3.63 87.65 Sheath : MDPE
 Price per kM.
R.M (Total ) cost 4057703.0 Tk
Manufacturing cost (%) 2.0 24869.4 "
TOTAL 4082572.4 "
O/Head ( % ) w.r.to S.Price 2.0 24869.4 "
TOTAL 4107441.8 "
Selling / MISC expence ( % ) 1.0 12434.7 "
TOTAL 4119876.5 "
Discount ( %) 10.0 124347.0 "
TOTAL 4244223.5 "
Commission ( % ) 0.0 0.0 "
TOTAL 4244223.5 "
Carrying cost @ Tk /kG 0.75 8997.7 "
TOTAL 4253221.2 Tk
A.I.T ( % ) 0.0 0.0 "
VAT ( % ) 15.0 162191.7 "
TOTAL 4415412.9 Tk
PROFIT ( % ) -255.09 -3171942.9 "

3 x 185 Rm 2xHSYRaY
 LOCAL

Item No. :
CUSTOMER :
r Over Each Conductor & Insulation, Copper Shield Over Each Individual Core,
Insulated & PVC Sheathed Single/Multi Core Cable
Size of Drum
Barrel
Flance (Incs) (Incs)
24 12
KM 30 18
100 Mtrs 36 18
42 21
10 48 24
50 24
15.0 52 24
11996.9 56 38
60 28
64 38
72 40

Net Scrp Total . R/M R/M

2xHSYRaY Wt. Rate Wt. Rate cost
mm. Kgs/Km. % Kgs/Km. Tk/kg Tk / kM.
5020.2 2 5120.6 700 3584420
201.7 2 205.7
1020.9 2.0 1062.1 120 127458
327.9 2.0 334.5
648.3 2.0 661.3 Cu = 5781.9
207.1 2.0 211.2 Semicon = 540.2
22.4 2.0 22.9 XLPE= 1062.1
Cu Tape = 211.2
1274.0 2.0 1299.5 120 155940 Total PVC = 2759.0
0.0 2.0 0.0 PP Foamed Tape= 79.9
0.0 2.0 0.0 MDPE = 1459.5
1787.6 2.0 1823.4 Steel Wire = 1823.4
55.8 2.0 57.0 13717.25
1430.9 2.0 1459.5 130 189735
11996.9 12257.7 4057553
Packing cost 150
R.M (Total ) cost 4057703
Drum
Travers/W Clearance Flance Cable
Cable OD. Length in
ide (Incs) (Incs) (Small) mm Length meter
Incs (Feet)
18 2 4 25.33 7.72
22 2 4 42.56 12.98
22 2 7 84.64 25.81
28 2 8.5 154.36 47.06
28 2 10 209.30 63.81
28 2 11 87.65 237.00 72.26
28 2 12 265.93 81.08
35 2 7 242.39 73.90
28 2 14 361.97 110.36
35 2 11 414.75 126.45
42 2 14 698.08 212.83

kg/km
kg/km
kg/km
kg/km
kg/km
kg/km
kg/km
kg/km
kg/km