Report

Name of Work: - Renovation of L.T. line ward no. 45 at village Naugarh under Waidhan
D/C.
Amount: - Rs: 948782.00
History and Scope:-
The Assistant Engineer Electrical Nagar Palik Nigam Singrauli has applied his letter no.
Dated at present L.T. line phase 4 wire 2.0 km (pcc pole) on 02 conduct existing
at naugarh basti. The line badly disoriented and most of the poles become damage
conductor span become loose and excessive interruption takes place. The line is no more
safe dismantle at the existing line and ready to erected new line in place of dismantle line
as per New Standard of company at his own cost by depositing supervision charge with
MPPKVVCL to meet out the demand of A.E. Nagar Palik Nigam Singrauli Estimate has
been framed accordingly.

Technical Aspect:-

1. New Errection of L.T. Line on RSJ 175X85 mm 93mtr with ABX CPS cable
3X50+1X10+1X35 ------2.00 Km.
2. Dismantling existing old L.T. line on pcc pole with weased conductor-------
2.00 Km.

Budget Provision: - Deposit work under supervision Scheme.

Remark:-
1. Work will be carried out through a class electoral contractor on payment of
supervision charge 5% by the applicant in company.
2. Scrap material as per return schedule will be retemed to area store stand.
3. The Scrap has been done by Mr. Net Lal and Shri G.S. Thakur AE Waidhan.
 Cost Schedule
Name of Work: - Renovation of L.T. line ward no. 45 at village Naugarh Basti under
Waidhan D/C.

S.No. Particular Qty. Rate Amount

1 L.T. line on R.S.J. 2.0 Km 409186.00 818372.00
175X85 mm 9.3mtr long
using ABXlDE Cable
3X50+1X16+1X35 D.L.
2 L.T. Guarding 40 Span 950.00 38000.00
Total 856372.00
Add. 5% for year 2011-2012 42819.00
Total 899191.00
5% Supervision Charge
10.3% Service Tax 44960.00
Grand Total 948782.00

Material Return to A/S Stand:-

1. ACSR Conductor 13/2059 Sq mm 6000mtr/510Kg.
2. Old L.T. Fitting Scrap 30no/100Kg.
 Report

Name of Work: - Shifting of L.T. Line at Ward No. 45 at Main Road Naugarh under
Waidhan D/C.
Amount: - Rs: 937703.00
History and Scope:-
The Assistant Engineer Electrical Nagar Palik Nigam Singrauli has applied his letter
no………..Dated………………….to Shifting of Old Damaged L.T. line 1.0 km is
Dismantled and 2.0 Km L.T. Line Extension of R.S.J. 9.0 Mtr long with ABXCPE cable.
The work will be executed through a class Electoral Contractor under super vision charge
basis and material will be inspection before use at side hence line estimate has been
framed accordingly.

Technical Aspect:-

1. L.T. Line on RSJ 175X85 mm 93mtr with ABXCPS cable 3X50+1X16+1X35

------2.00 Km.
2. L.T. Guarding-------40 Span.
3. Old L.T. Line MPCC Pole dismat long with ACSR Conduct—1.0

Budget Provision: - The full cost Estimate shall be meet at from applicant under deposit
scheme and supervision charges deposited to company.

Remark:-
1. The Scrap has been done by Mr. Net Lal and Shri G.S. Thakur AE Waidhan.
2. The Estimate has been prepared as per Actual.
3. Scrap material as per return schedule will be retemed to area store stand.
 Cost Schedule

S.No. Particular Qty. Rate Amount

1 L.T. line on R.S.J. 2.0 Km 409186.00 818372.00
175X85 mm 9.3mtr long
with AEXlDE Cable
3X50+1X16+1X35
2 L.T. Guarding 40 Span 950.00 38000.00
Total 846372.00
Add. 5% for year 2011-2012 42319.00
Total 888691.00
5% Supervision Charge 44435.00
10.3% Service Tax 4577.00
Grand Total 937703.00

Material Return to A/S Stand:-

1. ACSR Conductor 13/2059 Sq mm 2.5/200Kg.
2. Old L.T. Fitting Scrap 15/50Kg.
 Report

Name of Work: - Disment Line of Existing L.T. Line & Errection of New L.T. Line on 3
Phase 5 wire X CPEAB Cable Ward No. 44 at Pachaur Basti under Waidhan D/C.
Amount: - Rs: 840718.00
History and Scope:-
The Assistant Engineer Electrical Nagar Palik Nigam Singrauli has applied his letter no.
4335 Dated- 20-05-2011 is demand to dismaintain old L.T. Line 1.0 Km Erection of new
L.T. Line 1.0 Km & 100 KVA X mtr for street light & 11 KV line 0.1 Km. Hence
Estimate has been framed. This estimate place has not been Govt. Colony & Private
Colony.

Technical Aspect:-

1. 11 KV line on H Beam 152X152 mm 37.1 Kg 13mtr long with 0.1Km Rabbit

conductor.
2. 11 KV DP on H Beam 152X152 mm 37.1 Kg 13 Mtr Long 01 No.
3. 100 KVAX Mtr on H Beam 152X152 mm 11 Mtr long 01No.
4. L.T. Line on R.S.J. 17.5X85 mm 9.3 Mtr Long with AB Cable X CPE
30X50+1X16+1X35 ---1.0 Km
5. Disment by old L.T. Line on PCC Pole Conductor--- 1.0 Km.

Budget Provision: - Expenditure of the Estimate will be meet from Nagar Palik Nigam
Singrauli under 5% Supervision Charge.

Name of Scheme: - Deposite.

Remark:-
1. Work will be carried out through A Class Electrical Contractor on payment of
supervision charge by the applicant in company.
 11 KV Line on H Beam 13 Mtr Long.

S.No. Particular Unit Quantity Rate Amount

1 H Beam 152X152 mm 37.1 Kg No. 01 18154.00 18154.00
13 Mtr Long
2 11 KV V Cross Arm No. 01 504.00 504.00
3 11 KV Top Clamp No. 01 122.00 122.00
4 Earthy Geer No. 01 126.00 126.00
5 11 KV G.I. with grainier Set 03 90.00 270.00
6 Jointy Sleeves No. 01 204.00 204.00
7 ADDC Conductor Rabbit Km 0.31 27528.00 8534.00
8 Street Set 16 mm with clamp Set 02 621.00 1242.00
9 Concreting of poles & Street Km 1.05 2501.00 2626.00
10 Red oxide Paint Ltr ½ 110.00 50.00
11 Aluminum Paint Ltr ½ 163.00 82.00
12 Anti Clumpy Device No. 01 214.00 214.00
13 Danger Board No. 01 68.00 68.00
14 Binding Wire & Tape Kg 02 105.00 210.00
15 Nut & Bolts Kg 05 58.00 290.00
16 Cording Channel No. 03 1534.00 4602.00
17 G.I. Wire Kg 50 49.00 2450.00
Total 39748.00
Cent age 5% 4571.00
Labuor & 3975.00
Transport
Total 48294.00
 Cost Schedule
Name of Work: - Disment Line of Existing L.T. Line & Errection of New L.T. Line on 3
Phase 5 wire X CPEAB Cable Ward No. 44 at Pachaur Basti under Waidhan D/C.

S.No. Particular Qty. Rate Amount

1 11 KV line on H Beam 0.10 48294.00 48294.00
152X152 mm 37.1 Kg 13
Mtr Rabbit Conductor
2 11 KV DP on H Beam 01 66818.00 66818.00
152X152 mm 37.1 Kg 13
Mtr (C2A)
3 100 KVA 11 MKV X mtr 01 215536.00 215536.00
on H Beam 11 Mtr Long
4 L.T. Line on R.S.J. 1.0 409186.00 409186.00
175X85 mm 930 Mtr
Long using AB X LPE
cable 3X50+1X16+1X35
5 L.T. Guarding 20 Span 950.00 19000.00
Total 758834.00
Add. 5% for year 2011-2012 37942.00
Total 796776.00
5% Supervision Charge 39839.00
10.3% Service Tax 4103.00
Grand Total 840718.00

Material Return to A/S Stand:-

3. ACSR Conductor 13/2059 Sq mm 3500/300 Kg.
4. Old L.T. Fitting Scrap 16/50 Kg.
 Report

Name of Work: - Estimate for Electrification of Ward No. 23 at Gharauli Basti under
Waidhan D/C.
Amount: - Rs: 1460407.00
History and Scope:-
The Assistant Engineer Electrical Nagar Palik Nigam Singrauli has applied his letter no.
………Dated………….. To meet the demand Line 0.5 Km 100 KVA X mtr 01 No. &
L.T. Line 1.7 Km. the work will be executed through A Class Electrical Contractor under
supervision charge Basis and material will be inspected before use at side. Hence the
estimate has been formed accordingly.

Technical Aspect:-

1. 11 KV line on H Beam 152X152 mm 37.1 Kg 11 mtr long 0.5 Km.

2. 11 KVTP Structure on H Beam 152X152 mm 37.1 Kg – 1 No.
3. 11 KV 100 KVA X mtr on H Beam –01 No.
4. L.T. Line on R.S.J. 17.5X85 mm 9.3 Mtr Long with AB Cable X CPE
3X50+1X16+1X35 ---1.7Km

Budget Provision: - The Full cost of Estimate shall be meet out from applicant under
deposited scheme and supervision charge deposited to company.

Remark:-
1. The Survey has been done by Shri G.S.Thakur AE Waidhan.
2. The Estimate has been prepared as per survey & Current schedule of rate
2011-2012.
 11 KV Line on H Beam 13 Mtr Long Using Rabbit
Conductor Span 50 Meter.

S.No. Particular Unit Quantity Rate Amount

1 H Beam 152X152 mm 37.1 Kg No. 08 18154.00 145232.00
13 Mtr Long
2 11 KV V Cross Arm 65X65X6 No. 08 504.00 4032.00
3 11 KV Top Clamp No. 08 122.00 976.00
4 Earthy Geer Set 08 126.00 1008.00
5 AAAC Conductor Rabbit Km 1.55 27528.00 42668.00
6 Jointing Sleeves No. 03 34 102.00
7 Stey Set 16 mm with Cop Set 04 621.00 2484.00
8 Concreting H Beam & Stey Set Cmt. 6.0 250.00 15006.00
@ 0.65 Cmt & @ 0.2Cmt
10 Red oxide Paint Ltr 02 100.00 200.00
11 Aluminum Paint Ltr 02 163.00 326.00
12 Anti Clumpy Device No. 08 214.00 1712.00
13 Danger Board No. 08 68.00 544.00
14 Binding Wire & Tape Kg 02 105.00 210.00
15 MS Nuts & Bolts Kg 20 58.00 1160.00
16 Cording Channel No. 04 1534.00 6136.00
17 G.I. Wire Kg 40 49.00 1960.00
Total 225916.00
Cent age 25980.00
11.5%
Labuor & 22592.00
Transport
Total 274488.00
 Cost Schedule

S.No. Particular Qty. Rate Amount

1 11 KV line on H Beam 0.5 274488.00 274488.00
152X152 mm 37.1 Kg 13
Mtr Rabbit Conductor
2 11 KV DP on H Beam 01 100227.00 100227.00
152X152 mm 37.1 Kg 13
Mtr
3 11 KV 100KVA 01 215536.00 215536.00
Transformer on H Beam
152X152 mm 37.1 Kg 11
Mtr Long
4 L.T. Line on R.S.J. 1.7 409186.00 695616.00
175X85 mm 9.3 Mtr
Long using AB X LPE
cable 3X50+1X16+1X35
5 L.T. Guarding 34 Span 950.00 32300.00
Total 1318167.00
Add. 5% for year 2011-2012 65908.00
Total 1384075.00
5% Supervision Charge 69204.00
10.3% Service Tax 7128.00
Grand Total 1460407.00