Project : West Coast Paper Mills Ltd Client : West Coast Paper Mills Ltd Sub : Cost estimation for bay extension & Pooling S/S - Supply & erection
Bay extension -Supply & Erection Supply As per Work Order Sl.No 1
Description KPTCL Metering 110 Kv CT's
Erection As per ammendment
As per Work Order
As per ammendment
Unit
Qty
Unit Rate
Amount(Rs)
Qty
Amount(Rs)
Unit Rate
Amount (Rs)
Amount(Rs)
Nos
0
101500
0
3
304500
5500
0
16500
2
KPTCL Metering 110Kv PT's
Nos
0
110000
0
3
330000
5500
0
16500
3
Outdoor type TVM Panel as per KPTCL specification
Set
0
145000
0
1
145000
15000
0
15000
0.00
48,000.00
Total
0.00
779,500.00
Pooling S/S at WCPM Premises -Supply & Erection Supply As per Work Order
Erection As per ammendment
As per Work Order
As per ammendment
Sl.No
Description
Unit
Qty
Unit Rate
Amount(Rs)
Qty
Amount(Rs)
Unit Rate
Amount (Rs)
Amount(Rs)
2-a
SF 6 circuit breaker
Nos
1
900000
900000
2
1800000
20000
20000
40000
3-A
Isolators without earth switch
Nos
1
172000
172000
3
516000
6000
6000
18000
4i
110 KV CT's
Nos
6
101500
609000
6
609000
5500
33000
33000
5i
110 KV PT's
Nos
6
110000
660000
6
660000
5500
33000
33000
6
Surge arrestors
Nos
6
40000
240000
9
360000
2700
16200
24300
7
Control & Relay Panel for line protection
Nos
1
750000
750000
2
1500000
15000
15000
30000
8-a
Hot dip Galvanised GI structure for station equipments
MT
10
86500
865000
18
1557000
12000
120000
216000
c
Fastners
MT
0.5
105000
52500
0.8
84000
10000
5000
8000
9-a
ACSR Conductor -Aluminium tubes
LS
---
------
267550
-------
428080
80000
80000
128000
10- i
Post insulators
Nos
3
13200
39600
9
118800
1500
4500
13500
11 - A
Tension string 8 units each with tension clamp suitable for drake ACSR
Set
18
6700
120600
27
180900
600
10800
16200
12
Hardwares
2
Circuit Breaker
Nos
6
2000
12000
12
24000
3
Isolator
Nos
12
1600
19200
24
38400
6-a
Surge arrestors
Nos
3
800
2400
6
4800
25000
25000
30000
7-a
Pedestal clamps drake
Nos
6
1800
10800
9
16200
8 -a
T-Clamp - Drake
Nos
24
700
16800
30
21000
17
PVC insulated copper control cable
i
19 X 2.5 Sqmm
Lot
--------
---------
580000
---------
638000
50000
50000
55000
ii
4 X 4 Sqmm
Lot
--------
--------
175000
---------
189000
22000
22000
24200
iv
2 X 2.5 Sqmm
Lot
---------
--------
76000
---------
83600
5000
5000
5500
18
Termination
i
19 X 2.5 Sqmm
Lot
-------
-------
17500
-------
19250
ii
4 X 4 Sqmm
Lot
-------
-------
13000
-------
13650
iv
2 X 2.5 Sqmm
Lot
-------
------
9000
-------
9900
22
Earthmat Formation
b
MS Flat 50 X 6 mm
LS
--------
---------
300000
--------
c
MS round 25 mm dia 1.5 mtrs long
Ls
-------
--------
35000
d
25 X 6 copper flat for earth connection from various equipments
Ls
--------
-------
e
Cast Iron pipe electrode of 100 mm dia
Nos
24
23
Outdoor type TVM Panel as per KPTCL Specification
Set
24
Lighting Street Light poles Flood Lights
25000
25000
27000
519000
100000
100000
170000
---------
60550
8000
8000
14400
350000
---------
385000
90000
90000
99000
7000
168000
48
336000
30000
30000
60000
1
145000
145000
1
145000
15000
15000
15000
Nos
8
10000
80000
10
100000
2000
16000
20000
Nos
8
9000
72000
10
90000
1000
8000
10000
25
Cable Tray & Supports for control cables
a
600 mm wide perforated type cable tray HDG
Ls
--------
--------
257000
---------
359800
22000
22000
30800
b
300 mm wide perforated type cable tray HDG
Ls
--------
-------
135000
--------
189000
18000
18000
25200
50 X 50 X 6 angle for cable tray support
Ls
--------
--------
80000
---------
112000
20000
20000
28000
27
Supply of materials required for fencing
a
2 mtrs height 8 mm chain link fence
Mts
150
950
142500
250
237500
40
6000
10000
c
supply of fencing poles
Ls
--------
---------
70000
--------
126000
6000
6000
10800
d
Supply of barbed wires
Kgs
125
75
9375
200
15000
5
625
1000
810,125.00
1,195,900.00
Total
7,451,825.00
11,546,430.00