MAHARASHTRA STATE ELECTRICITY DIST, COMPANY LTD.

C.C.0.& M.DIVISION GADHINGLAJ

Phone: 02327-222619 Ofice of the
Fax No. 02327-226650
MAHA VITARAN Executive Engineer
Gadhinglaj Division, Gadhinglaj.
E-mail: eegadhinglaj2012 @gmail.com
CIN: U40109MH2005SGC153645 Kadgaon Road, Gadhingalj -416502.

REF EE/GD/T/DDF/Power Evacution/ Mm3O51 Date - 22 AUG 2024

To,
The Superintending Engineer (KC)
Maharashtra State Electricity Distribution Co. Ltd.
Circle,oice, Tarabai Park, Kolhapur.
Subject - Administrative Approval for the Estimate under DDF Scheme.

Referance - 1)DyEE/Gadhinglaj/T/1894, Date -06.08.2024

2)Online Application lD
3) CE(Dist)/M-I/MSKVY 2.0 Solar Evacuation/022797, Dated - 26/07/2024

With reference to the above, please find enclosed herewith the proposal of
Power Evacution wórk at 33/11 KV Hebbal
At Post - Hanimnai,G. No / M. No -,Tal Gadhinglaj, Dist Kolhapur
Purpose - Power evacution work at 33/11 KV Hebbal Sub-Station
Name of Agency- M/s Megha Engineering
Unit Qty Amount
The following works are involved in the proposal
ANNEXURE (M-1) 905 Single Circuit KM 7.5 4,983,471.16
ANNEXURE (A-5) 11 KV Feeder Bay with Gantry No 1 778,026.83
ANNEXURE (M-6) 11 KV Metering Cubical No 1 359,942.40
Total Cost of DDF work 8,306,794.61

Mumbai
1) The estimate is prepared according to item rates circulated from HO Director (Projects) MSEDCL,
interim Cost Data - 2022-23
herewith
2) The proposed estimate in ABSTRACT and itemwise sheet in ANNEXURE 'A' is enclosed
alongwith the following documents.
Pole Location Nos.
3) The sketch showing the H.T. Line, DTC and L.T. Line with DTC Code and
4) Proposed Infrastructure under DDF scheme

Please consider the proposal and convey the Administrative approval please.

Executive Engineer
Gadhinglaj

Copy To
The Dy. Executive Engineer, M.S.E.D.C.L., Sub Division Office, Gadhinglaj
 MAHARASHTRA STATE ELECTRICITY DIST, COMPANY LTD.
C.C.O.& M.DIVISION GADHINGLAJ
ne: 02327-222619 Office of the
No. 02327-226650 Executive Engineer
ail: eegadhinglaj2012@gmail.corm MAHA VITARAN Gadhinglaj Division, Gadhinglaj.
Kadgaon Road, Gadhingalj -416502.
:U40109MH2005SGC153645

Date -
EE/GDL/T/DDE/Power Evacution/
ABSTRACT
COSTING OF THE ESTIMATE UNDER DDF Scheme

ver Evacution work at 33/11 KV Hebbal

ost -Hanimnal,G. No / M.No-,Tal Gadhinglaj, Dist< Kolhapur
pose- Power evacution work at 33/11 KV Hebbal Sub-Station
:hnical Sanction No -EE/GDL/T/DDF/Power Evacution//2024-25
Unit Amount
No Particulars
Cost of materials as per ANNEXURE
)
7.5 Km Rs 4,983,471.16
ANNEXURE (M-1) 905 Single Circuit
Km Rs.
ANNEXURE (M-2) 905 Double Circuit
ANNEXURE (M-3) 905 Single Circuit Suspension Km Rs.
type
ANNEXURE (M-4) 603A 11 KVFeeder Bay without No Rs.
Gantry
1 No Rs. 778,026.83
ANNEXURE (A-5) 11 KV Feeder Bay with Gantry
1 No Rs 359,942.40
|ANNEXURE (M-6) 11 KV Metering Cubical
Material Cost as per MSEDCL without GST 6,121,440.39
Erection on Cost of Material 15% 918,216.06
2)
Total Estimate without GST 7,039,656.45
1,267,138.16
18% GST
Sub-Total 8,306,794.61

H.O Supervision Charges @1.3% on Net material cost and erection charges 91,515.53
3) 16,472.80
18% GST on Supervision Charges
4) 8,306,794.61
Total Estimate Cost of DDF Work

LIST OF BENEFICIARIES

Sr. Consumer Name Address Appli lD Load Purpose

No. At Post - Hanimnal,G. Power
No /M. No -Tal -
Power Evacution work at 33/11 KV Hebbal Evacution(MSK
Gadhinglaj,Dist - VY 2.0)
Kolhapur

Evacution//2024-25
oad Sanction No EE/GDL/T/DDF/Power
Name of Agency - M/s Megha Engineering

Executive Engineer
M.S.E.D.Co.Ltd, 0&M Dn,Gadhinglaj
lopy To -
Division Office, Gadhinglaj
1) The Dy. Executive Engineer, M.S.E.D.C.L., Sub
2) The Section Officer, M.S.E.D.C.L., Section Office Dundge
3) The Dy. Manager (F&A) Gadhinglaj Division 'Arthmatically Checked &
4) M/s Megha Engineering Ifound Correct
(Sandip Patil) (sD.Bharati) 83,06,795
Assistant Auditor Dy.NManager (F&A)
'MSEDCLpn Gadhyngla) M.S.E.D.C.L.Dn.Gadhinglaj Page ivo. - %
 MAHARASHTRA STATE ELECTRICITY DIST,COMPANY LTD.
C.C.0.& M.DIVISION GADHINGLAJ
ANNEXURE M-1 (0905 116x100 Single Circuit)
HT Line- 7.5 Km
Pówer Evacution work at 33/11KV Hebbal
At Post -Hanimnal,G. No / M. No -,Tal - Gadhinglaj, Dist -Kolhapur
Purpose - Power evacution work at 33/11 KV Hebbal Sub-Station
Sr. Material Amount
Particulars Unit Qty Rate /Unit
No Code
1 RSJ 116x100, 11 m long No. 128 15,269.85 1,954,540.80

2 RSJ 116x100, 9 m long No 15 7,579.21 113,688.15

3 11 kv guarding channel MS 75x40 Kg 780 69.93 54,545.40

MS.Channel 75x40x6 mm Kg 915 69.93 63,985.95

5 11 KV V cross arm with clamp No. 98 862.65 84,539.70

6 11 KV Top fitting with clamp No. 98 122.85 12,039.30

7 MS angle 50x50x6 mm Kg 540 69.93 37,762.20

M.S. Fiats(50 X10mm) Kg. 278 65.48 18,202.05

G.I.Nut Bolts Kg. 111.92

10 11 kv Pin Insulators with G.I. Pins No. 293 108.66 31,837.82

Disc Insulator 11 KV 70 KN No. 180 310.01 55,802.30

11
Set 180 369.91 66,583.62
12 Strain Hardware for Dog0.1 or Equ.AAAC.
JAAAC 100mm2 Rmt 23625 66.69 1,575,606.53
13
No. 23 132.25 3,041.75
14 |Sleve Joints
Set 60 807.30 48,438.00
15 H.T.Stay Set
Kg. 600 71.81 43,087.50
16 G.I.Stay Wire 7/4mm{8 SWG}
Set 143 461.70 66,023.10
17 Earthing Sets H.T
Kg. 533 80.34 42,819.89
18 G.J.Barbed Wire "A' type.
|Danger Board in yard. No. 143 57.50 8,222.50o
19
Concreting ration 1:3:6 Cmt. 135 3,935.10 531,238.50
20
G.I.Wire 8 SWG/6 SWG Kg. 975 71.75 69,956.25
21
Black Bituminus Paint Ltr. 45 97.75 4,398.75
22
Red Oxide Paint for 2 coats Ltr. 150 97.75 14,662.5o
23
|Aluminium Paint for 1 coat Ltr. 68 129.95 8,836.60
24
Sundries LS 885.50 7,084.00
25

26 Wedge connectors
DOG TO DOG or equivalent AAAC No 642.38
27
11 KV AB Switch 400 A No 6 11,088.00 66,528.00
28
Total 4,983,471.16

Note: Estimate is prepaired as per cost data 2022-23

Executive Engineer
O & M Division Gadhinglaj
 MAHARASHTRA STATE ELECTRICITY DIST, COMPANY LTD.
cc.o.&M.DIVISION GADHINGLAJ
ANNEXURE M-5 (603B)
11 KV FEEDER BAY with Gatry structure & PT Nos

Power Evacution worka 33/11 KV Hebbal

At Post- Hanimnal,&/NojM. NO-,Tal- GadningiajDist -Kgaihapur
Purpose -Power evacution work at 33/11 KV Hebbal Sub-Station
Sr.N Amount
Particulan Unit Qty Rate

1)11 KV FEEDER BAY with Gantry structure &PT No 1 778,026.83

11 KVFEEDER BAY with Gantry structure 8& PT

Sr.N
Descriptton of Material Unt Qty. Rete

LAS. 11 KV (Gapless tvpe) with disconector Set 1.458.20

2 11 KV Isolators wlth EB (800 A) Set 36,030.00
311 KV Isolators without EB (800 Amp.l Set 1 31,956.00
4 11 KV VC8 400 AOutdoor Set 119,140.00
11 KV PT No 10,758.00
611 KV CT 400- 200/5 -5 Outdoor Nos. 3 12,733.20|
|7 C&R
PAnePanel for 11 kv outgoing Feeder OD Nos. 1 59,812.80
Structure and foundatlon cables, clamps, painting
LS. 1 436,527.13
etc.as per sheet B+C+D+F)
Marshalling Box No 1 5.783.40
10Earthing as per Sheet (E) LS. 1 16,845.70
Cost of maturial

11 KV Feeder bay (Structure, Foundation, Bus bar material,Cable, Earthing Materials &Painting)
Sr.N Descriptdon of Meterial Unit Oty. Rate
| o.
A) STRUCTURE
1 Structurefor 11 KVLA 69.93
2 Structure for 11 KV CT Kg. 315 69.93
3 Structure for 11 VT 315
4 GI.Gantry Structures Ke. QA 61

S G.I.Nut Bolts Kg 100 111.92

6Welding Rods Nos s000 A 03

Sub Tot)
B) FOUNDATION(Civil works)
1 Foundatlon for 11 kV Isolators Cmt 1. 3,935.10
2 Foundation for 11 kv Isolators without EB Cmt. 1.3 3,935.10
3 Foundation for 11 kv Ughtning Arrestor Cnt. 13 3,935.10
4 Foundation for 11 ky cTs Cmt. 1.3 3,935.10
1.3 3,935.10
6 Foundation for 11 kV Breaker Cmt 1.3 3,935.10|
7 Foundation for Gantry Structures 2.6 3,935.10
Sub Total:

cLBUS-BAR MATERLAL
1 AAAc 232 mm2 Mtrs. 25 159.25
2 Wedge Connectors
T-Connector for 200 sa mm conduetorfCompressson
Nos 30 3,854.80
tvoe)
3 Breaker Clamps Nos 1,941.20
4 damps for !solato No 12 971.75

5 damps for CTs Nos. 1,357.00

6 Disc Insulator 11 KV 70 KN Nos. 17 310.01

7 Straln Hardware for AAAC232 sq.mm Nos 692.94

Sub Tota:
D) cONTAOL CABLE
Armoured Copper control cable 19C X2.5 Sq mm Rmt. 430.81

Armoured Copper control cable 2C2.5 sq.mm. Rmt 40 71.64

|Armoured Copper control cable 2Cx4 sQ. mm. Rrm! 50 97.21

Cable Trays 2.5 Mr. X6" W Nos. 10 382.95

cable Glands.rerules and tape etc. L.S. 602.60
Aneletor
for fodng trays SOx50x6mm
50; Ke. 20 69.93
round cement plpe( 150mm XLmtr) Nos. 80 143.00
6Sand Cmt. 4 255.30
Sub Tota:
E)EAKTHING WORK
M.Hats(50X 10mm) Kg. 65.48

2M.S.Hat 25x6 mm Kg. 20 65.48

3Earthing Sets H.Tof C plne 150 mm 3 mtr Nos 1 7,245 00
Ke. 100 17.25
Ke. 10 8.05
Nos. 50 4.03
6Welding Rods
7Hiring of Welding machine Nos, 1 273.70
8Brick &Masonary works for earthing pit Nos. 1
2,012.50
Sub Total:
F)PAINTING OF STRUCTURE
1 Red Qide Paint for 2coats LUs. 97.75 977.5
2 Aluminium Paint for 1 cpat Ltrs. 129.95 649.79
Sub Total: 1,627.25

G)11 KV Take off Structure

1 RSJ 116x100,9 m
mlolong Nos. 6 12,492.90 74,957.40
2 MS Channcl 10Ox5Ox6 mm Ke. 610 69.93 112,587.30
3 MS angle SOrsoG mm 100 6993
4 MS Flat 75x10 mm Kg. 80 65.48 5.238.00
Nos. 36 310.01 11,160,46|
5Oisc Insulator 11 KV 70 KN
6Strain Hardware for Dog0.1 or EquAAAC Nos. 36 369.91 13,316.72
711 kv Pin inswlstors with G., Pins Nos. 9 108.66 977 95
Sets 3 461.70 ,385.10
arthing Ses
KV (Gapless type) with disconector Sets 3 1,458.20 4,374.60
10 AAAC 100 mÊ Rmt. 15 66.69 10,003.85
11 G.I.Strip (25 X3 mm) Kg. 4 90.15 3,606.12
12 G.I.Nut 8olts Kg. 50 11192 5595 75
|13 Conreting ratlon 1:3:6 Cnt 4 3,935.10 15,740.4
|14 Miscelleneous materlal
15 11 KV Isolators with EB (800 A) Set
1
1
S17.50
36,030.00
517.50
36,030.00
Executive Engineer
Totel: 266,454.16 M.S.E.D C.L.Dn.Gadhingla|
 MAHARASHTRA STATE ELECTRICITY DIST, COMPANY LTD.
C.C.0.& M.DIVISION GADHINGLAJ
ANNEXURE M-6
11 KV Metering Cubical 1 Nos

Power EvacutioWork at 33/11 KV Hebbal

At Post -Hanimnal,G. No / M. No ,TalGadhinglaj, Dist- Kolhapur
Purpose - Power evacution work at 33/11 KV Hebbal Sub-Station

Sr.N Unit Qty Rate Amount

Particulars
1 359,942.40 359,942.40
1) Cost data for 11 KV Metering at MSEDCL End No

Cost data for 11 KV Metering at MSEDCL End

Sr.N Rate Amt.
Description of Material Unit Qty.
0.
70 1,468.62 102,803.40
1 11 kV 3C 300 sg mm XLPE UG cable Meter
No. 1 1,458.00 1,458.00
2 11 kV LA (Gapless type) with Disconnector
2 2,030.00 4,060.00
3 11 kV Heat Shrink Outdoor termination joint kit No.
No. 7 7,245.00| 50,715.00
|HT Earthing Set of C.I. Pipe 150 mm 3 meter
300 65.48 19,644.00
MS Flat 50x6 mm kg.
1 50,000.00 50,000.00
6 ABT Four Quadrant Import-Export meter CT No.
91,500.00 91,500.00
7 11 kV Metering cubicle 250/5A No.
No. 2 1,050.00 2,100.00
8 MS pipe for dropping of cable at DP 1,862.00
7 266.00
9 RCC ring work for earthing pit No.
Cmt. 30 255.00 7,650.0o
10 Sand 18,360.00
kg 1080 17.00
11 Coal 8,640.00
kg. 1080 8.00
12 Salt 1,150.0o
No. 1 1,150.00
10 Misc for XLPE cable
Cost of material 359,942.40

Note: Estimate is prepaired as per cost data 2022-23

Executive Engineer
Gadhinglaj