Loc

9
8
7
6
5
4
3
2
1

A
11

16
15
14
13
12
10
LAYOUT-1
Span lenth

30
40
50
50
50
50
50
50
50
50
50
50
50
50
45
50
AAAC 7/3.15mm CON

90
120
150
150
150
150
150
150
150
150
150
150
150
150
165
150
PSC Pole 9mt

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

1
2
2
1
2
2
1
Tapping Channel
HT POLE SCHEDULE

HT TI Fitting

1
1
1
1
1
1
1
1
1
1 11 KV Disc With Metal Parts

3
6
6
6
6
6
3

11KV ;V " Cross Arm 3' 6"

1
1
1
1
1
1
1
1
1
1
1

11 Pin insulator with Pin

3
3
3
3
3
3
3
3
3
3
3
3
3
3
3

Back clamp 9 mtr

1
2
2
1
1
1
1
1
1
1
1
1
1
2
2
1
1

Back clamp 9.14

Stay set comp

1
2
2
2
2
2
1

MS Bold & Nut

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

RCC Pole9.14 Grill

RCC Pole 7.5 m Grill
CREDIT
LAYOUT-2 1
17 1 1 1 3 3 2 1 1
18 50 150 1 1 1 3 1 1

X-
proposed
AB Switch

19 50 150 1 1 1 3 1 1
20 50 150 1 1 1 3 1 1
21 50 150 1 1 1 3 1 1
22 50 150 1 1 1 3 1 1
23 50 150 1 1 1 3 1 1
24 50 150 1 1 6 3 1 2 1
25 50 150 1 1 1 3 1 1
26 50 150 1 1 1 3 1 1
27 50 150 1 1 6 3 1 1 1

1265 3825 26 14 18 51 19 78 32 1 17 28

sag 3% 115
14

TOTAL 3940 26 18 51 19 78 32 1 17 28

POLE SCHEDULE CABLE

Cable fixing clamp

XLPE
Termination kit
V Trough

CABLE
120SQ
SPAN
LOC

MM
27-F 50 50 40 10 2
 DETAILED ESTIMATE FOR EXTENSION OF 11 KV SUPPLY TO M/S. Mailam
Murugan Mines FOR A DEMAND OF 1000KVA AT Nerkunapattu , in respect of
Koovathur section.
Sl.No Description Qty Rate Per Amount
1 AAAC7/3.15 Conductor 3940 30000 KM 118200.00
2 PSC 9 m pole 26 3228 Each 83928.00
3 Tapping channel 14 1031 Each 14434.00
4 HT TI Fitting 18 205 Each 3690.00
5 11 KV Disc with metal parts 51 472 Each 24072.00
6 11 KV V Cross Arm 19 813 Each 15447.00
7 11 KV Pin Insulator with Pin 78 106 Each 8268.00
8 Back clamp 9 mtr 32 142 Each 4544.00
9 Back clamp 9 .14mtr 1 109 Each 109.00
10 Stay set Complete 17 1268 Loc 21556.00
11 MS Bold & Nut 28 807 Loc 22596.00
Sub Total 316844.00
Contingencies @ 1% 3168.44
Sub-total 320012.44
Labour and transport 15% 48001.87
Sub-total 368014.31
Esst & Supervision 15% 55202.1459
Sub-total 423216.45
TOTAL 423220.00
Credit 0.00
TOTAL 423220.00
 LAYING OF HT UG CABLE
SL NO Description Oty Rate Per
11 KV 3 X 120 sq mm XLPE UG
1 50 639000.00 Km
cable

2 V Troughs 232 157.00 each

3 Cable fixing clamp 10 171.00 pair

11 KV 3 X 120 Sq mm XLPE HS
5 2 2892.00 each
Type out door termination kit

sub total

contingencies 1%

sub total

Labour & Transport 15 %

sub total

Esst & Sup charges 15 %

Total

OR SAY Rs.
Amount

31950.00

36424.00

1710.00

5784.00

75868.00

758.68

76626.68

11494.00

88120.68

13218.10

101338.78

101340.00
 ERECTION OF 1 NO 11 KV DP STRUCTURE AT Loc F WITH 11 KV METERING
ARRANGEMENT

SL NO Description Oty Rate Per

1 RCC Pole 9.14 mtr 2 5403.00 each

11 KV AB Switch with PT
2 1 13983.00 each
Insulator

3 11 KV "V " Cross arm 3'-6" 2 813.00 each

4 Double channel cross arm 1 6947.00 each

6 Back clamp for 9.14 mtr 2 109.00 each

7 HT TI fitting 2 205.00 each

8 Structure clamp 1 3604.00 each

9 11 KV Pin insulator with pin 8 106.00 each

10 Stay set complete with guy 4 1268.00 each

11 Metering set 60-80/5A 1 54000.00 each

12 TOD 0.2S 5A meter 1 27400.00 each

13 Jumpering materials 1 1455.00 each

14 Structure concreting 1 2050.00 each

15 Structure earthing 1 5371.00 each

16 Bolt & Nuts 3 807.00 each

cost of materials - Total

contingencies (Board 1% & Consumer 5%)

sub total

Labour & Transport (Board 15% & Consumer 30%)

sub total

Esst & Sup charges (Board 15% & Consumer 22%)

sub total

OR SAY Rs
oc F WITH 11 KV METERING

Consumer
Board side
side

10806.00 0

13983.00 0

1626.00 0

6947.00 0

218.00 0

410.00 0

3604.00 0

848.00 0

5072.00 0

0.00 54000.00

0.00 27400.00

1455.00 0

2050.00 0

5371.00 0

2421.00 0.00
54811.00 81400.00

2740.55 814.00

57551.55 82214.00

17265.465 12332.10
 74817.02 94546.10

16459.7433 14181.92

91276.76 108728.02

91280.00 108730.00
CALCULATION OF VOLTAGE REGULATION FOR NEWLY PROPOSED 11 KV FEEDER

Name of the SS Adaiyalachery 33/11KV SS

Name of the Feeder 11KV Proposed feeder

Size of Load Aggre Distance Momentum Regulation

conductor load constant

7/3.35mm 1000 1000 6.09 6090 0.000572

OSED 11 KV FEEDER

LF 0.4

DF 1.5

KV 11

Voltage Reg

2.322
EOS TO 1 NO HT SERVICE TO M/S.MAILAM MURGAN MINES AT
NERGUNAPATTU VILLAGE

Sno Description Board side Consumer side

1 Erection of 1 No AB Switch 103850.00
2 Erection of HT OH Feeder 423220.00
Laying of 11 KV XLPE Cable
4 charges
101340.00
Erection of 11 KV DP
5 Structure and Metering
arrangements 108730.00 91280.00

737140.00 91280

Gross 828420.00

Nett (Board) 737140.00

Consumer 91280