Nepal Electricity Authority

Capital Expenditure Authorisation Form

Estimate of Cost
Work Pole shift (Rechargeable Work)
Location Sadak Division Karyalaya ,Kanchanpur(Dodhara Chadani)
S.N. (A) Materials Quantity Unit Unit Price
Total Amount
1 11 m PSC Pole 5 Nos 13753.77 68768.85
2 0.1 sq. inch ACSR Conductor(1 wire) 0 Km 107470.00 0.00
3 0.05 sq. inch ACSR Conductor(1 wire) 0.05 Km 52130 2606.50
4 0.03 sq. inch ACSR Conductor(1 wire) 0 Km 32550.00 0.00
5 ABC Cable( Size 50 sq.mm.) 0 Mt. 200.00 0.00
6 11 Kv Disc Insulator With Dead End Set 0 No. 2700.00 0.00
7 11 Kv Pin Insulator with Spendle 0 No. 500.00 0.00
8 D-Iron shackle Insulator 0 Set 222.00 0.00
9 Stay set 1 Set 2150 2150.00
10 stay wire 2 kg 274 548.00
11 stay insulator 1 Nos 115 115.00
12 Cross Arm 0 Kg 155 0.00
13 MS Channel (Size 2250 mm) 0 Kg 155 0.00
14 MS Channel (1250 mm) 0 Kg 170 0.00
15 MS Channel (1550 mm) 0 Kg 155 0.00
16 Pole Clamp(Single) 0 Nos. 220 0.00
17 Transformer 0 No. 800000 0.00
18 Lightening Arrestor 0 Set 5000 0.00
19 Drop out Fuse Set 0 Set 5500 0.00
20 Earthing Rod(copper Coated Rod) 0 No. 3000 0.00
21 Earthing Wire 0 Kg 2000 0.00
22 P.G. Clamp 0 No. 200 0.00
23 Wooden Fuse Box 0 No. 2000 0.00
24 Cable Lugs 95 sq. mm. 0 No. 25 0.00
25 Nut and Bolt 2 Kg 286.00 572.00
26 Miscellaneous 1 10000.00 10000.00
Total Material Cost(A ) 84760.35
S.N. (B) Labour Charges
1 Polling Works 11
Re-tensioning m,PSC
of 0.05 Pole11 KV HT
ACSR 5 Nos. 7600.78 38003.90
2 Line @60% 0.3 km 29549.07 8864.72
3 Re-tensioning of 0.03 ACSR LT Line @60% 1.2 km 8487.50 10185.00
4 Stay Installation
DCS store to Site by truck with Load 1 Set 1677.33 1677.33
5 Unload 5 No. 15000.00
Total Labour Charges(B) 73730.96
Total Cost (A+B) 158491.31
Service Charge @10% 15849.13
Shutdown Charge 2000.00
Grand Total 176340.44
Prepared by: Recommended by: Approved by:

96340.44
Material
Position

LS
Pole 80000

Recived 1st 45000

Have to Recived 2nd 51340.44

Me 16340.44