NORTHERN POWER DISTRIBUTION COMPANY OF TELANGANA

LIMITED
E/p for 4No Agl to Sri Putta Rajesh@Etur

Estimate Proposal for releasing of 4No’s Agl Load of 5HP each & Total load of 20HP and
enhancement of DTR capacity from 1X25KVA to 1X63KVA DTR under SPAPE SCHEME to
Sri Putta Rajesh and Others at Etur village in Kannaigudem Section of Eturnagaram sub
division in operation division Mulugu.

Division : DE OP MULUGU Section : AE/OP/Kanaigudem

Profit Center : 402400001 Cost Center : 402422501

Estimate No. : A-2301-09-02-02-03-030 Estimate Description : E/p for 4No Agl to Sri Putta
Rajesh@Etur
Project Code : A-2301-09-02 Project Description : Agl.Pumps(2023-24)-DE OP
MULUGU
Network No. : 520000254598 Estimate Created Date : 25.08.2023

Reservation No. : 8001101694 Plant : 4020

Pur Req Number : 1900265329 Project Type : 32 - LT Cat-V Agricultural -

SPA:PE
User Status :APRD BGTD BSF ACF DAPR PAPR System Status : REL BUDG ISBD AUC AVAC NTUP

SAP Agmt No : 5600159500 Manual Agmt No : K348/23-24

%Excess Or Less : 0.50- Person Responsible : JAGARI SWAMY

Approved By NP2800SE ( 1 ) Approved On :30.09.2023 / 15:28:38

Registration ID : NPNC-500360998 No of AGL applications : 4

(Detailed list on last page)
GIS Id :

SL.No. Abstract of Activities Mat Total Ser Total Total in Rs.

1 0010 - Material 361,970.91 0.00 361,970.91
2 0020 - Labour 0.00 84,741.68 84,741.68
Sub Totals 361,970.91 84,741.68 446,712.59
3% S&H Charges on Material 10,859.13 10,859.13
3% Contingencies on Material 10,859.13 10,859.13
10% Est & General Charges 36,197.09 0.00 36,197.09
25% Incidental Charges for DCW 0.00 0.00 0.00
Total Cost Including Charges : 419,886.26 84,741.68 504,627.94
Less Credits (Manual Calculation)
Net Amount

Less Credits :
S.No Materials Materials Text Item Quantity Unit

NP2106AEKNGM 17.05.2024 12:31:05 Page 1 of 8

 NORTHERN POWER DISTRIBUTION COMPANY OF
TELANGANA LIMITED

Estimate No. : A-2301-09-02-02-03-030

Estimate Description : E/p for 4No Agl to Sri Putta Rajesh@Etur
User Status :APRD BGTD BSF ACF DAPR PAPR System Status : REL BUDG ISBD AUC AVAC NTUP

Code Catagory
1 DTD30002 3-PH 25KVA DTR CRGO Stock item 1 EA
Equipment Devoluted

Page 2 of 8
 NORTHERN POWER DISTRIBUTION COMPANY OF
TELANGANA LIMITED

Estimate No. : A-2301-09-02-02-03-030

Estimate Description : E/p for 4No Agl to Sri Putta Rajesh@Etur
User Status :APRD BGTD BSF ACF DAPR PAPR System Status : REL BUDG ISBD AUC AVAC NTUP

Activity No : 10 Activity Description : Material

S.No Materials Materials Text Item Quantity Unit Rate in Rs. Amount in Rs.
Code Catagory
1 FBR00065 8M PSCC Pole-140Kgs Stock item 23 EA 1,916.00 44,068.00
2 WRS00005 G.I. Wire 4mm( No.8) Stock item 20.000 KG 117.00 2,340.00
3 CBX00004 LT XLPE Cable 1 Core 120 Sq Stock item 20.000 M 142.00 2,840.00
mm
4 MTE30001 3 Ph 10-40A Electronic meter Stock item 4 EA 2,804.00 11,216.00
with PP box
5 FBR00003 Stay clamp set-MSFlat Stock item 22 EA 154.93 3,408.46
50x6mm-0.320Mx2
6 INS00002 LT Shackle Insulator Stock item 30 EA 27.00 810.00
7 INS00001 LT Pin Insulator Stock item 21 EA 28.00 588.00
8 HWR00015 LT GI Pin Stock item 21 EA 48.00 1,008.00
9 CDR00002 AAA conductor 34 Sq. mm Stock item 1,800.000 M 38.00 68,400.00
10 HWR00016 LT Metal parts/Hardware Stock item 30 SET 60.00 1,800.00
Fittings
11 WRS00006 G.I.Stay Wire Stock item 10.000 KG 84.00 840.00
7/3.15mm(10SWG)
12 BNT00021 MS BOLTS & NUTS 16x100 Stock item 15.000 KG 106.43 1,596.45
mm(5/8X4")
13 DTC31164 3-Ph 63 KVA DTR BIS EEL-2 Stock item 1 EA 203,874.00 203,874.00
(STAR-2)
14 FBR00066 9.1M PSCC Pole-280Kg WL Stock item 2 EA 3,817.00 7,634.00
15 EMT00009 CI Earth Pipe 50 mm Dia 2.0 Stock item 1 EA 3,201.00 3,201.00
Mts Long
16 FBR00016 LT 1 Ph,3 Wire X-Arm with Stock item 17 EA 491.00 8,347.00
Back Clamp
Material Cost 361,970.91

Page 3 of 8
 NORTHERN POWER DISTRIBUTION COMPANY OF
TELANGANA LIMITED

Estimate No. : A-2301-09-02-02-03-030

Estimate Description : E/p for 4No Agl to Sri Putta Rajesh@Etur
User Status :APRD BGTD BSF ACF DAPR PAPR System Status : REL BUDG ISBD AUC AVAC NTUP

Activity No : 20 Activity Description : Labour

S.No Services Services Text Item Quantity Unit Rate in Rs. Amount in Rs.
Code Catagory
1 SCSR-1512-003 Transportation of material - 1 EA 2,221.52 2,221.52
from stores to section
office.
2 SCSR-0403-001 Excavation of pits (PER - 23 EA 715.08 16,446.84
PIT) in all soils (except
hard gravel,hard
Morrum,disintegrated rock
and hard rock requiring
blasting) for line poles as
well as Strut poles ,
2'0"x2'6"x5'0" (0.6M x
0.75M x 1.50M) or 18" dia
and 5'0" depth (0.45M dia
1.50M depth) with Augur
Machine for 8.0 or 8.0M
length R.S-Joist poles.
3 ERECTION OF POLES IN - 12 EA 1,787.70 21,452.40
SCSR-0404-001B LT LINES:, Erection of
pole in position,aligning
and setting to work,fixing
of cross arms and top
clamps,fixing of
Insulators/schakles,earthin
g to supports,back filling
with earth and stones
property ramming
including transport
ofMaterials from road side
to location excluding pit
excavation, 8.0M long
PSCC Pole.
4 Erection of 8Mtrs Stud - 11 EA 1,695.93 18,655.23
SCSR-0404-009B Pole including fixing
clamps and back filling
with earth and stones
property ramming
including transport
ofMaterials from road side

Page 4 of 8
 NORTHERN POWER DISTRIBUTION COMPANY OF
TELANGANA LIMITED

Estimate No. : A-2301-09-02-02-03-030

Estimate Description : E/p for 4No Agl to Sri Putta Rajesh@Etur
User Status :APRD BGTD BSF ACF DAPR PAPR System Status : REL BUDG ISBD AUC AVAC NTUP

to location excluding pit

excavation - LT Line.
5 SCSR-1401-001 Loading of 8.0 M long - 23 EA 77.47 1,781.81
PSCC poles.
6 Un-Loading of 8.0 M long - 23 EA 41.71 959.33
SCSR-1401-001A PSCC poles.
7 SCSR-0409-011 Paving out - 0.600 KM 7,293.82 4,376.29
conductor,providing
temporary
stays,tensioning,sagging
correctly,fixing strain
points,transferring to pin
points binding,keeping
stifner,rectification of
poles,guys and jumpering
etc.,final tensioning and
loading with tractor
including transport of
Material from road side to
location, LT 1-Phase (3
Conductors with conductor
size of 34sqmm).
8 SCSR-1005-003 3-Ph meter to Agl service - 4 EA 190.69 762.76
including required
screws,Bolts and Nuts etc
for energy meter.
9 Dismantle of 3-Ph 25KVA - 1 EA 427.26 427.26
SCSR-0419-012A Distribution Transformer.
10 SCSR-0419-005 Erection of 3-Ph - 1 EA 1,191.80 1,191.80
Distribution Transfor mers
63KVA on Plinth.
11 Earthing including cost of - 1 EA 1,132.21 1,132.21
SCSR-0412-002A bentonate powder and
excavation of Pit (0.6M x
0.6M x 2.4M) (G.I Pipe and
G.I wire/G.I flat 25x3mm
will be supplied by the
department), CI pipe
earthing including
providing and fixing without
cement collers of size 2'
dia.
12 SCSR-0414-002 Erection of 11KV HG fuse - 1 EA 882.55 882.55

Page 5 of 8
 NORTHERN POWER DISTRIBUTION COMPANY OF
TELANGANA LIMITED

Estimate No. : A-2301-09-02-02-03-030

Estimate Description : E/p for 4No Agl to Sri Putta Rajesh@Etur
User Status :APRD BGTD BSF ACF DAPR PAPR System Status : REL BUDG ISBD AUC AVAC NTUP

set including earthing

connection.
13 SCSR-0414-003 Erection of 3-Ph LT HG - 1 EA 572.06 572.06
fuse set including earthing
connection.
14 SCSR-0414-008 Dismantling of 11KV HG - 1 EA 421.22 421.22
fuse set.
15 SCSR-0414-009 Dismantling of 3-Ph LT HG - 1 EA 286.03 286.03
fuse set.
16 SCSR-0413-004 Erection of 11KV - 1 EA 2,161.32 2,161.32
200Amps,AB Switches (tilt
type/vertical type) including
alignment and rated size of
flat earthing connection.
17 ERECTION OF POLES IN - 2 EA 2,860.32 5,720.64
SCSR-0404-002A 11KV LINES:, Erection of
pole in position,aligning
and setting to work,fixing
of cross arms and top
clamps,fixing of
Insulators/Discs,earthing
to supports,back filling with
earth and stones property
ramming including
transport ofMaterials from
road side to location
excluding pit excavation,
9.1M long PSCC Pole.
18 SCSR-0403-002 Excavation of pits (PER - 2 EA 834.26 1,668.52
PIT)in all soils (except
hard
gravel,hardMorrum,disinte
grated rock and hard rock
requiring blasting)for line
poles as well as Strut
poles , 2'6"x2'6"x6'0"
(0.75M x 0.75M x 1.80M)
or 20" dia and 6'0" depth
(0.6M dia 1.80M depth)
with Augur Machine for
9.1M PSCC Poles or
11.0M PSCC Poles or
R.S-Joist Poles of above

Page 6 of 8
 NORTHERN POWER DISTRIBUTION COMPANY OF
TELANGANA LIMITED

Estimate No. : A-2301-09-02-02-03-030

Estimate Description : E/p for 4No Agl to Sri Putta Rajesh@Etur
User Status :APRD BGTD BSF ACF DAPR PAPR System Status : REL BUDG ISBD AUC AVAC NTUP

8.M and below 12M length.

19 Dismantling of 11KV - 1 EA 1,787.70 1,787.70
SCSR-0413-010A 200Amps,conventional
type AB Switch.
20 SCSR-1401-002 Loading of 9.1 M long - 2 EA 166.85 333.70
PSCC poles.
21 Un-Loading of 9.1 M long - 2 EA 77.47 154.94
SCSR-1401-002A PSCC poles.
22 SCSR-0401-002 Detailed survey including - 0.600 KM 911.73 547.04
angle points and peg
marking preparation of
pole schedules and
detailed routeMap.
23 SCSR-0412-004 Labour charges for running - 1 EA 798.51 798.51
of GI wire 8 SWG from A.B
switches,H.G fuse
sets,Channel X-arm,LA's
etc.,Transfor mers
body,Tr.Neutral,distn.Boxe
s,A.B switches
handle,double neutral and
interlinking of earth wire to
earth pits including double
earthing as per
specification (G.I Wire will
be supplied by NPDCL).
Service Cost 84,741.68

Note : 1) Activate AALK status on labour portion only for the works carried out by the departmental staff.
The AALK status cannot be removed, once activated.

Page 7 of 8
 NORTHERN POWER DISTRIBUTION COMPANY OF
TELANGANA LIMITED

Estimate No. : A-2301-09-02-02-03-030

Estimate Description : E/p for 4No Agl to Sri Putta Rajesh@Etur
User Status :APRD BGTD BSF ACF DAPR PAPR System Status : REL BUDG ISBD AUC AVAC NTUP

Detailed list of AGL applications :

Ser No Registration Id Name of the Applicant Father Name Scheme Load

1 NPNC-500360998 NAVEEN MALLAIAH Others 5
2 NPNC-500360999 RAJAKKA W/O VENKATAIAH OTHERS 5
3 NPNC-500361000 SATYAVATHI W/O LAKSHMAIAH OTHERS 5
4 NPNC-500363172 RAJESH PUTA POSHAIAH Others 5

Payment Details:
Note : Payment Details are updated from 01.11.2019 (for payment details before 01.11.2019 please check manually).

Sl AGL Id Portal Id Aform SD Chg Dev Chg Insp Scc Chg Usr Chg Total
N Chg Chg
o
1 NPNC-500360998 NC022302122786
25.00 300.00 4,800.00 0.00 125.00 7.00 5,257.00
2 NPNC-500360999 NC022302122787
25.00 300.00 4,800.00 0.00 125.00 7.00 5,257.00
3 NPNC-500361000 NC022302122788
25.00 300.00 4,800.00 0.00 125.00 7.00 5,257.00
4 NPNC-500363172 NC022302136681
25.00 300.00 4,800.00 0.00 125.00 7.00 5,257.00

Page 8 of 8