BANGALORE ELECTRICITY SUPPLY COMPANY LIMITED

ESTIMATE FOR RUNNING 11KV FEEDER UNDER NIRANTHARA JYOTHI SCHEME IN RATES AS PER BESCOM S.R. 2010 Sl. No Particulars MATERIALS CHARGES Supply of 11kV 350MVA, 1250Amps, 25KA, 0.2accuracy feeder panel MCVCB Switchgear as per KPTCL specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of 11kV 350MVA, 800Amps, 25KA 0.2accuracy feeder panel PCVCB Switchgear as per KPTCL specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of 19C x 2.5 Sq.mm PVC Copper Control Cable as per KPTCL specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of 10C x 2.5 Sq.mm PVC Copper Control Cable as per KPTCL specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of 2C x 2.5 Sq.mm PVC Copper Control Cable as per KPTCL specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of Coyote ACSR conductor for Extension of 11kV Bay as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of Tension clamps for Coyote conductor as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of PG clamps for Coyote conductor as per KPTCL specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of 70KN Disc Insulator as per KPTCL specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Material Code Unit Qty Rate NELAMANAGALA SUB DIVISION SR 2010 Amount Revised SR 2010-11 Rate Amount

As per KPTCL SR

Set

518600.00

3630200.00

518600.00

3630200.00

As per KPTCL SR

Set

518600.00

0.00

518600.00

0.00

As per KPTCL SR

Mtrs

525

262.00

137550.00

262.00

137550.00

As per KPTCL SR

Mtrs

525

149.00

78225.00

149.00

78225.00

As per KPTCL SR

Mtrs

1050

35.00

36750.00

35.00

36750.00

284116

Kmtr

0.00

82791.00

0.00

82791.00

0.00

285079

No's

630.00

0.00

630.00

0.00

285515

No's

228.00

0.00

228.00

0.00

283017

No's

367.00

0.00

367.00

0.00

Supply of GI structural materials like Angles, Channels for erection of 11kv Switchgears clamps, bolt & nuts, washers etc., of required size as per 10 KPTCL specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

As per KPTCL SR

MT

1.75

77000.00

134750.00 77000.00

134750.00

Supply & Providing 11kV Raychem make Sleeves for conductor to avoid tapping between NJ feeder & Agricultural feeder as per BESCOM specifications, inclusive of all lead and lift, loading and unloading charges 11 Non-SR item including cost of materials and other incidental charges as directed by Engineer-incharge of work. (9mtr for each line crossing location by considering 5crossing points per feeder) (Rate contract Price) Supply of Grounding materials for Equipment by using cast Iron pipe of 100mm ID 13mm Thickness, 2.75Mtrs long with 2 part clamp out of GI flat 50x6mm continuously welded alround the pipe using cast iron welding 12 electrodes complete as per KPTCL specifications specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. (2nos. for 11kV switchgear & 1no. for SDT) Supply of 11kV 3C x 240 Sq. mm XLPE HT UG Cable as per BESCOM 13 specifications of make, inclusive of all lead and lift, loading and unloading (a) charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of 11kv class 3phase 3x95Sq.mm + 1x70Sq.mm Aerial Bunched Cables (ABC) & accesories as per Cost Data Sheet 33 (Excluding Pole, Guy 13 sets, Spiral Earth Electrodes & Labour) as per BESCOM specifications of (b) make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

Mtrs

350.00

1250.00

437500.00 1250.00

437500.00

As per KPTCL SR

Set

22

4356.00

95832.00 4356.00

95832.00

287345

Kmtr

23.15

626400.00

14501160.00

862400.00

19964560.00

Kmtr

0.00

566685.50

0.00

566685.50

0.00

Supply of Heat shrikable Outdoor type Pot head suitable for 11kV 3C x 240 Sq. mm XLPE HT UG Cable as per BESCOM specifications of make, 14 inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of Heat shrikable Indoor type Pot head suitable for 11kV 3C x 240 Sq. mm XLPE HT UG Cable as per BESCOM specifications of make, 15 inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of GI Pipe 150 mm dia for drain crossing & Cable raising etc., as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of 9mtr long RCC Double pole structure materials complete set with Pole as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

288464

No's

35

2742.00

95970.00

2742.00

95970.00

288334

No's

1880.00

13160.00

1880.00

13160.00

16

768047

Mtrs

70

948.00

66360.00

948.00

66360.00

17

Set

589

12163.00

7164007.00

13707.00

8073423.00

Supply of PSC Poles 9Mtrs long 200KG working load as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of RCC Poles 9Mtrs long 145KG working load as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading 19 charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. 18 Supply of 11kV class 400 Amps Double break G.O.S as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work Supply of 11kV class 200 Amps Single break G.O.S as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work Supply of H Frame for mounting 400/200Amps G.O.S as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

200006

No's

7055

2748.00

19387140.00

2748.00

19387140.00

200105

No's

785

4755.00

3732675.00

4755.00

3732675.00

20

304224

Set

12110.00

84770.00

14256.00

99792.00

21

304213

Set

589

5067.00

2984463.00

5962.00

3511618.00

22

279149

No's

596

2201.00

1311796.00

2950.00

1758200.00

Supply of 11kV Horizantal cross arm with clamps HT Single Top support with bolt, nuts and washers as per BESCOM specifications of make, 23 inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of 11kV Special 3 Pin Cross Arm as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work Supply & Providing Brace for 11kV Special 3 Pin cross arm as per BESCOM specifications of make, inclusive of all lead and lift, loading and 25 unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply & Providing 11kV Pin insulators with GI Pins as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading 26 charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. 24 Supply & Providing 45KN Disc Inslator as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of Guy set with No.15 Strain Insulator & Concreting materials as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

279020

Set

7447

273.00

2033031.00

390.00

2904330.00

279013

No's

1960

384.00

752640.00

580.00

1136800.00

279083

No's

1960

174.00

341040.00

174.00

341040.00

283005

No's

21167

70.50

1492273.50

93.50

1979114.50

27

283166

No's

4254

245.00

1042230.00

313.50

1333629.00

28

Set

2353

649.00

1527097.00

754.00

1774162.00

Supply & Providing Stud pole (using 9mtr PSC pole) with Fish plates, clamps, bolts & nuts for stud pole as per BESCOM specifications of make, 29 inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

200514

Set

1175

2803.00

3293525.00

2816.00

3308800.00

30

Supply of Spiral Earth Electrodes as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of Rabbit conductor with 1.5 % sag as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

281683

No's

7840

204.00

1599360.00

220.00

1724800.00

31

284108

Kmtr

1176.00

23900.00

28106400.00

23900.00

28106400.00

Supply of Earthing materials such as G.I.Grounding pipe, B-Class, 40 mm dia, 2.5 mtrs long, 2.9mm thick with bolts nuts,GI Strips and washers complete Good Quality well burnt Charcoal for grounding purposes packed in non returnable gunny bags of 30kg each Good Quality Salt for 32 grounding purposes packed in 50kg gunny bags as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply & Providing Transparent Alkathine tube 19 mm dia, 2mm thick in coils of 30mtrs as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply & Providing P.G.clamps Rabbit to Rabbit as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

281674

No's

232

1010.00

234320.00

1114.00

258448.00

33

821900

Coils

232

480.00

111360.00

480.00

111360.00

34

285508

No's

2353

73.00

171769.00

73.00

171769.00

Supply of 9mtr long Square section RCC pole with Transformer structure materials set complete suitable for erection of 25KVA, 11kV/433V Distribution Transformer as per cost data sheet 25 including 35 Transformer, Pole, Insulators, GOS etc.., (Excluding Labour) as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of Double Pole structure materials using 9mtr RCC poles suitable for erection of 63KVA, 11kV/433V Distribution Transformer as per cost data sheet 22 including Transformer, Pole, Insulators, GOS etc.., 36 (Excluding Labour) as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of Double Pole structure materials using 9mtr RCC poles suitable for erection of 11kV/11kV 354KVA Special Design Transformer as per cost data sheet 24 including Poles, Insulators, GOS etc and other (With 37 out Transformer and Labour) as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of 11kV/11kV, 354KVA Special Design Transformer as per BESCOM specifications of make, inclusive of all lead and lift, loading and 38 unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of 4 Pin cross arm with Pole clamps, bolts & nuts, washers suitable for RCC / PSC Poles/Road cross guarding as per BESCOM 39 specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. 40 Supply & Providing 1.1 kV Pin insulator with GI Pins as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply & Providing No. 8, Strain Insulator as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

No's

89

79070.00

7037230.00

87300.00

7769700.00

No's

143

114074.00

16312582.00

137462.00

19657066.00

No's

79517.00

636136.00

38463.33

307706.64

No's

129546.00

1036368.00

129546.00

1036368.00

283053

Set

2478

175.00

433650.00

256.00

634368.00

283158

No's

9912

25.90

256720.80

33.12

328285.44

41

279130

No's

2784

8.00

22272.00

11.00

30624.00

Supply of River Bed Sand as per BESCOM specification, inclusive of all 42 lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

800650

Cmtr

1389

1040.00

1444560.00

1040.00

1444560.00

Supply of Cable Covering Tiles (250 x 250 x 40mm) as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of Heat Shrinkable type Stright through Joint kit wth copper lugs & Al. ferrules suitable for 11kV 3C x 240mm U.G cable as per 44 BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. 43 45 Supply of RCC Hume pipe 300mm long 150mm dia as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work Supply of Collers suitable for 150mm dia RCC Hume pipe as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply of Guarding Materials for Road crossing as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work.

801035

No's

92600

8.00

740800.00

8.00

740800.00

288324

No's

70

4695.00

328650.00

4695.00

328650.00

820672

No's

1159

300.00

347700.00

300.00

347700.00

46

820703

No's

696

80.00

55680.00

80.00

55680.00

47

Span length of 50mtrs

79

1900.00

150100.00

1900.00

150100.00

Supply of 50x6mm GI Flat for SDT neautral earthing as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges including cost of materials and other incidental charges as directed by Engineer-incharge of work. Supply & Providing Caution / Danger board as per BESCOM specifications of make, inclusive of all lead and lift, loading and unloading charges 49 including cost of materials and other incidental charges as directed by Engineer-incharge of work. 48 50 Miscellaneous materials COST OF MATERIALS LABOUR CHARGES Excavation of Earth for construction of foundation for erection of 11kV Switchgear depositing of earth on Bank upto to a lead of 50mtr and with a lift upto 1.5mtr as directed by Engineer-incharge of work. Refilling the foundation with the approved new earth with initial lead of 50 mtr including watering and tamping layers of 15 cm thick etc., complete as directed by Engineer-incharge of work. Lifting of Excess Earth up to distance of 10 km as directed by Engineerincharge of work. Providing and Laying Granite or Basalt or trap jelly concrete 1:4:8 proporation using 40 mm and down size jelly for foundation laid in 15 cm thick layers and well compacted including curing complete (including material rate for cement, jelly, sand and labour) as directed by Engineerincharge of work. Plastering concrete surface in cement mortar 1:4, 20 mm thick inclusive of smooth rendering curing etc., complete as directed by Engineer-incharge of work. Fixing foundation frame of channels and angle iron welding, fixing in concrete, alligning the Switchgear on foundation bed, assembly of unit, connecting Bus bar from panel etc., complete as directed by Engineerincharge of work. Lettering the RMU with enamel paint and also writing single line diagram of each panel, Caution Board, Danger Board etc., including cost of Paint, Brush etc., Lettering the RMU with enamel paint and also writing single line diagram of each panel, caution Board, Danger Board etc., including cost of Paint, Brush etc., as directed by Engineer-incharge of work. Laying of 19C x 2.5 sq.mm/10C x 2.5 sq.mm/2C x 2.5 sq.mm PVC Copper Control Cable in Existing trench/GI pipe/Stone Ware/RCC Hume pipe using Wooden/Aluminum Rollers as directed by Engineer-incharge of work. Formation of 11kV Bus (both Cross & Main Bus) as directed by Engineerincharge of work.

As per KPTCL SR

Mtrs

80

140.00

11200.00

140.00

11200.00

278832/ 278811 L/S

No's

350

132.00

46200.00

132.00

46200.00

116000.00 123573202.30

116000.00 137409365.58

Cmtr

28.00

102.00

2856.00

142.80

3998.40

Cmtr

14.00

30.00

420.00

42.00

588.00

Cmtr

28.00

117.00

3276.00

163.80

4586.40

Cmtr

17.50

2868.00

50190.00

4015.20

70266.00

Sq. Mtr

35.00

123.00

4305.00

172.20

6027.00

Panel

1385.00

9695.00

1939.00

13573.00

Set

352.00

2464.00

492.80

3449.60

Mtr

2100

5.00

10500.00

7.00

14700.00

Set

6380.00

0.00

8932.00

0.00

Erection, alignment & assembly of GI structural materials like angles, 10 clamps, bolt & nuts, washers etc., of required size as directed by Engineerincharge of work. 11 Moving the Switchgear to the plinth maximum allowable distance is 50mtrs as directed by Engineer-incharge of work.

MT Per MT/Mtr

1.75

1107.00

1937.25

1549.80

2712.15

175

24.00

4200.00

33.60

5880.00

Providing Earthing for Equipment using cast Iron pipe of 100mm ID 13mm Thickness, 2.75Mtrs long with 2 part clamp out of GI flat 50x6mm 12 continuously welded alround the pipe using cast iron welding electrodes complete as per KPTCL specifications as directed by Engineer-incharge of work. Testing & Commissioning wiring: Identification of wires, Ferruling Crimping 13 & Termination of wires for annunciation, etc., Testing of Relays, CTs, PTs, & Breaker for operation For single 11kV panel indoor/outdoor type /Kiosk. Erection of DP structure formed out of SM rails or I -Beam of sizes 200x100 175x90 mm, 225x100mm of 9mtr long RCC pole in pits of 1.8mtr depth for 14 line deviation with necessary foundation, inclusive of fixing of cross Arms, Braces, Strain Insulators includes Digging of Pits 1.8 mtr depth for errection of Poles as directed by Engineer-incharge of work. Erection of 9mtr long RCC/PSC/Stud poles in a pit of 1.8 mtr includes 15 Digging of Pits 1.8 mtr depth for errection of Poles as directed by Engineerincharge of work. 16 17 Erection of 11kv 400 /200Amps GOS including wiring as directed by Engineer-incharge of work. Fixing of Horizontal cross arm including single top support Braces and Insulators fixing as directed by Engineer-incharge of work. Providing Spiral earth electrode type earthing along with pole (without charcoal, salt etc.,) as directed by Engineer-incharge of work.

Set

22

432.00

9504.00

604.80

13305.60

No's

7890.00

55230.00

11046.00

77322.00

No's

589

1445.00

851105.00

2023.00

1191547.00

No's

9015

536.00

4832040.00

750.40

6764856.00

No's No's

596 9407

222.00 51.00

132312.00 479757.00

310.80 71.40

185236.80 671659.80

18

No's

7840

28.00

219520.00

39.20

307328.00

Stringing of Rabbit ACSR conductor binding of conductor on each insulator 19 and dead ending on strain or disc/strain insulator by means of clamps as directed by Engineer-incharge of work. 20 Providing GI Pipe Earthing for Transformer Neutral and Transformer Metal parts (Including digging of pits) as directed by Engineer-incharge of work. Erection of 25KVA Transformer on 9mtr long Square section RCC pole with Transformer structure materials set complete as per cost data sheet 25 including erection of Pole, Insulators, GOS etc.., complete as directed by Engineer-incharge of work. Erection of 63KVA Transformer on Double pole structure using 9mtr long RCC pole with Transformer structure materials set complete as per cost data sheet 22 including erection of Pole, Insulators, GOS etc.., complete as directed by Engineer-incharge of work. Erection of 11kV/11kV 354KVA Special Design Transformer on Double pole structure using 9mtr long RCC pole with Transformer structure materials set complete as per cost data sheet 24 including erection of Poles, Insulators, GOS etc.., complete as directed by Engineer-incharge of work. Fixing of 4 Pin cross arm with insulator and Braces fixing as directed by Engineer-incharge of work.

Per KM/wire

1176.000

1319.00

1551144.00

1846.60

2171601.60

No's

232

290.00

67280.00

406.00

94192.00

21

No's

89

4215.00

375135.00

5901.00

525189.00

22

No's

143

6261.00

895323.00

8765.40

1253452.20

23

No's

6278.00

50224.00

7687.40

61499.20

24

Set No's

2478 596

51.00 97.00

126378.00 57812.00

71.40 135.80

176929.20 80936.80

Erection of H Frame for mounting GOS as directed by Engineer-incharge of 25 work. Fixing of Guy Sets with break insulators making use of 7/3.15 mm (7/10 SWG) galvanised steel wire with turn buckle and anchoring arrangement as 26 per approved drawing as directed by Engineer-incharge of work. (Including excavation of Pit) Guy concreting with Boulders, Mud as directed by Engineer-incharge of work. Earth work excavation for cable trench of 0.5 to 0.75 mtr. Width and Depth upto 1 mtr. including trial pits, depositing on bank upto a lead of 50 mtrs, 27 Supplying and Displaying necessary Danger Boards and Lighting, Using sight Rails and Sign Boards at every 15mtrs as directed by Engineerincharge of work. 28 Making and Fixing of Pot head (Indoor/Outdoor) for 11kV 3C X 240Sq.mm XLPE UG Cable as directed by Engineer-incharge of work. Laying of UG Cables by trenchless technology by adopting horizontal boring & Drawing of cable including preparation at site without HDPE Pipe (Rock soil 8'' bore size with out HDPE pipe) as directed by Engineer-incharge of work.

Set

2353

225.00

529425.00

315.00

741195.00

Cmt

8681.25

102.00

885487.50

142.80

1239682.50

No's

42

1549.00

65058.00

2168.60

91081.20

29

Kmtr

6.945

1000000.00

6945000.00

1400000.00

9723000.00

Laying of 11kV 3C X 240Sq.mm XLPE UG cable in Existing trench/GI 30 pipe/Stone Ware/RCC Hume pipe using Wooden/Aluminum Rollers as (a) directed by Engineer-incharge of work. Stringing of 11Kv grade Aerial Bunched Cables (ABC) size of 3x95Sq.mm + 1x70Sq.mm of XLPE insulation & Balck LDPE sheathing having a 30 standard alumnium conductor, standard around a weather resistant black (b) XLPE insulated AAA messenger wire with bare conductor & accesories as directed by Engineer-incharge of work. 31 Spreading and forming with sand all round the cable to a depth of 75 mm and width of 500 mm as directed by Engineer-incharge of work.

Kmtr

23.15

26751.00

619285.65

37451.40

866999.91

Kmtr

0.00

73339.00

0.00

102674.60

0.00

Kmtr

23.15

6475.00

149896.25

9065.00

209854.75

32 Covering cable with Tiles as directed by Engineer-incharge of work. 33 Making of Heat Shrinkable type Stright through joint kit for 3C x 240mm XLPE HT UG Cable as directed by Engineer-incharge of work. Laying of RCC hume pipe 150mm dia and fixing of Collars as directed by Engineer-incharge of work.

Kmtr No's

23.15 70

1843.00 900.00

42665.45 63000.00

2580.20 1260.00

59731.63 88200.00

34

Mtrs Span length of 50mtrs Mtrs

2318

28.00

64904.00

39.20

90865.60

Fixing of Guarding including fixing of necessary cross arms for existing HT 35 and LT line at Road Crossing, Telephone Line Crossings up to span of 60 mtrs as directed by Engineer-incharge of work. 36 Providing 50x6mm GI Flat for SDT neautral earthing as directed by Engineer-incharge of work. Jungle Clearing: 3 mtrs corridor (1.5 mtrs on either side of line) Trimming of trees and branches and clearing as per IE Rules, for construction of new line including Trimming of Trees, if Jungle/Tree/Plant/ Shrubs Exists in Maidan Area.

79

536.00

42344.00

750.40

59281.60

80

17.00

1360.00

23.80

1904.00

37

Kmtr

392

1658.00

649936.00

2321.20

909910.40

Pole concreting with Cement Concrete 1:2:4 (500x500x1350mm) & 38 providing coping for pole 1:2:4 (As per actuals) as directed by Engineerincharge of work. Supply & Providing Paint with Two colours of Red & Green minimum of 39 6inches for identification of NJ feeder & Numbering of Poles as directed by Non-SR item Engineer- incharge of work Labour charges for Releasing work (90% on Erection cost) 40 Releasing of Rabbit ACSR/2ACSR/4ACSR Engineer-incharge of work. Conductor as directed by L/S

Each

1567

1504.00

2356768.00

2105.60

3299475.20

No's

9018

75.00

676350.00

105.00 0.00

946890.00 0.00 390855.36 579532.80 50489.60 44100.00 69600.00 33163485.30

Kmtr No's No's No's

235.20 784 784 1050

1187.00 528.00 46.00 30.00

279182.40 413952.00 36064.00 31500.00 69600.00 23714385.50

1661.80 739.20 64.40 42.00

41 Releasing of RCC/PSC/PCC poles as directed by Engineer-incharge of work. 42 Releasing of Horizontal cross arms & Top supports. Releasing & Refixing of over head service mains (Single hase / three phase) 43 for consumer installation and street lighting and similar work (While replacing existing pole ) poles as directed by Engineer-incharge of work. 44 Miscellaneous labour COST OF LABOUR ABSTRACT OF THE ESTIMATE 1 2 MATERIALS COST LABOUR COST TOTAL COST OF ESTIMATE 3 4 5 6 7 8 9 Service Tax 10.30% on Labour Cost Contribution towards EPF at 13.61% on Labour cost Transportation cost stores to Site at 2% on Material Cost Contingencies at 2% on Material & labour cost Watch and Ward cost at 1 % on Material Cost Insurance charges at 1 % on Materials cost against Theft and Accidents Performance gurantee and loss of interest on margin money for Bank Guarantee (B.G) at 2.5% of the value of B.G NET COST OF THE ESTIMATE

123573202.30 23714385.50 147287587.80 2442581.71 3227527.87 2471464.05 2945751.76 1235732.02 1235732.02 382394.24 696000.00 161924771.46 1619.25 Proposed NJ feeder

137409365.58 33163485.30 170572850.88 0.00 4513550.35 2748187.31 3411457.02 1374093.66 1374093.66 437716.00 696000.00 185127948.87 1851.28

10 Statutory charges as per actuals (For Inspectorate, Civic body etc.,)

1 2 3 4 5 6 7

Soladevanahalli Modalakote Hasiruvally Heggunda Doddabele Old Nijagal Dodderi

Certify that I have personally visited the site and prepared the estimate using current BESCOM schedule of Rates in force for the safe and economic way of execution of works.

Section officer (Ele) O & M Section NELAMANAGALA SUB DIVISION BESCOM Executive Engineer (Ele) C, O & M Division Nelamanagala Division BESCOM

Assistant Executive Engineeer (Ele) C, O & M Sub Division, NELAMANAGALA SUB DIVISION BESCOM