Bangalore Electricity Supply Company estimate for shifting LT/HT lines and poles from Old Busstand to ETCM Circle

BANGALORE ELECTRICITY SUPPLY COMPANY
ESTIMATE No. : DATE :
Estimate for shifting of LT/HT lines , poles and DTC 's from Old Busstand to ETCM Circle in usd O&M 2 Kolar.
(Under self execution).
Material Cost Labour Charges

Sl. Particulars Unit Qty.
No
Rate Amount Rate
1 Spun pole 11mtrs long Nos 4 16850 67400 2901
3 PSCC pole 8 mtrs long Nos 18 2496 44928 932
4 RCC Pole 9 Mtrs long D.P Set Nos 2 17134 34268 3695
5 4pin Xarm Set 45 252 11340 106
6 Horizantal X - arms Nos 55 251 13805 106
7 Guy set Set 12 752 9024 412
8 Releasing and Re stringing of Coyote Km 1.3 0 0 5011

ACSR Conductor
Releasing and Re stringing of Rabbit
9 ACSR Conductor Km 4.2 0 0 2869
10 Releasing and Restringing of HT Km 0.17 0 0 22469

95sqmm AB Cable
11 Releasing and Restringing of LT Km 0.31 0 0 22469

95sqmm AB Cable
Releasing & Re errection of 63/25KVA

12 Transformer Nos 1 0 0 750

Releasing and refixing of D.P Set 63/25

14 KVA DTC Nos 2 0 0 4527
Fish plates for fixing of Xarm for spun

15 No 12 54 648 0
pole
16 Releasing of RCC/PSC Pole 9 Mtrs long Nos 38 0 0 1166*0.9
17 Releasing of PCC Pole 8 Mtrs long Nos 18 0 0 932*0.9

18 Releasing of Rail Pole Nos 1 0 0 1166*0.9
Releasing and reerection of RCC Pole 9

19 Nos 1 0 0 3695
Mtrs long D.P Set
Releasing and refixing of GOS 200
20 Amps Set 1 0 0 700
21 Releasing 4 pinXarm with clamp Set 45 0 0 106
22 Released H Xarm with clamp Set 15 0 0 106
23 Releasing and refixing of H - Frame Nos 1 0 0 210
24 TOTAL COST 181413
25 7 th Schedule for Releasing of the Existing Assets
Dt of
26 Name Of Material Unit QTY Rate Amount Erre
28 Released Iron Pole 1 1 6000 6000 2002
29 Released Xarm with clamp Set 55 200 11000 2002
Released PCC Pole 8mtrs Scrap, No Value
32 Total Credit
33 TOTAL 181413 199452.62
34 Total Material + Labour 380866
Contingencies @2% on Total

35 7617
Material & Labour
Establishment cost @ 20% on Labour (Notional
36 amount)
39891
37 Establishment cost @ 20% on Labour 39891
38 Government electical inspectorate charges 25000
39 Total Cost 493264

Certificate : Certified That I have visited the spot personally and prepared this estimate using current schedule of rates 2
force for the most safe and economical way of execution of the work.
REPORT:
This estimate Costing Rs 493264/- has been prepared for shifting of LT/HT lines , poles and DTC 's from Old Busstand to
ETCM Circle in usd O&M 2 Kolar. (Under self execution).
This Estimate has been prepared for shifting of rcc ,pcc poles and LT rabbit and Ab cable , HT coyote and Ab cable, DTC
's and rail due to road widening from ETCM circle to Signal cicle.This estimate has been prepared as per the request of
PWD department . This estimate may kindly be sanction and all the necessary materials are made provision in this estimat
and the Latitude and longitude of the proposed TC has been shown in the skech.
Asst. Engineer (Ele.,) Assistant Executive Engineer (Ele.,)

O&M- 2 Section Urban Sub-division
BESCOM, USD, Kolar BESCOM, Kolar
15 Releasing ofD.P Set 100/63/25 KVA Nos 4 0 0 4527

DTC
16 Releasing of S.P Set 63/25 KVA DTC Nos 2 0 0 4527

20 Nos 5 0 0 750
Transformer

Estimate for shifting of LT/HT lines , poles and DTC 's from Old Busstand to ETCM Circle in usd O&M 2 Kolar.
(Under self execution).
Sl. Material Cost Labour Charges
Particulars Unit Qty.
No Rate Amount Rate
1 Spun pole 11mtrs long Nos 4 16850 67400 2901
4 RCC Pole 9 Mtrs long D.P Set Nos 2 17134 34268 3695
5 4pin Xarm Set 45 252 11340 106
6 Horizantal X - arms Nos 55 251 13805 106
7 Guy set Set 12 752 9024 412
Releasing and Re stringing of Coyote
8 ACSR Conductor Km 1.3 0 0 5011
Releasing and Re stringing of Rabbit

9 Km 4.2 0 0 2869
ACSR Conductor
10 Releasing and Restringing of HT Km 0.17 0 0 22469

95sqmm AB Cable
11 Releasing and Restringing of LT Km 0.31 0 0 22469

95sqmm AB Cable

13 Nos 2 0 0 750
Transformer
14 Releasing and refixing of D.P Set 63/25 Nos 2 0 0 4527

KVA DTC
15 Fish plates for fixing of Xarm for spun No 12 54 648 0

pole
16 Releasing of RCC/PSC Pole 9 Mtrs long Nos 38 0 0 1166*0.9

17 Releasing of PCC Pole 8 Mtrs long Nos 18 0 0 932*0.9
18 Releasing of Rail Pole Nos 1 0 0 1166*0.9
Releasing and reerection of RCC Pole 9
19 Mtrs long D.P Set Nos 1 0 0 3695
Releasing and refixing of GOS 200

20 Set 1 0 0 700
Amps
23 Releasing and refixing of H - Frame Nos 1 0 0 210
24 TOTAL COST 181413
25 7 th Schedule for Releasing of the Existing Assets
Dt of
26 Name Of Material Unit QTY Rate Amount Erre
28 Released Iron Pole 1 1 6000 6000 2002
Released PCC Pole 8mtrs Scrap, No Value
32 Total Credit
33 TOTAL 181413 199452.62
35 Contingencies @2% on Total 7617
Material & Labour
Establishment cost @ 20% on Labour (Notional
36 39891
amount)
38 Government electical inspectorate charges 25000
39 Total Cost 493264
REPORT: force for the most safe and economical way of execution of the work.
This estimate Costing Rs 493264/- has been prepared for shifting of LT/HT lines , poles and DTC 's from Old Busstand to
ETCM Circle in usd O&M 2 Kolar. (Under self execution).
in usd O&M 2 Kolar.
Labour Charges
Amount
11604
16776
7390
4770
5830
4944
12377
22895
7257
13234
1425
2850
17203
39877
15098
1049
7021
1330
4293
1431
798
199453
ts
Dt of No of % of DP DP
Rel years DP Rate Amount
2020 18 72 1680 1680
2020 18 72 56 3080
Scrap, No Value
4760
199452.62
rent schedule of rates 2018-2019 in

work.
from Old Busstand to
oyote and Ab cable, DTC

d as per the request of
provision in this estimate
xecutive Engineer (Ele.,)

Sub-division
COM, Kolar
16297
12223
7125
in usd O&M 2 Kolar.

Labour Charges
Amount
11604
16776
7390
4770
5830
4944
12377
22895
7257
13234
1425
2850
17203
39877
15098
1049
7021
1330
4293
1431
798
199453
ts
2020 18 72 1680 1680
2020 18 72 56 3080
Scrap, No Value
4760
199452.62
rent schedule of rates 2018-2019 in

work.
from Old Busstand to
BANGALORE ELECTRICITY SUPPLY COMPANY
Estimate for shifting of LT/HT lines , poles from ACB Ofiice to ETCM circle in usd O&M 2 Kolar. (Under self executio
Material Cost Labour Charges

Sl. Particulars Unit Qty.
No
Rate Amount Rate
2 4pin Xarm Set 14 252 3528 106
LT single Top, clamps ,bolts and nuts and

3 washers Nos 14 95 1330 70
4 Horizantal X - arms with HT single Top, Nos 12 586 7032 106

clamps ,bolts and nuts and washers
5 Guy set Set 3 752 2256 412
6 11KV, 5KN Polymeric Pin Insulator Nos 38 180 6840 0
7 1.1 KV Pin insulator with GI Pin Nos 70 48 3360 0
8 11KV,45KN Polymeric Insulator Nos 15 164 2460 0
9 No.8 KV Strain Insulator Nos 15 16 240 0
10 Releasing and Re stringing of Coyote ACSR Km 0.28 0 0 5011

Conductor
Releasing and Re stringing of Rabbit ACSR
11 Km 0.28 0 0 2869
Conductor
12 Releasing of RCC/PSC Pole 9 Mtrs long Nos 11 0 0 1166
TOTAL COST 95884
7 th Schedule for Releasing of the Existing Assets

Sl. Dt of
No Name Of Material Unit QTY Rate Amount Erre
2 Released RCC Pole (Iron Scrap) KGs 360 20 7200 2002
Total Credit
TOTAL 95884 36013.96
Total Material + Labour 131898
Contingencies @2% on Total 2638

Material & Labour
Establishment cost @ 20% on Labour (National 7203
amount)
Establishment cost @ 20% on Labour 7203
Government electical inspectorate charges 25000
Total Cost 173942

for the most safe and economical way of execution of the work.
REPORT:
This estimate for shifting of LT/HT lines , poles from ACB Ofiice to ETCM circle in usd O&M 2 Kolar. (Under self execution).
This Estimate has been prepared for shifting of Rcc poles and Rabbit and coyote conductor due to road widening from E
circle to ACB Ofiice.This estimate has been prepared as per the request of Commissioner CMC Kolar . This estimate may kind
be sanction and all the necessary materials are made provision in this estimate.

BESCOM, USD, Kolar BESCOM, Kolar
15 Releasing ofD.P Set 100/63/25 KVA DTC Nos 4 0 0 4527
Releasing of S.P Set 63/25 KVA DTC
16 Nos 2 0 0 4527

ar. (Under self execution).
Labour Charges
Amount
12826
1484
980
1272
1236
2666
1526
11543
1336
1145
36014
ts
2020 18 72 5.6 252
2020 18 72 5.6 2016
2268
36013.96
t schedule of rates 2018-2019 in force

k.
Under self execution).

to road widening from ETCM
. This estimate may kindly
xecutive Engineer (Ele.,)

Sub-division
COM, Kolar
16297
12223
7125
BANGALORE ELECTRICITY SUPPLY COMPANY LIMITED
Estimate No: Date:
Estimate for Shifting of existing 9mtrs PSCC pole in Byregowda nagar in O&M3 section USD Kolar . UNDER
SELF EXECUTION
Sl. MATERIAL COST LABOUR COST

Name of the Material/Work Unit Qnty
No. Rate Amount Rate
1 9mtrs Long PSCC Pole Nos. 1 0 0.00 1166
Releasing and re-stringing of

2 Km's 0.200 0 0 2869
Rabbit Acsr
Releasing & Refixing of 4pin

3 Set 1 0 0 106
Xarm
TOTAL -
TOTAL OF MATEIRAL & LABOUR
7 Employees cost 20% on Labour
8 BESCOM Establishment Cost @ 20% on Labour
9 Contingencies at 2% on above
GRAND TOTAL
CERTIFICATE : -
Certified that I have personally visited the spot and prepared the estimate by using Schedule of Rates for most
economical and safe way of executing the work.
REPORT : -
This Estimate for Shifting of existing 9mtrs PSCC pole in Byregowda nagar in O&M3 section USD Kolar .UNDER SELF
EXECUTION.The consumer is ready to shift the pole under self execution and hence it is planned to shift the pole.All
the necessary materials has proposed and this may be sanctioned at an earliest.
Note:- This estimate is prepared as per request of Consumer.
BANGALORE ELECTRICITY SUPPLY COMPANY LIMITED

Estimate No: NV-517 Date:05-01-2021
Estimate for Releasing the idle ladder poles, idle detoriated RCC poles and X-aarms near Mohan land at
Gajaldinne village limits in O&M3 section USD Kolar . UNDER DCW
Sl. MATERIAL COST LABOUR COST

Name of the Material/Work Unit Qnty
No. Rate Amount Rate
1 Releasing of poles Nos. 5 0 0.00 750
2 Releasing of Xarm Set 6 0 0 106

TOTAL
TOTAL OF MATEIRAL & LABOUR
1 GST 18% on Labour Charges
2 EPF 18.50% on Labour Charges
3 Contingencies at 2% on above
4 Employees cost 20% on Labour
GRAND TOTAL
Sl. Dt of
Name Of Material Unit QTY Rate Amount
No Erre
1 Released Ladde Poles No 3 8000 24000 1998
Total Credit
CERTIFICATE : -
Certified that I have personally visited the spot and prepared the estimate by using Schedule of Rates for
most economical and safe way of executing the work.
REPORT : -
This Estimate amount of Rs.6257.00 has been prepared for Releasing the idle ladder poles, idle detoriated
RCC poles and X-arms near Mohan land at Gajaldinne village limits in O&M3 section USD Kolar .UNDER
DCW.
The existing poles same in the estimate are idle and detoriated, it was errected long ago and the poles are
slanted/bent are in very dangerous condition, it may fall any movement causing accidents and it is located in
Public area to avoid theft of materials.This estimate has been prepared to release the ladder and RCC
poles(Detoriated) to return store.
Sl. Dt of
No Name Of Material Unit QTY Rate Amount Erre
1 Released Ladde Poles No 3 8000 24000 1998
Total Credit
PANY LIMITED
tion USD Kolar . UNDER
LABOUR COST
Amount
2215.40
1090.22
201.40
3,507.02
3,507.02
701.40
701.40
70.14
4,979.97
dule of Rates for most
n USD Kolar .UNDER SELF

nned to shift the pole.All
PANY LIMITED
ms near Mohan land at
DCW
LABOUR COST
Amount
3375.00
572.40
3,947.40
3,947.40
710.53
730.27
78.95
789.48
6,256.63
ssets
2021 23 92 640 1920
2021 16 64 7.2 216
2021 23 92 4.8 28.8
2136
ng Schedule of Rates for

der poles, idle detoriated
n USD Kolar .UNDER
g ago and the poles are

dents and it is located in
ladder and RCC
sets
2021 23 92 640 1920
2021 16 64 7.2 216
2021 23 92 4.8 28.8
2136
Estimate No:
Estimate for replacing of 11KV coyote conductor by 400sqmm UG Cable near ETCM Circle
of F-2 feeder line in O&M-2 , USD, Kolar.(Under DCW)
SL. Particulars Unit Qty Material cost

No Rate Amt
PART A : MATERIAL PORTION
1 11 kV Class 3X 400Sq.mm XLPE UG Kms 0.8 2245566 1796452.80

Cable(2*400m)
2 Straight Through Jointing Kits HS type Nos. 2 9706 19412.00

suitable for 3*400 sq mm cable
3 Cable termination kit Out door HS Type Per Kit 8 4268 34144.00
Suitable for 3X240 Sq.mm
4 RCC Hume pipe, 2000 mm long, 200 mm Nos. 80 300 24000.00
dia
5 Collars for RCC Hume pipe Nos. 80 80 6400.00
6 GI Pipe, 150 mm dia for drain crossing, Mtrs 50 1242 62100.00

cable raising etc.,
7 1.1KV 4 core x 240 Sqmm LT UG Kms 1.6 768443 1229508.80

Cable(4*400m)
8 Rabbit Conductor Kms 0.1 36497 3649.70
9 11KV GOS 400Amps Double break Set 3 17545 52635.00
10 9mtr., long PSCC Double Pole Structure Nos 3 14306 42918.00

complete
11 9mtrs Long PSCC Pole Nos. 6 6258 37548.00
TOTAL MATERIAL CHARGES 3308768.30

PART B : LABOUR CHARGES
SL. Particulars Unit Qty Labour cost
No Rate Amt
1 Cable trench excavation ,1000x0.6x1=600 cmt 400 226 90400.00
2 Laying of Cable in trench Kms 0.8 43751 35000.80
3 Making of cable terminations No 8 1709 13672.00
4 Laying of RCC Hume pipes mtr 80 44 3520.00
5 Laying of GI Pipe Mts 50 50 2500.00
8 11KV GOS 400Amps Double break Nos. 3 777 2331.00

12 Rabbit Conductor kms 0.1 2869 286.90
14 1.1KV 4 core x 240 Sqmm LT UG Cable Kms 1.6 20426.00 32681.60
18 9mtr., long PSCC Double Pole Structure Nos 3 3578 10734

complete
19 Guy sets Sets 4 354 1416

20 Releasing of 8mts RCC Poles Nos. 12 1166 12592.80
21 Releasing of 3pin X arms Nos. 12 106 1144.8
23 Releasing of Coyote conductor Kms 1.35 5011 6088.365
24 Releasing of Rabbit conductor Kms 2.000 2869 5164.2
Total Labour cost 225673.27
Name Of Material Unit QTY Rate Amount Dt of

Erre
1 RCC poles 8 mts long No 12 2000 24000 2001
2 Xarm with clamp Set 24 100 2400 2002
3 Rabbit conductor KMS 2.25 15000 33750 1996
4 coyote conductor KMS 1.35 40000 54000 2010
Total Credit
ABSTRACT
Sl. Particulars Amount
No.

Material & Labour
3 Establishment cost @ 20% on Labour (Notional 45135
amount)
5 GST @18% on Total Labour Charges 40621
6 Contribution towards employees 40057

provident fund charge@13% & ESI 4.75%
7 Transportation cost 66175
8 Government electrical inspectorate charges 25000
Total Cost 3867253
Certificate : Certifiy that I have personally visited the spot and prepared the estimate using current BESCOM Schedule of rat
force for the safe and economic way of execution of work
REPORT:
This estimate Costing Rs 38,67,253 /- has been prepared for replacing 11kv coyote conductor by 400 sqmm UG cable
near ETCM hospital of F2 feeder in O&M 2 , USD kolar. Under DCW.
In this estimate we are replacing 11kv coyote conductor by 400 sqmm UG cable (Double run). In this estimate we are
proposing to lay 400 sqmm UG cable from Gandhi circle to ETCM Circle for F2 feeder . In this we are proposing LT UG
cable (240 sqmm 4 runs ) in place of Over head Rabbit Conductor.We have prepared this estimate as per the request
letter of CMC commissioner Kolar ( Road widening work).The copy of the letter is attached to this estimate.This estimate
may kindly be sanctioned and all the necessary materials are made provision in this estimate .

1 9mtr., long PSCC Double Pole Structure Nos 1 14306 14306.00 3578
complete
1 Erection of 1x100KVA, set 1 172024 172024.00 9777.00

11KV / 433V, 50Hz , BEE-3 Star rated DTC
with oil
(As per cost Data sheet-26) Exclude DP
structure
1 Contruction of platform (1.5x1.5x1.2)mtr Nos. 2 25192 50384 0

with size stone, for erection of
Transformer including all
materials,labour
Estimate for shifting of existing 1 x 250 KVA TC (Tims code : 102- 004 ) near
Kolaramma pump house in O&M 2 section, USD, Kolar.((Hazordous Condition)
Estimate for Replacement of burnt out Aerial Bunched Cable 250KVA DTC @ Kote in
USD,
Under Capex works in the yearO&M 2 kolar.
2017-18 Kolar in O&M II, USD Kolar.
SL. No Particulars Unit Qty Material cost Labour Cost
Rate Amt Rate
3 1.1kV Class 3phase Aerial Bunched Cable of size kms 1.6 410000.00 656000.00 20426.00
3x95+1x16+1x70 Sq mm
4 Three phase Distribution box for 6 connections Nos. 30 2065.00 61950.00 538.00
5 Piercing connector suitable for 16 Sq.mm-95 Nos. 30 228.00 6840.00 77.00

Sq.mm AB Cable- Service connections
Sq.mm AB Cable- streetlight connections
7 Suspension clamp assembly excluding pole clamps Sets 30 190.00 5700.00 115.00
8 pole clamps Sets 30 100.00 3000.00 192.00

Eye Hook for fixing clamps Sets 30 90.00 2700.00 0.00
7 Dead end clamp / Anchor clamp assembly including Sets 8 200.00 1600.00 115.00
brackets, pole clamps
9 Universal hook, Bolts & nuts Nos. 30 305.00 9150.00 115.00
10 T-connector KZ3 95 Nos. 7 338.00 2366.00 130.00
Cable straight thru joint kits suitable for 95 Sqmm Sets 10 5650.00 56500.00 828.00
12 Pre-Insulated lugs-CPTAU for 95 Sq.mm Nos. 8 338.00 2704.00 160.00

13 End cap for 50/70 Sqmm Nos. 8 19.00 152.00 5.00
14 Guy sets Sets 4 723.00 2892.00 354.00
16 PVC Insulated wire 16/25 Sq mm mtrs 100 23.52 2352.00 *

TOTAL 818706.00
TOTAL ( Material + Labour)
Estimate No:
ETCM Circle in O&M 2 section, USD, Kolar.(Under DCW)
Sl. Name of the Material/Work Unit Qnty MATERIAL COST LABOUR COST
No
Rate Amount Rate
1 Rabbit Conductor Kms 0.25 36497 9124.25 2869
2 Contruction of platform (1.5x1.5x1.2)mtr Nos. 1 25192 25192 0.00

materials,labour
3 Pre -Stressed tubular spun pole 11mts long Nos. 2 16850 2901 2901
complete
8 11KV GOS 200Amps Double break Set 1 7163 7163.00 636
9 11KV GOS mounting H-frame set for Set 1 3724 3724.00 169
200A,S.B
10 45KN Disk Insulator No., 6 288 1728.00 0

11 11KV compositive Pin Insulator No., 5 164 820.00 0
12 185Sqmm Copper Lugs No., 5 129 645.00 0
13 Earthing Material Pipe type for Grounding No., 1 1277 1277.00 573
14 Guy Set set 1 775 775.00 374

15 Releasing of GOS Set Set 1 0 0 700
16 Releasing of DP Structure Set 1 0 0 3578
17 Releasing and reerection of 250 KVA TC Nos. 1 0 0 1502
67,655.25

Erre
1 Released TC Structure with GOS Set 1 3000 3000 2001

2 Released Rabbit Conductor Kms 0.1 15000 1500 2001
Total Credit
ABSTRACT
No.
Material & Labour
amount)
Total Cost 99773
REPORT:
This estimate for shifting of existing 1 x 250 KVA TC (Tims code : 102- 016 ) near ETCM Circle in O&M 2 section,
USD, Kolar.(Under DCW)
In this estimate we are shifting 1x250 KVA TC from point A to point B.We have prepared this estimate as per the
request letter of CMC commissioner Kolar ( Road widening work).The copy of the letter is attached to this estimate.This
estimate may kindly be sanctioned and all the necessary materials are made provision in this estimate

Estimate No:
ETCM Circle in O&M 2 section, USD, Kolar.(Under DCW)
Sl. Name of the Material/Work Unit Qnty MATERIAL COST LABOUR COST
No Rate Amount Rate
1 Rabbit Conductor Kms 0.25 36497 9124.25 2869
2 Contruction of platform (1.5x1.5x1.2)mtr Nos. 1 25192 25192 0.00

materials,labour
3 Pre -Stressed tubular spun pole 11mts long Nos. 2 16850 2901 2901
complete
5 11KV GOS 200Amps Double break Set 1 7163 7163.00 636
6 11KV GOS mounting H-frame set for Set 1 3724 3724.00 169
200A,S.B
7 45KN Disk Insulator No., 6 288 1728.00 0
8 11KV compositive Pin Insulator No., 5 164 820.00 0
9 185Sqmm Copper Lugs No., 5 129 645.00 0
10 Earthing Material Pipe type for Grounding No., 1 1277 1277.00 573
11 Guy Set set 1 775 775.00 374

12 Releasing of GOS Set Set 1 0 0 700
13 Releasing of DP Structure Set 1 0 0 3578
14 Releasing and reerection of 250 KVA TC Nos. 1 0 0 1502
67,655.25

Erre
1 Released TC Structure with GOS Set 1 3000 3000 2001

2 Released Rabbit Conductor Kms 0.1 15000 1500 2001
Total Credit
ABSTRACT
No.
3 Material & Labour
Establishment cost @ 20% on Labour (Notional 3681
4 amount)
Establishment cost @ 20% on Labour 3681
Total Cost 103453
REPORT:
This estimate costing 1,03,453/- is prepared for shifting of existing 1 x 250 KVA TC (Tims code : 102- 016 ) near ETCM C
in O&M 2 section, USD, Kolar.(Under DCW)
In this estimate we are shifting 1x250 KVA TC from point A to point B.We have prepared this estimate as per the
request letter of CMC commissioner Kolar ( Road widening work).The copy of the letter is attached to this estimate.
This estimate may kindly be sanctioned and all the necessary materials are made provision in this estimate

Estimate No:
Estimate for replacing of 11KV coyote conductor by 400sqmm UG Cable near ETCM Circle
of F-2 feeder line in O&M-2 , USD, Kolar.(Under DCW)
SL. Particulars Unit Qty Material cost

No Rate Amt
PART A : MATERIAL PORTION
1 11 kV Class 3X 400Sq.mm XLPE UG Kms 0.8 2245566 1796452.80

Cable(2*400m)
2 Cable termination kit Out door HS Type Per Kit 12 4268 51216.00
Suitable for 3X240 Sq.mm
3 RCC Hume pipe, 2000 mm long, 200 mm Nos. 80 300 24000.00
dia
4 Collars for RCC Hume pipe Nos. 80 80 6400.00
5 GI Pipe, 150 mm dia for drain crossing, Mtrs 50 1242 62100.00

cable raising etc.,
6 1.1KV 4 core x 240 Sqmm LT UG Kms 0.8 768443 614754.40

Cable(4*400m)
7 Rabbit Conductor Kms 0.1 36497 3649.70
8 11KV GOS 400Amps Double break Set 3 17545 52635.00
9 9mtr., long PSCC Double Pole Structure Nos 3 14306 42918.00
complete
11 Guy Set set 4 830 3320
TOTAL MATERIAL CHARGES 2694993.90
PART B : LABOUR CHARGES
SL. Particulars Unit Qty Labour cost
No Rate Amt
1 Cable trench excavation ,1000x0.6x1=600 cmt 300 226 67800.00
2 Laying of Cable in trench Kms 0.8 43751 35000.80

3 Making of cable terminations No 8 1709 13672.00
4 Laying of RCC Hume pipes mtr 80 44 3520.00
5 Laying of GI Pipe Mts 50 50 2500.00
6 11KV GOS 400Amps Double break Nos. 3 777 2331.00
8 Rabbit Conductor kms 0.1 2869 286.90
9 1.1KV 4 core x 240 Sqmm LT UG Cable Kms 0.8 20998.00 16798.40
10 9mtr., long PSCC Double Pole Structure Nos 3 3578 10734
complete
11 Guy sets Sets 4 390 1560
12 Releasing of 8mts RCC Poles Nos. 12 1166 12592.80
15 Releasing of Coyote conductor Kms 0.82 5011 3698.118
16 Releasing of Rabbit conductor Kms 1.400 2869 3614.94
Total Labour cost 183394.56

Erre
1 RCC poles 8 mts long No 12 2000 24000 2001
2 Xarm with clamp Set 24 100 2400 2002
3 Rabbit conductor KMS 1.4 15000 21000 1996
4 coyote conductor KMS 0.82 40000 32800 2010
Total Credit
ABSTRACT
No.

Material & Labour
amount)

Total Cost 3153777
REPORT:
This estimate Costing Rs 31,53,777 /- has been prepared for replacing 11kv coyote conductor by 400 sqmm UG cable
near ETCM hospital of F2 feeder in O&M 2 , USD kolar. Under DCW.
In this estimate we are replacing 11kv coyote conductor by 400 sqmm UG cable (Double run). In this estimate we are
proposing to lay 400 sqmm UG cable from Gandhi circle to ETCM Circle for F2 feeder . In this we are proposing LT UG
cable (240 sqmm 4 runs ) in place of Over head Rabbit Conductor.We have prepared this estimate as per the request
letter of CMC commissioner Kolar ( Road widening work).The copy of the letter is attached to this estimate.This estimate
may kindly be sanctioned and all the necessary materials are made provision in this estimate .

complete
1 Erection of 1x100KVA, set 1 172024 172024.00 9777.00
11KV / 433V, 50Hz , BEE-3 Star rated DTC
with oil
(As per cost Data sheet-26) Exclude DP
structure
1 Contruction of platform (1.5x1.5x1.2)mtr Nos. 2 25192 50384 0

materials,labour
Kolaramma pump house in O&M 2 section, USD, Kolar.((Hazordous Condition)
Estimate for Replacement of burnt out Aerial Bunched Cable 250KVA DTC @ Kote in
USD,
Under Capex works in the yearO&M 2 kolar.
2017-18 Kolar in O&M II, USD Kolar.
SL. No Particulars Unit Qty Material cost Labour Cost
SL. No Particulars Unit Qty
Rate Amt Rate
3 1.1kV Class 3phase Aerial Bunched Cable of size kms 1.6 410000.00 656000.00 20426.00
3x95+1x16+1x70 Sq mm
4 Three phase Distribution box for 6 connections Nos. 30 2065.00 61950.00 538.00

Sq.mm AB Cable- Service connections
Sq.mm AB Cable- streetlight connections
7 Suspension clamp assembly excluding pole clamps Sets 30 190.00 5700.00 115.00
8 pole clamps Sets 30 100.00 3000.00 192.00

Eye Hook for fixing clamps Sets 30 90.00 2700.00 0.00
7 Dead end clamp / Anchor clamp assembly including Sets 8 200.00 1600.00 115.00
brackets, pole clamps
9 Universal hook, Bolts & nuts Nos. 30 305.00 9150.00 115.00
10 T-connector KZ3 95 Nos. 7 338.00 2366.00 130.00
Cable straight thru joint kits suitable for 95 Sqmm Sets 10 5650.00 56500.00 828.00
12 Pre-Insulated lugs-CPTAU for 95 Sq.mm Nos. 8 338.00 2704.00 160.00

13 End cap for 50/70 Sqmm Nos. 8 19.00 152.00 5.00
14 Guy sets Sets 4 723.00 2892.00 354.00
16 PVC Insulated wire 16/25 Sq mm mtrs 100 23.52 2352.00 *

TOTAL 818706.00
TOTAL ( Material + Labour)

near ETCM Circle
ial cost
Amt
1796452.80
19412.00
34144.00
24000.00
6400.00
62100.00
1229508.80
3649.70
52635.00
42918.00
37548.00
3308768.30
ur cost
Amt
90400.00
35000.80
13672.00
3520.00
2500.00
2331.00
6996.00
286.90
32681.60
10734
1416
12592.80
1144.8
1144.8
6088.365
5164.2
225673.27
Rel years DP Rate Amoun
t
2020 19 76 480 5760
2020 18 72 28 672
2020 24 96 600 1350
2020 10 40 24000 32400
40182
rent BESCOM Schedule of rates in
or by 400 sqmm UG cable
). In this estimate we are

are proposing LT UG
ate as per the request
estimate.This estimate
3578.00
9777.00
0
1166.00
102- 004 ) near

dous Condition)
A DTC @ Kote in
Kolar.
Labour Cost
Amt
32681.60
16140.00
2310.00
1620.00
3450.00
5760.00
0.00
920.00
3450.00
910.00
8280.00
1280.00
40.00
1416.00
*
78257.60
896,963.60
102- 016 ) near

DCW)
LABOUR COST
Amount
717.25
0.00
5802.00
3578.00
636.00
169.00
0.00
0.00
0.00
573.00
374.00
630
3220
2704
18,403.05
t
2020 19 76 720 720
2020 19 76 3600 360
720
le in O&M 2 section,
estimate as per the

d to this estimate.This
timate
102- 016 ) near

DCW)
LABOUR COST
Amount
717.25
0.00
5802.00
3578.00
636.00
169.00
0.00
0.00
0.00
573.00
374.00
630
3220
2704
18,403.05
2020 19 76 720 720

2020 19 76 3600 360
720

ode : 102- 016 ) near ETCM Circle
ared this estimate as per the

s attached to this estimate.
ovision in this estimate
near ETCM Circle
ial cost
Amt
1796452.80
51216.00
24000.00
6400.00
62100.00
614754.40
3649.70
52635.00
42918.00
37548.00
3320
2694993.90
ur cost
Amt
67800.00
35000.80
13672.00
3520.00
2500.00
2331.00
6996.00
286.90
16798.40
10734
1560
12592.80
1144.8
1144.8
3698.118
3614.94
183394.56
t
2020 19 90 200 2400
2020 18 90 10 240
2020 24 90 1500 2100
2020 10 53 18800 15416
20156

or by 400 sqmm UG cable
). In this estimate we are

are proposing LT UG
ate as per the request
estimate.This estimate
3578.00
9777.00
1166.00
102- 004 ) near

dous Condition)
A DTC @ Kote in
Kolar.
Labour Cost
Amt
32681.60
16140.00
2310.00
1620.00
3450.00
5760.00
0.00
920.00
3450.00
910.00
8280.00
1280.00
40.00
1416.00
*
78257.60
896,963.60

Bangalore Electricity Supply Company estimate for shifting LT/HT lines and poles from Old Busstand to ETCM Circle

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Bangalore Electricity Supply Company estimate for shifting LT/HT lines and poles from Old Busstand to ETCM Circle

Uploaded by

Copyright:

Available Formats

BANGALORE ELECTRICITY SUPPLY COMPANY

ESTIMATE No. : DATE :

Material Cost Labour Charges

1 Spun pole 11mtrs long Nos 4 16850 67400 2901

3 PSCC pole 8 mtrs long Nos 18 2496 44928 932

5 4pin Xarm Set 45 252 11340 106

6 Horizantal X - arms Nos 55 251 13805 106

7 Guy set Set 12 752 9024 412

8 Releasing and Re stringing of Coyote Km 1.3 0 0 5011

10 Releasing and Restringing of HT Km 0.17 0 0 22469

11 Releasing and Restringing of LT Km 0.31 0 0 22469

Releasing & Re errection of 63/25KVA

Releasing & Re errection of 63/25KVA

Releasing and refixing of D.P Set 63/25

Fish plates for fixing of Xarm for spun

16 Releasing of RCC/PSC Pole 9 Mtrs long Nos 38 0 0 1166*0.9

17 Releasing of PCC Pole 8 Mtrs long Nos 18 0 0 932*0.9

Releasing and reerection of RCC Pole 9

21 Releasing 4 pinXarm with clamp Set 45 0 0 106

22 Released H Xarm with clamp Set 15 0 0 106

23 Releasing and refixing of H - Frame Nos 1 0 0 210

24 TOTAL COST 181413

25 7 th Schedule for Releasing of the Existing Assets

28 Released Iron Pole 1 1 6000 6000 2002

29 Released Xarm with clamp Set 55 200 11000 2002

Released PCC Pole 8mtrs Scrap, No Value

33 TOTAL 181413 199452.62

34 Total Material + Labour 380866

Contingencies @2% on Total

37 Establishment cost @ 20% on Labour 39891

38 Government electical inspectorate charges 25000

39 Total Cost 493264

Asst. Engineer (Ele.,) Assistant Executive Engineer (Ele.,)

15 Releasing ofD.P Set 100/63/25 KVA Nos 4 0 0 4527

Releasing & Re errection of 63/25KVA

ESTIMATE No. : DATE :

Releasing and Re stringing of Rabbit

10 Releasing and Restringing of HT Km 0.17 0 0 22469

11 Releasing and Restringing of LT Km 0.31 0 0 22469

Releasing & Re errection of 63/25KVA

14 Releasing and refixing of D.P Set 63/25 Nos 2 0 0 4527

15 Fish plates for fixing of Xarm for spun No 12 54 648 0

16 Releasing of RCC/PSC Pole 9 Mtrs long Nos 38 0 0 1166*0.9

Releasing and refixing of GOS 200

2020 18 72 1680 1680

rent schedule of rates 2018-2019 in

oyote and Ab cable, DTC

xecutive Engineer (Ele.,)

in usd O&M 2 Kolar.

rent schedule of rates 2018-2019 in

ESTIMATE No. : DATE :

Material Cost Labour Charges

1 PSCC pole 9 mtrs long Nos 11 6258 68838 1166

2 4pin Xarm Set 14 252 3528 106

LT single Top, clamps ,bolts and nuts and

4 Horizantal X - arms with HT single Top, Nos 12 586 7032 106

5 Guy set Set 3 752 2256 412

6 11KV, 5KN Polymeric Pin Insulator Nos 38 180 6840 0

7 1.1 KV Pin insulator with GI Pin Nos 70 48 3360 0

8 11KV,45KN Polymeric Insulator Nos 15 164 2460 0

9 No.8 KV Strain Insulator Nos 15 16 240 0

10 Releasing and Re stringing of Coyote ACSR Km 0.28 0 0 5011

12 Releasing of RCC/PSC Pole 9 Mtrs long Nos 11 0 0 1166