BANGATORE ELECTRICITY SUPPLY COMPANY LTD.

Attlbele SUE olvl5lON

Estimate [Link]/O A [4/SJ P-478 Dale:12 1 .14

unil. Allibele Sub Divis|on

UNDERSELF EXECUTION BASIS AND DEPOSIT CONTRIAUTION WORKS.
,n d6r self €x€cullon wo*

Part A: 1lKV line Re-conductorlng Rabblt ACSR By Coyote AcsR from Chambenahalli tate up'to lttangur
halll village.
stN Unl Qlv

RCC pole 9 I'Itr long 40 5,904 236160 1.060 424(N

Double pole Tc sirlciure with Rcc gmlr
2 Set 16654 16654 3252

3 Special2 Pin crcss am wlth HT suppod Set 4A 520 20800 165 6600
iKV pin insulalor polymel 30 164 4920 0
5 11 Kv 9Q KN disc insulator Palvamar 12 194 2328 0 0
6 754 3016 354 1416
7 Soecialeaft eleclrode Set 4A 213 8520 55 2240
I 107 91,177 971719 4 555 48545

I Route l€ngth 35 0 0
10 456 458 0 0
11 11 KVGOS4004 Set 2 161T5 32230 706 1472
'12 H frarie for mounling GOs Sel 2 3.786 7572 191 382
13 146 146 49 49
Kg 95 64 6048 25 7463
lliscellaneous expenses,like painting of 1,542
15 1129
sDun cotton wast€ elc
13.11.700 1 .10 2At

Part I : Extension of 11KV line usi

entrance.
slN Unit atv
[,lat€ria] Cost r Cost

RCC oole 9lllr lona 12 5,904 67896 1.060 l219(

2 Double ooe TC Struciure 25l63kva Sel 23906 23906 4115 41I5
3 Special 2 PLn cross arm wilh HT suppo( sel 12 520 5980 165 1898
lKV pin insu ator polymer 35 164 5658 0 0
5 11 Kv90 KN disc insu ator Palyamar 6 194 1164 0 0
6 3 754 2262 354 7062
7 SDec alearth eleclrode Set 12 213 2450 55 633
8 15 9t 177 138417 4,555 6935
9 05 0
10 458 458 0 0
11 11 KV GOS 2OOA Set 7163 7163 636 636
'12 H frame lor rnountinq GOS Set 3,786 3786 191
13 146 730 4A 240
Kg 14 64 864 338
Miscellaneous expenses, ike parnting of
15 1,064
sDUn colton waste elc, 867
cost of oart B 2.62.400 29,300
 Pad C : En€ns'on of 11KV lin6 inslde ih€ tey-out prem:s6s
SL
No otv
1 Conv€nrional Ri/U 2OD+2VL Set 17,56,090 1756090 2,562 2562
2 Spun pole 11mr bns 15,700 15700 2,353
single pols lransformer slrucluro kit for
3 s€t 23 739 23739 2 033 2033
250Kva
11KV pin ins! lator polymer iypo 3 492 0 0
5 GOS 200,1 S/B 3-way system Set 7 163 21485 636 1908
6 H riame lor moonlinq GOS Sel 3.786 11358 191 513
7 11 kV Class 3X 95Sq mm XLPE UG Cable o8 13 80 378 1144302 35,797 28,638
Straght thrcughjointing kils HS Type
I suitable for3X95 Sq mm Cab e 11,227 11227 1,695 1,695
Cab e terminaiion kii Out door / In door HS
9 4 030 72540 1,554 27,972
Type Su tabls for3X95 Sq mm
10 Sand Cml 46 1740 81600 0 0
Rcc Hume pipe, 2000 mm long, '150 mm
11 24 30 40 96(
dia 720
12 ollals for RCC HLrme pjpe 24 80 i920 40 96C
GlPpe 150 mm dia fordrain crossing,
13 E 1 048 45 360
l',4t€ 8384
RoLrte and jolnl indic!lrnq slones 16 124 1920 68 [Link]€
Cable trench excavation, 1000x0 6x1=600,
15 480 0 205 98,400
cmt 0
16 Refilins and consohdal on Cmt 440 0 0 45 19.800
'17 Caution/ DangerAoard as perO€wlng No 1 146 48 48
BESCOT\,|/GM/CP/4o/Dt 24 10 07 146
Anti- Clmbing Devlce (1zmtrs/ 1 kg G I
1E 27 64 25 675
[Link] Wirc) Lumosum K9 1724
19 M c materia s A laboLrr charses 645 97:
Total Pan C 3114000 191000

PART-D Ereclion 1 l mtr Spun pole with Transformer Struclur€ concreto ptatform for Dislribution Transfomer Ercction

Mat€rialCost LabourCo6t
Unit ary
1 6 r5 700 9420C 2 353 M11A
Single pol€ tEnsformer sirlctu€ kitfor
2
250Kva
set 6 142434 2,033 12198

3 11KV pin insulalor polvmer lvpe 16 164 2952 0 0

GOS 200A S/B 3-wav svstem Sel 18 7163 124934 636 11444
5 Fi rramo tormo!ntrnq Gos Set '18 3.786 68148 191 3438
6 Glwi€ 10SWG 30 58 1740 0
7 60 56 3360 0
I Eafthino [4alerials Set 16 1 400 25209 573 10314
I DOLO Cut-oul REC Sel 6 3 500 2100c 423 2$e
10 Disc Insulalor Dolvmer koe '194 3492 0 0
t'l Set 6 1.144 6840 71 426
'12 6 458 274e 0 0
13 Bolts & NLrts 60 70 4200 0 0
[Link] of platiorm wilh size sione, 6 0 0 25.192 151152
a) LI Meie ng Boxtorhousing ihe ETV Meler
6 3,664 21944 3084
16 b) LT Electronic TriVeclor lL4eler 5A. 6 2,461 2061 631 631
17 LT Distbution box ior500 kVA includho 6 16 600 99600 455 2730
t8 LT Wirinq kil for500 kVA Kt 6 3746 22476 724 4368
'19 6 146 876 4E 284
20 12 64 76E 30c
21 l',liscelaneous expenses such as sDUn Dole 987 967
t-D 654000 218000
 l-,
tE : Extensk
SL T-
I otv
NO
1 LT XIPE UG €ble 1 lKV T Kms- | 0 500
F""-T-
751939
2 LT F€€der Pillorbox 12 waywirh cutouts

st aisht Through Kit ror 240

t- 48000

3 Sq mm, a=Z
cor€ tT UG Cabr6 2 1737 2 60€ 1695 254?
Terminarion Kit for zt0Sq mm,--A-oE
3 2 557
LT UG Cable I 114 875 175C
Cable coveing tiles 250X125X40 mm or
1251125x40 mm ?000 t0 20,000 0 0
Sand Cmt 30 1700 51,000 0 0
RCC Hume pipe, 2000 mm tong, 150 mm
5 15 300 4 500 40 600
5 Collars for RCC Hume pjpe 15 80
(jr Hpe,150 mm dia fordrain crossjng, 1.200 40 600
6 [4trs 16 1048 16,768 0 !
Cable tEnch excavarion, 1000x0 6x1=600;
6 Cmt 300 0
Odinary soil 0 205 61500
7 Relilins and consohdat on Cml 275 0 0 45 12375
Spreading Sand and torming wirh Sand
7 0 500 0 0 9146 4573
Slr€et iisht meter housing bttithET
Ralio 50/5A, Accuracv class,2 12 6500 78,000 403 4836
9 qnergy meler Thtee phase 5.204
12 671 E 052
Aulomalrc control switch tor swrtching
9 No 12 1850
ON/OFF ol St Liohts 22,24C 0 0
10 PVC Pipe 40 mm dia 240 50 '12.00c 0 0
'10
PVC Insulaled wir€ 25 Sq mm Singte core
1440 32 45,421 0
11 rVic mat€dats & labourcharqes 1,2701 1059
Total PART E 19,36,500 14600C

PART F Extenston 3x4OO

Double pole TC Structore wtth Rae-mt-

Set 16654 16654 3252
2 Special2 Pin cross am with HTsupport Sel 2 524 1040 165 33(
3 11KV prn insulator polymei
6 164 984 0 0
1 Kv 90 KN disc'nsutator Patyanar
6 '194 1164 0 0
5 2 754 1506 703
6 sp€cial earth el€ctrode set 'I 213 213 55
7 005 91.177 4559 4,555 228
8 1 458 45E
s 11 KV GOS 4OOA set 1 16115 16115 706 746
10 H riame for mounting GOS Sel 1 378€ 191 191
t1 Coventonal 2OD+lVL Rt/U Set 2 7,39 453 1478906 2 562 5t24
11 KV Urass 3X400 Sq mm XLPE LJG
'12
Cable 1 21,A9,472 39774
2149472 39774
Straght lhroughjointing kib HS Type-
suilab e for 3X400 [Link] Cabt6 N0s 11,434
45736 678C
cable temination kit Out-aai7i;i;;;Is
14 4,060
Type SLrilable for3X400 Sq mm 1 554
16244 6216
15
Cable coverlng tiles 2s0X125X44;E;-
125x125x40 mm 4000 13 0
52000 0
16 0 0 2-603 2603
17 crnl 60 90 5400 0 0
RCC Hume pipe,2000 mm log_ tSO mm-
18 30 45 0
1350 0
19 Laying RCC Hlme pipe 60 0 0 40 24AA
 30 45 1350 0 0
20 Collals for RCC Hume PFg
cl Pp6,- 15,0 nm dia ford€in crcssing, I 1,048 45 360
0384
-tble tr€nch ercavation, 1000x0.6x1=6uo 600 0 205
22 Ordinarysoil cmt 0 123004

fabourCtrargersror norizonataldrilling with 50 0 913

23 6inches bors siz6 0 4565C

cmt 0 0 45 2415C
24 Ref illing and consolidalion
25
sFE;-ns
sand and rohinswit' sand
Cml
1 0
0
9,146
9146
20 30 600 68 1360
26 Route and ioLnt lndicaling ston€s
-aution /Oanget Board as per Diawing No I 146 48
27 116€ 384
BESColrl/Gt\,1/CPl40/Ot: 24 10.07
ClmbinsDevlce (1zmlrs / 1 ks G I
fiFTintr- 26 64 25
28 Barbed Wire) LumPsum KE 1664 650

29 spun collon wasle €tc, 849 1133

3769600 274a00

-tv,tisceltaneousexpenses,llt<epaintingof PART.G
Relising and ReJixing charges

SlNo Unit Qlv

'11 2025 1 2608 25015
I Relsina and Re-sVingLng of CondLrclot
103
2
25118
LabourCha19€s
5024
3 Emolovee cost 200lo on Lc
30142 603
4 Continoency 2%
30741
Total Estimale cost

1,10,200

31,14,000 1,91,000
3 Cost of Dai C
6,54,00r 2,18,000
Cosl of pad D
19,36,500 1,46 00c
5 Cost ol pad E
37.69 600 2,74,84C
0 30,74:
7 costofDadG
1,10,47,800 1000 04!

Abrkact ol sell Execudon Portlon

cost of Self Execulon Ponion

cost@ 20% on lotallabour cha

encies @ 2% on lolal
Locallty Allowanc€ @ 20% on LabourChaEes tolal

Efln ot otrt,iuuttn r,anttorher and Allied Materlal,

Mat€rialcost

250 KVA Drsklbution Translormer,l 1

KV/433VolLs with oil,Both sde cab e entry
.BEE 3 Slar Raled
 Prcviding Elelronic Trivcctor M€lcr wiLh
Associated cTs Metering Box elc on LT
2 No 6 6156 16936 t,145 68?0
side ofDistribution tansfonner centre CDS
42
3 LT Disb'bution Boxes with NlCCB No 6 I6600 99600 455 2730
LT [Link](From DTC to Lr Line via
4 Metering boxex & LTProteclron Kit) CDS-
3t
5 r) Al Lead Wire-240somn(15moaDTC) 270 194 523E0
b) Copper Luss 240sqm(l2No/DTC) No 7Z 22E t6416
c)PGCldDs Rabbit to 240somr 4DTC) No 245 58E0 724 4J68
8 1) Soae6 fo. DTC WkinolS/DTC) NO 48 l9 1872
9 e) Fish Plare with necessan Rolt Nuts Nos l2 I6:l l96E
Mscellaneous expens€s,s!ch as
l0 paintin9,colton wasle etc,
I I4t 1642

2231001 23800

contrrbutlon worr Portron

[Link]

2234 040 23,800

2 Total 22,34,000 23,800
3 Localitv allowanc€ @20% on Labour Charces 4,760
Service Ta( with GST @18% on TolalLabour chaBes 5,141

5 PF & ESI@18 36% on TolalLabou Charces s 244

6 Transportation cosl from slore to site@2yo on maloials 44,680

7 continsencies @ 2% on lolal(1+2) 45,156

Employees cost@ 20% or rale'ial- labourcharges-
8 4,52,512
slNo 3
9 Govl Electrical insoecto€te charoes 3500/OTC 21,000
28,16,292

Abstract AMOUNT
Abskact of Self ExecLrtion Poition cost [Link]
2 Abstract of Deposit Contribution Work 28,36,292
Grand Total Rs. [Link]
eg4&3lg:cenrfied that I have persontrllyvh ted the spor and prepar€d this estimate usinS the cu(ent schedule ofrates forthe most safe
and economical way of execuhng the work

REPORT: This estimate amounl ng Rs 155291l,2 Only has been prepared for
APS to an odenl of 1976KW tor eleclrlllcalion oi Rssidential Layout in favour of lvl/S India build Develop€rs
[Link] Sy. No.56,57,58 (p)5911 ,5912,71t1p 7112,7211 ,73-74(p),75(p) at lttangur village in Saiapura o8m unit,
Attibele Sub Division
It is proposed to replace the exisiling RabbitACSR Conductor by Coyote ACSR conductor for distance of
[Link]
sketch.

r- lt is [Link] to provide 3 5C x240sqmm XLPE LT UG Cable from Transformer distnbulion box lo LT 12-way
leeder pillar box.
 It ls ProDo6€d to Drovlde 27No's of LT Feodea Piller box 12 wEy wlth cutouts as 6hown ln skotch.
It ls propGed to provide Alternate source using 3x400sqmm XLPE HT t,G Cable wllh 2-OD+1VL RMU
f66dhg from F-3feed€r Sarjapura MUSS having a peak load of 90A
Thls proposed load shall be catered on proposed F-l feeder emlneting from Oommasandrar MUSS having a
10
p€ak load g0A.
There is HT/LT llne psssing inside lhe lay-out premiEss end shall be 8hifred as per b€scom norma befoF
11
the propos€d residenlial lay-or t,
Load Calcutation is as iollows
Total load in

9.14litX12.19M 30 120
9.14mX14.32 22 6 132
L14mX15.32 93 6 556
12.19MX16 29 61 6 366
Odd sit€s 116 580
322 1756
Common stea ( STP, Watersupplj/, 110
€t€€llioht)
Club house & amenlties 110
Tolal 1976

PF 1976 i 0/0 085 2325

DF 2325 0/0 1.5 1550

The prcposod layout having lotal land area 24 Ac€s and 9 45cunhs Plsn sanction€d irom Anekal Yoiane Prdhikera
t3
R6sid€ntial plan(Copies of Il'e Docun€1ls erclosed)
Th6skech, HTVR, A Technical delails of lho stations has b€sn enclosedforkind r€f€renc€. Alllhe nec€ssary fiat€nals
14
has been provisioned in this estimale Hence lhis estimate be kindly b€ sanctioned at lhe eaniest

Asslstant Executte Engineer,El,

Unt Attibele Sub (
BAI{GAIJORI ELECTRICITY ST'PPLY COMPANY LIMITED
to e.n
ia build
1l1o.71

STATION DETAILS

1) STATION 6611lKV Dommasandra

2) CAPACITY 2X20]|,.flrA

3)PEAK LOAD :- 18.6MW

4) BANK NTIMBER BANK I

5) PEAK LOAD 9.7MW

6) FEEDER F-1

7) PEAK LOAD 90A

8) H.T. U.G. CABLE 3X400sq mm XLPE Feeder

9) CONDUCTOR Coyote

l0 ) HTVR Affter 4.7 o/o

Asst. Asst. Executive Engineer (Ele)

apura BESCOM,Attibele Sub DMsion
Attibele Sub Division

A:: :r /f f"i

./-..r,r1. _,, iutr I ii, r::!, IL - _::,J

N
tl
IHq$qsd" u r,4
@
zo
q x<
-l t-
v o
t
f-
X
D
m
X
4 * m
t-
? X 3 x
T' = m
o X x C)a
o I n
I
HJ
B (l\_
H
q -l
(/|
$FBHgs$d : cT'
H T'
r-
E xxxxxxxx ()
o
't
=
I [Link]
z

=
$l:aisaaa d

6
I Eisi3!gg3!s
 {
v\
lS* I q,
{ F;q$q$4" ! .4 zo
\ x<
t-
Y o
T'
r X X
an
f m
? x F
3 x F
E BiBsiNB;
oai@o6ooo H<.- t-
m
x x c.t/.
o
tl I
iIr
f;
I
HI
Cl\
H
E I
l"l
to\l t3!adpai
f,r338:rit6
a
o
c
E] r-
xxxxxxxx o
o
o
!
=
biDbbbiiiDiu z
t-
H
R
tl=r
-ll
ESHiii:tQ-J m\
v
PAAirhtsgeg

I"t

(
t1

fl
:il
;;
 =g
2 @ F f € -.t z
z -{ 3
q.
I o t. c z tc ao
i* u -E 6"
z tr
Dq
ts f a6 zP q,
o
{ci a
<:
za P 3t
QA !q) F
9 trI. *
=
a 6 a F a
P3 t, _sl
€-d N tr,
5. !r !! 6'
l-r 89
2 o o !ax ttJ
z .l.E
s Sr' FJ
N ""s
6J
;:*
E-:3 T
x 6-iii F d,
o o iQ 'tl
F\
aN!6' o q I
= o
x s a.<
92
s.q,,
q '-r !P I
iFF 3 =1 J{9 = \1 o qt
qii >* ! --'
r-q =
u,
o o
I g..;\
F:B E 8L
E U
=
2 i89
FE € o zl< U
E
9o E i g F &
gF.S !)
3
5 € 95
F
6
= =
5'
6
o =c
Eg =
F:
v6t
=
€ ii' ,^,-
6 {l ttj
t{
PE.F
!\
T
El'
Bd F=
 ldbii
oF :3* s[:9il9
66! S+o @ @

o;se3 ri
rElr
qRE
f
6':.d ^!
gFg lfa
5AP iifr
s,9=' t{ s gE
5 RiI
;,+ 'Nit o5 X F3
-
o6- =5
{-d
iE
K6
P
3 c
!
66 a s
6d
6d
p:
qq
L'; 3

P 9'2
"=o
Pdo s9 s
=.E
do asd t 6';
3 r6 3 3 3

"eq 4' =

B.r
!,6 3
39'
b) N
..J
N .{ N
*r s
3
€

66 Zo
E3. [Link]
 - P-nod ( +o:- G'e Yr\ \oF

r.l
:. I

\a J.&
I d
:
t-
i G
*-€ \ L
E_
\+ 9. &

.
-s<)
-\^ E f I
..--:- Y z
i m

s.>sl &.
a
a
a
m
t-
'n
IE
t>
m lz
\ F xm lo
k*
l= ID
IF
ts =
\$ 3-z
Irn
Itr
\ 9> Iln
t..l
F l-l
s '*z t-
$ ao l<
\ t2
ztO rx -
t<
{
4 -o
T 3 z t<
L l!
v" f -{ i>
lz
R l<
c = t5
(..r D z IP
: €
lo
xa
w
d
ls
/I11
i o
(i?-
6 i.o ::i Y
att
- b
.3 ;il f.l qg
iF

[Link]*\ '7.-"1'
"i