TRIPURA STATE ELECTRICITY CORPORATION LIMITED A Govt of ... JRN... · Supply & Laying of 100mm dia...

Circle -Electrical Circle-ll

SlNoRate in Rs

in digidRate in Rs in word

Amt in Rs

Rate in Rs in digid

Rate in Rs in word

Amt in Rs

1

Detailed survey of the proposed underground cable route by taking a suitable number of trial pits along the route including submission of layout drawing of surveyed route with respect to landmark and showing and highlight all major parameters clearence with respect parameter installation of power lines bridges pipe lines telicom lines gas lines and other obstracles likly to be faced etc (Both over ground amp under ground during excution as necessary)

Km 07 helliphelliphellip helliphelliphellip helliphelliphellip

Supply of 11 KV 3 phase 3 core 50 sqmm 63511KV XLPE insulated conductor amp TSECL

TRIPURA STATE ELECTRICITY CORPORATION LIMITEDA Govt of Tripura Enterprise)

Division Electrical Division Jirania

BIDDING SCHEDULEName of work-Extension of 11KV UG line inc construction of 2x100 KVA Sub-Station and phase extension for outdoor fittings for Boys and Girls Hostel in campus of Collage of Veterinary Science and AH RK Nagar under Bodhjungnagar Electrical Sub-Division

Description of items

Unit Qty

Supply Erection

2 insulation screened Aluminium power cable conductor as per IS 7098II1985 and latest amendments

Km 083TSECL

SUPPLYhelliphelliphellip helliphellip helliphelliphelliphelliphellip helliphelliphelliphelliphellip helliphelliphelliphellip

3

Laying amp comissioning of 3 phase 3 core 11KV XLPE insulated power cable in

trenchs depth of 1100mm amp width of 500mm inc i)formation of trench by excavation of

soil ii)spreading of sand in two layers each of 150 mm thick one on trench bed amp the

other over the cable laid iii) Laying of consolidated plain brick solling ic supplying over

2nd layer of spreaded sand iv)Refilling and ramming of excavated soil over the flat brick

solling work upto ground lavel for XLPE cable of size 50 sqmm

Km 083TSECL

SUPPLYhelliphelliphellip helliphellip

4Supply of 1100 Volts three amp half (35) core Aluminium conductor XLPE insulated amp

PVC sheathed Armoured (A2XFY) cable 120 Sqmm conforming to IS7098 (Pt-1)Mt 200 helliphelliphelliphelliphellip helliphelliphelliphelliphellip helliphelliphelliphelliphellip

5

Laying Erection amp comissioning of 1100Volts 3amp 12 Aluminium conductor XLPE

insulated amp PVC Sheathed Armoured (A2XFY) cables 120 Sqmm conforming to

IS7098 (Pt-1) inc exacavation of earth upto a depth of 1 Mtr and width of trench 040

Mtr Protection of cable using first class flat brick 3 inch single layer filling of trench with

local sand upto a thicness of 03 mtr in two layers refilling available excaveted earth in

trenches etc as per direction of Engineer-in-Charge

Mt 200 helliphelliphelliphelliphellip helliphelliphelliphelliphellip helliphelliphelliphelliphellip

6Supply and joints of out door type heat shrinke jointing Kit for XLPE insulated cable of grade 63511 KV (E)3 Ph3 core 50 sqmm cable

Nos 4

7Supply and joints of straight through type heat shrinke joining Kit for XLPE insulated cable of grade 63511 KV (E)3 Ph3 core 50 sqmm cable

Nos 1

8Supply amp Laying of 100mm dia GI pipe for vertical fittings with two pole structure SS amp roaddrain crossing at crossing of water supply point Teliphone line etcfor UG Cable as reqd(Make TATA JINDAL BANSAL)

Mt 36

SlNoRate in Rs


Amt in Rs

Rate in Rs in digid

Rate in Rs in word

Amt in Rs


Unit Qty

Supply Erection

9

T- Shaped pillar for cable line ID marking with caption 11KV UG CABLE ROUTE made of pre-cast RCCSize of pillar 3f x 033ft x 033ft and T section 1ft x 033ft x 033ft by excavating earth inc painting of engraded caption in black colour on yellow background as per technical requirment

Nos 10

10Erection of different size of PCC pole ST pole direct in earth inc excavation refilling

ramming etc as requiredThe pole should be burried 16th of their length

a90mt long Steel Pole

Nos 4TSECL

SUPPLYhelliphellip helliphellip

b80mt long PCC Pole

Nos 20TSECL


11

Erection of painted stay set complete direct in earth with 16 mm dia 18 mtr long painted

stay rod anchor plate of size 300x300x 8 mm thick turn buckle of length 356 mm with

300 mm long threaded adjustable 16 mm dia MS rod and thimble

Set 18TSECL


Supply amp fitting fixing of 28 mt long Substation cross arms of size 100x50x50x6mm TSECL

helliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphellip

12

MS Channel (6 Nos)

Nos 6TSECL


13

Supply amp fitting fixing of 08 mt long cross arms of size 100x50x50x6mm MS Channel

(4 Nos)

Nos 4TSECL


14

Supply amp fitting fixing of 28 mt long Substation cross arms for GODO of size

75x40x40x6mm MS Channel (8 Nos)

Nos 8TSECL


15

Supply amp fitting fixing of 28 mt long Substation cross arms for GOS handle of size

65x65x6mm MS Angle (2 Nos)

Nos 2TSECL


16

Supply amp fitting fixing of 055 mt long cross arm made up of 65x650x6mm MS Angle

(8 Nos)

Nos 8TSECL


17 Fabrication of Cross arms as per specification

aMS Channel 100x50x50x6mm75x40x40x6mm

Kg 343TSECL


bMS angle 65x65x6mm 50x50x6mm

Kg 58TSECL

SUPPLYhelliphelliphelliphelliphelliphellip helliphellip

18

Supply erection amp commissioning (including anchoring with pole by strain scrue and clamp etcas necessary as per engineering requirment) 3Ph 50Hzoutdoor type 110433KV distribution transformer complete with all necessary assessories inc necessary connection



necessary connection

SlNoRate in Rs


Amt in Rs

Rate in Rs in digid

Rate in Rs in word

Amt in Rs


Unit Qty

Supply Erection

a

100 KVA Transformer

Nos 2TSECL


19

Supply erection of Triple pole (3Ph12KV) 200 Amps manually gang operated air break

switch including necessary connection as per TS

Set 3TSECL


20

Supply amp erection of Triple pole (3Ph12KV) 200 Amps drop out fuse unit suitable for

11KV 50Hz AC system operation for air break switch including necessary connection

as per TS

Set 2TSECL


21

Supply amp erection of 9KV 5KA single pole metal oxide gapless surge type LA suitable

for nominal system Voltage of 11 KV inc necessary connection as per TS

Nos 6TSECL


22

Supply and erection of earthing set by 25Mt long GI pipe (ISI marked) of 40 mm diameter with holes inc a pair of clamps of 50x6mm MS flat amp 12 mm dia galvanized nuts amp bolts long with alternate layers of salt amp charcoal with supply of GI pipe as per

Set 8nuts amp bolts long with alternate layers of salt amp charcoal with supply of GI pipe as per REC specification amp design

23

Supply and erection of C type bracket for LT 3 wire ( excluding the cost of back clamp

Nuts amp Bolts)

Nos 4TSECL

SUPPLYhelliphelliphellip helliphelliphellip

24

Supply Laying and stringing of conductor 61259sqmm ACSR weasel inc laying

hoisting binding etc complete as reqd

Km 21TSECL


25

Supply Laying and stringing of 8SWG dia GI Wire inc laying hoisting binding etc

complete as reqd

Km 09TSECL


26

Supply and erection of LT shackle insulator of size 75mm x 90mm with straps Nuts amp

Bolts on poles excluding the cost of straps Nuts and Bolts

Nos 52TSECL


27Fabricated clamps made by 50x6mm MS flate as per design requirment of TSECL

aBracket Clamp

Nos 38 helliphelliphelliphellip helliphelliphelliphellip helliphelliphelliphellip

bStay Clamp

pair 36 helliphelliphelliphellip helliphelliphelliphellip helliphelliphelliphellip

28

Fitting fixing of LT Cut Outs (set of 3 Nos) on wooden plank (Preferably karai wood) of

size 24x10x15 and cable connections with termination by Lugs Thimble complete Set 4 helliphelliphelliphellip helliphelliphelliphellip helliphelliphelliphellip


inc supply of wooden plank screwes amp MS clamps excluding the cost of Thimble

SlNoRate in Rs


Amt in Rs

Rate in Rs in digid

Rate in Rs in word

Amt in Rs


Unit Qty

Supply Erection

29

Supply of 19 mm dia polythine pipe for drawing GI wire throw it for earthing connection

Mt 20 helliphelliphelliphellip helliphelliphelliphelliphellip helliphelliphelliphelliphellip

Signature of bidderDy General Manager

Jirania Electrical Division

Rounded of Rs (Rupees only)

Sub Total

( Supply + Erection) total Rs

RUB amp LI(

Sr ManagerBodhjungnagar Electrical Sub-DivisionTSECL
ManagerBodhjungnagar Electrical Sub-DivisionTSECL
Sr ManagerBodhjungnagar Elecrical Sub-DivisionTSECL
Sr ManagerBodhjungnagar Elecical Sub-DivisionTSECL

Work Estimate for Line

(AS Deb Barma)Sr ManagerBodhjungnagar Electrical Sub-DivisionTSECL

BID SCH

TRIPURA STATE ELECTRICITY CORPORATION LIMITED

A Govt of Tripura Enterprise)

Circle -Electrical Circle-ll Division Electrical Division Jirania

BIDDING SCHEDULE

Name of work-Extension of 11KV UG line inc construction of 2x100 KVA Sub-Station and phase extension for outdoor fittings for Boys and Girls Hostel in campus of Collage of Veterinary Science and AH RK Nagar under Bodhjungnagar Electrical Sub-Division

SlNo Description of items Unit Qty Supply Erection

Rate in Rs in digid Rate in Rs in word Amt in Rs Rate in Rs in digid Rate in Rs in word Amt in Rs

1 Detailed survey of the proposed underground cable route by taking a suitable number of trial pits along the route including submission of layout drawing of surveyed route with respect to landmark and showing and highlight all major parameters clearence with respect parameter installation of power lines bridges pipe lines telicom lines gas lines and other obstracles likly to be faced etc (Both over ground amp under ground during excution as necessary) Km 07 helliphelliphellip helliphelliphellip helliphelliphellip

2 Supply of 11 KV 3 phase 3 core 50 sqmm 63511KV XLPE insulated conductor amp insulation screened Aluminium power cable conductor as per IS 7098II1985 and latest amendments Km 083 TSECL SUPPLY helliphelliphellip helliphellip helliphelliphelliphelliphellip helliphelliphelliphelliphellip helliphelliphelliphellip

3 Laying amp comissioning of 3 phase 3 core 11KV XLPE insulated power cable in trenchs depth of 1100mm amp width of 500mm inc i)formation of trench by excavation of soil ii)spreading of sand in two layers each of 150 mm thick one on trench bed amp the other over the cable laid iii) Laying of consolidated plain brick solling ic supplying over 2nd layer of spreaded sand iv)Refilling and ramming of excavated soil over the flat brick solling work upto ground lavel for XLPE cable of size 50 sqmm Km 083 TSECL SUPPLY helliphelliphellip helliphellip

4 Supply of 1100 Volts three amp half (35) core Aluminium conductor XLPE insulated amp PVC sheathed Armoured (A2XFY) cable 120 Sqmm conforming to IS7098 (Pt-1) Mt 200 helliphelliphelliphelliphellip helliphelliphelliphelliphellip helliphelliphelliphelliphellip

5 Laying Erection amp comissioning of 1100Volts 3amp 12 Aluminium conductor XLPE insulated amp PVC Sheathed Armoured (A2XFY) cables 120 Sqmm conforming to IS7098 (Pt-1) inc exacavation of earth upto a depth of 1 Mtr and width of trench 040 Mtr Protection of cable using first class flat brick 3 inch single layer filling of trench with local sand upto a thicness of 03 mtr in two layers refilling available excaveted earth in trenches etc as per direction of Engineer-in-Charge Mt 200 helliphelliphelliphelliphellip helliphelliphelliphelliphellip helliphelliphelliphelliphellip

6 Supply and joints of out door type heat shrinke jointing Kit for XLPE insulated cable of grade 63511 KV (E)3 Ph3 core 50 sqmm cable Nos 4

7 Supply and joints of straight through type heat shrinke joining Kit for XLPE insulated cable of grade 63511 KV (E)3 Ph3 core 50 sqmm cable Nos 1

8 Supply amp Laying of 100mm dia GI pipe for vertical fittings with two pole structure SS amp roaddrain crossing at crossing of water supply point Teliphone line etcfor UG Cable as reqd(Make TATA JINDAL BANSAL) Mt 36

9 T- Shaped pillar for cable line ID marking with caption 11KV UG CABLE ROUTE made of pre-cast RCCSize of pillar 3f x 033ft x 033ft and T section 1ft x 033ft x 033ft by excavating earth inc painting of engraded caption in black colour on yellow background as per technical requirment Nos 10

10 Erection of different size of PCC pole ST pole direct in earth inc excavation refilling ramming etc as requiredThe pole should be burried 16th of their length helliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphellip

a 90mt long Steel Pole Nos 4 TSECL SUPPLY helliphellip helliphellip

b 80mt long PCC Pole Nos 20 TSECL SUPPLY helliphellip helliphellip

11 Erection of painted stay set complete direct in earth with 16 mm dia 18 mtr long painted stay rod anchor plate of size 300x300x 8 mm thick turn buckle of length 356 mm with 300 mm long threaded adjustable 16 mm dia MS rod and thimble Set 18 TSECL SUPPLY helliphellip helliphellip

12 Supply amp fitting fixing of 28 mt long Substation cross arms of size 100x50x50x6mm MS Channel (6 Nos) Nos 6 TSECL SUPPLY helliphellip helliphellip

13 Supply amp fitting fixing of 08 mt long cross arms of size 100x50x50x6mm MS Channel (4 Nos) Nos 4 TSECL SUPPLY helliphellip helliphellip

14 Supply amp fitting fixing of 28 mt long Substation cross arms for GODO of size 75x40x40x6mm MS Channel (8 Nos) Nos 8 TSECL SUPPLY helliphellip helliphellip

15 Supply amp fitting fixing of 28 mt long Substation cross arms for GOS handle of size 65x65x6mm MS Angle (2 Nos) Nos 2 TSECL SUPPLY helliphellip helliphellip

16 Supply amp fitting fixing of 055 mt long cross arm made up of 65x650x6mm MS Angle (8 Nos) Nos 8 TSECL SUPPLY helliphellip helliphellip

17 Fabrication of Cross arms as per specification helliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphellip

a MS Channel 100x50x50x6mm75x40x40x6mm Kg 34344 TSECL SUPPLY helliphellip helliphellip

b MS angle 65x65x6mm 50x50x6mm Kg 58 TSECL SUPPLY helliphelliphelliphelliphelliphellip helliphellip

18 Supply erection amp commissioning (including anchoring with pole by strain scrue and clamp etcas necessary as per engineering requirment) 3Ph 50Hzoutdoor type 110433KV distribution transformer complete with all necessary assessories inc necessary connection helliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphellip

a 100 KVA Transformer Nos 2 TSECL SUPPLY helliphelliphelliphelliphelliphellip helliphellip

19 Supply erection of Triple pole (3Ph12KV) 200 Amps manually gang operated air break switch including necessary connection as per TS Set 3 TSECL SUPPLY helliphelliphelliphelliphelliphellip helliphellip

20 Supply amp erection of Triple pole (3Ph12KV) 200 Amps drop out fuse unit suitable for 11KV 50Hz AC system operation for air break switch including necessary connection as per TS Set 2 TSECL SUPPLY helliphelliphelliphelliphelliphellip helliphellip

21 Supply amp erection of 9KV 5KA single pole metal oxide gapless surge type LA suitable for nominal system Voltage of 11 KV inc necessary connection as per TS Nos 6 TSECL SUPPLY helliphelliphelliphelliphelliphellip helliphellip

22 Supply and erection of earthing set by 25Mt long GI pipe (ISI marked) of 40 mm diameter with holes inc a pair of clamps of 50x6mm MS flat amp 12 mm dia galvanized nuts amp bolts long with alternate layers of salt amp charcoal with supply of GI pipe as per REC specification amp design Set 8

23 Supply and erection of C type bracket for LT 3 wire ( excluding the cost of back clamp Nuts amp Bolts) Nos 4 TSECL SUPPLY helliphelliphellip helliphelliphellip

24 Supply Laying and stringing of conductor 61259sqmm ACSR weasel inc laying hoisting binding etc complete as reqd Km 21 TSECL SUPPLY helliphelliphellip helliphelliphellip

25 Supply Laying and stringing of 8SWG dia GI Wire inc laying hoisting binding etc complete as reqd Km 09 TSECL SUPPLY helliphelliphellip helliphelliphellip

26 Supply and erection of LT shackle insulator of size 75mm x 90mm with straps Nuts amp Bolts on poles excluding the cost of straps Nuts and Bolts Nos 52 TSECL SUPPLY helliphelliphellip helliphelliphellip

27 Fabricated clamps made by 50x6mm MS flate as per design requirment of TSECL helliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphelliphellip

a Bracket Clamp Nos 38 helliphelliphelliphellip helliphelliphelliphellip helliphelliphelliphellip

b Stay Clamp pair 36 helliphelliphelliphellip helliphelliphelliphellip helliphelliphelliphellip

28 Fitting fixing of LT Cut Outs (set of 3 Nos) on wooden plank (Preferably karai wood) of size 24x10x15 and cable connections with termination by Lugs Thimble complete inc supply of wooden plank screwes amp MS clamps excluding the cost of Thimble Set 4 helliphelliphelliphellip helliphelliphelliphellip helliphelliphelliphellip

29 Supply of 19 mm dia polythine pipe for drawing GI wire throw it for earthing connection Mt 20 helliphelliphelliphellip helliphelliphelliphelliphellip helliphelliphelliphelliphellip

Sub Total


Rounded of Rs

(Rupees only)

Signature of bidder

Dy General Manager


WORK ESTIMATE

Extension of HT Line amp Construction of 63 KVA Substation for Providing of Service connection DTW scheme at kalitilla under Jirania RD Block under West Noabadi GP under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH WR SUBDIVISION JIRINA

A] COST OF MATERIALS FOR INSTALLATION OF ONE 63 KVA 110433KV DT WITH METERING CONNECTIONS- Chargeable to - DEPOSIT WORK WITH TIDC

B] COST OF MATERIALS FOR 11KV LINE EXTENSION

SlNO Description of work Qty Unit RateUnit Amount

1 9Mtr PCC Pole ( DP=10 nos SP= 15 Nos) 35 Nos 1015422 3553977

2 9mtr Long PCC Pole 25 Nos 2650 66250

3 Stay Set Complete 25 Sets 47025 1175625 29390625

4 Stay Insulator(11KV) 125 Nos 1092 1365 34125

5 Stay Wire (725mm) 24 Kgs 451 10824

6 MS Channel(75x40x40x6mm4) 116 Kgs 3352 388832

a) Double Pole X-Arm(22Mtr) 3 Nos

b) Single Pole Top X-Arm(03Mtr) 6 Nos

c) Single Pole Bottom X-Arm(12Mtr) 6 Nos

7 MS Angle(65x65x6mm3) 96 Kgs 321 30816

a) Double Pole Guard X-Arm (25Mtr) 3 Nos

b) SinglePole Guard X-Arm (15Mtr) 6 Nos

8 Weasel ACSR (61259mm) 12 Km 2061233 24734796 6183699

9 8 SWG GI Wire 80 Kgs 391 3128 782

10 11KV 45KN Disc Insulator 18 Nos 49487 890766 2226915

11 Single U Bolt type Disc Fittings 18 Nos 19352 348336

12 11KV Pin Insulator 27 Nos 991 26757 668925

13 GI Pin for 11KV Pin Insulator 27 Nos 561 15147

14 MS Nuts and Bolts of Assorted Size 20 Kgs 407 814

15 Stay Clamp by (50x6mm2) MS Flat 6 Pairs 495 297

16 Bracket Clamp by (50x6mm2) MS Flat 40 Nos 27 1080

17 Barbed Wire 22 Kgs 429 9438 23595

24 AddMetering Arrangement with Kiosk 1 Nos 50000 50000

18 30Mtr long 40mm dia GI Pipe Earthing 2 Nos 1605 3210

TOTAL 543610286 1359025715

say 163391

(One Lac sixty three thousand three hundred and ninety one only)

ABSTRACT OF COST 0

A Cost of Materials 163391 0

B Storage Charge 2 on A 326782

C Total (A + B) 16665882 0

D Erection Charge 15 on C 24998823

E Total (C + D) 191657643 0

F Transportation Charge 5 on C 8332941

G Supervision Charge and Establishment Charge 15 on E 2874864645

H Total (E + F + G) 2287392305

I Contingency Charge 3 on H 6862176914 0

GRAND TOTAL 2356014074

Say Rs 235601 0

(Rupees two Lacs thirty five thousand six hundred and one)Only

0

0

0

0

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 200 KVA Substation for Providing of Service connection at Central effulent Effulent Treatment Plant ( CETP) Bodhjungnagar under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK with TIDC

A] COST OF MATERIALS


1 200 KVA 110433KV Distribution Transformer 1 Nos 22574688 22574688


3 Stay Set Complete 5 Sets 58082 29041

4 Stay Insulator(11KV) 5 Nos 20 100

5 Stay Wire (725mm) 20 Kgs 5707 11414


a) Substation Line Bracket(28Mtr) 1 Nos

b) Transformer Base Bracket(28Mtr) 2 Nos

c) Transformer Base Support Bracket(08Mtr) 2 Nos


a) 11KV GOS Base Bracket(28Mtr) 2 Nos

b) 11KV GOS Base Support Bracket(08Mtr) 2 Nos

c) 11KV DOF Bracket(28Mtr) 2 Nos

d) 11KV GOS Handle Support Bracket(28Mtr) 1 Nos

e) Single Pole Top X-Arm(03Mtr) 3 Nos

f) Single Pole Bottom X-Arm(13Mtr) 3 Nos

e) 11 Kv DP Top Bkt ( 22 Mtr) 2 Nos

f) 11KV DP bottom Bracket(25Mtr) 2 Nos

8 MS Angle(65x65x6mm3) 84 Kgs 3927 329868

b) Double Pole Guard X-Arm for Substation(3Mtr) 1 No

c) 11KV LA Bracket(28Mtr) 1 No

d) SinglePole Guard X-Arm (15Mtr) 2 No

d) Double Pole Guard X-Arm (28Mtr) 2 No

9 Weasel ACSR (61259mm) 15 Km 2347653 35214795

10 8 SWG GI Wire 48 Kgs 4934 236832

11 11KV Disc Insulator 18 Nos 201 3618

12 11KV Disc Fittings 18 Nos 28769 517842

13 11KV Pin Insulator 24 Nos 4668 112032


15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107





22 120sqmm PVC insulated Al Conductor 70 Mtr 10495 73465

23 300Amps Cutout 6 Nos 5225 3135

24 120sqmm Lugs 24 Nos 1913 45912

25 Transformer Base 1 Job 89500 89500

26 Kiosk Box 1 Job 49500 49500

27 Danger plate 12 Nos 50 600

TOTAL 492300635

say 492300635

ABSTRACT OF COST

A Cost of Materials 492300635

C Storage Charge 2 on A 98460127

D Total (A + B) 5021466477

E Erection Charge 15 on D 7532199716

F Total (C + D) 5774686449

G Transportation Charge 5 on D 2510733239

H Supervision Charge and Establishment Charge 5 on F 2887343224

H Total ( F + G+H ) 6314494095

I Contingency Charge 3 on H 1894348228

j Addhoc 10 on H 6314494095


Say Rs 713538

(Rupees seven Lac thirteen thousand five hundred thirty eight )Only

WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of 63 KVA Substation for Providing of Service connection to Airtel Tower Amtali under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH AIRTEL

A] COST OF MATERIALS FOR INSTALLATION OF ONE 63 KVA 110433KV DT WITH METERING CONNECTIONS-




2 8Mtr PCC Pole 8 Nos 4325 34600



5 Stay Wire (725mm) 75 Kgs 5707 428025












g) Double Pole Top X-Arm( 22 Mtr) 4 Nos

h) Double Pole Bottom X-Arm(25 Mtr) 4 Nos

8 MS Angle(65x65x6mm3) 97 Kgs 3927 380919

a) Double pole Gurd Bkt( 25 Mtr) 4 No




9 Weasel ACSR (61259mm) 6 Km 2347653 14085918

10 8 SWG GI Wire 90 Kgs 4934 44406





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107





22 35 sqmm PVC insulated Al Conductor 200 Mtr 10495 20990

23 200Amps Cutout 12 Nos 14425 1731

24 11 Kv Danger Plate 12 Nos 55 660

25 120sqmm Lugs 24 Nos 19129 459096

26 Substation fancing 1 Job 14500 14500

27 Kiosk Box 1 Job 49500 49500

28 Barbed Wire 20 Kgs 50 1000

TOTAL 46403016

say 464030

ABSTRACT OF COST



C Total (A + B) 4733106


E Total (C + D) 54430719



H Total (E + F + G) 5951880795

i Over head charge 10 above ( adhoc increase) 5951880795



Say 672563

(Rupees Six Lac seventy two thousand five hundred sixty three)Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 25 KVA Substation for Providing of Service connection to NIELIT AGARTALA CENTRE for the smooth construction activities of the campus under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH NIELIT AGARTALA CENTRE








5 Stay Wire (725mm) 25 Kgs 5707 142675














8 MS Angle(65x65x6mm3) 97 Kgs 3927 380919





9 Weasel ACSR (61259mm) 12 Km 2347653 28171836

10 8 SWG GI Wire 40 Kgs 4934 19736





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 12 Nos 14425 1731


25 120sqmm Lugs 24 Nos 19129 459096


TOTAL 203944176

say 203944

ABSTRACT OF COST



C Total (A + B) 20802288


E Total (C + D) 239226312



H Total (E + F + G) 2615887716




Say 295595

(Rupees Two Lac Ninety five thousand five hundred ninety five )Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 63 KVA Substation for Providing of Service connection to STATE BANK OF INDIA RK Nagar Industrial branch under Bodhjungnagar Electrical Sub-Division








5 Stay Wire (725mm) 20 Kgs 5707 11414














8 MS Angle(65x65x6mm3) 84 Kgs 3927 329868





9 Weasel ACSR (61259mm) 15 Km 2347653 35214795

10 8 SWG GI Wire 48 Kgs 4934 236832





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135

24 120sqmm Lugs 24 Nos 1913 45912

25 Transformer Fancing 1 Job 15000 15000


TOTAL 210702755

say 210702755

ABSTRACT OF COST



D Total (A + B) 2149168101


F Total (C + D) 2471543316



H Total ( F + G+H ) 2702578887


j Addhoc 10 on H 2702578887


Say Rs 305391

(Rupees three Lac five thousand three hundred ninety one )Only

WORK ESTIMATE

Name of work -

Masintance of Damage HT LT Line for restoration of power supply under Bodhjungnagar Electrical Sub-Division Due to gale Damage occurred on 17-03-2013 During the year 2013-2014

Chargeable to - Revenue Expenditure







5 Stay Wire (725mm) 20 Kgs 5707 11414


a) Single Pole Top X-Arm(03Mtr) 6 Nos

b) Single Pole Bottom X-Arm(13Mtr) 6 Nos

c) 11 Kv DP Top Bkt ( 22 Mtr) 5 Nos

d) 11KV DP bottom Bracket(25Mtr) 5 Nos

7 MS Angle(65x65x6mm3) 157 Kgs 3927 616539

a) SinglePole Guard X-Arm (15Mtr) 6 No

b) Double Pole Guard X-Arm (28Mtr) 5 No

c) 2 wire LT Bkt( 051 Mtr) 4 No

d) 4 wire LT Bkt( 11 Mtr) 2 No

8 Weasel ACSR (61259mm) 14 Km 2347653 32867142

9 8 SWG GI Wire 30 Kgs 4934 14802








17 Shackle insulator 14 Nos 10495 14693

TOTAL 98654352

say 98654352

ABSTRACT OF COST



D Total (A + B) 10062708


F Total (C + D) 115721142



H Total ( F + G+H ) 120752496


j Addhoc 0 on H 0


Say 124375

(Rupees one lac twenty four thousand three hundred seventy five )Only

WORK ESTIMATE

Name of work -

Masintance of Damage HT LT Line for restoration of power supply under Bodhjungnagar Electrical Sub-Division Due to gale Damage occurred on 16-04-2013 amp 17-04-2013 During the year 2013-2014




1 11 Mtr ST Pole 3 Nos 1358265 4074795





5 Stay Wire (725mm) 25 Kgs 5707 142675






7 MS Angle(65x65x6mm3) 207 Kgs 3927 812889





8 Weasel ACSR (61259mm) 48 Km 2347653 112687344

9 8 SWG GI Wire 30 Kgs 4934 14802









TOTAL 230706294

say 230706294

ABSTRACT OF COST



D Total (A + B) 23532012


F Total (C + D) 270618138



H Total ( F + G+H ) 282384144


j Addhoc 0 on H 0


Say 290856

(Rupees two Lac ninety thousand eight hundred amp fiftysix )Only

WORK ESTIMATE

Name of work -

Masintance of Damage HT LT Line for restoration of power supply under Bodhjungnagar Electrical Sub-Division Due to gale Damage occurred on03-05-2013 05-05-2013 06-05-2013 12-05-2013 amp 16-05-2013 During the year 2013-2014




1 11 Mtr ST Pole 3 Nos 1358265 4074795





5 Stay Wire (725mm) 10 Kgs 5707 5707






7 MS Angle(65x65x6mm3) 207 Kgs 3927 812889





8 Weasel ACSR (61259mm) 09 Km 2347653 21128877

9 8 SWG GI Wire 22 Kgs 4934 108548









TOTAL 87545997

say 87545997

ABSTRACT OF COST



D Total (A + B) 8929692


F Total (C + D) 102691458



H Total ( F + G+H ) 107156304


j Addhoc 10 on H 0


Say 110371

B) Maintance of 3 nos Damage 25 KVA TXr Rs1200000Each Rs 3600000

Total Rs14637100

(Rupees one Lac forty six thousand three hundred amp seventy one )Only

WORK ESTIMATE

Name of work -

Reviesed estimate of Upgredation of Transformer 1x 200 KVA to 1x500KVA for Providing of new Service connection to CITY STAR AGRO INDUSTRIES Private limited at TIGC Bodhjungnagar under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with CITY STAR AGRO INDUSTRIES Private limited

A] COST OF MATERIALS FOR INSTALLATION OF ONE 500 KVA DT





4 400Amps Cutout 6 Nos 777 4662

5 Bimetalic Lugs( 300mm2) 8 Nos 23809 190472

TOTAL 5467614

say

ABSTRACT OF COST



C Total (A + B) 55769622


E Total (C + D) 641350653



H Total (E + F + G) 765438062


I Addhoc 10 on H 765438062


Say 841982

B) Dismental of 200 KVA Txr amp Cutout Rs 150000

Total (A+B ) Rs 84348200

C) Less scrap value of existing 200 KVA Txr 40 on 22574700 13544800


(Rupees Seven Lac eight thousand thirty four )Only

WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of 25 KVA Substation for Providing of Service connection to AIRTEL TOWER at DAS PARA under Bodhjungnagar Electrical Sub-Division








5 Stay Wire (725mm) 90 Kgs 5707 51363














8 MS Angle(65x65x6mm3) 213 Kgs 5473 1165749





9 Weasel ACSR (61259mm) 4 Km 2347653 9390612

10 8 SWG GI Wire 180 Kgs 4934 88812





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500


TOTAL 45877295

say 45877295

ABSTRACT OF COST



C Total (A + B) 467948409


E Total (C + D) 5381406704



H Total (E + F + G) 6422591914



Say Rs 6615269671

(Rupees six Lac sixty one thousand five hundred twenty seven )Only

WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of 25 KVA Substation for Providing of Service connection to AIRTEL TOWER at AMTALI under Bodhjungnagar Electrical Sub-Division





2 9Mtr PCC Pole ( DP=1 nos SP= 2Nos) 4 Nos 4325 17300




5 Stay Wire (725mm) 60 Kgs 5707 34242












8 MS Angle(65x65x6mm3) 157 Kgs 5473 859261

a) 11 mtr long LT Bkt 18 No




9 Weasel ACSR (61259mm) 38 Km 2347653 89210814

10 8 SWG GI Wire 80 Kgs 4934 39472





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500


29 Straps NampB(16x75) 56 pairs 6871 384776


TOTAL 358760714

say 358760714

ABSTRACT OF COST



C Total (A + B) 3659359283


E Total (C + D) 4208263175



H Total (E + F + G) 5022470616



Say Rs 5173144734

(Rupees Five Lac seventeen thousand three hundred fourteen )Only

WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of 25 KVA Substation for Providing of Service connection to AIRTEL TOWER at RAJCHANTAI under Bodhjungnagar Electrical Sub-Division








5 Stay Wire (725mm) 48 Kgs 5707 273936





7 MS Channel(75x40x40x6mm4) Kgs 5473 0









8 MS Angle(65x65x6mm3) Kgs 5473 0

a) Double Pole Guard X-Arm (28Mtr) 2 No




9 Weasel ACSR (61259mm) 27 Km 2347653 63386631

10 8 SWG GI Wire 60 Kgs 4934 29604





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500



TOTAL 301010091

say 301010091

ABSTRACT OF COST



C Total (A + B) 3070302928


E Total (C + D) 3530848367



H Total (E + F + G) 4213990769



Say Rs 4340410492

(Rupees four Lac thirtyfour thousand forty one )Only

WORK ESTIMATE

Name of work -

Extension of LT Linne for providing street light connection at Nayaniamura amp Nandanagar under AGMC ward no-5 under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with AGMC






4 Stay Wire (725mm) 5 Kgs 8136 4068

5 Weasel ACSR (61259mm) 7 Km 2016279 14113953



11 LT shackle insulator 210 Nos 1396 29316

13 Straps with NB ( Prs) 200 Prs 4586 9172

TOTAL 16506241

say 16506241

ABSTRACT OF COST



C Total (A + B) 1683636582


E Transportation Charge 3 on C 82531205

F Total (C + D+E) 2018713274

G Supervision Charge and Establishment Charge 5 on F 1009356637

H Total ( F + G ) 2119648938

I Overhead charge 10 on H 2018713274

J Contingency Charge 3 on H 6358946814

L GRAND TOTAL 2385109734

Say Rs 238511

(Rupees three Lac seventy two thousand one hundred thirty seven )Only

WORK ESTIMATE

Name of work -

Extension of LT Linne for providing of SC mini deep tubewell at PAULPARANANDANAGAR under AMC ward no-5 under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with AMC






4 Stay Wire (725mm) 5 Kgs 5707 28535

5 Weasel ACSR (61259mm) 001 Km 2347653 2347653




13 Straps with NB ( 16x75) 4 Nos 6871 27484

TOTAL 51947753

say 51947753

ABSTRACT OF COST



C Total (A + B) 5298670806



F Total (C + D+E) 6353210192


H Total ( F + G ) 6670870701



K WCT6 on erection charge ie on D 4768803725


Say Rs 7554005879

Service connection charge Rs 1595

GRAND TOTAL Rs 755400

WORK ESTIMATE

Name of work -

Extension of LT composit Line for Providing of street light facilites in the rest part of BAMBOO PARK under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH TIDC





3 Stay Wire (725mm) 25 Kgs 8136 2034

4 11 mtr long MS Angle(50x50x6mm3) ( 44Nos) 232 Kgs 3927 911064


6 Weasel ACSR (61259mm) ( 6 wire 44 span) 135 Km 2347653 316933155

7 8 SWG GI Wire 400 Kgs 4934 19736

8 LT Straps amp Bolts 260 Nos 38 9880

9 Shackle Insulator 280 Nos 11 3080



TOTAL 37718128

say 37718128

ABSTRACT OF COST



C Total (A + B) 3847249056


E Total (C + D) 4424336414



H Total (E + F + G) 5280349329



Say 543876

(Rupees five lac Forty three thousand eight hundred seventy six )Only

WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 25 Kgs 5707 142675




7 8 SWG GI Wire 400 Kgs 4934 19736





TOTAL 37718128

say 37718128

ABSTRACT OF COST



C Total (A + B) 3847249056


E Total (C + D) 4424336414



H Total (E + F + G) 5280349329



Say 543876


WORK ESTIMATE

Name of work -

Extension of LT Linne for providing of SC to the newly constructed building of college of veterinary sciences amp AH RK nagar under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with Debashish Das






4 Stay Wire (725mm) 16 Kgs 5707 91312

5 Weasel ACSR (61259mm) 08 Km 2347653 18781224





TOTAL 39369324

say 39369324

ABSTRACT OF COST



C Total (A + B) 4015671048



F Total (C + D+E) 4814868325


H Total ( F + G ) 5055611741





Say Rs 5724907966

B) Service connection charge 1877

C) Security 900

Grand total (A+B+C) 60026

( Sixty thousand amp twenty six ) only

BILL

Name of work -

Supply Errection amp commissioning of Various capacity Sodium Vapour Lamp for lightining of 14 Goddess temple at Uttarchampura During Kharchi Puja 2013-2014


A 250 wattSodium vapour Lamp

1 Ballast 25 Nos 2450 61250

2 Lamp 25 Nos 380 9500

3 capacitor 25 Nos 288 7200

4 Indicator 25 Nos 220 5500

B 70 Watt Sodium vapour lamp 0

1 Ballast 11 Nos 1125 12375

2 Lamp 11 Nos 280 3080



C 250 watt Metal

1 Ballast 5 Nos 2450 12250

2 Lamp 5 Nos 930 4650



D Stand light 18 watt 8 Nos 140 1120

E Decorating light 10 Nos 120 1200

TOTAL 126253

Vat 135 on Rs 12625300 Rs1704400

Contractor Profit 10 on Rs 12625300 Rs1262500

Grand Total Rs 15592200

( Rupees one lac fifty five thousand nine hundred twenty two) only

Quatation

Name of work -

Supplying and fixing of streetlight of 150Watt HPSV lamp with necessary Ballast Capacitor ignatorholderlamp etc ic connection as required


1 Supplying and fixing of streetlight of 150Watt HPSV lamp with necessary Ballast Capacitor ignatorholderlamp etc ic connection as required

I Bracket 85 Nos 3350 284750

II Ballast 85 Nos 1600 136000

III Lamp 85 Nos 400 34000

2 Wiring for circuitsubmain wiring with the followingsizes PVC insulated copper conductor cable in PVC 0

I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600

4 Nuts amp Bolts 340 Nos 20 6800

5 GI pipe ( 65 mm dia) (25 M long) 2125 mtr 420 89250

^6 Labour charge 0 mtr 0 0

I Skilled labour 255 Nos 300 7650

II Unskilled labour 1275 Nos 240 3060

TOTAL 599760

Contractor profit 10 on Rs 59976000 59976 59976

Grand Total 659736

( Rupees six lac fiftynine thousand seven hundred thirty six) only

Quatation

Name of work -




I Bracket 85 Nos 3450 293250




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 644810

Contractor profit 10 on Rs 6448100 64481

Grand Total 709291

( Rupees seven lac nine thousand two hundred ninety one only

Quatation

Name of work -




I Bracket 85 Nos 4000 340000




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 676175


Grand Total 743792

( Rupees seven lac fortythree thousand seven hundred ninety two ) only

WORK ESTIMATE

Name of work -

Extension of 11 KV Dedicated Feeder line from Bodhjungnagar 132 KV Substation to CITY STAR AGRO INDUSTRIES PRIVATE LIMITED for Providing of Service connection to CITY STAR AGRO INDUSTRIES PRIVATE LIMITED at TIDC Bodhjungnagar under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH CITY STAR AGRO INDUSTRIES PRIVATE LIMITED

A] COST OF MATERIALS -


1 11 Mtrlong ST Pole 2 Nos 1358265 271653

2 120 sq mm XLPE cable 015 Km 572183 8582745







e) Top Bracket(28Mtr) 3 Nos

5 MS Angle(65x65x6mm3) 33 Kgs 5473 180609


6 Weasel ACSR (61259mm) 015 Km 2347653 35214795





11 11KV GOS 2 Set 806288 1612576

12 11KV DOF 2 Set 373613 747226

13 11KV LA 6 Nos 369 2214



16 Jointing Kit ( indoor type) 2 Nos 9000 18000

17 Jointing Kit ( outdoor type) 2 Nos 12000 24000

18 11 KV Vacum circuit Breaker control amp relay panel simplex type 400 A continous current 250 MVA rupturring capacity complete with electrical closing mechanism with internal wiring 2 overcurrent amp 1 earth fault combine relay auxilury relays 3 ammeter 1- voltmeter CT operated static trivactor meter 1 CT operated static KWH meter of CTR 1001-1A with integral earthing facility and internal arc tested for out going feeders 1 Nos 404000 404000

TOTAL 5913802595

say 5913802595

ABSTRACT OF COST



C Total (A + B) 6032078647


E Total (C + D) 6936890444



H Total (E + F + G) 8279027943



Say Rs 8527398781

(Rupees Eight Lac fifty two thousand seven hundred seventy forty )Only

WORK ESTIMATE

Name of work -

Extension of HTLT Line amp Construction of 25 KVA Substation for Providing of Service connectionin the PIG shed under under RKVY at RK Nagar catal farm under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH BDO JIRINIA




2 11 Mtr PCC Pole ( DP=1 nos SP= 2 Nos) 4 Nos 1358265 543306

2 8Mtr PCC Pole 10 Nos 3553 35530



5 Stay Wire (725mm) 50 Kgs 8137 40685












8 MS Angle(65x65x6mm3) 119 Kgs 5473 651287





9 Weasel ACSR (61259mm) 31 Km 2016279 62504649

10 8 SWG GI Wire 60 Kgs 6772 40632





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 21906 131436


25 120sqmm Lugs 24 Nos 162 3888





TOTAL 304414759

say 304414759

ABSTRACT OF COST



C Total (A + B) 3105030542


E Total (C + D) 3570785123



H Total (E + F + G) 4261654419



Say Rs 4389504051

(Rupees four Lac thirty eight thousand nine hundred fifty )Only

WORK ESTIMATE

Name of work -

Extension of HTLT Line amp Construction of 500 KVA Substation for Providing of Service connection to Ms Sova enterprise RK Nagar under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH Ratan debnath



1 500 KVA 110433KV Distribution Transformer 1 Nos 469300 469300 0

2 9 Mtr PCC Pole 6 Nos 4325 25950



5 Stay Wire (725mm) 50 Kgs 8137 40685








g DP Pole Guard X-Arm(22 Mtr) 1 Nos

8 MS Angle(65x65x6mm3) 66 Kgs 5473 361218

a) Single Pole Bottom X-Arm(15Mtr) 2 Nos

b) DP Pole Top X-Arm(25 Mtr) 1 Nos

c) Double Pole Guard X-Arm for Substation(3Mtr) 1 No

d) 11KV LA Bracket(28Mtr) 1 No

9 Weasel ACSR (61259mm) 15 Km 2016279 30244185

10 8 SWG GI Wire 50 Kgs 6772 3386





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135


25 240 sqmm Lugs 24 Nos 215 5160

26 Kiosk Box 1 Job 49500 49500

TOTAL 671383525

say 671383525

ABSTRACT OF COST



C Total (A + B) 6848111955


E Total (C + D) 7875328748



H Total (E + F + G) 9399033658




Say Rs 1062091

(Rupees ten Lac sixty two thousand ninety one )Only

WORK ESTIMATE

Name of work -






2 9 Mtr PCC Pole 5 Nos 4325 21625



5 Stay Wire (725mm) 15 Kgs 8137 122055










8 MS Angle(65x65x6mm3) 66 Kgs 5473 361218





9 Weasel ACSR (61259mm) 08 Km 2016279 16130232

10 8 SWG GI Wire 35 Kgs 6772 23702





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 3 Nos 5225 15675


25 240 sqmm Lugs 12 Nos 215 2580

26 Kiosk Box 1 Job 49500 49500

TOTAL 616537572

say 616537572

ABSTRACT OF COST



C Total (A + B) 6288683234


E Total (C + D) 723198572



H Total (E + F + G) 8631217739


j Contingency Charge 3 on H 2589365322


Say Rs 8890154271


WORK ESTIMATE

Name of work - Extension of LT line for providing Street light connerction at DUKLI INDUSTRIAL GROWTH CENTRE ( TIDC)




1 9 Mtr PCC Pole 4 Nos 4325 17300

2 8Mtr PCC Pole 20 Nos 3553 71060



5 Stay Wire (725mm) 70 Kgs 70 4900

6 2 mtr long MS Angle(50x50x6mm3) ( 6Nos fo C Bkt) 72 Kgs 70 5040



9 8 SWG GI Wire 80 Kgs 75 6000








I Bracket 50 Nos 4000 200000




I 2x25 Sqmm 210 mtr 24 5040

II 2x40 Sqmm 210 mtr 34 7140

18 MS clamp 200 Nos 80 16000


20 Labour charge 0 mtr 0 0






TOTAL 62557759

say 62557759

ABSTRACT OF COST



C Total (A + B) 6380891418


E Total (C + D) 7338025131



H Total (E + F + G) 8757773471



Say 902051

( Rupees nine lac two thousand amp fifty one ) only

WORK ESTIMATE

Name of work -




I Bracket 50 Nos 4000 200000




I 2x25 Sqmm 210 mtr 24 5040

II 2x40 Sqmm 210 mtr 34 7140

3 MS clamp 200 Nos 80 16000






TOTAL 391680

ABSTRACT OF COST



C Total (A + B) 3995136


E Total (C + D) 45944064



H Total (E + F + G) 548332416



Say 551084

WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of 25 KVA Substation for Providing of Service connection to MBS FEED amp PHARMA PVT LTDat TIDC under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH MBS FEED amp PHARMA PVT LTDat TIDC







5 Stay Wire (725mm) 15 Kgs 5707 85605












8 MS Angle(65x65x6mm3) 32 Kgs 5473 175136




9 Weasel ACSR (61259mm) 08 Km 2347653 18781224

10 8 SWG GI Wire 25 Kgs 4934 12335





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096





TOTAL 159200654

say 159200654

ABSTRACT OF COST



C Total (A + B) 1623846671


E Total (C + D) 1867423671



H Total (E + F + G) 2228729556



Say Rs 2295591442

(Rupees Two Lac Twenty nine thousand five hundred fiftynine )Only

WORK ESTIMATE

Name of work -

Extension of LT Linne for providing of SC to FOOD TESTING LABORATORY at TIDC under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with TIDC






4 Stay Wire (725mm) 16 Kgs 5707 91312

5 Weasel ACSR (61259mm) 1 Km 2347653 2347653





TOTAL 4793747

say 4793747

ABSTRACT OF COST



C Total (A + B) 488962194



F Total (C + D+E) 5862752581


H Total ( F + G ) 615589021





Say Rs 6970848772

( Sixty nine thousand seven hundred eight ) only

WORK ESTIMATE

Name of work -

Extension of LT Linne for providing of SC to LALIT FLOUR MILL at TIDC under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with LALIT FLOUR MILL






4 Stay Wire (725mm) 35 Kgs 5707 199745

5 Weasel ACSR (61259mm) 02 Km 2347653 4695306




6 2 mtr long MS Angle(50x50x6mm3) ( 6Nos ) 0 Kgs 70 0


TOTAL 16260836

say 16260836

ABSTRACT OF COST



C Total (A + B) 1658605272



F Total (C + D+E) 1988700243


H Total ( F + G ) 2088135255

I Overhead charge 10 on H




Say Rs 216570676

( Sixty thousand four hundred ) only

WORK ESTIMATE

Name of work -

Extension of HT Line for Providing of Service connection to Ramkrishna Rubber industry at RUBBER PARK under Bodhjungnagar Electrical Sub-Division




1 9 Mtr PCC Pole 28 Nos 4325 121100



4 Stay Wire (725mm) 80 Kgs 8137 65096








g DP Pole top X-Arm(17 Mtr) 8 Nos

g DP Pole Bottom X-Arm(22 Mtr) 8 Nos

6 MS Angle(65x65x6mm3) 225 Kgs 5473 1231425




7 Weasel ACSR (61259mm) 46 Km 2016279 92748834

8 8 SWG GI Wire 240 Kgs 6772 162528





13 11KV GOS 1 Set 7899 7899

14 11KV DOF 1 Set 5221 5221

15 11KV LA 3 Nos 369 1107






TOTAL 357488314

say 357488314

ABSTRACT OF COST



C Total (A + B) 3646380803


E Total (C + D) 4193337923



H Total (E + F + G) 5004657652




Say Rs 565526

(Rupees five Lac sixty five thousand five hundred twenty sixninety one )Only

WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of 750KVA Base monted Substation for Providing of new Service connection to ARISTO TEXON PRIVATE LIMITED at TIGC Bodhjungnagar by UG HT line under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK



1 9Mtr PCC Pole ( DP=01 nos ) 2 Nos 4325 8650

2 ACSR (61259 04 Km 2016279 8065116



5 Stay Wire (725mm) 15 Kgs 5707 85605






7 MS Angle(65x65x6mm3) 17 Kgs 3927 66759

a) 11KV LA Bracket(28Mtr) 1 No





12 11KV GOS 1 Set 806288 806288

13 11KV DOF 1 Set 373613 373613

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

22 11 KV outdoor type jointing kit 120 sqmm suitable for 3 core 11 KV XLPE insulator AL conductor 4 Nos 12531 50124

24 11 KV 3 core 120 sqmm XLPE UG cable ( Havales maker) 80 Mtr 2200 176000

24 100 mm dia 45 mm thick GI pipe for increase mechanical strength11 KV 3 core 120 sqmm XLPE UG cable ( Havales maker) 50 Mtr 1500 75000

24 Kiosk Box 1 Job 49500 49500

TOTAL 423354736

say 423355

ABSTRACT OF COST



C Total (A + B) 4318221


E Total (C + D) 496595415



H Total (E + F + G) 5926758323




Say Rs 669724

(Rupees Six Lac sixty nine thousand seven hundred amp twenty four )Only

WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of 500 KVA Base monted Substation for Providing of new Service connection to Ramkrishna Rubber Industry at TIGC Bodhjungnagar under Bodhjungnagar Electrical Sub-Division






2 ACSR (61259 1 Km 2016279 2016279



5 Stay Wire (725mm) 25 Kgs 5707 142675






7 MS Angle(65x65x6mm3) 17 Kgs 3927 66759






12 11KV GOS 1 Set 806288 806288

13 11KV DOF 1 Set 373613 373613

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

24 Kiosk Box 1 Job 49500 49500

TOTAL 152447

say 152447

ABSTRACT OF COST



C Total (A + B) 15549594


E Total (C + D) 178820331



H Total (E + F + G) 2134181777




Say 241163

(Rupees two Lac forty one thousand one hundred sixty three )Only

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 5707 5707








7 MS Angle(65x65x6mm3) 32 Kgs 5473 175136




8 Weasel ACSR (61259mm) 05 Km 2347653 11738265

9 8 SWG GI Wire 20 Kgs 4934 9868





14 11KV GOS 1 Set 806288 806288

15 11KV DOF 1 Set 373613 373613

16 11KV LA 3 Nos 369 1107






22 500Amps Cutout 6 Nos 9674 58044


24 240 sqmm Lugs 24 Nos 215 5160


26 Kiosk Box 1 Nos 49500 49500


TOTAL 684227175

say 684227175

ABSTRACT OF COST



C Total (A + B) 6979117185


E Total (C + D) 8025984763



H Total (E + F + G) 9578838336



Say Rs 9866203487

(Rupees Nine Lac Eighty six thousand Six hundred Twenty )Only

WORK ESTIMATE

Name of work -

Extension of LT Line for providing of SC to Soma Paul at TIDC under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with Soma paul



1 11 mtr long steel Pole 2 Nos 1358265 271653




5 Stay Wire (725mm) 15 Kgs 5707 85605

6 Weasel ACSR (61259mm) 32 Km 2347653 75124896

7 8 SWG Gi wire 50 Kgs 65 3250




10 2 mtr long MS Angle(50x50x6mm3) (16Nos ) 144 Kgs 70 10080


TOTAL 100758166

say 100758166

ABSTRACT OF COST



C Total (A + B) 1027733293



F Total (C + D+E) 123227237


H Total ( F + G ) 1293885989





Say Rs 1465179405

( Rupees one lac forty six thousand five hundred eighteen ) only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 2x63 KVA Substation for Providing of Street light connection at Growth centre At Bodhjungnagar Growth centre under Bodhjungnagar Electrical Sub-Division





2 9Mtr PCC Pole 11 Nos 4325 47575




5 Stay Wire (725mm) 60 Kgs 8136 48816













h DP Pole Bottom X-Arm(22 Mtr) 2 Nos

8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479

a) Double Pole Guard X-Arm for Substation(3Mtr) 2 No

b) 11KV LA Bracket(28Mtr) 2 No

c) SinglePole Guard X-Arm (15Mtr) 2 No

c) DP Pole Guard X-Arm (25Mtr) 2 No

d) 11 mtr long 4 wire bkt 12 No

9 Weasel ACSR (61259mm) 45 Km 2016279 90732555

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 200Amps Cutout 12 Nos 27885 33462


25 120sqmm Lugs 48 Nos 1913 91824


27 Straps with NB 56 Nos 3683 206248

29 Kiosk Box 2 Job 49500 99000

30 Barber wire 20 Kgs 60 1200

TOTAL 53350719

say 53350719

ABSTRACT OF COST



C Total (A + B) 5441773338



F Total (C + D+E) 6524792934


H Total ( F + G ) 7503511874





Say Rs 843007

(Rupees Eight Lac Forty three thousand amp seven )Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 1x63 KVA Substation for Providing Service connection DWS Pump at Newly constructed Vetenairy college at RK Nagar under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work DWS DIVISION-II Agartala





2 8Mtr PCC Pole 12 Nos 3553 42636



5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 45 Km 2016279 90732555

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 3 Nos 27885 83655


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 37085161

say 37085161

ABSTRACT OF COST



C Total (A + B) 3782686422



F Total (C + D+E) 453551519


H Total ( F + G ) 5215842469





Say Rs 585991

(Rupees five Lac Eighty five thousand Nine hundred ninety one )Only

WORK ESTIMATE

Name of work -

Extension of 08 km HT 15 km LT Line amp Construction of 2x 25 KVA Substation for providing of Service connection to Unhabited electrified area at Das para amp sarat pally under R K Nagar Grampanchyat under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with BDO Jirinia RD Block




2 9Mtr PCC Pole 16 Nos 4325 69200

2 8Mtr PCC Pole 24 Nos 3553 85272



5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 237 Kgs 5473 1297101






9 Weasel ACSR (61259mm) 84 Km 2016279 169367436

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 200Amps Cutout 6 Nos 27885 16731


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 61196857

say 61196857

ABSTRACT OF COST



C Total (A + B) 6242079414



F Total (C + D+E) 7484375611


H Total ( F + G ) 8607031953





Say Rs 966986

(Rupees Nine Lac sixty six nine hundred eighty six )Only

WORK ESTIMATE

Name of work -

Extension of 08 km HT amp 15 KM LT Line amp Construction of 1x 25 KVA Substation for Providing Service connection Un-electrified Habitation at sen para Muslim para Muslim Basti under West Noabadi GP under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work BDO Jirinia R D Block




2 9Mtr PCC Pole 12 Nos 4325 51900

2 8Mtr PCC Pole 25 Nos 3553 88825



5 Stay Wire (725mm) 150 Kgs 8136 12204














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 72 Km 2016279 145172088

10 8 SWG GI Wire 150 Kgs 6773 101595





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 3 Nos 27885 83655


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 51229024

say 51229024

ABSTRACT OF COST



C Total (A + B) 5225360448



F Total (C + D+E) 6265309635


H Total ( F + G ) 720510608




Say 804779

(Rupees Eight Lac four thousand seven hundred seventy nine )Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 1x200 KVA amp 1x100 KVA Substation for Providing of Service connection 108 nos family at Newly constructed Horizon colony at sen para under West Noabadi GP under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK with BDO OlD AGARTALA






4 8Mtr PCC Pole 85 Nos 3553 302005



7 Stay Wire (725mm) 450 Kgs 81369 3661605














10 MS Angle(65x65x6mm3) 858 Kgs 5473 4695834





d) 15 mtr long 4 wire LT Bkt 85 No

11 Weasel ACSR (61259mm) 18 Km 2016279 36293022

12 8 SWG GI Wire 520 Kgs 6772 352144





17 11KV GOS 3 Set 7899 23697

18 11KV DOF 3 Set 5221 15663

19 11KV LA 9 Nos 369 3321







26 300Amps Cutout 12 Nos 5225 6270

27 200Amps Cutout 9 Nos 41699 375291

28 120sqmm Lugs 48 Nos 162 7776

29 240sqmm Lugs 48 Nos 238 11424





TOTAL 163704861

say 163704861

ABSTRACT OF COST



D Total (A + B) 1669789582


F Total (C + D) 192025802



H Total ( F + G+H ) 20997604


j Addhoc 10 on H 20997604


Say Rs 2372729

(Rupees Twenty three Lac seventy two thousand seven hundred twenty nine )Only

WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 8136 4068

5 Weasel ACSR (61259mm) 7 Km 2016279 14113953





TOTAL 16506241

say 165062

ABSTRACT OF COST



D Total (A + B) 16836324


F Total (C + D) 193617726



H Total ( F + G+H ) 2117167743


j Addhoc 10 on H 2117167743

GRAND TOTAL 239240

Say Rs 239240

(Rupees Two LacThirtynine thousand two hundred forty )Only

WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of 1000 KVA Base monted Substation for Providing of new Service connection to MALAYA Rubber Industry at TIGC Bodhjungnagar under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH MALAYA RUB-TECH INDUSTRIES





2 ACSR (61259 1 Km 2016279 2016279



5 Stay Wire (725mm) 25 Kgs 8136 2034






7 MS Angle(65x65x6mm3) 17 Kgs 5473 93041






12 11KV GOS 1 Set 7899 7899

13 11KV DOF 1 Set 5221 5221

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

24 Kiosk Box 1 Job 49500 49500

TOTAL 17083229

say 170832

ABSTRACT OF COST



C Total (A + B) 17424864


E Total (C + D) 200385936



H Total (E + F + G) 2391562584




Say 270247

(Rupees two Lac seventy thousand two hundred forty seven )Only

WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 5707 28535

5 Weasel ACSR (61259mm) 001 Km 2347653 2347653





TOTAL 51947753

say 51947753

ABSTRACT OF COST



C Total (A + B) 5298670806



F Total (C + D+E) 6353210192


H Total ( F + G ) 6670870701





Say Rs 7554005879



WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of New 63 KVA Substation for upgredation of voltage at Santi para under Bodhjungnagar Electrical Sub-Division

Chargeable to - Revenue expenditure








5 Stay Wire (725mm) 25 Kgs 6839 170975












8 MS Angle(65x65x6mm3) 35 Kgs 5485 191975





9 Weasel ACSR (61259mm) 18 Km 190276 3424968

10 8 SWG GI Wire 20 Kgs 6732 13464





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 1926 11556


25 120sqmm Lugs 12 Nos 165 1980




TOTAL 25661079

say 25661079

ABSTRACT OF COST



C Total (A + B) 2617430058


E Total (C + D) 3010044567



H Total (E + F + G) 3441920526



Say Rs 3545178142

(Rupees three Lac Fifty four thousand five hundred Eighteen )Only

WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of New 63 KVA Substation for upgredation of voltage at Das para under Bodhjungnagar Electrical Sub-Division









5 Stay Wire (725mm) 25 Kgs 6839 170975












8 MS Angle(65x65x6mm3) 35 Kgs 5485 191975





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 15 Kgs 6732 10098





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 1926 11556


25 120sqmm Lugs 12 Nos 165 1980




TOTAL 22108045

say 22108045

ABSTRACT OF COST



C Total (A + B) 225502059


E Total (C + D) 2593273679



H Total (E + F + G) 2965352076



Say Rs 3054312638

(Rupees three Lac Five thousand thousand four hundred thirty one )Only

WORK ESTIMATE

Name of work -

Extension of LT Linne for providing of SC to Santosh das Bhanu kanta biswas amp purnima biswas under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with santosh das




2 stay set complete 1 Nos 581 581

3 Stay insulator 1 Nos 20 20

4 Stay wire 1 Nos 57 57

5 Weasel ACSR (61259mm) 003 Km 2016279 6048837



TOTAL 113833837

say 113833837

ABSTRACT OF COST



C Total (A + B) 1161105137



F Total (C + D+E) 1392187827


H Total ( F + G ) 1461797218



Say Rs 15057

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 1x500 KVA Base mounted Substation for Providing of Service connection to AGARTALA PLASTIC PRIVATE LIMITED at TIDC BODHJUNGNAGAR under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH AGARTALA PLASTIC PRIVATE LIMITED




2 9Mtr PCC Pole ( DP=02 nos) 2 Nos 4325 8650



5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752



c) Double Pole Guard X-Arm (28Mtr) 2 No

9 Weasel ACSR (61259mm) 06 Km 190276 1141656

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 55419033

say 55419033

ABSTRACT OF COST



D Total (A + B) 5652741366


F Total (C + D) 6500652571



H Total ( F + G+H ) 7758387525



Say 799114

(Rupees seven lac ninety nine thousand one hundred fourteen )Only

WORK ESTIMATE

Name of work -




1 9 Mtr PCC Pole 28 Nos 4325 121100

1 11 mtr long steel pole 2 Nos 1224779 2449558



4 Stay Wire (725mm) 80 Kgs 8137 65096














7 Weasel ACSR (61259mm) 46 Km 2016279 92748834

8 8 SWG GI Wire 240 Kgs 6772 162528





13 11KV GOS 3 Set 7899 23697

15 11KV LA 9 Nos 369 3321





3 11 KB VCB 1 Sets 450000 450000

22 11 KV indoor type jointing kit 120 sqmm suitable for 3 core 11 KV XLPE insulator AL conductor 2 Nos 12531 25062

24 11 KV 3 core 120 sqmm XLPE UG cable 015 Km 572183 8582745


TOTAL 934991304

say 934991304

ABSTRACT OF COST



C Total (A + B) 9536911301


E Total (C + D) 10967448



H Total (E + F + G) 1308941076




Say Rs 565526


WORK ESTIMATE

Name of work -






2 ACSR (61335 015 Km 3510265 52653975

3 11 KB VCB 1 Sets 450000 450000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321




21 11 Kv Danger post 30 Nos 250 7500

22 240sqmm Lugs 24 Nos 21528 516672



24 11 KV 3 core 120 sqmm XLPE UG cable ( Havales maker) 12 Km 572183 6866196


24 Errection oh UG cable 1200 Mtr 450 540000

24 HT Kiosk Box 3 Job 49500 148500

TOTAL 2197755172

say 2197755172

ABSTRACT OF COST



C Total (A + B) 2241710275


E Total (C + D) 2577966816



H Total (E + F + G) 3076747352




Say Rs 3902237


WORK ESTIMATE

Name of work -

Up-gradition of electricity load from 10KW to 100 KW at CETP Bodhjungnagar Replacement of the PVC cable size single core 16 sq mm to single core 120 sqmm under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit work with TIDC


25 120sqmm PVC cable 120 Mtr 110076 1320912

TOTAL 1320912

say 1320912

ABSTRACT OF COST



C Total (A + B) 134733024

D Erection Charge as actual 808398144

E Total (C + D) 2155728384



H Total (E + F + G) 2654240573



Say 27339

(Rupees twenty seven thousand three hundred thirty nine )Only

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 06 Km 190276 1141656

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 55419033

say 554190

ABSTRACT OF COST



C Total (A + B) 5652738



F TOTAL ( C+ D+E ) 66669057


H Total ( F + G) 7000250985


J WCT 4 on Errection charge 33916428

TOTAL ESTIMATED COST OF DEPOSIT WORK 7174172433

Say 717417

(Rupees seven Lac seventeen thousand thousand four hundred seventeen )Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 1x500 KVA Base mounted Substation for Providing of Service connection to MBS FEED amp PHARMA at TIDC BODHJUNGNAGAR under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH MBS Feed amp Pharma







5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 01 Km 190276 190276

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 53988283

say 539883

ABSTRACT OF COST



C Total (A + B) 55068066



F TOTAL ( C+ D+E ) 649479249


H Total ( F + G) 6819532115




Say 698896

(Rupees six Lac ninety eight thousand eight hundred ninety six )Only

WORK ESTIMATE

Name of work -

Revisied Estimate for Extension of HT LT Line amp Construction of 25 KVA Substation for Providing of Service connection to CNIL Aircel Tower Ltd at Ramnath Kobra para under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH AIRCEL








5 Stay Wire (725mm) 25 Kgs 6838 17095














8 MS Angle(65x65x6mm3) 97 Kgs 5485 532045





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 40 Kgs 6732 26928





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 12 Nos 1926 23112


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 222558742

say 222559

ABSTRACT OF COST



C Total (A + B) 22701018



F TOTAL ( C+ D+E ) 267738477


H Total ( F + G) 2811254009




Say 288110

(Rupees two Lac Eighty eight thousand thousand one hundred ten )Only

WORK ESTIMATE

Name of work -

Extension of LT Linne for providing of SC to 7 nos consumer at DAS PARA under RK Nagar GP under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with BDO old Agartala






4 Stay Wire (725mm) 9 Kgs 6838 61542

5 Weasel ACSR (61259mm) 042 Km 190276 7991592





TOTAL 304487976

say 304487976

ABSTRACT OF COST



C Total (A + B) 3105777355



F Total (C + D+E) 3664817279


H Total ( F + G ) 4214539871

i Contingency Charge 2 on H 8429079742


Say 42988

( Forty two thousand nine hundred eighty eight ) only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 1x200 KVA Base mounted Substation for Providing of Service connection to MS RM SAHA amp SONS at TIDC BODHJUNGNAGAR under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH RM SAHA amp SONS




2 9Mtr PCC Pole ( DP=01 nos SP-01 nos ) 3 Nos 4325 12975



5 Stay Wire (725mm) 15 Kgs 68387 1025805










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 04 Km 190276 761104

10 8 SWG GI Wire 20 Kgs 67321 134642





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 7029 42174

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 305315803

say 539883

ABSTRACT OF COST



C Total (A + B) 55068066


E TOTAL ( C+ D ) 633282759


G TOTAL ( E+F ) 635760822

H Supervision Charge and Establishment Charge 15 on G 953641233

I Total ( G+H ) 7311249453



Say 733032

(Rupees seven Lac thirty three thousand thirty two )Only

WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 12 Kgs 6838 82056

5 Weasel ACSR (61259mm) 065 Km 190276 1236794





TOTAL 512717456

say 51272

ABSTRACT OF COST



C Total (A + B) 5229744


E TOTAL ( C+ D ) 60142056


G TOTAL ( E+F ) 6037739448


I Total ( G+H ) 6943400365



Say 69615

(Rupees sixty nine thousand six hundred fifteen )Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 63 KVA Substation for Providing of Service connection to Pran gopal saha at TIDC under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH PRAN GOPAL SAHA




2 9Mtr PCC Pole ( DP=1 no) 2 Nos 4325 8650



5 Stay Wire (725mm) 15 Kgs 6838 10257










e) Double Pole Top X-Arm( 22 Mtr) 1 Nos

f) Double Pole Bottom X-Arm(25 Mtr) 1 Nos

8 MS Angle(65x65x6mm3) 48 Kgs 5485 26328




9 Weasel ACSR (61259mm) 09 Km 190276 1712484

10 8 SWG GI Wire 25 Kgs 6732 1683





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







24 200Amps Cutout 3 Nos 40436 121308


26 120sqmm Lugs 24 Nos 165 3960


TOTAL 202996242

say 202996

ABSTRACT OF COST



C Total (A + B) 20705592


E TOTAL ( C+ D ) 238114308


G TOTAL ( E+F ) 2390460596


I Total ( G+H ) 2749029686



Say 275620

(Rupees two Lac seventy five thousand six hundred twenty )Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 25 KVA Substation for Providing of Service connection to CNG POINT at TIDC Bodhjungnagar under Bodhjungnagar Electrical Sub-Division








5 Stay Wire (725mm) 20 Kgs 6838 13676














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 18589254

say 185893

ABSTRACT OF COST



C Total (A + B) 18961086



F TOTAL ( C+D+E) ) 2237408148


H Total ( F+G) 257301937


2624479758

Say 262448

(Rupees two Lac sixty two thousand four hundred forty eight )Only

WORK ESTIMATE

Name of work -

Extension of HT Line amp Construction of 25KVA Substation for Providing of new Service connection to



1 9 Mtr PCC Pole 32 Nos 4325 138400




5 Stay Wire (725mm) 72 Kgs 8137 585864










7 MS Angle(65x65x6mm3) 225 Kgs 5473 1231425




8 Weasel ACSR (61259mm) 38 Km 2016279 76618602

9 8 SWG GI Wire 240 Kgs 6772 162528





14 11KV GOS 2 Set 7899 15798

15 11KV LA 6 Nos 369 2214

16 11KV DOF (3 ph) 2 Set 5221 10442






TOTAL 395903582

say 395903582

ABSTRACT OF COST



C Total (A + B) 4038216536


E Total (C + D) 4643949017



H Total (E + F + G) 5542452196




Say Rs 626297

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 63 KVA Substation for Providing of Service connection to AIRTEL TOWER at Murabari under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH Bharati infratel limited







5 Stay Wire (725mm) 30 Kgs 6838 20514














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 21 Km 190276 3995796

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 24845939

say 248459

ABSTRACT OF COST



C Total (A + B) 25342818



F TOTAL ( C+D+E) ) 2990452524


H Total ( F+G) 3439020403


3507800811

Say 350780

(Rupees three Lac fifty thousand seven hundred eighty )Only

WORK ESTIMATE

Name of work -

Extension of LT Linne for providing of SC to 7 nos consumer at Ramchandra nagar village comittee under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with RC Nagar village committee






4 Stay Wire (725mm) 12 Kgs 6838 82056

5 Weasel ACSR (61259mm) 056 Km 190276 10655456





TOTAL 495592616

say 49559

ABSTRACT OF COST



C Total (A + B) 5055018



F TOTAL ( C+D+E) ) 596492124


H Total ( F+G) 6859659426


6996852615

Say 69969

(Rupees sixty nine thousand nine hundred sixty nine )Only

WORK ESTIMATE

Name of work -

Extension of Dedicated Feeder (UG ) line from 1323311 KV substation Bodhjungnagar to Pran Brevarage india pvt ltd under Bodhjungnagar Electrical Sub-Division





2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 450000 450000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 3 Job 49500 148500

TOTAL 2408467087

say 2408467087

ABSTRACT OF COST



C Total (A + B) 2456636428



F TOTAL ( C+D+E) ) 2898830985


H Total ( F+G) 3333655633


3400328746

Say 3400329

(Rupees thirty four Lac three hundred twenty nine )Only

WORK ESTIMATE

Name of work -

Extension of Dedicated Feeder (UG ) line from 1323311 KV substation Bodhjungnagar to Agartala plastic pvt ltd under Bodhjungnagar Electrical Sub-Division





2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 550000 550000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672




24 4incdia GI pipe for increase mechanical strength11 KV 3 core 120 sqmm XLPE UG cable ( Havales maker) 225 Mtr 1500 337500


24 HT Kiosk Box 4 Job 49500 198000

TOTAL 3774226937

say 3774226937

ABSTRACT OF COST



C Total (A + B) 3849711475



F TOTAL ( C+D+E) ) 4542659541


H Total ( F+G) 5224058472


5328539641

Say

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 1x500 KVA Base mounted Substation for Providing of Service connection to Ramkrishna Rubber industry under Bodhjungnagar Electrical Sub-Division








5 Stay Wire (725mm) 10 Kgs 68387 68387







d) 11KV DOF Handle Support Bracket(28Mtr) 1 Nos

8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 01 Km 190276 190276

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 538257719

say 538258

ABSTRACT OF COST



C Total (A + B) 54902316



F TOTAL ( C+D+E) ) 6478473288


H Total ( F+G) 7450244281


7599249167

Say 759925

(Rupees seven Lac fifty nine thousand nine hundred twenty five )Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 1x500 KVA Base mounted Substation for Providing of Service connection to Globe Enterprise under Bodhjungnagar Electrical Sub-Division








5 Stay Wire (725mm) 15 Kgs 68387 1025805








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 015 Km 190276 285414

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 540262725

say 540263

ABSTRACT OF COST



C Total (A + B) 55106826



F TOTAL ( C+D+E) ) 6502605468


H Total ( F+G) 7477996288


7627556214

Say 762756

(Rupees seven Lac sixty two thousand seven hundred )Only

WORK ESTIMATE

Name of work -

Extension of Overhead Dedicated Feeder line line from 1323311 KV substation Bodhjungnagar to Agartala plastic pvt ltd for providing service connection toAgartala plastic private limited under Bodhjungnagar Electrical Sub-Division




1 11 mtr long steel pole ( Dp-03 nos Sp-10 nos) 16 Nos 1224779 19596464

2 9Mtr PCC Pole ( DP=08 nos Sp-26 nos ) 42 Nos 4325 181650



6 Stay Wire (725mm) 210 Kgs 68387 1436127

7 ACSR (61335 87 Km 3510265 305393055

8 11 KB VCB 1 Sets 450000 450000



b 11KV GOS Handle Support Bracket(28Mtr) 5 Nos

c Single Pole Top X-Arm(03Mtr) 36 Nos

d Single Pole Bottom X-Arm(13Mtr) 36 Nos

e Double Pole Top X-Arm( 22 Mtr) 11 Nos

f Double Pole Bottom X-Arm(25 Mtr) 11 Nos

g 11KV GOS Handle Support Bracket(28Mtr) 5 Nos

10 MS Angle(65x65x6mm3) 994 Kgs 54849 54519906


b DP Pole Guard X-Arm (25Mtr) 11 No

c DP Pole cross braket (17Mtrlong ) 44 No

d 11KV LA Bracket(28Mtr) 5 No





15 11KV GOS (3p two post) 5 Set 1006111 5030555

16 11KV DOF(3ph) 5 Set 5221 26105

17 11KV LA 15 Nos 369 5535



20 Stay Clamp by (50x6mm2) MS Flat 42 Nos 495 2079

21 30Mtr long 40mm dia GI Pipe ( for earthing) 9 Nos 1500 13500



24 11 KV 3 core 120 sqmm XLPE UG cable ( Havales make) 015 Km 870000 130500

25 11KV Danger plate 47 Nos 55 2585

TOTAL 1729567371

say 1729567

ABSTRACT OF COST



C Total (A + B) 176415834



F TOTAL ( C+D+E) ) 2081706841


H Total ( F+G) 2289877525


J TOTAL ( H+I) 2335675076

K Service charge 5on J 1167837538

L TOTAL ( J+K) 245245883

Say 2452459

(Rupees twenty four Lac Fifty two thousand four hundred fifty nine )Only

WORK ESTIMATE

Name of work -


Chargeable to - DEPOSIT WORK WITH PRAN BREVARAGE INDIA ( PVT) LIMITED




2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 450000 450000



b) 11KV GOS Handle Support Bracket(28Mtr) 2 Nos

5 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






10 11KV GOS 3 Set 1006111 3018333

11 11KV DOF 3 Set 5221 15663

12 11KV LA 9 Nos 369 3321



15 30Mtr long 40mm dia GI Pipe ( for Earthing) 6 Nos 1605 9630


17 240sqmm Lugs 24 Nos 21528 516672





22 cutting of treanch for UG cable ( Depth-11mtr wide- 05 mtr ) 800 Mtr 450 360000

23 HT Kiosk Box 2 Job 49500 99000

TOTAL 1652766437

say 1652766

ABSTRACT OF COST



C Total (A + B) 168582132



F TOTAL ( C+D+E) ) 1989269158


H Total ( F+G) 2188196073


J TOTAL ( H+I) 2231959995


L TOTAL ( J+K) 2343557995

Say Rs234355900

Say 2343559

(Rupees twenty three Lac forty three thousand five hundred fifty nine )Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 2x500 KVA Base mounted Substation for Providing of Service connection to Abhisar Buildwell Pvt Ltd ( Rubber Division) under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH




2 9Mtr PCC Pole 12 Nos 4325 51900



5 Stay Wire (725mm) 40 Kgs 68387 273548












8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 15 Km 190276 285414

10 8 SWG GI Wire 55 Kgs 67321 3702655





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 500Amps Cutout 12 Nos 9674 116088

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 1119176203

say 1119176

ABSTRACT OF COST



C Total (A + B) 114155952



F TOTAL ( C+D+E) ) 1347040234


H Total ( F+G) 1549096269


1580078194

Say 1580078

(Rupees fifteen Lac eighty thousand amp seventy eight )Only

WORK ESTIMATE

Name of work -

Extension of Didicated Feeder line from Rubber Park 33 KV substation to Abhisar Buildwell Pvt Ltd ( Rubber Division) amp Construction of 2x500 KVA Base mounted Substation for Providing of Service connection to Abhisar Buildwell Pvt Ltd ( Rubber Division) under Bodhjungnagar Electrical Sub-Division





2 9Mtr PCC Pole 28 Nos 4325 121100

3 11 KB VCB 1 Sets 450000 450000



5 Stay Wire (725mm) 70 Kgs 68387 478709












8 MS Angle(65x65x6mm3) 234 Kgs 54849 12834666




9 Weasel ACSR (61259mm) 42 Km 190276 7991592

10 8 SWG GI Wire 220 Kgs 67321 1481062





15 11KV GOS 3 Set 7899 23697

16 11KV DOF 3 Set 5221 15663

17 11KV LA 9 Nos 369 3321

18 120sqmm Lugs 24 Nos 165 3960

19 240 sqmm Lugs 24 Nos 219 5256









28 500Amps Cutout 12 Nos 9674 116088

29 185sqmm Lugs 24 Nos 219 5256


TOTAL 1949334855

say 1949335

ABSTRACT OF COST



C Total (A + B) 19883217



F TOTAL ( C+D+E) ) 2346219606


H Total ( F+G) 2698152547


2752115598

Say 2752116

(Rupees Twenty seven Lac fifty two thousand one hundred sixteen )Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 1x500 KVA Base mounted Substation for Providing of Service connection to PRAN BREVARAGE (INDIA) PRIVATE LIMITED under Bodhjungnagar Electrical Sub-Division








5 Stay Wire (725mm) 15 Kgs 68387 1025805








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 015 Km 190276 285414

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 540262725

say 540263

ABSTRACT OF COST



C Total (A + B) 55106826



F TOTAL ( C+D+E) ) 6502605468


H Total ( F+G) 7152866015


J TOTAL ( H+I) 7295923335


L TOTAL ( J+K) 7660719502

Say 766072

Say 766072


WORK ESTIMATE

Name of work -

Extension of LT Linne for providing of SC to 10 nos consumer at south shib nagar village comittee under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with South shib nagar village committee





3 Stay Wire (725mm) 12 Kgs 6838 82056

4 Weasel ACSR (61259mm) 08 Km 190276 1522208





TOTAL 208695256

say 20870

ABSTRACT OF COST



C Total (A + B) 212874



F TOTAL ( C+D+E) ) 25119132


H Total ( F+G) 288870018


2946474184

Say 29465

(Rupees twenty nine thousand four hundred sixty five )Only

WORK ESTIMATE

Name of work -

Extension of LT Linne for providing of SC to sri Pankaj Roy Kalitilla under Bodhjungnagar Electrical Sub-Division

Chargeable to - Deposit Work with sri Pankaj roy



1 8Mtr PCC Pole 15 Nos 3553 53295



4 Stay Wire (725mm) 45 Kgs 6838 30771

5 Weasel ACSR (61259mm) 17 Km 190276 3234692





TOTAL 10428794

say 104288

ABSTRACT OF COST



C Total (A + B) 10637376



F TOTAL ( C+D+E) ) 1255210368


H Total ( F+G) 1380731405


J TOTAL ( H+I) 1408346033


L TOTAL ( J+K) 1478763335

Say 147876

Say 147876

(Rupees one Lac forty seven thousand eight hundred seventy six )Only

WORK ESTIMATE

Name of work -

Extension of HT LT Line amp Construction of 1x25 KVA pole mounted Substation for Providing of Service connection to ATC INDIA TOWER at RKNagar under Bodhjungnagar Electrical Sub-Division








5 Stay Wire (725mm) 20 Kgs 6838 13676














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 08 Km 190276 1522208

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107




21 30Mtr long 40mm dia GI Pipe for Earthing 3 Nos 1605 4815



23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960

TOTAL 15513150

say 155132

ABSTRACT OF COST



C Total (A + B) 15823464



F TOTAL ( C+D+E) ) 1867168752


H Total ( F+G) 2053885627


J TOTAL ( H+I) 209496334


L TOTAL ( J+K) 2199711507

Say 219971

(Rupees two Lac nineteen thousand nine hundred seventy one )Only

SlNoRate in Rs


Amt in Rs

Rate in Rs in digid

Rate in Rs in word

Amt in Rs


Unit Qty

Supply Erection

9

T- Shaped pillar for cable line ID marking with caption 11KV UG CABLE ROUTE made of pre-cast RCCSize of pillar 3f x 033ft x 033ft and T section 1ft x 033ft x 033ft by excavating earth inc painting of engraded caption in black colour on yellow background as per technical requirment

Nos 10

10Erection of different size of PCC pole ST pole direct in earth inc excavation refilling

ramming etc as requiredThe pole should be burried 16th of their length

a90mt long Steel Pole

Nos 4TSECL


b80mt long PCC Pole

Nos 20TSECL


11

Erection of painted stay set complete direct in earth with 16 mm dia 18 mtr long painted

stay rod anchor plate of size 300x300x 8 mm thick turn buckle of length 356 mm with

300 mm long threaded adjustable 16 mm dia MS rod and thimble

Set 18TSECL


Supply amp fitting fixing of 28 mt long Substation cross arms of size 100x50x50x6mm TSECL


12

MS Channel (6 Nos)

Nos 6TSECL


13

Supply amp fitting fixing of 08 mt long cross arms of size 100x50x50x6mm MS Channel

(4 Nos)

Nos 4TSECL


14

Supply amp fitting fixing of 28 mt long Substation cross arms for GODO of size

75x40x40x6mm MS Channel (8 Nos)

Nos 8TSECL


15

Supply amp fitting fixing of 28 mt long Substation cross arms for GOS handle of size

65x65x6mm MS Angle (2 Nos)

Nos 2TSECL


16

Supply amp fitting fixing of 055 mt long cross arm made up of 65x650x6mm MS Angle

(8 Nos)

Nos 8TSECL


17 Fabrication of Cross arms as per specification

aMS Channel 100x50x50x6mm75x40x40x6mm

Kg 343TSECL


bMS angle 65x65x6mm 50x50x6mm

Kg 58TSECL


18

Supply erection amp commissioning (including anchoring with pole by strain scrue and clamp etcas necessary as per engineering requirment) 3Ph 50Hzoutdoor type 110433KV distribution transformer complete with all necessary assessories inc necessary connection



necessary connection

SlNoRate in Rs


Amt in Rs

Rate in Rs in digid

Rate in Rs in word

Amt in Rs


Unit Qty

Supply Erection

a

100 KVA Transformer

Nos 2TSECL


19



Set 3TSECL


20



as per TS

Set 2TSECL


21



Nos 6TSECL


22



23


Nuts amp Bolts)

Nos 4TSECL


24



Km 21TSECL


25


complete as reqd

Km 09TSECL


26



Nos 52TSECL



aBracket Clamp


bStay Clamp


28





SlNoRate in Rs


Amt in Rs

Rate in Rs in digid

Rate in Rs in word

Amt in Rs


Unit Qty

Supply Erection

29






Sub Total


RUB amp LI(




BID SCH




BIDDING SCHEDULE








































Sub Total


Rounded of Rs

(Rupees only)

Signature of bidder

Dy General Manager


WORK ESTIMATE










5 Stay Wire (725mm) 24 Kgs 451 10824





7 MS Angle(65x65x6mm3) 96 Kgs 321 30816



8 Weasel ACSR (61259mm) 12 Km 2061233 24734796 6183699

9 8 SWG GI Wire 80 Kgs 391 3128 782








17 Barbed Wire 22 Kgs 429 9438 23595



TOTAL 543610286 1359025715

say 163391


ABSTRACT OF COST 0



C Total (A + B) 16665882 0


E Total (C + D) 191657643 0



H Total (E + F + G) 2287392305



Say Rs 235601 0


0

0

0

0

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414














8 MS Angle(65x65x6mm3) 84 Kgs 3927 329868





9 Weasel ACSR (61259mm) 15 Km 2347653 35214795

10 8 SWG GI Wire 48 Kgs 4934 236832





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135

24 120sqmm Lugs 24 Nos 1913 45912


26 Kiosk Box 1 Job 49500 49500


TOTAL 492300635

say 492300635

ABSTRACT OF COST



D Total (A + B) 5021466477


F Total (C + D) 5774686449



H Total ( F + G+H ) 6314494095


j Addhoc 10 on H 6314494095


Say Rs 713538


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 75 Kgs 5707 428025














8 MS Angle(65x65x6mm3) 97 Kgs 3927 380919





9 Weasel ACSR (61259mm) 6 Km 2347653 14085918

10 8 SWG GI Wire 90 Kgs 4934 44406





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 12 Nos 14425 1731


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 Job 49500 49500


TOTAL 46403016

say 464030

ABSTRACT OF COST



C Total (A + B) 4733106


E Total (C + D) 54430719



H Total (E + F + G) 5951880795




Say 672563


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 5707 142675














8 MS Angle(65x65x6mm3) 97 Kgs 3927 380919





9 Weasel ACSR (61259mm) 12 Km 2347653 28171836

10 8 SWG GI Wire 40 Kgs 4934 19736





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 12 Nos 14425 1731


25 120sqmm Lugs 24 Nos 19129 459096


TOTAL 203944176

say 203944

ABSTRACT OF COST



C Total (A + B) 20802288


E Total (C + D) 239226312



H Total (E + F + G) 2615887716




Say 295595


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414














8 MS Angle(65x65x6mm3) 84 Kgs 3927 329868





9 Weasel ACSR (61259mm) 15 Km 2347653 35214795

10 8 SWG GI Wire 48 Kgs 4934 236832





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135

24 120sqmm Lugs 24 Nos 1913 45912



TOTAL 210702755

say 210702755

ABSTRACT OF COST



D Total (A + B) 2149168101


F Total (C + D) 2471543316



H Total ( F + G+H ) 2702578887


j Addhoc 10 on H 2702578887


Say Rs 305391


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414






7 MS Angle(65x65x6mm3) 157 Kgs 3927 616539





8 Weasel ACSR (61259mm) 14 Km 2347653 32867142

9 8 SWG GI Wire 30 Kgs 4934 14802









TOTAL 98654352

say 98654352

ABSTRACT OF COST



D Total (A + B) 10062708


F Total (C + D) 115721142



H Total ( F + G+H ) 120752496


j Addhoc 0 on H 0


Say 124375


WORK ESTIMATE

Name of work -





1 11 Mtr ST Pole 3 Nos 1358265 4074795





5 Stay Wire (725mm) 25 Kgs 5707 142675






7 MS Angle(65x65x6mm3) 207 Kgs 3927 812889





8 Weasel ACSR (61259mm) 48 Km 2347653 112687344

9 8 SWG GI Wire 30 Kgs 4934 14802









TOTAL 230706294

say 230706294

ABSTRACT OF COST



D Total (A + B) 23532012


F Total (C + D) 270618138



H Total ( F + G+H ) 282384144


j Addhoc 0 on H 0


Say 290856


WORK ESTIMATE

Name of work -





1 11 Mtr ST Pole 3 Nos 1358265 4074795





5 Stay Wire (725mm) 10 Kgs 5707 5707






7 MS Angle(65x65x6mm3) 207 Kgs 3927 812889





8 Weasel ACSR (61259mm) 09 Km 2347653 21128877

9 8 SWG GI Wire 22 Kgs 4934 108548









TOTAL 87545997

say 87545997

ABSTRACT OF COST



D Total (A + B) 8929692


F Total (C + D) 102691458



H Total ( F + G+H ) 107156304


j Addhoc 10 on H 0


Say 110371


Total Rs14637100


WORK ESTIMATE

Name of work -










TOTAL 5467614

say

ABSTRACT OF COST



C Total (A + B) 55769622


E Total (C + D) 641350653



H Total (E + F + G) 765438062


I Addhoc 10 on H 765438062


Say 841982


Total (A+B ) Rs 84348200




WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 90 Kgs 5707 51363














8 MS Angle(65x65x6mm3) 213 Kgs 5473 1165749





9 Weasel ACSR (61259mm) 4 Km 2347653 9390612

10 8 SWG GI Wire 180 Kgs 4934 88812





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500


TOTAL 45877295

say 45877295

ABSTRACT OF COST



C Total (A + B) 467948409


E Total (C + D) 5381406704



H Total (E + F + G) 6422591914



Say Rs 6615269671


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 60 Kgs 5707 34242












8 MS Angle(65x65x6mm3) 157 Kgs 5473 859261





9 Weasel ACSR (61259mm) 38 Km 2347653 89210814

10 8 SWG GI Wire 80 Kgs 4934 39472





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500




TOTAL 358760714

say 358760714

ABSTRACT OF COST



C Total (A + B) 3659359283


E Total (C + D) 4208263175



H Total (E + F + G) 5022470616



Say Rs 5173144734


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 48 Kgs 5707 273936



















9 Weasel ACSR (61259mm) 27 Km 2347653 63386631

10 8 SWG GI Wire 60 Kgs 4934 29604





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500



TOTAL 301010091

say 301010091

ABSTRACT OF COST



C Total (A + B) 3070302928


E Total (C + D) 3530848367



H Total (E + F + G) 4213990769



Say Rs 4340410492


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 8136 4068

5 Weasel ACSR (61259mm) 7 Km 2016279 14113953





TOTAL 16506241

say 16506241

ABSTRACT OF COST



C Total (A + B) 1683636582



F Total (C + D+E) 2018713274


H Total ( F + G ) 2119648938




Say Rs 238511


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 5707 28535

5 Weasel ACSR (61259mm) 001 Km 2347653 2347653





TOTAL 51947753

say 51947753

ABSTRACT OF COST



C Total (A + B) 5298670806



F Total (C + D+E) 6353210192


H Total ( F + G ) 6670870701





Say Rs 7554005879



WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 25 Kgs 8136 2034




7 8 SWG GI Wire 400 Kgs 4934 19736





TOTAL 37718128

say 37718128

ABSTRACT OF COST



C Total (A + B) 3847249056


E Total (C + D) 4424336414



H Total (E + F + G) 5280349329



Say 543876


WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 25 Kgs 5707 142675




7 8 SWG GI Wire 400 Kgs 4934 19736





TOTAL 37718128

say 37718128

ABSTRACT OF COST



C Total (A + B) 3847249056


E Total (C + D) 4424336414



H Total (E + F + G) 5280349329



Say 543876


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 16 Kgs 5707 91312

5 Weasel ACSR (61259mm) 08 Km 2347653 18781224





TOTAL 39369324

say 39369324

ABSTRACT OF COST



C Total (A + B) 4015671048



F Total (C + D+E) 4814868325


H Total ( F + G ) 5055611741





Say Rs 5724907966


C) Security 900



BILL

Name of work -




1 Ballast 25 Nos 2450 61250

2 Lamp 25 Nos 380 9500




1 Ballast 11 Nos 1125 12375

2 Lamp 11 Nos 280 3080



C 250 watt Metal

1 Ballast 5 Nos 2450 12250

2 Lamp 5 Nos 930 4650





TOTAL 126253

Vat 135 on Rs 12625300 Rs1704400




Quatation

Name of work -




I Bracket 85 Nos 3350 284750




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 599760


Grand Total 659736


Quatation

Name of work -




I Bracket 85 Nos 3450 293250




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 644810


Grand Total 709291


Quatation

Name of work -




I Bracket 85 Nos 4000 340000




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 676175


Grand Total 743792


WORK ESTIMATE

Name of work -














5 MS Angle(65x65x6mm3) 33 Kgs 5473 180609


6 Weasel ACSR (61259mm) 015 Km 2347653 35214795





11 11KV GOS 2 Set 806288 1612576

12 11KV DOF 2 Set 373613 747226

13 11KV LA 6 Nos 369 2214






TOTAL 5913802595

say 5913802595

ABSTRACT OF COST



C Total (A + B) 6032078647


E Total (C + D) 6936890444



H Total (E + F + G) 8279027943



Say Rs 8527398781


WORK ESTIMATE

Name of work -







2 8Mtr PCC Pole 10 Nos 3553 35530



5 Stay Wire (725mm) 50 Kgs 8137 40685












8 MS Angle(65x65x6mm3) 119 Kgs 5473 651287





9 Weasel ACSR (61259mm) 31 Km 2016279 62504649

10 8 SWG GI Wire 60 Kgs 6772 40632





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 21906 131436


25 120sqmm Lugs 24 Nos 162 3888





TOTAL 304414759

say 304414759

ABSTRACT OF COST



C Total (A + B) 3105030542


E Total (C + D) 3570785123



H Total (E + F + G) 4261654419



Say Rs 4389504051


WORK ESTIMATE

Name of work -






2 9 Mtr PCC Pole 6 Nos 4325 25950



5 Stay Wire (725mm) 50 Kgs 8137 40685









8 MS Angle(65x65x6mm3) 66 Kgs 5473 361218





9 Weasel ACSR (61259mm) 15 Km 2016279 30244185

10 8 SWG GI Wire 50 Kgs 6772 3386





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135


25 240 sqmm Lugs 24 Nos 215 5160

26 Kiosk Box 1 Job 49500 49500

TOTAL 671383525

say 671383525

ABSTRACT OF COST



C Total (A + B) 6848111955


E Total (C + D) 7875328748



H Total (E + F + G) 9399033658




Say Rs 1062091


WORK ESTIMATE

Name of work -






2 9 Mtr PCC Pole 5 Nos 4325 21625



5 Stay Wire (725mm) 15 Kgs 8137 122055










8 MS Angle(65x65x6mm3) 66 Kgs 5473 361218





9 Weasel ACSR (61259mm) 08 Km 2016279 16130232

10 8 SWG GI Wire 35 Kgs 6772 23702





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 3 Nos 5225 15675


25 240 sqmm Lugs 12 Nos 215 2580

26 Kiosk Box 1 Job 49500 49500

TOTAL 616537572

say 616537572

ABSTRACT OF COST



C Total (A + B) 6288683234


E Total (C + D) 723198572



H Total (E + F + G) 8631217739




Say Rs 8890154271


WORK ESTIMATE





1 9 Mtr PCC Pole 4 Nos 4325 17300

2 8Mtr PCC Pole 20 Nos 3553 71060



5 Stay Wire (725mm) 70 Kgs 70 4900












I Bracket 50 Nos 4000 200000




I 2x25 Sqmm 210 mtr 24 5040

II 2x40 Sqmm 210 mtr 34 7140

18 MS clamp 200 Nos 80 16000








TOTAL 62557759

say 62557759

ABSTRACT OF COST



C Total (A + B) 6380891418


E Total (C + D) 7338025131



H Total (E + F + G) 8757773471



Say 902051


WORK ESTIMATE

Name of work -




I Bracket 50 Nos 4000 200000




I 2x25 Sqmm 210 mtr 24 5040

II 2x40 Sqmm 210 mtr 34 7140

3 MS clamp 200 Nos 80 16000






TOTAL 391680

ABSTRACT OF COST



C Total (A + B) 3995136


E Total (C + D) 45944064



H Total (E + F + G) 548332416



Say 551084

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 5707 85605












8 MS Angle(65x65x6mm3) 32 Kgs 5473 175136




9 Weasel ACSR (61259mm) 08 Km 2347653 18781224

10 8 SWG GI Wire 25 Kgs 4934 12335





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096





TOTAL 159200654

say 159200654

ABSTRACT OF COST



C Total (A + B) 1623846671


E Total (C + D) 1867423671



H Total (E + F + G) 2228729556



Say Rs 2295591442


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 16 Kgs 5707 91312

5 Weasel ACSR (61259mm) 1 Km 2347653 2347653





TOTAL 4793747

say 4793747

ABSTRACT OF COST



C Total (A + B) 488962194



F Total (C + D+E) 5862752581


H Total ( F + G ) 615589021





Say Rs 6970848772


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 35 Kgs 5707 199745

5 Weasel ACSR (61259mm) 02 Km 2347653 4695306






TOTAL 16260836

say 16260836

ABSTRACT OF COST



C Total (A + B) 1658605272



F Total (C + D+E) 1988700243


H Total ( F + G ) 2088135255





Say Rs 216570676


WORK ESTIMATE

Name of work -





1 9 Mtr PCC Pole 28 Nos 4325 121100



4 Stay Wire (725mm) 80 Kgs 8137 65096










6 MS Angle(65x65x6mm3) 225 Kgs 5473 1231425




7 Weasel ACSR (61259mm) 46 Km 2016279 92748834

8 8 SWG GI Wire 240 Kgs 6772 162528





13 11KV GOS 1 Set 7899 7899

14 11KV DOF 1 Set 5221 5221

15 11KV LA 3 Nos 369 1107






TOTAL 357488314

say 357488314

ABSTRACT OF COST



C Total (A + B) 3646380803


E Total (C + D) 4193337923



H Total (E + F + G) 5004657652




Say Rs 565526


WORK ESTIMATE

Name of work -






2 ACSR (61259 04 Km 2016279 8065116



5 Stay Wire (725mm) 15 Kgs 5707 85605






7 MS Angle(65x65x6mm3) 17 Kgs 3927 66759






12 11KV GOS 1 Set 806288 806288

13 11KV DOF 1 Set 373613 373613

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672




24 Kiosk Box 1 Job 49500 49500

TOTAL 423354736

say 423355

ABSTRACT OF COST



C Total (A + B) 4318221


E Total (C + D) 496595415



H Total (E + F + G) 5926758323




Say Rs 669724


WORK ESTIMATE

Name of work -







2 ACSR (61259 1 Km 2016279 2016279



5 Stay Wire (725mm) 25 Kgs 5707 142675






7 MS Angle(65x65x6mm3) 17 Kgs 3927 66759






12 11KV GOS 1 Set 806288 806288

13 11KV DOF 1 Set 373613 373613

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

24 Kiosk Box 1 Job 49500 49500

TOTAL 152447

say 152447

ABSTRACT OF COST



C Total (A + B) 15549594


E Total (C + D) 178820331



H Total (E + F + G) 2134181777




Say 241163


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 5707 5707








7 MS Angle(65x65x6mm3) 32 Kgs 5473 175136




8 Weasel ACSR (61259mm) 05 Km 2347653 11738265

9 8 SWG GI Wire 20 Kgs 4934 9868





14 11KV GOS 1 Set 806288 806288

15 11KV DOF 1 Set 373613 373613

16 11KV LA 3 Nos 369 1107






22 500Amps Cutout 6 Nos 9674 58044


24 240 sqmm Lugs 24 Nos 215 5160


26 Kiosk Box 1 Nos 49500 49500


TOTAL 684227175

say 684227175

ABSTRACT OF COST



C Total (A + B) 6979117185


E Total (C + D) 8025984763



H Total (E + F + G) 9578838336



Say Rs 9866203487


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 5707 85605

6 Weasel ACSR (61259mm) 32 Km 2347653 75124896







TOTAL 100758166

say 100758166

ABSTRACT OF COST



C Total (A + B) 1027733293



F Total (C + D+E) 123227237


H Total ( F + G ) 1293885989





Say Rs 1465179405


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 11 Nos 4325 47575




5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 45 Km 2016279 90732555

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 200Amps Cutout 12 Nos 27885 33462


25 120sqmm Lugs 48 Nos 1913 91824



29 Kiosk Box 2 Job 49500 99000


TOTAL 53350719

say 53350719

ABSTRACT OF COST



C Total (A + B) 5441773338



F Total (C + D+E) 6524792934


H Total ( F + G ) 7503511874





Say Rs 843007


WORK ESTIMATE

Name of work -







2 8Mtr PCC Pole 12 Nos 3553 42636



5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 45 Km 2016279 90732555

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 3 Nos 27885 83655


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 37085161

say 37085161

ABSTRACT OF COST



C Total (A + B) 3782686422



F Total (C + D+E) 453551519


H Total ( F + G ) 5215842469





Say Rs 585991


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 16 Nos 4325 69200

2 8Mtr PCC Pole 24 Nos 3553 85272



5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 237 Kgs 5473 1297101






9 Weasel ACSR (61259mm) 84 Km 2016279 169367436

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 200Amps Cutout 6 Nos 27885 16731


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 61196857

say 61196857

ABSTRACT OF COST



C Total (A + B) 6242079414



F Total (C + D+E) 7484375611


H Total ( F + G ) 8607031953





Say Rs 966986


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 12 Nos 4325 51900

2 8Mtr PCC Pole 25 Nos 3553 88825



5 Stay Wire (725mm) 150 Kgs 8136 12204














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 72 Km 2016279 145172088

10 8 SWG GI Wire 150 Kgs 6773 101595





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 3 Nos 27885 83655


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 51229024

say 51229024

ABSTRACT OF COST



C Total (A + B) 5225360448



F Total (C + D+E) 6265309635


H Total ( F + G ) 720510608




Say 804779


WORK ESTIMATE

Name of work -








4 8Mtr PCC Pole 85 Nos 3553 302005



7 Stay Wire (725mm) 450 Kgs 81369 3661605














10 MS Angle(65x65x6mm3) 858 Kgs 5473 4695834






11 Weasel ACSR (61259mm) 18 Km 2016279 36293022

12 8 SWG GI Wire 520 Kgs 6772 352144





17 11KV GOS 3 Set 7899 23697

18 11KV DOF 3 Set 5221 15663

19 11KV LA 9 Nos 369 3321







26 300Amps Cutout 12 Nos 5225 6270

27 200Amps Cutout 9 Nos 41699 375291

28 120sqmm Lugs 48 Nos 162 7776

29 240sqmm Lugs 48 Nos 238 11424





TOTAL 163704861

say 163704861

ABSTRACT OF COST



D Total (A + B) 1669789582


F Total (C + D) 192025802



H Total ( F + G+H ) 20997604




Say Rs 2372729


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 8136 4068

5 Weasel ACSR (61259mm) 7 Km 2016279 14113953





TOTAL 16506241

say 165062

ABSTRACT OF COST



D Total (A + B) 16836324


F Total (C + D) 193617726



H Total ( F + G+H ) 2117167743


j Addhoc 10 on H 2117167743

GRAND TOTAL 239240

Say Rs 239240


WORK ESTIMATE

Name of work -







2 ACSR (61259 1 Km 2016279 2016279



5 Stay Wire (725mm) 25 Kgs 8136 2034






7 MS Angle(65x65x6mm3) 17 Kgs 5473 93041






12 11KV GOS 1 Set 7899 7899

13 11KV DOF 1 Set 5221 5221

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

24 Kiosk Box 1 Job 49500 49500

TOTAL 17083229

say 170832

ABSTRACT OF COST



C Total (A + B) 17424864


E Total (C + D) 200385936



H Total (E + F + G) 2391562584




Say 270247


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 5707 28535

5 Weasel ACSR (61259mm) 001 Km 2347653 2347653





TOTAL 51947753

say 51947753

ABSTRACT OF COST



C Total (A + B) 5298670806



F Total (C + D+E) 6353210192


H Total ( F + G ) 6670870701





Say Rs 7554005879



WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6839 170975












8 MS Angle(65x65x6mm3) 35 Kgs 5485 191975





9 Weasel ACSR (61259mm) 18 Km 190276 3424968

10 8 SWG GI Wire 20 Kgs 6732 13464





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 1926 11556


25 120sqmm Lugs 12 Nos 165 1980




TOTAL 25661079

say 25661079

ABSTRACT OF COST



C Total (A + B) 2617430058


E Total (C + D) 3010044567



H Total (E + F + G) 3441920526



Say Rs 3545178142


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6839 170975












8 MS Angle(65x65x6mm3) 35 Kgs 5485 191975





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 15 Kgs 6732 10098





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 1926 11556


25 120sqmm Lugs 12 Nos 165 1980




TOTAL 22108045

say 22108045

ABSTRACT OF COST



C Total (A + B) 225502059


E Total (C + D) 2593273679



H Total (E + F + G) 2965352076



Say Rs 3054312638


WORK ESTIMATE

Name of work -









5 Weasel ACSR (61259mm) 003 Km 2016279 6048837



TOTAL 113833837

say 113833837

ABSTRACT OF COST



C Total (A + B) 1161105137



F Total (C + D+E) 1392187827


H Total ( F + G ) 1461797218



Say Rs 15057

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 06 Km 190276 1141656

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 55419033

say 55419033

ABSTRACT OF COST



D Total (A + B) 5652741366


F Total (C + D) 6500652571



H Total ( F + G+H ) 7758387525



Say 799114


WORK ESTIMATE

Name of work -




1 9 Mtr PCC Pole 28 Nos 4325 121100




4 Stay Wire (725mm) 80 Kgs 8137 65096














7 Weasel ACSR (61259mm) 46 Km 2016279 92748834

8 8 SWG GI Wire 240 Kgs 6772 162528





13 11KV GOS 3 Set 7899 23697

15 11KV LA 9 Nos 369 3321





3 11 KB VCB 1 Sets 450000 450000




TOTAL 934991304

say 934991304

ABSTRACT OF COST



C Total (A + B) 9536911301


E Total (C + D) 10967448



H Total (E + F + G) 1308941076




Say Rs 565526


WORK ESTIMATE

Name of work -






2 ACSR (61335 015 Km 3510265 52653975

3 11 KB VCB 1 Sets 450000 450000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 3 Job 49500 148500

TOTAL 2197755172

say 2197755172

ABSTRACT OF COST



C Total (A + B) 2241710275


E Total (C + D) 2577966816



H Total (E + F + G) 3076747352




Say Rs 3902237


WORK ESTIMATE

Name of work -





TOTAL 1320912

say 1320912

ABSTRACT OF COST



C Total (A + B) 134733024


E Total (C + D) 2155728384



H Total (E + F + G) 2654240573



Say 27339


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 06 Km 190276 1141656

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 55419033

say 554190

ABSTRACT OF COST



C Total (A + B) 5652738



F TOTAL ( C+ D+E ) 66669057


H Total ( F + G) 7000250985




Say 717417


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 01 Km 190276 190276

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 53988283

say 539883

ABSTRACT OF COST



C Total (A + B) 55068066



F TOTAL ( C+ D+E ) 649479249


H Total ( F + G) 6819532115




Say 698896


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6838 17095














8 MS Angle(65x65x6mm3) 97 Kgs 5485 532045





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 40 Kgs 6732 26928





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 12 Nos 1926 23112


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 222558742

say 222559

ABSTRACT OF COST



C Total (A + B) 22701018



F TOTAL ( C+ D+E ) 267738477


H Total ( F + G) 2811254009




Say 288110


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 9 Kgs 6838 61542

5 Weasel ACSR (61259mm) 042 Km 190276 7991592





TOTAL 304487976

say 304487976

ABSTRACT OF COST



C Total (A + B) 3105777355



F Total (C + D+E) 3664817279


H Total ( F + G ) 4214539871



Say 42988


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 04 Km 190276 761104

10 8 SWG GI Wire 20 Kgs 67321 134642





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 7029 42174

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 305315803

say 539883

ABSTRACT OF COST



C Total (A + B) 55068066


E TOTAL ( C+ D ) 633282759


G TOTAL ( E+F ) 635760822


I Total ( G+H ) 7311249453



Say 733032


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 12 Kgs 6838 82056

5 Weasel ACSR (61259mm) 065 Km 190276 1236794





TOTAL 512717456

say 51272

ABSTRACT OF COST



C Total (A + B) 5229744


E TOTAL ( C+ D ) 60142056


G TOTAL ( E+F ) 6037739448


I Total ( G+H ) 6943400365



Say 69615


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 6838 10257












8 MS Angle(65x65x6mm3) 48 Kgs 5485 26328




9 Weasel ACSR (61259mm) 09 Km 190276 1712484

10 8 SWG GI Wire 25 Kgs 6732 1683





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







24 200Amps Cutout 3 Nos 40436 121308


26 120sqmm Lugs 24 Nos 165 3960


TOTAL 202996242

say 202996

ABSTRACT OF COST



C Total (A + B) 20705592


E TOTAL ( C+ D ) 238114308


G TOTAL ( E+F ) 2390460596


I Total ( G+H ) 2749029686



Say 275620


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 6838 13676














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 18589254

say 185893

ABSTRACT OF COST



C Total (A + B) 18961086



F TOTAL ( C+D+E) ) 2237408148


H Total ( F+G) 257301937


2624479758

Say 262448


WORK ESTIMATE

Name of work -




1 9 Mtr PCC Pole 32 Nos 4325 138400




5 Stay Wire (725mm) 72 Kgs 8137 585864










7 MS Angle(65x65x6mm3) 225 Kgs 5473 1231425




8 Weasel ACSR (61259mm) 38 Km 2016279 76618602

9 8 SWG GI Wire 240 Kgs 6772 162528





14 11KV GOS 2 Set 7899 15798

15 11KV LA 6 Nos 369 2214

16 11KV DOF (3 ph) 2 Set 5221 10442






TOTAL 395903582

say 395903582

ABSTRACT OF COST



C Total (A + B) 4038216536


E Total (C + D) 4643949017



H Total (E + F + G) 5542452196




Say Rs 626297

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 30 Kgs 6838 20514














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 21 Km 190276 3995796

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 24845939

say 248459

ABSTRACT OF COST



C Total (A + B) 25342818



F TOTAL ( C+D+E) ) 2990452524


H Total ( F+G) 3439020403


3507800811

Say 350780


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 12 Kgs 6838 82056

5 Weasel ACSR (61259mm) 056 Km 190276 10655456





TOTAL 495592616

say 49559

ABSTRACT OF COST



C Total (A + B) 5055018



F TOTAL ( C+D+E) ) 596492124


H Total ( F+G) 6859659426


6996852615

Say 69969


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 450000 450000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 3 Job 49500 148500

TOTAL 2408467087

say 2408467087

ABSTRACT OF COST



C Total (A + B) 2456636428



F TOTAL ( C+D+E) ) 2898830985


H Total ( F+G) 3333655633


3400328746

Say 3400329


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 550000 550000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 4 Job 49500 198000

TOTAL 3774226937

say 3774226937

ABSTRACT OF COST



C Total (A + B) 3849711475



F TOTAL ( C+D+E) ) 4542659541


H Total ( F+G) 5224058472


5328539641

Say

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 01 Km 190276 190276

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 538257719

say 538258

ABSTRACT OF COST



C Total (A + B) 54902316



F TOTAL ( C+D+E) ) 6478473288


H Total ( F+G) 7450244281


7599249167

Say 759925


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 015 Km 190276 285414

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 540262725

say 540263

ABSTRACT OF COST



C Total (A + B) 55106826



F TOTAL ( C+D+E) ) 6502605468


H Total ( F+G) 7477996288


7627556214

Say 762756


WORK ESTIMATE

Name of work -









6 Stay Wire (725mm) 210 Kgs 68387 1436127

7 ACSR (61335 87 Km 3510265 305393055

8 11 KB VCB 1 Sets 450000 450000









10 MS Angle(65x65x6mm3) 994 Kgs 54849 54519906










16 11KV DOF(3ph) 5 Set 5221 26105

17 11KV LA 15 Nos 369 5535









TOTAL 1729567371

say 1729567

ABSTRACT OF COST



C Total (A + B) 176415834



F TOTAL ( C+D+E) ) 2081706841


H Total ( F+G) 2289877525


J TOTAL ( H+I) 2335675076


L TOTAL ( J+K) 245245883

Say 2452459


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 450000 450000




5 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






10 11KV GOS 3 Set 1006111 3018333

11 11KV DOF 3 Set 5221 15663

12 11KV LA 9 Nos 369 3321





17 240sqmm Lugs 24 Nos 21528 516672






23 HT Kiosk Box 2 Job 49500 99000

TOTAL 1652766437

say 1652766

ABSTRACT OF COST



C Total (A + B) 168582132



F TOTAL ( C+D+E) ) 1989269158


H Total ( F+G) 2188196073


J TOTAL ( H+I) 2231959995


L TOTAL ( J+K) 2343557995

Say Rs234355900

Say 2343559


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 12 Nos 4325 51900



5 Stay Wire (725mm) 40 Kgs 68387 273548












8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 15 Km 190276 285414

10 8 SWG GI Wire 55 Kgs 67321 3702655





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 500Amps Cutout 12 Nos 9674 116088

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 1119176203

say 1119176

ABSTRACT OF COST



C Total (A + B) 114155952



F TOTAL ( C+D+E) ) 1347040234


H Total ( F+G) 1549096269


1580078194

Say 1580078


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 28 Nos 4325 121100

3 11 KB VCB 1 Sets 450000 450000



5 Stay Wire (725mm) 70 Kgs 68387 478709












8 MS Angle(65x65x6mm3) 234 Kgs 54849 12834666




9 Weasel ACSR (61259mm) 42 Km 190276 7991592

10 8 SWG GI Wire 220 Kgs 67321 1481062





15 11KV GOS 3 Set 7899 23697

16 11KV DOF 3 Set 5221 15663

17 11KV LA 9 Nos 369 3321

18 120sqmm Lugs 24 Nos 165 3960

19 240 sqmm Lugs 24 Nos 219 5256









28 500Amps Cutout 12 Nos 9674 116088

29 185sqmm Lugs 24 Nos 219 5256


TOTAL 1949334855

say 1949335

ABSTRACT OF COST



C Total (A + B) 19883217



F TOTAL ( C+D+E) ) 2346219606


H Total ( F+G) 2698152547


2752115598

Say 2752116


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 015 Km 190276 285414

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 540262725

say 540263

ABSTRACT OF COST



C Total (A + B) 55106826



F TOTAL ( C+D+E) ) 6502605468


H Total ( F+G) 7152866015


J TOTAL ( H+I) 7295923335


L TOTAL ( J+K) 7660719502

Say 766072

Say 766072


WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 12 Kgs 6838 82056

4 Weasel ACSR (61259mm) 08 Km 190276 1522208





TOTAL 208695256

say 20870

ABSTRACT OF COST



C Total (A + B) 212874



F TOTAL ( C+D+E) ) 25119132


H Total ( F+G) 288870018


2946474184

Say 29465


WORK ESTIMATE

Name of work -





1 8Mtr PCC Pole 15 Nos 3553 53295



4 Stay Wire (725mm) 45 Kgs 6838 30771

5 Weasel ACSR (61259mm) 17 Km 190276 3234692





TOTAL 10428794

say 104288

ABSTRACT OF COST



C Total (A + B) 10637376



F TOTAL ( C+D+E) ) 1255210368


H Total ( F+G) 1380731405


J TOTAL ( H+I) 1408346033


L TOTAL ( J+K) 1478763335

Say 147876

Say 147876


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 6838 13676














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 08 Km 190276 1522208

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960

TOTAL 15513150

say 155132

ABSTRACT OF COST



C Total (A + B) 15823464



F TOTAL ( C+D+E) ) 1867168752


H Total ( F+G) 2053885627


J TOTAL ( H+I) 209496334


L TOTAL ( J+K) 2199711507

Say 219971


SlNoRate in Rs


Amt in Rs

Rate in Rs in digid

Rate in Rs in word

Amt in Rs


Unit Qty

Supply Erection

a

100 KVA Transformer

Nos 2TSECL


19



Set 3TSECL


20



as per TS

Set 2TSECL


21



Nos 6TSECL


22



23


Nuts amp Bolts)

Nos 4TSECL


24



Km 21TSECL


25


complete as reqd

Km 09TSECL


26



Nos 52TSECL



aBracket Clamp


bStay Clamp


28





SlNoRate in Rs


Amt in Rs

Rate in Rs in digid

Rate in Rs in word

Amt in Rs


Unit Qty

Supply Erection

29






Sub Total


RUB amp LI(




BID SCH




BIDDING SCHEDULE








































Sub Total


Rounded of Rs

(Rupees only)

Signature of bidder

Dy General Manager


WORK ESTIMATE










5 Stay Wire (725mm) 24 Kgs 451 10824





7 MS Angle(65x65x6mm3) 96 Kgs 321 30816



8 Weasel ACSR (61259mm) 12 Km 2061233 24734796 6183699

9 8 SWG GI Wire 80 Kgs 391 3128 782








17 Barbed Wire 22 Kgs 429 9438 23595



TOTAL 543610286 1359025715

say 163391


ABSTRACT OF COST 0



C Total (A + B) 16665882 0


E Total (C + D) 191657643 0



H Total (E + F + G) 2287392305



Say Rs 235601 0


0

0

0

0

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414














8 MS Angle(65x65x6mm3) 84 Kgs 3927 329868





9 Weasel ACSR (61259mm) 15 Km 2347653 35214795

10 8 SWG GI Wire 48 Kgs 4934 236832





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135

24 120sqmm Lugs 24 Nos 1913 45912


26 Kiosk Box 1 Job 49500 49500


TOTAL 492300635

say 492300635

ABSTRACT OF COST



D Total (A + B) 5021466477


F Total (C + D) 5774686449



H Total ( F + G+H ) 6314494095


j Addhoc 10 on H 6314494095


Say Rs 713538


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 75 Kgs 5707 428025














8 MS Angle(65x65x6mm3) 97 Kgs 3927 380919





9 Weasel ACSR (61259mm) 6 Km 2347653 14085918

10 8 SWG GI Wire 90 Kgs 4934 44406





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 12 Nos 14425 1731


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 Job 49500 49500


TOTAL 46403016

say 464030

ABSTRACT OF COST



C Total (A + B) 4733106


E Total (C + D) 54430719



H Total (E + F + G) 5951880795




Say 672563


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 5707 142675














8 MS Angle(65x65x6mm3) 97 Kgs 3927 380919





9 Weasel ACSR (61259mm) 12 Km 2347653 28171836

10 8 SWG GI Wire 40 Kgs 4934 19736





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 12 Nos 14425 1731


25 120sqmm Lugs 24 Nos 19129 459096


TOTAL 203944176

say 203944

ABSTRACT OF COST



C Total (A + B) 20802288


E Total (C + D) 239226312



H Total (E + F + G) 2615887716




Say 295595


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414














8 MS Angle(65x65x6mm3) 84 Kgs 3927 329868





9 Weasel ACSR (61259mm) 15 Km 2347653 35214795

10 8 SWG GI Wire 48 Kgs 4934 236832





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135

24 120sqmm Lugs 24 Nos 1913 45912



TOTAL 210702755

say 210702755

ABSTRACT OF COST



D Total (A + B) 2149168101


F Total (C + D) 2471543316



H Total ( F + G+H ) 2702578887


j Addhoc 10 on H 2702578887


Say Rs 305391


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414






7 MS Angle(65x65x6mm3) 157 Kgs 3927 616539





8 Weasel ACSR (61259mm) 14 Km 2347653 32867142

9 8 SWG GI Wire 30 Kgs 4934 14802









TOTAL 98654352

say 98654352

ABSTRACT OF COST



D Total (A + B) 10062708


F Total (C + D) 115721142



H Total ( F + G+H ) 120752496


j Addhoc 0 on H 0


Say 124375


WORK ESTIMATE

Name of work -





1 11 Mtr ST Pole 3 Nos 1358265 4074795





5 Stay Wire (725mm) 25 Kgs 5707 142675






7 MS Angle(65x65x6mm3) 207 Kgs 3927 812889





8 Weasel ACSR (61259mm) 48 Km 2347653 112687344

9 8 SWG GI Wire 30 Kgs 4934 14802









TOTAL 230706294

say 230706294

ABSTRACT OF COST



D Total (A + B) 23532012


F Total (C + D) 270618138



H Total ( F + G+H ) 282384144


j Addhoc 0 on H 0


Say 290856


WORK ESTIMATE

Name of work -





1 11 Mtr ST Pole 3 Nos 1358265 4074795





5 Stay Wire (725mm) 10 Kgs 5707 5707






7 MS Angle(65x65x6mm3) 207 Kgs 3927 812889





8 Weasel ACSR (61259mm) 09 Km 2347653 21128877

9 8 SWG GI Wire 22 Kgs 4934 108548









TOTAL 87545997

say 87545997

ABSTRACT OF COST



D Total (A + B) 8929692


F Total (C + D) 102691458



H Total ( F + G+H ) 107156304


j Addhoc 10 on H 0


Say 110371


Total Rs14637100


WORK ESTIMATE

Name of work -










TOTAL 5467614

say

ABSTRACT OF COST



C Total (A + B) 55769622


E Total (C + D) 641350653



H Total (E + F + G) 765438062


I Addhoc 10 on H 765438062


Say 841982


Total (A+B ) Rs 84348200




WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 90 Kgs 5707 51363














8 MS Angle(65x65x6mm3) 213 Kgs 5473 1165749





9 Weasel ACSR (61259mm) 4 Km 2347653 9390612

10 8 SWG GI Wire 180 Kgs 4934 88812





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500


TOTAL 45877295

say 45877295

ABSTRACT OF COST



C Total (A + B) 467948409


E Total (C + D) 5381406704



H Total (E + F + G) 6422591914



Say Rs 6615269671


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 60 Kgs 5707 34242












8 MS Angle(65x65x6mm3) 157 Kgs 5473 859261





9 Weasel ACSR (61259mm) 38 Km 2347653 89210814

10 8 SWG GI Wire 80 Kgs 4934 39472





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500




TOTAL 358760714

say 358760714

ABSTRACT OF COST



C Total (A + B) 3659359283


E Total (C + D) 4208263175



H Total (E + F + G) 5022470616



Say Rs 5173144734


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 48 Kgs 5707 273936



















9 Weasel ACSR (61259mm) 27 Km 2347653 63386631

10 8 SWG GI Wire 60 Kgs 4934 29604





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500



TOTAL 301010091

say 301010091

ABSTRACT OF COST



C Total (A + B) 3070302928


E Total (C + D) 3530848367



H Total (E + F + G) 4213990769



Say Rs 4340410492


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 8136 4068

5 Weasel ACSR (61259mm) 7 Km 2016279 14113953





TOTAL 16506241

say 16506241

ABSTRACT OF COST



C Total (A + B) 1683636582



F Total (C + D+E) 2018713274


H Total ( F + G ) 2119648938




Say Rs 238511


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 5707 28535

5 Weasel ACSR (61259mm) 001 Km 2347653 2347653





TOTAL 51947753

say 51947753

ABSTRACT OF COST



C Total (A + B) 5298670806



F Total (C + D+E) 6353210192


H Total ( F + G ) 6670870701





Say Rs 7554005879



WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 25 Kgs 8136 2034




7 8 SWG GI Wire 400 Kgs 4934 19736





TOTAL 37718128

say 37718128

ABSTRACT OF COST



C Total (A + B) 3847249056


E Total (C + D) 4424336414



H Total (E + F + G) 5280349329



Say 543876


WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 25 Kgs 5707 142675




7 8 SWG GI Wire 400 Kgs 4934 19736





TOTAL 37718128

say 37718128

ABSTRACT OF COST



C Total (A + B) 3847249056


E Total (C + D) 4424336414



H Total (E + F + G) 5280349329



Say 543876


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 16 Kgs 5707 91312

5 Weasel ACSR (61259mm) 08 Km 2347653 18781224





TOTAL 39369324

say 39369324

ABSTRACT OF COST



C Total (A + B) 4015671048



F Total (C + D+E) 4814868325


H Total ( F + G ) 5055611741





Say Rs 5724907966


C) Security 900



BILL

Name of work -




1 Ballast 25 Nos 2450 61250

2 Lamp 25 Nos 380 9500




1 Ballast 11 Nos 1125 12375

2 Lamp 11 Nos 280 3080



C 250 watt Metal

1 Ballast 5 Nos 2450 12250

2 Lamp 5 Nos 930 4650





TOTAL 126253

Vat 135 on Rs 12625300 Rs1704400




Quatation

Name of work -




I Bracket 85 Nos 3350 284750




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 599760


Grand Total 659736


Quatation

Name of work -




I Bracket 85 Nos 3450 293250




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 644810


Grand Total 709291


Quatation

Name of work -




I Bracket 85 Nos 4000 340000




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 676175


Grand Total 743792


WORK ESTIMATE

Name of work -














5 MS Angle(65x65x6mm3) 33 Kgs 5473 180609


6 Weasel ACSR (61259mm) 015 Km 2347653 35214795





11 11KV GOS 2 Set 806288 1612576

12 11KV DOF 2 Set 373613 747226

13 11KV LA 6 Nos 369 2214






TOTAL 5913802595

say 5913802595

ABSTRACT OF COST



C Total (A + B) 6032078647


E Total (C + D) 6936890444



H Total (E + F + G) 8279027943



Say Rs 8527398781


WORK ESTIMATE

Name of work -







2 8Mtr PCC Pole 10 Nos 3553 35530



5 Stay Wire (725mm) 50 Kgs 8137 40685












8 MS Angle(65x65x6mm3) 119 Kgs 5473 651287





9 Weasel ACSR (61259mm) 31 Km 2016279 62504649

10 8 SWG GI Wire 60 Kgs 6772 40632





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 21906 131436


25 120sqmm Lugs 24 Nos 162 3888





TOTAL 304414759

say 304414759

ABSTRACT OF COST



C Total (A + B) 3105030542


E Total (C + D) 3570785123



H Total (E + F + G) 4261654419



Say Rs 4389504051


WORK ESTIMATE

Name of work -






2 9 Mtr PCC Pole 6 Nos 4325 25950



5 Stay Wire (725mm) 50 Kgs 8137 40685









8 MS Angle(65x65x6mm3) 66 Kgs 5473 361218





9 Weasel ACSR (61259mm) 15 Km 2016279 30244185

10 8 SWG GI Wire 50 Kgs 6772 3386





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135


25 240 sqmm Lugs 24 Nos 215 5160

26 Kiosk Box 1 Job 49500 49500

TOTAL 671383525

say 671383525

ABSTRACT OF COST



C Total (A + B) 6848111955


E Total (C + D) 7875328748



H Total (E + F + G) 9399033658




Say Rs 1062091


WORK ESTIMATE

Name of work -






2 9 Mtr PCC Pole 5 Nos 4325 21625



5 Stay Wire (725mm) 15 Kgs 8137 122055










8 MS Angle(65x65x6mm3) 66 Kgs 5473 361218





9 Weasel ACSR (61259mm) 08 Km 2016279 16130232

10 8 SWG GI Wire 35 Kgs 6772 23702





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 3 Nos 5225 15675


25 240 sqmm Lugs 12 Nos 215 2580

26 Kiosk Box 1 Job 49500 49500

TOTAL 616537572

say 616537572

ABSTRACT OF COST



C Total (A + B) 6288683234


E Total (C + D) 723198572



H Total (E + F + G) 8631217739




Say Rs 8890154271


WORK ESTIMATE





1 9 Mtr PCC Pole 4 Nos 4325 17300

2 8Mtr PCC Pole 20 Nos 3553 71060



5 Stay Wire (725mm) 70 Kgs 70 4900












I Bracket 50 Nos 4000 200000




I 2x25 Sqmm 210 mtr 24 5040

II 2x40 Sqmm 210 mtr 34 7140

18 MS clamp 200 Nos 80 16000








TOTAL 62557759

say 62557759

ABSTRACT OF COST



C Total (A + B) 6380891418


E Total (C + D) 7338025131



H Total (E + F + G) 8757773471



Say 902051


WORK ESTIMATE

Name of work -




I Bracket 50 Nos 4000 200000




I 2x25 Sqmm 210 mtr 24 5040

II 2x40 Sqmm 210 mtr 34 7140

3 MS clamp 200 Nos 80 16000






TOTAL 391680

ABSTRACT OF COST



C Total (A + B) 3995136


E Total (C + D) 45944064



H Total (E + F + G) 548332416



Say 551084

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 5707 85605












8 MS Angle(65x65x6mm3) 32 Kgs 5473 175136




9 Weasel ACSR (61259mm) 08 Km 2347653 18781224

10 8 SWG GI Wire 25 Kgs 4934 12335





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096





TOTAL 159200654

say 159200654

ABSTRACT OF COST



C Total (A + B) 1623846671


E Total (C + D) 1867423671



H Total (E + F + G) 2228729556



Say Rs 2295591442


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 16 Kgs 5707 91312

5 Weasel ACSR (61259mm) 1 Km 2347653 2347653





TOTAL 4793747

say 4793747

ABSTRACT OF COST



C Total (A + B) 488962194



F Total (C + D+E) 5862752581


H Total ( F + G ) 615589021





Say Rs 6970848772


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 35 Kgs 5707 199745

5 Weasel ACSR (61259mm) 02 Km 2347653 4695306






TOTAL 16260836

say 16260836

ABSTRACT OF COST



C Total (A + B) 1658605272



F Total (C + D+E) 1988700243


H Total ( F + G ) 2088135255





Say Rs 216570676


WORK ESTIMATE

Name of work -





1 9 Mtr PCC Pole 28 Nos 4325 121100



4 Stay Wire (725mm) 80 Kgs 8137 65096










6 MS Angle(65x65x6mm3) 225 Kgs 5473 1231425




7 Weasel ACSR (61259mm) 46 Km 2016279 92748834

8 8 SWG GI Wire 240 Kgs 6772 162528





13 11KV GOS 1 Set 7899 7899

14 11KV DOF 1 Set 5221 5221

15 11KV LA 3 Nos 369 1107






TOTAL 357488314

say 357488314

ABSTRACT OF COST



C Total (A + B) 3646380803


E Total (C + D) 4193337923



H Total (E + F + G) 5004657652




Say Rs 565526


WORK ESTIMATE

Name of work -






2 ACSR (61259 04 Km 2016279 8065116



5 Stay Wire (725mm) 15 Kgs 5707 85605






7 MS Angle(65x65x6mm3) 17 Kgs 3927 66759






12 11KV GOS 1 Set 806288 806288

13 11KV DOF 1 Set 373613 373613

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672




24 Kiosk Box 1 Job 49500 49500

TOTAL 423354736

say 423355

ABSTRACT OF COST



C Total (A + B) 4318221


E Total (C + D) 496595415



H Total (E + F + G) 5926758323




Say Rs 669724


WORK ESTIMATE

Name of work -







2 ACSR (61259 1 Km 2016279 2016279



5 Stay Wire (725mm) 25 Kgs 5707 142675






7 MS Angle(65x65x6mm3) 17 Kgs 3927 66759






12 11KV GOS 1 Set 806288 806288

13 11KV DOF 1 Set 373613 373613

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

24 Kiosk Box 1 Job 49500 49500

TOTAL 152447

say 152447

ABSTRACT OF COST



C Total (A + B) 15549594


E Total (C + D) 178820331



H Total (E + F + G) 2134181777




Say 241163


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 5707 5707








7 MS Angle(65x65x6mm3) 32 Kgs 5473 175136




8 Weasel ACSR (61259mm) 05 Km 2347653 11738265

9 8 SWG GI Wire 20 Kgs 4934 9868





14 11KV GOS 1 Set 806288 806288

15 11KV DOF 1 Set 373613 373613

16 11KV LA 3 Nos 369 1107






22 500Amps Cutout 6 Nos 9674 58044


24 240 sqmm Lugs 24 Nos 215 5160


26 Kiosk Box 1 Nos 49500 49500


TOTAL 684227175

say 684227175

ABSTRACT OF COST



C Total (A + B) 6979117185


E Total (C + D) 8025984763



H Total (E + F + G) 9578838336



Say Rs 9866203487


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 5707 85605

6 Weasel ACSR (61259mm) 32 Km 2347653 75124896







TOTAL 100758166

say 100758166

ABSTRACT OF COST



C Total (A + B) 1027733293



F Total (C + D+E) 123227237


H Total ( F + G ) 1293885989





Say Rs 1465179405


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 11 Nos 4325 47575




5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 45 Km 2016279 90732555

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 200Amps Cutout 12 Nos 27885 33462


25 120sqmm Lugs 48 Nos 1913 91824



29 Kiosk Box 2 Job 49500 99000


TOTAL 53350719

say 53350719

ABSTRACT OF COST



C Total (A + B) 5441773338



F Total (C + D+E) 6524792934


H Total ( F + G ) 7503511874





Say Rs 843007


WORK ESTIMATE

Name of work -







2 8Mtr PCC Pole 12 Nos 3553 42636



5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 45 Km 2016279 90732555

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 3 Nos 27885 83655


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 37085161

say 37085161

ABSTRACT OF COST



C Total (A + B) 3782686422



F Total (C + D+E) 453551519


H Total ( F + G ) 5215842469





Say Rs 585991


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 16 Nos 4325 69200

2 8Mtr PCC Pole 24 Nos 3553 85272



5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 237 Kgs 5473 1297101






9 Weasel ACSR (61259mm) 84 Km 2016279 169367436

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 200Amps Cutout 6 Nos 27885 16731


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 61196857

say 61196857

ABSTRACT OF COST



C Total (A + B) 6242079414



F Total (C + D+E) 7484375611


H Total ( F + G ) 8607031953





Say Rs 966986


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 12 Nos 4325 51900

2 8Mtr PCC Pole 25 Nos 3553 88825



5 Stay Wire (725mm) 150 Kgs 8136 12204














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 72 Km 2016279 145172088

10 8 SWG GI Wire 150 Kgs 6773 101595





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 3 Nos 27885 83655


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 51229024

say 51229024

ABSTRACT OF COST



C Total (A + B) 5225360448



F Total (C + D+E) 6265309635


H Total ( F + G ) 720510608




Say 804779


WORK ESTIMATE

Name of work -








4 8Mtr PCC Pole 85 Nos 3553 302005



7 Stay Wire (725mm) 450 Kgs 81369 3661605














10 MS Angle(65x65x6mm3) 858 Kgs 5473 4695834






11 Weasel ACSR (61259mm) 18 Km 2016279 36293022

12 8 SWG GI Wire 520 Kgs 6772 352144





17 11KV GOS 3 Set 7899 23697

18 11KV DOF 3 Set 5221 15663

19 11KV LA 9 Nos 369 3321







26 300Amps Cutout 12 Nos 5225 6270

27 200Amps Cutout 9 Nos 41699 375291

28 120sqmm Lugs 48 Nos 162 7776

29 240sqmm Lugs 48 Nos 238 11424





TOTAL 163704861

say 163704861

ABSTRACT OF COST



D Total (A + B) 1669789582


F Total (C + D) 192025802



H Total ( F + G+H ) 20997604




Say Rs 2372729


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 8136 4068

5 Weasel ACSR (61259mm) 7 Km 2016279 14113953





TOTAL 16506241

say 165062

ABSTRACT OF COST



D Total (A + B) 16836324


F Total (C + D) 193617726



H Total ( F + G+H ) 2117167743


j Addhoc 10 on H 2117167743

GRAND TOTAL 239240

Say Rs 239240


WORK ESTIMATE

Name of work -







2 ACSR (61259 1 Km 2016279 2016279



5 Stay Wire (725mm) 25 Kgs 8136 2034






7 MS Angle(65x65x6mm3) 17 Kgs 5473 93041






12 11KV GOS 1 Set 7899 7899

13 11KV DOF 1 Set 5221 5221

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

24 Kiosk Box 1 Job 49500 49500

TOTAL 17083229

say 170832

ABSTRACT OF COST



C Total (A + B) 17424864


E Total (C + D) 200385936



H Total (E + F + G) 2391562584




Say 270247


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 5707 28535

5 Weasel ACSR (61259mm) 001 Km 2347653 2347653





TOTAL 51947753

say 51947753

ABSTRACT OF COST



C Total (A + B) 5298670806



F Total (C + D+E) 6353210192


H Total ( F + G ) 6670870701





Say Rs 7554005879



WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6839 170975












8 MS Angle(65x65x6mm3) 35 Kgs 5485 191975





9 Weasel ACSR (61259mm) 18 Km 190276 3424968

10 8 SWG GI Wire 20 Kgs 6732 13464





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 1926 11556


25 120sqmm Lugs 12 Nos 165 1980




TOTAL 25661079

say 25661079

ABSTRACT OF COST



C Total (A + B) 2617430058


E Total (C + D) 3010044567



H Total (E + F + G) 3441920526



Say Rs 3545178142


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6839 170975












8 MS Angle(65x65x6mm3) 35 Kgs 5485 191975





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 15 Kgs 6732 10098





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 1926 11556


25 120sqmm Lugs 12 Nos 165 1980




TOTAL 22108045

say 22108045

ABSTRACT OF COST



C Total (A + B) 225502059


E Total (C + D) 2593273679



H Total (E + F + G) 2965352076



Say Rs 3054312638


WORK ESTIMATE

Name of work -









5 Weasel ACSR (61259mm) 003 Km 2016279 6048837



TOTAL 113833837

say 113833837

ABSTRACT OF COST



C Total (A + B) 1161105137



F Total (C + D+E) 1392187827


H Total ( F + G ) 1461797218



Say Rs 15057

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 06 Km 190276 1141656

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 55419033

say 55419033

ABSTRACT OF COST



D Total (A + B) 5652741366


F Total (C + D) 6500652571



H Total ( F + G+H ) 7758387525



Say 799114


WORK ESTIMATE

Name of work -




1 9 Mtr PCC Pole 28 Nos 4325 121100




4 Stay Wire (725mm) 80 Kgs 8137 65096














7 Weasel ACSR (61259mm) 46 Km 2016279 92748834

8 8 SWG GI Wire 240 Kgs 6772 162528





13 11KV GOS 3 Set 7899 23697

15 11KV LA 9 Nos 369 3321





3 11 KB VCB 1 Sets 450000 450000




TOTAL 934991304

say 934991304

ABSTRACT OF COST



C Total (A + B) 9536911301


E Total (C + D) 10967448



H Total (E + F + G) 1308941076




Say Rs 565526


WORK ESTIMATE

Name of work -






2 ACSR (61335 015 Km 3510265 52653975

3 11 KB VCB 1 Sets 450000 450000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 3 Job 49500 148500

TOTAL 2197755172

say 2197755172

ABSTRACT OF COST



C Total (A + B) 2241710275


E Total (C + D) 2577966816



H Total (E + F + G) 3076747352




Say Rs 3902237


WORK ESTIMATE

Name of work -





TOTAL 1320912

say 1320912

ABSTRACT OF COST



C Total (A + B) 134733024


E Total (C + D) 2155728384



H Total (E + F + G) 2654240573



Say 27339


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 06 Km 190276 1141656

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 55419033

say 554190

ABSTRACT OF COST



C Total (A + B) 5652738



F TOTAL ( C+ D+E ) 66669057


H Total ( F + G) 7000250985




Say 717417


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 01 Km 190276 190276

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 53988283

say 539883

ABSTRACT OF COST



C Total (A + B) 55068066



F TOTAL ( C+ D+E ) 649479249


H Total ( F + G) 6819532115




Say 698896


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6838 17095














8 MS Angle(65x65x6mm3) 97 Kgs 5485 532045





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 40 Kgs 6732 26928





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 12 Nos 1926 23112


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 222558742

say 222559

ABSTRACT OF COST



C Total (A + B) 22701018



F TOTAL ( C+ D+E ) 267738477


H Total ( F + G) 2811254009




Say 288110


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 9 Kgs 6838 61542

5 Weasel ACSR (61259mm) 042 Km 190276 7991592





TOTAL 304487976

say 304487976

ABSTRACT OF COST



C Total (A + B) 3105777355



F Total (C + D+E) 3664817279


H Total ( F + G ) 4214539871



Say 42988


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 04 Km 190276 761104

10 8 SWG GI Wire 20 Kgs 67321 134642





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 7029 42174

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 305315803

say 539883

ABSTRACT OF COST



C Total (A + B) 55068066


E TOTAL ( C+ D ) 633282759


G TOTAL ( E+F ) 635760822


I Total ( G+H ) 7311249453



Say 733032


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 12 Kgs 6838 82056

5 Weasel ACSR (61259mm) 065 Km 190276 1236794





TOTAL 512717456

say 51272

ABSTRACT OF COST



C Total (A + B) 5229744


E TOTAL ( C+ D ) 60142056


G TOTAL ( E+F ) 6037739448


I Total ( G+H ) 6943400365



Say 69615


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 6838 10257












8 MS Angle(65x65x6mm3) 48 Kgs 5485 26328




9 Weasel ACSR (61259mm) 09 Km 190276 1712484

10 8 SWG GI Wire 25 Kgs 6732 1683





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







24 200Amps Cutout 3 Nos 40436 121308


26 120sqmm Lugs 24 Nos 165 3960


TOTAL 202996242

say 202996

ABSTRACT OF COST



C Total (A + B) 20705592


E TOTAL ( C+ D ) 238114308


G TOTAL ( E+F ) 2390460596


I Total ( G+H ) 2749029686



Say 275620


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 6838 13676














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 18589254

say 185893

ABSTRACT OF COST



C Total (A + B) 18961086



F TOTAL ( C+D+E) ) 2237408148


H Total ( F+G) 257301937


2624479758

Say 262448


WORK ESTIMATE

Name of work -




1 9 Mtr PCC Pole 32 Nos 4325 138400




5 Stay Wire (725mm) 72 Kgs 8137 585864










7 MS Angle(65x65x6mm3) 225 Kgs 5473 1231425




8 Weasel ACSR (61259mm) 38 Km 2016279 76618602

9 8 SWG GI Wire 240 Kgs 6772 162528





14 11KV GOS 2 Set 7899 15798

15 11KV LA 6 Nos 369 2214

16 11KV DOF (3 ph) 2 Set 5221 10442






TOTAL 395903582

say 395903582

ABSTRACT OF COST



C Total (A + B) 4038216536


E Total (C + D) 4643949017



H Total (E + F + G) 5542452196




Say Rs 626297

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 30 Kgs 6838 20514














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 21 Km 190276 3995796

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 24845939

say 248459

ABSTRACT OF COST



C Total (A + B) 25342818



F TOTAL ( C+D+E) ) 2990452524


H Total ( F+G) 3439020403


3507800811

Say 350780


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 12 Kgs 6838 82056

5 Weasel ACSR (61259mm) 056 Km 190276 10655456





TOTAL 495592616

say 49559

ABSTRACT OF COST



C Total (A + B) 5055018



F TOTAL ( C+D+E) ) 596492124


H Total ( F+G) 6859659426


6996852615

Say 69969


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 450000 450000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 3 Job 49500 148500

TOTAL 2408467087

say 2408467087

ABSTRACT OF COST



C Total (A + B) 2456636428



F TOTAL ( C+D+E) ) 2898830985


H Total ( F+G) 3333655633


3400328746

Say 3400329


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 550000 550000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 4 Job 49500 198000

TOTAL 3774226937

say 3774226937

ABSTRACT OF COST



C Total (A + B) 3849711475



F TOTAL ( C+D+E) ) 4542659541


H Total ( F+G) 5224058472


5328539641

Say

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 01 Km 190276 190276

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 538257719

say 538258

ABSTRACT OF COST



C Total (A + B) 54902316



F TOTAL ( C+D+E) ) 6478473288


H Total ( F+G) 7450244281


7599249167

Say 759925


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 015 Km 190276 285414

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 540262725

say 540263

ABSTRACT OF COST



C Total (A + B) 55106826



F TOTAL ( C+D+E) ) 6502605468


H Total ( F+G) 7477996288


7627556214

Say 762756


WORK ESTIMATE

Name of work -









6 Stay Wire (725mm) 210 Kgs 68387 1436127

7 ACSR (61335 87 Km 3510265 305393055

8 11 KB VCB 1 Sets 450000 450000









10 MS Angle(65x65x6mm3) 994 Kgs 54849 54519906










16 11KV DOF(3ph) 5 Set 5221 26105

17 11KV LA 15 Nos 369 5535









TOTAL 1729567371

say 1729567

ABSTRACT OF COST



C Total (A + B) 176415834



F TOTAL ( C+D+E) ) 2081706841


H Total ( F+G) 2289877525


J TOTAL ( H+I) 2335675076


L TOTAL ( J+K) 245245883

Say 2452459


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 450000 450000




5 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






10 11KV GOS 3 Set 1006111 3018333

11 11KV DOF 3 Set 5221 15663

12 11KV LA 9 Nos 369 3321





17 240sqmm Lugs 24 Nos 21528 516672






23 HT Kiosk Box 2 Job 49500 99000

TOTAL 1652766437

say 1652766

ABSTRACT OF COST



C Total (A + B) 168582132



F TOTAL ( C+D+E) ) 1989269158


H Total ( F+G) 2188196073


J TOTAL ( H+I) 2231959995


L TOTAL ( J+K) 2343557995

Say Rs234355900

Say 2343559


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 12 Nos 4325 51900



5 Stay Wire (725mm) 40 Kgs 68387 273548












8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 15 Km 190276 285414

10 8 SWG GI Wire 55 Kgs 67321 3702655





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 500Amps Cutout 12 Nos 9674 116088

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 1119176203

say 1119176

ABSTRACT OF COST



C Total (A + B) 114155952



F TOTAL ( C+D+E) ) 1347040234


H Total ( F+G) 1549096269


1580078194

Say 1580078


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 28 Nos 4325 121100

3 11 KB VCB 1 Sets 450000 450000



5 Stay Wire (725mm) 70 Kgs 68387 478709












8 MS Angle(65x65x6mm3) 234 Kgs 54849 12834666




9 Weasel ACSR (61259mm) 42 Km 190276 7991592

10 8 SWG GI Wire 220 Kgs 67321 1481062





15 11KV GOS 3 Set 7899 23697

16 11KV DOF 3 Set 5221 15663

17 11KV LA 9 Nos 369 3321

18 120sqmm Lugs 24 Nos 165 3960

19 240 sqmm Lugs 24 Nos 219 5256









28 500Amps Cutout 12 Nos 9674 116088

29 185sqmm Lugs 24 Nos 219 5256


TOTAL 1949334855

say 1949335

ABSTRACT OF COST



C Total (A + B) 19883217



F TOTAL ( C+D+E) ) 2346219606


H Total ( F+G) 2698152547


2752115598

Say 2752116


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 015 Km 190276 285414

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 540262725

say 540263

ABSTRACT OF COST



C Total (A + B) 55106826



F TOTAL ( C+D+E) ) 6502605468


H Total ( F+G) 7152866015


J TOTAL ( H+I) 7295923335


L TOTAL ( J+K) 7660719502

Say 766072

Say 766072


WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 12 Kgs 6838 82056

4 Weasel ACSR (61259mm) 08 Km 190276 1522208





TOTAL 208695256

say 20870

ABSTRACT OF COST



C Total (A + B) 212874



F TOTAL ( C+D+E) ) 25119132


H Total ( F+G) 288870018


2946474184

Say 29465


WORK ESTIMATE

Name of work -





1 8Mtr PCC Pole 15 Nos 3553 53295



4 Stay Wire (725mm) 45 Kgs 6838 30771

5 Weasel ACSR (61259mm) 17 Km 190276 3234692





TOTAL 10428794

say 104288

ABSTRACT OF COST



C Total (A + B) 10637376



F TOTAL ( C+D+E) ) 1255210368


H Total ( F+G) 1380731405


J TOTAL ( H+I) 1408346033


L TOTAL ( J+K) 1478763335

Say 147876

Say 147876


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 6838 13676














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 08 Km 190276 1522208

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960

TOTAL 15513150

say 155132

ABSTRACT OF COST



C Total (A + B) 15823464



F TOTAL ( C+D+E) ) 1867168752


H Total ( F+G) 2053885627


J TOTAL ( H+I) 209496334


L TOTAL ( J+K) 2199711507

Say 219971


SlNoRate in Rs


Amt in Rs

Rate in Rs in digid

Rate in Rs in word

Amt in Rs


Unit Qty

Supply Erection

29






Sub Total


RUB amp LI(




BID SCH




BIDDING SCHEDULE








































Sub Total


Rounded of Rs

(Rupees only)

Signature of bidder

Dy General Manager


WORK ESTIMATE










5 Stay Wire (725mm) 24 Kgs 451 10824





7 MS Angle(65x65x6mm3) 96 Kgs 321 30816



8 Weasel ACSR (61259mm) 12 Km 2061233 24734796 6183699

9 8 SWG GI Wire 80 Kgs 391 3128 782








17 Barbed Wire 22 Kgs 429 9438 23595



TOTAL 543610286 1359025715

say 163391


ABSTRACT OF COST 0



C Total (A + B) 16665882 0


E Total (C + D) 191657643 0



H Total (E + F + G) 2287392305



Say Rs 235601 0


0

0

0

0

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414














8 MS Angle(65x65x6mm3) 84 Kgs 3927 329868





9 Weasel ACSR (61259mm) 15 Km 2347653 35214795

10 8 SWG GI Wire 48 Kgs 4934 236832





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135

24 120sqmm Lugs 24 Nos 1913 45912


26 Kiosk Box 1 Job 49500 49500


TOTAL 492300635

say 492300635

ABSTRACT OF COST



D Total (A + B) 5021466477


F Total (C + D) 5774686449



H Total ( F + G+H ) 6314494095


j Addhoc 10 on H 6314494095


Say Rs 713538


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 75 Kgs 5707 428025














8 MS Angle(65x65x6mm3) 97 Kgs 3927 380919





9 Weasel ACSR (61259mm) 6 Km 2347653 14085918

10 8 SWG GI Wire 90 Kgs 4934 44406





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 12 Nos 14425 1731


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 Job 49500 49500


TOTAL 46403016

say 464030

ABSTRACT OF COST



C Total (A + B) 4733106


E Total (C + D) 54430719



H Total (E + F + G) 5951880795




Say 672563


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 5707 142675














8 MS Angle(65x65x6mm3) 97 Kgs 3927 380919





9 Weasel ACSR (61259mm) 12 Km 2347653 28171836

10 8 SWG GI Wire 40 Kgs 4934 19736





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 12 Nos 14425 1731


25 120sqmm Lugs 24 Nos 19129 459096


TOTAL 203944176

say 203944

ABSTRACT OF COST



C Total (A + B) 20802288


E Total (C + D) 239226312



H Total (E + F + G) 2615887716




Say 295595


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414














8 MS Angle(65x65x6mm3) 84 Kgs 3927 329868





9 Weasel ACSR (61259mm) 15 Km 2347653 35214795

10 8 SWG GI Wire 48 Kgs 4934 236832





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135

24 120sqmm Lugs 24 Nos 1913 45912



TOTAL 210702755

say 210702755

ABSTRACT OF COST



D Total (A + B) 2149168101


F Total (C + D) 2471543316



H Total ( F + G+H ) 2702578887


j Addhoc 10 on H 2702578887


Say Rs 305391


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414






7 MS Angle(65x65x6mm3) 157 Kgs 3927 616539





8 Weasel ACSR (61259mm) 14 Km 2347653 32867142

9 8 SWG GI Wire 30 Kgs 4934 14802









TOTAL 98654352

say 98654352

ABSTRACT OF COST



D Total (A + B) 10062708


F Total (C + D) 115721142



H Total ( F + G+H ) 120752496


j Addhoc 0 on H 0


Say 124375


WORK ESTIMATE

Name of work -





1 11 Mtr ST Pole 3 Nos 1358265 4074795





5 Stay Wire (725mm) 25 Kgs 5707 142675






7 MS Angle(65x65x6mm3) 207 Kgs 3927 812889





8 Weasel ACSR (61259mm) 48 Km 2347653 112687344

9 8 SWG GI Wire 30 Kgs 4934 14802









TOTAL 230706294

say 230706294

ABSTRACT OF COST



D Total (A + B) 23532012


F Total (C + D) 270618138



H Total ( F + G+H ) 282384144


j Addhoc 0 on H 0


Say 290856


WORK ESTIMATE

Name of work -





1 11 Mtr ST Pole 3 Nos 1358265 4074795





5 Stay Wire (725mm) 10 Kgs 5707 5707






7 MS Angle(65x65x6mm3) 207 Kgs 3927 812889





8 Weasel ACSR (61259mm) 09 Km 2347653 21128877

9 8 SWG GI Wire 22 Kgs 4934 108548









TOTAL 87545997

say 87545997

ABSTRACT OF COST



D Total (A + B) 8929692


F Total (C + D) 102691458



H Total ( F + G+H ) 107156304


j Addhoc 10 on H 0


Say 110371


Total Rs14637100


WORK ESTIMATE

Name of work -










TOTAL 5467614

say

ABSTRACT OF COST



C Total (A + B) 55769622


E Total (C + D) 641350653



H Total (E + F + G) 765438062


I Addhoc 10 on H 765438062


Say 841982


Total (A+B ) Rs 84348200




WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 90 Kgs 5707 51363














8 MS Angle(65x65x6mm3) 213 Kgs 5473 1165749





9 Weasel ACSR (61259mm) 4 Km 2347653 9390612

10 8 SWG GI Wire 180 Kgs 4934 88812





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500


TOTAL 45877295

say 45877295

ABSTRACT OF COST



C Total (A + B) 467948409


E Total (C + D) 5381406704



H Total (E + F + G) 6422591914



Say Rs 6615269671


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 60 Kgs 5707 34242












8 MS Angle(65x65x6mm3) 157 Kgs 5473 859261





9 Weasel ACSR (61259mm) 38 Km 2347653 89210814

10 8 SWG GI Wire 80 Kgs 4934 39472





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500




TOTAL 358760714

say 358760714

ABSTRACT OF COST



C Total (A + B) 3659359283


E Total (C + D) 4208263175



H Total (E + F + G) 5022470616



Say Rs 5173144734


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 48 Kgs 5707 273936



















9 Weasel ACSR (61259mm) 27 Km 2347653 63386631

10 8 SWG GI Wire 60 Kgs 4934 29604





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500



TOTAL 301010091

say 301010091

ABSTRACT OF COST



C Total (A + B) 3070302928


E Total (C + D) 3530848367



H Total (E + F + G) 4213990769



Say Rs 4340410492


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 8136 4068

5 Weasel ACSR (61259mm) 7 Km 2016279 14113953





TOTAL 16506241

say 16506241

ABSTRACT OF COST



C Total (A + B) 1683636582



F Total (C + D+E) 2018713274


H Total ( F + G ) 2119648938




Say Rs 238511


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 5707 28535

5 Weasel ACSR (61259mm) 001 Km 2347653 2347653





TOTAL 51947753

say 51947753

ABSTRACT OF COST



C Total (A + B) 5298670806



F Total (C + D+E) 6353210192


H Total ( F + G ) 6670870701





Say Rs 7554005879



WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 25 Kgs 8136 2034




7 8 SWG GI Wire 400 Kgs 4934 19736





TOTAL 37718128

say 37718128

ABSTRACT OF COST



C Total (A + B) 3847249056


E Total (C + D) 4424336414



H Total (E + F + G) 5280349329



Say 543876


WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 25 Kgs 5707 142675




7 8 SWG GI Wire 400 Kgs 4934 19736





TOTAL 37718128

say 37718128

ABSTRACT OF COST



C Total (A + B) 3847249056


E Total (C + D) 4424336414



H Total (E + F + G) 5280349329



Say 543876


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 16 Kgs 5707 91312

5 Weasel ACSR (61259mm) 08 Km 2347653 18781224





TOTAL 39369324

say 39369324

ABSTRACT OF COST



C Total (A + B) 4015671048



F Total (C + D+E) 4814868325


H Total ( F + G ) 5055611741





Say Rs 5724907966


C) Security 900



BILL

Name of work -




1 Ballast 25 Nos 2450 61250

2 Lamp 25 Nos 380 9500




1 Ballast 11 Nos 1125 12375

2 Lamp 11 Nos 280 3080



C 250 watt Metal

1 Ballast 5 Nos 2450 12250

2 Lamp 5 Nos 930 4650





TOTAL 126253

Vat 135 on Rs 12625300 Rs1704400




Quatation

Name of work -




I Bracket 85 Nos 3350 284750




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 599760


Grand Total 659736


Quatation

Name of work -




I Bracket 85 Nos 3450 293250




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 644810


Grand Total 709291


Quatation

Name of work -




I Bracket 85 Nos 4000 340000




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 676175


Grand Total 743792


WORK ESTIMATE

Name of work -














5 MS Angle(65x65x6mm3) 33 Kgs 5473 180609


6 Weasel ACSR (61259mm) 015 Km 2347653 35214795





11 11KV GOS 2 Set 806288 1612576

12 11KV DOF 2 Set 373613 747226

13 11KV LA 6 Nos 369 2214






TOTAL 5913802595

say 5913802595

ABSTRACT OF COST



C Total (A + B) 6032078647


E Total (C + D) 6936890444



H Total (E + F + G) 8279027943



Say Rs 8527398781


WORK ESTIMATE

Name of work -







2 8Mtr PCC Pole 10 Nos 3553 35530



5 Stay Wire (725mm) 50 Kgs 8137 40685












8 MS Angle(65x65x6mm3) 119 Kgs 5473 651287





9 Weasel ACSR (61259mm) 31 Km 2016279 62504649

10 8 SWG GI Wire 60 Kgs 6772 40632





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 21906 131436


25 120sqmm Lugs 24 Nos 162 3888





TOTAL 304414759

say 304414759

ABSTRACT OF COST



C Total (A + B) 3105030542


E Total (C + D) 3570785123



H Total (E + F + G) 4261654419



Say Rs 4389504051


WORK ESTIMATE

Name of work -






2 9 Mtr PCC Pole 6 Nos 4325 25950



5 Stay Wire (725mm) 50 Kgs 8137 40685









8 MS Angle(65x65x6mm3) 66 Kgs 5473 361218





9 Weasel ACSR (61259mm) 15 Km 2016279 30244185

10 8 SWG GI Wire 50 Kgs 6772 3386





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135


25 240 sqmm Lugs 24 Nos 215 5160

26 Kiosk Box 1 Job 49500 49500

TOTAL 671383525

say 671383525

ABSTRACT OF COST



C Total (A + B) 6848111955


E Total (C + D) 7875328748



H Total (E + F + G) 9399033658




Say Rs 1062091


WORK ESTIMATE

Name of work -






2 9 Mtr PCC Pole 5 Nos 4325 21625



5 Stay Wire (725mm) 15 Kgs 8137 122055










8 MS Angle(65x65x6mm3) 66 Kgs 5473 361218





9 Weasel ACSR (61259mm) 08 Km 2016279 16130232

10 8 SWG GI Wire 35 Kgs 6772 23702





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 3 Nos 5225 15675


25 240 sqmm Lugs 12 Nos 215 2580

26 Kiosk Box 1 Job 49500 49500

TOTAL 616537572

say 616537572

ABSTRACT OF COST



C Total (A + B) 6288683234


E Total (C + D) 723198572



H Total (E + F + G) 8631217739




Say Rs 8890154271


WORK ESTIMATE





1 9 Mtr PCC Pole 4 Nos 4325 17300

2 8Mtr PCC Pole 20 Nos 3553 71060



5 Stay Wire (725mm) 70 Kgs 70 4900












I Bracket 50 Nos 4000 200000




I 2x25 Sqmm 210 mtr 24 5040

II 2x40 Sqmm 210 mtr 34 7140

18 MS clamp 200 Nos 80 16000








TOTAL 62557759

say 62557759

ABSTRACT OF COST



C Total (A + B) 6380891418


E Total (C + D) 7338025131



H Total (E + F + G) 8757773471



Say 902051


WORK ESTIMATE

Name of work -




I Bracket 50 Nos 4000 200000




I 2x25 Sqmm 210 mtr 24 5040

II 2x40 Sqmm 210 mtr 34 7140

3 MS clamp 200 Nos 80 16000






TOTAL 391680

ABSTRACT OF COST



C Total (A + B) 3995136


E Total (C + D) 45944064



H Total (E + F + G) 548332416



Say 551084

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 5707 85605












8 MS Angle(65x65x6mm3) 32 Kgs 5473 175136




9 Weasel ACSR (61259mm) 08 Km 2347653 18781224

10 8 SWG GI Wire 25 Kgs 4934 12335





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096





TOTAL 159200654

say 159200654

ABSTRACT OF COST



C Total (A + B) 1623846671


E Total (C + D) 1867423671



H Total (E + F + G) 2228729556



Say Rs 2295591442


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 16 Kgs 5707 91312

5 Weasel ACSR (61259mm) 1 Km 2347653 2347653





TOTAL 4793747

say 4793747

ABSTRACT OF COST



C Total (A + B) 488962194



F Total (C + D+E) 5862752581


H Total ( F + G ) 615589021





Say Rs 6970848772


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 35 Kgs 5707 199745

5 Weasel ACSR (61259mm) 02 Km 2347653 4695306






TOTAL 16260836

say 16260836

ABSTRACT OF COST



C Total (A + B) 1658605272



F Total (C + D+E) 1988700243


H Total ( F + G ) 2088135255





Say Rs 216570676


WORK ESTIMATE

Name of work -





1 9 Mtr PCC Pole 28 Nos 4325 121100



4 Stay Wire (725mm) 80 Kgs 8137 65096










6 MS Angle(65x65x6mm3) 225 Kgs 5473 1231425




7 Weasel ACSR (61259mm) 46 Km 2016279 92748834

8 8 SWG GI Wire 240 Kgs 6772 162528





13 11KV GOS 1 Set 7899 7899

14 11KV DOF 1 Set 5221 5221

15 11KV LA 3 Nos 369 1107






TOTAL 357488314

say 357488314

ABSTRACT OF COST



C Total (A + B) 3646380803


E Total (C + D) 4193337923



H Total (E + F + G) 5004657652




Say Rs 565526


WORK ESTIMATE

Name of work -






2 ACSR (61259 04 Km 2016279 8065116



5 Stay Wire (725mm) 15 Kgs 5707 85605






7 MS Angle(65x65x6mm3) 17 Kgs 3927 66759






12 11KV GOS 1 Set 806288 806288

13 11KV DOF 1 Set 373613 373613

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672




24 Kiosk Box 1 Job 49500 49500

TOTAL 423354736

say 423355

ABSTRACT OF COST



C Total (A + B) 4318221


E Total (C + D) 496595415



H Total (E + F + G) 5926758323




Say Rs 669724


WORK ESTIMATE

Name of work -







2 ACSR (61259 1 Km 2016279 2016279



5 Stay Wire (725mm) 25 Kgs 5707 142675






7 MS Angle(65x65x6mm3) 17 Kgs 3927 66759






12 11KV GOS 1 Set 806288 806288

13 11KV DOF 1 Set 373613 373613

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

24 Kiosk Box 1 Job 49500 49500

TOTAL 152447

say 152447

ABSTRACT OF COST



C Total (A + B) 15549594


E Total (C + D) 178820331



H Total (E + F + G) 2134181777




Say 241163


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 5707 5707








7 MS Angle(65x65x6mm3) 32 Kgs 5473 175136




8 Weasel ACSR (61259mm) 05 Km 2347653 11738265

9 8 SWG GI Wire 20 Kgs 4934 9868





14 11KV GOS 1 Set 806288 806288

15 11KV DOF 1 Set 373613 373613

16 11KV LA 3 Nos 369 1107






22 500Amps Cutout 6 Nos 9674 58044


24 240 sqmm Lugs 24 Nos 215 5160


26 Kiosk Box 1 Nos 49500 49500


TOTAL 684227175

say 684227175

ABSTRACT OF COST



C Total (A + B) 6979117185


E Total (C + D) 8025984763



H Total (E + F + G) 9578838336



Say Rs 9866203487


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 5707 85605

6 Weasel ACSR (61259mm) 32 Km 2347653 75124896







TOTAL 100758166

say 100758166

ABSTRACT OF COST



C Total (A + B) 1027733293



F Total (C + D+E) 123227237


H Total ( F + G ) 1293885989





Say Rs 1465179405


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 11 Nos 4325 47575




5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 45 Km 2016279 90732555

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 200Amps Cutout 12 Nos 27885 33462


25 120sqmm Lugs 48 Nos 1913 91824



29 Kiosk Box 2 Job 49500 99000


TOTAL 53350719

say 53350719

ABSTRACT OF COST



C Total (A + B) 5441773338



F Total (C + D+E) 6524792934


H Total ( F + G ) 7503511874





Say Rs 843007


WORK ESTIMATE

Name of work -







2 8Mtr PCC Pole 12 Nos 3553 42636



5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 45 Km 2016279 90732555

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 3 Nos 27885 83655


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 37085161

say 37085161

ABSTRACT OF COST



C Total (A + B) 3782686422



F Total (C + D+E) 453551519


H Total ( F + G ) 5215842469





Say Rs 585991


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 16 Nos 4325 69200

2 8Mtr PCC Pole 24 Nos 3553 85272



5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 237 Kgs 5473 1297101






9 Weasel ACSR (61259mm) 84 Km 2016279 169367436

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 200Amps Cutout 6 Nos 27885 16731


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 61196857

say 61196857

ABSTRACT OF COST



C Total (A + B) 6242079414



F Total (C + D+E) 7484375611


H Total ( F + G ) 8607031953





Say Rs 966986


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 12 Nos 4325 51900

2 8Mtr PCC Pole 25 Nos 3553 88825



5 Stay Wire (725mm) 150 Kgs 8136 12204














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 72 Km 2016279 145172088

10 8 SWG GI Wire 150 Kgs 6773 101595





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 3 Nos 27885 83655


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 51229024

say 51229024

ABSTRACT OF COST



C Total (A + B) 5225360448



F Total (C + D+E) 6265309635


H Total ( F + G ) 720510608




Say 804779


WORK ESTIMATE

Name of work -








4 8Mtr PCC Pole 85 Nos 3553 302005



7 Stay Wire (725mm) 450 Kgs 81369 3661605














10 MS Angle(65x65x6mm3) 858 Kgs 5473 4695834






11 Weasel ACSR (61259mm) 18 Km 2016279 36293022

12 8 SWG GI Wire 520 Kgs 6772 352144





17 11KV GOS 3 Set 7899 23697

18 11KV DOF 3 Set 5221 15663

19 11KV LA 9 Nos 369 3321







26 300Amps Cutout 12 Nos 5225 6270

27 200Amps Cutout 9 Nos 41699 375291

28 120sqmm Lugs 48 Nos 162 7776

29 240sqmm Lugs 48 Nos 238 11424





TOTAL 163704861

say 163704861

ABSTRACT OF COST



D Total (A + B) 1669789582


F Total (C + D) 192025802



H Total ( F + G+H ) 20997604




Say Rs 2372729


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 8136 4068

5 Weasel ACSR (61259mm) 7 Km 2016279 14113953





TOTAL 16506241

say 165062

ABSTRACT OF COST



D Total (A + B) 16836324


F Total (C + D) 193617726



H Total ( F + G+H ) 2117167743


j Addhoc 10 on H 2117167743

GRAND TOTAL 239240

Say Rs 239240


WORK ESTIMATE

Name of work -







2 ACSR (61259 1 Km 2016279 2016279



5 Stay Wire (725mm) 25 Kgs 8136 2034






7 MS Angle(65x65x6mm3) 17 Kgs 5473 93041






12 11KV GOS 1 Set 7899 7899

13 11KV DOF 1 Set 5221 5221

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

24 Kiosk Box 1 Job 49500 49500

TOTAL 17083229

say 170832

ABSTRACT OF COST



C Total (A + B) 17424864


E Total (C + D) 200385936



H Total (E + F + G) 2391562584




Say 270247


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 5707 28535

5 Weasel ACSR (61259mm) 001 Km 2347653 2347653





TOTAL 51947753

say 51947753

ABSTRACT OF COST



C Total (A + B) 5298670806



F Total (C + D+E) 6353210192


H Total ( F + G ) 6670870701





Say Rs 7554005879



WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6839 170975












8 MS Angle(65x65x6mm3) 35 Kgs 5485 191975





9 Weasel ACSR (61259mm) 18 Km 190276 3424968

10 8 SWG GI Wire 20 Kgs 6732 13464





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 1926 11556


25 120sqmm Lugs 12 Nos 165 1980




TOTAL 25661079

say 25661079

ABSTRACT OF COST



C Total (A + B) 2617430058


E Total (C + D) 3010044567



H Total (E + F + G) 3441920526



Say Rs 3545178142


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6839 170975












8 MS Angle(65x65x6mm3) 35 Kgs 5485 191975





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 15 Kgs 6732 10098





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 1926 11556


25 120sqmm Lugs 12 Nos 165 1980




TOTAL 22108045

say 22108045

ABSTRACT OF COST



C Total (A + B) 225502059


E Total (C + D) 2593273679



H Total (E + F + G) 2965352076



Say Rs 3054312638


WORK ESTIMATE

Name of work -









5 Weasel ACSR (61259mm) 003 Km 2016279 6048837



TOTAL 113833837

say 113833837

ABSTRACT OF COST



C Total (A + B) 1161105137



F Total (C + D+E) 1392187827


H Total ( F + G ) 1461797218



Say Rs 15057

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 06 Km 190276 1141656

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 55419033

say 55419033

ABSTRACT OF COST



D Total (A + B) 5652741366


F Total (C + D) 6500652571



H Total ( F + G+H ) 7758387525



Say 799114


WORK ESTIMATE

Name of work -




1 9 Mtr PCC Pole 28 Nos 4325 121100




4 Stay Wire (725mm) 80 Kgs 8137 65096














7 Weasel ACSR (61259mm) 46 Km 2016279 92748834

8 8 SWG GI Wire 240 Kgs 6772 162528





13 11KV GOS 3 Set 7899 23697

15 11KV LA 9 Nos 369 3321





3 11 KB VCB 1 Sets 450000 450000




TOTAL 934991304

say 934991304

ABSTRACT OF COST



C Total (A + B) 9536911301


E Total (C + D) 10967448



H Total (E + F + G) 1308941076




Say Rs 565526


WORK ESTIMATE

Name of work -






2 ACSR (61335 015 Km 3510265 52653975

3 11 KB VCB 1 Sets 450000 450000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 3 Job 49500 148500

TOTAL 2197755172

say 2197755172

ABSTRACT OF COST



C Total (A + B) 2241710275


E Total (C + D) 2577966816



H Total (E + F + G) 3076747352




Say Rs 3902237


WORK ESTIMATE

Name of work -





TOTAL 1320912

say 1320912

ABSTRACT OF COST



C Total (A + B) 134733024


E Total (C + D) 2155728384



H Total (E + F + G) 2654240573



Say 27339


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 06 Km 190276 1141656

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 55419033

say 554190

ABSTRACT OF COST



C Total (A + B) 5652738



F TOTAL ( C+ D+E ) 66669057


H Total ( F + G) 7000250985




Say 717417


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 01 Km 190276 190276

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 53988283

say 539883

ABSTRACT OF COST



C Total (A + B) 55068066



F TOTAL ( C+ D+E ) 649479249


H Total ( F + G) 6819532115




Say 698896


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6838 17095














8 MS Angle(65x65x6mm3) 97 Kgs 5485 532045





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 40 Kgs 6732 26928





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 12 Nos 1926 23112


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 222558742

say 222559

ABSTRACT OF COST



C Total (A + B) 22701018



F TOTAL ( C+ D+E ) 267738477


H Total ( F + G) 2811254009




Say 288110


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 9 Kgs 6838 61542

5 Weasel ACSR (61259mm) 042 Km 190276 7991592





TOTAL 304487976

say 304487976

ABSTRACT OF COST



C Total (A + B) 3105777355



F Total (C + D+E) 3664817279


H Total ( F + G ) 4214539871



Say 42988


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 04 Km 190276 761104

10 8 SWG GI Wire 20 Kgs 67321 134642





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 7029 42174

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 305315803

say 539883

ABSTRACT OF COST



C Total (A + B) 55068066


E TOTAL ( C+ D ) 633282759


G TOTAL ( E+F ) 635760822


I Total ( G+H ) 7311249453



Say 733032


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 12 Kgs 6838 82056

5 Weasel ACSR (61259mm) 065 Km 190276 1236794





TOTAL 512717456

say 51272

ABSTRACT OF COST



C Total (A + B) 5229744


E TOTAL ( C+ D ) 60142056


G TOTAL ( E+F ) 6037739448


I Total ( G+H ) 6943400365



Say 69615


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 6838 10257












8 MS Angle(65x65x6mm3) 48 Kgs 5485 26328




9 Weasel ACSR (61259mm) 09 Km 190276 1712484

10 8 SWG GI Wire 25 Kgs 6732 1683





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







24 200Amps Cutout 3 Nos 40436 121308


26 120sqmm Lugs 24 Nos 165 3960


TOTAL 202996242

say 202996

ABSTRACT OF COST



C Total (A + B) 20705592


E TOTAL ( C+ D ) 238114308


G TOTAL ( E+F ) 2390460596


I Total ( G+H ) 2749029686



Say 275620


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 6838 13676














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 18589254

say 185893

ABSTRACT OF COST



C Total (A + B) 18961086



F TOTAL ( C+D+E) ) 2237408148


H Total ( F+G) 257301937


2624479758

Say 262448


WORK ESTIMATE

Name of work -




1 9 Mtr PCC Pole 32 Nos 4325 138400




5 Stay Wire (725mm) 72 Kgs 8137 585864










7 MS Angle(65x65x6mm3) 225 Kgs 5473 1231425




8 Weasel ACSR (61259mm) 38 Km 2016279 76618602

9 8 SWG GI Wire 240 Kgs 6772 162528





14 11KV GOS 2 Set 7899 15798

15 11KV LA 6 Nos 369 2214

16 11KV DOF (3 ph) 2 Set 5221 10442






TOTAL 395903582

say 395903582

ABSTRACT OF COST



C Total (A + B) 4038216536


E Total (C + D) 4643949017



H Total (E + F + G) 5542452196




Say Rs 626297

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 30 Kgs 6838 20514














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 21 Km 190276 3995796

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 24845939

say 248459

ABSTRACT OF COST



C Total (A + B) 25342818



F TOTAL ( C+D+E) ) 2990452524


H Total ( F+G) 3439020403


3507800811

Say 350780


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 12 Kgs 6838 82056

5 Weasel ACSR (61259mm) 056 Km 190276 10655456





TOTAL 495592616

say 49559

ABSTRACT OF COST



C Total (A + B) 5055018



F TOTAL ( C+D+E) ) 596492124


H Total ( F+G) 6859659426


6996852615

Say 69969


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 450000 450000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 3 Job 49500 148500

TOTAL 2408467087

say 2408467087

ABSTRACT OF COST



C Total (A + B) 2456636428



F TOTAL ( C+D+E) ) 2898830985


H Total ( F+G) 3333655633


3400328746

Say 3400329


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 550000 550000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 4 Job 49500 198000

TOTAL 3774226937

say 3774226937

ABSTRACT OF COST



C Total (A + B) 3849711475



F TOTAL ( C+D+E) ) 4542659541


H Total ( F+G) 5224058472


5328539641

Say

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 01 Km 190276 190276

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 538257719

say 538258

ABSTRACT OF COST



C Total (A + B) 54902316



F TOTAL ( C+D+E) ) 6478473288


H Total ( F+G) 7450244281


7599249167

Say 759925


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 015 Km 190276 285414

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 540262725

say 540263

ABSTRACT OF COST



C Total (A + B) 55106826



F TOTAL ( C+D+E) ) 6502605468


H Total ( F+G) 7477996288


7627556214

Say 762756


WORK ESTIMATE

Name of work -









6 Stay Wire (725mm) 210 Kgs 68387 1436127

7 ACSR (61335 87 Km 3510265 305393055

8 11 KB VCB 1 Sets 450000 450000









10 MS Angle(65x65x6mm3) 994 Kgs 54849 54519906










16 11KV DOF(3ph) 5 Set 5221 26105

17 11KV LA 15 Nos 369 5535









TOTAL 1729567371

say 1729567

ABSTRACT OF COST



C Total (A + B) 176415834



F TOTAL ( C+D+E) ) 2081706841


H Total ( F+G) 2289877525


J TOTAL ( H+I) 2335675076


L TOTAL ( J+K) 245245883

Say 2452459


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 450000 450000




5 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






10 11KV GOS 3 Set 1006111 3018333

11 11KV DOF 3 Set 5221 15663

12 11KV LA 9 Nos 369 3321





17 240sqmm Lugs 24 Nos 21528 516672






23 HT Kiosk Box 2 Job 49500 99000

TOTAL 1652766437

say 1652766

ABSTRACT OF COST



C Total (A + B) 168582132



F TOTAL ( C+D+E) ) 1989269158


H Total ( F+G) 2188196073


J TOTAL ( H+I) 2231959995


L TOTAL ( J+K) 2343557995

Say Rs234355900

Say 2343559


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 12 Nos 4325 51900



5 Stay Wire (725mm) 40 Kgs 68387 273548












8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 15 Km 190276 285414

10 8 SWG GI Wire 55 Kgs 67321 3702655





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 500Amps Cutout 12 Nos 9674 116088

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 1119176203

say 1119176

ABSTRACT OF COST



C Total (A + B) 114155952



F TOTAL ( C+D+E) ) 1347040234


H Total ( F+G) 1549096269


1580078194

Say 1580078


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 28 Nos 4325 121100

3 11 KB VCB 1 Sets 450000 450000



5 Stay Wire (725mm) 70 Kgs 68387 478709












8 MS Angle(65x65x6mm3) 234 Kgs 54849 12834666




9 Weasel ACSR (61259mm) 42 Km 190276 7991592

10 8 SWG GI Wire 220 Kgs 67321 1481062





15 11KV GOS 3 Set 7899 23697

16 11KV DOF 3 Set 5221 15663

17 11KV LA 9 Nos 369 3321

18 120sqmm Lugs 24 Nos 165 3960

19 240 sqmm Lugs 24 Nos 219 5256









28 500Amps Cutout 12 Nos 9674 116088

29 185sqmm Lugs 24 Nos 219 5256


TOTAL 1949334855

say 1949335

ABSTRACT OF COST



C Total (A + B) 19883217



F TOTAL ( C+D+E) ) 2346219606


H Total ( F+G) 2698152547


2752115598

Say 2752116


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 015 Km 190276 285414

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 540262725

say 540263

ABSTRACT OF COST



C Total (A + B) 55106826



F TOTAL ( C+D+E) ) 6502605468


H Total ( F+G) 7152866015


J TOTAL ( H+I) 7295923335


L TOTAL ( J+K) 7660719502

Say 766072

Say 766072


WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 12 Kgs 6838 82056

4 Weasel ACSR (61259mm) 08 Km 190276 1522208





TOTAL 208695256

say 20870

ABSTRACT OF COST



C Total (A + B) 212874



F TOTAL ( C+D+E) ) 25119132


H Total ( F+G) 288870018


2946474184

Say 29465


WORK ESTIMATE

Name of work -





1 8Mtr PCC Pole 15 Nos 3553 53295



4 Stay Wire (725mm) 45 Kgs 6838 30771

5 Weasel ACSR (61259mm) 17 Km 190276 3234692





TOTAL 10428794

say 104288

ABSTRACT OF COST



C Total (A + B) 10637376



F TOTAL ( C+D+E) ) 1255210368


H Total ( F+G) 1380731405


J TOTAL ( H+I) 1408346033


L TOTAL ( J+K) 1478763335

Say 147876

Say 147876


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 6838 13676














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 08 Km 190276 1522208

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960

TOTAL 15513150

say 155132

ABSTRACT OF COST



C Total (A + B) 15823464



F TOTAL ( C+D+E) ) 1867168752


H Total ( F+G) 2053885627


J TOTAL ( H+I) 209496334


L TOTAL ( J+K) 2199711507

Say 219971


RUB amp LI(




BID SCH




BIDDING SCHEDULE








































Sub Total


Rounded of Rs

(Rupees only)

Signature of bidder

Dy General Manager


WORK ESTIMATE










5 Stay Wire (725mm) 24 Kgs 451 10824





7 MS Angle(65x65x6mm3) 96 Kgs 321 30816



8 Weasel ACSR (61259mm) 12 Km 2061233 24734796 6183699

9 8 SWG GI Wire 80 Kgs 391 3128 782








17 Barbed Wire 22 Kgs 429 9438 23595



TOTAL 543610286 1359025715

say 163391


ABSTRACT OF COST 0



C Total (A + B) 16665882 0


E Total (C + D) 191657643 0



H Total (E + F + G) 2287392305



Say Rs 235601 0


0

0

0

0

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414














8 MS Angle(65x65x6mm3) 84 Kgs 3927 329868





9 Weasel ACSR (61259mm) 15 Km 2347653 35214795

10 8 SWG GI Wire 48 Kgs 4934 236832





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135

24 120sqmm Lugs 24 Nos 1913 45912


26 Kiosk Box 1 Job 49500 49500


TOTAL 492300635

say 492300635

ABSTRACT OF COST



D Total (A + B) 5021466477


F Total (C + D) 5774686449



H Total ( F + G+H ) 6314494095


j Addhoc 10 on H 6314494095


Say Rs 713538


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 75 Kgs 5707 428025














8 MS Angle(65x65x6mm3) 97 Kgs 3927 380919





9 Weasel ACSR (61259mm) 6 Km 2347653 14085918

10 8 SWG GI Wire 90 Kgs 4934 44406





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 12 Nos 14425 1731


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 Job 49500 49500


TOTAL 46403016

say 464030

ABSTRACT OF COST



C Total (A + B) 4733106


E Total (C + D) 54430719



H Total (E + F + G) 5951880795




Say 672563


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 5707 142675














8 MS Angle(65x65x6mm3) 97 Kgs 3927 380919





9 Weasel ACSR (61259mm) 12 Km 2347653 28171836

10 8 SWG GI Wire 40 Kgs 4934 19736





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 12 Nos 14425 1731


25 120sqmm Lugs 24 Nos 19129 459096


TOTAL 203944176

say 203944

ABSTRACT OF COST



C Total (A + B) 20802288


E Total (C + D) 239226312



H Total (E + F + G) 2615887716




Say 295595


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414














8 MS Angle(65x65x6mm3) 84 Kgs 3927 329868





9 Weasel ACSR (61259mm) 15 Km 2347653 35214795

10 8 SWG GI Wire 48 Kgs 4934 236832





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135

24 120sqmm Lugs 24 Nos 1913 45912



TOTAL 210702755

say 210702755

ABSTRACT OF COST



D Total (A + B) 2149168101


F Total (C + D) 2471543316



H Total ( F + G+H ) 2702578887


j Addhoc 10 on H 2702578887


Say Rs 305391


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 5707 11414






7 MS Angle(65x65x6mm3) 157 Kgs 3927 616539





8 Weasel ACSR (61259mm) 14 Km 2347653 32867142

9 8 SWG GI Wire 30 Kgs 4934 14802









TOTAL 98654352

say 98654352

ABSTRACT OF COST



D Total (A + B) 10062708


F Total (C + D) 115721142



H Total ( F + G+H ) 120752496


j Addhoc 0 on H 0


Say 124375


WORK ESTIMATE

Name of work -





1 11 Mtr ST Pole 3 Nos 1358265 4074795





5 Stay Wire (725mm) 25 Kgs 5707 142675






7 MS Angle(65x65x6mm3) 207 Kgs 3927 812889





8 Weasel ACSR (61259mm) 48 Km 2347653 112687344

9 8 SWG GI Wire 30 Kgs 4934 14802









TOTAL 230706294

say 230706294

ABSTRACT OF COST



D Total (A + B) 23532012


F Total (C + D) 270618138



H Total ( F + G+H ) 282384144


j Addhoc 0 on H 0


Say 290856


WORK ESTIMATE

Name of work -





1 11 Mtr ST Pole 3 Nos 1358265 4074795





5 Stay Wire (725mm) 10 Kgs 5707 5707






7 MS Angle(65x65x6mm3) 207 Kgs 3927 812889





8 Weasel ACSR (61259mm) 09 Km 2347653 21128877

9 8 SWG GI Wire 22 Kgs 4934 108548









TOTAL 87545997

say 87545997

ABSTRACT OF COST



D Total (A + B) 8929692


F Total (C + D) 102691458



H Total ( F + G+H ) 107156304


j Addhoc 10 on H 0


Say 110371


Total Rs14637100


WORK ESTIMATE

Name of work -










TOTAL 5467614

say

ABSTRACT OF COST



C Total (A + B) 55769622


E Total (C + D) 641350653



H Total (E + F + G) 765438062


I Addhoc 10 on H 765438062


Say 841982


Total (A+B ) Rs 84348200




WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 90 Kgs 5707 51363














8 MS Angle(65x65x6mm3) 213 Kgs 5473 1165749





9 Weasel ACSR (61259mm) 4 Km 2347653 9390612

10 8 SWG GI Wire 180 Kgs 4934 88812





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500


TOTAL 45877295

say 45877295

ABSTRACT OF COST



C Total (A + B) 467948409


E Total (C + D) 5381406704



H Total (E + F + G) 6422591914



Say Rs 6615269671


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 60 Kgs 5707 34242












8 MS Angle(65x65x6mm3) 157 Kgs 5473 859261





9 Weasel ACSR (61259mm) 38 Km 2347653 89210814

10 8 SWG GI Wire 80 Kgs 4934 39472





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500




TOTAL 358760714

say 358760714

ABSTRACT OF COST



C Total (A + B) 3659359283


E Total (C + D) 4208263175



H Total (E + F + G) 5022470616



Say Rs 5173144734


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 48 Kgs 5707 273936



















9 Weasel ACSR (61259mm) 27 Km 2347653 63386631

10 8 SWG GI Wire 60 Kgs 4934 29604





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096


27 Kiosk Box 1 job 49500 49500



TOTAL 301010091

say 301010091

ABSTRACT OF COST



C Total (A + B) 3070302928


E Total (C + D) 3530848367



H Total (E + F + G) 4213990769



Say Rs 4340410492


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 8136 4068

5 Weasel ACSR (61259mm) 7 Km 2016279 14113953





TOTAL 16506241

say 16506241

ABSTRACT OF COST



C Total (A + B) 1683636582



F Total (C + D+E) 2018713274


H Total ( F + G ) 2119648938




Say Rs 238511


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 5707 28535

5 Weasel ACSR (61259mm) 001 Km 2347653 2347653





TOTAL 51947753

say 51947753

ABSTRACT OF COST



C Total (A + B) 5298670806



F Total (C + D+E) 6353210192


H Total ( F + G ) 6670870701





Say Rs 7554005879



WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 25 Kgs 8136 2034




7 8 SWG GI Wire 400 Kgs 4934 19736





TOTAL 37718128

say 37718128

ABSTRACT OF COST



C Total (A + B) 3847249056


E Total (C + D) 4424336414



H Total (E + F + G) 5280349329



Say 543876


WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 25 Kgs 5707 142675




7 8 SWG GI Wire 400 Kgs 4934 19736





TOTAL 37718128

say 37718128

ABSTRACT OF COST



C Total (A + B) 3847249056


E Total (C + D) 4424336414



H Total (E + F + G) 5280349329



Say 543876


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 16 Kgs 5707 91312

5 Weasel ACSR (61259mm) 08 Km 2347653 18781224





TOTAL 39369324

say 39369324

ABSTRACT OF COST



C Total (A + B) 4015671048



F Total (C + D+E) 4814868325


H Total ( F + G ) 5055611741





Say Rs 5724907966


C) Security 900



BILL

Name of work -




1 Ballast 25 Nos 2450 61250

2 Lamp 25 Nos 380 9500




1 Ballast 11 Nos 1125 12375

2 Lamp 11 Nos 280 3080



C 250 watt Metal

1 Ballast 5 Nos 2450 12250

2 Lamp 5 Nos 930 4650





TOTAL 126253

Vat 135 on Rs 12625300 Rs1704400




Quatation

Name of work -




I Bracket 85 Nos 3350 284750




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 599760


Grand Total 659736


Quatation

Name of work -




I Bracket 85 Nos 3450 293250




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 644810


Grand Total 709291


Quatation

Name of work -




I Bracket 85 Nos 4000 340000




I 2x25 Sqmm 425 mtr 24 10200

II 2x40 Sqmm 425 mtr 34 14450

3 MS clamp 170 Nos 80 13600






TOTAL 676175


Grand Total 743792


WORK ESTIMATE

Name of work -














5 MS Angle(65x65x6mm3) 33 Kgs 5473 180609


6 Weasel ACSR (61259mm) 015 Km 2347653 35214795





11 11KV GOS 2 Set 806288 1612576

12 11KV DOF 2 Set 373613 747226

13 11KV LA 6 Nos 369 2214






TOTAL 5913802595

say 5913802595

ABSTRACT OF COST



C Total (A + B) 6032078647


E Total (C + D) 6936890444



H Total (E + F + G) 8279027943



Say Rs 8527398781


WORK ESTIMATE

Name of work -







2 8Mtr PCC Pole 10 Nos 3553 35530



5 Stay Wire (725mm) 50 Kgs 8137 40685












8 MS Angle(65x65x6mm3) 119 Kgs 5473 651287





9 Weasel ACSR (61259mm) 31 Km 2016279 62504649

10 8 SWG GI Wire 60 Kgs 6772 40632





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 21906 131436


25 120sqmm Lugs 24 Nos 162 3888





TOTAL 304414759

say 304414759

ABSTRACT OF COST



C Total (A + B) 3105030542


E Total (C + D) 3570785123



H Total (E + F + G) 4261654419



Say Rs 4389504051


WORK ESTIMATE

Name of work -






2 9 Mtr PCC Pole 6 Nos 4325 25950



5 Stay Wire (725mm) 50 Kgs 8137 40685









8 MS Angle(65x65x6mm3) 66 Kgs 5473 361218





9 Weasel ACSR (61259mm) 15 Km 2016279 30244185

10 8 SWG GI Wire 50 Kgs 6772 3386





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 5225 3135


25 240 sqmm Lugs 24 Nos 215 5160

26 Kiosk Box 1 Job 49500 49500

TOTAL 671383525

say 671383525

ABSTRACT OF COST



C Total (A + B) 6848111955


E Total (C + D) 7875328748



H Total (E + F + G) 9399033658




Say Rs 1062091


WORK ESTIMATE

Name of work -






2 9 Mtr PCC Pole 5 Nos 4325 21625



5 Stay Wire (725mm) 15 Kgs 8137 122055










8 MS Angle(65x65x6mm3) 66 Kgs 5473 361218





9 Weasel ACSR (61259mm) 08 Km 2016279 16130232

10 8 SWG GI Wire 35 Kgs 6772 23702





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 3 Nos 5225 15675


25 240 sqmm Lugs 12 Nos 215 2580

26 Kiosk Box 1 Job 49500 49500

TOTAL 616537572

say 616537572

ABSTRACT OF COST



C Total (A + B) 6288683234


E Total (C + D) 723198572



H Total (E + F + G) 8631217739




Say Rs 8890154271


WORK ESTIMATE





1 9 Mtr PCC Pole 4 Nos 4325 17300

2 8Mtr PCC Pole 20 Nos 3553 71060



5 Stay Wire (725mm) 70 Kgs 70 4900












I Bracket 50 Nos 4000 200000




I 2x25 Sqmm 210 mtr 24 5040

II 2x40 Sqmm 210 mtr 34 7140

18 MS clamp 200 Nos 80 16000








TOTAL 62557759

say 62557759

ABSTRACT OF COST



C Total (A + B) 6380891418


E Total (C + D) 7338025131



H Total (E + F + G) 8757773471



Say 902051


WORK ESTIMATE

Name of work -




I Bracket 50 Nos 4000 200000




I 2x25 Sqmm 210 mtr 24 5040

II 2x40 Sqmm 210 mtr 34 7140

3 MS clamp 200 Nos 80 16000






TOTAL 391680

ABSTRACT OF COST



C Total (A + B) 3995136


E Total (C + D) 45944064



H Total (E + F + G) 548332416



Say 551084

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 5707 85605












8 MS Angle(65x65x6mm3) 32 Kgs 5473 175136




9 Weasel ACSR (61259mm) 08 Km 2347653 18781224

10 8 SWG GI Wire 25 Kgs 4934 12335





15 11KV GOS 1 Set 806288 806288

16 11KV DOF 1 Set 373613 373613

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 14425 8655


25 120sqmm Lugs 24 Nos 19129 459096





TOTAL 159200654

say 159200654

ABSTRACT OF COST



C Total (A + B) 1623846671


E Total (C + D) 1867423671



H Total (E + F + G) 2228729556



Say Rs 2295591442


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 16 Kgs 5707 91312

5 Weasel ACSR (61259mm) 1 Km 2347653 2347653





TOTAL 4793747

say 4793747

ABSTRACT OF COST



C Total (A + B) 488962194



F Total (C + D+E) 5862752581


H Total ( F + G ) 615589021





Say Rs 6970848772


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 35 Kgs 5707 199745

5 Weasel ACSR (61259mm) 02 Km 2347653 4695306






TOTAL 16260836

say 16260836

ABSTRACT OF COST



C Total (A + B) 1658605272



F Total (C + D+E) 1988700243


H Total ( F + G ) 2088135255





Say Rs 216570676


WORK ESTIMATE

Name of work -





1 9 Mtr PCC Pole 28 Nos 4325 121100



4 Stay Wire (725mm) 80 Kgs 8137 65096










6 MS Angle(65x65x6mm3) 225 Kgs 5473 1231425




7 Weasel ACSR (61259mm) 46 Km 2016279 92748834

8 8 SWG GI Wire 240 Kgs 6772 162528





13 11KV GOS 1 Set 7899 7899

14 11KV DOF 1 Set 5221 5221

15 11KV LA 3 Nos 369 1107






TOTAL 357488314

say 357488314

ABSTRACT OF COST



C Total (A + B) 3646380803


E Total (C + D) 4193337923



H Total (E + F + G) 5004657652




Say Rs 565526


WORK ESTIMATE

Name of work -






2 ACSR (61259 04 Km 2016279 8065116



5 Stay Wire (725mm) 15 Kgs 5707 85605






7 MS Angle(65x65x6mm3) 17 Kgs 3927 66759






12 11KV GOS 1 Set 806288 806288

13 11KV DOF 1 Set 373613 373613

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672




24 Kiosk Box 1 Job 49500 49500

TOTAL 423354736

say 423355

ABSTRACT OF COST



C Total (A + B) 4318221


E Total (C + D) 496595415



H Total (E + F + G) 5926758323




Say Rs 669724


WORK ESTIMATE

Name of work -







2 ACSR (61259 1 Km 2016279 2016279



5 Stay Wire (725mm) 25 Kgs 5707 142675






7 MS Angle(65x65x6mm3) 17 Kgs 3927 66759






12 11KV GOS 1 Set 806288 806288

13 11KV DOF 1 Set 373613 373613

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

24 Kiosk Box 1 Job 49500 49500

TOTAL 152447

say 152447

ABSTRACT OF COST



C Total (A + B) 15549594


E Total (C + D) 178820331



H Total (E + F + G) 2134181777




Say 241163


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 5707 5707








7 MS Angle(65x65x6mm3) 32 Kgs 5473 175136




8 Weasel ACSR (61259mm) 05 Km 2347653 11738265

9 8 SWG GI Wire 20 Kgs 4934 9868





14 11KV GOS 1 Set 806288 806288

15 11KV DOF 1 Set 373613 373613

16 11KV LA 3 Nos 369 1107






22 500Amps Cutout 6 Nos 9674 58044


24 240 sqmm Lugs 24 Nos 215 5160


26 Kiosk Box 1 Nos 49500 49500


TOTAL 684227175

say 684227175

ABSTRACT OF COST



C Total (A + B) 6979117185


E Total (C + D) 8025984763



H Total (E + F + G) 9578838336



Say Rs 9866203487


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 5707 85605

6 Weasel ACSR (61259mm) 32 Km 2347653 75124896







TOTAL 100758166

say 100758166

ABSTRACT OF COST



C Total (A + B) 1027733293



F Total (C + D+E) 123227237


H Total ( F + G ) 1293885989





Say Rs 1465179405


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 11 Nos 4325 47575




5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 45 Km 2016279 90732555

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 200Amps Cutout 12 Nos 27885 33462


25 120sqmm Lugs 48 Nos 1913 91824



29 Kiosk Box 2 Job 49500 99000


TOTAL 53350719

say 53350719

ABSTRACT OF COST



C Total (A + B) 5441773338



F Total (C + D+E) 6524792934


H Total ( F + G ) 7503511874





Say Rs 843007


WORK ESTIMATE

Name of work -







2 8Mtr PCC Pole 12 Nos 3553 42636



5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 45 Km 2016279 90732555

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 3 Nos 27885 83655


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 37085161

say 37085161

ABSTRACT OF COST



C Total (A + B) 3782686422



F Total (C + D+E) 453551519


H Total ( F + G ) 5215842469





Say Rs 585991


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 16 Nos 4325 69200

2 8Mtr PCC Pole 24 Nos 3553 85272



5 Stay Wire (725mm) 60 Kgs 8136 48816














8 MS Angle(65x65x6mm3) 237 Kgs 5473 1297101






9 Weasel ACSR (61259mm) 84 Km 2016279 169367436

10 8 SWG GI Wire 128 Kgs 6773 866944





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 200Amps Cutout 6 Nos 27885 16731


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 61196857

say 61196857

ABSTRACT OF COST



C Total (A + B) 6242079414



F Total (C + D+E) 7484375611


H Total ( F + G ) 8607031953





Say Rs 966986


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 12 Nos 4325 51900

2 8Mtr PCC Pole 25 Nos 3553 88825



5 Stay Wire (725mm) 150 Kgs 8136 12204














8 MS Angle(65x65x6mm3) 223 Kgs 5473 1220479






9 Weasel ACSR (61259mm) 72 Km 2016279 145172088

10 8 SWG GI Wire 150 Kgs 6773 101595





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 200Amps Cutout 3 Nos 27885 83655


25 120sqmm Lugs 24 Nos 1913 45912




TOTAL 51229024

say 51229024

ABSTRACT OF COST



C Total (A + B) 5225360448



F Total (C + D+E) 6265309635


H Total ( F + G ) 720510608




Say 804779


WORK ESTIMATE

Name of work -








4 8Mtr PCC Pole 85 Nos 3553 302005



7 Stay Wire (725mm) 450 Kgs 81369 3661605














10 MS Angle(65x65x6mm3) 858 Kgs 5473 4695834






11 Weasel ACSR (61259mm) 18 Km 2016279 36293022

12 8 SWG GI Wire 520 Kgs 6772 352144





17 11KV GOS 3 Set 7899 23697

18 11KV DOF 3 Set 5221 15663

19 11KV LA 9 Nos 369 3321







26 300Amps Cutout 12 Nos 5225 6270

27 200Amps Cutout 9 Nos 41699 375291

28 120sqmm Lugs 48 Nos 162 7776

29 240sqmm Lugs 48 Nos 238 11424





TOTAL 163704861

say 163704861

ABSTRACT OF COST



D Total (A + B) 1669789582


F Total (C + D) 192025802



H Total ( F + G+H ) 20997604




Say Rs 2372729


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 8136 4068

5 Weasel ACSR (61259mm) 7 Km 2016279 14113953





TOTAL 16506241

say 165062

ABSTRACT OF COST



D Total (A + B) 16836324


F Total (C + D) 193617726



H Total ( F + G+H ) 2117167743


j Addhoc 10 on H 2117167743

GRAND TOTAL 239240

Say Rs 239240


WORK ESTIMATE

Name of work -







2 ACSR (61259 1 Km 2016279 2016279



5 Stay Wire (725mm) 25 Kgs 8136 2034






7 MS Angle(65x65x6mm3) 17 Kgs 5473 93041






12 11KV GOS 1 Set 7899 7899

13 11KV DOF 1 Set 5221 5221

14 11KV LA 3 Nos 369 1107






20 500Amps Cutout 6 Nos 9674 58044


22 240sqmm Lugs 24 Nos 21528 516672

24 Kiosk Box 1 Job 49500 49500

TOTAL 17083229

say 170832

ABSTRACT OF COST



C Total (A + B) 17424864


E Total (C + D) 200385936



H Total (E + F + G) 2391562584




Say 270247


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 5 Kgs 5707 28535

5 Weasel ACSR (61259mm) 001 Km 2347653 2347653





TOTAL 51947753

say 51947753

ABSTRACT OF COST



C Total (A + B) 5298670806



F Total (C + D+E) 6353210192


H Total ( F + G ) 6670870701





Say Rs 7554005879



WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6839 170975












8 MS Angle(65x65x6mm3) 35 Kgs 5485 191975





9 Weasel ACSR (61259mm) 18 Km 190276 3424968

10 8 SWG GI Wire 20 Kgs 6732 13464





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 1926 11556


25 120sqmm Lugs 12 Nos 165 1980




TOTAL 25661079

say 25661079

ABSTRACT OF COST



C Total (A + B) 2617430058


E Total (C + D) 3010044567



H Total (E + F + G) 3441920526



Say Rs 3545178142


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6839 170975












8 MS Angle(65x65x6mm3) 35 Kgs 5485 191975





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 15 Kgs 6732 10098





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 6 Nos 1926 11556


25 120sqmm Lugs 12 Nos 165 1980




TOTAL 22108045

say 22108045

ABSTRACT OF COST



C Total (A + B) 225502059


E Total (C + D) 2593273679



H Total (E + F + G) 2965352076



Say Rs 3054312638


WORK ESTIMATE

Name of work -









5 Weasel ACSR (61259mm) 003 Km 2016279 6048837



TOTAL 113833837

say 113833837

ABSTRACT OF COST



C Total (A + B) 1161105137



F Total (C + D+E) 1392187827


H Total ( F + G ) 1461797218



Say Rs 15057

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 06 Km 190276 1141656

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 55419033

say 55419033

ABSTRACT OF COST



D Total (A + B) 5652741366


F Total (C + D) 6500652571



H Total ( F + G+H ) 7758387525



Say 799114


WORK ESTIMATE

Name of work -




1 9 Mtr PCC Pole 28 Nos 4325 121100




4 Stay Wire (725mm) 80 Kgs 8137 65096














7 Weasel ACSR (61259mm) 46 Km 2016279 92748834

8 8 SWG GI Wire 240 Kgs 6772 162528





13 11KV GOS 3 Set 7899 23697

15 11KV LA 9 Nos 369 3321





3 11 KB VCB 1 Sets 450000 450000




TOTAL 934991304

say 934991304

ABSTRACT OF COST



C Total (A + B) 9536911301


E Total (C + D) 10967448



H Total (E + F + G) 1308941076




Say Rs 565526


WORK ESTIMATE

Name of work -






2 ACSR (61335 015 Km 3510265 52653975

3 11 KB VCB 1 Sets 450000 450000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 3 Job 49500 148500

TOTAL 2197755172

say 2197755172

ABSTRACT OF COST



C Total (A + B) 2241710275


E Total (C + D) 2577966816



H Total (E + F + G) 3076747352




Say Rs 3902237


WORK ESTIMATE

Name of work -





TOTAL 1320912

say 1320912

ABSTRACT OF COST



C Total (A + B) 134733024


E Total (C + D) 2155728384



H Total (E + F + G) 2654240573



Say 27339


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 06 Km 190276 1141656

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 55419033

say 554190

ABSTRACT OF COST



C Total (A + B) 5652738



F TOTAL ( C+ D+E ) 66669057


H Total ( F + G) 7000250985




Say 717417


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 01 Km 190276 190276

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 53988283

say 539883

ABSTRACT OF COST



C Total (A + B) 55068066



F TOTAL ( C+ D+E ) 649479249


H Total ( F + G) 6819532115




Say 698896


WORK ESTIMATE

Name of work -










5 Stay Wire (725mm) 25 Kgs 6838 17095














8 MS Angle(65x65x6mm3) 97 Kgs 5485 532045





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 40 Kgs 6732 26928





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 100Amps Cutout 12 Nos 1926 23112


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 222558742

say 222559

ABSTRACT OF COST



C Total (A + B) 22701018



F TOTAL ( C+ D+E ) 267738477


H Total ( F + G) 2811254009




Say 288110


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 9 Kgs 6838 61542

5 Weasel ACSR (61259mm) 042 Km 190276 7991592





TOTAL 304487976

say 304487976

ABSTRACT OF COST



C Total (A + B) 3105777355



F Total (C + D+E) 3664817279


H Total ( F + G ) 4214539871



Say 42988


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805










8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 04 Km 190276 761104

10 8 SWG GI Wire 20 Kgs 67321 134642





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 300Amps Cutout 6 Nos 7029 42174

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 305315803

say 539883

ABSTRACT OF COST



C Total (A + B) 55068066


E TOTAL ( C+ D ) 633282759


G TOTAL ( E+F ) 635760822


I Total ( G+H ) 7311249453



Say 733032


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 12 Kgs 6838 82056

5 Weasel ACSR (61259mm) 065 Km 190276 1236794





TOTAL 512717456

say 51272

ABSTRACT OF COST



C Total (A + B) 5229744


E TOTAL ( C+ D ) 60142056


G TOTAL ( E+F ) 6037739448


I Total ( G+H ) 6943400365



Say 69615


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 6838 10257












8 MS Angle(65x65x6mm3) 48 Kgs 5485 26328




9 Weasel ACSR (61259mm) 09 Km 190276 1712484

10 8 SWG GI Wire 25 Kgs 6732 1683





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







24 200Amps Cutout 3 Nos 40436 121308


26 120sqmm Lugs 24 Nos 165 3960


TOTAL 202996242

say 202996

ABSTRACT OF COST



C Total (A + B) 20705592


E TOTAL ( C+ D ) 238114308


G TOTAL ( E+F ) 2390460596


I Total ( G+H ) 2749029686



Say 275620


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 6838 13676














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 12 Km 190276 2283312

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 18589254

say 185893

ABSTRACT OF COST



C Total (A + B) 18961086



F TOTAL ( C+D+E) ) 2237408148


H Total ( F+G) 257301937


2624479758

Say 262448


WORK ESTIMATE

Name of work -




1 9 Mtr PCC Pole 32 Nos 4325 138400




5 Stay Wire (725mm) 72 Kgs 8137 585864










7 MS Angle(65x65x6mm3) 225 Kgs 5473 1231425




8 Weasel ACSR (61259mm) 38 Km 2016279 76618602

9 8 SWG GI Wire 240 Kgs 6772 162528





14 11KV GOS 2 Set 7899 15798

15 11KV LA 6 Nos 369 2214

16 11KV DOF (3 ph) 2 Set 5221 10442






TOTAL 395903582

say 395903582

ABSTRACT OF COST



C Total (A + B) 4038216536


E Total (C + D) 4643949017



H Total (E + F + G) 5542452196




Say Rs 626297

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 30 Kgs 6838 20514














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 21 Km 190276 3995796

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960


TOTAL 24845939

say 248459

ABSTRACT OF COST



C Total (A + B) 25342818



F TOTAL ( C+D+E) ) 2990452524


H Total ( F+G) 3439020403


3507800811

Say 350780


WORK ESTIMATE

Name of work -








4 Stay Wire (725mm) 12 Kgs 6838 82056

5 Weasel ACSR (61259mm) 056 Km 190276 10655456





TOTAL 495592616

say 49559

ABSTRACT OF COST



C Total (A + B) 5055018



F TOTAL ( C+D+E) ) 596492124


H Total ( F+G) 6859659426


6996852615

Say 69969


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 450000 450000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 3 Job 49500 148500

TOTAL 2408467087

say 2408467087

ABSTRACT OF COST



C Total (A + B) 2456636428



F TOTAL ( C+D+E) ) 2898830985


H Total ( F+G) 3333655633


3400328746

Say 3400329


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 550000 550000




7 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






12 11KV GOS 3 Set 1006111 3018333

13 11KV DOF 3 Set 5221 15663

14 11KV LA 9 Nos 369 3321





22 240sqmm Lugs 24 Nos 21528 516672






24 HT Kiosk Box 4 Job 49500 198000

TOTAL 3774226937

say 3774226937

ABSTRACT OF COST



C Total (A + B) 3849711475



F TOTAL ( C+D+E) ) 4542659541


H Total ( F+G) 5224058472


5328539641

Say

WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 10 Kgs 68387 68387








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 01 Km 190276 190276

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 538257719

say 538258

ABSTRACT OF COST



C Total (A + B) 54902316



F TOTAL ( C+D+E) ) 6478473288


H Total ( F+G) 7450244281


7599249167

Say 759925


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 015 Km 190276 285414

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 540262725

say 540263

ABSTRACT OF COST



C Total (A + B) 55106826



F TOTAL ( C+D+E) ) 6502605468


H Total ( F+G) 7477996288


7627556214

Say 762756


WORK ESTIMATE

Name of work -









6 Stay Wire (725mm) 210 Kgs 68387 1436127

7 ACSR (61335 87 Km 3510265 305393055

8 11 KB VCB 1 Sets 450000 450000









10 MS Angle(65x65x6mm3) 994 Kgs 54849 54519906










16 11KV DOF(3ph) 5 Set 5221 26105

17 11KV LA 15 Nos 369 5535









TOTAL 1729567371

say 1729567

ABSTRACT OF COST



C Total (A + B) 176415834



F TOTAL ( C+D+E) ) 2081706841


H Total ( F+G) 2289877525


J TOTAL ( H+I) 2335675076


L TOTAL ( J+K) 245245883

Say 2452459


WORK ESTIMATE

Name of work -






2 ACSR (61335 025 Km 3510265 87756625

3 11 KB VCB 1 Sets 450000 450000




5 MS Angle(65x65x6mm3) 88 Kgs 54849 4826712






10 11KV GOS 3 Set 1006111 3018333

11 11KV DOF 3 Set 5221 15663

12 11KV LA 9 Nos 369 3321





17 240sqmm Lugs 24 Nos 21528 516672






23 HT Kiosk Box 2 Job 49500 99000

TOTAL 1652766437

say 1652766

ABSTRACT OF COST



C Total (A + B) 168582132



F TOTAL ( C+D+E) ) 1989269158


H Total ( F+G) 2188196073


J TOTAL ( H+I) 2231959995


L TOTAL ( J+K) 2343557995

Say Rs234355900

Say 2343559


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 12 Nos 4325 51900



5 Stay Wire (725mm) 40 Kgs 68387 273548












8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 15 Km 190276 285414

10 8 SWG GI Wire 55 Kgs 67321 3702655





15 11KV GOS 2 Set 7899 15798

16 11KV DOF 2 Set 5221 10442

17 11KV LA 6 Nos 369 2214






23 500Amps Cutout 12 Nos 9674 116088

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 1119176203

say 1119176

ABSTRACT OF COST



C Total (A + B) 114155952



F TOTAL ( C+D+E) ) 1347040234


H Total ( F+G) 1549096269


1580078194

Say 1580078


WORK ESTIMATE

Name of work -






2 9Mtr PCC Pole 28 Nos 4325 121100

3 11 KB VCB 1 Sets 450000 450000



5 Stay Wire (725mm) 70 Kgs 68387 478709












8 MS Angle(65x65x6mm3) 234 Kgs 54849 12834666




9 Weasel ACSR (61259mm) 42 Km 190276 7991592

10 8 SWG GI Wire 220 Kgs 67321 1481062





15 11KV GOS 3 Set 7899 23697

16 11KV DOF 3 Set 5221 15663

17 11KV LA 9 Nos 369 3321

18 120sqmm Lugs 24 Nos 165 3960

19 240 sqmm Lugs 24 Nos 219 5256









28 500Amps Cutout 12 Nos 9674 116088

29 185sqmm Lugs 24 Nos 219 5256


TOTAL 1949334855

say 1949335

ABSTRACT OF COST



C Total (A + B) 19883217



F TOTAL ( C+D+E) ) 2346219606


H Total ( F+G) 2698152547


2752115598

Say 2752116


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 15 Kgs 68387 1025805








8 MS Angle(65x65x6mm3) 48 Kgs 54849 2632752




9 Weasel ACSR (61259mm) 015 Km 190276 285414

10 8 SWG GI Wire 12 Kgs 67321 807852





15 11KV GOS 1 Set 7899 7899

16 11KV DOF 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107






23 500Amps Cutout 6 Nos 9674 58044

24 185sqmm Lugs 24 Nos 219 5256


TOTAL 540262725

say 540263

ABSTRACT OF COST



C Total (A + B) 55106826



F TOTAL ( C+D+E) ) 6502605468


H Total ( F+G) 7152866015


J TOTAL ( H+I) 7295923335


L TOTAL ( J+K) 7660719502

Say 766072

Say 766072


WORK ESTIMATE

Name of work -







3 Stay Wire (725mm) 12 Kgs 6838 82056

4 Weasel ACSR (61259mm) 08 Km 190276 1522208





TOTAL 208695256

say 20870

ABSTRACT OF COST



C Total (A + B) 212874



F TOTAL ( C+D+E) ) 25119132


H Total ( F+G) 288870018


2946474184

Say 29465


WORK ESTIMATE

Name of work -





1 8Mtr PCC Pole 15 Nos 3553 53295



4 Stay Wire (725mm) 45 Kgs 6838 30771

5 Weasel ACSR (61259mm) 17 Km 190276 3234692





TOTAL 10428794

say 104288

ABSTRACT OF COST



C Total (A + B) 10637376



F TOTAL ( C+D+E) ) 1255210368


H Total ( F+G) 1380731405


J TOTAL ( H+I) 1408346033


L TOTAL ( J+K) 1478763335

Say 147876

Say 147876


WORK ESTIMATE

Name of work -









5 Stay Wire (725mm) 20 Kgs 6838 13676














8 MS Angle(65x65x6mm3) 57 Kgs 5485 312645





9 Weasel ACSR (61259mm) 08 Km 190276 1522208

10 8 SWG GI Wire 35 Kgs 6732 23562





15 11KV GOS (3 ph) 1 Set 7899 7899

16 11KV DOF (3 ph) 1 Set 5221 5221

17 11KV LA 3 Nos 369 1107







23 100Amps Cutout 3 Nos 1926 5778


25 120sqmm Lugs 24 Nos 165 3960

TOTAL 15513150

say 155132

ABSTRACT OF COST



C Total (A + B) 15823464



F TOTAL ( C+D+E) ) 1867168752


H Total ( F+G) 2053885627


J TOTAL ( H+I) 209496334


L TOTAL ( J+K) 2199711507

Say 219971




BID SCH




BIDDING SCHEDULE








































Sub Total


Rounded of Rs

(Rupees only)

Signature of bidder

Dy General Manager


WORK ESTIMATE










5 Stay Wire (725mm) 24 Kgs 451 10824





7 MS Angle(65x65x6mm3) 96 Kgs 321 30816



8 Weasel ACSR (61259mm) 12 Km 2061233 24734796 6183699

9 8 SWG GI Wire 80 Kgs 391 3128 782








17 Barbed Wire 22 Kgs 429 9438 23595



TOTAL 543610286 1359025715

say 163391


ABSTRACT OF COST 0



C Total (A + B) 16665882 0


E Total (C + D) 191657643 0



H Total (E + F + G) 2287392305



Say Rs 235601 0


0

0

0

0

BID SCH




BIDDING SCHEDULE








































Sub Total


Rounded of Rs

(Rupees only)

Signature of bidder

Dy General Manager


Date post:	02-Nov-2019
Category:	Documents
Upload:	others
View:	3 times
Download:	0 times

	WORK ESTIMATE

	Extension of HT Line amp Construction of 63 KVA Substation for Providing of Service connection DTW scheme at kalitilla under Jirania RD Block under West Noabadi GP under Bodhjungnagar Electrical Sub-Division

Chargeable to - DEPOSIT WORK WITH WR SUBDIVISION JIRINA

A] COST OF MATERIALS FOR INSTALLATION OF ONE 63 KVA 110433KV DT WITH METERING CONNECTIONS-		Chargeable to - DEPOSIT WORK WITH TIDC

B] COST OF MATERIALS FOR 11KV LINE EXTENSION

SlNO		Description of work		Qty	Unit		RateUnit		Amount

1		9Mtr PCC Pole ( DP=10 nos SP= 15 Nos)		35	Nos		1015422		3553977

2		9mtr Long PCC Pole		25	Nos		2650		66250

3		Stay Set Complete		25	Sets		47025		1175625	29390625

4		Stay Insulator(11KV)		125	Nos		1092		1365	34125

5		Stay Wire (725mm)		24	Kgs		451		10824

6		MS Channel(75x40x40x6mm4)		116	Kgs		3352		388832

a)		Double Pole X-Arm(22Mtr)		3	Nos

b)		Single Pole Top X-Arm(03Mtr)		6	Nos

c)		Single Pole Bottom X-Arm(12Mtr)		6	Nos

7		MS Angle(65x65x6mm3)		96	Kgs		321		30816

a)		Double Pole Guard X-Arm (25Mtr)		3	Nos

b)		SinglePole Guard X-Arm (15Mtr)		6	Nos

8		Weasel ACSR (61259mm)		12	Km		2061233		24734796	6183699

9		8 SWG GI Wire		80	Kgs		391		3128	782

10		11KV 45KN Disc Insulator		18	Nos		49487		890766	2226915

11		Single U Bolt type Disc Fittings		18	Nos		19352		348336

12		11KV Pin Insulator		27	Nos		991		26757	668925

13		GI Pin for 11KV Pin Insulator		27	Nos		561		15147

14		MS Nuts and Bolts of Assorted Size		20	Kgs		407		814

15		Stay Clamp by (50x6mm2) MS Flat		6	Pairs		495		297

16		Bracket Clamp by (50x6mm2) MS Flat		40	Nos		27		1080

17		Barbed Wire		22	Kgs		429		9438	23595

24		AddMetering Arrangement with Kiosk		1	Nos		50000		50000

18		30Mtr long 40mm dia GI Pipe Earthing		2	Nos		1605		3210

TOTAL					543610286		1359025715

				say	163391

(One Lac sixty three thousand three hundred and ninety one only)

	ABSTRACT OF COST					0

A		Cost of Materials		163391				0

B		Storage Charge 2 on A		326782

C		Total (A + B)		16665882				0

D		Erection Charge 15 on C		24998823

E		Total (C + D)		191657643				0

F		Transportation Charge 5 on C		8332941

G		Supervision Charge and Establishment Charge 15 on E		2874864645

H		Total (E + F + G)		2287392305

I		Contingency Charge 3 on H		6862176914				0

	GRAND TOTAL		2356014074

		Say		Rs	235601			0

(Rupees two Lacs thirty five thousand six hundred and one)Only

					0

					0

					0

					0

TRIPURA STATE ELECTRICITY CORPORATION LIMITED A Govt of ... JRN... · Supply & Laying of 100mm dia...

Documents

RUB amp LI(

Work Estimate for Line

BID SCH

RUB amp LI(

Work Estimate for Line

BID SCH

RUB amp LI(

Work Estimate for Line

BID SCH

RUB amp LI(

Work Estimate for Line

BID SCH

RUB amp LI(

Work Estimate for Line

BID SCH

Work Estimate for Line

BID SCH

BID SCH