DCW estimate for shifting of Railway crossing existing 33 KV 3 x 400 sq.mm XLPE U.G.

Cable in
between railway electrical post B 83/18 & B 83/20 and 11 KV U.G Cable 3 x 70 sq.mm PILC to 11 KV
U.G.Cable 3 x 300 sq.mm XLPE Cable in between railway electrical post B 83/24 & B 83/26 through
trench less technology in existing.11 KV Veeranakunnam Feeder

DATA A(i) ERECTION OF OH FEEDER ::
SL Quantity DESCRIPTION RATE PER AMOUNT Rs.
NO Rs. P RS. P
1 2 Nos. RCC Pole 30' with base plate 5243.00 Each 10486.00
2 0 No. RCC Pole 7.5 mts with base plate 2469.00 Each 0.00
3 0 Nos. 11KV Pin Insulator 96.00 Each 0.00
4 6 Nos. 11 KV Disc with Metal Parts 368.00 Each 2208.00
5 2 No. Tapping channel 738.00 Set 1476.00
6 0 Nos. 3'6" V cross arm 844.00 Each 0.00
7 0 Nos. HT T I Fitting 256.00 Each 0.00
8 2 Pr Stay clamp for stud pole 146.00 Pr 292.00
9 6 Nos. 33 KV LAS 3625.00 Each 21750.00
9 6 Nos. 11 KV LAS 1938.00 Each 11628.00
10 2 Nos. Back Clamp (9.14 mts) 94.00 Each 188.00
11 0 Mtrs. ACSR 7/3.35 mm Conductor 34.998 Meter 0.00
12 0 Mtrs. ACSR 7/2.59 mm Conductor 17.752 Meter 0.00
13 0 Nos. LT Shackle 48.00 Each 0.00
14 0 Nos. LT Pin Insulator 36.00 Each 0.00
15 2 No Pipe Earthing 1355.00 Loc 2710.00
16 0 Set Stay set complete 661.00 Set 0.00
17 4 Loc Bolt & Nuts 327.00 Loc 1308.00
Cost of Materials 52046.00

DATA A(ii) UNDER GROUND CABLE ERECTED ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 120 Mtr 11KV 3 x 300 sqmm XLPE Cables 1077.28 Mtr 129273.60
2 80 No V Trough for 11 KV 42.00 Each 3360.00
3 2 Set 11 KV Termination Kit (O/D) 1442.00 Set 2884.00
4 120 Mtr 33KV 3 x 400 sqmm XLPE Cables 2005.589 Mtr 240670.68
5 75 No V Trough for 33 KV 162.00 Each 12150.00
6 2 Set 33 KV Termination Kit (O/D) 8294.00 Set 16588.00
Cost of Materials 404926.28

DATA B LABOUR AND TRANSPORT ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
Labour Charges
Erection of OH Feeder 13011.50
Erection of U.G. Cable 101231.57
Total labour 114243.07

Transport Charges

Erection of OH Feeder 2602.30

Erection of U.G. Cable 20246.31
22848.61

Total Labour and Transport 137091.68

 JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM

CREDIT ESTIMATE RE USEABLE ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 0 Nos. LT Shackle 48.00 Each 0.00
2 0 Nos. 3'6" V cross arm 844.00 Each 0.00
3 0 Nos. LT Single phase cross arm 176.00 Each 0.00
4 2 No. Tapping channel 6.00 Set 12.00
5 0 Nos. HT T I Fitting 256.00 Each 0.00
6 0 Nos. 11KV Pin Insulator 97.00 Each 0.00
7 0 Nos. LT Pin Insulator 36.00 Each 0.00
8 6 Nos. 11 KV Disc with Metal Parts 368.00 Each 2208.00
9 0 Nos. Alu. Knob 22.00 Each 0.00
10 0 Nos. LT Three phase cross arm 625.00 Each 0.00
11 2 Nos. Back Clamp 94.00 Each 188.00
12 0 Mtrs. ACSR 7/3.35 mm Conductor 34.998 Meter 0.00
13 0 Mtrs. ACSR 7/2.59 mm Conductor 17.752 Meter 0.00
14 0 Mtrs. ACSR 7/2.11 mm Conductor 9.867 Meter 0.00
Or Says Rs. 2408.00
50 % Credit Value 1204.00
10 % on Original Erection Charges 240.80
1444.80

CREDIT ESTIMATE  ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 0 No REC pole 7.5mts 200.00 Each 0.00
2 0 Nos RCC Pole 9.14 Meter 300.00 Each 0.00
3 116 Mtr 11KV 3 x 70 sqmm PILC Cables 100.00 Mtr 11600.00
4 2 No Termination Kit (O/D) 50.00 Each 100.00
5 95 Mtr 33 KV 3 x 400 Sq.mm XLPE Cable 100.00 Mtr 9500.00
6 2 No 33 KV Termination Kit (O/D) 50.00 Each 100.00
7 0 Set Stay set 25.00 Set 0.00
21300.00
Cost of old Materials Scrap 21300.00
Cost of reuseble Materials 1444.80
Total credit amount 22744.80
NEW MATERIAL 
A Actual Material Rs 456972.28
B Contigencies 5% 22848.614
C Less cost of reuseable Materials 2408.00
D Cost of new materials(A+B-C=D) 477412.894
DATA I RS .P
A) Dismantling of Materials at 5% of Relased materials 1185.40
B) Dismantling of Transformer (Equipment)
1 Dismantling of 1 Nos. DT & LAS 524.50
Add skilled Labours 40 % 209.80
ADD Estt & Supervision Charges @ 22 % 161.55
Total Dismantling of DTs and LAS 2081.25
DATA II
Erection of Strcuture HT SWG & HT/LT OH Line
1 Labour Charges for the above 114243.07
2 ADD Estt & Supervision Charges @ 22 % 25133.48
139376.55

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM

DATA III
1 Transport of New Strcuture Materials from Store to Site 22848.61
2 Transport of reuseable materials from Old Site to Store 4000.00
3 Transport of Retrive Scrap materials from Old Site to New site 3000.00
Total (1 + 2 + 3) 29848.61
4 ADD 22 % Estt Supervison Charges 6566.70
Total (1 + 2 + 3 + 4) 36415.31
DATA IV
OVER HEAD CHARGES
1 ADD 22 % Estt Supervison Charges on Strucuture erected 108727.41
Storage 3% 14394.63
Total 123122.04
Detailed Estimate
Sl. No. Description Amount
1 Erection of OH Feeder DATA A (I) 52046.00
2 Erection of U.G Cable 404926.28
SUB-TOTAL 456972.28
Contigencies 5 % 22848.61
479820.89
Storage 3 % 14394.63
494215.52
Labour and Transport 137091.68
631307.20
Estt & Supervison Charges 22 % 138887.59
770194.79
Execution of Railway crossing 33 KV & 11 KV U.G Cable works by
trench less technology method (By pushing and jacking as per 700000.00
railway standard including all materials LS)
ADD Dismantling charges of materials and Structure 2081.25
Gross Amount Rs. 1472276.04
Less Credit 22744.80
Nett Amount 1449531.24

CHARGEABLE TO CONSUMER SIDE
A Dismantling charges for Strucuture materials retrived & 2081.25
Dismantling charges for Equipment (Transformer & LAS)
B Erection of OH Line (DATA II) 139376.55
 C Transportation Charges (DATA III) 36415.31
D Overhead Charges (DATA IV) 123122.04
E Cost of new Materials (DATA A + B) Cont - cost of 477412.89
Reuseable Materials

Execution of Railway crossing 33 KV & 11 KV U.G Cable works by

F trench less technology method (By pushing and jacking as per 700000.00
railway standard including all materials LS)
G Cost of Irretrievable Materials 0.00
Amount to be collected from the party 1478408.04
Or say 1478410.00

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM

DCW estimate for shifting of Railway crossing 33 KV U.G Cable 3 x 400 sq.mm XLPE in between
railway electrical post B 83 / 18 & B 83 / 20 through trench less technology in existing.33 KV
Kadugupattu Feeder

DATA A(i) ERECTION OF OH FEEDER ::
SL Quantity DESCRIPTION RATE PER AMOUNT Rs.
NO Rs. P RS. P
1 0 Nos. RCC Pole 30' with base plate 5243.00 Each 0.00
2 0 No. RCC Pole 7.5 mts with base plate 2469.00 Each 0.00
3 0 Nos. 33 KV Pin Insulator 96.00 Each 0.00
4 0 Nos. Strain Disc with Metal Parts 368.00 Each 0.00
5 0 No. Tapping channel 738.00 Set 0.00
6 0 Nos. 3'6" V cross arm 844.00 Each 0.00
7 0 Nos. HT T I Fitting 256.00 Each 0.00
8 0 Pr Stay clamp for stud pole 146.00 Pr 0.00
9 6 Nos. 33 KV LAS 3625.00 Each 21750.00
10 0 Nos. Back Clamp (9.14 mts) 94.00 Each 0.00
11 0 Mtrs. ACSR 7/3.35 mm Conductor 34.998 Meter 0.00
12 0 Mtrs. ACSR 7/2.59 mm Conductor 17.752 Meter 0.00
13 0 Nos. LT Shackle 48.00 Each 0.00
14 0 Nos. LT Pin Insulator 36.00 Each 0.00
15 0 No Pipe Earthing 1355.00 Loc 0.00
16 0 Set Stay set complete 661.00 Set 0.00
17 0 Loc Bolt & Nuts 327.00 Loc 0.00
Cost of Materials 21750.00

DATA A(ii) UNDER GROUND CABLE ERECTED ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 100 Mtr 33KV 3 x 400 sqmm XLPE Cables 2005.589 Mtr 200558.90
2 75 No V Trough for 33 KV 162.00 Each 12150.00
3 2 Set 33 KV Termination Kit (O/D) 8294.00 Set 16588.00
Cost of Materials 229296.90
DATA B LABOUR AND TRANSPORT ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
Labour Charges
Erection of OH Feeder 5437.50
Erection of U.G. Cable 57324.23
Total labour 62761.73

Transport Charges

Erection of OH Feeder 1087.50

Erection of U.G. Cable 11464.85
12552.35

Total Labour and Transport 75314.07

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM

CREDIT ESTIMATE RE USEABLE ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 0 Nos. LT Shackle 48.00 Each 0.00
2 0 Nos. 3'6" V cross arm 844.00 Each 0.00
3 0 Nos. LT Single phase cross arm 176.00 Each 0.00
4 0 No. Tapping channel 738.00 Set 0.00
5 0 Nos. HT T I Fitting 256.00 Each 0.00
6 0 Nos. 11KV Pin Insulator 97.00 Each 0.00
7 0 Nos. LT Pin Insulator 36.00 Each 0.00
8 0 Nos. 11 KV Disc with Metal Parts 368.00 Each 0.00
9 0 Nos. Alu. Knob 22.00 Each 0.00
10 0 Nos. LT Three phase cross arm 625.00 Each 0.00
11 0 Nos. Back Clamp 94.00 Each 0.00
12 0 Mtrs. ACSR 7/3.35 mm Conductor 34.998 Meter 0.00
13 0 Mtrs. ACSR 7/2.59 mm Conductor 17.752 Meter 0.00
14 0 Mtrs. ACSR 7/2.11 mm Conductor 9.867 Meter 0.00
Or Says Rs. 0.00
50 % Credit Value 0.00
10 % on Original Erection Charges 0.00
0.00

CREDIT ESTIMATE  ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
 1 0 No REC pole 7.5mts 200.00 Each 0.00
2 0 Nos RCC Pole 9.14 Meter 300.00 Each 0.00
3 95 Mtr 11KV 3 x 70 sqmm PILC Cables 150.00 Mtr 14250.00
4 2 No Termination Kit (O/D) 250.00 Each 500.00
5 0 Set Stay set 25.00 Set 0.00
14750.00
Cost of old Materials Scrap 14750.00
Cost of reuseble Materials 0.00
Total credit amount 14750.00
NEW MATERIAL 
A Actual Material Rs 251046.9
B Contigencies 5% 12552.345
C Less cost of reuseable Materials 0.00
D Cost of new materials(A+B-C=D) 263599.245
DATA I RS .P
A) Dismantling of Materials at 5% of Relased materials 737.50
B) Dismantling of Transformer (Equipment)
1 Dismantling of 1 Nos. DT & LAS 524.50
Add skilled Labours 40 % 209.80
ADD Estt & Supervision Charges @ 22 % 161.55
Total Dismantling of DTs and LAS 1633.35
DATA II
Erection of Strcuture HT SWG & HT/LT OH Line
1 Labour Charges for the above 62761.73
2 ADD Estt & Supervision Charges @ 22 % 13807.58
76569.30

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM

DATA III
1 Transport of New Strcuture Materials from Store to Site 12552.35
2 Transport of reuseable materials from Old Site to Store 4000.00
3 Transport of Retrive Scrap materials from Old Site to New site 3000.00
Total (1 + 2 + 3) 19552.35
4 ADD 22 % Estt Supervison Charges 4301.52
Total (1 + 2 + 3 + 4) 23853.86
DATA IV
OVER HEAD CHARGES
1 ADD 22 % Estt Supervison Charges on Strucuture erected 59731.59
Storage 3% 7907.98
Total 67639.57
Detailed Estimate
Sl. No. Description Amount
1 Erection of OH Feeder DATA A (I) 21750.00
2 Erection of U.G Cable 229296.90
SUB-TOTAL 251046.90
 Contigencies 5 % 12552.35
263599.25
Storage 3 % 7907.98
271507.22
Labour and Transport 75314.07
346821.29
Estt & Supervison Charges 22 % 76300.68
423121.98
Execution of Railway crossing work by trench less technology
method (By pushing and jacking as per railway standard including all 350000.00
materials LS)
ADD Dismantling charges of materials and Structure 1633.35
Gross Amount Rs. 774755.32
Less Credit 14750.00
Nett Amount 760005.32

CHARGEABLE TO CONSUMER SIDE
A Dismantling charges for Strucuture materials retrived & 1633.35
Dismantling charges for Equipment (Transformer & LAS)
B Erection of OH Line (DATA II) 76569.30
C Transportation Charges (DATA III) 23853.86
D Overhead Charges (DATA IV) 67639.57
E Cost of new Materials (DATA A + B) Cont - cost of 263599.25
Reuseable Materials
Execution of Railway crossing work by trench less technology
F method (By pushing and jacking as per railway standard including all 350000.00
materials LS)
G Cost of Irretrievable Materials 0.00
Amount to be collected from the party 783295.32
Or say 783300.00

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM

DCW estimate for shifting of Railway crossing 11 KV U.G Cable 3 x 300 sq.mm XLPE Cable in
between railway electrical post B 83/24 & B 83/26 through trench less technology in existing.11 KV
Industrial Feeder

DATA A(i) ERECTION OF OH FEEDER ::
SL Quantity DESCRIPTION RATE PER AMOUNT Rs.
NO Rs. P RS. P
1 4 Nos. RCC Pole 30' with base plate 5243.00 Each 20972.00
2 0 No. RCC Pole 7.5 mts with base plate 2469.00 Each 0.00
3 0 Nos. 11KV Pin Insulator 96.00 Each 0.00
 4 6 Nos. 11 KV Disc with Metal Parts 368.00 Each 2208.00
5 2 No. Tapping channel 738.00 Set 1476.00
6 0 Nos. 3'6" V cross arm 844.00 Each 0.00
7 0 Nos. HT T I Fitting 256.00 Each 0.00
8 2 Pr Stay clamp for stud pole 146.00 Pr 292.00
9 6 Nos. 11 KV LAS 1938.00 Each 11628.00
10 2 Nos. Back Clamp (9.14 mts) 94.00 Each 188.00
11 0 Mtrs. ACSR 7/3.35 mm Conductor 34.998 Meter 0.00
12 0 Mtrs. ACSR 7/2.59 mm Conductor 17.752 Meter 0.00
13 0 Nos. LT Shackle 48.00 Each 0.00
14 0 Nos. LT Pin Insulator 36.00 Each 0.00
15 2 No Pipe Earthing 1355.00 Loc 2710.00
16 0 Set Stay set complete 661.00 Set 0.00
17 2 Loc Bolt & Nuts 327.00 Loc 654.00
Cost of Materials 40128.00

DATA A(ii) UNDER GROUND CABLE ERECTED ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 100 Mtr 11KV 3 x 300 sqmm XLPE Cables 1077.28 Mtr 107728.00
2 75 No V Trough for 11 KV 42.00 Each 3150.00
3 2 Nos 11 KV Termination Kit (O/D) 1442.00 Each 2884.00
Cost of Materials 113762.00

DATA B LABOUR AND TRANSPORT ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
Labour Charges
Erection of OH Feeder 10032.00
Erection of U.G. Cable 28440.50
Total labour 38472.50

Transport Charges

Erection of OH Feeder 2006.40

Erection of U.G. Cable 5688.10
7694.50

Total Labour and Transport 46167.00

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM

CREDIT ESTIMATE RE USEABLE ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 0 Nos. LT Shackle 48.00 Each 0.00
2 0 Nos. 3'6" V cross arm 844.00 Each 0.00
3 0 Nos. LT Single phase cross arm 176.00 Each 0.00
4 2 No. Tapping channel 738.00 Set 1476.00
5 0 Nos. HT T I Fitting 256.00 Each 0.00
6 0 Nos. 11KV Pin Insulator 97.00 Each 0.00
7 0 Nos. LT Pin Insulator 36.00 Each 0.00
8 6 Nos. 11 KV Disc with Metal Parts 368.00 Each 2208.00
9 0 Nos. Alu. Knob 22.00 Each 0.00
10 0 Nos. LT Three phase cross arm 625.00 Each 0.00
11 2 Nos. Back Clamp 94.00 Each 188.00
12 0 Mtrs. ACSR 7/3.35 mm Conductor 34.998 Meter 0.00
13 0 Mtrs. ACSR 7/2.59 mm Conductor 17.752 Meter 0.00
Or Says Rs. 3872.00
50 % Credit Value 1936.00
10 % on Original Erection Charges 387.20
2323.20

CREDIT ESTIMATE  ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 0 No REC pole 7.5mts 200.00 Each 0.00
2 2 Nos RCC Pole 9.14 Meter 300.00 Each 600.00
3 116 Mtr 11KV 3 x 70 sqmm PILC Cables 50.00 Mtr 5800.00
4 2 No Termination Kit (O/D) 250.00 Each 500.00
5 2 Set Stay set 25.00 Set 50.00
6900.00
Cost of old Materials Scrap 6900.00
Cost of reuseble Materials 2323.20
Total credit amount 9223.20
NEW MATERIAL 
A Actual Material Rs 153890
B Contigencies 5% 7694.5
C Less cost of reuseable Materials 3872.00
D Cost of new materials(A+B-C=D) 157712.5
DATA I RS .P
A) Dismantling of Materials at 5% of Relased materials 538.60
B) Dismantling of Transformer (Equipment)
1 Dismantling of 1 Nos. DT & LAS 524.50
Add skilled Labours 40 % 209.80
ADD Estt & Supervision Charges @ 22 % 161.55
Total Dismantling of DTs and LAS 1434.45
DATA II
Erection of Strcuture HT SWG & HT/LT OH Line
1 Labour Charges for the above 38472.50
2 ADD Estt & Supervision Charges @ 22 % 8463.95
46936.45

JUNIOR ENGINEER
O&M / RURAL
 MADURANTAKAM

DATA III
1 Transport of New Strcuture Materials from Store to Site 7694.50
2 Transport of reuseable materials from Old Site to Store 4000.00
3 Transport of Retrive Scrap materials from Old Site to New site 3000.00
Total (1 + 2 + 3) 14694.50
4 ADD 22 % Estt Supervison Charges 3232.79
Total (1 + 2 + 3 + 4) 17927.29
DATA IV
OVER HEAD CHARGES
1 ADD 22 % Estt Supervison Charges on Strucuture erected 36615.05
Storage 3% 4847.54
Total 41462.58
DETAILED ESTIMATE
Sl. No. Description Amount
1 Erection of OH Feeder DATA A (I) 40128.00
2 Erection of U.G Cable 113762.00
SUB-TOTAL 153890.00
Contigencies 5 % 7694.50
161584.50
Storage 3 % 4847.54
166432.04
Labour and Transport 46167.00
212599.04
Estt & Supervison Charges 22 % 46771.79
259370.82
Execution of Railway crossing work by trench less technology
method (By pushing and jacking as per railway standard including all 350000.00
materials LS)
ADD Dismantling charges of materials and Structure 1434.45
Gross Amount Rs. 610805.27
Less Credit 9223.20
Nett Amount 601582.07

CHARGEABLE TO CONSUMER SIDE
A Dismantling charges for Strucuture materials retrived & 1434.45
Dismantling charges for Equipment (Transformer & LAS)
B Erection of OH Line (DATA II) 46936.45
C Transportation Charges (DATA III) 17927.29
D Overhead Charges (DATA IV) 41462.58
E Cost of new Materials (DATA A + B) Cont - cost of 157712.50
Reuseable Materials
Execution of Railway crossing work by trench less technology
F method (By pushing and jacking as per railway standard including all 350000.00
materials LS)
G Cost of Irretrievable Materials 0.00
Amount to be collected from the party 615473.27
Or say 615480.00
 JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM

DCW estimate for shifting of Railway crossing 11 KV U.G Cable 3 x 300 sq.mm XLPE Cable in
between railway Bridge No. 318 through trench less technology in existing.11 KV Melmaruvathur Feeder
& 11 KV Town feeder link line

DATA A(i) ERECTION OF OH FEEDER ::
SL Quantity DESCRIPTION RATE PER AMOUNT Rs.
NO Rs. P RS. P
1 0 Nos. RCC Pole 30' with base plate 5243.00 Each 0.00
2 0 No. RCC Pole 7.5 mts with base plate 2469.00 Each 0.00
3 0 Nos. 11KV Pin Insulator 96.00 Each 0.00
4 0 Nos. 11 KV Disc with Metal Parts 368.00 Each 0.00
5 0 No. Tapping channel 738.00 Set 0.00
6 0 Nos. 3'6" V cross arm 844.00 Each 0.00
7 0 Nos. HT T I Fitting 256.00 Each 0.00
8 0 Pr Stay clamp for stud pole 146.00 Pr 0.00
9 6 Nos. 11 KV LAS 1938.00 Each 11628.00
10 0 Nos. Back Clamp (9.14 mts) 94.00 Each 0.00
11 0 Mtrs. ACSR 7/3.35 mm Conductor 34.998 Meter 0.00
12 0 Mtrs. ACSR 7/2.59 mm Conductor 17.752 Meter 0.00
13 0 Nos. LT Shackle 48.00 Each 0.00
14 0 Nos. LT Pin Insulator 36.00 Each 0.00
15 2 No Pipe Earthing 1355.00 Loc 2710.00
16 0 Set Stay set complete 661.00 Set 0.00
17 2 Loc Bolt & Nuts 327.00 Loc 654.00
Cost of Materials 14992.00

DATA A(ii) UNDER GROUND CABLE ERECTED ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 130 Mtr 11KV 3 x 300 sqmm XLPE Cables 1077.28 Mtr 140046.40
2 50 No V Trough for 11 KV 42.00 Each 2100.00
3 2 Nos 11 KV Termination Kit (O/D) 1442.00 Each 2884.00
Cost of Materials 145030.40

DATA B LABOUR AND TRANSPORT ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
Labour Charges
Erection of OH Feeder 3748.00
Erection of U.G. Cable 36257.60
Total labour 40005.60

Transport Charges
 Erection of OH Feeder 749.60
Erection of U.G. Cable 7251.52
8001.12

Total Labour and Transport 48006.72

JUNIOR ENGINEER
O&M / TNEB
MELMARUVATHUR

CREDIT ESTIMATE RE USEABLE ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 0 Nos. LT Shackle 48.00 Each 0.00
2 0 Nos. 3'6" V cross arm 844.00 Each 0.00
3 0 Nos. LT Single phase cross arm 176.00 Each 0.00
4 0 No. Tapping channel 738.00 Set 0.00
5 0 Nos. HT T I Fitting 256.00 Each 0.00
6 0 Nos. 11KV Pin Insulator 97.00 Each 0.00
7 0 Nos. LT Pin Insulator 36.00 Each 0.00
8 0 Nos. 11 KV Disc with Metal Parts 368.00 Each 0.00
9 0 Nos. Alu. Knob 22.00 Each 0.00
10 0 Nos. LT Three phase cross arm 625.00 Each 0.00
11 0 Nos. Back Clamp 94.00 Each 0.00
12 0 Mtrs. ACSR 7/3.35 mm Conductor 34.998 Meter 0.00
13 0 Mtrs. ACSR 7/2.59 mm Conductor 17.752 Meter 0.00
Or Says Rs. 0.00
50 % Credit Value 0.00
10 % on Original Erection Charges 0.00
0.00

CREDIT ESTIMATE  ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 0 No REC pole 7.5mts 200.00 Each 0.00
2 0 Nos RCC Pole 9.14 Meter 300.00 Each 0.00
3 85 Mtr 11KV 3 x 300 sqmm XLPE Cables 50.00 Mtr 4250.00
4 2 No Termination Kit (O/D) 250.00 Each 500.00
5 0 Set Stay set 25.00 Set 0.00
4750.00
Cost of old Materials Scrap 4750.00
Cost of reuseble Materials 0.00
Total credit amount 4750.00
NEW MATERIAL 
A Actual Material Rs 160022.4
B Contigencies 5% 8001.12
C Less cost of reuseable Materials 0.00
D Cost of new materials(A+B-C=D) 168023.52
DATA I RS .P
A) Dismantling of Materials at 5% of Relased materials 237.50
B) Dismantling of Transformer (Equipment)
1 Dismantling of 1 Nos. DT & LAS 524.50
Add skilled Labours 40 % 209.80
ADD Estt & Supervision Charges @ 22 % 161.55
Total Dismantling of DTs and LAS 1133.35
DATA II
Erection of Strcuture HT SWG & HT/LT OH Line
1 Labour Charges for the above 40005.60
2 ADD Estt & Supervision Charges @ 22 % 8801.23
48806.83

JUNIOR ENGINEER
O&M / TNEB
MELMARUVATHUR

DATA III
1 Transport of New Strcuture Materials from Store to Site 8001.12
2 Transport of reuseable materials from Old Site to Store 0.00
3 Transport of Retrive Scrap materials from Old Site to New site 3000.00
Total (1 + 2 + 3) 11001.12
4 ADD 22 % Estt Supervison Charges 2420.25
Total (1 + 2 + 3 + 4) 13421.37
DATA IV
OVER HEAD CHARGES
1 ADD 22 % Estt Supervison Charges on Strucuture erected 38074.13
Storage 3% 5040.71
Total 43114.84
DETAILED ESTIMATE
Sl. No. Description Amount
1 Erection of OH Feeder DATA A (I) 14992.00
2 Erection of U.G Cable 145030.40
SUB-TOTAL 160022.40
Contigencies 5 % 8001.12
168023.52
Storage 3 % 5040.71
173064.23
Labour and Transport 48006.72
221070.95
Estt & Supervison Charges 22 % 48635.61
269706.55

Execution of Railway crossing work by trench less technology

method (By pushing and jacking as per railway standard including all 1500000.00
materials 50 Mtr. x 30000/-)
ADD Dismantling charges of materials and Structure 1133.35
 Gross Amount Rs. 1770839.90
Less Credit 4750.00
Nett Amount 1766089.90

CHARGEABLE TO CONSUMER SIDE
A Dismantling charges for Strucuture materials retrived & 1133.35
Dismantling charges for Equipment (Transformer & LAS)
B Erection of OH Line (DATA II) 48806.83
C Transportation Charges (DATA III) 13421.37
D Overhead Charges (DATA IV) 43114.84
E Cost of new Materials (DATA A + B) Cont - cost of 168023.52
Reuseable Materials
Execution of Railway crossing work by trench less technology
F method (By pushing and jacking as per railway standard including all 1500000.00
materials 50 Mtr. x 30000/- )
G Cost of Irretrievable Materials 0.00
Amount to be collected from the party 1774499.90
Or say 1774500.00

JUNIOR ENGINEER
O&M / TNEB
MELMARUVATHUR

DCW estimate for shifting of 33 KV ACK - MKM Line near Kadaperi railway gate

DATA A(i) ERECTION OF OH FEEDER ::
SL Quantity DESCRIPTION RATE PER AMOUNT Rs.
NO Rs. P RS. P
1 1 Nos. RCC Pole 30' with base plate 5243.00 Each 5243.00
2 6 No. RSJ Pole 36' 10491.00 Each 62946.00
3 13 Nos. 33 KV Pin Insulator 272.00 Each 3536.00
4 24 Nos. 33 KV Disc with Metal Parts 692.00 Each 16608.00
5 8 No. Tapping channel 871.00 Set 6968.00
6 3 Nos. 5.5" V cross arm 1029.00 Each 3087.00
7 3 Nos. HT T I Fitting 250.00 Each 750.00
8 2 Pr Stay clamp for stud pole 100.00 Pr 200.00
9 0 Nos. 11 KV LAS 1938.00 Each 0.00
10 11 Nos. Back Clamp 72.00 Each 792.00
11 920 Mtrs. ACSR Raccoon Conductor 39.998 Meter 36798.16
12 0 Mtrs. ACSR 7/2.59 mm Conductor 17.752 Meter 0.00
13 0 Nos. LT Shackle 48.00 Each 0.00
14 0 Nos. LT Pin Insulator 36.00 Each 0.00
15 0 No Pipe Earthing 1355.00 Loc 0.00
16 7 Set Stay set complete 555.00 Set 3885.00
 17 6 Loc Bolt & Nuts 270.00 Loc 1620.00
Cost of Materials 142433.16

DATA A(ii) UNDER GROUND CABLE ERECTED ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 0 Mtr 11KV 3 x 300 sqmm XLPE Cables 1077.28 Mtr 0.00
2 0 No V Trough for 11 KV 42.00 Each 0.00
3 0 Nos 11 KV Termination Kit (O/D) 1442.00 Each 0.00
Cost of Materials 0.00

DATA B LABOUR AND TRANSPORT ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
Labour Charges
Erection of OH Feeder 32475.00
Erection of U.G. Cable 0.00
Total labour 32475.00

Transport Charges

Erection of OH Feeder 6494.00

Erection of U.G. Cable 0.00
6494.00

Total Labour and Transport 38969.00

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM

CREDIT ESTIMATE RE USEABLE ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 0 Nos. LT Shackle 48.00 Each 0.00
2 3 Nos. 5.5" V cross arm 1029.00 Each 3087.00
3 0 Nos. LT Single phase cross arm 176.00 Each 0.00
4 0 No. Tapping channel 738.00 Set 0.00
5 3 Nos. HT T I Fitting 250.00 Each 750.00
6 13 Nos. 33 KV Pin Insulator 272.00 Each 3536.00
7 0 Nos. LT Pin Insulator 36.00 Each 0.00
8 0 Nos. 11 KV Disc with Metal Parts 368.00 Each 0.00
9 0 Nos. Alu. Knob 22.00 Each 0.00
10 0 Nos. LT Three phase cross arm 625.00 Each 0.00
11 5 Nos. Back Clamp 72.00 Each 360.00
 12 714 Mtrs. ACSR Raccoon Conductor 39.998 Meter 28558.57
13 0 Mtrs. ACSR 7/2.59 mm Conductor 17.752 Meter 0.00
Or Says Rs. 36291.57
50 % Credit Value 18145.79
10 % on Original Erection Charges 3629.16
21774.94

CREDIT ESTIMATE  ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 2 No RSJ Pole 1000.00 Each 2000.00
2 1 Nos RCC Pole 9.14 Meter 200.00 Each 200.00
3 2 Mtr 33 KV Pin Insulator 272.00 Mtr 544.00
4 2 No 5.5" V cross arm 1029.00 Each 2058.00
5 2 Set HT T I Fitting 250.00 Set 500.00
5302.00
Cost of old Materials Scrap 5302.00
Cost of reuseble Materials 21774.94
Total credit amount 27076.94
NEW MATERIAL 
A Actual Material Rs 142433.16
B Contigencies 5% 7121.658
C Less cost of reuseable Materials 36291.57
D Cost of new materials(A+B-C=D) 113263.246
DATA I RS .P
A) Dismantling of Materials at 5% of Relased materials 2079.68
B) Dismantling of Transformer (Equipment)
1 Dismantling of 1 Nos. DT & LAS 0.00
Add skilled Labours 40 % 0.00
ADD Estt & Supervision Charges @ 22 % 0.00
Total Dismantling of DTs and LAS 2079.68
DATA II
Erection of Strcuture HT SWG & HT/LT OH Line
1 Labour Charges for the above 32475.00
2 ADD Estt & Supervision Charges @ 22 % 7144.50
39619.50

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM

DATA III
1 Transport of New Strcuture Materials from Store to Site 6494.00
2 Transport of reuseable materials from Old Site to Store 300.00
3 Transport of Retrive Scrap materials from Old Site to New site 0.00
Total (1 + 2 + 3) 6794.00
4 ADD 22 % Estt Supervison Charges 1494.68
Total (1 + 2 + 3 + 4) 8288.68
DATA IV
OVER HEAD CHARGES
1 ADD 22 % Estt Supervison Charges on Strucuture erected 33889.12
Storage 3% 4486.64
Total 38375.77
DETAILED ESTIMATE
Sl. No. Description Amount
1 Erection of OH Feeder DATA A (I) 142433.16
2 Erection of U.G Cable 0.00
SUB-TOTAL 142433.16
Contigencies 5 % 7121.66
149554.82
Storage 3 % 4486.64
154041.46
Labour and Transport 38969.00
193010.46
Estt & Supervison Charges 22 % 42462.30
235472.76
ADD Dismantling charges of materials and Structure 2079.68
Gross Amount Rs. 237552.44
Less Credit 27076.94
Nett Amount 210475.50

CHARGEABLE TO CONSUMER SIDE
A Dismantling charges for Strucuture materials retrived & 2079.68
Dismantling charges for Equipment (Transformer & LAS) 0.00
B Erection of OH Line (DATA II) 39619.50
C Transportation Charges (DATA III) 8288.68
D Overhead Charges (DATA IV) 38375.77
E Cost of new Materials (DATA A + B) Cont - cost of 113263.25
Reuseable Materials
G Cost of Irretrievable Materials 0.00
Amount to be collected from the party 201626.87
Amount already collected 176030.00
Balance to be collected 25596.87

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM
Pole Shedule for 11 KV Veeranakunnam Feeder Railway crossing U.G. Cable & 33 KV
Kadugupattu feeder Railway crossing UG Cable

CREDIT MATERIALS

11 KV XLPE 3 x 300 sq.mm UG Cable

11 KV PILC 3 x 70 sq.mm U.G.Cable

11 KV Outdoor Termination Kit

11 KV Tapping Channel

Stay Clamp for stud

11 KV Pin Insulator

ACSR 7/3.35 Sq.mm

11 KV Dividing Box
V Trough for 11 KV
RCC Pole 9.14 M

11 KV Pin Insulator
11 KV Strain Disc
Back Clamp
Span Lenth

Bolt & Nuts

Concreting
11 KV LAS

Earth Pipe

RSJ Pole
Location
SL.No

1 A-B 2 120 80 2 2 0 6 2 6 2 2 0 2 0 116 2 0 0

2
3
4
5
6
7
Total 0 2 120 80 2 2 0 6 2 6 2 2 0 2 0 116 2 0 0
Sag 3% 0.0
Total 120.0

Materials 0 0 0 0 2 0 6 2 0 0 0 0 0 0 0 0 0 0

Credit to srore 0 0 0 0 0 0 0 0 0 0 0 0 0 0 116 2 0 0

Actual
materials 2 120 0 2 0 0 0 0 6 2 2 0 2 0 0 0 0 0
Required

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM
 7
6
5
4
3
2
1
SL.No

Actual
Total
Location

A-D

Required
materials
Total

Materials
Sag 3%
0
Span Lenth

Credit to srore

0
0
0
0
RCC Pole 9.14 M

0
33 KV XLPE 3 x 400 sq.mm UG Cable

0.0

120
120

120.0

75
120 75
75
V Trough for 11 KV

2
0
2
2
33 KV Outdoor Termination Kit

0
0
0
0
Tapping Channel

0
0
0
33 KV Pin Insulator

0
0
0
0
Strain Disc

0
2
2
2
Back Clamp

6
0
6
6
33 KV LAS

0
0
0
0
Stay Clamp for stud

0
0
0
0
Earth Pipe

0
0
0
0
Concreting

1
0
1
1
Bolt & Nuts

0
0
0
0
RSJ Pole

0
0

92
95
95

33 KV XLPE 3 x 400 sq.mm U.G.Cable

0
2
0
2
2

33 KV Termination Kit

JUNIOR ENGINEER
33 KV Pin Insulator

0
0

0
Pole Shedule for 33 KV Railway crossing U.G. Cable in 33 KV Kadugupattu Feeder

ACSR 7/3.35 Sq.mm

0
0
CREDIT MATERIALS

0
 7
6
5
4
3
2
1
SL.No

Total
Location

C-D
A-D,

Materials
0
Span Lenth

2
2
RCC Pole 9.14 M

11 KV XLPE 3 x 300 sq.mm UG Cable

100
100

75
V Trough for 11 KV

100

2
2
11 KV Outdoor Termination Kit

2
2
2
11 KV Tapping Channel

0
0
11 KV Pin Insulator

6
6
6
11 KV Strain Disc

2
2
2
Back Clamp

6
6
11 KV LAS

2
2
Stay Clamp for stud

2
Earth Pipe

0
0
Concreting

2
2
Bolt & Nuts

0
RSJ Pole
O&M / RURAL

90
90
11 KV XLPE 3 x 300 sq.mm U.G.Cable
Pole Shedule for 11 KV Industrial Feeder Railway crossing U.G. Cable
MADURANTAKAM

2
2
11 KV Termination Kit
11 KV Pin Insulator

0
ACSR 7/3.35 Sq.mm

0
CREDIT MATERIALS
Credit to srore 90 2
Actual
materials 2 100 75 2 0 0 0 2 2 2
Required

JUNIOR ENGINEER
O&M / TOWN
MADURANTAKAM
 Improvement estimate for laying of 11 KV U.G.Cable 3 x 300 sq.mm XLPE Cable through
Railway crossing in between railway Traction pole No B 83/28 & B 83/29 by trench less
technology in existing 11 KV Veeranakunnam Feeder fed from 110 KV SS Madurantakam

DATA A(i) ERECTION OF OH FEEDER :: Nil

DATA A(ii) UNDER GROUND CABLE ERECTED ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
1 200 Mtr 11KV 3 x 300 sqmm XLPE Cables 1215.598 Mtr 243119.60
2 150 No V Trough for 11 KV 42.00 Each 6300.00
3 2 Set 11 KV Termination Kit (O/D) 1442.00 Set 2884.00
Cost of Materials 252303.60

DATA B LABOUR AND TRANSPORT ::
SL Quantity DESCRIPTION RATE PER AMOUNT
NO Rs. P RS. P
Labour Charges
Erection of OH Feeder 0.00
Erection of U.G. Cable 30% 63075.90
Total labour 63075.90

Transport Charges

Erection of OH Feeder 0.00

Erection of U.G. Cable 12615.18
12615.18

Total Labour and Transport 75691.08

JUNIOR ENGINEER
O&M / RURAL
MADURANTAKAM