MSB Chetan

HESCOM
Estimate for A/P/S to 7.5HP IPset Installations in the name of Sri Devappa Manohar Lamani
Syno:74/1B in Chikkakodagali Village in Ilkal Section in Ilkal Sub Division. SCP/TSP
Sponsered by KBJNL.Under "Self Execution Works"
Part -A(Extenstion of H T Line)
Sl Material cost Labour Charge
Discription Unit Qty
NO Rate Amt Rate Amt
1 RCC Pole - 9.0M Long, 145 kg WL Nos. 0 7076 0 1742 0
2 PSC Pole - 9.0M Long, 200 kg WL Nos. 3 4199 12597 1742 5226
3 PSC Pole - 8.0M Long, 200 kg WL (for stud) Nos. 0 3699 0 1425 0
4 DP Structure with 9 Mtrs RCC Poles Nos. 0 20928 0 5392 0
11 kV Horizontal cross arm with single top

5 set 1 646 646 272 272
support,clamp,Bolt & Nuts with washers for RCC.
11 kV Horizontal cross arm with single top
6 set 3 643 1929 272 816
support,clamp,Bolt & Nuts with washers for PSC.
LT 4 Pin cross arms, with pole clamps, bolts, nuts and

7 No 0 439 0 122 0
washers (RCC) poles)
11 KV, 5KN Polymeric Pin Insulator (24mm Dia FRP
8 No 9 205 1845 0 0
Rod)
9 11KV 45 KN Polymeric Insulator No 3 186 558 0 0
10 Guy sets Set 1 1170 1170 593 593
11 Rabbit ACSR Conductor kms 0.61 46234 28157 4361 2656
12 Conductor accessories at 3% on above 845 0

13 Spiral earth electrode No 3 239 717 93 279
14 Providing Road Guarding with LT-4 Pin Cross Arm Span 0 5070 0 1964 0
15 Concreting Materials for guy sets (Without Cement) No 1 0 0 250 250
Anti - Climbing Device (12mtrs / 1 kg G.I. Barbed Wire)

16 Kg 0 89 0 42 0
Lumpsum
17 Caution/Danger Board Nos 0 150 0 80 0
18 Concreting materials for 9m RCC/PSC Pole

a) Base concreting 1:4:8, 500x650x150 mm Each 0 0 0 273 0
b) Pole concreting 1:2:4, 650x500x11700mm Each 0 0 0 3956 0
c) Coping 1:2:4, 600x600x450mm Each 0 0 0 542 0
Total 48463 10092
DTC Portion
Erection of 3 Phase, 11kV/433V, 25kVA BEE 4 Star
1 Rated Double Pole Mounted Transformer Centre on 9 Set 1 165288 165288 18669 18669
Mtrs RCC Poles,
Total 165288 18669
Part-C (Extenstion of LT Line)
1 RCC Pole - 9.0M Long, 145 kg WL Nos. 1 7076 7076 1742 1742
2 PSC Pole-9.0M Long, 140 kg WL Nos. 0 4199 0 1742 0
L.T.4 Pin cross arms, with pole clamps, bolts, nuts
3 Set 2 423 846 160 320
and washers (for RCC/PSC poles)
4 Pin Insulators 1.1. kV class with GI Pins Nos. 3 66 198 0 0
5 No.8 Strain Insulators Nos. 3 27 81 0 0

6 Guy sets Set 1 1138 1138 593 593
7 Weasel ACSR Conductor kms 0.20 27899 5663 3180 646
8 Conductor accessories at 3% on above 170
9 Spiral earth electrode No 1 239 239 93 93
10 Concreting materials for guy sets (without cement) No 1 0 0 250 250
Total 15411 3644
Asst.Executive Engineer (E) Section Officer

O&M Sub-Dvn HESCOM Ilkal HESCOM Ilkal
HESCOM
Estimate for A/P/S to 7.5HP IPset Installations in the name of Sri Devappa Manohar Lamani Syno:74/1B in
Chikkakodagali Village in Ilkal Section in Ilkal Sub Division. SCP/TSP Sponsered by KBJNL.Under "Self Execution
Works"
ABSTRACT
Sl.
Particulars Amount. Rs
No.
1 Material Cost 229163
2 Labour/Erection/Dismantling Charges and Testing & Commissioning Charges 32404
3 Cost of Civil Engineering Works 0
4 Basic Rate (Sum of Sl No. 1 to 3) 261567
5 Area Specific Loading on Basic Rates (Sl No. 4) wherver Applicable 0
6 Applicable GST on Sl No. & 5 47082
7 Cost of the Estimate (Sum of Sl No. 4 to 6) amount put to tender 308649
Statutory Charges such as PTCC,Electrical Inspectorate,Payment towards Civic Bodies etc., and forest
8 clearance/Tree cut compensation,Crop compensation,Land compensation etc
3600
9 5% Supervision Charges 15432
10 18% GST on 5% Supervision Charges 2778
11 Total Estimate Cost (Sum of Sl No. 7 to 10) 330459
Report:- This is an estimate amounting for Rs.308649/- is prepared for A/P/S to 7.5HP IPset
Installations in the name of Sri Devappa Manohar Lamani Syno:74/1B in Chikkakodagali Village in Ilkal
Section in Ilkal Sub Division. SCP/TSP Sponsered by KBJNL.Under "Self Execution Works"
The Proposed installation Comes on F10 Hanamnal EIP Feeder It is proposed to errect 25KVA
transformer. It is necesary to extend 0.2Km HT route length on 9Mtrs RCC/PSC Poles using Rabbit Conductor
and extension of 0.05Kms LT route length on 9Mtr RCC Pole using weasel ACSR conductor from proposed
25KVA DTC.
The Proposed installation comes on Existing 11kV line of F10 Hanamnal EIP feeder eminating from
110/33/11KV MUSS Ilkal which is having installed capacity of 1X20MVA. The feeder peak load is 16.8Amps.
Both HTVR & LTVR also satisfactorly.Skecth attached with the estimate.All materials and Labour made in this
estimate. Hence early sanction to the estimate is requested.
Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by using CSR
2023-24 for the most economical and safe way of execution of the work.
Section Officer
HESCOM Ilkal
Certificate:- Certified that, I have personally visited the spot and got the estimate by using CSR
2023-24 for the most economical and safe way of execution of the work.
Asst.Executive Engineer(E)
O&M Sub-Dvn HESCOM Ilkal
HESCOM
Estimate for A/P/S to 7.5HP IPset Installations in the name of Sri Devappa Manohar Lamani Syno:74/1B in
Chikkakodagali Village in Ilkal Section in Ilkal Sub Division. SCP/TSP Sponsered by KBJNL.Under "Self
Execution Works"
Sketch:
Existing 25KVA IP DTC on F10 Hanamnal Feeder
Sri Devappa M Lamani

Longitude 76.149756
Latitude 15.90952
APS to 1X7.5HP Ipset installation

INDEX
X Existing 11KV Line
Proposed HT line to a route length of 0.2

X KM by using Rabbit ACSR
X Proposed LT line to a route length of
0.05KM by using Weasel ACSR
Proposed 25KVA DTC
Asst. Executive Engineer(E) Section Officer

HUBBALLI ELECTRICITY SUPPLY COMPANY LIMITED.
Estimate for A/P/S of 20 Kws under MSB to newly constructed Post Matric Girls (BCM) Hostel in the name of The Taluka
Backward Class welfare Officer Hunagund @ Sy No: 59/B/24 in Ilkal Section in Ilkal Sub-Division under Self Execution
scheme.
TECHNICAL FEASIBILITY
1 Name of the Receiving Station: 110/33/K.V MUSS ILKAL
(33KV ) REFERENCE 1 X 20MVA
2 Total station installed Capacity (11KV) REFERENCE 1 X 20MVA & 1x10MVA
3 Total station Peak load 22. MWs
4 Name of Bank BANK-1
5 Transformer Capacity 1X10MVA
6 Name of the Feeder :
7 Peak Load in Amps : 38 Amps
8 C.T ratio: 200/1 Amps
9 Cable Size : 240 Sq mm XLPE UG Cable (Within MUSS )
10 Conductor Used : Rabbit ACSR Conductor
11 HTVR: ……………….
Details of Proposed MSB

A Location of MSB constructed : Bagewadi Layout Ilkal
1 Type of Building Govt BCM Hostel
a Property No: 407
b Site Area : Sq.Mtr
c Total Numbers of Floors in the Building: Ground ,First,Second 4 Floors
Built Up Area of Building in Sq .Mtrs

Built Up Area of Cellar
Built Up Area of Ground Floor
Built Up Area of First Floor
Built Up Area of Second Floor

Built Up Area of Third Floor
Built Up Area of Fourth Floor
Height of The Building :
Total Load Requirement as per The request of Applicant
KW Supply KWs supply Total in Kws
Load Required to ellar 0 3ph 0 1Ph 0

Load Required to Ground Floor 0
Load Required to First Floor 0
Load Required to Second Floor 0
5 Load Required to Third Floor 0
Load Required to Third Floor 0
Total Load Requirement as per The request of
0 0 0
Applicant
This proposal comes under rule No:9 . As per KERC 9th Amendment of GOK , KERC (Recovery of
expenditure for supply of Electricity) Regulations, 2017. No:KERC/D/2/17-18 Bengaluru . Dated:
05.06.2017.
This estimate Prepared by Using Common SR 2023-24 G.O.KNo: PWD 86/RDF 2022/Bengalooru.
Date:15.11.2023. W.e.f 15.11.2023
Section Officer, Asst. Exe. Engineer ( El),
O&M HESCOM Section ILKAL O&M Sub Division, HESCOM ILKAL
scheme.
Reg.No: A/c ID: 0394404404467 Dt: 01.12.2023 Reg.Fees: 296/- RTN:0394404404652 Dt: 07.12.2023
Section Officer Name : B.K.Ganadal. EST NO/DATE:
( PART A : Extension of HT line )

Rates as per HESCOM SR 2023-24
Sl.N
o
Materials Unit Qty Material Labour
Rate Amount Rate Amount
1 RCC Pole - 9 M Long, 145 Kg WL Nos 2 7076 14152 1742 3484
2 PSCC Pole - 9 M Long, 200 Kg WL Nos 1 4199 4199 1742 1742
3 PSCC Pole - 8 M Long, 200 Kg WL ( For Strut Pole ) Nos 2 3699 7398 1425 2850
5
2 Pin cross arms with pole clamp, B&N of required size & Nos 2 266 532 160 320
washer etc for RCC/PSC poles for Stud Poles (2Nos/Set)
6
11kV Horizontal cross arms with clamp, HTST, bolts & nuts of Nos 6 850 5100 272 1632
required size and washers etc for RCC pole
7
required size and washers etc for PSCC pole
8
11 kV, 5 kN Composite/Polymeric Pin Insulator (24 mm dia Nos 6 205 1230 0 0
FRP Rod)
9 11 kV, 45 kN Composite/Polymeric Insulator Nos 15 186 2790 0 0
10 Rabbit ACSR conductor Km 0.274 46234 12691 4361 1197
11
Guy set with No. 15 Strain Insulator & Concreting materials Set 0 1170 0 593 0
as per Dwg No. BESCOM/GM/CP/7 Dt: 24.10.07
12
Providing Guarding at Road Crossings & LT line (Including Span 0 3720 0 1034 0
labour for fixing of necessary cross arms)
13 Spiral earth electrode Nos 3 239 717 93 279
15 PG Clamps for Rabbit to Rabbit Nos 15 102 1530 0 0
Providing Coping for Pole with CC 1:2:4 (As per actuals)

16 a) 150 mm all around the Pole for an height of Nos 3 0 0 312 936
300 mm for RCC, PSCC Pole (each)
Total Cost 88047 19531
PART B (Erection of 3 Phase, 11kV/433 V, 100kVA BEE –5 Star Rated Distribution Transformer Centre )
Erection of 3 Phase, 11kV/433 V, 100kVA BEE –5 Star Rated Distribution Transformer Centre Using DPTS (CDS -26) of 2023-
24
SL. Material cost Labour Cost

Particulars Unit Qty
No Rate Amt Rate Amt
Erection of 11kV/433V, 100 kVA, 3 Phase, 50 Cys Distribution on DPTS
1 ,Transformer BEE - 5 Star Rated with Oil as per CDS 26 No 1 322580 322580 19095 19095
2 GPRS Modem with Accessories No 1 14415 14415 1346 1346
Providing chain link fencing 50 mm size of 8 guage properly stretched
between rectangular Poles and fixed with suitable bolts & nuts, the
free ends shall be welded to the Pole and block pipe at top and
bottom as required including cost of all materials, labour, lead and
3 lifts, cutting, bending wherever necessary, wastage and lapping etc.,
Sq. 16 987 15792 115 1840
complete as per the direction of the engineer incharge for work mtr
including two coats of approved quality paint over one coat of primer
paint.
4 Total 352787 22281

PART -C Extension Of LT line UG cable CSR-2023-24
2R X 95 Sqmm, 3.5 Core, (21 GI Strips - 4 x 0.8 mm) 1.1 kV,

XLPE or Heat resistant PVC insulated, PVC exutruted Inner Seath
1 Armoured LTUG Cable as per IS-1554 (Part- 1) or IS-7098 Part-1, Kms 0.09 373215 33589.35 31139 2802.51
Armouring strip thickness and resistivity as per IS-3975 ( LC on
Laying of cable in Existing Trench)
2 95 Sq.mm Aluminium End Terminal (Lug) Nos 8 15 120 0 0

Total 33709 2802.51
O&M HESCOM Section ILKAL O&M Sub Division, HESCOM ILKAL
Estimate for A/P/S of 20 Kws under MSB to newly constructed Govt work of Post Matric Girls (BCM) Hostel in the name
of The Taluka Backward Class welfare Officer Hunagund @ Sy No: 59/B/24 in Ilkal Section in Ilkal Sub-Division under
Self Execution scheme.
Total Cost of sub portion of SEW Estimate
Sl No
Cost of sub portion of SEW Estimate Material Cost Labour Charges
1 PART A : Extension of HT line 88047 19531
2 PART B : Errection of 100KV DTC ( Complete Work Including DTC, Modem & fencing ,) 352787 22281
3 PART C : Extension of LT line 33709 2803
Grand Total ( SEW type of Estimate Portion ) 474544 44615
ABSTRACT OF SELF EXECUTION (2023-24)
1 Material Cost (Exclusive of GST) 474544
2 Labour Charges (Exclusive of GST) 44615
3 Basic Rate (Sum of Sl No. 1 & 2) 519158
4 Area Specific Loading on Basic Rates (Sl No. 3) wherever applicable 15575
5 Applicable CESS @1% on Sl No. 3 5192
6 Applicable GST on Sum of Sl No. 3 & 4 96252
7 Cost of Estimate (Sum of Sl No. 3 to 6) 615410
8 Statutory Charges as per actuals (Inspectorate Charges, Civic Body Charges, Compensation Etc.,) 3600
9 Total Cost of Estimate (Sum of Sl No. 7 & 8) 619010.12
Amount in Words: SIX LAKHS NINETEEN THOUSAND TEN RUPPES ONLY
REPORT : This Estimate amounting Rs : 619010.12 is prepared for
scheme.
Physically I inspected the spot with registered Application along with related documents submitted by applicant and
given consent to carryout this under self execution Work. During the inspection found that this building comes under
Rule No: 9 As per KERC 9th Amendment of GOK , KERC (Recovery of expenditure for supply of Electricity) Regulations,
2017. No:KERC/D/2/17-18 Bengaluru . Dated: 05.06.2017
It is Proposed to Extend 11KV line to a distance of …………….Mtrs by using Rabbit Conductor, as shown in the Sketch.
It is proposed for erection of 1X100 KVA 5* Rated Transformer by using 9 Mtrs RCC double pole Structure as per the
consent of subject consumer and Location of DTC shown in approved sketch.
It is Proposed to extend LT Line OH /UG to a distance of……………….. Mtrs by using Rabbit ACSR Conductor As shown in
the sketch
The subject distribution transformer is connected to 11KV ......................... Town/NJY Feeder feeding from110/33KV
MUSS ILKAL. All the necessary material and labour made provision in this estimate. Sketch, HTVR Calculation chart,
Single line diagram of 11KV feeder, are enclosed for your refrence. Hence this estimate may kindly be sanctioned early.
Certificate:- Certified that I have personally visited the spot on Dated ………………………………………. And prepared this
estimates as per present S.R.Rates & for the most economical safe way of executing the work.
Prepared by me Verified me
Section Officer,
O&M HESCOM Section ILKAL Asst Engineer( Tech),
O&M SubDivision, HESCOM,ILKAL
Certificate:- Certified that I have personally visited the spot on Dated …………………………………...and got this prepared
estimates as per present S.R.Rates & for the most economical safe way of executing the work.
Asst.Executive Engineer( Ele),

O&M SubDivision, HESCOM,ILKAL
Estimate for A/P/S of 20 Kws under MSB to newly constructed Post Matric Girls (BCM) Hostel in
the name of The Taluka Backward Class welfare Officer Hunagund @ Sy No: 59/B/24 in Ilkal
Section in Ilkal Sub-Division under Self Execution scheme.
Sketch:
Existing 25KVA IP DTC on F10 Hanamnal Feeder
Sri Devappa M Lamani

Longitude 76.149756
Latitude 15.90952
APS to 1X7.5HP Ipset installation
INDEX
Existing
Proposed11KV Line
X HT line to a route length of 0.2 KM by
using Rabbit
Proposed ACSR
LT line to a route length of 0.05KM by
X
X using Weasel ACSR
Proposed 25KVA DTC
Asst. Executive Engineer(E) Section Officer

scheme.
TECHNICAL FEASIBILITY
1 Name of the Receiving Station: 110/33/K.V MUSS ILKAL
(33KV ) REFERENCE 1 X 20MVA
2 Total station installed Capacity (11KV) REFERENCE 1 X 20MVA & 1x10MVA
3 Total station Peak load 22. MWs
4 Name of Bank BANK-1
5 Transformer Capacity 1X10MVA
6 Name of the Feeder :
7 Peak Load in Amps : 38 Amps
8 C.T ratio: 200/1 Amps
9 Cable Size : 240 Sq mm XLPE UG Cable (Within MUSS )
10 Conductor Used : Rabbit ACSR Conductor
11 HTVR: ……………….
Details of Proposed MSB

A Location of MSB constructed : Bagewadi Layout Ilkal
1 Type of Building Govt BCM Hostel
a Property No: 407
b Site Area : Sq.Mtr
c Total Numbers of Floors in the Building: Ground ,First,Second 4 Floors
Built Up Area of Building in Sq .Mtrs

Built Up Area of Cellar
Built Up Area of Ground Floor
Built Up Area of First Floor
Built Up Area of Second Floor

Built Up Area of Third Floor
Built Up Area of Fourth Floor
Total Load Requirement as per The request of Applicant
KW Supply KWs supply Total in Kws
Load Required to ellar 0 3ph 0 1Ph 0

Load Required to Ground Floor 0
Load Required to First Floor 0
Load Required to Second Floor 0
5 Load Required to Third Floor 0
Load Required to Third Floor 0
Total Load Requirement as per The request of
0 0 0
Applicant
This proposal comes under rule No:9 . As per KERC 9th Amendment to KERC (Recovery of
expenditure for supply of Electricity) Regulations, 2017. No:KERC/D/2/17-18 Bengaluru . Dated:
05.06.2017.
This estimate Prepared by Using Common SR 2023-24 G.O.KNo: PWD 86/RDF 2022/Bengalooru.
Date:15.11.2023. W.e.f 15.11.2023

O&M HESCOM Section KARADI O&M Sub Division, HESCOM ILKAL
scheme.
Reg.No: A/c ID: 0394404404467 Dt: 01.12.2023 Reg.Fees: 296/- RTN:0394404404652 Dt: 07.12.2023
Section Officer Name : B.K.Ganadal. EST NO/DATE:
( PART A : Extension of HT line )

Sl.N
o
5
2 Pin cross arms with pole clamp, B&N of required size & Nos 2 266 532 160 320
washer etc for RCC/PSC poles for Stud Poles (2Nos/Set)
6
required size and washers etc for RCC pole
7
required size and washers etc for PSCC pole
8
11 kV, 5 kN Composite/Polymeric Pin Insulator (24 mm dia Nos 6 205 1230 0 0
FRP Rod)
11
Guy set with No. 15 Strain Insulator & Concreting materials Set 0 1170 0 593 0
as per Dwg No. BESCOM/GM/CP/7 Dt: 24.10.07
12
Providing Guarding at Road Crossings & LT line (Including Span 0 3720 0 1034 0
labour for fixing of necessary cross arms)
Providing Coping for Pole with CC 1:2:4 (As per actuals)

16 a) 150 mm all around the Pole for an height of Nos 3 0 0 312 936
300 mm for RCC, PSCC Pole (each)
PART B
Erection of 3 Phase, 11kV/433 V, 100kVA BEE –5 Star Rated Distribution Transformer Centre Using DPTS (CDS -26) of 2023-
24

Erection of 11kV/433V, 100 kVA, 3 Phase, 50 Cys Distribution on DPTS
1 ,Transformer BEE - 5 Star Rated with Oil as per CDS 26 No 1 322580 322580 19095 19095
3 lifts, cutting, bending wherever necessary, wastage and lapping etc.,
Sq. 16 987 15792 115 1840
complete as per the direction of the engineer incharge for work mtr
paint.
4 Total 352787 22281

PART -C Extension Of LT line UG cable CSR-2023-24
2R X 95 Sqmm, 3.5 Core, (21 GI Strips - 4 x 0.8 mm) 1.1 kV,

XLPE or Heat resistant PVC insulated, PVC exutruted Inner Seath
1 Armoured LTUG Cable as per IS-1554 (Part- 1) or IS-7098 Part-1, Kms 0.09 373215 33589.35 31139 2802.51
Armouring strip thickness and resistivity as per IS-3975 ( LC on
Laying of cable in Existing Trench)
2 95 Sq.mm Aluminium End Terminal (Lug) Nos 8 15 120 0 0
Total 33709 2802.51

O&M HESCOM Section KARADI O&M Sub Division, HESCOM ILKAL
PART B : PROVIDING DTC ON SEW ( Complete Work Including DTC )
Capacity of Total NOs of DTCs under DCW Portion 25 KVA 0 63 KVA 0 100 KVA 1

Sl Material Cost (Rs) Labour Cost (Rs)
NO
Rate Amt Rate Amt
Erection of 11kV/433V, 25 kVA, 3 Phase, 50 Cys Distribution on
1 DPTS ,Transformer BEE - 5 Star Rated with Oil as per Cost data 24 No 0 180194 0 18669 0


Providing chain link fencing 50 mm size of 8 guage properly stretched between

rectangular Poles and fixed with suitable bolts & nuts, the free ends shall be
welded to the Pole and block pipe at top and bottom as required including cost
of all materials, labour, lead and lifts, cutting, bending wherever necessary,
2 wastage and lapping etc., complete as per the direction of the engineer incharge Sqmtr 32 987 31584 115 3680
for work including two coats of approved quality paint over one coat of primer
paint.

Total Cost 368579 24121
PART B(1) : PROVIDING DP STRUCTURE (EXCLUDING TRANSFORMER AND METERING)

Material Labour
Sl.N Materials Unit Qty
o
1 DP Transformer Structure using RCC Pole - 9 Mtr Long, 145 Kg WL No 1 38216 38216 6983 6983
2 11 kV, 5 KN Polymeric Pin Insulator (24 mm Dia FRP Rod) Set 3 205 615 0 0
3 11 kV, 45 KN Polymeric Insulator Set 3 186 558 0 0

Guy set with No. 15 Strain Insulator & Concreting materials as per Dwg No.
4 Set 2 1170 2340 593 1186
BESCOM/GM/CP/7 Dt: 24.10.07
5 Earthing materials pipe type for grounding (Single Electrode with accessories) Set 1 1729 1729 949 949
6 Caution/Danger Board No 2 150 300 80 160
7 Anti Climbing Device (12 Mtr GI Barbed Wire) Each 10 89 890 42 420
8 GI Wire 8 SWG Kg 10 75.04 750 0 0
9 Guy wire 7/10 SWG Kg 5 77.23 386 0 0
11 kV Lightning Arrester, Metal Oxide Set/3

10 9 kV, 5 kA, Polymetic type with ground disconnector 1 2760 2760 119 119
Nos
Set/3
11 11 kV, Solid Core Type HG Fuse Unit 1 1069 1069 237 237
Nos
12 11 kV, 200 Amps, Single Break GOS Set 1 9450 9450 1104 1104
13 H - Frame Set for fixing 11 kV, 200 Amps Single Break GOS Set 1 6071 6071 323 323
a) LT Protection Kit No 1 2023 2023 356 356

14
LT Wiring (From DTC to LT Line Through Metering Box & LT Protection Kit)
No 0 0 0
SINGLE CIRCUIT
15
16 i) Al Lead Wire - 50 Sqmm Mtr 25 64.19 1604.75
17 ii) Heavy Duty Long Barrel Copper Lug - 50 Sqmm No 7 58 406
18 iii) PG Clamp - Rabbit to 50 Sqmm No 6 140 840 949 949
19 iv) Spacer for DTC Wiring No 8 42 336
20 v) Fish Plate with necessary Clamps, bolts & nuts etc complete (Galvanised) No 2 239 478
Providing chain link fencing 50 mm size of 8 guage properly stretched between
rectangular Poles and fixed with suitable bolts & nuts, the free ends shall be
welded to the Pole and block pipe at top and bottom as required including cost
of all materials, labour, lead and lifts, cutting, bending wherever necessary,
21 wastage and lapping etc., complete as per the direction of the engineer incharge Sqmtr 32 987 31584 115 3680
for work including two coats of approved quality paint over one coat of primer
paint.
Total Cost 102406 16466
PART C : Extension of LT line
Sl.N
o
3 PSCC Pole - 8 Mtr Long, 200 Kg WL (For Stud) Nos 6 3699 22194 1425 8550
LT 4 Pin Cross Arm with clamps, bolts, nuts & washers with brace - GI -
4 Set 21 423 8883 160 3360
RCC Pole
LT 4 Pin Cross Arm with clamps, bolts, nuts & washers with brace - MS -
5 Set 0 540 0 160 0
PSCC Pole
LT 2 Pin Aross Arm with clamps, bolts, nuts & washers with braces - GI -
6 Set 21 348 7308 160 3360
RCC Pole
LT 2 Pin Aross Arm with clamps, bolts, nuts & washers with braces - GI-
7 Set 12 348 4176 160 1920
PSCC Pole (For Stud)
8 Pin Insulators 1.1KV class with G.I.Pins, nuts & Washers Nos 55 66 3630 0 0
9 No.8 Strain Insulators Nos 115 27 3105 0 0
Guy set with No. 15 Strain Insulator & Concreting materials as per Dwg No.
10 Set 6 1170 7020 593 3558
BESCOM/GM/CP/7 Dt: 24.10.07

12 Weasel ACSR conductor Km 0.00 27899 0 3180 0
Total Cost 219567 50941
PART D : Providing Street Light Fittings

Sl.N
Materials Unit Qty
o Material Labour
Capacity of Total NOs of DTCs (SEW and DCW type) 25 KVA 0 63 KVA 0 100 KVA 2
1 Providing LED Street lighting system 85 Watts Nos 21 679 14259 150 3150
2 Automatic External Switch ON/OFF for Street Light Nos 2 2303 4606 0 0
SMC Street Lighting Metering Box with Automatic Control Swith, Contactors with
3 Single Phase 5-30 Nos 2 5984 11968 954 1908
Amps meter
4 25 Sqmm Alluminium Single Core/Multi Core of Grade 650/1100V (16 Mts) Set 50 47 2367 0 0
Sl NoCost of sub portion of SEW Estimate Material Cost Labour Charges
1
PART A : Extension of HT line 0 0
PART B : PROVIDING DTC ON SEW ( Complete Work Including DTC ) 368579 24121
2
PART B(1) : PROVIDING DP STRUCTURE (EXCLUDING TRANSFORMER AND
3 METERING) 102406 16466
4
PART C : Extension of LT line 219567 50941
5 PART D : Providing Street Light Fittings 33200 5058

9 Total Cost of Estimate (Sum of Sl No. 7 & 8) 979429
Amount in Words:
Asst Engineer(El), Asst. Exe. Engineer ( El),

O&M Section..................... O&M Sub Division, HESCOM .....................
12 Span
PART B(2) : PROVIDING TRANSFORMER & METERING (DCW TYPE)

Sl.N
o

11kV/433V, 25 kVA, 3 Phase, 50 Cys Distribution Transformer BEE - 5 Star
1 No 0 105994 0 1193 0
Rated with Oil
11kV/433V, 63 kVA, 3 Phase, 50 Cys Distribution Transformer BEE - 5 Star
No 0 182545 0 1193 0
2 Rated with Oil
11kV/433V, 100 kVA, 3 Phase 50 Cys
No 1 221952 221952 1590 1590
Distribution Transformer BEE - 5 Star Rated with Oil
3
LT 3 Phase 4 Wire 5-30 Amps Thread Through Type composite Meter Housing
Box consisting of ETV Meter with AMR comply and LTCT with built in
4 No 1 17975 17975 3076 3076
GSM/GPRS Modem (as per technical specification) upto 100 kVA Distribution
Transformer.
Total 239927 4666

10 ESCOM Establishment Cost @10% on (Sl No-9) 30132
Amount in Words:

scheme.
Material cost (Rs) Labour Cost (Rs)
Sl.
No
MATERIALS unit Qty Rate Amt Rate Amt
Erection of 3 Phase, 11kV/433V,100kVA BEE –5 Star Rated

1 Distribution Transformer Centre Using 9Mtr RCC Pole DPTC Set #REF! 322580 #REF! 19095 #REF!
(COST DATA SHEET - 26 of SR 23-24)
Erection of 3 Phase, 11kV/433V, 63 kVA BEE – 5 Star
2 Rated Distribution Transformer Centre Using 9 Mtr RCC Set #REF! 261343 #REF! 19025 #REF!
Pole DPTC (COST DATA SHEET - 25 of SR 23-24)
3 Set
Erection of 3 Phase, 11kV/433V, 25 kVA BEE – 5 Star

Rated Distribution Transformer Centre Using 9 Mtr RCC #REF! 180195 #REF! 18669 #REF!
Pole DPTC (COST DATA SHEET - 24 of SR 23-24)
GSM modem with connecting cable for remote

4 No #REF! 14415 #REF! 1346 #REF!
communicating capabilities
Providing Chain link fencing 50 mm Size of 8 Guage properly

stretched between rectangular Poles and fixed with
suitable bolts &nuts, the free ends shall be welded to the
Pole and block pipe at top and bottom as required
5 including cost of all materials , Labour,lead and lifts , Sq mtr 16 987 15792 115 1840
cutting , bending wherever necessary , wastage and lapping
etc., complete as per the direction of the engineer incharge
of work including two coats of approved quality paint over
one coat of primer paint (16Mtr Per one Fencining)
6 Miscellaneous 0 0
Total Cost under SEW #REF! #REF!
ABSTRACT -2 (PART B : PROVIDING DTC ON SEW (Complete Work Including DTC )
Particulars AMOUNT in Rs
1 Material Cost (Exclusive of GST) #REF!
2 Labour Charges (Exclusive of GST) #REF!
3 Basic Rate (sum of Sl No. 1& 2) #REF!

4 Area Specific Loading on Basic Rates (Sl No.3) Wherever applicable 0.00
5 Applicable GST on Sum of Sl No. 3 & 4 #REF!
6 Cost of Estimate (Sum of Slno. 3 to 5) #REF!
7 Statutory charges as per actuals (Inspectorate charges, civic body charges etc.,) 1000.00
Total COST OF ESTIMATE (PART B : PROVIDING DTC ON SEW (Complete Work
8
Including DTC )
#REF!
#REF! #REF!
scheme.
Sectioner Officer Name : EST.N0:

PART B(1) : PROVIDING DP STRUCTURE (EXCLUDING TRANSFORMER, SWITCHGEAR AND METERING)
Material Labour
Sl. Qty
Materials Tota
No / DP
l Qty
9 Mtr RCC Double Pole Transformer Structures

1 1 #REF! 31554 #REF! 6983 #REF!
(Nos)
11KV, 5KN polymeric pin insulator (24 mm Dia FRP Rod )

2 3 #REF! 205 #REF! 0 #REF!
(Nos)
3 11kV 45 kN Polymeric Disc insulators (Nos) 3 #REF! 186 #REF! 0 #REF!
Guy Set Complete with No. 15 Strain Insulator & Concreting

4 4 #REF! 1170 #REF! 593 #REF!
materials (Set)
5 GI wire 8 SWG (Kgs) 5 #REF! 75.04 #REF! 0 #REF!
6 Guy wire 7/10 SWG (Kgs) 10 #REF! 77.23 #REF! 0 #REF!
Providing Coping for Pole with CC 1:2:4 (As per actuals) a)

7 150 mm all around the Pole for an height of 300 mm for 2 #REF! 0 0 312 #REF!
RCC, PSCC Pole (each)
8 Miscellaneous 4 8
Total Cost #REF! #REF!
ABSTRACT-3: PART - B(1) PROVIDING DP STRUCTURE (EXCLUDING TRANSFORMER, SWITCHGEAR AND METERING)
Sl.No Particulars AMOUNT in Rs

4 Area Specific Loading on Basic Rates (Sl No.3) Wherever applicable 0.00

7 Statutory charges as per actuals (Inspectorate charges, civic body charges etc.,) 1000.00
8 TOTAL COST OF ESTIMATE ( PART B(1) : PROVIDING DP STRUCTURE (EXCLUDING #REF!
TRANSFORMER, SWITCHGEAR AND METERING) in Rs.
#REF! #REF!
Backward Class
Sectioner welfare
Officer NameOfficer
: Hunagund @ Sy No: 59/B/24 in Ilkal Section in Ilkal Sub-Division under Self Execution
PART B(2) : PROVIDING TRANSFORMER, SWITCH GEAR & METERING (DCW TYPE)
Sl. Qty/ Total
Materials Material Labour
No Tc set Qty
100KVA, 11KV/433V 3 phase, 50 Hz Dist. Transformer with Oil

1 1 #REF! 221952 #REF! 1590 #REF!
and Alluminium Winding (BEE 5 star Rated) (Nos)
63KVA, 11KV/433V 3 phase, 50 Hz Dist. Transformer with Oil

2 1 #REF! 182545 #REF! 1193 #REF!
and Alluminium Winding (BEE 5star Rated) (Nos)
25 KVA, 11KV/433V 3 phase, 50 Hz Distribution Transformer

3 1 #REF! 105994 #REF! 1193 #REF!
with Oil and Alluminium Winding (BEE 5 star Rated) (Nos)
Earthing materials pipe type for grounding as per Drawing

4 3 #REF! 1729 #REF! 949 #REF!
(single electrode with accessories) (Nos)
5 Caution/Danger board as per approved drawing (Nos) 1 #REF! 150 #REF! 80 #REF!
Anti - Climbing Device (12mtrs / 1 kg G.I. Barbed Wire)
6 2 #REF! 89 #REF! 42 #REF!
Lumpsum (Kgs)
7 11kV lightning Arrester ,Metal oxide, 9 kV, 5 kA (Set/3Nos) 3 #REF! 4752 #REF! 119 #REF!
8 HG Fuse, 11 kV Solid Core Type 3 #REF! 1069 #REF! 237 #REF!

9 a) LT Protection Kit for 100/63/25/kVA (Nos) 2 #REF! 2023 #REF! 356 #REF!
10 LT Distribution Box for 100 KVA DTC, with MCB (Nos) 1 #REF! 22686 #REF! 385 #REF!
c) LT Wiring (From DTC to LT Line Through Metering Box & LT
11 P Kit/LT Distribution Box) SINGLE CIRCUIT (Nos) 0 0 0 0
12 i) Al Lead Wire - 120 Sqmm (Mtr) 45 #REF! 143.19 #REF!
13 ii) Heavy Duty Long Barrel Copper Lug - 120 Sqmm (Nos) 12 #REF! 140 #REF!
14 iii) PG Clamp - Rabbit to 120 Sqmm (N0s) 4 #REF! 273 #REF! 949 #REF!
15 iv) Spacer for DTC Wiring (Nos) 8 #REF! 42 #REF!
v) Fish Plate with necessary Clamps, bolts & nuts etc complete
16 (Galvanised) (N0s) 2 #REF! 264 #REF!
d) LT Metering box with CTs and necessary wiring for housing
17 ETV Meter (Please see CDS - 39) (N0s) 1 #REF! 5126 #REF! 865 #REF!
18 LT Trivector meter 5A, Class 0.5/1.0 Accuracy (N0s) 1 #REF! 3396 #REF! 480 #REF!
19 DTC Modem (Nos) 1 #REF! 14415 #REF! 1346 #REF!
20 11 KV , 200Amps, Single Break GOS (Nos) 1 #REF! 9450 #REF! 1104 #REF!
Abstract ( PART B(2) : PROVIDING TRANSFORMER, SWITCH GEAR & METERING) (DCW TYPE)
4 Area Specific Loading on Basic Rates (Sl No.3) Wherever applicable 0
5 Applicable 18% GST on Sum of Sl No. 3 & 4 #REF!
7 ESCOM Establishment cost @ 10% on Total cost of Estimate #REF!
8 Statutory charges as per actuals (Inspectorate charges, civic body charges etc.,) 1000
9 TOTAL COST OF ESTIMATE ( PART B(2) : PROVIDING TRANSFORMER, SWITCH GEAR & #REF!
METERING) (DCW TYPE) in Rs:
#REF! #REF!
Backward Class
Sectioner welfare
Officer NameOfficer
: Hunagund @ Sy No: 59/B/24 in Ilkal Section in Ilkal Sub-Division under Self Execution
EST NO/DATE:
Sl.
No
1 9 mtrs long RCC poles 115kg WL Nos 35 7076 247660 1742 60970
2 9 mtrs long PSCC poles 115kg WL For Intermediate Nos 53 4199 222547 1742 92326
3 8 Mtr Long,PSCC Pole 200 Kg WL (for Strut Pole) Nos 24 3699 88776 1425 34200
2 Pin cross arms with B&N of required size for strut (2Nos per
4 Nos 48 266 12768 160 7680
Set)
4 Pin cross arms with pole clamp, B&N of required size and
5 Set 146 423 61758 160 23360
washers etc for RCC pole
2 Pin cross arms with pole clamp, B&N of required size and
6 Set 146 420 61320 160 23360
washers etc for PSCC pole
9 Guy Set Complete with No. 8 Strain Insulator Set 7 1138 7966 593 4151
10 Concreting Materials for Guy Set witout Cement Set 7 0 0 250 1750
11 Rabbit ACSR conductor for 3ph 1N system Km 12.42 46234 574393 4361 54179
12 Weasal Conductor only for Street light phase Km 3.06 27899 85371 3180 9731
Providing Coping for Pole with CC 1:2:4 (As per actuals) a) 150
13 mm all around the Pole for an height of 300 mm for RCC, PSCC Nos 112 0 0 312 34944
Pole
15 Miscellaneous 7 1
Total Cost 1414660 348140
Abstract (PART C : Extension of LT line )

3 Basic Rate (sum of Sl No. 1& 2) 1762800
6 Cost of Estimate (Sum of Slno. 3 to 5) 2080104
Statutory charges as per actuals (Inspectorate charges, civic body charges etc.,) 1000
7 NET COST OF ESTIMATE (PART C : Extension of LT line )in Rs. 2081104
#REF! #REF!
HUBLI ELECTRICITY SUPPLY COMPANY LIMITED
Sl.
No
2 Automatic External Switch ON/OFF for Street Light Nos #REF! 3500 #REF! 0 #REF!
SMC Street Lighting Metering Box with Automatic Control
3 Swith, Contactors with Single Phase 5-30 Nos #REF! 5984 #REF! 715 #REF!
Amps meter
25 Sqmm Alluminium Single Core/Multi Core of Grade 44
6 Set #REF! #REF! 0 #REF!
650/1100V (16 Mts)
Abstract (PART D : Providing Street Light Fittings)

Statutory charges as per actuals (Inspectorate charges, civic body charges etc.,) 1000
7 NET COST OF ESTIMATE (PART D : Providing Street Light Fittings) in Rs. #REF!
#REF! #REF!
HUBLI
Estimate for A/P/S ELECTRICITY
of 20 Kws under MSB to newlySUPPLY COMPANY
constructed LIMITED
Post Matric Girls (BCM) Hostel in the
name of The Taluka Backward Class welfare Officer Hunagund @ Sy No: 59/B/24 in Ilkal Section in
Ilkal Sub-Division under Self Execution scheme.Abstract:
Sectioner Officer Name : EST NO/DATE:
PART - A : Extension of HT line #REF!
PART B : PROVIDING DTC ON SEW ( Complete Work Including DTC ) #REF!
PART B(1) : PROVIDING DP STRUCTURE (EXCLUDING TRANSFORMER,
SWITCHGEAR AND METERING) #REF!
PART B(2) : PROVIDING TRANSFORMER, SWITCH GEAR & METERING (DCW
TYPE) #REF!
PART C : Extension of LT line 2081103.74
PART D : Providing Street Light Fittings #REF!
the newly formed Self execution
Residential Layout Estimate Cost
consists of #REF!
407 No's of Residential Sites Formed &
Developed by M/s Nisarga infrastructure Pvt Ltd .Gorebal in Survey nos, 83/5, 84/1+3,
It is Proposed
88/1+2+3+4 toan
for Extend
extent11KV line to
of the
total a distance
area is 23 of …………….Mtrs
Acres at Gorebal by using
Village Rabbit
, Right sideConductor
of the 9mtr
double
RCC & PSCpoleLONG
Structure as per
support poles The
, as load
shown assessment
in the Sketch.calculation of this layout done asRaichur
per the
KERC Amendment,
It is Proposed ─ Regulation
to extend 3 phase 4No.3.2.1 substituted
wire LT Line by Sl.No
to a distance of 3Route
of thelength
EighthofAmendment
………………..Kms to
KERC
by (Recovery
using of Expenditure
Rabbit ACSR Conductorfor on supply of Electricity)
9mtr RCC/PSC Regulation, 2004.
and ……………..Kms WeaselNotification
conductor for
from
street110/33/11KV
light As shownMUSS ILKAL
in the All the necessary material and labour made provision in this
sketch
estimate. required
Certificate:- Infrastructure
Certified Sketch on Map
that I have personally , HTVR
visited Calculation
the spot chart, this
and prepared areestimates
enclosed for your
as per
present 2023-24 S.R.Rates & for the most economical safe way of executing the work.
Estimate prepared by me Verified by me
Asst Engineer( Tech),
#REF! O&M SubDivision, HESCOM, ILKAL
Certificate:- Certified that I have personally visited the spot and got the prepared estimates as per present
S.R.Rates & for the most economical safe way of executing the work.
#REF!
Estimate for A/P/S of 20 Kws to newly constructed Post Matric Girls (BCM) Hostel in the name of The Taluka
Backward Class welfare Officer Hunagund @ Sy No: 59/B/24 in Ilkal Section in Ilkal Sub-Division under Self
Execution scheme.
PART -A1 (Extenstion of H T Line)
1 RCC Pole - 9 Mtrs Long, 145 kg WL Nos 1 7153 7153 1341 1341
2 PSCC Pole - 9 Mtrs Long, 200 kg WL Nos 2 4276 8552 1341 2682
3 PSCC Pole-8Mtrs Long 200kg WL Nos 1 3578 3578 1072 1072
Fish Plate with necessary Clamps,bolts & nuts etc 4
4 Nos 229 916.00 0 0
complete (Galvanised)
Horizontal cross arms with clamps, HTST
4 Set 6 668 4008 112 672
supports,bolts, nuts & washers (RCC /PSCC Poles)
5 11kV 5KN polymeric Pin Insulators Nos 9 221 1989 0 0
6 11KV 45kN Polymeric Insulators Nos 12 202 2424 0 0
7 Rabbit ACSR Conductor Kms 0.27405 61515 16858 3299 904
8 Conductor accessorries @3% on above L/S 506 0 0
9 PG Clamps for Rabbit conductor Nos 24 116 2784 0 0
10 Spiral Earth Electrodes Nos 3 248 744 70 210
Guarding materials between HT&LT Line(Rs98/mtr) Span 3 3920 11760 762 2286
11
4 PinX arms with clamps,BN&washers. Sets 4 435 1740 0 0
Guy Set Complete with No:15 srain insulator &
12 Sets 3 1209 3627 448 1344
Concreting Material
13 Guy Concreting with boulders,mud & Sand Nos 3 0 0 200 600
14 Danger Boards Nos 1 146 146 61 61
15 Misc L/S 0 9
Total 66785 11181
PART B
Erection of 3 Phase, 11kV/433 V, 63kVA BEE –5 Star Rated Distribution Transformer Centre Using DPTS (COST DATA
SHEET -25) of 2021-22
Erection of 11kV/433V, 100 kVA, 3 Phase, 50 Cys
1 Distribution on DPTS ,Transformer BEE - 5 Star Rated No 1 322580 322580 19095 19095
with Oil as per Cost data 26
2 LT Distribution box for 100/ 63 kVA with MCB Set 1 22809 22809 576 576
Providing Fabricating & Fixing 8SWG chain link Mesh
3 No 1 45600 45600 10252 10252
Fencing
4 Total 390989 29923
Extension Of LT line UG cable CSR-2021-22
2R X 95 Sqmm, 3.5 Core, (21 GI Strips - 4 x 0.8 mm) 1.1

kV, XLPE or Heat resistant PVC insulated, PVC
exutruted Inner Seath Armoured LTUG Cable as per IS-
1 Kms 0.09 514040 46263.6 45284 4075.56
1554 (Part- 1) or IS-7098 Part-1, Armouring strip
thickness and resistivity as per IS-3975 ( LC on Laying
of cable in Existing Trench)
Meter Protection/Tamper Proof box with busbar for LT 3

2 Nos 1 6156 6156 1449 1449
Ph without CT Ratio 50/5A, 1.0 Accuracy Class
LT Current Transformer, CT Ratio - 50/5A, 1.0
3 Accuracy Class 3.75 VA, Ringtype as per IS-2705 Part- Nos 4 865 3460 0 0
1&2
4 95 Sqmm Aluminium End Terminal (Lug) Nos 24 18 432 0 0
UG Cable Work :Earth work excavation for cable

trench of 0.5 to 0.75 Mtr. Width and Depth upto 1
5 CMT 20 0 0 389 7780
Mtr including trial pits in hard soil & Displaying
necessary Danger Boards and Lighting.
Electronic Trivector Meter 3 Phase, 4 Wire, 0.5 Accuracy Class

6 No 1 3312 3312 798 798
7 Earthing materials pipe type for grounding (Single Electrode Set 10 1733 725
17330 7250
with accessories)
Total 76954 21352.56
Section Officer Asst.Executive Engineer (El)

O&M Section HESCOM ILKAL O&M Sub Division HESCOM ILKAL
Estimate for A/P/S of 20 Kws to newly constructed Post Matric Girls (BCM) Hostel in the name of The
Taluka Backward Class welfare Officer Hunagund @ Sy No: 59/B/24 in Ilkal Section in Ilkal Sub-
Division under Self Execution scheme.
ABSTRACT PART-A SELF EXECUTION
Sl.
No. Particulars Amount (in Rs.)
1 Materials Cost 534727.5
2 Labour Charges 62456.65
3 Locality Allowance @ ….% on Labour charges (applicable for areas mentioned 0.00
4 in page no.- *Contingencies @ 2% on Total material & labour 11943.68
5 ESCOM Establisment cost @ 20% on total labour Charges (2+3) 12491.33
Statutory charges such as Road cutting charges payable or local authorities as
6 0.00
per actuals.
7 Government electrical inspectorate charges as per actuals. 10000.00
8 Total Cost of Estimate in Rs. 631619.20
9 Supervision Charges 10 % on 1, 2, 3 & 4 60912.79
18% GST on Above 10964.30
ISD will be collect as per actuals in sanctioned intimation letter L/S 25000.00
Cost of Project 728496.28
Report:- This is an estimate amounting for Rs: 631619.20 is prepared for the
Taluka Backward Class welfare Officer Hunagund @ Sy No: 59/B/24 in Ilkal Section in Ilkal Sub-
Division under Self Execution scheme.
This is new Govt Hostel building constructed for total 100 students BC Post Matric Girls Hostel
blocks as shown in drawings and in below with details and measurements are as below
Load
Sl. Floors Measurement of
Details Blocks Rooms Required
No Constructed buildings ( sq.mtr)
(Kws)
1 Dinning Hall, Kichen , warden office, Store , computer Ground floor 1 9 345.08 Sq.mtr
2 First Foor First floor 5 5 337.37 Sq.mtr
3 Second Floor Second Floor 5 5 337.37 Sq.mtr
2 Terrace floor Head Room 1 1 32.32 Sq.mtr
Total Built up Area 1 20 1052.14 Sq.mtr
This newly constructed Govt Hostel comes under the tariff LT -2 (a) and situated in Bagewadi Layout . 1X
63KVA DPTC proposed to avail 20Kw load and for future extension of load according to requirement ,this provision
has done . Extension of HT line is 0.09Kms from existing F15 Jain feeder on existing 9 mtr pole supports and LT
extension of 95 Sq mm 1.1kv XLPE cable X 2 Run at a distance of 0.045 mtr. This F15 Jain darshan feeder eminating
from 110KV MUSS ILKAL and 11KV reference is 2X20MVA*1X10MVA capacity and peakload is 1.5 MW and feeder
load is 90 Amps HTVR is 3.14%
Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by using
CSR 2021-22 for the most economical and safe way of execution of the work.
Section Officer
HESCOM ILKAL
Certificate:- Certified that, I have personally visited the spot and got prepared estimate by using
CSR 2021-22 for the most economical and safe way of execution of the work.
Asst.Executive Engineer(El.)
O&M Sub Division HESCOM ILKAL
HUBBALLI ELECTRICITY SUPPLY COMPANY LTD
(Wholly owned the Govt. of Karnataka undertaking)
No:HND/AEE/TA/ sew/ F-MSB / 22-23 Office Of The

Assistant Executive Engineer (Elect)
HESCOM SUB Division
ILKAL
Corporate Identity Number (CIN): U31401KA2002SGC030437

No: HND/AEE/ TA- / 22-23/ Date:
To,
The Executive Engineer (El.)

O& M Division, HESCOM
Bagalkot,
Sir
Sub-
Taluka Backward Class welfare Officer Hunagund @ Sy No: 59/B/24 in Ilkal Section in Ilkal Sub-Division
under Self Execution scheme.
With reference to above subject here with I am submitting the prepared

Taluka Backward Class welfare Officer Hunagund @ Sy No: 59/B/24 in Ilkal Section in Ilkal Sub-Division
under Self Execution scheme.
HT line Proposed: 0.36kms
LT line Proposed: 0.39kms
DTC proposed: 100KVA 5 star rated
Load Required: 49Kws
Cost of Estimate (Rs): Rs 853159.00
Hence This is for your Kind needful action
Your's faithfully
Assistant Executive Engineer (Elect)

HESCOM Hunagund
HUBLI ELECTRICITY SUPPLY COMPANY LIMITED
Estimate for Providing Electrical Infrastructure to the newly formed / Developed Residential Layout consists of 68 No's of Residential Sites
Formed /Developed by Sri/Smt.Shridhar S/o,W/o,D/o.Virupakshappa Totar in Survey no.182/*/1&2 for an total area of 3.24 acres at Badami
Town, near Pullakeshi College in O & M Badami Section, Badami Sub Division, Under Self Execution Work.
Section Officer Name : Sri. Prashant Maddennavar EST NO/DATE:
PART A : Extension of HT line

Sl.No Materials Unit Qty Material Labour
1 Pre - Stressed Tubular Spun Pole 11 M Long - 500 Kg WL Nos 17702 0 4449 0
Double Pole Structure complete including 5 Kg, 8 SWG GI Wire
2 Set 1 20928 20928 5392 5392
for Structure Grounding - 9M RCC Pole
3 11 kV, 200 Amps Single Break GOS Set 1 9450 9450 1104 1104
4 H - Frame Set for fixing 11 kV, 200 Amps Single Break GOS Set 1 6071 6071 323 323
5 Insulated GOS Operating Rods Nos 1 413 413 0 0
9 v) Fish Plate with necessary Clamps, bolts & nuts etc complete No's 0 160 0 0 0
(Galvanised)
11kV Horizontal cross arms with clamp, HTST, bolts & nuts of required
10 Nos 15 850 12750 272 4080
size and washers etc for RCC pole
11kV Horizontal cross arms with clamp, HTST, bolts & nuts of required
11 Nos 0 846 0 272 0
size and washers etc for PSCC pole
Providing Guarding at Road Crossings & LT line (Including labour for
12 Span 7 3720 26040 1034 7238
fixing of necessary cross arms)
13 11 kV, 5 kN Composite/Polymeric Pin Insulator (24 mm dia FRP Rod) Nos 24 205 4920 0 0
2 Pin cross arms with pole clamp, B&N of required size & washer etc
14 Nos 0 266 0 160 0
for RCC/PSC poles
17 Pole Concreting for 11 mtr Spun Pole Nos 0 0 0 15608 0
Guy set with No. 15 Strain Insulator & Concreting materials as per Dwg
19 Set 0 1170 0 593 0
No. BESCOM/GM/CP/7 Dt: 24.10.07
Total Cost 183082 38767

Sl NO Particulars Unit Qty Material Cost (Rs) Labour Cost (Rs)
Rate Amt Rate Amt
lifts, cutting, bending wherever necessary, wastage and lapping etc.,
2 complete as per the direction of the engineer incharge for work Sqmtr 32 987 31584 115 3680
paint.

Total Cost 368579 24121
PART B(1) : PROVIDING DP STRUCTURE (EXCLUDING TRANSFORMER AND METERING)

1 DP Transformer Structure using RCC Pole - 9 Mtr Long, 145 Kg WL No 1 38216 38216 6983 6983
2 11 kV, 5 KN Polymeric Pin Insulator (24 mm Dia FRP Rod) Set 3 205 615 0 0
3 11 kV, 45 KN Polymeric Insulator Set 3 186 558 0 0
4 Set 2 1170 2340 593 1186
5 Earthing materials pipe type for grounding (Single Electrode with accessories) Set 1 1729 1729 949 949
6 Caution/Danger Board No 2 150 300 80 160
7 Anti Climbing Device (12 Mtr GI Barbed Wire) Each 10 89 890 42 420
8 GI Wire 8 SWG Kg 10 75.04 750 0 0
9 Guy wire 7/10 SWG Kg 5 77.23 386 0 0
11 kV Lightning Arrester, Metal Oxide Set/3
10 9 kV, 5 kA, Polymetic type with ground disconnector 1 2760 2760 119 119
Nos
Set/3
11 11 kV, Solid Core Type HG Fuse Unit 1 1069 1069 237 237
Nos
1211 kV, 200 Amps, Single Break GOS Set 1 9450 9450 1104 1104
13H - Frame Set for fixing 11 kV, 200 Amps Single Break GOS Set 1 6071 6071 323 323
14a) LT Protection Kit No 1 2023 2023 356 356
LT Wiring (From DTC to LT Line Through Metering Box & LT
No 0 0 0
15 Protection Kit) SINGLE CIRCUIT
16 i) Al Lead Wire - 50 Sqmm Mtr 25 64.19 1604.75
17 ii) Heavy Duty Long Barrel Copper Lug - 50 Sqmm No 7 58 406
18 iii) PG Clamp - Rabbit to 50 Sqmm No 6 140 840
949 949
19 iv) Spacer for DTC Wiring No 8 42 336
v) Fish Plate with necessary Clamps, bolts & nuts etc complete
No 2 239 478
20 (Galvanised)
lifts, cutting, bending wherever necessary, wastage and lapping etc.,
21 complete as per the direction of the engineer incharge for work Sqmtr 32 987 31584 115 3680
paint.
Total Cost 102406 16466

3 PSCC Pole - 8 Mtr Long, 200 Kg WL (For Stud) Nos 6 3699 22194 1425 8550
LT 4 Pin Cross Arm with clamps, bolts, nuts & washers with
4 Set 21 423 8883 160 3360
brace - GI -RCC Pole
LT 4 Pin Cross Arm with clamps, bolts, nuts & washers with
5 Set 0 540 0 160 0
brace - MS -PSCC Pole
LT 2 Pin Aross Arm with clamps, bolts, nuts & washers with
6 Set 21 348 7308 160 3360
braces - GI -RCC Pole
LT 2 Pin Aross Arm with clamps, bolts, nuts & washers with
7 Set 12 348 4176 160 1920
braces - GI-PSCC Pole (For Stud)
10 Set 6 1170 7020 593 3558
12 Weasel ACSR conductor Km 0.00 27899 0 3180 0
Total Cost 219567 50941


Capacity of Total NOs of DTCs (SEW and DCW type) 25 KVA 0 63 KVA 0 100 KVA 2
2 Automatic External Switch ON/OFF for Street Light Nos 2 2303 4606 0 0
SMC Street Lighting Metering Box with Automatic Control Swith,

3 Contactors with Single Phase 5-30 Nos 2 5984 11968 954 1908
Amps meter
25 Sqmm Alluminium Single Core/Multi Core of Grade 650/1100V (16

4 Set 50 47 2367 0 0
Mts)
Sl No Cost of sub portion of SEW Estimate Material Cost Labour Charges

1 PART A : Extension of HT line 183082 38767
PART B : PROVIDING DTC ON SEW ( Complete Work Including DTC ) 368579 24121
2
PART B(1) : PROVIDING DP STRUCTURE (EXCLUDING TRANSFORMER
AND METERING) 102406 16466
3
4 PART C : Extension of LT line 219567 50941
5 PART D : Providing Street Light Fittings 33200 5058

Statutory Charges as per actuals (Inspectorate Charges, Civic Body Charges, Compensation
8 7000
Etc.,)
Amount in Words:

Section Officer Name : Sri. Prashant Maddennavar EST NO/DATE:
PART B(2) : PROVIDING TRANSFORMER & METERING (DCW TYPE)
11kV/433V, 25 kVA, 3 Phase, 50 Cys Distribution Transformer BEE -
1 No 0 105994 0 1193 0
5 Star Rated with Oil
11kV/433V, 63 kVA, 3 Phase, 50 Cys Distribution Transformer BEE -
No 0 182545 0 1193 0
2 5 Star Rated with Oil
11kV/433V, 100 kVA, 3 Phase 50 Cys
No 1 221952 221952 1590 1590
3 Distribution Transformer BEE - 5 Star Rated with Oil
LT 3 Phase 4 Wire 5-30 Amps Thread Through Type composite Meter
Housing Box consisting of ETV Meter with AMR comply and LTCT
4 No 1 17975 17975 3076 3076
with built in GSM/GPRS Modem (as per technical specification) upto
100 kVA Distribution Transformer.
Total 239927 4666

Statutory Charges as per actuals (Inspectorate Charges, Civic Body Charges, Compensation
8 1600
Etc.,)
10 ESCOM Establishment Cost @10% on (Sl No-9) 30132

Amount in Words:


MSB Chetan

Uploaded by

Copyright:

Available Formats

You might also like

MSB Chetan

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

MSB Chetan

Uploaded by

Copyright:

Available Formats

HESCOM

4 DP Structure with 9 Mtrs RCC Poles Nos. 0 20928 0 5392 0

11 kV Horizontal cross arm with single top

LT 4 Pin cross arms, with pole clamps, bolts, nuts and

10 Guy sets Set 1 1170 1170 593 593

11 Rabbit ACSR Conductor kms 0.61 46234 28157 4361 2656

12 Conductor accessories at 3% on above 845 0

15 Concreting Materials for guy sets (Without Cement) No 1 0 0 250 250

Anti - Climbing Device (12mtrs / 1 kg G.I. Barbed Wire)

17 Caution/Danger Board Nos 0 150 0 80 0

18 Concreting materials for 9m RCC/PSC Pole

5 No.8 Strain Insulators Nos. 3 27 81 0 0

Asst.Executive Engineer (E) Section Officer

Existing 25KVA IP DTC on F10 Hanamnal Feeder

Sri Devappa M Lamani

APS to 1X7.5HP Ipset installation

Proposed HT line to a route length of 0.2

Proposed 25KVA DTC

Asst. Executive Engineer(E) Section Officer

Details of Proposed MSB

c Total Numbers of Floors in the Building: Ground ,First,Second 4 Floors

Built Up Area of Building in Sq .Mtrs

Built Up Area of Second Floor

KW Supply KWs supply Total in Kws

Load Required to ellar 0 3ph 0 1Ph 0

( PART A : Extension of HT line )

Providing Coping for Pole with CC 1:2:4 (As per actuals)

SL. Material cost Labour Cost

4 Total 352787 22281

2R X 95 Sqmm, 3.5 Core, (21 GI Strips - 4 x 0.8 mm) 1.1 kV,

2 95 Sq.mm Aluminium End Terminal (Lug) Nos 8 15 120 0 0

Total Cost of sub portion of SEW Estimate

Asst.Executive Engineer( Ele),

Existing 25KVA IP DTC on F10 Hanamnal Feeder

Sri Devappa M Lamani

APS to 1X7.5HP Ipset installation

Asst. Executive Engineer(E) Section Officer

Details of Proposed MSB

c Total Numbers of Floors in the Building: Ground ,First,Second 4 Floors

Built Up Area of Building in Sq .Mtrs

Built Up Area of Second Floor

KW Supply KWs supply Total in Kws

Load Required to ellar 0 3ph 0 1Ph 0

Section Officer, Asst. Exe. Engineer ( El),

( PART A : Extension of HT line )

Providing Coping for Pole with CC 1:2:4 (As per actuals)

SL. Material cost Labour Cost

4 Total 352787 22281

2R X 95 Sqmm, 3.5 Core, (21 GI Strips - 4 x 0.8 mm) 1.1 kV,

2 95 Sq.mm Aluminium End Terminal (Lug) Nos 8 15 120 0 0

Total 33709 2802.51

PART B : PROVIDING DTC ON SEW ( Complete Work Including DTC )

Rates as per HESCOM SR 2023-24

Erection of 11kV/433V, 63 kVA, 3 Phase, 50 Cys Distribution on

Erection of 11kV/433V, 100 kVA, 3 Phase, 50 Cys Distribution on

Providing chain link fencing 50 mm size of 8 guage properly stretched between

3 GPRS Modem with Accessories No 1 14415 14415 1346 1346

PART B(1) : PROVIDING DP STRUCTURE (EXCLUDING TRANSFORMER AND METERING)