New Kalya Estimate 1

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED
Estimate for Providing Electrical Infrastructure to the newly formed / Developed Residential Layout consists of ...............No's of
Residential Sites Formed /Developed by SRI / smt.................................S/O,D/o,w/o Sri/Smt................................................................. in
Survey nos.., ............................for an total area of ......................acres at....................Village
/Town .........................................near....................................in O & M ......................... Section, ......................................... Sub
Division, Under Self Execution Work.
Sectioner Officer Name : EST NO/DATE:

PART A : Extension of HT line
Rates as per HESCOM SR 2018-19
Sl.N
Materials Unit Qty Material Labour
o
Rate Amount Rate Amount
1 Pre stressed Tubular Spun Pole 11 mtr Long Nos 1 16850 16850 3337 3337
DP Structure with RCC Pole - 9 Mtr Long, 145 Kg
1 WL Nos 1 21369 21369 4114 4114
6 H Frame Set 11KV Break GOS NOs 1 4134 4134 242 242
7 11 KV , 200Amps, Single Break GOS Set 1 14057 14057 805 805
3 RCC Pole 9Mtr Long 200Kg WL Nos 11 7153 78683 1341 14751
2 PSC Pole 9Mtr long 145kg WL Nos 5 4276 21380 1341 6705
11kV Horizontal cross arms with clamp, HTST,
4 bolts & nuts of required size and washers etc for Nos 20 668 13360 122 2440
RCC pole
Providing Guarding at Road Crossings & LT line

5 (Including labour for fixing of necessary cross Span 12 5335 64020 1340 16080
arms)
8 11kV, 45 kN composite/Polymeric pin insulator Nos 51 221 11271 0 0
Silicon Rubber composite/Polymeric pin

9 insulator/11kV, 70kN polymeric Disc insulators Nos 12 202 2424 0 0
10 Rabbit ACSR conductor Km 1.235 61515 75971 3299 4074
11 Pole Concreting for 11 mtr Spun Pole Nos 1 0 0 17064 17064
12 Spiral earth electrode Nos 16 248 3968 70 1120
13 Pg Clamps for Rabbit to Rabbit Nos 12 116 1392 0 0
Total Cost 328879 70732
1 Material Cost 328879
2 Labour Charges 70732
3 1% Cess on Total Labour charges 707
4 Contingencies @ 2% on material + labour cost 7992
5 Hescom Establishment cost @ 20% on total labour Charges 14146
Statutory charges as per actuals (Inspectorate charges, civic body

6 1000
charges etc.,)
7 NET COST OF ESTIMATE in Rs. 423457
Asst Engineer(El), Asst. Exe. Engineer ( El),

O&M ……………………..Section O&M Sub Division, HESCOM………………………
Estimate for Providing Electrical Infrastructure to the newly formed / Developed Residential Layout consists
of ...............No's of Residential Sites Formed /Developed by SRI / smt.................................S/O,D/o,w/o
Sri/Smt................................................................. in Survey nos.., ............................for an total area
of ......................acres at....................Village /Town .........................................near....................................in O&
M ......................... Section, ......................................... Sub Division, Under Self Execution Work.

PART B(1) : PROVIDING DP STRUCTURE (EXCLUDING TRANSFORMER, SWITCHGEAR AND METERING)
Sl.No Materials Unit Qty Material Labour
1 9 Mtr RCC Double Pole Transformer Structure Nos 2 32553 65106 5205 10410
2 11KV ,45KN composite/polymeric pin insulator Nos 6 202 1212 0 0
Silicon Rubber composite insulator/11kV 70kN Polymeric Disc

3 Nos 6 325 1950 0 0
insulators
4 Guy set Complete Set 4 1209 4836 448 1792
5 GI wire 8 SWG Kgs 10 77.85 779 0 0
6 Guy wire 7/10 SWG Kgs 20 80.12 1602 0 0

Total Cost
75485 12202
6 Statutory charges as per actuals (Inspectorate charges, civic body charges etc.,) 1000

of ......................acres at....................Village /Town .........................................near....................................in O
& M ......................... Section, ......................................... Sub Division, Under Self Execution Work.

PART B(2) : PROVIDING TRANSFORMER, SWITCH GEAR & METERING (DCW TYPE)
Sl.N Material Labour
Materials Unit Qty
o
100KVA, 11KV/433V 3 phase, 50 Hz Distribution Transformer with
1 Oil and Alluminium Winding (BEE 5 star Rated) Nos 214306 0 1151 0

2 Nos 176257 0 863 0
Oil and Alluminium Winding (BEE 5 star Rated)
25 KVA, 11KV/433V 3 phase, 50 Hz Distribution Transformer with

3 Nos 102343 0 863 0

4 Oil and Alluminium Winding (BEE 4 star Rated) Nos 204320 0 1151 0

5 Nos 160000 0 863 0
25 KVA, 11KV/433V 3 phase, 50 Hz Distribution Transformer with

6 Nos 87950 0 863 0
Earthing materials pipe type for grounding as per Drawing (single
7 Unit 1733 0 725 0
electrode with accessories)
8 Caution/Danger board as per approved drawing Nos 146 0 61 0
9 Anti - Climbing Device (12mtrs / 1 kg G.I. Barbed Wire) Lumpsum Kgs 93 0 32 0
10 11 kV lightning Arrester , Metal oxide, 9 kV, 5 kA Set/3Nos 1736 0 90 0
11 HG Fuse, 11 kV Solid Core Type Set/3Nos 1032 0 178 0
12 a) LT Protection Kit for 100/63/25/kVA No 1915 0 260 0
13 LT Distribution Box for 100 KVA DTC, with MCB Nos 22809 0 576 0
c) LT Wiring (From DTC to LT Line Through Merering Box & LT

14 Protection Kit/LT Distribution Box) SINGLE CIRCUIT No
15 i) Al Lead Wire - 120 Sqmm Mtr 180.17 0
16 ii) Heavy Duty Long Barrel Copper Lug - 120 Sqmm No 145 0
17 iii) PG Clamp - Rabbit to 120 Sqmm No 309 0 719 719

18 iv) Spacer for DTC Wiring No 41 0
v) Fish Plate with necessary Clamps, bolts & nuts etc complete
19 (Galvanised) No 229 0
d) LT Metering box with CTs and necessary wiring for housing ETV
20 Meter (Please see CDS - 39) No 5095 0 650 0
21 LT Trivector meter 5A, Class 0.5/1.0 Accuracy Nos 3312 0 798 0

22 DTC Modem Nos 14057 0 1018 0
23 H Frame Set 11KV Break GOS NOs 4134 0 242 0
24 11 KV , 200Amps, Single Break GOS Set 9125 0 805 0
Total Cost 0 719

1 Material Cost 0
3 GST 18% on total Labour charges 129
4 1% Cess on Total Labour Charges 7
Contribution towards employees provident fund charge @ 13.00% & ESI @ 3.25%
5 118
(wherever applicable) on Total labour charges
6 Transportation cost from stores to site @ 2% on material cost 0

9 Statutory charges as per actuals (Inspectorate charges, civic body charges etc.,) 0
10 Compensation cost for tree cutting etc., as per approved norms 0
NET COST OF ESTIMATE 1131

HUBLI ELECTRICITY SUPPLY COMPANY L
Estimate for Providing Electrical Infrastructure to the newly formed / Developed Resi
of ...............No's of Residential Sites Formed /Developed by SRI / smt........................
Sri/Smt................................................................. in Survey nos.., ............................f
of ......................acres at....................Village /Town .........................................near...
M ......................... Section, ......................................... Sub Division, Under Self Execu

PART B : PROVIDING DTC ON SEW ( Complete Work Incl
Sl.No Materials Unit
Erection of 3 Phase, 11kV/433 V, 100 kVA BEE – 4Star Rated

1 Distribution Transformer Centre Using 9 Set
Mtr RCC Pole DPTC
Erection of 3 Phase, 11kV/433 V, 100 kVA BEE – 5Star Rated

Distribution Transformer Centre Using 9 Set
Mtr RCC Pole DPTC
Erection of 3 Phase, 11kV/433V, 63 kVA BEE – 4 Star

2 Rated Distribution Transformer Centre Set
Using 9 Mtr RCC Pole DPTC

Rated Distribution Transformer Centre Set

3 Rated Distribution Transformer Centre Set
Rated Distribution Transformer Centre Set
22 DTC Modem Nos

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
23 materials, labour, lead and lifts, cutting, bending wherever Sqmtr
necessary, wastage and lapping etc., complete as per the
direction of the engineer incharge for work including two coats
of approved quality paint over one coat of primer paint.(16Mtrs
Per one fencing)
Total Cost
1 Material Cost
2 Labour Charges
3 1% Cess on Total Labour charges
4 Contingencies @ 2% on material + labour cost
5 Hescom Establishment cost @ 20% on total labour Charges
6 Statutory charges as per actuals (Inspectorate charges, civic body charges etc.,)
7 NET COST OF ESTIMATE in Rs.
Asst Engineer(El), As
O&M ……………………..Section O&M Sub Di
LY COMPANY LIMITED
med / Developed Residential Layout consists
/ smt.................................S/O,D/o,w/o
., ............................for an total area
......................near....................................in O&
on, Under Self Execution Work.
EST NO/DATE:
Complete Work Including DTC )
Qty Material Labour
1 304678 304678 15064 15064
314664 0 15064 0
237578 0 14720 0
253835 0 14720 0
160203 0 14490 0
174596 0 14490 0
14057 0 0 0
36 987 35532 115 4140
340210 19204
340210
19204
192
7188
3841
body charges etc.,) 1000
371635
Asst. Exe. Engineer ( El),

O&M Sub Division, HESCOM………………………
of ......................acres at....................Village /Town .........................................near....................................in
O & M ......................... Section, ......................................... Sub Division, Under Self Execution Work.

PART C : Extension of LT line
Sl.No Materials Unit Qty Material Labour
1 9 mtrs long RCC poles 115kg WL Nos 0 7153 0 1341 0
2 9 mtrs long RCC poles 115kg WL For stud Nos 0 7153 0 1341 0
3 PSCC Pole - 8 Mtr Long, 200 Kg WL (for Strut Pole) Nos 0 3578 0 1072 0
4 2 Pin GI cross arms with pole clamp, B&N of required size and Nos 0 274 0 122 0
washers etc for RCC pole
5 4 Pin GI cross arms with pole clamp, B&N of required size and Set 13 439 2195 122 610
6 2 Pin GI cross arms with pole clamp, B&N of required size and Set 13 274 1370 122 610
7 Pin Insulators 1.1KV class with G.I.Pins, nuts & Washers Nos 50 65 3120 0 0
8 No.8 Strain Insulators Nos 20 25 525 0 0
9 Guy sets complete Set 1 1209 4836 448 1792
10 Rabbit ACSR conductor Km 1.16 61515 71050 3299 3810

Total Cost
83096 6822

6 1000
charges etc.,)

of ......................acres at....................Village /Town .........................................near....................................in
O & M ......................... Section, ......................................... Sub Division, Under Self Execution Work.
PART D : Providing Street Light Fittings

Sl.No Materials Unit Qty

Material Labour
1 Providing LED Street lighting system 85 Watts Nos 7 679 4753 150 1050
2 Automatic External Switch ON/OFF for Street Light Nos 2 2245 4490 0 0
SMC Street Lighting Metering Box with Automatic Control

3 Swith, Contactors with Single Phase 5-30 Nos 2 5954 11908 715 1430
Amps meter
25 Sqmm Alluminium Single Core/Multi Core of Grade

6 Set 50 32 1616 0 0
650/1100V (16 Mts)
Total Cost
22767 2480

6 1000
charges etc.,)

of ......................acres at....................Village /Town .........................................near....................................in O&M
......................... Section, ......................................... Sub Division, Under Self Execution Work.
Abstract:
PART - A : Extension of HT line 423457.29
PART B : PROVIDING DTC ON SEW ( Complete Work 371635
Including DTC )
PART B(1) : PROVIDING DP STRUCTURE (EXCLUDING
TRANSFORMER, SWITCHGEAR AND METERING) 93003.06
PART B(2) : PROVIDING TRANSFORMER, SWITCH GEAR &

METERING (DCW TYPE) 2263.00
PART C : Extension of LT line 94149.23

PART D : Providing Street Light Fittings 27272.23
Self execution Estimate Cost 1011780
Amount In words : Rupees ………………………………………………………………………………………………………………. Only.
REPORT : This Estimate amounting Rs.................................../-

(Rupees ..............................................................................................Only) is prepared for
Providing ........X100,............X63 KVA & ..........X25 Kva Dtc For Providing Electrical Infrastructure to the newly formed /
Developed Residential Layout consists of ...............No's of Residential Sites Formed /Developed by SRI /
smt.................................S/O,D/o,w/o Sri/Smt................................................................. in Survey
nos.., ............................for an total area of ......................acres at....................Village
/Town .........................................near....................................in O & M .........................
Section, ......................................... Sub Division, Under Self Execution Work.
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 …...X100 KVA,………..X63 KVA & ………..X 25 KVA 4*/5* Rated Transformer by using 9 Mtrs
RCC double pole Structure as per the consent of subject consumers
It is Proposed to extend LT Line 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 from
220/110/33KV MUSS ......................... 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 and prepared this estimates as per present S.R.Rates &
for the most economical safe way of executing the work.
Asst Engineer( Tech),

Asst Engineer(El), O&M SubDivision, HESCOM,
O&M ……………………..Section ……………………………..
Certificate:- Certified that I have personally visited the spot and prepared this estimates as per present S.R.Rates & for the most
economical safe way of executing the work.
Asst. Exe. Engineer ( El),

O&M Sub Division, HESCOM………………………
Feasibality Report
Name of the Receiving Station: 220/110/33/K.V MUSS …………………
Installed Capacity: ……... X ………...MVA
Peak Load : ………... MW
Bank No : 2
Name of the Feeder : F………... - ………………………………….. Feeder
Peak Load in Amps : ………………... Amps
C.T ratio: ……………………. Amps
Cable Size : ………………...Sq mm XLPE UG Cable
Conductor Used : Rabbit ACSR Conductor
HTVR: ……………….
HESCOM ELECTRICITY SUPPLY COMPANY LIMITED
Estimate for electrification of Residential layout developed by Sri

………………………………………………….. bearing R.Sy.No:………. of ……………... Village in
………………….. Section of ……………………. Sub Division. Under "Self Execution Works Scheme".
Plot Plot size in Mtr Sq Meter Sq Foot KW No Plot Total KW

no
1 18.30 23.30 426.39 4589.66 6.00 1 6
2 9.00 20.60 185.40 1995.65 4.00 1 4
3 9.00 19.80 178.20 1918.14 4.00 1 4
4 9.00 18.90 170.10 1830.96 4.00 1 4
5 9.00 18.00 162.00 1743.77 4.00 1 4
6 9.00 17.10 153.90 1656.58 4.00 1 4
7 9.00 16.20 145.80 1569.39 4.00 1 4
8 9.00 15.30 137.70 1482.20 3.00 1 3
9 9.00 14.40 129.60 1395.01 3.00 1 3
10 15.00 13.50 202.50 2179.71 4.00 1 4
11 12.00 15.00 180.00 1937.52 4.00 1 4
12 9.00 12.00 108.00 1162.51 3.00 1 3
13 9.00 12.00 108.00 1162.51 3.00 1 3
14 9.00 12.00 108.00 1162.51 3.00 1 3
15 9.00 12.00 108.00 1162.51 3.00 1 3
16 9.00 12.00 108.00 1162.51 3.00 1 3
17 9.00 12.00 108.00 1162.51 3.00 1 3
18 9.00 12.00 108.00 1162.51 3.00 1 3
19 9.00 12.00 108.00 1162.51 3.00 1 3
20 11.80 12.50 147.50 1587.69 4.00 1 4
21 8.80 15.30 134.64 1449.26 3.00 1 3
22 9.00 14.70 132.30 1424.08 3.00 1 3
23 9.00 14.70 132.30 1424.08 3.00 1 3
24 9.00 12.00 108.00 1162.51 3.00 1 3
25 9.00 12.00 108.00 1162.51 3.00 1 3
26 9.00 12.00 108.00 1162.51 3.00 1 3
27 10.50 12.00 126.00 1356.26 3.00 1 3
28 10.50 12.00 126.00 1356.26 3.00 1 3
29 9.00 12.00 108.00 1162.51 3.00 1 3
30 9.00 12.00 108.00 1162.51 3.00 1 3
31 9.00 12.00 108.00 1162.51 3.00 1 3
32 9.00 12.00 108.00 1162.51 3.00 1 3
33 9.00 12.00 108.00 1162.51 3.00 1 3
34 9.00 12.00 108.00 1162.51 3.00 1 3
35 10.50 12.00 126.00 1356.26 3.00 1 3
36 10.50 12.00 126.00 1356.26 3.00 1 3
37 9.00 12.00 108.00 1162.51 3.00 1 3
38 9.00 12.00 108.00 1162.51 3.00 1 3
39 9.00 12.00 108.00 1162.51 3.00 1 3
40 9.80 15.60 152.88 1645.60 4.00 1 4
41 9.80 9.10 89.18 959.93 3.00 1 3
42 9.10 12.00 109.20 1175.43 3.00 1 3
43 9.10 13.10 119.21 1283.18 3.00 1 3
44 9.10 14.20 129.22 1390.92 3.00 1 3
45 9.10 15.30 139.23 1498.67 3.00 1 3
46 9.10 16.40 149.24 1606.42 4.00 1 4
Total 46Plots Lighting load in KW 152
Street light load 2

Total load in kW 154
Total Load in kVA 181.2
kVA By considering DF of 1.5 120.8
Calculation of Transformer Capacity : (165 / 1.5 Load Factor/ 0.85 PF) = 130 KW. Hence 2 No's of
100 KVA DTC's Proposed for Electrification of Above Layout.
CAPACITY NO.OF DTC CAPACITY NO.OF DTC
DTC Required
100 kVA 1 25KVA 0
Section Officer ……………. Assistant Execuitive Engineer

O&M Section HESCOM O&M Sub Division, HESCOM ……………
TYPICAL COST DATA SHEET FOR Self execution work
Hescom Establishment cost @ 20% on total

5 22288
labour Charges
Statutory charges as per actuals (Inspectorate
6 3600
charges, civic body charges etc.,)

Self execution work
850436
111441
1114
19238
22288
3600
1008117

New Kalya Estimate 1

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

New Kalya Estimate 1

Uploaded by

Copyright:

Available Formats

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Sectioner Officer Name : EST NO/DATE:

Providing Guarding at Road Crossings & LT line

Silicon Rubber composite/Polymeric pin

10 Rabbit ACSR conductor Km 1.235 61515 75971 3299 4074

11 Pole Concreting for 11 mtr Spun Pole Nos 1 0 0 17064 17064

12 Spiral earth electrode Nos 16 248 3968 70 1120

13 Pg Clamps for Rabbit to Rabbit Nos 12 116 1392 0 0

Total Cost 328879 70732

1 Material Cost 328879

2 Labour Charges 70732

3 1% Cess on Total Labour charges 707

4 Contingencies @ 2% on material + labour cost 7992

5 Hescom Establishment cost @ 20% on total labour Charges 14146

Statutory charges as per actuals (Inspectorate charges, civic body

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

Sectioner Officer Name : EST NO/DATE:

2 11KV ,45KN composite/polymeric pin insulator Nos 6 202 1212 0 0

Silicon Rubber composite insulator/11kV 70kN Polymeric Disc

4 Guy set Complete Set 4 1209 4836 448 1792

5 GI wire 8 SWG Kgs 10 77.85 779 0 0

6 Guy wire 7/10 SWG Kgs 20 80.12 1602 0 0

1 Material Cost 75485

2 Labour Charges 12202

3 1% Cess on Total Labour charges 122

4 Contingencies @ 2% on material + labour cost 1754

5 Hescom Establishment cost @ 20% on total labour Charges 2440

7 NET COST OF ESTIMATE in Rs. 93003

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

Sectioner Officer Name : EST NO/DATE:

63KVA, 11KV/433V 3 phase, 50 Hz Distribution Transformer with

25 KVA, 11KV/433V 3 phase, 50 Hz Distribution Transformer with

100KVA, 11KV/433V 3 phase, 50 Hz Distribution Transformer with

63KVA, 11KV/433V 3 phase, 50 Hz Distribution Transformer with

25 KVA, 11KV/433V 3 phase, 50 Hz Distribution Transformer with

8 Caution/Danger board as per approved drawing Nos 146 0 61 0

9 Anti - Climbing Device (12mtrs / 1 kg G.I. Barbed Wire) Lumpsum Kgs 93 0 32 0

10 11 kV lightning Arrester , Metal oxide, 9 kV, 5 kA Set/3Nos 1736 0 90 0

11 HG Fuse, 11 kV Solid Core Type Set/3Nos 1032 0 178 0

12 a) LT Protection Kit for 100/63/25/kVA No 1915 0 260 0

c) LT Wiring (From DTC to LT Line Through Merering Box & LT

15 i) Al Lead Wire - 120 Sqmm Mtr 180.17 0

17 iii) PG Clamp - Rabbit to 120 Sqmm No 309 0 719 719

21 LT Trivector meter 5A, Class 0.5/1.0 Accuracy Nos 3312 0 798 0

Total Cost 0 719

6 Transportation cost from stores to site @ 2% on material cost 0

8 Hescom Establishment cost @ 20% on total labour Charges 144

10 Compensation cost for tree cutting etc., as per approved norms 0

NET COST OF ESTIMATE 1131

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

Sectioner Officer Name : EST NO/DATE:

Sl.No Materials Unit

Erection of 3 Phase, 11kV/433 V, 100 kVA BEE – 4Star Rated

Erection of 3 Phase, 11kV/433 V, 100 kVA BEE – 5Star Rated

Erection of 3 Phase, 11kV/433V, 63 kVA BEE – 4 Star

Erection of 3 Phase, 11kV/433V, 63 kVA BEE – 5 Star

Erection of 3 Phase, 11kV/433V, 25 kVA BEE – 4 Star

22 DTC Modem Nos

3 1% Cess on Total Labour charges

4 Contingencies @ 2% on material + labour cost

5 Hescom Establishment cost @ 20% on total labour Charges

7 NET COST OF ESTIMATE in Rs.

1 304678 304678 15064 15064