HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Running Single circuit 11 kV , 3-Phase power line 0f 12.6kms on 9.0 mtr supports with an average span of 50
mtrs using Rabbit ACSR conductor for A/PS to 3 installation of 63KVA installation of 50 HP for Rever Head work at near
Ramalingeshwar Temple & 4 0 HP@ Aihole Hill and 25 HP @ Aihole Hill in MVWS scheme in the name of AEE, Panchayat
Raj sub-Division Hungund under self Execution Scheme
SL. Material cost Labour Cost
Particulars Unit Qty
No Rate Amt Rate Amt
1 RCC Pole - 9.0M Long, 145 kg WL Nos. 40 5941 237640.00 750 30000.00
2 PSC pole - 9.0 M Long, 200 kg WL Sets 260 3607 937820.00 750 195000.00
3 PCC pole - 8.0 M Long, for Strust No 20 2613 52260.00 601 12020.00
4 PCC pole strust clamps with nuts and bolts Set 40 246 9840.00 68 2720.00
Horizontal cross arms with clamps, HTST supports, bolts,
5 Set 60 475 28500.00 70 4200.00
nuts and washers (for RCC poles)
Horizontal cross arms with clamps, HTST supports, bolts,
6 Set 260 468 121680.00 70 18200.00
nuts and washers (for PSC poles)
7 RCC Pole - 9.0M Long, 145 kg WL for HT line crossing No 20 5941 118820.00 750 15000.00
8 RCC Pole - 9.0M Long, 145 kg WL for LT line crossing No 10 5941 59410.00 750 7500.00
Horizontal cross arms with clamps, HTST supports, bolts,
9 Set 60 475 28500.00 70 4200.00
nuts and washers (for RCC poles)
11 kV Pin insulators with GI pins for HT line crossing No 732 95 69540.00 0 0.00
2 pin cross arm with pole clamp, bolt & nuts & washers for
10 Set 20 374 7480.00 68 1360.00
Strust
4 pin cross arm with pole clamp, bolt & nuts & washers for
10 Set 15 313 4695.00 68 1020.00
RCC Pole
Pin Insulators 1.1. kV class with GI Pins for LT line
11 nos 60 37 2220.00 0 0.00
crossing
ERECTION OF 3 POLE STRUCTURE with 9Mtr. RCC
11 Set 2 36257 72514.00 5430 10860.00
Pole CDS-16
12 D.P.Structure with 9 mtr RCC Poles CDS-15 Set 16 16949 271184.00 2301 36816.00
13 Providing 200 A S /B GOS wit H Frame CDS-15 Part B 6 11180 67080.00 450 2700.00
14 11 kV Pin insulators with GI pins No 732 95 69540.00 0 0.00
15 45 kN Disc insulators for regular line 81+ Deviation 60 No 141 400 56400.00 0 0.00
16 Guy sets Set 80 857 68560.00 251 20080.00
17 Rabbit ACSR Conductor kms 40.56 38500 1561560.00 1846 74873.76
18 PG Clamps for Rabbit conductor No 84 84 7056.00 0 0.00
19 Spiral earth electrode No 254 228 57912.00 39 9906.00
20 EG Stirrups with G.I. wire lacing Set 254 412 104648.00 70 17780.00
21 Concreting materials for 9 mtr RCC Pole Nos
a) Base concreting 1:4:8, 650x650x150 mm each 300 237.00 71100.00 0.00 0.00
b) Pole concreting 1:2:4, 500x500x1650 each 300 2079.00 623700.00 0.00 0.00
c) Coping 1:2:4 (as per actuals) each 300 256.00 76800.00 0.00 0.00
Road gaurding
22 a) Gaurding Materials span 20 2560 51200.00 427 8540.00
b) 4 pin cross arms with clamps bolts, nuts & washers Set 20 306 6120.00 0 0.00
23 Concreting materials for guy sets without cement No 80 112 8960.00 0 0.00
Caution / Danger Board as per Drawing No.
24 No 108 108 11664.00 40 4320.00
BESCOM/GM/CP/40/Dt: 24.10.07
Anti - Climbing Device (12mtrs / 1 kg G.I. Barbed Wire)
25 Kg 300 70 21000.00 18 5400.00
Lumpsum
3 PHASE11 kV/433 V 63KVA DISTRIBUTION
26 TRANSFORMER CENTRE ON DPTS USING BEE- Set 3 192044 576132.00 9347 28041.00
3STAR RATED TRANSFORMER CDS-29
Supplying and fixing of fencing to transformer yard (As per
27 Set 3 0.00 25000 75000.00
CEE Belgaum approval)
Estimate for river crossing of 11KV line by using 11KV
28 2 Set 530000.00 140000.00
"M" Type tower (Separate sheet enclosed)
29 Misc 3092.00 1627.24
Total 5994627.00 727164.00

Section Officer Asst. Executive Engineer(Ele),

O&M Section HESCOM, O&M Sub-Division HESCOM,
Aminagad Ilkal
 Executive Engineer(Ele),
O&M Division HESCOM, Bagalkot
 HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for river crossing of 11KV line with average span of 100 Mtrs and 50 Mtrs adjucent spans by using 11KV "M" Type tower near at
Ramlingeshwar Temple Aihole.

PART A- MATERIALS
SL. Material cost
Particulars Unit Qty
No Rate Amt
Design,fabrication,galvansing and supply of transmission line tower materials including stubs (HESCOM CSR
1 MT 3.71 98450 365166.80
12-13 33KV Material Portion Sl No-44) M Type tower with 3 Mtr extension (For 2 Towers)
2 Supplying of GI Bolts & Nuts for Towers (HESCOM CSR 12-13 33KV Material Portion Sl No-46) MT 0.17 98450 16669.55
3 Danger board plates (MWSR-13-14 Page No-9) No's 6 129 774.00
4 Number Plate (MWSR-13-14 Page No-9) No's 4 116 464.00
5 Phase Plate (Set of 6 per tower) (MWSR-13-14 Page No-9) Set 4 306 1224.00
6 Circuit Plate (MWSR-13-14 Page No-9) No's 2 116 232.00
7 Rabbit ACSR Conductor (HESCOM CSR 12-13 11KV Material Portion Sl No-65) KM 0.61 38500 23446.50
8 45 kN Disc insulators (HESCOM CSR 12-13 11KV Material Portion Sl No-53) No's 24 400 9600.00
Horizontal cross arms with clamps, HTST supports, bolts, nuts and washers (for RCC poles) (HESCOM CSR 12-
9 No's 0 475 0.00
13 11KV Material Portion Sl No-21)
10 D.P.Structure with 9 mtr RCC Poles with GOS (HESCOM CSR 12-13 CDS-15) MT 2 50449 100898.00
11 PG Clamps for Rabbit conductor (HESCOM CSR 12-13 11KV Material Portion Sl No-74) No's 24 84 2016.00
12 Supplying of AC devices as per specification (HESCOM CSR 12-13 11KV Material Portion Sl No-32) No's 4 145 580.00
13 Misc for materials such as D shakkles Quarter pin conductor for providing jumps 0 0 8929.14
Total 530000.00
PART B- LABOUR
LABOUR
SL. CHARGES
Particulars Unit Qty
No Rate Amt
1 Excavation of hard rock for erection of tower as per KPWD SR 13-14 Page No-5 Sl No: 2.8 CMT 43.75 932 40775.00
2 Concreting 1:3:6 for make design tower 6.5CMT X 2 as per KPWD SR 13-14 Page No-13 Sl No: 4.7 CMT 13 4288 55744.00

3 Sorting of tower parts made up of fabricating abgle iron (HESCOM CSR 12-13 33KV Labor Portion Sl No-62) MT 3.71 245 908.74

Setting up of stubs templates and from one location to another location (HESCOM CSR 12-13 33KV Labor
4 Per Locn 2 318 636.00
Portion Sl No-63)
Assembling and errection of towers including tightening of bolts and nuts including loading,unloading at store
5 MT 3.71 1779 6598.60
and site (Including the Wt. of stubs) (HESCOM CSR 12-13 33KV Labor Portion Sl No-64)

Rivetting of tower bolt ends by heating using dry- Acetylene gas and hammering to destroy threads so as to make
6 the tower members theft - prrof (Bolts at nodal points only to be selected and rivetted up to hieght of bottom Per Bolt 60 8 480.00
cross arm, as per the directions of the field engineer) (HESCOM CSR 12-13 33KV Labor Portion Sl No-65)

7 Welding of bolts and nuts (HESCOM CSR 12-13 33KV Labor Portion Sl No-66) Per Bolt 60 8 480.00
8 Fixing Danger Board (HESCOM CSR 12-13 33KV Labor Portion Sl No-69) No's 6 34 204.00
9 Fixing Number Plate (HESCOM CSR 12-13 33KV Labor Portion Sl No-70) No's 4 34 136.00
10 Fixing Phase plate (HESCOM CSR 12-13Consultant SR Sl
33KV Labor Portion 2005
No-71) No's 4 34 136.00
11 Fixing Circuit Plates (HESCOM CSR 12-13 33KV Labor Portion Sl No-72) No's 2 400 800.00
12 Fixing of AC devices as per spec (HESCOM CSR 12-13 11KV Labor Portion Sl No-65) No's 4 16 64.00
13 Stringing of rabbit ACSR (HESCOM CSR 12-13 11KV Labour Portion Sl No-73) kms 0.61 1846 1124.21
Grounding of towers including cost of 40mm dia 2.5 mm thick, class 'C' G.I. Pipe of 3 Mtrs length as per
14 specifications, with 50X6 mm GI Flats 3 Mtr long, salt charcoal, including excavation charges. (HESCOM CSR Set 4 2777 11108.00
12-13 33KV Labor Portion Sl No-85) ( 2 Nos per each tower)
15 Erection of D.P.Structure with 9 mtr RCC Poles with GOS (HESCOM CSR 12-13 CDS-15) Set 2 4680 9360.00
16 Miscellaneous labour charges for unforseen works etc & rounding off. 11445.45
Total 140000.00

Section Officer Asst. Executive Engineer(Ele),

O&M Section HESCOM, O&M Sub-Division HESCOM,
Aminagad Ilkal

Executive Engineer(Ele),
O&M Division HESCOM, Bagalkot
 HUBLI ELECTRICITY SUPPLY COMPANY LIMITED
Estimate for Running Single circuit 11 kV , 3-Phase power line 0f 12.6kms on 9.0 mtr supports with an average span of 50
mtrs using Rabbit ACSR conductor for A/PS to 3 installation of 63KVA installation of 50 HP for Rever Head work at near
Ramalingeshwar Temple & 4 0 HP@ Aihole Hill and 25 HP @ Aihole Hill in MVWS scheme in the name of AEE,
Panchayat Raj sub-Division Hungund under self Execution Scheme

ABTRACT

SL. No Particulars Labour Cost

1 Materials Cost 5994627.00

2 Labour Charges 727164.00

3 Locality Allowance @ ….% on Labour Charges (Applicable for areas mentioned in Page No... Part-6) 0.00

4 *Contingencies @ 2% on Total material & labour 134435.82

5 Employees cost @ 10% on total labour Charges (2+3) 72716.40

6 Statutory charges such as Road cutting charges payable to BBMP or local authorities as per actuals. 0.00

7 Government electrical inspectorate charges as per actuals. 20000.00

8 Compensation cost for tree cutting etc., as per approved norms 50000.00

9 Total Cost of Estimate in Rs. 6998943.22

10 Supervision charges shall be collected at 10% on all the items from 1 to 4 . 685622.68

11 Total Cost of the project in Rs. 7684565.90

Section Officer Asst. Executive Engineer(Ele),

O&M Section HESCOM, O&M Sub-Division HESCOM,
Aminagad Ilkal

Executive Engineer(Ele),
O&M Division HESCOM, Bagalkot
 HUBLI ELECTRICITY SUPPLY COMPANY LIMITED
Estimate for Running Single circuit 11 kV , 3-Phase power line 0f 12.6kms on 9.0 mtr supports with an average span of 50
mtrs using Rabbit ACSR conductor for A/PS to 2 nos of HT installation of 80 KVA & 100kva MVWS scheme in the name
of AEE, Panchayat Raj sub-Division Hungund under self Execution Scheme

Report: This is an estimate amounting for Rs.: 7,04,715/- is prepared for Running Single circuit 11 kV , 3-Phase
power line 0f 12.6kms on 9.0 mtr supports with an average span of 50 mtrs using Rabbit ACSR conductor for A/PS to 2 nos of HT
installation of 80 KVA & 100kva MVWS scheme in the name of AEE, Panchayat Raj sub-Division Hungund under self Execution
Scheme

The Developer has not created electrical infrastructure in this layout and sold out the plots. Now Sri Hanumantappa Karibasappa
Lekkihal has constructed the house in this layout at Sy. No: 485/2 and approching this office for power supply, hence estimate
prepared for arranging power supply and to collcet development charges as applicable.

This project cost includes extension of HT line for a distance of .045 KM by using Rabbit ACSR
conductor, 1 No of DP with GOS is proposed for easy maintenance at point 'B' and HT line is connected to existing line at point 'A'.
Extension of LT line for a distance of 1.19 KM on 9mts long PSC/RCC support using Rabbit ACSR conductor and there are 54
plots in the layout. Hence considering 3KW/plot it is proposed to errect 2 X 100 KVA DTC's at point 'C' & 'D' on DP 9 mtrs RCC
poles structure.

This proposed HT installtion comes on F-2, Hunagund Feeder eminating from 110/33/11kV MUSS
Hunagund. The installed capacity for 11KV reference is 1X10MVA, the peak load of the power transformer is 6.5MWS, peak load
of the feeder is 125 Amps.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by using CSR 2012-13 and Market rates for
the most economical and safe way of execution of the work.

Section Officer
O&M Section HESCOM,
Aminagad

Certificate:- Certified that, Ihave personally visited the spot and got prepared the estimate by using CSR 2012-13 and Market rates
for the most economical and safe way of execution of the work.

Asst. Executive Engineer(Ele),

O&M Sub-Division HESCOM,
Ilkal

Executive Engineer(Ele),
O&M Division HESCOM, Bagalkot
A PROPOSED DP
B
C 0.1 C D 0
D 0.62
E 0.35 0.35
F 0.55 0.2
G 0.95 0.4
H 1.6 0.65
I 1.7 0.1
J 1.8 0.1
K 1.95 0.15
L 2.1 0.15
M 2.5 0.4
N 2.6 0.1
O 2.7 0.1
P 3.1 0.4
Q 3.15 0.05
R 3.5 0.35
S 3.6 0.1
T 3.9 0.3
U 4 0.1
V 4.1 0.1
W 4.2 0.1 F
X 4.25 0.05
Y 4.35 0.1
Z 4.65 0.3
a 4.75 0.1
b 5.1 0.35
c 5.35 0.25
d 5.5 0.15
e 5.8 0.3
f 6.15 0.35
g 6.35 0.2
h 6.42 0.07 5.8
i 6.6 0.18
j 6.9 0.3
k 7.1 0.2
l 7.4 0.3
m 8.4 1
n 11.4 3
o 12.4 1
p 0.6 G
q 13.72
r
s
t

6.15

I
 33/11 KV STATION

0.1
.
C 0.62 B

0.35

600

0.95
H

6.3

6.42
J

6.6

6.9
K L

7.1.

M
UUUU
7.4
N

8.4

O
 0.6

0.36
M

????????????????????????????????????????
"
PLANT NO -1
???????????????????????????????????????