Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Hescom: Say RS: 281711.00

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 885

HESCOM

Estimate for arranging power supply to 40 HP M P installation of shri N S Karavadi @ sy no


92/1 ,NH 13 gorbal cross in ilkal section Commercial Power installation of M/s.WTTL at
plot.No:8 Ward no 2 @ilkal town in ilkal section Tq:Hungund "Under Self Execution Works
Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost Labour Charges
1 Part 'A1' cost of HT line 110079.00 2970.70

2 Errection of 63kVA DTC 110079.00 5833.00


220158.00 8803.70
3 Labour charges 8803.70
4 Employee's cost at 60 % on Labour Charges 5282.22
5 Contingencies at 3 % on Material + labour charge 6868.85
6 Service tax at 12.24 % on on labour charges 1077.57
Intrest during constrution at 5 % on material cost
7 11448.09
+ labour cost
8 Transportation cost at 2 % on material cost 4403.16
9 Watch and ward cost at 1 % on material cost 2201.58
Insurance cost against theft and accident at 1 %
10 2201.58
on material cost
Performance guarantee and loss of interest on
11 572.40
margin money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges 1500.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial co 4403.16
Total Project cost Rs: 268920.32
Say Rs: 281711.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ilkal
O & M Sub -Division, HESCOM,ilkal
HESCOM

Estimate for arranging power supply to 40 HP M P installation of shri N S Karavadi @ sy no


92/1 ,NH 13 gorbal cross in ilkal section Commercial Power installation of M/s.WTTL at
plot.No:8 Ward no 2 @ilkal town in ilkal section Tq:Hungund "Under Self Execution Works
Scheme".

Report:- This is an estimate amounting for Rs. 281711/- (Project Cost) is


prepared for arranging power supply to 40HP MP instalation of shri N S Karavadi @sy no
92/1 NH 13 Gorbal craoss in ilkal section Tq: hungund in ilkal sub division "Under Self
Execution Works Scheme".

This project cost includes extension of HT line for a route length of 0.08KM on
9.0mtrs RCC Poles, and errection of 1X63kVA kVA DTC on 9mts long single pole structure
and also extension 1 span LT Line(As ther is a huge rock formation near the prmissies hence
transformer center is proposed at a distance of 40 mtrs in order to get proper earthing for the
TC)

This proposed installation comes on F-2 Town Feeder eminating from


110/33/11kV MUSS Ilkal .The installed capacity for 11KV reference is 1X 10MVA, the peak
load of the power transformer is 6.0 MWS, peak load of the feeder is 120Amps.

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2009 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 byusing CSR 2009 for the most economical and safe way of execution of the work.

Asst.Executive Engineer(El.)
O & M Sub -Division, HESCOM,ilkal
HESCOM

Estimate for arranging power supply to 60 nos of ashraya houses at sy no 105/1/1 of gurulingappa sajjan in
ilkal town in hungund tq UNDER SELF EXECUTION SCHEME by the commisioner CMC ilkal.

PART -A1 ( H T + LT Line)


Sl Material cost Labour Charge
Discription Unit Qty
NO Rate Amt Rate Amt
1 R.C.C.Pole 9 mtr long No 3 4241 12723.00 466 1398.00
11KV Horizontal cross arm, with top
2 support, clamp bolt nut and washers Set 2 291 582.00 36 72.00
for RCC Pole
3 8mtr pcc poles for stud nos 1871
Special 3-pin cross Arms with clamp,
3 nut & Bolts
Set 1 410 410.00 34 34.00

4 11 KV Pin insulator with G.I.Pin rods. No 6 71.5 429.00 0 0.00

5 45 KN Disc insulator No 3 275 825.00 0 0.00


6 Guy Set, complete Set 3 647 1941.00 156 468.00
7 Guy Concreting No 3 300 900.00 0 0.00
8 Spiral Earth Electrode No 3 160 480.00 32 96.00
9 E.G. Stirrups No 0 140 0.00 34 0.00
10 4 pin cross with clamp b&n set 2 203 406.00 45 90.00

11 Providing guarding at road crossing set 1 1560 1560.00 265 265.00

12 No 8 kv break no 8 8 64.00
Rabbit ACSR conductor with 1.5%
13 sag. KM 0.412 20240 8338.88 1147 472.56

Conductor accossories @3% on item


14 No. 12 250.17

15 Miscellaneous. L/S - 46.17 75.14


Total---- 28955.22 2970.70

SKETCH:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM, ilkal
HESCOM

Estimate for arranging power supply to 40 HP M P installation of shri N S Karavadi @ sy no 92/1 ,NH 13
gorbal cross in ilkal section Commercial Power installation of M/s.WTTL at plot.No:8 Ward no 2 @ilkal
town in ilkal section Tq:Hungund "Under Self Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

Errection 100 kVA Distribution


Transformer centre on single pole
1 Set 1 106921.00 106921.00 5795.00 5795.00
9 mtr RCC Pole as per CDS-23 of
CSR-2009.

Cocrating of Transformer Pole


2 (Including Labour) No 1 660.00 660.00 0.00 0.00
400X400X1850mm
6 PG Clamps Rabbit-Rabbit No 24 75.00 1800.00 0.00 0.00

7 Aluminium Lugs 70 Sq mm No 24 25.00 600.00 0.00 0.00

Miscellaneous materials sch as


8 L/S 98.00 38.00
danger board, colour code etc

Total---- 110079.00 5833.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, ilkal O & M Sub -Division HESCOM,ilkal
HESCOM
Estimate for arranging power supply to 12KW Commercial Power installation of M/s.WTTL
at plot.No:8 Ward no 2 @ilkal town in ilkal section Tq: hungund "Under Self Execution
Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost Labour Charges
1 Part 'A1' cost of HT line 14996.00 1347.00

2 Errection of 25kVA DTC 105365.00 12514.00


120361.00 13861.00
3 Labour charges 13861.00
4 Employee's cost at 60 % on Labour Charges 8316.60
5 Contingencies at 3 % on Material + labour charge 4026.66
6 Service tax at 12.24 % on on labour charges 1696.59
Intrest during constrution at 5 % on material cost
7 6711.10
+ labour cost
8 Transportation cost at 2 % on material cost 2407.22
9 Watch and ward cost at 1 % on material cost 1203.61
Insurance cost against theft and accident at 1 %
10 1203.61
on material cost
Performance guarantee and loss of interest on
11 335.56
margin money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges 1500.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial co 2407.22
Total Project cost Rs: 284391.16
Say Rs: 287493.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ilkal
O & M Sub -Division, HESCOM,ilkal
HESCOM

Estimate for arranging power supply to 12KW Commercial Power installation of M/s.WTTL
at plot.No:8 Ward no 2 @ilkal town in ilkal section Tq: hungund "Under Self Execution
Works Scheme".

Report:- This is an estimate amounting for Rs. 287493/- (Project Cost) is


prepared for arranging power supply to 12KW Commercial Power installation of M/s. WTTL
at plot.No:8 Ward no 2 at ilkal town Tq: hungund in ilkal sub division "Under Self Execution
Works Scheme".

This project cost includes extension of HT line for a route length of 0.1KM on
9.0mtrs RCC Poles, and errection of 1X25kVA kVA DTC on 9mts long single pole structure.

This proposed installation comes on F-8 fire station Feeder eminating from
110/33/11kV MUSS Ilkal .The installed capacity for 11KV reference is 1X 10MVA, the peak
load of the power transformer is 6.0 MWS, peak load of the feeder is 120Amps.

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2009 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 byusing CSR 2009 for the most economical and safe way of execution of the work.

Asst.Executive Engineer(El.)
O & M Sub -Division, HESCOM,ilkal
HESCOM

Estimate for arranging power supply to 12KW Commercial Power installation of M/s.WTTL at plot.No:8
Ward no 2 @ilkal town in ilkal section Tq: hungund "Under Self Execution Works Scheme".

PART -A1 ( H T Line)


Sl Material cost Labour Charge
Discription Unit Qty
NO Rate Amt Rate Amt
1 R.C.C.Pole 9 mtr long No 1 4241 4241.00 466 466.00
11KV Horizontal cross arm, with top
2 support, clamp bolt nut and washers Set 1 291 291.00 36 36.00
for RCC Pole
Special 3-pin cross Arms with clamp,
3 nut & Bolts
Set 2 410 820.00 34 68.00

4 11 KV Pin insulator with G.I.Pin rods. No 3 71.5 214.50 0 0.00

5 45 KN Disc insulator No 3 275 825.00 0 0.00


6 Guy Set, complete Set 2 647 1294.00 156 312.00
7 Guy Concreting No 2 300 600.00 0 0.00
8 Spiral Earth Electrode No 1 160 160.00 32 32.00
9 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with 1.5%
10 sag. KM 0.312 20240 6314.88 1147 357.86

Conductor accossories @3% on item


11 No. 12 189.45

12 Miscellaneous. L/S - 46.17 75.14


Total---- 14996.00 1347.00

SKETCH:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM, ilkal
HESCOM

Estimate for arranging power supply to 12KW Commercial Power installation of M/s.WTTL at plot.No:8
Ward no 2 @ilkal town in ilkal section Tq: hungund "Under Self Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 73830.00 73830.00 5426.00 5426.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Cocrating of Transformer Pole


2 (Including Labour) No 1 660.00 660.00 0.00 0.00
400X400X1850mm

3 U G Cable 50Sq mm ,1.1kV Class km 0.08 287209.00 22976.72 85.00 6800.00

Tamper Proof Box with Suitable


4 Set 1 5250.00 5250.00 250.00 250.00
CTs
Testing fee for TP Box by MT
5 No 1 150.00 150.00 0.00 0.00
Staff
6 PG Clamps Rabbit-Rabbit No 24 75.00 1800.00 0.00 0.00

7 Aluminium Lugs 70 Sq mm No 24 25.00 600.00 0.00 0.00

Miscellaneous materials sch as


8 L/S 98.28 38.00
danger board, colour code etc

Total---- 105365.00 12514.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, ilkal O & M Sub -Division HESCOM,ilkal
HESCOM
Estimate for arranging Power supply to 960Watts Domestic ligting installation in the name
of Sri. Sharanappa Basappa Kalakarni at Sy. No:32/B Plot No:29
in Abandoned approved layout in Ilkal town in Ilkal Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No.
Discripition Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 9 Meters,long RCC Pole No 1 3250 3250.00 364

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292

3 MS Fish Plate with N & B Set 0 41 0.00 22


4 Spiral earth electrodes Set 0 160 0.00 32
5 4 pin X - Arm set for RCC No 1 185 185.00 34
6 2 Pin Cross armset for RCC Set 0 103 0.00 34
7 No.8KV Strain Insulators No 4 10 40.00 0
9 1.1KV pin insulator with G.I. Pin rod No 0 25 0.00 0
10 Guy set complete Set 0 498 0.00 121
11 Guy concreting No 0 300 0.00 0

12 Rabbit ACSR conductor with 1.5% sag. KM 0.081 30440 2471.73 896
Conductor Accessories @ 3% on Item
13 - - 74.15
No 10 -

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Gaurding)
Set 0 185 0.00 34

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15


16 Misc - - - 79.12
Total: 6100.00
Labour Charges
17 Casual Labour Charge - - - 500.00 -
18 Regular Labour Charge at 60% - - - 300.00 -
19 E I Charges - - - 500.00 -
20 Contagency @ 3% above - - - 222.00 -
21 PF @ 13.61% on Casual Labour 68.05
Grand Total Rs: 7690.04
Say Rs. 7690.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal
in the name

Labour Charge
Amt
8
364.00

0.00

0.00
0.00
34.00
0.00
0.00
0.00
0.00
0.00

72.76

0.00

0.00

0.00
29.24
500.00

-
-
-
-

ngineer(El.)
HESCOM,Ilkal
HESCOM
Estimate for arranging Power supply to 960Watts Domestic ligting installation in the name
of Sri. Sharanappa Basappa Kalakarni at Sy. No:32/B Plot No:29
in Abandoned approved layout in Ilkal town in Ilkal Section.

Report:- This is an estimate amounting for Rs. 7690.00 is prepared forfor arranging
Power supply to 960Watts Domestic ligting installation in the name of Sri. Sharanappa Basappa
Kalakarni at Sy. No:32/B Plot No:29 in Abandoned approved layout in Ilkal town in Ilkal Section.

This estimate involves extension of LT Single phase 2 wire LT line for a distance of
0.04KM on 9 Mtrs long RCCpole feeding from TC No: , 1X kVA transformer center,
Having connected load of HP, on F-2 Ilkal Town Feeder. LTVR is satisfactory.
The peoposed installation is not multi stored building and is comes under abandoned
approved layout. Approved by the SEE BJP vide Letter No:BJP/SEE/EE(0)/TA-1/
Dated:

Adequate line materials and labour provision made in the estimate and submitted for
kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 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 prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for A/P/S to ligting installation of Sri. Basanagouda Yallanagouda Hosagoudar

at Sy. No:441/1A, 441/1B & 441/1K Plot No:17 in Abandoned approved layout in Hunagund town in
Hunagund Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No.
Discripition Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 9 Meters,long RCC Pole No 2 3250 6500.00 364
2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292
3 MS Fish Plate with N & B Set 0 41 0.00 22
4 Spiral earth electrodes Set 2 160 320.00 32
5 4 pin X - Arm set for RCC No 3 185 555.00 34
6 2 Pin Cross arm set for stud Set 2 103 206.00 34
7 No.8KV Strain Insulators No 4 10 40.00 0
8 1.1KV pin insulator with G.I. Pin rod No 2 25 50.00 0
9 Guy set complete Set 1 498 498.00 121
10 Guy concreting No 1 300 300.00 0

11 Rabbit ACSR conductor with 1.5% sag. KM 0.163 30440 4961.72 896
Conductor Accessories @ 3% on Item
12 No 10 -
- - 148.85
13 Misc - - - 60.43
Total: 15100.00
Labour Charges
14 Casual Labour Charge - - - 1600.00 -
15 Regular Labour Charge at 60% - - - 960.00 -
16 E I Charges - - - 500.00 -
17 Contagency @ 3% above - - - 544.80 -
18 PF @ 13.61% on Casual Labour 217.76
Grand Total Rs: 18922.56
Say Rs. 18923.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub -division, HESCOM,Ilkal
Hosagoudar

unagund town in

Labour Charge
Amt
8
728.00
292.00
0.00
64.00
102.00
68.00
0.00
0.00
121.00
0.00

146.05

0.00
78.95
1600.00

-
-
-
-

ngineer(El.)
HESCOM,Ilkal
HESCOM
Estimate for A/P/S to ligting installation of Sri. Basanagouda Yallanagouda Hosagoudar

at Sy. No:441/1A, 441/1B & 441/1K Plot No:17 in Abandoned approved layout in Hunagund town in
Hunagund Section.

Report:- This is an estimate amounting for Rs. 18923.00 is prepared for for A/P/S to
ligting installation of Sri. Basanagouda Yallanagouda Hosagoudar at Sy. No:441/1A, 441/1B &
441/1K Plot No:17 in Abandoned approved layout in Hunagund town in Hunagund Section.

This estimate involves extension LT single phase 2 wire line for a distence of 0.08KM.
proposed installation comes on TC No:8 at KEB, 1X100kVA transformer center, Having connected
load of 75HP, on F-2 Hunagund Town Feeder. LTVR is satisfactory.
The peoposed installation is not multi stored building and is comes under abandoned
approved layout. Approved by the SEE BJP vide Letter No:BJP/SEE/EE(0)/TA-1/18498-500
Dated:13.03.2009

Adequate line materials and labour provision made in the estimate and submitted for
kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for A/P/S to ligting installation of Smt. Nirmala Basanagouda Patil CTS. No:2811/11B
Sy. No:441/A/2A/1 in Hunagund town in Hunagund Section. Abandoned approved layout

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No.
Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292 292.00

3 MS Fish Plate with N & B Set 2 41 82.00 22 44.00

4 Spiral earth electrodes Set 2 160 320.00 32 64.00


5 4 pin X - Arm set for RCC No 3 185 555.00 34 102.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 4 10 40.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 2 25 50.00 0 0.00
rod No
10 Guy set complete Set 1 498 498.00 121 121.00
11 Guy concreting No 1 300 300.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.081 30440 2471.73 896 72.76

Conductor Accessories @ 3% on
13 - - 74.15 0.00
Item No 10 -

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 49.12 26.24
Total: 12400.00 1450.00
Labour Charges
17 Casual Labour Charge - - - 1450.00 - -

18 Regular Labour Charge at 60% - - 870.00 - -


-
19 E I Charges - - - 500.00 - -
20 Contagency @ 3% above - - - 456.60 - -

21 PF @ 13.61% on Casual Labour 197.34


Grand Total Rs: 15873.94
Say Rs. 15874.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to ligting installation of Smt. Nirmala Basanagouda Patil CTS. No:2811/11B
Sy. No:441/A/2A/1 in Hunagund town in Hunagund Section
Abandoned approved layout

Report:- This is an estimate amounting for Rs. 15874.00 is prepared for for ligting
installation of Smt. Nirmala Basanagouda Patil CTS. No:2811/11B Sy. No: 441/A/2A/1
Abandoned approved layout, in Hunagund town in Hunagund Section

This estimate involves extension of LT line for a distance of 0.04KM (40 mtrs) on 9mtrs
long RCC support by using Rabbit ACSR conductor praposed line tapped from existing single phase,
2 wire line feeding from TC No:8, 1X100kVA transformer center, Having connected load of
75HP, on F-2 Hunagund Town Feeder. LTVR is satisfactory.
The peoposed installation is not multi stored building and is comes under abandoned
approved layout. Approved by the SEE BJP vide Letter No:BJP/SEE/EE(0)/TA-1/17992-91
Dated:27.02.2008.

Adequate line materials and labour provision made in the estimate and submitted for
kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 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 prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for arranging power supply to 5 HP irrigation pump set of Sri Hanmantapppa Yallappa Nakargundi
R\o rakasgi village @ Sy NO 74/1 in Amingad section under " Ganga Kalyan Scheme"

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00
2 8 Meters,long PSC Pole No 4 1720 6880.00 292 1168.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 4 273 1092.00 34 136.00
washers for PSC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 12 70 840.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 4 160 640.00 32 128.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 0.609 30440 18537.96 896 545.66

Conductor accossories @3% on


12 item No. 12
556.14

4-Pin cross arm, clamp bolt nut


13 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)
14 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00
DP structure on 8mtr long RCC
15 supports with kit as per Part A of Set 0 11461 0.00 1482 0.00
CDS-15.

16 Miscelanious. L/S - 35.90 33.34


Total---- 31250.00 2200.00
Labour Charges 31250.00
17 Casual Labour Charge - - - 2200.00 - -
Regular Labour Charge at
18 - - - 1320.00 - -
60%

19 Electrical Inspectorate charges 300.00

20 Contagency @ 3% above - - - 1980.60 - -


Grand Total Rs: 37050.61
Say Rs: 37051.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for replacement of copper/4ACSR conductor by rabbit conductor of 25..kVA Ashray Colony
DTC in Hunagund town in Hunagund section. Under Turn Key Basis.

LT Reconductoring
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 9 Meters,long PSC Pole No 12 2160 25920.00 364 4368.00
8 Meters,long PCC Pole for
2 No 1460 0.00 292 0.00
stud
3 MS Fish Plate with N & B Set 41 0.00 22 0.00
4 Spiral earth electrodes Set 160 0.00 32 0.00
5 4 pin X - Arm set for RCC No 185 0.00 34 0.00
6 2 Pin Cross armset for RCC Set 103 0.00 34 0.00
7 No.8KV Strain Insulators No 10 0.00 0 0.00
1.1KV pin insulator with G.I.
9 25 0.00 0 0.00
Pin rod No
10 Guy set complete Set 498 0.00 121 0.00
11 Guy concreting No 300 0.00 0 0.00
Rabbit ACSR conductor with
12 KM 30440 0.00 896 0.00
1.5% sag.
Conductor Accessories @ 3%
13 - 0.00 0.00
on Item No -
4-Pin cross arm, clamp bolt
14 nut and washers for RCC Set 185 0.00 34 0.00
Pole( For Gaurding)
15 GI Wire( For Gaurding) kg 41.4 0.00 15 0.00
16 Misc - - -
Total: 0.00 0.00

17 Casual Labour Charge - - - 0.00 - -


Regular Labour Charge at
18 - - - 0.00 - -
60%
18 E I Charges - - - 500.00 - -
19 Contagency @ 3% above - - - 15.00 - -
20 P F @ 13.61% on CL 0.00
Grand Total Rs: 515.00
Say Rs.

Section Officer Asst. Executive Engineer(El.)


HESCOM,Hunagund. O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for extension of LT line to avoid hazordous lacations/accidents at ward No: 7, Laxmi Nagar,
Gorbal road @ Ilkal town in Ilkal Section.

Report:- This is an estimate amounting for Rs. 194263.00 is prepared for extension of
LT line to avoid hazordous lacations/accidents at ward No: 7, Laxmi Nagar, Gorbal road @ Ilkal town
in Ilkal Section.

This estimate involves extension of LT 3 Phase 4 wire line to a route length of 0.30Km
on 9 mtrs RCC poles using rabbit ACSR conductor. There is an existing LT 3 phase 4 wire line along
the nala. Houses are constructed to left and right side of Gorbal road. There is no proper infrastructure
to these houses. supply availed from existing poles by providing short baliga poles and are decayed,
there is every possibilities of snapping of service mains due to agening and it is very hazordous to
human life. Hence it is very essential to extend LT 3 phase 4wire line to avoid hazordous locations.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM

Estimate for arranging power supply to 3 Nos of group Irrigation Pumpset Installations in the name of (1)
Smt.Shobha Omprakash Saraganachari, Sy. No:19/3 & 19/4 (7.5HP) (2) Smt.Shobha Omprakash
Saraganachari, Sy. No: 19/4(7.5HP) (3) Sri. Yallappa Balappa Hosur Sy. No:147/1 (7.5HP) at Inam
Budihal in Kamatagi section.

Under "General scheme"


PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
2 8 Meters,long PCC Pole No 1 1460 1460.00 292 292.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 1 273 273.00 34 34.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 3 70 210.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 1 160 160.00 32 32.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 0.152 30440 4634.49 896 136.42

Conductor accossories @3% on


12 item No. 12
139.03

13 Miscelanious. L/S - 55.48 16.58


Total---- 9600.00 700.00
Labour Charges
14 Casual Labour Charge - - - 700.00 - -
Regular Labour Charge at
15 - - - 420.00 - -
60%
16 E I Charges 337.00
17 Contagency @ 3% above - - - 321.60 - -
Grand Total Rs: 11378.60
Say Rs: 11379.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 3 Nos of group Irrigation Pumpset Installations in the name of (1)
Smt.Shobha Omprakash Saraganachari, Sy. No:19/3 & 19/4 (7.5HP) (2) Smt.Shobha Omprakash
Saraganachari, Sy. No: 19/4(7.5HP) (3) Sri. Yallappa Balappa Hosur Sy. No:147/1 (7.5HP) at Inam Budihal
in Kamatagi section.
Under "General scheme"

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 46.65 34.03
Total: 7623.00 2286.899 680.00
Labour Charges
13 Casual Labour Charge - - - 680.00 - -

14 Regular Labour Charge at 60% - - - 408.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 263.88 - -
Grand Total Rs: 9059.87
Say Rs. 9060
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for arranging power supply to 3 Nos of group Irrigation Pumpset Installations in the name
of (1) Smt.Shobha Omprakash Saraganachari, Sy. No:19/3 & 19/4 (7.5HP) (2) Smt.Shobha
Omprakash Saraganachari, Sy. No: 19/4(7.5HP) (3) Sri. Yallappa Balappa Hosur (7.5 HP)Sy.
No:147/1 at Inam Budihal in Kamatagi section.
Under "General scheme"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 11379
25kVA DTC 94704
LT line 9060

Service connection Charges 7500

Total Rs. 122642.87


Say Rs: 122643.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 3 Nos of group Irrigation Pumpset Installations in the name of (1)
Smt.Shobha Omprakash Saraganachari, Sy. No:19/3 & 19/4 (7.5HP) (2) Smt.Shobha Omprakash
Saraganachari, Sy. No: 19/4(7.5HP) (3) Sri. Yallappa Balappa Hosur Sy. No:147/1 (7.5HP)at Inam Budihal in
Kamatagi section.
Under "General scheme"

Report:- This is an estimate amounting for Rs. 122643.00 is prepared for arranging
power supply to 3 Nos of group Irrigation Pumpset Installations in the name of (1) Smt.Shobha
Omprakash Saraganachari, Sy. No:19/3 & 19/4 (7.5HP) (2) Smt.Shobha Omprakash Saraganachari,
Sy. No: 19/4(7.5HP) (3) Sri. Yallappa Balappa Hosur Sy. No:147/1 (7.5HP) at Inam Budihal in
Kamatagi section.

This estimate involves part A1-Extension of HT line for a distence of 0.05KM and errection
of 1X25kVA DTC on single pole structure.

This transformer centre comes on F-2 Muganur feeder eminating from 33/11kv MUSS
Kamatagi The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.48 MW. The peak load of the feeder is 100Amps.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for bifurecation of IP sets from ILKAL TOWN F-2 & Pumphouse F-1 Urban feeders @
Ilkal town in Ilkal Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 117 3250 380250.00 364 42588.00

2 8 Meters,long PCC Pole for stud No 4 1460 5840.00 292 1168.00

3 MS Fish Plate with N & B Set 8 41 328.00 22 176.00


11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 126 276 34776.00 34 4284.00
washers for RCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 26 455 11830.00 34 884.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 330 70 23100.00 0 0.00

7 45 KN Disc insulator No 90 320 28800.00 0 0.00


8 Guy Set, complete Set 49 498 24402.00 121 5929.00
9 Guy Concreting No 49 300 14700.00 0 0.00
10 Spiral Earth Electrode No 117 160 18720.00 32 3744.00
11 E.G. Stirrups No 113 140 15820.00 34 3842.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 13.82 30440 420680.80 896 12382.72

Conductor accossories @3% on


13 item No. 12
12620.42

4-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)
15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00
DP Structure with 9 Mtrs RCC
16 Poles without GOS
Set 0 13001 0.00 1532 0.00

DP Structure with 9 Mtrs RCC


17 Poles with GOS
Set 0 26181 0.00 1826 0.00

18 Miscelanious. L/S - 36.78 66.28


Total---- 994300.00 75800.00
Labour Charges
19 Casual Labour Charge - - - 75800.00 - -
Regular Labour Charge at
20 - - - 45480.00 - -
60%
21 E I Charges with12.24% ST - - - 337.00 - -
22 Contagency @ 3% above - - - 33477.51 - -
Grand Total Rs: 1149394.51
Say Rs: 1149395.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Ilkal. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for bifurecation of IP sets from ILKAL TOWN F-2 & Pumphouse F-1 Urban fee
@ Ilkal town in Ilkal Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 11 85871.00 944581.00 3112.00
CSR-2006.

Total 944581.00

3 Casual Labour 34232.00


4 Regular Labour @ 60% on CL 20539.20
5 Electrical Inspectorate charges
with 12.24%ST 12045.00

6 Contingencies @ 3% on all above


30341.92

Total---- 1041739.12
Say Rs; 1041739.00

Abstract:
Extension of HT Line 1391424.00
Errection of 11X25kVA DTCs
1041739.00

Extension of LT line 522442.00


Total Rs. 2955605.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Ilkal. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

from ILKAL TOWN F-2 & Pumphouse F-1 Urban feeders


Ilkal town in Ilkal Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

34232.00

34232.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
& M Division, HESCOM,Bagalkot
HESCOM
Estimate for bifurecation of IP sets from ILKAL TOWN F-2 & Pumphouse F-1 Urban feeders @ Ilkal
town in Ilkal Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 58 3250 188500.00 364 21112.00

2 8 Meters,long PCC Pole for stud No 4 1460 5840.00 292 1168.00

3 MS Fish Plate with N & B Set 8 41 328.00 22 176.00

4 Spiral earth electrodes Set 58 160 9280.00 32 1856.00


5 4 pin X - Arm set for RCC No 75 185 13875.00 34 2550.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 240 10 2400.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
160 25 4000.00 0 0.00

10 Guy set complete Set 65 498 32370.00 121 7865.00


11 Guy concreting No 65 300 19500.00 0 0.00

12 2 ACSR conductor with 1.5% sag. KM 8.932 17640 157560.48 655 5850.46

Conductor Accessories @ 3% on
13 Item No 10 -
- - 4726.81 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)

15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00


16 Misc - - - 123.71 86.54
Total: 440900.00 41400.00
Labour Charges
16 Casual Labour Charge - - - 41400.00 - -
Regular Labour Charge at 60% - - 24840.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 15216.75 - -
Grand Total Rs: 522441.75
Say Rs. 522442.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Ilkal. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 3250 364

2 8 Meters,long PCC Pole for stud No 1460 292

3 MS Fish Plate with N & B Set 41 22

4 Spiral earth electrodes Set 160 32


5 4 pin X - Arm set for RCC No 185 34
6 2 Pin Cross armset for RCC Set 103 34
7 No.8KV Strain Insulators No 10 0
1.1KV pin insulator with G.I. Pin
9 rod No
25 0

10 Guy set complete Set 498 121


11 Guy concreting No 300 0
Rabbit ACSR conductor with
12 1.5% sag.
KM 30440 655

Conductor Accessories @ 3% on
13 Item No 10 -
-

4-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 185 34
Gaurding)

15 GI Wire( For Gaurding) kg 41.4 15


16 Misc - -
Total:
Labour Charges
16 Casual Labour Charge - - - -
Regular Labour Charge at 60% - - -
17 -
18 E I Charges with 12.24%ST - - - -
19 Contagency @ 3% above - - - -
Grand Total Rs:
Say Rs.

Section Officer Asst. Executive Engineer(El.)


HESCOM,Ilkal. O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for bifurecation of IP sets from Hunagund F-2 Urban feeder @ Hungund town in
Hunagund Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 113 3250 367250.00 364 41132.00

2 8 Meters,long PCC Pole for stud No 4 1460 5840.00 292 1168.00

3 MS Fish Plate with N & B Set 8 41 328.00 22 176.00


11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 117 276 32292.00 34 3978.00
washers for RCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 12 455 5460.00 34 408.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 333 70 23310.00 0 0.00

7 45 KN Disc insulator No 81 320 25920.00 0 0.00


8 Guy Set, complete Set 20 498 9960.00 121 2420.00
9 Guy Concreting No 20 300 6000.00 0 0.00
10 Spiral Earth Electrode No 113 160 18080.00 32 3616.00
11 E.G. Stirrups No 113 140 15820.00 34 3842.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 19.03 30440 579273.20 896 17050.88

Conductor accossories @3% on


13 item No. 12
17378.20

4-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)
15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00
DP Structure with 9 Mtrs RCC
16 Poles without GOS
Set 6 13001 78006.00 1532 9192.00

DP Structure with 9 Mtrs RCC


17 Poles with GOS
Set 1 26181 26181.00 1826 1826.00

18 Miscelanious. L/S - 105.60 55.12


Total---- 1213600.00 85600.00
Labour Charges
19 Casual Labour Charge - - - 85600.00 - -
Regular Labour Charge at
20 - - - 51360.00 - -
60%
21 E I Charges with12.24% ST - - - 337.00 - -
22 Contagency @ 3% above - - - 40526.91 - -
Grand Total Rs: 1391423.91
Say Rs: 1391424.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Hunagund. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for bifurecation of IP sets from Hunagund F-2 Urban feeder @ Hungund town
Hunagund Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 8 85871.00 686968.00 3112.00
CSR-2006.

Total 686968.00

3 Casual Labour 24896.00


4 Regular Labour @ 60% on CL 14937.60
5 Electrical Inspectorate charges
with 12.24%ST 8760.00

6 Contingencies @ 3% on all above


22066.85

Total---- 757628.45
Say Rs; 757628.00

Abstract:
Extension of HT Line 1391424.00
Errection of 8X25kVA DTCs
757628.00

Extension of LT line 73753.00


Total Rs. 2222805.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Hunagund. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

s from Hunagund F-2 Urban feeder @ Hungund town in


Hunagund Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

24896.00

24896.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
& M Division, HESCOM,Bagalkot
HESCOM
Estimate for bifurecation of IP sets from Hunagund F-2 Urban feeder @ Hungund town in Hunagund
Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 8 3250 26000.00 364 2912.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 8 160 1280.00 32 256.00


5 4 pin X - Arm set for RCC No 13 185 2405.00 34 442.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 36 10 360.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
16 25 400.00 0 0.00

10 Guy set complete Set 4 498 1992.00 121 484.00


11 Guy concreting No 4 300 1200.00 0 0.00

12 2 ACSR conductor with 1.5% sag. KM 1.624 17640 28647.36 655 1063.72

Conductor Accessories @ 3% on
13 Item No 10 -
- - 859.42 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 56.22 42.28
Total: 63200.00 5200.00
Labour Charges
16 Casual Labour Charge - - - 5200.00 - -
Regular Labour Charge at 60% - - 3120.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 2148.15 - -
Grand Total Rs: 73753.15
Say Rs. 73753.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Hunagund. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to shifted 7.5HP Water Supply Installation of RR No:
in the name of The Secretory Gram Panchayat Budihal
at Benakanadoni village in Nandawadgi Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 2 2480 4960.00 292 584.00
2 8 mtr.long PCC Pole Set 6 1460 8760.00 292 1752.00
3 Spiral earth electrodes Set 8 160 1280.00 32 256.00
4 4 pin X - Arm set for RCC No 4 185 740.00 34 136.00
5 4 pin X - Arm for PCC No 5 182 910.00 34 170.00
6 No.8KV Strain Insulators No 16 10 160.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 24 25 600.00 0 0.00
8 Guy set complete Set 3 498 1494.00 121 363.00
9 Guy concreting No 3 300 900.00 0 0.00
10 2 ACSR Conductor + 1.5% Sag KM 1.624 17640 28647.36 655 1063.72
11 Conductor Accessories @ 3% on
Item No 10 - - - 859.42 0.00
12 Misc - - - 89.22 25.28
Total: 49400.00 4350.00
Labour Charges
13 Casual Labour Charge - - - 4350.00 - -
14 Regular Labour Charge at 60% - - - 2610.00 - -
15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 1693.35 - -
Grand Total Rs: 58138.35
Say Rs. 58138.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Karadi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for bifurecation of IP sets from Gudur F-5 Urban feeder @ Gudur Village in Gudur
Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,longPSC Pole No 175 2160 378000.00 364 63700.00

2 8 Meters,long PCC Pole for stud No 7 1460 10220.00 292 2044.00

3 MS Fish Plate with N & B Set 14 41 574.00 22 308.00


11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 185 276 51060.00 34 6290.00
washers for RCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 18 455 8190.00 34 612.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 510 70 35700.00 0 0.00

7 45 KN Disc insulator No 54 320 17280.00 0 0.00


8 Guy Set, complete Set 54 498 26892.00 121 6534.00
9 Guy Concreting No 54 300 16200.00 0 0.00
10 Spiral Earth Electrode No 175 160 28000.00 32 5600.00
11 E.G. Stirrups No 170 140 23800.00 34 5780.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 29.54 30440 899106.28 896 26465.15

Conductor accossories @3% on


13 item No. 12
26973.19

4-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)
15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00
DP Structure with 9 Mtrs RCC
16 Poles without GOS
Set 16 13001 208016.00 1532 24512.00

DP Structure with 9 Mtrs RCC


17 Poles with GOS
Set 0 26181 0.00 1826 0.00

18 Miscelanious. L/S - 92.53 18.85


Total---- 1732500.00 142600.00
Labour Charges
19 Casual Labour Charge - - - 142600.00 - -
Regular Labour Charge at
20 - - - 85560.00 - -
60%
21 E I Charges with12.24% ST - - - 337.00 - -
22 Contagency @ 3% above - - - 58829.91 - -
Grand Total Rs: 2019826.91
Say Rs: 2019827.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Gudur. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for bifurecation of IP sets from Gudur F-5 Urban feeder @ Gudur Village in G
Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single
pole 9 mtr RCC Pole as per
CDS-22 of CSR-2006. Set 2 85871.00 171742.00 3112.00

2 Errection 25 kVA Distribution


Transformer centre on single
pole 9 mtr RCC Pole as per Set 3 109001 327003.00 3112.00
CDS-22 of CSR-2006.

Total 498745.00

3 Casual Labour 15560.00


4 Regular Labour @ 60% on CL 9336.00
5 Electrical Inspectorate charges
with 12.24%ST 5475.00

6 Contingencies @ 3% on all
above 15873.48

Total---- 544989.48
Say Rs; 544989.00

Abstract:
Extension of HT Line 2019827.00
Errection of 2X25kVA & 3X63kVA DTCs
544989.00

Extension of LT line 170748.00


Total Rs. 2735564.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Gudur. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

from Gudur F-5 Urban feeder @ Gudur Village in Gudur


Section.

Errection of Transformer Centre)

Labour Charge
Amt
8

6224.00

9336.00

15560.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
& M Division, HESCOM,Bagalkot
HESCOM

Estimate for bifurecation of IP sets from Gudur F-5 Urban feeder @ Gudur Village in Gudur Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 20 3250 65000.00 364 7280.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 20 160 3200.00 32 640.00


5 4 pin X - Arm set for RCC No 22 185 4070.00 34 748.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 64 10 640.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
28 25 700.00 0 0.00

10 Guy set complete Set 8 498 3984.00 121 968.00


11 Guy concreting No 8 300 2400.00 0 0.00

12 2 ACSR conductor with 1.5% sag. KM 3.654 17640 64456.56 655 2393.37

Conductor Accessories @ 3% on
13 Item No 10 -
- - 1933.70 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 25.74 20.63
Total: 146410.00 12050.00
Labour Charges
16 Casual Labour Charge - - - 12050.00 - -
Regular Labour Charge at 60% - - 7230.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 4973.25 - -
Grand Total Rs: 170748.25
Say Rs. 170748.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Gudur. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for bifurecation of IP sets from Kamatagi F-4 Urban feeder @ Kamatagi Village in
Kamatagi Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long PSC Pole No 234 2160 505440.00 364 85176.00

2 8 Meters,long PCC Pole for stud No 15 1460 21900.00 292 4380.00

3 MS Fish Plate with N & B Set 30 41 1230.00 22 660.00

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 240 276 66240.00 34 8160.00
washers for RCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 16 455 7280.00 34 544.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 690 70 48300.00 0 0.00

7 45 KN Disc insulator No 84 320 26880.00 0 0.00


8 Guy Set, complete Set 85 498 42330.00 121 10285.00
9 Guy Concreting No 85 300 25500.00 0 0.00
10 Spiral Earth Electrode No 234 160 37440.00 32 7488.00
11 E.G. Stirrups No 230 140 32200.00 34 7820.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 39.59 30440 1205119.60 896 35472.64

Conductor accossories @3% on


13 item No. 12
36153.59

4-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)
15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00
DP Structure with 9 Mtrs RCC
16 Poles without GOS
Set 19 13001 247019.00 1532 29108.00

DP Structure with 9 Mtrs RCC


17 Poles with GOS
Set 1 26181 26181.00 1826 1826.00

18 Miscelanious. L/S - 90.81 44.36


Total---- 2331700.00 191700.00
Labour Charges
19 Casual Labour Charge - - - 191700.00 - -
Regular Labour Charge at
20 - - - 115020.00 - -
60%
21 E I Charges with12.24% ST - - - 337.00 - -
22 Contagency @ 3% above - - - 79162.71 - -
Grand Total Rs: 2717919.71
Say Rs: 2717920.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Kamatagi. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for bifurecation of IP sets from Kamatagi F-4 Urban feeder @ Kamatagi Villag
Kamatagi Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 3 85871.00 257613.00 3112.00
CSR-2006.

3 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 5 109001 545005.00 3112.00
CSR-2006.

Total 1489586.00

3 Casual Labour 49800.00


4 Regular Labour @ 60% on CL 29880.00
5 Electrical Inspectorate charges
with 12.24%ST 8760.00

6 Contingencies @ 3% on all above


47340.78

Total---- 1625366.78
Say Rs; 1625367.00

Abstract:
Extension of HT Line 1391424.00
Errection of 5X63kVA & 3X25kVA DTCs
1625367.00

Extension of LT line 243435.00


Total Rs. 3260226.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Kamatagi. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

from Kamatagi F-4 Urban feeder @ Kamatagi Village in


Kamatagi Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

9336.00

15560.00

49800.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
& M Division, HESCOM,Bagalkot
HESCOM
Estimate for bifurecation of IP sets from Kamatagi F-4 Urban feeder @ Kamatagi Village in Kamatagi
Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 25 3250 81250.00 364 9100.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 25 160 4000.00 32 800.00


5 4 pin X - Arm set for RCC No 30 185 5550.00 34 1020.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 88 10 880.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
36 25 900.00 0 0.00

10 Guy set complete Set 9 498 4482.00 121 1089.00


11 Guy concreting No 9 300 2700.00 0 0.00

12 2 ACSR conductor with 1.5% sag. KM 6.09 17640 107427.60 655 3988.95

Conductor Accessories @ 3% on
13 Item No 10 -
- - 3222.83 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 87.57 102.05
Total: 210500.00 16100.00
Labour Charges
16 Casual Labour Charge - - - 16100.00 - -
Regular Labour Charge at 60% - - 9660.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 7090.35 - -
Grand Total Rs: 243435.35
Say Rs. 243435.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Kamatagi. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for bifurecation of IP sets from Amingad F-1 Urban feeder @ Amingad Village in Amingad
Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long PSC Pole No 212 2160 457920.00 364 77168.00

2 8 Meters,long PCC Pole for stud No 4 1460 5840.00 292 1168.00

3 MS Fish Plate with N & B Set 8 41 328.00 22 176.00


11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 225 276 62100.00 34 7650.00
washers for RCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 12 455 5460.00 34 408.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 600 70 42000.00 0 0.00

7 45 KN Disc insulator No 36 320 11520.00 0 0.00


8 Guy Set, complete Set 45 498 22410.00 121 5445.00
9 Guy Concreting No 45 300 13500.00 0 0.00
10 Spiral Earth Electrode No 212 160 33920.00 32 6784.00
11 E.G. Stirrups No 200 140 28000.00 34 6800.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 35.78 30440 1089143.20 896 32058.88

Conductor accossories @3% on


13 item No. 12
32674.30

4-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)
15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00
DP Structure with 9 Mtrs RCC
16 Poles without GOS
Set 13 13001 169013.00 1532 19916.00

DP Structure with 9 Mtrs RCC


17 Poles with GOS
Set 0 26181 0.00 1826 0.00

18 Miscelanious. L/S - 75.50 90.12


Total---- 1976300.00 158400.00
Labour Charges
19 Casual Labour Charge - - - 158400.00 - -
Regular Labour Charge at
20 - - - 95040.00 - -
60%
21 E I Charges with12.24% ST - - - 337.00 - -
22 Contagency @ 3% above - - - 66902.31 - -
Grand Total Rs: 2296979.31
Say Rs: 2296979.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Amingad O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for bifurecation of IP sets from Amingad F-1 Urban feeder @ Amingad Villag
Amingad Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00
CSR-2006.

2 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001 109001.00 3112.00
CSR-2006.

Total 881840.00

3 Casual Labour 31128.00


4 Regular Labour @ 60% on CL 18676.80
5 Electrical Inspectorate charges
with 12.24%ST 2190.00

6 Contingencies @ 3% on all above


28015.04

Total---- 961849.84
Say Rs; 961850.00

Abstract:
Extension of HT Line 1391424.00
Errection of 1X63kVA & 1X25VA DTCs
961850.00

Extension of LT line 73753.00


Total Rs. 2427027.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Amingad O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

s from Amingad F-1 Urban feeder @ Amingad Village in


Amingad Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

3112.00

3112.00

31128.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
& M Division, HESCOM,Bagalkot
HESCOM
Estimate for bifurecation of IP sets from Amingad F-1 Urban feeder @ Amingad Village in Amingad
Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 8 3250 26000.00 364 2912.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 8 160 1280.00 32 256.00


5 4 pin X - Arm set for RCC No 13 185 2405.00 34 442.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 36 10 360.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
16 25 400.00 0 0.00

10 Guy set complete Set 4 498 1992.00 121 484.00


11 Guy concreting No 4 300 1200.00 0 0.00

12 2 ACSR conductor with 1.5% sag. KM 1.624 17640 28647.36 655 1063.72

Conductor Accessories @ 3% on
13 Item No 10 -
- - 859.42 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 56.22 42.28
Total: 63200.00 5200.00
Labour Charges
16 Casual Labour Charge - - - 5200.00 - -
Regular Labour Charge at 60% - - 3120.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 2148.15 - -
Grand Total Rs: 73753.15
Say Rs. 73753.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Amingad O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for A/P/S to …… HP IP set in the name of Sri Jugalkishore. Kishangopal. Darak.
Sy No: 19/1+2+3+4/C @ Hireupanal village in Ilkal section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00


11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 0 455 0.00 34 0.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 0 70 0.00 0 0.00

7 45 KN Disc insulator No 36 320 11520.00 0 0.00


8 Guy Set, complete Set 45 498 22410.00 121 5445.00
9 Guy Concreting No 45 300 13500.00 0 0.00
10 Spiral Earth Electrode No 212 160 33920.00 32 6784.00
11 E.G. Stirrups No 200 140 28000.00 34 6800.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 35.78 30440 1089143.20 896 32058.88

Conductor accossories @3% on


13 item No. 12
32674.30

4-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)
15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00
DP Structure with 9 Mtrs RCC
16 Poles without GOS
Set 13 13001 169013.00 1532 19916.00

DP Structure with 9 Mtrs RCC


17 Poles with GOS
Set 0 26181 0.00 1826 0.00

18 Miscelanious. L/S - 75.50 90.12


Total---- 1409152.00 72558.00
Labour Charges
19 Casual Labour Charge - - - 72558.00 - -
Regular Labour Charge at
20 - - - 43534.80 - -
60%
21 E I Charges with12.24% ST - - - 337.00 - -
22 Contagency @ 3% above - - - 45767.45 - -
Grand Total Rs: 1571349.25
Say Rs: 2296979.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Amingad O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for bifurecation of IP sets from Amingad F-1 Urban feeder @ Amingad Villag
Amingad Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00
CSR-2006.

2 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001 109001.00 3112.00
CSR-2006.

Total 881840.00

3 Casual Labour 31128.00


4 Regular Labour @ 60% on CL 18676.80
5 Electrical Inspectorate charges
with 12.24%ST 2190.00

6 Contingencies @ 3% on all above


28015.04

Total---- 961849.84
Say Rs; 961850.00

Abstract:
Extension of HT Line 1391424.00
Errection of 1X63kVA & 1X25VA DTCs
961850.00

Extension of LT line 73753.00


Total Rs. 2427027.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Amingad O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

s from Amingad F-1 Urban feeder @ Amingad Village in


Amingad Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

3112.00

3112.00

31128.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
& M Division, HESCOM,Bagalkot
HESCOM
Estimate for A/P/S to 10 HP MP Installation in the name of Sr. Sangappa Somappa Mullur at #366 R/o.
Krishnapur. In Nandawadgi Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

MS Fish Plate with N & B Set 0 41 0.00 22 0.00


3
4 Spiral earth electrodes Set 0 160 0.00 32 0.00
5 4 pin X - Arm set for RCC No 0 185 0.00 34 0.00
6 2 Pin Cross armset for RCC Set 8 103 824.00 34 272.00
7 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
8 25 200.00 0 0.00
9 rod No
10 Guy set complete Set 0 498 0.00 121 0.00
11 Guy concreting No 0 300 0.00 0 0.00

12 2 ACSR conductor with 1.5% sag. KM 0.4263 17640 7519.93 655 279.23

Conductor Accessories @ 3% on
- - 225.60 0.00
13 Item No 12 -

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 50.47 48.77
Total: 8900.00 600.00
Labour Charges
17 Casual Labour Charge - - - 600.00 - -
Regular Labour Charge at 60% - - 360.00 - -
18 -
19 E I Charges with 12.24%ST - - - 85.00 - -
20 Contagency @ 3% above - - - 298.35 - -
Total Rs: 10243.34
10243.00
Part "E" Rs, 5000
Grand Total Rs, 15243.00

Section Officer
HESCOM, Nandawadgi
HESCOM

Estimate for A/P/S to 10 HP MP Installation in the name of Sr. Sangappa Somappa


Mullur at #366 R/o. Krishnapur. In Nandawadgi Section.

Report:- This is an estimate amounting for Rs. 15243.00 is prepared for


A/P/S to 10 HP MP Installation in the name of Sr. Sangappa Somappa Mullur at #366
R/o. Krishnapur. In Nandawadgi Section.

This estimate involves conversion of LT Single phase 3Wire line into 3-


phase 5 wire line. For a distance of 0.4263KM on existing line.

Refering skech there is an existing 3 phase 5 wire line in 25kVA DTC feeding to village
having connected load of 8.5HP. Total load on DTC including this praposed MP
Installation is 18.5HP. LTVR is in permissible limit.

Proposed installation not comes in any type of layouts and it is not MS


Building. Adequate line materials and labour provision made in the estimate and
submitted for kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared


the estimate by using CSR 2006 for the most economical and safe way of execution of
the work.

Section Officer
HESCOM, Nandawadgi

Certificate:-Certified that, I have personally visited the spot and got


prepared the estimate by using CSR 2006 for the most economical and safe way of
execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for A/P/S to Domestic lighting installation of Sri
@ Ilkal town in Ilkal Section. In approved layout. Approved vide
OM No: BJP/SEE/EEE(O)/TA-3/ Dated:

Report:- This is an estimate amounting for Rs. 120516.00 is prepared for


A/P/S to Domestic lighting installation of Sri
at Ilkal Town.

This estimate involves part A2-Extension of LT 2 wire line for a distence of


0.6KM by using rabbit ACSR conductor on 9 mts. Long R.C.C poles at an average span
0.04kM.
Refering skech there is an existing 3 phase 4 wire line feeding to IP set. This line is
tapped for extension of LT single phase 2 wire line. Guarding is pravided to rod as
shown in the sketch.
Adequate line materials and labour provision made in the estimate and
submitted for kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared


the estimate by using CSR 2006 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 the estimate by using CSR 2006 for the most economical and safe way of
execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for electrification of abandoned layout Sy. No;66/A at Ilkal in Ilkal Section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 5 3250 16250.00 364 1820.00

2 8 Meters,long PCC Pole for stud No 2 1460 2920.00 292 584.00

3 MS Fish Plate with N & B Set 4 41 164.00 22 88.00


11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 5 276 1380.00 34 170.00
washers for RCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 8 455 3640.00 34 272.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 15 70 1050.00 0 0.00

7 45 KN Disc insulator No 24 320 7680.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 5 160 800.00 32 160.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.16 30440 4900.84 896 144.26

Conductor accossories @3% on


13 item No. 12
147.03

4-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 6 185 1110.00 34 204.00
Gaurding)
15 GI Wire( For Gaurding) kg 120 41.4 4968.00 15 1800.00
16 Miscelanious. L/S - 42.13 36.74
Total---- 45850.00 5400.00
Labour Charges
17 Casual Labour Charge - - - 5400.00 - -
Regular Labour Charge at
18 - - - 3240.00 - -
60%
19 E I Charges with12.24% ST - - - 337.00 - -
20 Contagency @ 3% above - - - 1644.81 - -
Grand Total Rs: 56471.80
Say Rs: 56472.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;66/A at Ilkal in Ilkal Section

Report:- This is an estimate amounting for Rs. 1188315.00 is prepared for prepared for
electrification of abandoned layout R.S No 66/A, at Ilkal Town. Layout formed and plots sold by the land
developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.053KM and A2-
Extension of LT line for a distance of 1.251 KM by using rabbit ACSR conductor on 9 mts. Long R.C.C
poles and errection of 1X63kVA DTC & 3X100kVA DTCs.

These four no's of transformer centres comes on F2 Ilkal Town feeder eminating from
110/33/11kV MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the
power transformer is 8 MW. The peak load of the feeder is 156Amps. Addtional feeder & errection of
additional power transformer work is under progress.

The developer has developed the layout and sold-out all the plots without creating
electrical infraustructe. One consumer is existing in this layout, details as follows
Now Smt. Jairabi Babusab Mujawar has consructed the house at plot No:72 and
approaching this office for power supply . This installation can be serviced by extending LT to a route
length of 0.24k mtr.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for A/P/S to Sri Shankarappa. Parutappa. Chittaragi.Sy No: 326A/4 R/o Hunagund.
In Hunagund section.
PART - A1 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 1183000.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 1 160 160.00 32 5120.00


5 4 pin X - Arm set for RCC No 0 185 0.00 34 0.00
6 2 Pin Cross armset for RCC Set 1 103 103.00 34 3502.00
7 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
0 25 0.00 0 0.00

10 Guy set complete Set 1 498 498.00 121 60258.00


11 Guy concreting No 1 300 300.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.071 30440 2161.24 0.00

Conductor Accessories @ 3% on
13 Item No 10 -
- 64.84 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 41.4 0.00 15 0.00


16 Misc - - -
Total: 6617.08 1251880.00
Labour Charges
16 Casual Labour Charge - - - 1251880.00 - -
Regular Labour Charge at 60% - - 751128.00 - -
17 -
18 E I Charges with 12.24%ST - - - 337.00 - -
19 Contagency @ 3% above - - - 60298.86 - -
Grand Total Rs: 2070260.94
Say Rs.
HESCOM
Estimate for electrification of abandoned layout Sy. No;66/K at Ilkal in Ilkal Section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 4 3250 13000.00 364 1456.00

2 8 Meters,long PCC Pole for stud No 2 1460 2920.00 292 584.00

3 MS Fish Plate with N & B Set 4 41 164.00 22 88.00


11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 3 276 828.00 34 102.00
washers for RCC Pole
11KV Horizontal cross arm, with
5 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole
Special 3-pin cross Arms with
6 clamp, nut & Bolts
Set 4 455 1820.00 34 136.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 9 70 630.00 0 0.00

8 45 KN Disc insulator No 12 320 3840.00 0 0.00


9 Guy Set, complete Set 4 498 1992.00 121 484.00
10 Guy Concreting No 4 300 1200.00 0 0.00
11 Spiral Earth Electrode No 4 160 640.00 32 128.00
12 E.G. Stirrups No 2 140 280.00 34 68.00
Rabbit ACSR conductor with
13 1.5% sag.
KM 0.31 30440 9545.98 896 280.99

Conductor accossories @3% on


14 item No. 12
286.38

4-Pin cross arm, clamp bolt nut


15 and washers for RCC Pole( For Set 8 185 1480.00 34 272.00
Gaurding)
16 GI Wire( For Gaurding) kg 80 41.4 3312.00 15 1200.00
17 Miscelanious. L/S - 61.64 51.01
Total---- 42000.00 4850.00
Labour Charges
18 Casual Labour Charge - - - 4850.00 - -
Regular Labour Charge at
19 - - - 2910.00 - -
60%
20 E I Charges with12.24% ST - - - 337.00 - -
21 Contagency @ 3% above - - - 1502.91 - -
Grand Total Rs: 51599.91
Say Rs: 51600.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;66/K at Ilkal in Ilkal Section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 3 144101.00 432303.00 4045.00 12135.00
CSR-2006.

2 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001.00 109001.00 3112.00 3112.00
CSR-2006.

Total 541304.00 15247.00


3 Casual Labour 15247.00
4 Regular Labour @ 60% on CL 9148.20
5 Electrical Inspectorate charges
3285.00
with 12.24%ST
6 Contingencies @ 3% on all above 17069.53
Total---- 586053.73
Say Rs; 586054.00

Abstract:
Extension of HT Line 51600.00
Errection of 1X63kVA & 3X100kVA DTCs
586054.00

Extension of LT line 373689.00


Total Rs. 1011343.00

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;66/K at Ilkal in Ilkal Section
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 33 3250 107250.00 364 12012.00

2 8 Meters,long PCC Pole for stud No 22 1460 32120.00 292 6424.00

3 MS Fish Plate with N & B Set 44 41 1804.00 22 968.00

4 Spiral earth electrodes Set 33 160 5280.00 32 1056.00


5 4 pin X - Arm set for RCC No 48 185 8880.00 34 1632.00
6 2 Pin Cross armset for RCC Set 48 103 4944.00 34 1632.00
7 No.8KV Strain Insulators No 140 10 1400.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
100 25 2500.00 0 0.00

10 Guy set complete Set 1 498 498.00 121 121.00


11 Guy concreting No 1 300 300.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 4.532 30440 137954.08 896 4060.67

Conductor Accessories @ 3% on
13 Item No 10 -
- - 4138.62 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 12 185 2220.00 34 408.00
Gaurding)

15 GI Wire( For Gaurding) kg 120 41.4 4968.00 15 1800.00


16 Misc - - - 143.30 86.33
Total: 314400.00 30200.00
Labour Charges
16 Casual Labour Charge - - - 30200.00 - -
Regular Labour Charge at 60% - - 18120.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 10884.15 - -
Grand Total Rs: 373689.16
Say Rs. 373689.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for A/P/S to 500 watts domestic lighting installation in the name of
Smt Basamma. Yamanappa. Gotur.
Sy no: 67, Plot no: 72 approved abandoned layout at Ilkal town in Ilkal Section.

Report:- This is an estimate amounting for Rs.22356.00 is prepared for A/P/S to 500
watts domestic lighting installation in the name of Smt Basamma. Yamanappa. Gotur. Sy no: 67, Plot
no: 72 approved abandoned layout at Ilkal town in Ilkal Section. Layout approved from SEE Bijapur
Vide OM No: BJP/SEE/EE(O)/TA-1/465-67 Dt: 13.04.2007.

This estimate involves part A2-Extension of LT line for a distence of 0.08KM by using
Rabbit ACSR conductor on 9 mts. Long R.C.C poles. Stud pole is used at tapping point as there is no
space for providing guy.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by

using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM

Estimate for A/P/S to 500 watts domestic lighting installation in the name of
Smt Basamma. Yamanappa. Gotur.
Sy no: 67, Plot no: 72 approved abandoned layout at Ilkal town in Ilkal Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 3 3250 9750.00 364 1092.00

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292 292.00

MS Fish Plate with N & B Set 2 41 82.00 22 44.00


3
4 Spiral earth electrodes Set 3 160 480.00 32 96.00
5 4 pin X - Arm set for RCC No 4 185 740.00 34 136.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 4 10 40.00 0 0.00
1.1KV pin insulator with G.I. Pin
2 25 50.00 0 0.00
8 rod No
9 Guy set complete Set 1 498 498.00 121 121.00
10 Guy concreting No 1 300 300.00 0 0.00
Rabbit ACSR conductor with 1.5%
11 sag.
KM 0.162 30440 4931.28 896 145.15

Conductor Accessories @ 3% on
- - 147.94 0.00
12 Item No 11 -

4-Pin cross arm, clamp bolt nut and


13 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

14 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


15 Misc - - - 20.78 23.85
Total: 18500.00 1950.00
Labour Charges
16 Casual Labour Charge - - - 1950.00 - -
Regular Labour Charge at 60% - - 1170.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 651.15 - -
Grand Total Rs: 22356.15
Say Rs. 22356.00

Asst. Executive Engineer(El.) Section Officer


O & M Sub -division, HESCOM,Ilkal HESCOM Ilkal
HESCOM
Estimate for electrification of abandoned layout Sy. No;66/K at Ilkal in Ilkal Section

Report:- This is an estimate amounting for Rs. 1011343.00 is prepared for prepared for
electrification of abandoned layout R.S No 66/K, at Ilkal Town. Layout formed and plots sold by the land
developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.102KM part and
A2-Extension of LT line for a distance of 0.893 KM by using rabbit ACSR conductor on 9 mts. Long
R.C.C poles and errection of 1X63kVA DTC & 3X100kVA DTCs.

These four no's of transformer centres comes on F2 Ilkal Town feeder eminating from
110/33/11kv MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the
power transformer is 8 MW. The peak load of the feeder is 156Amps. Addtional feeder & errection of
additional power transformer work is under progress.
The developer has developed the layout and sold-out all the plots without creating
electrical infraustructe. One consumer is existing in this layout, details as follows
Name: Sri. Siddalingappa Shivappa Kotrappanavar
RR No: 21432 Date of Service:06.08.2003
Sanctioned Load: 720Watts
Deposits paid details:
ISD: Rs. 240/- Rt. No;89640 Dt:05-07-2003
MSD: Rs. 950/- Rt. No;91654 Dt:16-07-2003
Cost of the estimate: Rs. 7728/- Rt. No;89639 Dt:05-07-2003
Now Smt. Ratna Sharanappa Sheeri has consructed the house at plot No:4 and
approaching this office for power supply . This installation can be serviced by extending LT to a route
length of 37 mtrs.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;40K at Ilkal in Ilkal Section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 8 3250 26000.00 364 2912.00

2 8 Meters,long PCC Pole for stud No 4 1460 5840.00 292 1168.00

3 MS Fish Plate with N & B Set 4 41 164.00 22 88.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 13 276 3588.00 34 442.00
for RCC Pole
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole
Special 3-pin cross Arms with clamp,
6 nut & Bolts
Set 3 455 1365.00 34 102.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 24 70 1680.00 0 0.00

8 45 KN Disc insulator No 9 320 2880.00 0 0.00


9 Guy Set, complete Set 1 498 498.00 121 121.00
10 Guy Concreting No 1 300 300.00 0 0.00
11 Spiral Earth Electrode No 8 160 1280.00 32 256.00
12 E.G. Stirrups No 5 140 700.00 34 170.00
Rabbit ACSR conductor with 1.5%
13 sag.
KM 1.01 30440 30592.20 896 900.48

Conductor accossories @3% on item


14 No. 12
917.77

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Gaurding)
Set 5 185 925.00 34 170.00

16 GI Wire( For Gaurding) kg 100 41.4 4140.00 15 1500.00


17 Miscelanious. L/S - 30.03 20.52
Total---- 80900.00 7850.00
Labour Charges
18 Casual Labour Charge - - - 7850.00 - -
19 Regular Labour Charge at 60% - - - 4710.00 - -
20 E I Charges with12.24% ST - - - 337.00 - -
21 Contagency @ 3% above - - - 2813.91 - -
Grand Total Rs: 96610.91
Say Rs: 96611.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;40K at Ilkal in Ilkal Section
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 21 3250 68250.00 364 7644.00

2 8 Meters,long PCC Pole for stud No 5 1460 7300.00 292 1460.00

3 MS Fish Plate with N & B Set 5 41 205.00 22 110.00

4 Spiral earth electrodes Set 21 160 3360.00 32 672.00


5 4 pin X - Arm set for RCC No 39 185 7215.00 34 1326.00
6 2 Pin Cross armset for RCC Set 8 103 824.00 34 272.00
7 No.8KV Strain Insulators No 140 10 1400.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
40 25 1000.00 0 0.00

10 Guy set complete Set 9 498 4482.00 121 1089.00


11 Guy concreting No 9 300 2700.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 2.758 30440 83953.52 896 2471.17

Conductor Accessories @ 3% on
13 Item No 10 -
- - 2518.61 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Misc - - - 43.87 37.83
Total: 184450.00 15450.00
Labour Charges
16 Casual Labour Charge - - - 15450.00 - -
Regular Labour Charge at 60% - - 9270.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 6277.65 - -
Grand Total Rs: 215532.64
Say Rs. 215533.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;40K at Ilkal in Ilkal Section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 100 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 144101.00 144101.00 4045.00
CSR-2006.

2 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 2 109001.00 218002.00 3112.00
CSR-2006.

Total 362103.00
3 Casual Labour 10269.00
4 Regular Labour @ 60% on CL 6161.40
5 Electrical Inspectorate charges
3285.00
with 12.24%ST
6 Contingencies @ 3% on all above 11454.55
Total---- 393272.95
Say Rs; 586054.00

Abstract:
Extension of HT Line 96611.00
Errection of 1X63kVA & 3X100kVA DTCs
586054.00

Extension of LT line 215533.00


Total Rs. 898198.00

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

abandoned layout Sy. No;40K at Ilkal in Ilkal Section

(Errection of Transformer Centre)

Labour Charge
Amt
8

4045.00

6224.00

10269.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
& M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;40K at Ilkal in Ilkal Section

Report:- This is an estimate amounting for Rs. 898198.00 is prepared for prepared for
electrification of abandoned layout R.S No 40K, at Ilkal Town. Layout formed and plots sold by the land
developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.33KM part and A2-
Extension of LT line for a distance of 0.543KM by using rabbit ACSR conductor on 9 mts. Long R.C.C
poles and errection of 2X63kVA DTC & 1X100kVA DTCs.

These four no's of transformer centres comes on F2 Ilkal Town feeder eminating from
110/33/11kv MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the
power transformer is 8 MW. The peak load of the feeder is 156Amps. Addtional feeder & errection of
additional power transformer work is under progress.
Now Smt. Ashabanu Mahemmedrafi Maniyar has consructed the house at plot No:34 and
approaching this office for power supply . This installation can be serviced by extending LT to a route
length of 35 mtrs.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;160/A (160/1/1) at Ilkal in Ilkal Section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 7 3250 22750.00 364 2548.00

2 8 Meters,long PCC Pole for stud No 2 1460 2920.00 292 584.00

3 MS Fish Plate with N & B Set 4 41 164.00 22 88.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 7 276 1932.00 34 238.00
for RCC Pole
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole
Special 3-pin cross Arms with clamp,
6 nut & Bolts
Set 4 455 1820.00 34 136.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 18 70 1260.00 0 0.00

8 45 KN Disc insulator No 12 320 3840.00 0 0.00


9 Guy Set, complete Set 2 498 996.00 121 242.00
10 Guy Concreting No 2 300 600.00 0 0.00
11 Spiral Earth Electrode No 7 160 1120.00 32 224.00
12 E.G. Stirrups No 6 140 840.00 34 204.00
Rabbit ACSR conductor with 1.5%
13 sag.
KM 0.98 30440 29679.00 896 873.60

Conductor accossories @3% on item


14 No. 12
890.37

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Gaurding)
Set 0 185 0.00 34 0.00

16 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


17 Miscelanious. L/S - 88.63 62.40
Total---- 68900.00 5200.00
Labour Charges
18 Casual Labour Charge - - - 5200.00 - -
19 Regular Labour Charge at 60% - - - 3120.00 - -
20 E I Charges with12.24% ST - - - 337.00 - -
21 Contagency @ 3% above - - - 2326.71 - -
Grand Total Rs: 79883.71
Say Rs: 79884.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;160/A (160/1/1) at Ilkal in Ilkal Section
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 14 3250 45500.00 364 5096.00

2 8 Meters,long PCC Pole for stud No 10 1460 14600.00 292 2920.00

3 MS Fish Plate with N & B Set 20 41 820.00 22 440.00

4 Spiral earth electrodes Set 14 160 2240.00 32 448.00


5 4 pin X - Arm set for RCC No 22 185 4070.00 34 748.00
6 2 Pin Cross armset for RCC Set 22 103 2266.00 34 748.00
7 No.8KV Strain Insulators No 75 10 750.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
25 25 625.00 0 0.00

10 Guy set complete Set 6 498 2988.00 121 726.00


11 Guy concreting No 6 300 1800.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 2.016 30440 61367.04 896 1806.34

Conductor Accessories @ 3% on
13 Item No 10 -
- - 1841.01 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 1 185 185.00 34 34.00
Gaurding)

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Misc - - - 19.95 33.66
Total: 139900.00 13300.00
Labour Charges
16 Casual Labour Charge - - - 13300.00 - -
Regular Labour Charge at 60% - - 7980.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 4837.95 - -
Grand Total Rs: 166102.94
Say Rs. 166103.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;160/A (160/1/1) at Ilkal in Ilkal S

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7

Errection 63 kVA Distribution


Transformer centre on single pole
1 Set 2 109001.00 218002.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.
Total 218002.00
2 Casual Labour 6224.00
3 Regular Labour @ 60% on CL 3734.40
Electrical Inspectorate charges
4 2190.00
with 12.24%ST

5 Contingencies @ 3% on all above 6904.51

Total---- 237054.91
Say Rs; 237055.00

Abstract:
Extension of HT Line 79884.00
Errection of 2X63kVA DTCs 237055.00
Extension of LT line 166103.00
Total Rs. 483042.00

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

oned layout Sy. No;160/A (160/1/1) at Ilkal in Ilkal Section

(Errection of Transformer Centre)

Labour Charge
Amt
8

6224.00

6224.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
& M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;160/A (160/1/1) at Ilkal in Ilkal Section

Report:- This is an estimate amounting for Rs. 483042.00 is prepared for prepared for
electrification of abandoned layout Sy. No;160/A (160/1/1) at Ilkal town in Ilkal Section. Layout formed
and plots sold by the land developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.32KM part and A2-
Extension of LT line for a distance of 0.397KM by using rabbit ACSR conductor on 9 mts. Long R.C.C
poles and errection of 2X63kVA DTCs.

These four no's of transformer centres comes on F1 Pumphouse feeder eminating from
110/33/11kv MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the
power transformer is 8 MW. The peak load of the feeder is 190Amps. Addtional feeder & errection of
additional power transformer work is under progress.
Now Sri. Ramanagouda Kappanagouda Hiregoudar has consructed the house at plot
No:23 and approaching this office for power supply . This installation can be serviced by extending LT
to a route length of 35 mtrs.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Ilkal
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;326 at Amingad Village in Amingad Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 4 3250 13000.00 364 1456.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 0 276 0.00 34 0.00
for RCC Pole
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole
Special 3-pin cross Arms with clamp,
6 nut & Bolts
Set 8 455 3640.00 34 272.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 0 70 0.00 0 0.00

8 45 KN Disc insulator No 12 320 3840.00 0 0.00


9 Guy Set, complete Set 4 498 1992.00 121 484.00
10 Guy Concreting No 4 300 1200.00 0 0.00
11 Spiral Earth Electrode No 4 160 640.00 32 128.00
12 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with 1.5%
13 sag.
KM 0.122 30440 3713.68 896 109.31

Conductor accossories @3% on item


14 No. 12
111.41

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Gaurding)
Set 4 185 740.00 34 136.00

16 GI Wire( For Gaurding) kg 80 41.4 3312.00 15 1200.00


17 Miscelanious. L/S - 10.91 14.69
Total---- 32200.00 3800.00
Labour Charges
18 Casual Labour Charge - - - 3800.00 - -
19 Regular Labour Charge at 60% - - - 2280.00 - -
20 E I Charges with12.24% ST - - - 337.00 - -
21 Contagency @ 3% above - - - 1158.51 - -
Grand Total Rs: 39775.51
Say Rs: 39776.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, amingad. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;326 at Amingad Village in Amingad Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 24 3250 78000.00 364 8736.00

2 8 Meters,long PCC Pole for stud No 23 1460 33580.00 292 6716.00

3 MS Fish Plate with N & B Set 46 41 1886.00 22 1012.00

4 Spiral earth electrodes Set 24 160 3840.00 32 768.00


5 4 pin X - Arm set for RCC No 37 185 6845.00 34 1258.00
6 2 Pin Cross armset for RCC Set 37 103 3811.00 34 1258.00
7 No.8KV Strain Insulators No 140 10 1400.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
45 25 1125.00 0 0.00

10 Guy set complete Set 0 498 0.00 121 0.00


11 Guy concreting No 0 300 0.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 3.780 30440 115063.20 896 3386.88

Conductor Accessories @ 3% on
13 Item No 10 -
- - 3451.90 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 1 185 185.00 34 34.00
Gaurding)

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Misc - - - 84.90 31.12
Total: 250100.00 23500.00
Labour Charges
16 Casual Labour Charge - - - 23500.00 - -
Regular Labour Charge at 60% - - 14100.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 8633.55 - -
Grand Total Rs: 296418.55
Say Rs. 296419.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, amingad. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;326 at Amingad Village in Amin
Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 100 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 144101.00 144101.00 4045.00
CSR-2006.

2 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of
Set 3 109001.00 327003.00 3112.00
CSR-2006.

Total 471104.00
3 Casual Labour 13381.00
4 Regular Labour @ 60% on CL 8028.60
5 Electrical Inspectorate charges
4380.00
with 12.24%ST
6 Contingencies @ 3% on all above 14906.81
Total---- 511800.41
Say Rs; 511800.00

Abstract:
Extension of HT Line 39776.00
Errection of 1X63kVA & 3X100kVA DTCs
511800.00

Extension of LT line 296419.00


Total Rs. 847995.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, amingad. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

doned layout Sy. No;326 at Amingad Village in Amingad


Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

4045.00

9336.00

13381.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;326 at Amingad Village in Amingad Section.

Report:- This is an estimate amounting for Rs. 847995.00 is prepared for electrification
of abandoned layout Sy. No;326 at Amingad Village in Amingad Section.. Layout formed and plots sold
by the land developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.04KM part and A2-
Extension of LT line for a distance of 0.7442KM by using rabbit ACSR conductor on 9 mts. Long R.C.C
poles and errection of 3X63kVA DTC & 1X100kVA DTCs.

These four no's of transformer centres comes on F1 Amingad feeder eminating from
33/11kv MUSS Amingad. The installed capacity for 11KV reference is 1X5MVA. The peak load of the
power transformer is 3.5 MW. The peak load of the feeder is 120Amps.

Now Sri. Ramesh Ravtappa Bannatti has consructed the house at plot No:72 and
approaching this office for power supply . This installation can be serviced by extending LT to a route
length of 40 mtrs.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, amingad.
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;36/1+2/B at Hire-Upanal, Ilkal in Ilkal Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 15 3250 48750.00 364 5460.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 13 276 3588.00 34 442.00
for RCC Pole
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole
Special 3-pin cross Arms with clamp,
6 nut & Bolts
Set 10 410 4100.00 34 340.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 36 70 2520.00 0 0.00

8 45 KN Disc insulator No 30 320 9600.00 0 0.00


9 Guy Set, complete Set 6 498 2988.00 121 726.00
10 Guy Concreting No 6 300 1800.00 0 0.00
11 Spiral Earth Electrode No 15 160 2400.00 32 480.00
12 E.G. Stirrups No 12 140 1680.00 34 408.00
Rabbit ACSR conductor with 1.5%
13 sag.
KM 1.800 30440 54792.00 896 1612.80

Conductor accossories @3% on item


14 No. 12
1643.76

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Gaurding)
Set 4 185 740.00 34 136.00

16 GI Wire( For Gaurding) kg 80 41.4 3312.00 15 1200.00


17 Miscelanious. L/S - 86.24 45.20
Total---- 138000.00 10850.00
Labour Charges
18 Casual Labour Charge - - - 10850.00 - -
19 Regular Labour Charge at 60% - - - 6510.00 - -
20 E I Charges with12.24% ST - - - 337.00 - -
21 Contagency @ 3% above - - - 4670.91 - -
Grand Total Rs: 160367.91
Say Rs: 160368.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;36/1+2/B at Hire-Upanal, Ilkal in Ilkal Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 24 3250 78000.00 364 8736.00

2 8 Meters,long PCC Pole for stud No 14 1460 20440.00 292 4088.00

3 MS Fish Plate with N & B Set 28 41 1148.00 22 616.00

4 Spiral earth electrodes Set 24 160 3840.00 32 768.00


5 4 pin X - Arm set for RCC No 33 185 6105.00 34 1122.00
6 2 Pin Cross armset for RCC Set 33 103 3399.00 34 1122.00
7 No.8KV Strain Insulators No 90 10 900.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
80 25 2000.00 0 0.00

10 Guy set complete Set 0 498 0.00 121 0.00


11 Guy concreting No 0 300 0.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 4.075 30440 124043.00 896 3651.20

Conductor Accessories @ 3% on
13 Item No 10 -
- - 3721.29 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 1 185 185.00 34 34.00
Gaurding)

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Misc - - - 90.71 62.80
Total: 244700.00 20500.00
Labour Charges
16 Casual Labour Charge - - - 20500.00 - -
Regular Labour Charge at 60% - - 12300.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 8327.55 - -
Grand Total Rs: 285912.55
Say Rs. 285913.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;36/1+2/B at Hire-Upanal, Ilkal in


Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 100 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 2 144101.00 288202.00 4045.00
CSR-2006.

2 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of
Set 1 109001.00 109001.00 3112.00
CSR-2006.

Total 397203.00
3 Casual Labour 11202.00
4 Regular Labour @ 60% on CL 6721.20
5 Electrical Inspectorate charges
4380.00
with 12.24%ST
6 Contingencies @ 3% on all above 12585.19
Total---- 432091.39
Say Rs; 432091.00

Abstract:
Extension of HT Line 160368.00
Errection of 1X63kVA & 2X100kVA DTCs
432091.00

Extension of LT line 285913.00


Total Rs. 878372.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

doned layout Sy. No;36/1+2/B at Hire-Upanal, Ilkal in Ilkal


Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

8090.00

3112.00

11202.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;36/1+2/B at Hire-Upanal, Ilkal in Ilkal Section.

Report:- This is an estimate amounting for Rs. 878372.00 is prepared for electrification
of abandoned layout Sy. No;36/1+2/B at Hire-Upanal, Ilkal in Ilkal Section. Layout formed and plots sold
by the land developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.59KM part and A2-
Extension of LT line for a distance of 0.803KM by using rabbit ACSR conductor on 9 mts. Long R.C.C
poles and errection of 1X63kVA DTC & 2X100kVA DTCs.

These four no's of transformer centres comes on F2 Ilkal Town feeder eminating from
110/33/11kv MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the
power transformer is 8 MW. The peak load of the feeder is 166Amps. Addtional feeder & errection of
additional power transformer work is under progress.

Now Sri. Dastagirsab Bandagisab Hawaldar has consructed the house at plot No:1 and
approaching this office for power supply . This installation can be serviced by extending LT to a route
length of 0.192 Km.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;301,302,303/1 at Amingad Village in
Amingad Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 4 3250 13000.00 364 1456.00

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292 292.00

3 MS Fish Plate with N & B Set 2 41 82.00 22 44.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 3 276 828.00 34 102.00
for RCC Pole
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole
Special 3-pin cross Arms with clamp,
6 nut & Bolts
Set 8 410 3280.00 34 272.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 9 70 630.00 0 0.00

8 45 KN Disc insulator No 24 320 7680.00 0 0.00


9 Guy Set, complete Set 4 498 1992.00 121 484.00
10 Guy Concreting No 4 300 1200.00 0 0.00
11 Spiral Earth Electrode No 4 160 640.00 32 128.00
12 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with 1.5%
13 sag.
KM 0.591 30440 17990.04 896 529.54

Conductor accossories @3% on item


14 No. 12
539.70

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

16 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


17 Miscelanious. L/S - 10.26 22.46
Total---- 50950.00 3800.00
Labour Charges
18 Casual Labour Charge - - - 3800.00 - -
19 Regular Labour Charge at 60% - - - 2280.00 - -
20 E I Charges with12.24% ST - - - 337.00 - -
21 Contagency @ 3% above - - - 1721.01 - -
Grand Total Rs: 59088.00
Say Rs: 59088.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;301,302,303/1 at Amingad Village in Amingad
Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 19 3250 61750.00 364 6916.00

2 8 Meters,long PCC Pole for stud No 4 1460 5840.00 292 1168.00

3 MS Fish Plate with N & B Set 8 41 328.00 22 176.00

4 Spiral earth electrodes Set 19 160 3040.00 32 608.00


5 4 pin X - Arm set for RCC No 28 185 5180.00 34 952.00
6 2 Pin Cross armset for RCC Set 28 103 2884.00 34 952.00
7 No.8KV Strain Insulators No 80 10 800.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
60 25 1500.00 0 0.00

10 Guy set complete Set 0 498 0.00 121 0.00


11 Guy concreting No 0 300 0.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 2.700 30440 82188.00 896 2419.20

Conductor Accessories @ 3% on
13 Item No 10 -
- - 2465.64 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)

15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00


16 Misc - - - 28.36 22.80
Total: 168400.00 13950.00
Labour Charges
16 Casual Labour Charge - - - 13950.00 - -
Regular Labour Charge at 60% - - 8370.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 5724.15 - -
Grand Total Rs: 196529.15
Say Rs. 196529.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;301,302,303/1 at Amingad Villag


Amingad Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7

Errection 100 kVA Distribution


Transformer centre on single pole
1 Set 3 144101.00 432303.00 4045.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Total 432303.00
2 Casual Labour 12135.00
3 Regular Labour @ 60% on CL 7281.00
Electrical Inspectorate charges
4 3285.00
with 12.24%ST
5 Contingencies @ 3% on all above 13650.12
Total---- 468654.12
Say Rs; 432091.00

Abstract:
Extension of HT Line 59088.00
Errection of 3X100kVA DTCs
432091.00

Extension of LT line 196529.00


Total Rs. 687708.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

doned layout Sy. No;301,302,303/1 at Amingad Village in


Amingad Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

12135.00

12135.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;301,302,303/1 at Amingad Village in Amingad
Section.

Report:- This is an estimate amounting for Rs. 687708.00 is prepared for electrification
of abandoned layout Sy. No;301,302,303/1 at Amingad Village in Amingad Section. Layout formed and
plots sold by the land developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.194KM part and
A2-Extension of LT line for a distance of 0.532KM by using rabbit ACSR conductor on 9 mts. Long
R.C.C poles and errection of 3X100kVA DTCs.

These three no's of transformer centres comes on F1 Amingad feeder eminating from
33/11kv MUSS Amingad. The installed capacity for 11KV reference is 1X5MVA. The peak load of the
power transformer is 3.5 MW. The peak load of the feeder is 116Amps.

Now Sri. Mahantesh Sanganagouda Hiregoudar has consructed the house at plot No:4
and approaching this office for power supply . This installation can be serviced on only service
connection.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Amingad.
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;36/1+2/B at Hire-Upanal, Ilkal in Ilkal Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 24 3250 78000.00 364 8736.00

2 8 Meters,long PCC Pole for stud No 14 1460 20440.00 292 4088.00

3 MS Fish Plate with N & B Set 28 41 1148.00 22 616.00

4 Spiral earth electrodes Set 24 160 3840.00 32 768.00


5 4 pin X - Arm set for RCC No 33 185 6105.00 34 1122.00
6 2 Pin Cross armset for RCC Set 33 103 3399.00 34 1122.00
7 No.8KV Strain Insulators No 90 10 900.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
80 25 2000.00 0 0.00

10 Guy set complete Set 0 498 0.00 121 0.00


11 Guy concreting No 0 300 0.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 4.075 30440 124043.00 896 3651.20

Conductor Accessories @ 3% on
13 Item No 10 -
- - 3721.29 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 1 185 185.00 34 34.00
Gaurding)

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Misc - - - 90.71 62.80
Total: 244700.00 20500.00
Labour Charges
16 Casual Labour Charge - - - 20500.00 - -
Regular Labour Charge at 60% - - 12300.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 8327.55 - -
Grand Total Rs: 285912.55
Say Rs. 285913.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 10HP Irrigation Pumpset Installation in the name of
Sri.Shankrappa Shivalingappa Meti, Sy. No:14/1A+1B at Budihal SK in Kamatagi section.
Under "Own your transformer scheme"
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
2 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
3 8 Meters,long PCC Pole No 9 1460 13140.00 292 2628.00
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
5 top support, clamp bolt nut and Set 9 273 2457.00 34 306.00
washers for PCC Pole
Special 3-pin cross Arms with
6 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 27 70 1890.00 0 0.00

8 45 KN Disc insulator No 6 320 1920.00 0 0.00


9 Guy Set, complete Set 7 498 3486.00 121 847.00
10 Guy Concreting No 7 300 2100.00 0 0.00
11 Spiral Earth Electrode No 9 160 1440.00 32 288.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 1.523 30440 46344.90 896 1364.16

Conductor accossories @3% on


13 item No. 12
1390.35

4-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Miscelanious. L/S - 21.75 34.84
Total---- 78350.00 5900.00
Labour Charges
17 Casual Labour Charge - - - 5900.00 - -
Regular Labour Charge at
18 - - - 3540.00 - -
60%
19 Contagency @ 3% above - - - 2633.70 - -
Grand Total Rs: 90423.70
Say Rs: 90424.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub-Division, HESCOM,Ilkal
HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for arranging power supply to 10HP Irrigation Pumpset Installation in the name of
Sri.Shankrappa Shivalingappa Meti, Sy. No:14/1A+1B at Budihal SK in Kamatagi section.
Under "Own your transformer scheme"
II). PART - 'B' - Erection of transformer with accessaries
Sl Material Cost Labour Cost
Discription Unit Qty
No Rate Amount Rate Amount
1 T.C. Set Suitable for single pole Set 1 3600.00 3600.00 702.00 702.00
10/15 KVA, 11 KV/400 V Distn.
2 Transformer single pole mounting Nos. 1 37700.00 37700.00 392.00 392.00
type

LT metal meter box suitable for


housing 3 phase energy meter & 3
pole MCB & necessary porcelene cut
3 outs including cost of PVC insulated Nos. 1 500.00 500.00 200.00 200.00
alluminium cable & terminals
required for establishing connection
from LT busing to distribution box

4 16 Apms 3 pole MCB Nos. 1 500.00 500.00 - -


Porcelene cut outs 500 V rating 30
5 Nos. 3 36.00 108.00 - -
Amps.
Electronic type energy meter 3
6 Nos. 1 1350.00 1350.00 - -
Phase, 5-20Amps
Pipe type earthing materials
7 including 7/10 Guy wire required for Nos. 2 900.00 1800.00 175.00 350.00
earth connection
8 DOLO Cut-outs/HG Fuse Unit Set 1 1917.00 1917.00 69.00 69.00
9 Misc materials & labour L/S 25.00 37.00
Total:- 47500.00 1750.00
10 Casual labour charges 1750.00
11 Regular employees charges at 60% on 18 1050.00
12 Electrical inspectorate chages 1516.00
13 Contingency at 3% on above 1554.48
Total:- 53370.48
Say Rs: 53370.00
ABSTRACT
Extension of HT Line 90424.00
15kVA Single Pole DTC 53370.00
Total Rs. 143794.00

Section Officer, Asst. Executive Engineer(El.)


HESCOM Kamatagi. O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP Irrigation Pumpset Installation in the name of
Sri.Shankrappa Shivalingappa Meti, Sy. No:14/1A+1B at Budihal SK in Kamatagi section.
Under "Own your transformer scheme"

Report:- This is an estimate amounting for Rs. 143794.00 is prepared for arranging
power supply to 10HP Irrigation Pumpset Installation in the name of Sri.Shankrappa Shivalingappa
Meti, Sy. No:14/1A+1B at Budihal SK in Kamatagi section. "Under Own Your Transformer Scheme".

This estimate involves part A1-Extension of HT line for a distence of 0.5KM and errection
of 1X15kVA DTC on single pole structure.

This transformer centre comes on F-4 Kamatagi feeder eminating from 33/11kv MUSS
Kamatagi. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.48 MW. The peak load of the feeder is 150Amps.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Kamatagi
SKETCH

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.
Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 10HP Irrigation Pumpset Installation in the name of
Sri.Sanganagouda Balanagouda Goudar, Sy. No:33 at Islampur in Karadi section.
Under "Own your transformer scheme"
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
2 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
3 8 Meters,long PCC Pole No 6 1460 8760.00 292 1752.00
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
5 top support, clamp bolt nut and Set 6 273 1638.00 34 204.00
washers for PCC Pole
Special 3-pin cross Arms with
6 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 18 70 1260.00 0 0.00

8 45 KN Disc insulator No 6 320 1920.00 0 0.00


9 Guy Set, complete Set 3 498 1494.00 121 363.00
10 Guy Concreting No 3 300 900.00 0 0.00
11 Spiral Earth Electrode No 3 160 480.00 32 96.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 1.066 30440 32449.04 896 955.14

Conductor accossories @3% on


13 item No. 12
973.47

4-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Miscelanious. L/S - 65.49 47.86
Total---- 54100.00 3850.00
Labour Charges
17 Casual Labour Charge - - - 3850.00 - -
Regular Labour Charge at
18 - - - 2310.00 - -
60%
19 Contagency @ 3% above - - - 1807.80 - -
Grand Total Rs: 62067.79
Say Rs: 62068.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Karadi O & M Sub-Division, HESCOM,Ilkal
HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for arranging power supply to 10HP Irrigation Pumpset Installation in the name of
Sri.Sanganagouda Balanagouda Goudar, Sy. No:33 at Islampur in Karadi section.
Under "Own your transformer scheme"
II). PART - 'B' - Erection of transformer with accessaries
Sl Material Cost Labour Cost
Discription Unit Qty
No Rate Amount Rate Amount
1 T.C. Set Suitable for single pole Set 1 3600.00 3600.00 702.00 702.00
10/15 KVA, 11 KV/400 V Distn.
2 Transformer single pole mounting Nos. 1 37700.00 37700.00 392.00 392.00
type

LT metal meter box suitable for


housing 3 phase energy meter & 3
pole MCB & necessary porcelene cut
3 outs including cost of PVC insulated Nos. 1 500.00 500.00 200.00 200.00
alluminium cable & terminals
required for establishing connection
from LT busing to distribution box

4 16 Apms 3 pole MCB Nos. 1 500.00 500.00 - -


Porcelene cut outs 500 V rating 30
5 Nos. 3 36.00 108.00 - -
Amps.
Electronic type energy meter 3
6 Nos. 1 1350.00 1350.00 - -
Phase, 5-20Amps
Pipe type earthing materials
7 including 7/10 Guy wire required for Nos. 2 900.00 1800.00 175.00 350.00
earth connection
8 DOLO Cut-outs/HG Fuse Unit Set 1 1917.00 1917.00 69.00 69.00
9 Misc materials & labour L/S 25.00 37.00
Total:- 47500.00 1750.00
10 Casual labour charges 1750.00
11 Regular employees charges at 60% on 18 1050.00
12 Electrical inspectorate chages 1516.00
13 Contingency at 3% on above 1554.48
Total:- 53370.48
Say Rs: 53370.00
ABSTRACT
Extension of HT Line 62068.00
15kVA Single Pole DTC 53370.00
Total Rs. 115438.00

Section Officer, Asst. Executive Engineer(El.)


HESCOM Karadi O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP Irrigation Pumpset Installation in the name of
Sri.Sanganagouda Balanagouda Goudar, Sy. No:33 at Islampur in Karadi section.
Under "Own your transformer scheme"

Report:- This is an estimate amounting for Rs. 115438.00 is prepared for arranging
power supply to 10HP Irrigation Pumpset Installation in the name ofSri.Sanganagouda Balanagouda
Goudar, Sy. No:33 at Islampur in Karadi section. "Under Own Your Transformer Scheme".

This estimate involves part A1-Extension of HT line for a distence of 0.606KM and
errection of 1X15kVA DTC on single pole structure.

This transformer centre comes on F-2 Islapur feeder eminating from 33/11kv MUSS
Karadi The installed capacity for 11KV reference is 1X5MVA. The peak load of the power transformer
is 2.48 MW. The peak load of the feeder is 95Amps.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Kamatagi
SKETCH

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.
Section Officer
HESCOM, Karadi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP + 100 Watts Water Supply Installation
in the name of The President Gram Panchayat Balakundi installation Near Karawa Granite Factory.
at Balakundi village in Ilkal Section.

Report:- This is an estimate amounting for Rs. 135756.00 is prepared for arranging
power supply to 7.5HP+100W Water supply installation in the name of the President Gram Panchayat
Balakundi installation near Karwa Granite Factory at Balakundi village.

This estimate involves part A1-Extension of HT line for a distence of 0.115KM and
errection of 1X25kVA DTC.

This transformer centre comes on F-5 Balakundi feeder eminating from 110/33/11kv
MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power
transformer is 8 MW. The peak load of the feeder is 120Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5 HP IP set Installation @ Sy. No:30/1
in the name of Sri. Irappa Ningappa Angadi, R/o: Kunibenchi village
in Amingad Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 2 1460 2920.00 292 584.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 1 276 276.00 34 34.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 6 273 1638.00 34 204.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 18 70 1260.00 0 0.00

7 45 KN Disc insulator No 9 320 2880.00 0 0.00


8 Guy Set, complete Set 4 498 1992.00 121 484.00
9 Guy Concreting No 4 300 1200.00 0 0.00
10 Spiral Earth Electrode No 7 160 1120.00 32 224.00
11 E.G. Stirrups No 7 140 980.00 34 238.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 1.22 30440 37136.80 896 1093.12

Conductor accossories @3% on


13 item No. 12
1114.10

14 Miscelanious. L/S - 68.10 32.88


Total---- 55975.00 3254.00
Labour Charges
15 Casual Labour Charge - - - 3254.00 - -
Regular Labour Charge at
16 - - - 1952.40 - -
60%
17 E I Charges with12.24% ST - - - 337.00 - -
18 Contagency @ 3% above - - - 1845.55 - -
Grand Total Rs: 63363.96
Say Rs: 63364

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudalsangam. O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 50HP+320Watts MP Installation in the name of
Sri. Omprakash. Srinivas. Karwa M/s. R K Granite Udyog Plot No: 99/A
at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00

11KV Horizontal cross arm,


3 with top support, clamp bolt Set 1 276 276.00 34 34.00
nut and washers for RCC Pole

11KV Horizontal cross arm,


4 with top support, clamp bolt Set 0 273 0.00 34 0.00
nut and washers for PCC Pole

4-Pin cross arm, clamp bolt


5 nut and washers for RCC Set 0 185 0.00 34 0.00
Pole( For Gaurding)

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
7 clamp, nut & Bolts
Set 0 455 0.00 34 0.00

11 KV Pin insulator with


8 G.I.Pin rods.
No 3 70 210.00 0 0.00

9 45 KN Disc insulator No 3 320 960.00 0 0.00


10 Guy Set, complete Set 1 498 498.00 121 121.00
11 Guy Concreting No 1 300 300.00 0 0.00
12 Spiral Earth Electrode No 0 160 0.00 32 0.00
13 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.061 30440 1853.80 896 54.57

Conductor accossories @3%


15 on item No. 12
55.61

16 Miscelanious. L/S - 46.59 15.43


Total---- 4200.00 225.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 63 kVA Distribution
Transformer centre on single
pole 9 mtr RCC Pole as per Set 1 108671.00 108671.00 4045.00 4045.00
CDS-22 of CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 50HP+320Watts MP Installation in the name of
Sri. Omprakash. Srinivas. Karwa M/s. R K Granite Udyog Plot No: 99/A
at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme.

ABSTRACT
Labour
Sl No DESCRIPTION Material Cost Charges
1 Part 'A1' cost of extension of HT line 4200.00 225.00
2 Errection of 63 kVA DTC 108671.00 4045.00
112871.00 4270.00
3 Labour charges 4270.00
4 Employee's cost at 60 % on Labour Charges 2562.00
5 Contingencies at 3 % on 10% of labour charge 12.81
6 Work contract Tax at 13 % on 10 % L.C 55.51
7 Service tax at 8 % on 90 % of labour charges 307.44
8 Intrest during constrution at 5 % on material cost +
5857.05
labour cost
9 Transportation cost at 2 % on material cost 2257.42
10 Watch and ward cost at 1 % on material cost 1128.71
11 Insurance cost against theft and accident at 1 % on
1128.71
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2257.42
Total Project cost Rs: 137310.07
Say Rs: 137310.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 50HP+320Watts MP Installation in the name of
Sri. Omprakash. Srinivas. Karwa M/s. R K Granite Udyog Plot No: 99/A
at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme.

Report:- This is an estimate amounting for Rs.137310/- (Project Cost) prepared


for arranging power supply to 66HP+500Watts MP Installation in the name of of Sri.
Omprakash. Srinivas. Karwa M/s. R K Granite Udyog Plot No: 99/A

This project cost includes extension of HT line for a distence of 0.02 km by using
rabbit ACSR conductor. This estimate also includes errection 1X63kVA DTC on 9mtr single
RCC pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak
load of the power transformer is 8.5MWS, peak load of the feeder is 166Amps.

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply 17.9KWS to R. P. K. Ayurvedic Medical Hospital
in the name of Chirman Sri Vijaya Mahantesh Vidhya Vardhak Socity Ilkal, in Ilkal section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
9 Meters,long RCC Pole
2 No 2 3250 6500.00 364 728.00
(for stud)
3 MS Fish Plate with N & B Set 2 41 82.00 22 44.00

11KV Horizontal cross arm,


4 with top support, clamp bolt Set 1 276 276.00 34 34.00
nut and washers for RCC Pole

Special 3-pin cross Arms with


5 Set 1 455 455.00 34 34.00
clamp, nut & Bolts

11KV Horizontal cross arm,


6 with top support, clamp bolt Set 0 273 0.00 34 0.00
nut and washers for PCC Pole

4-Pin cross arm, clamp bolt


7 nut and washers for RCC Set 0 185 0.00 34 0.00
Pole( For Gaurding)

8 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


11 KV Pin insulator with
9 No 3 70 210.00 0 0.00
G.I.Pin rods.
10 45 KN Disc insulator No 3 320 960.00 0 0.00
11 Guy Set, complete Set 0 498 0.00 121 0.00
12 Guy Concreting No 0 300 0.00 0 0.00
13 Spiral Earth Electrode No 1 160 160.00 32 32.00
14 E.G. Stirrups No 1 140 140.00 34 34.00
Rabbit ACSR conductor with
15 KM 0.243 30440 7396.92 896 217.73
1.5% sag.
Conductor accossories @3%
16 221.91
on item No. 15
17 Miscelanious. L/S - 48.17 26.27
Total---- 16450.00 1150.00
Labour Charges
16 Casual Labour Charge - - - 1150.00 - -
Regular Labour Charge at
- - 690.00 - -
17 60% -
18 E I Charges - - - 300.00 - -
19 Contagency @ 3% above - - - 557.70 - -
Grand Total Rs: 19147.69
Say Rs. 19148.00

Asst. Executive Engineer(El.) Section Officer


O & M Sub -Division, HESCOM,Ilkal HESCOM, Ilkal
HESCOM
Estimate for arranging power supply 17.9KWS to R. P. K. Ayurvedic Medical Hospital
in the name of Chirman Sri Vijaya Mahantesh Vidhya Vardhak Socity Ilkal, in Ilkal section.

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 63 kVA
Distribution Transformer
centre on single pole 9 mtr Set 1 108671.00 108671.00 4045.00 4045.00
RCC Pole as per CDS-22 of
CSR-2006.
Labour Charges
16 Casual Labour Charge - - - 4045.00 - -
Regular Labour Charge at
- - 2427.00 - -
17 60% -
18 E I Charges - - - 1250.00 - -
19 Contagency @ 3% above - - - 3491.79 - -
Grand Total Rs: 119884.79
Say Rs. 119885.00

Asst. Executive Engineer(El.) Section Officer


O & M Sub -Division, HESCOM,Ilkal HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 50HP+320Watts MP Installation in the name of
Sri. Omprakash. Srinivas. Karwa M/s. R K Granite Udyog Plot No: 99/A
at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme.

ABSTRACT
Labour
Sl No DESCRIPTION Material Cost Charges
1 Part 'A1' cost of extension of HT line 4200.00 225.00
2 Errection of 63 kVA DTC 108671.00 4045.00
112871.00 4270.00
3 Labour charges 4270.00
4 Employee's cost at 60 % on Labour Charges 2562.00
5 Contingencies at 3 % on 10% of labour charge 12.81
6 Work contract Tax at 13 % on 10 % L.C 55.51
7 Service tax at 8 % on 90 % of labour charges 307.44
8 Intrest during constrution at 5 % on material cost +
5857.05
labour cost
9 Transportation cost at 2 % on material cost 2257.42
10 Watch and ward cost at 1 % on material cost 1128.71
11 Insurance cost against theft and accident at 1 % on
1128.71
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2257.42
Total Project cost Rs: 137310.07
Say Rs: 137310.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 50HP+320Watts MP Installation in the name of
Sri. Omprakash. Srinivas. Karwa M/s. R K Granite Udyog Plot No: 99/A
at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme.

Report:- This is an estimate amounting for Rs.137310/- (Project Cost) prepared


for arranging power supply to 66HP+500Watts MP Installation in the name of of Sri.
Omprakash. Srinivas. Karwa M/s. R K Granite Udyog Plot No: 99/A

This project cost includes extension of HT line for a distence of 0.02 km by using
rabbit ACSR conductor. This estimate also includes errection 1X63kVA DTC on 9mtr single
RCC pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak
load of the power transformer is 8.5MWS, peak load of the feeder is 166Amps.

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 66HP+300Watts MP Installation in the name of
Sri. Manappa. Bhimappa. Badiger M/s. Mouneshwar Granites Plot No: 1, Sy No: 5/D.
@ Gorbal road, Ilkal, in Ilkal section. Under "SELF EXECUTION" Scheme.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
8 Meters,long PCC Pole
2 (For studd)
No 1 2480 2480.00 292 292.00

MS Fish Plate with N & B (For


3 studd)
Set 2 41 82.00 22 44.00

11KV Horizontal cross arm,


4 with top support, clamp bolt Set 2 276 552.00 34 68.00
nut and washers for RCC Pole

11KV Horizontal cross arm,


5 with top support, clamp bolt Set 0 273 0.00 34 0.00
nut and washers for PCC Pole

4-Pin cross arm, clamp bolt


6 nut and washers for RCC Set 0 185 0.00 34 0.00
Pole( For Gaurding)

7 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
8 clamp, nut & Bolts
Set 0 455 0.00 34 0.00

11 KV Pin insulator with


9 G.I.Pin rods.
No 3 70 210.00 0 0.00

10 45 KN Disc insulator No 3 320 960.00 0 0.00


11 Guy Set, complete Set 0 498 0.00 121 0.00
12 Guy Concreting No 0 300 0.00 0 0.00
13 Spiral Earth Electrode No 1 160 160.00 32 32.00
14 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
15 1.5% sag. KM 0.121 30440 3683.24 896 108.42

Conductor accossories @3%


16 on item No. 12 110.50
17 Miscelanious. L/S - 12.26 1.58
Total---- 11500.00 910.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr Set 1 144101.00 144101.00 4045.00 4045.00
RCC Pole as per CDS-22 of
CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 66HP+300Watts MP Installation in the name of
Sri. Manappa. Bhimappa. Badiger M/s. Mouneshwar Granites Plot No: 1, Sy No: 5/D.
@ Gorbal road, Ilkal, in Ilkal section. Under "SELF EXECUTION" Scheme.

ABSTRACT
Sl No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 11500.00
2 Errection of 100 kVA DTC 144101.00
155601.00
3 Labour charges 4955.00
4 Employee's cost at 60 % on Labour Charges 2973.00
5 Contingencies at 3 % on 10% of labour charge 14.86
6 Work contract Tax at 13 % on 10 % L.C 64.41
7 Service tax at 8 % on 90 % of labour charges 356.76
8 Intrest during constrution at 5 % on material cost +
8027.80
labour cost
9 Transportation cost at 2 % on material cost 3112.02
10 Watch and ward cost at 1 % on material cost 1556.01
11 Insurance cost against theft and accident at 1 % on
1556.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3112.02
Total Project cost Rs: 185930.89
Say Rs: 185931.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 66HP+300Watts MP Installation in the name of
Sri. Manappa. Bhimappa. Badiger M/s. Mouneshwar Granites Plot No: 1, Sy No: 5/D.
@ Gorbal road, Ilkal, in Ilkal section. Under "SELF EXECUTION" Scheme.

Report:- This is an estimate amounting for Rs.185931/- (Project Cost) prepared for
arranging power supply to 66HP+500Watts MP Installation in the name of of Sri. Omprakash.
Srinivas. Karwa M/s. R K Granite Udyog Plot No: 99/A

This project cost includes extension of HT line for a distence of 0.04 km by using
rabbit ACSR conductor on 9 mtrs long RCC pole with 8 mtrs long PCC pole for studd at tapping
point. This estimate also includes errection 1X100kVA DTC on 9mtr single RCC pole TC
centre.

This proposed installation comes on F2 Ilkal town feeder eminating from 110/33/11kV
MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load of the power
transformer is 8.5MWS, peak load of the feeder is 160Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
power supply to 66HP+300Watts MP Installation in the name of
pa. Badiger M/s. Mouneshwar Granites Plot No: 1, Sy No: 5/D.
kal, in Ilkal section. Under "SELF EXECUTION" Scheme.

ABSTRACT
Labour
Charges
910.00
4045.00
4955.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
power supply to 66HP+300Watts MP Installation in the name of
pa. Badiger M/s. Mouneshwar Granites Plot No: 1, Sy No: 5/D.
kal, in Ilkal section. Under "SELF EXECUTION" Scheme.

n estimate amounting for Rs.185931/- (Project Cost) prepared for


HP+500Watts MP Installation in the name of of Sri. Omprakash.
nite Udyog Plot No: 99/A

cludes extension of HT line for a distence of 0.04 km by using


mtrs long RCC pole with 8 mtrs long PCC pole for studd at tapping
des errection 1X100kVA DTC on 9mtr single RCC pole TC

llation comes on F2 Ilkal town feeder eminating from 110/33/11kV


acity for 11KV reference is 1X10 MVA, the peak load of the power
load of the feeder is 160Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM,Ilkal

ed that, I have personally visited the spot and got prepared


or the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri. Vitthal Namadevappa Lakkundi M/s. Hema Industries Plot No: 2, Sy No: 38/1+2B/2.
@ Hre-Upanal Ilkal, in Ilkal section. Under "SELF EXECUTION" Scheme.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
8 Meters,long PCC Pole
2 (For studd)
No 0 2480 0.00 292 0.00

MS Fish Plate with N & B (For


3 studd)
Set 0 41 0.00 22 0.00

11KV Horizontal cross arm,


4 with top support, clamp bolt Set 3 276 828.00 34 102.00
nut and washers for RCC Pole

11KV Horizontal cross arm,


5 with top support, clamp bolt Set 0 273 0.00 34 0.00
nut and washers for PCC Pole

4-Pin cross arm, clamp bolt


6 nut and washers for RCC Set 0 185 0.00 34 0.00
Pole( For Gaurding)

7 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
8 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with


9 G.I.Pin rods.
No 3 70 210.00 0 0.00

10 45 KN Disc insulator No 3 320 960.00 0 0.00


11 Guy Set, complete Set 3 498 1494.00 121 363.00
12 Guy Concreting No 3 300 900.00 0 0.00
13 Spiral Earth Electrode No 2 160 320.00 32 64.00
Rabbit ACSR conductor with
14 1.5% sag. KM 0.344 30440 10471.36 896 308.22

Conductor accossories @3%


15 on item No. 12 314.14

16 Miscelanious. L/S - 42.50 16.78


Total---- 22950.00 1650.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr Set 9 144101.00 1296909.00 4045.00 36405.00
RCC Pole as per CDS-22
of CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri. Vitthal Namadevappa Lakkundi M/s. Hema Industries Plot No: 2, Sy No: 38/1+2B/2.
@ Hre-Upanal Ilkal, in Ilkal section. Under "SELF EXECUTION" Scheme.

ABSTRACT

Sl No DESCRIPTION Material Cost


1 Part 'A1' cost of extension of HT line 22950.00
2 Errection of 100 kVA DTC 144101.00
167051.00
3 Labour charges 5695.00
4 Employee's cost at 60 % on Labour Charges 3417.00
5 Contingencies at 3 % on 10% of labour charge 17.09
6 Work contract Tax at 13 % on 10 % L.C 74.04
7 Service tax at 8 % on 90 % of labour charges 410.04
8 Intrest during constrution at 5 % on material cost +
8637.30
labour cost
9 Transportation cost at 2 % on material cost 3341.02
10 Watch and ward cost at 1 % on material cost 1670.51
11 Insurance cost against theft and accident at 1 % on
1670.51
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3341.02
Total Project cost Rs: 199926.53
Say Rs: 199927.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri. Vitthal Namadevappa Lakkundi M/s. Hema Industries Plot No: 2, Sy No: 38/1+2B/2.
@ Hre-Upanal Ilkal, in Ilkal section. Under "SELF EXECUTION" Scheme.

Report:- This is an estimate amounting for Rs.199927/- (Project Cost) prepared for
arranging power supply to 65HP+700Watts MP Installation in the name of Sri. Vitthal
Namadevappa Lakkundi M/s. Hema Industries Plot No: 2, Sy No: 38/1+2B/2. @ Hre-Upanal
Ilkal, in Ilkal section. Under "SELF EXECUTION" Scheme.

This project cost includes extension of HT line for a distence of 0.113 km by using
rabbit ACSR conductor on 9 mtrs long RCC pole with 8 mtrs long PCC pole for studd at tapping
point. This estimate also includes errection 1X100kVA DTC on 9mtr single RCC pole TC
centre.

This proposed installation comes on F1 Pumphouse feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load
of the power transformer is 8.5MWS, peak load of the feeder is 166Amps. Additional power
Transformer and additional feeder work is under progress.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
power supply to 65HP+700Watts MP Installation in the name of
pa Lakkundi M/s. Hema Industries Plot No: 2, Sy No: 38/1+2B/2.
kal, in Ilkal section. Under "SELF EXECUTION" Scheme.

ABSTRACT
Labour
Charges
1650.00
4045.00
5695.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
power supply to 65HP+700Watts MP Installation in the name of
pa Lakkundi M/s. Hema Industries Plot No: 2, Sy No: 38/1+2B/2.
kal, in Ilkal section. Under "SELF EXECUTION" Scheme.

n estimate amounting for Rs.199927/- (Project Cost) prepared for


HP+700Watts MP Installation in the name of Sri. Vitthal
Hema Industries Plot No: 2, Sy No: 38/1+2B/2. @ Hre-Upanal
SELF EXECUTION" Scheme.

cludes extension of HT line for a distence of 0.113 km by using


mtrs long RCC pole with 8 mtrs long PCC pole for studd at tapping
des errection 1X100kVA DTC on 9mtr single RCC pole TC

llation comes on F1 Pumphouse feeder eminating from


installed capacity for 11KV reference is 1X10 MVA, the peak load
5MWS, peak load of the feeder is 166Amps. Additional power
eder work is under progress.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM,Ilkal

ed that, I have personally visited the spot and got prepared


or the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri. Nagaraj Ramkrishnasa Chawan M/s.Ananth Granites, Plot No: 2, Sy No: 67/A.
@ Tondihal village, in Ilkal section. Under "SELF EXECUTION" Scheme.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00
8 Meters,long PCC Pole
2 (For studd)
No 0 2480 0.00 292 0.00

MS Fish Plate with N & B (For


3 studd)
Set 0 41 0.00 22 0.00

11KV Horizontal cross arm,


4 with top support, clamp bolt Set 3 276 828.00 34 102.00
nut and washers for RCC Pole

11KV Horizontal cross arm,


5 with top support, clamp bolt Set 0 273 0.00 34 0.00
nut and washers for PCC Pole

4-Pin cross arm, clamp bolt


6 nut and washers for RCC Set 0 185 0.00 34 0.00
Pole( For Gaurding)

7 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
8 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with


9 G.I.Pin rods.
No 3 70 210.00 0 0.00

10 45 KN Disc insulator No 3 320 960.00 0 0.00


11 Guy Set, complete Set 0 498 0.00 121 0.00
12 Guy Concreting No 0 300 0.00 0 0.00
13 Spiral Earth Electrode No 0 160 0.00 32 0.00
Rabbit ACSR conductor with
14 1.5% sag. KM 0.091 30440 2779.17 896 81.80

Conductor accossories @3%


15 on item No. 12 83.38

16 Miscelanious. L/S - 29.45 48.20


Total---- 5800.00 300.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr Set 1 144101.00 144101.00 4045.00 4045.00
RCC Pole as per CDS-22 of
CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri. Nagaraj Ramkrishnasa Chawan M/s.Ananth Granites, Plot No: 2, Sy No: 67/A.
@ Tondihal village, in Ilkal section. Under "SELF EXECUTION" Scheme.

ABSTRACT

Sl No DESCRIPTION Material Cost


1 Part 'A1' cost of extension of HT line 5800.00
2 Errection of 100 kVA DTC 144101.00
149901.00
3 Labour charges 4345.00
4 Employee's cost at 60 % on Labour Charges 2607.00
5 Contingencies at 3 % on 10% of labour charge 13.04
6 Work contract Tax at 13 % on 10 % L.C 56.49
7 Service tax at 8 % on 90 % of labour charges 312.84
8 Intrest during constrution at 5 % on material cost +
7712.30
labour cost
9 Transportation cost at 2 % on material cost 2998.02
10 Watch and ward cost at 1 % on material cost 1499.01
11 Insurance cost against theft and accident at 1 % on
1499.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2998.02
Total Project cost Rs: 178543.73
Say Rs: 178544.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri. Nagaraj Ramkrishnasa Chawan M/s.Ananth Granites, Plot No: 2, Sy No: 67/A.
@ Tondihal village, in Ilkal section. Under "SELF EXECUTION" Scheme.

Report:- This is an estimate amounting for Rs.178544/- (Project Cost) prepared for
arranging power supply to 65HP+700Watts MP Installation in the name of Sri. Nagaraj
Ramkrishnasa Chawan M/s.Ananth Granites, Plot No: 2, Sy No: 67/A., @ Tondihal village, in
Ilkal section. Under "SELF EXECUTION" Scheme.

This project cost includes extension of HT line for a distence of 0.003 km by using
rabbit ACSR conductor on 9 mtrs long RCC pole with 8 mtrs long PCC pole for studd at tapping
point. This estimate also includes errection 1X100kVA DTC on 9mtr single RCC pole TC
centre.

This proposed installation comes on F1 Pump House feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load
of the power transformer is 8.5MWS, peak load of the feeder is 166Amps. Additional power
Transformer and additional feeder work is under progress.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
power supply to 65HP+700Watts MP Installation in the name of
hnasa Chawan M/s.Ananth Granites, Plot No: 2, Sy No: 67/A.
ge, in Ilkal section. Under "SELF EXECUTION" Scheme.

ABSTRACT
Labour
Charges
300.00
4045.00
4345.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
power supply to 65HP+700Watts MP Installation in the name of
hnasa Chawan M/s.Ananth Granites, Plot No: 2, Sy No: 67/A.
ge, in Ilkal section. Under "SELF EXECUTION" Scheme.

n estimate amounting for Rs.178544/- (Project Cost) prepared for


HP+700Watts MP Installation in the name of Sri. Nagaraj
Ananth Granites, Plot No: 2, Sy No: 67/A., @ Tondihal village, in
XECUTION" Scheme.

cludes extension of HT line for a distence of 0.003 km by using


mtrs long RCC pole with 8 mtrs long PCC pole for studd at tapping
des errection 1X100kVA DTC on 9mtr single RCC pole TC

llation comes on F1 Pump House feeder eminating from


installed capacity for 11KV reference is 1X10 MVA, the peak load
5MWS, peak load of the feeder is 166Amps. Additional power
eder work is under progress.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM,Ilkal

ed that, I have personally visited the spot and got prepared


or the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 66HP+500Watts MP Installation in the name of
Sri. Shreevardhana Pulakeshappa Aralikatti M/s. Shakti Granites
at Pr. No:704/A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
7 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


8 rods.
No 3 70 210.00 0 0.00

9 45 KN Disc insulator No 3 320 960.00 0 0.00


10 Guy Set, complete Set 1 498 498.00 121 121.00
11 Guy Concreting No 1 300 300.00 0 0.00
12 Spiral Earth Electrode No 0 160 0.00 32 0.00
13 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.122 30440 3707.59 896 109.13

Conductor accossories @3% on


15 item No. 12
111.23

16 Miscelanious. L/S - 53.18 37.87


Total---- 10000.00 700.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr Set 1 144101.00 144101.00 4045.00 4045.00
RCC Pole as per CDS-22 of
CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 66HP+500Watts MP Installation in the name of
Sri. Shreevardhana Pulakeshappa Aralikatti M/s. Shakti Granites
at Pr. No:704/A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Labour
Sl No DESCRIPTION Material Cost Charges
1 Part 'A1' cost of extension of HT line 10000.00 700.00
2 Errection of 100kVA DTC 144101.00 4045.00
154101.00 4745.00
3 Labour charges 4745.00
4 Employee's cost at 60 % on Labour Charges 2847.00
5 Contingencies at 3 % on 10% of labour charge 14.24
6 Work contract Tax at 13 % on 10 % L.C 61.69
7 Service tax at 8 % on 90 % of labour charges 341.64
8 Intrest during constrution at 5 % on material cost +
7942.30
labour cost
9 Transportation cost at 2 % on material cost 3082.02
10 Watch and ward cost at 1 % on material cost 1541.01
11 Insurance cost against theft and accident at 1 % on
1541.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3082.02
Total Project cost Rs: 183900.92
Say Rs: 183901.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 66HP+500Watts MP Installation in the name of
Sri. Shreevardhana Pulakeshappa Aralikatti M/s. Shakti Granites
at Pr. No:704/A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.183901/- (Project Cost) prepared


for arranging power supply to 66HP+500Watts MP Installation in the name of of Sri.
Shreevardhana Pulakeshappa Aralikatti M/s. Shakti Granites at Pr. No:704/A at Balakundi
village in Ilkal section. Under "SELF EXECUTION" Scheme.

This project cost includes extension of HT line for a distence of 0.04 km by using
rabbit ACSR conductor on 9mts long support,. This estimate also includes errection
1X100kVA DTC on 9mtr single RCC pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak
load of the power transformer is 8.5MWS, peak load of the feeder is 166Amps. Additional
power Transformer and additional feeder work is under progress.

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 66HP+500Watts MP Installation in the name of
Sri. Shreevardhana Pulakeshappa Aralikatti M/s. Shakti Granites
at Pr. No:704/A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
7 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


8 rods.
No 3 70 210.00 0 0.00

9 45 KN Disc insulator No 3 320 960.00 0 0.00


10 Guy Set, complete Set 1 498 498.00 121 121.00
11 Guy Concreting No 1 300 300.00 0 0.00
12 Spiral Earth Electrode No 0 160 0.00 32 0.00
13 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.122 30440 3707.59 896 109.13

Conductor accossories @3% on


15 item No. 12
111.23

16 Miscelanious. L/S - 53.18 37.87


Total---- 10000.00 700.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr Set 1 144101.00 144101.00 4045.00 4045.00
RCC Pole as per CDS-22 of
CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 66HP+500Watts MP Installation in the name of
Sri. Shreevardhana Pulakeshappa Aralikatti M/s. Shakti Granites
at Pr. No:704/A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Labour
Sl No DESCRIPTION Material Cost Charges
1 Part 'A1' cost of extension of HT line 10000.00 700.00
2 Errection of 100kVA DTC 144101.00 4045.00
154101.00 4745.00
3 Labour charges 4745.00
4 Employee's cost at 60 % on Labour Charges 2847.00
5 Contingencies at 3 % on 10% of labour charge 14.24
6 Work contract Tax at 13 % on 10 % L.C 61.69
7 Service tax at 8 % on 90 % of labour charges 341.64
8 Intrest during constrution at 5 % on material cost +
7942.30
labour cost
9 Transportation cost at 2 % on material cost 3082.02
10 Watch and ward cost at 1 % on material cost 1541.01
11 Insurance cost against theft and accident at 1 % on
1541.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3082.02
Total Project cost Rs: 183900.92
Say Rs: 183901.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 66HP+500Watts MP Installation in the name of
Sri. Shreevardhana Pulakeshappa Aralikatti M/s. Shakti Granites
at Pr. No:704/A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.183901/- (Project Cost) prepared


for arranging power supply to 66HP+500Watts MP Installation in the name of of Sri.
Shreevardhana Pulakeshappa Aralikatti M/s. Shakti Granites at Pr. No:70

This project cost includes extension of HT line for a distence of 0.04 km by using
rabbit ACSR conductor on 9mts long support,. This estimate also includes errection
1X100kVA DTC on 9mtr single RCC pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak
load of the power transformer is 8.5MWS, peak load of the feeder is 166Amps. Ad

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 16KW Commercial power Installation in the name of
The Senior Divisional Sales Manager, IOC Belgaum M/s. Basavajyothi Petroleums
at Sy. No: 163/6 & 163/8 at Amaravathi village in Hunagund section. Under "SELF EXECUTION" Scheme

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 2 5260 10520.00 476 952.00
2 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 4 276 1104.00 34 136.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)

6 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


Special 3-pin cross Arms with
7 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


8 rods.
No 12 70 840.00 0 0.00

9 45 KN Disc insulator No 3 320 960.00 0 0.00


10 Guy Set, complete Set 5 498 2490.00 121 605.00
11 Guy Concreting No 5 300 1500.00 0 0.00
12 Spiral Earth Electrode No 4 160 640.00 32 128.00
13 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.609 30440 18537.96 896 545.66

Conductor accossories @3% on


15 item No. 12
556.14

16 Miscelanious. L/S - 71.90 35.34


Total---- 46248.00 3668.00

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single
pole 9 mtr RCC Pole as per Set 1 85871.00 85871.00 3112.00 3112.00
CDS-22 of CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 16KW Commercial power Installation in the name of
The Senior Divisional Sales Manager, IOC Belgaum M/s. Basavajyothi Petroleums
at Sy. No: 163/6 & 163/8 at Amaravathi village in Hunagund section. at Sy. No: 163/6 & 163/8 at
Amaravathi village in Hunagund section. Under "SELF EXECUTION" Scheme

ABSTRACT
Labour
Sl No DESCRIPTION Material Cost Charges
1 Part 'A1' cost of extension of HT line 46248.00 3668.00
2 Errection of 25kVA DTC 85871.00 3112.00
132119.00 6780.00
3 Labour charges 6780.00
4 Employee's cost at 60 % on Labour Charges 4068.00
5 Contingencies at 3 % on 10% of labour charge 20.34
6 Work contract Tax at 13 % on 10 % L.C 88.14
7 Service tax at 8 % on 90 % of labour charges 488.16
8 Intrest during constrution at 5 % on material cost +
6944.95
labour cost
9 Transportation cost at 2 % on material cost 2642.38
10 Watch and ward cost at 1 % on material cost 1321.19
11 Insurance cost against theft and accident at 1 % on
1321.19
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2642.38
Total Project cost Rs: 163037.74
Say Rs: 163038.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 16KW Commercial power Installation in the name of
The Senior Divisional Sales Manager, IOC Belgaum M/s. Basavajyothi Petroleums
at Sy. No: 163/6 & 163/8 at Amaravathi village in Hunagund section. at Sy. No: 163/6 & 163/8 at
Amaravathi village in Hunagund section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.163038/- (Project Cost) prepared


for arranging power supply to 16KW Commercial power Installation in the name of The
Senior Divisional Sales Manager, IOC Belgaum M/s. Basavajyothi Petroleums at Sy. No:
163/6 & 163/8 at Amaravathi village in Hunagund section. Under SELF EXECUTION WORKS
Scheme.

This project cost includes extension of HT line for a distence of 0.2 km by using
rabbit ACSR conductor on 9mts long support,9.5 poles provision is made in the estimate for
crossing road NH-13. This estimate also includes errection 25kVA DTC on 9mtr single RCC
pole.

This proposed installation comes on F2 Hunagund town feeder eminating from


110/33/11kV MUSS Hunagund.The installed capacity for 11KV reference is 1X10 MVA, the
peak load of the power transformer is 5MWS, peak load of the feeder is 120Amps.

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM,Hunagund.

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 66HP+500Watts MP Installation in the name of
Sri. Nagaraj Vitthappa Muddebihal M/s. Rahul Granites
at Sy. No: 67/B at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
7 clamp, nut & Bolts
Set 4 455 1820.00 34 136.00
11 KV Pin insulator with G.I.Pin
8 rods.
No 3 70 210.00 0 0.00
9 45 KN Disc insulator No 9 320 2880.00 0 0.00
10 Guy Set, complete Set 3 498 1494.00 121 363.00
11 Guy Concreting No 3 300 900.00 0 0.00
12 Spiral Earth Electrode No 1 160 160.00 32 32.00
13 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.152 30440 4626.88 896 136.19

Conductor accossories @3% on


15 item No. 12
138.81

16 Miscelanious. L/S - 20.31 18.81


Total---- 15500.00 1050.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single
pole 9 mtr RCC Pole as per
CDS-22 of CSR-2006. Set 1 144101.00 144101.00 4045.00 4045.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 66HP+500Watts MP Installation in the name of
Sri. Nagaraj Vitthappa Muddebihal M/s. Rahul Granites
at Sy. No: 67/B at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Labour
Sl No DESCRIPTION Material Cost Charges
1 Part 'A1' cost of extension of HT line 15500.00 1050.00
2 Errection of 100kVA DTC 144101.00 4045.00
159601.00 5095.00
3 Labour charges 5095.00
4 Employee's cost at 60 % on Labour Charges 3057.00
5 Contingencies at 3 % on 10% of labour charge 15.29
6 Work contract Tax at 13 % on 10 % L.C 66.24
7 Service tax at 8 % on 90 % of labour charges 366.84
8 Intrest during constrution at 5 % on material cost +
8234.80
labour cost
9 Transportation cost at 2 % on material cost 3192.02
10 Watch and ward cost at 1 % on material cost 1596.01
11 Insurance cost against theft and accident at 1 % on
1596.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3192.02
Total Project cost Rs: 190614.22
Say Rs: 190614.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 66HP+500Watts MP Installation in the name of
Sri. Nagaraj Vitthappa Muddebihal M/s. Rahul Granites
at Sy. No: 67/B at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.190614/- (Project Cost) prepared


for arranging power supply to 66HP+500Watts MP Installation in the name of of Sri. Nagaraj
Vitthappa Muddebihal M/s. Rahul Granites, at Sy. No: 67/B at Tondihal village in Ilkal section.
Under "SELF EXECUTION" Scheme.

This project cost includes extension of HT line for a distence of 0.05 km by using
rabbit ACSR conductor on 9mts long support,. This estimate also includes errection100kVA
DTC on 9mtr single RCC pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak
load of the power transformer is 8.5MWS, peak load of the feeder is 166Amps. Additional
power Transformer and additional feeder work is under progress.

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 65HP+500Watts MP Installation in the name of
Sri.Laxmikant Bhaskar Kambali M/s. Hari Priya Granites Plot No:3
at Sy. No: 67/B at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 1 276 276.00 34 34.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
7 clamp, nut & Bolts
Set 4 455 1820.00 34 136.00
11 KV Pin insulator with G.I.Pin
8 rods.
No 3 70 210.00 0 0.00
9 45 KN Disc insulator No 9 320 2880.00 0 0.00
10 Guy Set, complete Set 3 498 1494.00 121 363.00
11 Guy Concreting No 3 300 900.00 0 0.00
12 Spiral Earth Electrode No 2 160 320.00 32 64.00
13 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.305 30440 9284.20 896 273.28

Conductor accossories @3% on


15 item No. 12
278.53

16 Miscelanious. L/S - 37.27 51.72


Total---- 24000.00 1650.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single
pole 9 mtr RCC Pole as per
CDS-22 of CSR-2006. Set 1 144101.00 144101.00 4045.00 4045.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 65HP+500Watts MP Installation in the name of
Sri.Laxmikant Bhaskar Kambali M/s. Hari Priya Granites Plot No:3
at Sy. No: 67/B at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Sl No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 24000.00
2 Errection of 100kVA DTC 144101.00
168101.00
3 Labour charges 5695.00
4 Employee's cost at 60 % on Labour Charges 3417.00
5 Contingencies at 3 % on 10% of labour charge 17.09
6 Work contract Tax at 13 % on 10 % L.C 74.04
7 Service tax at 8 % on 90 % of labour charges 410.04
8 Intrest during constrution at 5 % on material cost +
8689.80
labour cost
9 Transportation cost at 2 % on material cost 3362.02
10 Watch and ward cost at 1 % on material cost 1681.01
11 Insurance cost against theft and accident at 1 % on
1681.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3362.02
Total Project cost Rs: 201092.02
Say Rs: 201092.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 65HP+500Watts MP Installation in the name of
Sri.Laxmikant Bhaskar Kambali M/s. Hari Priya Granites Plot No:3
at Sy. No: 67/B at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.201092/- (Project Cost) prepared


forarranging power supply to 65HP+500Watts MP Installation in the name of Sri.Laxmikant
Bhaskar Kambali M/s. Hari Priya Granites Plot No:3 at Sy. No: 67/B at Tondihal village in Ilkal
section. Under "SELF EXECUTION" Scheme.

This project cost includes extension of HT line for a distence of 0.1 km by using rabbit
ACSR conductor on 9mts long support,. This estimate also includes errection100kVA DTC on
9mtr single RCC pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load
of the power transformer is 8.5MWS, peak load of the feeder is 166Amps. Additional power
Transformer and additional feeder work is under progress.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Il
HESCOM
power supply to 65HP+500Watts MP Installation in the name of
t Bhaskar Kambali M/s. Hari Priya Granites Plot No:3
ihal village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Labour
Charges
1650.00
4045.00
5695.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
power supply to 65HP+500Watts MP Installation in the name of
t Bhaskar Kambali M/s. Hari Priya Granites Plot No:3
ihal village in Ilkal section. Under "SELF EXECUTION" Scheme

n estimate amounting for Rs.201092/- (Project Cost) prepared


65HP+500Watts MP Installation in the name of Sri.Laxmikant
ya Granites Plot No:3 at Sy. No: 67/B at Tondihal village in Ilkal
UTION" Scheme.

cludes extension of HT line for a distence of 0.1 km by using rabbit


g support,. This estimate also includes errection100kVA DTC on
re.

lation comes on F1 Pump House feeder eminating from


nstalled capacity for 11KV reference is 1X10 MVA, the peak load
5MWS, peak load of the feeder is 166Amps. Additional power
eder work is under progress.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM,Ilkal

ed that, I have personally visited the spot and got prepared


or the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 65.5HP+700Watts MP Installation in the name of
Sri.Manojakumar. Bansilal. Jaju. M/s.Rameshwari Granite Plot No: 1
R. S. No: 38/1+2B/2, at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 2 276 552.00 34 68.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0
washers for PCC Pole

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 1 185 185.00 34 34.00
Gaurding)

1.1KV pin insulator with G.I. pin


6 rods
No 4 25 100.00 0 0

7 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0


Special 3-pin cross Arms with
8 clamp, nut & Bolts
Set 0 455 0.00 34 0

11 KV Pin insulator with G.I.Pin


9 rods.
No 3 70 210.00 0 0

10 45 KN Disc insulator No 3 320 960.00 0 0


11 Guy Set, complete Set 1 498 498.00 121 121.00
12 Guy Concreting No 1 300 300.00 0 0.00
13 Spiral Earth Electrode No 1 160 160.00 32 32.00
14 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
15 1.5% sag.
KM 0.152 30440 4626.88 896 136.19

Conductor accossories @3% on


16 item No. 12
138.81

17 Miscelanious. L/S - 19.31 44.81


Total---- 11000.00 800.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr
RCC Pole as per CDS-22 of Set 1 144101.00 144101.00 4045.00 4045.00
CSR-2006.

Section Officer Asst. Executive Engineer (Ele.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 65.5HP+700Watts MP Installation in the name of
Sri.Manojakumar. Bansilal. Jaju. M/s.Rameshwari Granite Plot No: 1
R. S. No: 38/1+2B/2, at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Sl No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 11000.00
2 Errection of 100kVA DTC 144101.00
155101.00
3 Labour charges 4845.00
4 Employee's cost at 60 % on Labour Charges 2907.00
5 Contingencies at 3 % on 10% of labour charge 14.54
6 Work contract Tax at 13 % on 10 % L.C 62.99
7 Service tax at 8 % on 90 % of labour charges 348.84
8 Intrest during constrution at 5 % on material cost +
7997.30
labour cost
9 Transportation cost at 2 % on material cost 3102.02
10 Watch and ward cost at 1 % on material cost 1551.01
11 Insurance cost against theft and accident at 1 % on
1551.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3102.02
Total Project cost Rs: 185184.72
Say Rs: 185185.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 65.5HP+700Watts MP Installation in the name of
Sri.Manojakumar. Bansilal. Jaju. M/s.Rameshwari Granite Plot No: 1
R. S. No: 38/1+2B/2, at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.185185/- (Project Cost) prepared


forarranging power supply to 66HP+300Watts MP Installation in the name of Sri.Manojakumar.
Bansilal. Jaju. M/s.Rameshwari Granite Plot No: 1, R. S. No: 38/1+2B/2, at Hireupanal village in
Ilkal section. Under "SELF EXECUTION" Scheme

This project cost includes extension of HT line for a distence of 0.05 km by using
rabbit ACSR conductor on 9mts long support,. This estimate also includes errection100kVA
DTC on 9mtr single RCC pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load
of the power transformer is 8.5MWS, peak load of the feeder is 186Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM,Ilkal
HESCOM
ower supply to 65.5HP+700Watts MP Installation in the name of
mar. Bansilal. Jaju. M/s.Rameshwari Granite Plot No: 1
eupanal village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Labour
Charges
800.00
4045.00
4845.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
ower supply to 65.5HP+700Watts MP Installation in the name of
mar. Bansilal. Jaju. M/s.Rameshwari Granite Plot No: 1
eupanal village in Ilkal section. Under "SELF EXECUTION" Scheme

n estimate amounting for Rs.185185/- (Project Cost) prepared


66HP+300Watts MP Installation in the name of Sri.Manojakumar.
ri Granite Plot No: 1, R. S. No: 38/1+2B/2, at Hireupanal village in
XECUTION" Scheme

cludes extension of HT line for a distence of 0.05 km by using


ts long support,. This estimate also includes errection100kVA
TC centre.

lation comes on F1 Pump House feeder eminating from


nstalled capacity for 11KV reference is 1X10 MVA, the peak load
5MWS, peak load of the feeder is 186Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM,Ilkal

ed that, I have personally visited the spot and got prepared


or the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 66HP+440Watts MP Installation in the name of

Sri.Ahmadhussain. Murtujasab. Balchad. M/s.Shaheeda Granite @ Balakundi

R. S. No: 33/A, at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 2 276 552.00 34 68.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0 34 0
washers for PCC Pole

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 0 185 0 34 0.00
Gaurding)

1.1KV pin insulator with G.I. pin


6 rods
No 0 25 0 0 0

7 GI Wire( For Gaurding) kg 0 41.4 0 15 0


Special 3-pin cross Arms with
8 clamp, nut & Bolts
Set 0 455 0 34 0

11 KV Pin insulator with G.I.Pin


9 rods.
No 3 70 210.00 0 0

10 45 KN Disc insulator No 3 320 960.00 0 0


11 Guy Set, complete Set 1 498 498.00 121 121.00
12 Guy Concreting No 1 300 300.00 0 0.00
13 Spiral Earth Electrode No 1 160 160.00 32 32.00
14 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
15 1.5% sag.
KM 0.121 30440 3683.24 896 108.42

Conductor accossories @3% on


16 item No. 12
110.50

17 Miscelanious. L/S - 76.26 6.58


Total---- 9800.00 700.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr
RCC Pole as per CDS-22 of Set 1 144101.00 144101.00 4045.00 4045.00
CSR-2006.

Section Officer Asst. Executive Engineer (Ele.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 66HP+440Watts MP Installation in the name of
Sri.Ahmadhussain. Murtujasab. Balchad. M/s.Shaheeda Granite @ Balakundi
R. S. No: 33/A, at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Sl No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 9800.00
2 Errection of 100kVA DTC 144101.00
153901.00
3 Labour charges 4745.00
4 Employee's cost at 60 % on Labour Charges 2847.00
5 Contingencies at 3 % on 10% of labour charge 14.23
6 Work contract Tax at 13 % on 10 % L.C 61.68
7 Service tax at 8 % on 90 % of labour charges 341.64
8 Intrest during constrution at 5 % on material cost +
7932.30
labour cost
9 Transportation cost at 2 % on material cost 3078.02
10 Watch and ward cost at 1 % on material cost 1539.01
11 Insurance cost against theft and accident at 1 % on
1539.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3078.02
Total Project cost Rs: 183678.91
Say Rs: 183679.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 66HP+440Watts MP Installation in the name of
Sri.Ahmadhussain. Murtujasab. Balchad. M/s.Shaheeda Granite @ Balakundi
R. S. No: 33/A, at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.185185/- (Project Cost) prepared


forarranging power supply to 66HP+300Watts MP Installation in the name of Sri.Ahmadhussain.
Murtujasab. Balchad. M/s.Shaheeda Granite @ Balakundi R. S. No: 33/A, at Balakundi village
in Ilkal section. Under "SELF EXECUTION" Scheme

This project cost includes extension of HT line for a distence of 0.04 km by using
rabbit ACSR conductor on 9mts long support,. This estimate also includes errection100kVA
DTC on 9mtr single RCC pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load
of the power transformer is 8.5MWS, peak load of the feeder is 186Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM,Ilkal
HESCOM
power supply to 66HP+440Watts MP Installation in the name of
Murtujasab. Balchad. M/s.Shaheeda Granite @ Balakundi
undi village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Labour
Charges
700.00
4045.00
4745.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
power supply to 66HP+440Watts MP Installation in the name of
Murtujasab. Balchad. M/s.Shaheeda Granite @ Balakundi
undi village in Ilkal section. Under "SELF EXECUTION" Scheme

n estimate amounting for Rs.185185/- (Project Cost) prepared


66HP+300Watts MP Installation in the name of Sri.Ahmadhussain.
heeda Granite @ Balakundi R. S. No: 33/A, at Balakundi village
EXECUTION" Scheme

cludes extension of HT line for a distence of 0.04 km by using


ts long support,. This estimate also includes errection100kVA
TC centre.

lation comes on F1 Pump House feeder eminating from


nstalled capacity for 11KV reference is 1X10 MVA, the peak load
5MWS, peak load of the feeder is 186Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM,Ilkal

ed that, I have personally visited the spot and got prepared


or the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 66HP+300Watts MP Installation in the name of
Sri.Tippanna. Chawadappa. Bandi M/s.Ganesh Granites industries Plot No:2& 3
at Sy. No: 38/1+2B/2 at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 2 276 552.00 34 68.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
7 clamp, nut & Bolts
Set 0 455 0.00 34 0.00
11 KV Pin insulator with G.I.Pin
8 rods.
No 3 70 210.00 0 0.00
9 45 KN Disc insulator No 3 320 960.00 0 0.00
10 Guy Set, complete Set 1 498 498.00 121 121.00
11 Guy Concreting No 1 300 300.00 0 0.00
12 Spiral Earth Electrode No 1 160 160.00 32 32.00
13 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.121 30440 3683.24 896 108.42

Conductor accossories @3% on


15 item No. 12
110.50

16 Miscelanious. L/S - 26.26 6.58


Total---- 9750.00 700.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr
RCC Pole as per CDS-22 of Set 1 144101.00 144101.00 4045.00 4045.00
CSR-2006.

Section Officer Asst. Executive Engineer (Ele.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 66HP+300Watts MP Installation in the name of
Sri.Tippanna. Chawadappa. Bandi M/s.Ganesh Granites industries Plot No:2 & 3
at Sy. No: 38/1+2B/2 at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Sl No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 9750.00
2 Errection of 100kVA DTC 144101.00
153851.00
3 Labour charges 4745.00
4 Employee's cost at 60 % on Labour Charges 2847.00
5 Contingencies at 3 % on 10% of labour charge 14.23
6 Work contract Tax at 13 % on 10 % L.C 61.68
7 Service tax at 8 % on 90 % of labour charges 341.64
8 Intrest during constrution at 5 % on material cost +
7929.80
labour cost
9 Transportation cost at 2 % on material cost 3077.02
10 Watch and ward cost at 1 % on material cost 1538.51
11 Insurance cost against theft and accident at 1 % on
1538.51
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3077.02
Total Project cost Rs: 183623.41
Say Rs: 183624.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 66HP+300Watts MP Installation in the name of
Sri.Tippanna. Chawadappa. Bandi M/s.Ganesh Granites industries Plot No:2 & 3
at Sy. No: 38/1+2B/2 at Hireupanal village in Ilkal section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.183624/- (Project Cost) prepared


forarranging power supply to 66HP+300Watts MP Installation in the name of Sri.Tippanna.
Chawadappa. Bandi M/s.Ganesh Granites industries Plot No:2 & 3 Sy no: 38/1+2B/2 at
Hirepunal village in Ilkal section. Under "SELF EXECUTION' Scheme.

This project cost includes extension of HT line for a distence of 0.04 km by using
rabbit ACSR conductor on 9mts long support,. This estimate also includes errection100kVA
DTC on 9mtr single RCC pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load
of the power transformer is 8.5MWS, peak load of the feeder is 186Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM,Ilkal
HESCOM
power supply to 66HP+300Watts MP Installation in the name of
adappa. Bandi M/s.Ganesh Granites industries Plot No:2 & 3
eupanal village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Labour
Charges
700.00
4045.00
4745.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
power supply to 66HP+300Watts MP Installation in the name of
adappa. Bandi M/s.Ganesh Granites industries Plot No:2 & 3
eupanal village in Ilkal section. Under "SELF EXECUTION" Scheme

n estimate amounting for Rs.183624/- (Project Cost) prepared


66HP+300Watts MP Installation in the name of Sri.Tippanna.
esh Granites industries Plot No:2 & 3 Sy no: 38/1+2B/2 at
on. Under "SELF EXECUTION' Scheme.

cludes extension of HT line for a distence of 0.04 km by using


ts long support,. This estimate also includes errection100kVA
TC centre.

lation comes on F1 Pump House feeder eminating from


nstalled capacity for 11KV reference is 1X10 MVA, the peak load
5MWS, peak load of the feeder is 186Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM,Ilkal

ed that, I have personally visited the spot and got prepared


or the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 64HP+700Watts MP Installation in the name of

Smt. Geeta Venkatesh Sappandi M/s. Akshata Granites Plot No:1


at Sy. No: 46/A Block No:8, at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00

3 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292 292.00

4 MS Fish Plate with N & B Set 2 41 82.00 22 44.00

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
7 clamp, nut & Bolts
Set 2 455 910.00 34 68.00
11 KV Pin insulator with G.I.Pin
8 rods.
No 3 70 210.00 0 0.00
9 45 KN Disc insulator No 3 320 960.00 0 0.00
10 Guy Set, complete Set 0 498 0.00 121 0.00
11 Guy Concreting No 0 300 0.00 0 0.00
12 Spiral Earth Electrode No 0 160 0.00 32 0.00
13 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.091 30440 2770.04 896 81.54

Conductor accossories @3% on


15 item No. 12
83.10

16 Miscelanious. L/S - 74.86 64.46


Total---- 6550.00 550.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single
pole 9 mtr RCC Pole as per
CDS-22 of CSR-2006. Set 1 144101.00 144101.00 4045.00 4045.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 64HP+700Watts MP Installation in the name of
Smt. Geeta Venkatesh Sappandi M/s. Akshata Granites Plot No:1
at Sy. No: 46/A Block No:8, at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme

ABSTRACT
Sl No DESCRIPTION Material Cost Labour Charges
1 Part 'A1' cost of extension of HT line 6550.00 550.00
2 Errection of 100kVA DTC 144101.00 4045.00
150651.00 4595.00
3 Labour charges 4595.00
4 Employee's cost at 60 % on Labour Charges 2757.00
5 Contingencies at 3 % on 10% of labour charge 13.78
6 Work contract Tax at 13 % on 10 % L.C 59.73
7 Service tax at 8 % on 90 % of labour charges 330.84
8 Intrest during constrution at 5 % on material cost +
7762.30
labour cost
9 Transportation cost at 2 % on material cost 3013.02
10 Watch and ward cost at 1 % on material cost 1506.51
11 Insurance cost against theft and accident at 1 % on
1506.51
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3013.02
Total Project cost Rs: 179810.71
Say Rs: 179811.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 64HP+700Watts MP Installation in the name of

Smt. Geeta Venkatesh Sappandi M/s. Akshata Granites Plot No:1


at Sy. No: 46/A Block No:8, at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.179811/- (Project Cost) prepared forarranging
power supply to 664HP+700Watts MP Installation in the name of Smt. Geeta Venkatesh Sappandi M/s.
Akshata Granites Plot No:1 at Sy. No: 46/A Block No:8, at Tondihal village in Ilkal section. Under "SELF
EXECUTION" Scheme.

This project cost includes extension of HT line for a distence of 0.03 km by using rabbit ACSR
conductor on 9mts long support. This estimate also includes errection100kVA DTC on 9mtr single RCC
pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from 110/33/11kV
MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load of the power
transformer is 8.5MWS, peak load of the feeder is 166Amps. Additional power Transformer and
additional feeder work is under progress.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 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
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of

Smt. Mamtaj Rehamansab Shivanagutti. Property No:146,


Sy. No: 19/1+2+3+4/B at Hire Upanal village in Ilkal section. Under "SELF EXECUTION" Scheme

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00

3 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

4 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
7 clamp, nut & Bolts
Set 1 455 455.00 34 34.00
11 KV Pin insulator with G.I.Pin
8 rods.
No 6 70 420.00 0 0.00
9 45 KN Disc insulator No 3 320 960.00 0 0.00
10 Guy Set, complete Set 1 498 498.00 121 121.00
11 Guy Concreting No 1 300 300.00 0 0.00
12 Spiral Earth Electrode No 2 160 320.00 32 64.00
13 E.G. Stirrups No 2 140 280.00 34 68.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.365 30440 11110.60 896 327.04

Conductor accossories @3% on


15 item No. 12
333.32

16 Miscelanious. L/S - 23.08 7.96


Total---- 21200.00 1350.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr
RCC Pole as per CDS-22 of Set 1 144101.00 144101.00 4045.00 4045.00
CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Smt. Mamtaj Rehamansab Shivanagutti. Property No:146,
Sy. No: 19/1+2+3+4/B at Hire Upanal village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Sl No DESCRIPTION Material Cost Labour Charges
1 Part 'A1' cost of extension of HT line 21200.00 1350.00
2 Errection of 100kVA DTC 144101.00 4045.00
165301.00 5395.00
3 Labour charges 5395.00
4 Employee's cost at 60 % on Labour Charges 3237.00
5 Contingencies at 3 % on 10% of labour charge 16.19
6 Work contract Tax at 13 % on 10 % L.C 70.14
7 Service tax at 8 % on 90 % of labour charges 388.44
8 Intrest during constrution at 5 % on material cost +
8534.80
labour cost
9 Transportation cost at 2 % on material cost 3306.02
10 Watch and ward cost at 1 % on material cost 1653.01
11 Insurance cost against theft and accident at 1 % on
1653.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3306.02
Total Project cost Rs: 197462.62
Say Rs: 197463.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Smt. Mamtaj Rehamansab Shivanagutti. Property No:146,
Sy. No: 19/1+2+3+4/B at Hire Upanal village in Ilkal section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.197463/- (Project Cost) prepared forarranging
power supply to 65HP+700Watts MP Installation in the name of Smt. Mamtaj Rehamansab Shivanagutti.
Property No:146, Sy. No: 19/1+2+3+4/B at Hire Upanal village in Ilkal section. Under "SELF
EXECUTION" Scheme

This project cost includes extension of HT line for a distence of 0.12 km by using Rabbit ACSR
conductor on 9mts long support. This estimate also includes errection100kVA DTC on 9mtr single RCC
pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from 110/33/11kV
MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load of the power
transformer is 8.5MWS, peak load of the feeder is 186Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 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
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of

Sri Venkatesh Dyamanna Muddebihal M/s V D M Granites. R S No: 46/A, Plot No: 1
Property No: 4168/2 at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00

3 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

4 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4-Pin cross arm, clamp bolt nut


5 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


Special 3-pin cross Arms with
7 clamp, nut & Bolts
Set 1 455 455.00 34 34.00
11 KV Pin insulator with G.I.Pin
8 rods.
No 6 70 420.00 0 0.00
9 45 KN Disc insulator No 3 320 960.00 0 0.00
10 Guy Set, complete Set 1 498 498.00 121 121.00
11 Guy Concreting No 1 300 300.00 0 0.00
12 Spiral Earth Electrode No 2 160 320.00 32 64.00
13 E.G. Stirrups No 2 140 280.00 34 68.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.365 30440 11110.60 896 327.04

Conductor accossories @3% on


15 item No. 12
333.32

16 Miscelanious. L/S - 23.08 7.96


Total---- 21200.00 1350.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr
RCC Pole as per CDS-22 of Set 1 144101.00 144101.00 4045.00 4045.00
CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri Venkatesh Dyamanna Muddebihal M/s V D M Granites. R S No: 46/A, Plot No: 1
Property No: 4168/2 at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme
ABSTRACT
Sl No DESCRIPTION Material Cost Labour Charges
1 Part 'A1' cost of extension of HT line 21200.00 1350.00
2 Errection of 100kVA DTC 144101.00 4045.00
165301.00 5395.00
3 Labour charges 5395.00
4 Employee's cost at 60 % on Labour Charges 3237.00
5 Contingencies at 3 % on 10% of labour charge 16.19
6 Work contract Tax at 13 % on 10 % L.C 70.14
7 Service tax at 8 % on 90 % of labour charges 388.44
8 Intrest during constrution at 5 % on material cost +
8534.80
labour cost
9 Transportation cost at 2 % on material cost 3306.02
10 Watch and ward cost at 1 % on material cost 1653.01
11 Insurance cost against theft and accident at 1 % on
1653.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3306.02
Total Project cost Rs: 197462.62
Say Rs: 197463.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri Venkatesh Dyamanna Muddebihal M/s V D M Granites. R S No: 46/A, Plot No: 1
Property No: 4168/2 at Tondihal village in Ilkal section. Under "SELF EXECUTION" Scheme

Report:- This is an estimate amounting for Rs.197463/- (Project Cost) prepared forarranging
power supply to 65HP+700Watts MP Installation in the name of Sri Venkatesh Dyamanna Muddebihal
M/s V D M Granites. R S No: 46/A, Plot No: 1 Property No: 4168/2 at Tondihal village in Ilkal section.
Under "SELF EXECUTION" Scheme

This project cost includes extension of HT line for a distence of 0.12 km by using Rabbit ACSR
conductor on 9mts long support. This estimate also includes errection100kVA DTC on 9mtr single RCC
pole TC centre.

This proposed installation comes on F1 Pump House feeder eminating from 110/33/11kV
MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load of the power
transformer is 8.5MWS, peak load of the feeder is 186Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 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
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 4kVA+4HP+500Watts MP Installation
in the name of Sri. Abdulgani Mehaboobsab Lain CTS. No:2256/7
at Hunagund Town in Hunagund Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 0 70 0.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 2 498 996.00 121 242.00
9 Guy Concreting No 2 300 600.00 0 0.00
10 Spiral Earth Electrode No 0 160 0.00 32 0.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.122 30440 3707.59 896 109.13

Conductor accossories @3% on


13 item No. 12
111.23

14 Miscelanious. L/S - 55.18 30.87


Total---- 7340.00 450.00
Labour Charges
15 Casual Labour Charge - - - 450.00 - -
Regular Labour Charge at
16 - - - 270.00 - -
60%
17 E I Charges with12.24% ST - - - 337.00 - -
18 Contagency @ 3% above - - - 251.91 - -
Grand Total Rs: 8648.91
Say Rs: 8649.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 440 watts Domestic installations
in the name of Sri Shankarappa. Parutappa. Chittaragi.
at Sy no: 326A/4 Plot No: 44 R/o Hunagund in Hunagund section.
at Hunagund Town in Hunagund Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 mtr.long RCC pole No 1 3250 3250.00 476 476.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 1 185 185.00 34 34.00
5 2 pin X - Arm for RCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 4 10 40.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 No 0 25 0.00 0 0.00
rod
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00
Rabbit ACSR Conductor + 1.5%
10 KM 0.071 30440 2161.24 896 63.62
Sag
Conductor Accessories @ 3% on
11 - - - 64.84 0.00
Item No 10
12 Misc - - - 40.92 23.38
Total: 6700.00 750.00
Labour Charges
13 Casual Labour Charge - - - 750.00 - -
14 Regular Labour Charge at 60% - - - 450.00 - -
15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 239.55 - -
Grand Total Rs: 8224.54
Say Rs. 8225.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 960 watts Domestic installations
in the name of Sri Mounesh Yamanappa Badiger
at Sy no: 441/A/2A/1 Plot No: 36 R/o Hunagund in Hunagund section.
at Hunagund Town in Hunagund Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 mtr.long RCC pole No 5 3250 16250.00 476 2380.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 5 160 800.00 32 160.00
4 4 pin X - Arm set for RCC No 6 185 1110.00 34 204.00
5 2 pin X - Arm for RCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 No 6 25 150.00 0 0.00
rod
8 Guy set complete Set 3 498 1494.00 121 363.00
9 Guy concreting No 3 300 900.00 0 0.00
Rabbit ACSR Conductor + 1.5%
10 KM 0.406 30440 12358.64 896 363.78
Sag
Conductor Accessories @ 3% on
11 - - - 370.76 0.00
Item No 10
12 Misc - - - 36.60 29.22
Total: 33550.00 3500.00
Labour Charges
13 Casual Labour Charge - - - 3500.00 - -
14 Regular Labour Charge at 60% - - - 2100.00 - -
15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 1177.05 - -
Grand Total Rs: 40412.04
Say Rs. 40412.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 4kVA+4HP+500Watts MP Installation
in the name of Sri. Abdulgani Mehaboobsab Lain CTS. No:2256/7
at Hunagund Town in Hunagund Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 8649.00
25kVA DTC 94704.00
LT line 6721.00

Service connection Charges 5000.00

Total Rs. 115074.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 2.75HP+180Watts MP Installation
in the name of Sri. Venkatesh Shranappa Vagga near Sri Guru Basha mosque
at Ilkal Town in Ilkal Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 0 2480 0.00 292 0.00
2 8 mtr.long PCC Pole Set 1 1460 1460.00 292 292.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 0 185 0.00 34 0.00
5 2 pin X - Arm set for PCC No 4 100 400.00 34 136.00
6 4 pin X - Arm for PCC No 1 182 182.00 34 34.00
7 No.8KV Strain Insulators No 8 10 80.00 0 0.00
9 1.1KV pin insulator with G.I. Pin
rod No 5 25 125.00 0 0.00
10 LT single top support Set 1 56 56.00 22 22.00
11 Guy set complete Set 2 498 996.00 121 242.00

12 Guy concreting No 2 300 600.00 0 0.00


13
2 ACSR Conductor + 1.5% Sag KM 0.142 17640 655 93.01
2504.88
Conductor Accessories @ 3% on
14 Item No 10 - - - 75.15 0.00
15 Misc - - - 10.97 18.99
16 Total: 6650.00 870.00
17 Labour Charges
18 Casual Labour Charge - - - 870.00 - -

19 Regular Labour Charge at 60% - - - 522.00 - -


20 E I Charges with 12.24%ST - - - 85.00 - -
21 Contagency @ 3% above - - - 243.81 - -
Grand Total Rs: 8370.81
Say Rs. 8371.00
Part "E" Service connection charges. 4500.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 2.75HP+180Watts MP Installation
in the name of Sri. Venkatesh Shranappa Vagga near Sri Guru Basha mosque
at Ilkal Town in Ilkal Section.

Report:- This is an estimate amounting for Rs. 12871.00 is prepared for arranging powe
supply to 2.75HP+180watts installation in the name of Sri. Venkatesh Shranappa Vagga near Sri Guru
Basha mosque at Ilkal Town in Ilkal Section.

This estimate involves extension of 3 phase on existing support by using No 2 ACSR


conductor and one intermediate pole.

This praposed installation comes on DTC No: 47, F1 Pump house feeder 100kVA capacity
DTC, on which C. L. is 80 HP + praposed 3HP total 83 HP LTVR is within permissible limit.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction. Rule no 9 & 10 not applicable.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Ilkal
HESCOM
power supply to 2.75HP+180Watts MP Installation
atesh Shranappa Vagga near Sri Guru Basha mosque
at Ilkal Town in Ilkal Section.

ate amounting for Rs. 12871.00 is prepared for arranging power


n the name of Sri. Venkatesh Shranappa Vagga near Sri Guru
ction.

nsion of 3 phase on existing support by using No 2 ACSR

comes on DTC No: 47, F1 Pump house feeder 100kVA capacity


d 3HP total 83 HP LTVR is within permissible limit.

nd labour provision made in the estimate and submitted for kind

have personally visited the spot and prepared the estimate by


al and safe way of execution of the work.

Section Officer
HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 4kVA+4HP+500Watts MP Installation
in the name of Sri. Abdulgani Mehaboobsab Lain CTS. No:2256/7
at Hunagund Town in Hunagund Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 3 185 555.00 34 102.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 4 25 100.00 0 0.00
8 Guy set complete Set 2 498 996.00 121 242.00

9 Guy concreting No 2 300 600.00 0 0.00


Releasing & restring of 2 ACSR
10 KM 0.16 0 0.00 1244.5 199.12
Conductor + 1.5% Sag
11 Conductor Accessories @ 3% on
Item No 10 - - - 0.00 0.00
12 Misc - - - 29.00 32.88
Total: 5000.00 900.00
Labour Charges
13 Casual Labour Charge - - - 900.00 - -

14 Regular Labour Charge at 60% - - - 540.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 195.75 - -
Grand Total Rs: 6720.75
Say Rs. 6721.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 960 watts Domestic installations
in the name of Sri Mounesh Yamanappa Badiger
at Sy no: 441/A/2A/1 Plot No: 36 R/o Hunagund in Hunagund section.
at Hunagund Town in Hunagund Section.

Report:- This is an estimate amounting for Rs.40412.00 is prepared for aarranging pow
supply to Domestic lightning installation in the name of Sri Mounesh Yamanappa Badiger. Sy no:
441/A/2A/1 Plot No: 36 R/o Hunagund in Hunagund section.

The existing 100kVA DTC is having connected load of 70HP Town load,

This estimate involves part A2-Extension of LT line for a distance of 0.04KM, by using rabb
ACSR conductor on 9mtrs RCC pole at an evarge span 0.04KM for phase and neutral.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction. Rull no 9 & 10 not applicable.

Section Officer
HESCOM, Hunagund

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
g power supply to 960 watts Domestic installations
e of Sri Mounesh Yamanappa Badiger
Plot No: 36 R/o Hunagund in Hunagund section.
nagund Town in Hunagund Section.

ate amounting for Rs.40412.00 is prepared for aarranging power


in the name of Sri Mounesh Yamanappa Badiger. Sy no:
n Hunagund section.

VA DTC is having connected load of 70HP Town load,

A2-Extension of LT line for a distance of 0.04KM, by using rabbit


an evarge span 0.04KM for phase and neutral.

nd labour provision made in the estimate and submitted for kind

Section Officer
HESCOM, Hunagund

have personally visited the spot and prepared the estimate by


al and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
have personally visited the spot and got prepared the estimate by
al and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to Domestic lightning installation
in the name of Sri Saravankumar. A. Mundewadi CTS No:2773/3
at Hunagund in Hunagund Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 2 pin X - Arm set for RCC No 2 103 206.00 68 136.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 4 10 40.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 2 498 996.00 121 242.00

9 Guy concreting No 2 300 600.00 71 142.00

10 2 ACSR Conductor + 1.5% Sag KM 0.081 17640 53 4.29


1428.84
11 Conductor Accessories @ 3% on
Item No 10 - - - 42.87 0.00
12 Misc - - - 46.29 51.71
Total: 6000.00 900.00
Labour Charges
13 Casual Labour Charge - - - 900.00 - -

14 Regular Labour Charge at 60% - - - 540.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 225.75 - -
Grand Total Rs: 7750.75
Say Rs. 7751.00
Part "E" 1000.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to Domestic lightning installation
in the name of Sri Saravankumar. A. Mundewadi CTS No:2773/3
at Hunagund in Hunagund Section.

Report:- This is an estimate amounting for Rs. 8751.00 is prepared for aarranging powe
supply to Domestic lightning installation in the name of Sri Saravankumar. A. Mundewadi CTS No:2773

The existing 100kVA DTC is having connected load of 70HP Town load,

This estimate involves part A2-Extension of LT line for a distance of 0.04KM, by using rabb
ACSR conductor on 9mtrs RCC pole at an evarge span 0.04KM for phase and neutral.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction. Rull no 9 & 10 not applicable.

Section Officer
HESCOM, Hunagund

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
ng power supply to Domestic lightning installation
Saravankumar. A. Mundewadi CTS No:2773/3
Hunagund in Hunagund Section.

ate amounting for Rs. 8751.00 is prepared for aarranging power


in the name of Sri Saravankumar. A. Mundewadi CTS No:2773/3

VA DTC is having connected load of 70HP Town load,

A2-Extension of LT line for a distance of 0.04KM, by using rabbit


an evarge span 0.04KM for phase and neutral.

nd labour provision made in the estimate and submitted for kind

Section Officer
HESCOM, Hunagund

have personally visited the spot and prepared the estimate by


al and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
have personally visited the spot and got prepared the estimate by
al and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 4kVA+4HP+500Watts MP Installation in the name
of Sri. Abdulgani Mehaboobsab Lain CTS. No:2256/7 at Hunagund Town in Hunagund Section.

Report:- This is an estimate amounting for Rs. 115074.00 is prepared for aarranging
power supply to 4kVA+4HP+500Watts MP Installation in the name of Sri. Abdulgani Mehaboobsab Lain
CTS. No:2256/7 at Hunagund Town in Hunagund Section.

The existing 1X250kVA DTC is having connected load of 200KW + 30HP Town
load, in order to cater the proposed 4kVA+4HP+500Watts load additional 1X25kVA DTC is essential an
this istallation doesnot attracts rule No: 9 & 10.

This estimate involves part A1-Extension of HT line for a distance of 0.04KM, errection of
1X25kVA DTC on single pole structure and Releasing & restringing of 0.04 LT 3phase 4 wire line . This
estimate does not include Decommissioning portion as no materials are released from the site.

This transformer centre comes on F-2 Hunagund Urban feeder eminating from
110/33/11kv MUSS Hunagund. The installed capacity for 11KV reference is 1X10MVA. The peak load
the power transformer is 3.19 MW. The peak of the feeder is 79Amps.

No materials are to be released from the site and no dismantling portion is included.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Hunagund

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
pply to 4kVA+4HP+500Watts MP Installation in the name
in CTS. No:2256/7 at Hunagund Town in Hunagund Section.

ate amounting for Rs. 115074.00 is prepared for aarranging


MP Installation in the name of Sri. Abdulgani Mehaboobsab Lain
Hunagund Section.

50kVA DTC is having connected load of 200KW + 30HP Town


A+4HP+500Watts load additional 1X25kVA DTC is essential and
9 & 10.

A1-Extension of HT line for a distance of 0.04KM, errection of


and Releasing & restringing of 0.04 LT 3phase 4 wire line . This
ning portion as no materials are released from the site.

e comes on F-2 Hunagund Urban feeder eminating from


talled capacity for 11KV reference is 1X10MVA. The peak load of
peak of the feeder is 79Amps.

sed from the site and no dismantling portion is included.

nd labour provision made in the estimate and submitted for kind

Section Officer
HESCOM, Hunagund

have personally visited the spot and prepared the estimate by


al and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
have personally visited the spot and got prepared the estimate by
al and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP + 100 Watts Water Supply Installation
in the name of The President Gram Panchayat Balakundi installation Near Karawa Granite Factory.
at Balakundi village in Ilkal Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1180.00
with 12.24%ST
5 Contingencies @ 3% on all above 2760.91
Total---- 94791.11
Say Rs; 94791.00

Abstract:
HT Line 35965.00
25kVA DTC 94791.00
LT line 0.00

Service connection Charges 5000.00

Total Rs. 135756.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
pply to 7.5HP + 100 Watts Water Supply Installation
nchayat Balakundi installation Near Karawa Granite Factory.
akundi village in Ilkal Section.

rrection of Transformer Centre)

Labour Charge
Amt
8

3112.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water Supply Installation
in the name of The Secretory Gram Panchayat Muganur
at Basarikatti village in Kamatagi Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 2 2480 4960.00 292 584.00
2 8 Meters,long PCC Pole No 12 1460 17520.00 292 3504.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 16 273 4368.00 34 544.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 39 70 2730.00 0 0.00

7 45 KN Disc insulator No 15 320 4800.00 0 0.00


8 Guy Set, complete Set 9 498 4482.00 121 1089.00
9 Guy Concreting No 9 300 2700.00 0 0.00
10 Spiral Earth Electrode No 14 160 2240.00 32 448.00
11 E.G. Stirrups No 12 140 1680.00 34 408.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 2.436 30440 74151.84 896 2182.66

Conductor accossories @3% on


13 item No. 12
2224.56

DP structure on 8mtr long RCC


14 supports with kit as per Part A of Set 1 11461 11461.00 1482 1482.00
CDS-15.
14 Miscelanious. L/S - 72.60 90.34
Total---- 134300.00 10400.00
Labour Charges
15 Casual Labour Charge - - - 10400.00 - -
Regular Labour Charge at
16 - - - 6240.00 - -
60%
17 E I Charges with12.24% ST - - - 337.00 - -
18 Contagency @ 3% above - - - 4538.31 - -
Grand Total Rs: 155815.30
Say Rs: 155815.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water Supply Installation
in the name of The Secretory Gram Panchayat Muganur
at Basarikatti village in Kamatagi Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 155815
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 255519.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 2HP Water Supply Installation
in the name of The Secretory Gram Panchayat Chiknal
at Chiknal village in Gudur Section.

Report:- This is an estimate amounting for Rs.14509.00 is prepared for arranging power
supply to 2HP Water supply installation in the name of the President Gram Panchayat chiknal at
chiknalvillage in Gudur Section.

This estimate involves part A1-Extension of LT line for a distence of 0.203KM

This transformer centre comes on F-5 Gudur feeder eminating from 33/11kv MUSS Gudur.
The installed capacity for 11KV reference is 1X5MVA. The peak load of the power transformer is 3
MW. The peak load of the feeder is 160Amp

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Gudur
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water Supply Installation
in the name of The Secretory Gram Panchayat Khairawadgi
at khairawadgi village in Kamatagi Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PCC Pole No 6 1460 8760.00 292 1752.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 6 273 1638.00 34 204.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 18 70 1260.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 3 498 1494.00 121 363.00
9 Guy Concreting No 3 300 900.00 0 0.00
10 Spiral Earth Electrode No 6 160 960.00 32 192.00
11 E.G. Stirrups No 6 140 840.00 34 204.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 1.065 30440 32418.60 896 954.24

Conductor accossories @3% on


13 item No. 12
972.56

14 Miscelanious. L/S - 86.84 62.76


Total---- 51200.00 3800.00
Labour Charges
15 Casual Labour Charge - - - 3800.00 - -
Regular Labour Charge at
16 - - - 2280.00 - -
60%
17 E I Charges with12.24% ST - - - 337.00 - -
18 Contagency @ 3% above - - - 1728.51 - -
Grand Total Rs: 59345.51
Say Rs: 59346.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water Supply Installation
in the name of The Secretory Gram Panchayat Khairawadgi
at khairawadgi village in Kamatagi Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 59346
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 159050.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water Supply Installation
in the name of The Secretory Gram Panchayat Khairawadgi
at khairawadgi village in Kamatagi Section.

Report:- This is an estimate amounting for Rs. 159050.00 is prepared for arranging
power supply to 5HP Water supply installation in the name of the President Gram Panchayat
Khairawadgi at khairawadgi village in kamatagi Section.

This estimate involves part A1-Extension of HT line for a distence of 0.35KM and errection
of 1X25kVA DTC.

This transformer centre comes on F-4 kamatagi feeder eminating from 33/11kv MUSS
kamatagi. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.2 MW. The peak load of the feeder is 160Amp

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, kamatagi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water Supply Installation
in the name of The Secretory Gram Panchayat Nandawadgi
at Nandawadgi village in Nandawadgi Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704

Abstract:
HT Line 59328
25kVA DTC 94704

Service connection Charges 5000

Total Rs. 159032

Section Officer Asst. Executive Engineer(El.)


HESCOM, kamatagi O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Chikka Kodagali LT (Navagrama) village in Ilkal Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 3 70 210.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 0 160 0.00 32 0.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.060 30440 1829.44 896 53.85

Conductor accossories @3% on


13 item No. 12
54.88

DP structure on 8mtr long RCC


14 supports with kit as per Part A of Set 0 11461 0.00 1482 0.00
CDS-15.
14 Miscelanious. L/S - 37.67 7.15
Total---- 4800.00 250.00
Labour Charges
15 Casual Labour Charge - - - 250.00 - -
Regular Labour Charge at
16 - - - 150.00 - -
60%
17 E I Charges with12.24% ST - - - 337.00 - -
18 Contagency @ 3% above - - - 166.11 - -
Grand Total Rs: 5703.11
Say Rs: 5703.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water Supply Installation
in the name of The Secretory Gram Panchayat Nandawadgi
at Nandawadgi village in Nandawadgi Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PCC Pole No 3 1460 4380.00 292 876.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 3 273 819.00 34 102.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 9 70 630.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 2 498 996.00 121 242.00
9 Guy Concreting No 2 300 600.00 0 0.00
10 Spiral Earth Electrode No 3 160 480.00 32 96.00
11 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.609 30440 18537.96 896 545.66

Conductor accossories @3% on


13 item No. 12
556.14

14 Miscelanious. L/S - 60.90 68.34


Total---- 29350.00 2100.00
Labour Charges
15 Casual Labour Charge - - - 2100.00 - -
Regular Labour Charge at
16 - - - 1260.00 - -
60%
17 E I Charges with12.24% ST - - - 337.00 - -
18 Contagency @ 3% above - - - 991.41 - -
Grand Total Rs: 34038.42
Say Rs: 34038

Section Officer Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to shifted 2HP Water Supply Installation
in the name of The Secretory Gram Panchayat Chiknal
at Chiknal in Gudur Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 2 1460 2920.00 292 584.00
3 Spiral earth electrodes Set 3 160 480.00 32 96.00
4 4 pin X - Arm set for RCC No 1 185 185.00 34 34.00
5 4 pin X - Arm for PCC No 2 182 364.00 34 68.00
6 No.8KV Strain Insulators No 4 10 40.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 4 25 100.00 0 0.00
8 Guy set complete Set 2 498 996.00 121 242.00
9 Guy concreting No 1 300 300.00 0 0.00
10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97
11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 89.22 25.28
Total: 11642.57 1474.25
Labour Charges
13 Casual Labour Charge - - - 1474.25 - -
14 Regular Labour Charge at 60% - - - 884.55 - -
15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 422.59 - -
Grand Total Rs: 14508.95
Say Rs. 14509.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Karadi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to lighting Installation
in the name of Sri. Sadashivayya A Hiremath at Sy. No:4487/4
at Ilkal town in Ilkal Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 4 10 40.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00
Rabbit ACSR Conductor + 1.5%
10
Sag
KM 0.071 30440 2161.24 896 63.62
11 Conductor Accessories @ 3% on
Item No 10 - - - 64.84 0.00
12 Misc - - - 25.92 23.38
Total: 6100.00 600.00
Labour Charges
13 Casual Labour Charge - - - 600.00 - -
14 Regular Labour Charge at 60% - - - 360.00 - -
15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 214.35 - -
Grand Total Rs: 7359.34
Say Rs. 7359.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Karadi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water Supply Installations
in the name of The President Gram Panchayat Belgal,
at Medinapur village in Kudalsangam Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704

Abstract:
HT Line 63364
25kVA DTC 94704
LT line 9060

Service connection Charges 5000

Total Rs. 172127

Section Officer Asst. Executive Engineer(El.)


HESCOM Kudalsangam. O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water Supply Installations
in the name of The President Gram Panchayat Belgal,
at Medinapur village in Kudalsangam Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 46.65 34.03
Total: 7623.00 680.00
Labour Charges
13 Casual Labour Charge - - - 680.00 - -

14 Regular Labour Charge at 60% - - - 408.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 263.88 - -
Grand Total Rs: 9059.87
Say Rs. 9060
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Kudalsangam. O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water Supply Installations
in the name of The President Gram Panchayat Belgal,
at Medinapur village in Kudalsangam Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704

Abstract:
HT Line 63364
25kVA DTC 94704
LT line 9060

Service connection Charges 5000

Total Rs. 172127

Section Officer Asst. Executive Engineer(El.)


HESCOM Kudalsangam. O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water Supply Installations
in the name of The President Gram Panchayat Belgal,
at Medinapur village in Kudalsangam Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 46.65 34.03
Total: 7623.00 680.00
Labour Charges
13 Casual Labour Charge - - - 680.00 - -

14 Regular Labour Charge at 60% - - - 408.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 263.88 - -
Grand Total Rs: 9059.87
Say Rs. 9060
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Kudalsangam. O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installations
in the name of The President Gram panchayat Belgal,
at Kajagal village in Kudalsangam section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 2 1460 2920.00 292 584.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 1 276 276.00 34 34.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 2 273 546.00 34 68.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 6 70 420.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 3 160 480.00 32 96.00
11 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.46 30440 14002.40 896 412.16

Conductor accossories @3% on


13 item No. 12
420.07

14 Miscelanious. L/S - 67.53 32.84


Total---- 24700.00 1810.00
Labour Charges
15 Casual Labour Charge - - - 1810.00 - -
Regular Labour Charge at
16 - - - 1086.00 - -
60%
17 E I Charges with12.24% ST - - - 337.00 - -
18 Contagency @ 3% above - - - 837.99 - -
Grand Total Rs: 28770.99
Say Rs: 28771

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudalsangam. O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to7.5HP Water supply Installations
in the name of The President Gram panchayat Belgal,
at Kajagal village in Kudalsangam Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 46.65 34.03
Total: 7623.00 680.00
Labour Charges
13 Casual Labour Charge - - - 680.00 - -

14 Regular Labour Charge at 60% - - - 408.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 263.88 - -
Grand Total Rs: 9059.87
Say Rs. 9060
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Kudalsangam. O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installations
in the name of The President Gram panchayat Belgal,
at Kajagal village in Kudalsangam Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704

Abstract:
HT Line 28771
25kVA DTC 94704
LT line 9060

Service connection Charges 5000

Total Rs. 137534

Section Officer Asst. Executive Engineer(El.)


HESCOM Kudalsangam. O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5 HP IP sets
Sri Rangappa Balappa Chandasar R/o Belgal in Kudalsangam Section.
Under Gangakalyan scheme.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PCC Pole No 7 1460 10220.00 292 2044.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 7 273 1911.00 34 238.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 1 455 455.00 34 34.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 21 70 1470.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 2 498 996.00 121 242.00
9 Guy Concreting No 2 300 600.00 0 0.00
10 Spiral Earth Electrode No 7 160 1120.00 32 224.00
11 E.G. Stirrups No 7 140 980.00 34 238.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 1.22 30440 37136.80 896 1093.12

Conductor accossories @3% on


13 item No. 12
1114.10

14 Miscelanious. L/S - 67.10 36.88


Total---- 57030.00 4150.00
Labour Charges
15 Casual Labour Charge - - - 4150.00 - -
Regular Labour Charge at
16 - - - 2490.00 - -
60%
17 E I Charges with12.24% ST - - - 337.00 - -
18 Contagency @ 3% above - - - 1920.21 - -
Grand Total Rs: 65927.21
Say Rs: 65927

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudalsangam. O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5 HP IP sets
Sri Rangappa Balappa Chandasar R/o Belgal in Kudalsangam Section.
Under Gangakalyan scheme.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.092 17640 1622.88 655 60.26

11 Conductor Accessories @ 3% on
Item No 10 - - - 48.69 0.00
12 Misc - - - 50.43 36.74
Total: 5610.00 610.00
Labour Charges
13 Casual Labour Charge - - - 610.00 - -

14 Regular Labour Charge at 60% - - - 366.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 200.13 - -
Grand Total Rs: 6871.13
Say Rs. 6871
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Kudalsangam. O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 65 HP + 700 Watts
Sri Vittal. Namadevappa. Lakkundi M/s Hema Industries Sy No: 38/1+2B/2 at Hire Upanal in Ilkal Section.
Under Self Execution scheme.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 mtr.long RCC pole No 3 2480 7440.00 292 876.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 3 160 480.00 32 96.00
4 4 pin X - Arm set for RCC No 4 185 740.00 34 136.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 6 10 60.00 0 0.00
11KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 3 498 1494.00 121 363.00
9 Guy concreting No 3 300 900.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 1.2 17640 21168.00 655 786.00

11 Conductor Accessories @ 3% on
Item No 10 - - - 635.04 0.00
12 Misc - - - 50.43 36.74
Total: 32967.47 2293.74
Labour Charges
13 Casual Labour Charge - - - 2293.74 - -

14 Regular Labour Charge at 60% - - - 1376.24 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 1101.67 - -
Grand Total Rs: 37824.13
Say Rs. 37824
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal. O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5 HP IP sets
Sri Rangappa Balappa Chandasar R/o Belgal in Kudalsangam Section.
Under Gangakalyan scheme.
B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704

Abstract:
HT Line 65927
25kVA DTC 94704
LT line 6871

Service connection Charges 5000

Total Rs. 172502

Section Officer Asst. Executive Engineer(El.)


HESCOM Kudalsangam. O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for arranging power supply to 12 KW Commercial Power installation of The Deputy
General Manager Relience infocom Limited at Sy.No:425/2B at Kandagal Tq: Hunagund in
Nandawadgi Section "Under Self Execution Works Scheme".

PART -A1 ( H T Line)


Sl Material cost Labour Charge
Discription Unit Qty
NO Rate Amt Rate Amt
1 R.C.C.Pole 9 mtr long No 3 3250 9750.00 364 1092.00
11KV Horizontal cross arm, with top
2 support, clamp bolt nut and washers Set 3 276 828.00 34 102.00
for RCC Pole
Special 3-pin cross Arms with clamp,
3 nut & Bolts
Set 2 410 820.00 34 68.00

4 11 KV Pin insulator with G.I.Pin rods. No 9 70 630.00 0 0.00

5 45 KN Disc insulator No 3 320 960.00 0 0.00


6 Guy Set, complete Set 1 498 498.00 121 121.00
7 Guy Concreting No 1 300 300.00 0 0.00
8 Spiral Earth Electrode No 3 160 480.00 32 96.00
9 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with 1.5%
10 sag. KM 0.609 30440 18537.96 896 545.66

Conductor accossories @3% on item


11 No. 12 556.14

13 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


14 Miscellaneous. L/S - 19.90 23.34
Total---- 33800.00 2150.00

SKETCH:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Nandawadgi O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 12 KW Commercial Power installation of The Deputy General
Manager Relience infocom Limited at Sy.No:425/2B at Kandagal Tq: Hunagund in Nandawadgi Section
"Under Self Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Providing Chain Mesh Welded


2 Channel Fnishing with gate & Jelly Set 1 20000.00 20000.00 1000.00 1000.00
& Colouring

Cocrating of Transformer Pole


3 (Including Labour) No 1 660.00 660.00 0.00 0.00
400X400X1850mm

4 U G Cable 50Sq mm ,1.1kV Class km 0.08 116195.00 9295.60 85.00 6800.00

Miscellaneous materials sch as


9 L/S 23.40 38.00
danger board, colour code etc

Total---- 115850.00 10950.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Nandawadgi O & M Sub -Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5 HP IP sets
Sri Sangangouda Basanagouda Narasapur R/o ChikkaYaranakeri in Amingad Section.
Under Gangakalyan Scheme.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 5 1460 7300.00 292 1460.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 1 276 276.00 34 34.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 5 273 1365.00 34 170.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 15 70 1050.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 2 498 996.00 121 242.00
9 Guy Concreting No 2 300 600.00 0 0.00
10 Spiral Earth Electrode No 5 160 800.00 32 160.00
11 E.G. Stirrups No 5 140 700.00 34 170.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.91 30440 27822.16 896 818.94

Conductor accossories @3% on


13 item No. 12
834.66

14 Miscelanious. L/S - 61.46 34.85


Total---- 46155.28 3449.79
Labour Charges
15 Casual Labour Charge - - - 3449.79 - -
Regular Labour Charge at
16 - - - 2069.88 - -
60%

17 E I Charges with12.24% ST - - - 337.00 - -

18 Contagency @ 3% above - - - 1560.36 - -


Grand Total Rs: 53572.31
Say Rs: 53572

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5 HP IP sets
Sri Sangangouda Basanagouda Narasapur R/o ChikkaYaranakeri, in Amingad Section
Under Gangakalyan Scheme.
B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704

Abstract:
HT Line 53572
25kVA DTC 94704
LT line 51006

Service connection Charges 5000

Total Rs. 204282

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for Shifting of 11kV line crossing over the premises of
sri. Sy. No:
at Amingad in Amingad Section Under DCW works Scheme at the request of party.

Credit: Nil

Report:- This is an estimate amounting for Rs.12513.00 is prepared for shifting


of 11kV electrical line crossing over the Premises at the request of sri.
R/o.Amingad Under DCW Works Scheme.

This estimate involves part shifting of HT line .This estimate also involves releasing
& restringing of conductor for a distance of 0.13KM HT and Shifting of 8 mtrs DP and extesion
of 11kV line for a distence of 0.02KM.

As shown in the sketch A-B-C-D is existing HT line crossing over the premises, it is proposed
to shift this line Through A-E-D as in the sketch. C-F is the HT line proposed to Extend to C-E. B
is existing DP Structure on 8Mtrs poles proposed to shift this to location E.

No materials are released from the site,hence no dismantling estimate is prepared.


Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the
estimate by using CSR 2005 for the most economical and safe way of execution of the work

Section Officer
HESCOM, Amingad

Certificate:-Certified that, I have personally visited the spot and prepared the
estimate by using CSR 2005 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for Arranging Power Supply to 12 kW Commercial Installation LT-3 (Celluar
towers) Under Self Execution work Poject Manager Tower Vision India (P) Ltd Sy No:
192/1/B TPC: 2259/3+A @ Hunagund, in Hunagund Section.
Part B+C+D- Errection of 25 kVA T.C.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8

11KV Horizontal cross arm, with


1 top support, clamp bolt nut and Set 1 300 300.00 35 35.00
washers for RCC Pole

HT single top support with nut


2 bolt and washers.
Set 1 73 73.00 35 35.00

3 45 KN Disc insulator No 3 320 960.00 0 0.00


4 Guy Set, complete No 1 498 498.00 121 121.00
5 Guy Concreting No 1 300 300.00 69 69.00
Rabbit ACSR conductor with
6 1.5% sag.
KM 0.122 30440 3713.68 896 109.31

Conductor accossories @3% on


7 item No. 6
111.41

8 Miscelanious. L/S - 19.00 0.69


Total---- 5975.09 370.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund. O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP & 5HP Water supply Installations
in the name of The President Gram panchayat Rakkasagi
installations at Honnarahalli village in Amingad section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 19 1460 27740.00 292 5548.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 1 276 276.00 34 34.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 19 273 5187.00 34 646.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 66 70 4620.00 0 0.00

7 45 KN Disc insulator No 15 320 4800.00 0 0.00


8 Guy Set, complete Set 16 498 7968.00 121 1936.00
9 Guy Concreting No 16 300 4800.00 0 0.00
10 Spiral Earth Electrode No 22 160 3520.00 32 704.00
11 E.G. Stirrups No 19 140 2660.00 34 646.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 3.350 30440 101958.78 896 3001.15

Conductor accossories @3% on


13 item No. 12
3058.76

DP structure on 8mtr long RCC


14 supports with kit
Set 2 8105 16210.00 1070 2140.00

15 Miscelanious. L/S - 61.46 34.85


Total---- 186250.00 15050.00
Labour Charges
16 Casual Labour Charge - - - 15050.00 - -
Regular Labour Charge at
17 - - - 9030.00 - -
60%

18 E I Charges with12.24% ST - - - 337.00 - -

19 Contagency @ 3% above - - - 6320.01 - -


Grand Total Rs: 216987.02
Say Rs: 216987

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water supply Installation
in the name of The President Gram panchayat Chikanal
installations at Chillapur village in Amingad section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 4 455 1820.00 34 136.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 3 70 210.00 0 0.00

7 45 KN Disc insulator No 9 320 2880.00 0 0.00


8 Guy Set, complete Set 3 498 1494.00 121 363.00
9 Guy Concreting No 3 300 900.00 0 0.00
10 Spiral Earth Electrode No 1 160 160.00 32 32.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.305 30440 9284.20 896 273.28

Conductor accossories @3% on


13 item No. 12
278.53

DP structure on 8mtr long RCC


14 supports with kit
Set 0 8105 0.00 1070 0.00

15 Miscelanious. L/S - 93.27 53.72


Total---- 19600.00 1150.00
Labour Charges
16 Casual Labour Charge - - - 1150.00 - -
Regular Labour Charge at
17 - - - 690.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 653.31 - -
Grand Total Rs: 22430.31
Say Rs: 22430.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water supply Installation
in the name of The President Gram panchayat Chikanal
installations at Chillapur village in Amingad section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 23.65 54.03
Total: 7600.00 700.00
Labour Charges
13 Casual Labour Charge - - - 700.00 - -

14 Regular Labour Charge at 60% - - - 420.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 264.15 - -
Grand Total Rs: 9069.14
Say Rs. 9069.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water supply Installation
in the name of The President Gram panchayat Chikanal
installations at Chillapur village in Amingad section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 22430
25kVA DTC 94704
LT line 9069

Service connection Charges 5000

Total Rs. 131203.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Mini Water supply Installation
in the name of The Sectretoryt Gram panchayat Kudal sangam
installations at Turadagi village in Kudal sangam section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 1 455 455.00 34 34.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 0 70 0.00 0 0.00

7 45 KN Disc insulator No 0 320 0.00 0 0.00


8 Guy Set, complete Set 0 498 0.00 121 0.00
9 Guy Concreting No 0 300 0.00 0 0.00
10 Spiral Earth Electrode No 0 160 0.00 32 0.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.000 30440 0.00 896 0.00

Conductor accossories @3% on


13 item No. 12
0.00

DP structure on 8mtr long RCC


14 supports with kit
Set 0 8105 0.00 1070 0.00

15 Miscelanious. L/S - 45.00 16.00


Total---- 500.00 50.00
Labour Charges
16 Casual Labour Charge - - - 50.00 - -
Regular Labour Charge at
17 - - - 30.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 27.51 - -
Grand Total Rs: 944.51
Say Rs: 945.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudal Sangam O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Mini Water supply Installation
in the name of The Sectretoryt Gram panchayat Kudal sangam
installations at Turadagi village in Kudal sangam section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 2 2480 4960.00 292 584.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 4 185 740.00 34 136.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 16 10 160.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 3 498 1494.00 121 363.00
9 Guy concreting No 3 300 900.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.406 17640 7161.84 655 265.93

11 Conductor Accessories @ 3% on
Item No 10 - - - 214.86 0.00
12 Misc - - - 59.30 19.07
Total: 15850.00 1400.00
Labour Charges
13 Casual Labour Charge - - - 1400.00 - -

14 Regular Labour Charge at 60% - - - 840.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 545.25 - -
Grand Total Rs: 18720.25
Say Rs. 18720.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudal Sangam O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Mini Water supply Installation
in the name of The Sectretoryt Gram panchayat Kudal sangam
installations at Turadagi village in Kudal sangam section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 945
25kVA DTC 94704
LT line 18720

Service connection Charges 5000

Total Rs. 119369.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudal Sangam O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installation
in the name of The President Gram panchayat Chittaragi
installations at Chittaragi village in Amingad section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00

3 Set 0 276 0.00 34 0.00

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 0 70 0.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 2 498 996.00 121 242.00
9 Guy Concreting No 2 300 600.00 0 0.00
10 Spiral Earth Electrode No 0 160 0.00 32 0.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.152 30440 4626.88 896 136.19

Conductor accossories @3% on


13 item No. 12
138.81

DP structure on 8mtr long RCC


14 supports with kit
Set 0 8105 0.00 1070 0.00

15 Miscelanious. L/S - 68.31 53.81


Total---- 8300.00 500.00
Labour Charges
16 Casual Labour Charge - - - 500.00 - -
Regular Labour Charge at
17 - - - 300.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 283.11 - -
Grand Total Rs: 9720.11
Say Rs: 9720.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installation
in the name of The President Gram panchayat Chittaragi
installations at Chittaragi village in Amingad section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 9720
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 109424.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5Hp & 5HP Water supply Installations
in the name of The President Gram panchayat Rakkasagi
installations at Honnarahalli village in Amingad section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 2 1460 2920.00 292 584.00
3 Spiral earth electrodes Set 3 160 480.00 32 96.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 2 182 364.00 34 68.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 8 25 200.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.609 17640 10742.76 655 398.90

11 Conductor Accessories @ 3% on
Item No 10 - - - 322.28 0.00
12 Misc - - - 42.96 22.10
Total: 18800.00 1650.00
Labour Charges
13 Casual Labour Charge - - - 1650.00 - -

14 Regular Labour Charge at 60% - - - 990.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 645.75 - -
Grand Total Rs: 22170.74
Say Rs. 22171
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5Hp & 5HP Water supply Installations
in the name of The President Gram panchayat Rakkasagi
installations at Honnarahalli village in Amingad section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704

Abstract:
HT Line 216987
25kVA DTC 94704
LT line 22171

Service connection Charges 10000

Total Rs. 343861

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5Hp
in the name of The President Gram panchayat Rakkasagi
installations at Honnarahalli village in Amingad section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 19 1460 27740.00 292 5548.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 1 276 276.00 34 34.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 19 273 5187.00 34 646.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 66 70 4620.00 0 0.00

7 45 KN Disc insulator No 15 320 4800.00 0 0.00


8 Guy Set, complete Set 16 498 7968.00 121 1936.00
9 Guy Concreting No 16 300 4800.00 0 0.00
10 Spiral Earth Electrode No 22 160 3520.00 32 704.00
11 E.G. Stirrups No 19 140 2660.00 34 646.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 3.350 30440 101958.78 896 3001.15

Conductor accossories @3% on


13 item No. 12
3058.76

DP structure on 8mtr long RCC


14 supports with kit
Set 2 8105 16210.00 1070 2140.00

15 Miscelanious. L/S - 61.46 34.85


Total---- 186250.00 15050.00
Labour Charges
16 Casual Labour Charge - - - 15050.00 - -
Regular Labour Charge at
17 - - - 9030.00 - -
60%

18 E I Charges with12.24% ST - - - 337.00 - -

19 Contagency @ 3% above - - - 6320.01 - -


Grand Total Rs: 216987.02
Say Rs: 216987

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5Hp & 5HP Water supply Installations
in the name of The President Gram panchayat Rakkasagi
installations at Honnarahalli village in Amingad section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704

Abstract:
HT Line 216987
25kVA DTC 94704
LT line 22171

Service connection Charges 10000

Total Rs. 343861

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5Hp & 5HP Water supply Installations
in the name of The President Gram panchayat Rakkasagi
installations at Honnarahalli village in Amingad section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 2 1460 2920.00 292 584.00
3 Spiral earth electrodes Set 3 160 480.00 32 96.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 2 182 364.00 34 68.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 8 25 200.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.609 17640 10742.76 655 398.90

11 Conductor Accessories @ 3% on
Item No 10 - - - 322.28 0.00
12 Misc - - - 42.96 22.10
Total: 18800.00 1650.00
Labour Charges
13 Casual Labour Charge - - - 1650.00 - -

14 Regular Labour Charge at 60% - - - 990.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 645.75 - -
Grand Total Rs: 22170.74
Say Rs. 22171
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP + 100 Watts Water Supply Installation
in the name of The President Gram Panchayat Balakundi installation Near Karawa Granite Factory.
at Balakundi village in Ilkal Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 3 3250 9750.00 364 1092.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00
11KV Horizontal cross arm, with top
3 support, clamp bolt nut and washers Set 4 276 1104.00 34 136.00
for RCC Pole

11KV Horizontal cross arm, with top


4 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole

Special 3-pin cross Arms with clamp,


5 nut & Bolts
Set 2 455 910.00 34 68.00

6 11 KV Pin insulator with G.I.Pin rods. No 6 70 420.00 0 0.00

7 45 KN Disc insulator No 9 320 2880.00 0 0.00


8 Guy Set, complete Set 3 498 1494.00 121 363.00
9 Guy Concreting No 3 300 900.00 0 0.00
10 Spiral Earth Electrode No 3 160 480.00 32 96.00
11 E.G. Stirrups No 2 140 280.00 34 68.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.351 30440 10684.44 896 314.50

Conductor accossories @3% on item


13 No. 12
320.53

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Miscelanious. L/S - 79.03 44.50
Total---- 30500.00 2550.00
Labour Charges
17 Casual Labour Charge - - - 2550.00 - -
18 Regular Labour Charge at 60% - - - 1530.00 - -
19 E I Charges with12.24% ST - - - 337.00 - -
20 Contagency @ 3% above - - - 1047.51 - -
Grand Total Rs: 35964.51
Say Rs: 35965.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP + 100 Watts Water Supply Installation
in the name of The President Gram Panchayat Balakundi installation
Near Hoolageri Road cross at Balakundi village in Ilkal Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00
11KV Horizontal cross arm, with top
3 support, clamp bolt nut and washers Set 2 276 552.00 34 68.00
for RCC Pole

11KV Horizontal cross arm, with top


4 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole

Special 3-pin cross Arms with clamp,


5 nut & Bolts
Set 2 455 910.00 34 68.00

6 11 KV Pin insulator with G.I.Pin rods. No 6 70 420.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 2 498 996.00 121 242.00
9 Guy Concreting No 2 300 600.00 0 0.00
10 Spiral Earth Electrode No 2 160 320.00 32 64.00
11 E.G. Stirrups No 1 140 140.00 34 34.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.244 30440 7427.36 896 218.62

Conductor accossories @3% on item


13 No. 12
222.82

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Miscelanious. L/S - 53.82 59.38
Total---- 20300.00 1850.00
Labour Charges
17 Casual Labour Charge - - - 1850.00 - -
18 Regular Labour Charge at 60% - - - 1110.00 - -
19 E I Charges with12.24% ST - - - 337.00 - -
20 Contagency @ 3% above - - - 707.91 - -
Grand Total Rs: 24304.92
Say Rs: 24305.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water Supply Installation
in the name of The Secretory Gram Panchayat Gorbal, installation
at Herur village in Karadi Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1180.00
with 12.24%ST
5 Contingencies @ 3% on all above 2760.91
Total---- 94791.11
Say Rs; 94791.00

Abstract:
HT Line 26118.00
25kVA DTC 94791.00
LT line 0.00

Service connection Charges 5000.00

Total Rs. 125909.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Karadi O & M Sub -Division, HESCOM,Ilkal
HESCOM
er supply to 5HP Water Supply Installation
ory Gram Panchayat Gorbal, installation
village in Karadi Section.

rection of Transformer Centre)

Labour Charge
Amt
8

3112.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water Supply Installation
in the name of The Secretory Gram Panchayat Gorbal, installation
at Herur village in Karadi Section.

Report:- This is an estimate amounting for Rs. 125909.00 is prepared for arranging
power supply to 5HP Water supply installation in the name of the Secretory Gram Panchayat Gorbal
installation at Herur village in Karadi sedtion.

This estimate involves part A1-Extension of HT line for a distence of 0.1KM and errection
of 1X25kVA DTC.

This transformer centre comes on F-4 Budihal feeder eminating from 110/33/11kv MUSS
Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power transformer
is 8 MW. The peak load of the feeder is 90Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Karadi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP + 100 Watts Water Supply Installation
in the name of The President Gram Panchayat Balakundi installation
Near Hoolageri Road cross at Balakundi village in Ilkal Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1180.00
with 12.24%ST
5 Contingencies @ 3% on all above 2760.91
Total---- 94791.11
Say Rs; 94791.00

Abstract:
HT Line 24305.00
25kVA DTC 94791.00
LT line 0.00

Service connection Charges 5000.00

Total Rs. 124096.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
pply to 7.5HP + 100 Watts Water Supply Installation
dent Gram Panchayat Balakundi installation
cross at Balakundi village in Ilkal Section.

rection of Transformer Centre)

Labour Charge
Amt
8

3112.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP + 100 Watts Water Supply Installation
in the name of The President Gram Panchayat Balakundi installation
Near Hoolageri Road cross at Balakundi village in Ilkal Section.

Report:- This is an estimate amounting for Rs. 124096.00 is prepared for arranging
power supply to 7.5HP+100W Water supply installation in the name of the President Gram Panchayat
Balakundi installation near Hoolageri Road Cross at Balakundi Village in Ilkal Section.

This estimate involves part A1-Extension of HT line for a distence of 0.115KM and
errection of 1X25kVA DTC.

This transformer centre comes on F-5 Balakundi feeder eminating from 110/33/11kv
MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power
transformer is 8 MW. The peak load of the feeder is 120Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 100kVA HT Installation of Sri. Ramavatar
Rajaram Lahoti, M/s. Dhanalaxmi Granites Plot. No: Sy. No:
Hire-upnal Village in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 1 3250 3250.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 1 273 273.00 34
HTST
5 45KN Disc No 6 320 1920.00 0
Special 3-pin cross Arms with
6 Set 2 455 910.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 0 70 0.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.0152 30440 462.69 896
1.5% sag
Conductor accessories at 3%
9 - - 13.88
on Item No 6
10 Guy Set Complete Set 1 498 498.00 121
11 Guy Concreting No 1 300 300.00 0
12 Spiral Earth Electrode No 1 160 160.00 32
13 Misc L/S - 113.43
Total Rs 7901.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
ower supply , 100kVA HT Installation of Sri. Ramavatar
analaxmi Granites Plot. No: Sy. No:
ire-upnal Village in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
364.00
0.00
0.00

34.00

0.00
68.00

0.00

13.62

0.00
121.00
0.00
32.00
67.38
700.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM

Estimate for arranging power supply , ……… kVA HT Installation of Smt


Chinnamma. Durgesh. Surapur. CTS No: 28/F Plot. No:3, at Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 5 3250 16250.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 5 273 1365.00 34
HTST
5 45KN Disc No 6 320 1920.00 0
Special 3-pin cross Arms with
6 Set 1 455 455.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 12 70 840.00 0
Pin rods
Gaurding Materials (road
8 Set 1 1500 1500.00 400
guarding)
Rabbit ACSR Conductor with
9 KM 0.350 30440 10654.00 896
1.5% sag
Conductor accessories at 3%
10 - - 319.62
on Item No 6
11 Guy Set Complete Set 2 498 996.00 121
12 Guy Concreting No 2 300 600.00 0
13 Spiral Earth Electrode No 5 160 800.00 32
14 Misc L/S - 0.38
Total Rs 35700.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM

ging power supply , ……… kVA HT Installation of Smt


pur. CTS No: 28/F Plot. No:3, at Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
1820.00
0.00
0.00

170.00

0.00
34.00

0.00

400.00

313.60

0.00
242.00
0.00
160.00
0.40
3140.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM

Estimate for arranging power supply , ……… kVA HT Installation of Smt


Chinnamma. Durgesh. Surapur. CTS No: 28/F Plot. No:3, at Ilkal in Ilkal Section.

H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM

anging power supply , ……… kVA HT Installation of Smt


urapur. CTS No: 28/F Plot. No:3, at Ilkal in Ilkal Section.

etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM

Estimate for arranging power supply , ……… kVA HT Installation of Smt


Chinnamma. Durgesh. Surapur. CTS No: 28/F Plot. No:3, at Ilkal in Ilkal Section.

Sl
DESCRIPTION Material Cost
No
1 Part 'A1' cost of extension of HT line 35700.00
35700.00
3 Labour charges 3140.00
4 Employee's cost at 60 % on Labour Charges 1884.00
5 Contingencies at 3 % on 10% of labour charge 9.42
6 Work contract Tax at 13 % on 10 % L.C 40.82
7 Service tax at 8 % on 90 % of labour charges 226.08
8 Intrest during constrution at 5 % on material cost +
1942.00
labour cost
9 Transportation cost at 2 % on material cost 714.00
10 Watch and ward cost at 1 % on material cost 357.00
11 Insurance cost against theft and accident at 1 %
357.00
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
714.00
14 at 2 % on meterial cost
Total Project cost Rs: 45421.32
Say Rs: 45421.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM

Estimate for arranging power supply , ……… kVA HT Installation of Smt


Chinnamma. Durgesh. Surapur. CTS No: 28/F Plot. No:3, at Ilkal in Ilkal Section.

Report:- This is an estimate amounting for Rs.45421/- (Project Cost)


prepared for arranging power supply , ……. kVA HT Installation of Smt Chinnamma.
Durgesh. Surapur. CTS No: 28/F Plot. No:3, at Ilkal in Ilkal Section.

This project cost includes extension of HT line for a distance of 0.115 km by


using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for …….. kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 186Amps. Additional 10MVA Power Transformer &
additional link line work is under progerss.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

rranging power supply , ……… kVA HT Installation of Smt


Surapur. CTS No: 28/F Plot. No:3, at Ilkal in Ilkal Section.

Labour
Charges
3140.00
3140.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM

rranging power supply , ……… kVA HT Installation of Smt


Surapur. CTS No: 28/F Plot. No:3, at Ilkal in Ilkal Section.

s an estimate amounting for Rs.45421/- (Project Cost)


wer supply , ……. kVA HT Installation of Smt Chinnamma.
: 28/F Plot. No:3, at Ilkal in Ilkal Section.

includes extension of HT line for a distance of 0.115 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for …….. kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 186Amps. Additional 10MVA Power Transformer &
under progerss.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Laxman. Janamuniyappa. Badiger. M/s Vishwakarma Granite Udyog at Hireupanal
CTS No: 11/1+2+3/B1 in Ilkal Section.
Part "A1" H.T.line Extension.
Material Labour charges
Sl
Particulars Unit Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 5 3250 16250.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 6 273 1638.00 34
HTST
5 45KN Disc No 12 320 3840.00 0
Special 3-pin cross Arms with
6 Set 1 455 455.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 9 70 630.00 0
Pin rods
Gaurding Materials (road
8 Set 0 1500 0.00 400
guarding)
Rabbit ACSR Conductor with
9 KM 0.609 30440 18537.96 896
1.5% sag
Conductor accessories at 3%
10 - - 556.14
on Item No 6
11 Guy Set Complete Set 4 498 1992.00 121
12 Guy Concreting No 4 300 1200.00 0
13 Spiral Earth Electrode No 5 160 800.00 32
14 Misc L/S - 50.90
Total Rs 45950.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.

703787092.xls
HESCOM
arranging power supply to, ……. kVA HT Installation of
a. Badiger. M/s Vishwakarma Granite Udyog at Hireupanal
S No: 11/1+2+3/B1 in Ilkal Section.
Part "A1" H.T.line Extension.
Labour charges

Amount

8
1820.00
0.00
0.00

204.00

0.00
34.00

0.00

0.00

545.66

0.00
484.00
0.00
160.00
52.34
3300.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Laxman. Janamuniyappa. Badiger. M/s Vishwakarma Granite Udyog at Hireupanal
CTS No: 11/1+2+3/B1 in Ilkal Section.

H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.

703787092.xls
HESCOM
arranging power supply to, ……. kVA HT Installation of
pa. Badiger. M/s Vishwakarma Granite Udyog at Hireupanal
S No: 11/1+2+3/B1 in Ilkal Section.

etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Laxman. Janamuniyappa. Badiger. M/s Vishwakarma Granite Udyog at Hireupanal
CTS No: 11/1+2+3/B1 in Ilkal Section.

Sl
DESCRIPTION Material Cost
No
1 Part 'A1' cost of extension of HT line 45950.00
45950.00
3 Labour charges 3300.00
4 Employee's cost at 60 % on Labour Charges 1980.00
5 Contingencies at 3 % on 10% of labour charge 9.90
6 Work contract Tax at 13 % on 10 % L.C 42.90
7 Service tax at 8 % on 90 % of labour charges 237.60
8 Intrest during constrution at 5 % on material cost +
2462.50
labour cost
9 Transportation cost at 2 % on material cost 919.00
10 Watch and ward cost at 1 % on material cost 459.50
11 Insurance cost against theft and accident at 1 %
459.50
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
919.00
14 at 2 % on meterial cost
Total Project cost Rs: 57076.91
Say Rs: 57077.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Laxman. Janamuniyappa. Badiger. M/s Vishwakarma Granite Udyog at Hireupanal
CTS No: 11/1+2+3/B1 in Ilkal Section.
Report:- This is an estimate amounting for Rs.57077/- (Project Cost)
prepared for arranging power supply , ……. kVA HT Installation of Sri Laxman.
Janamuniyappa. Badiger. M/s Vishwakarma Granite Udyog at Hireupanal CTS No:
11/1+2+3/B1 in Ilkal Section.
This project cost includes extension of HT line for a distance of 0.2 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for …….. kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 186Amps. Additional 10MVA Power Transformer &
additional link line work is under progerss.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

703787092.xls
HESCOM
r arranging power supply to, ……. kVA HT Installation of
ppa. Badiger. M/s Vishwakarma Granite Udyog at Hireupanal
TS No: 11/1+2+3/B1 in Ilkal Section.

Labour
Charges
3300.00
3300.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.

703787092.xls
HESCOM
r arranging power supply to, ……. kVA HT Installation of
ppa. Badiger. M/s Vishwakarma Granite Udyog at Hireupanal
TS No: 11/1+2+3/B1 in Ilkal Section.
s an estimate amounting for Rs.57077/- (Project Cost)
wer supply , ……. kVA HT Installation of Sri Laxman.
M/s Vishwakarma Granite Udyog at Hireupanal CTS No:
n.
includes extension of HT line for a distance of 0.2 km by
or on 9mts long support . For metering cubicle, estimate is
portion.

equested for …….. kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 186Amps. Additional 10MVA Power Transformer &
under progerss.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Shantakumar Nagappa Guram M/s Guru Granite slabs in Sy No: 50/B, Plot No: 2 &
3 at Tondihal village in Ilkal Section.
Part "A1" H.T.line Extension.
Material Labour charges
Sl
Particulars Unit Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 2 3250 6500.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 2 273 546.00 34
HTST
5 45KN Disc No 3 320 960.00 0
Special 3-pin cross Arms with
6 Set 0 455 0.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 6 70 420.00 0
Pin rods
Gaurding Materials (road
8 Set 0 1500 0.00 400
guarding)
Rabbit ACSR Conductor with
9 KM 0.243 30440 7396.92 896
1.5% sag
Conductor accessories at 3%
10 - - 221.91
on Item No 6
11 Guy Set Complete Set 1 498 498.00 121
12 Guy Concreting No 1 300 300.00 0
13 Spiral Earth Electrode No 2 160 320.00 32
14 Misc L/S - 37.17
Total Rs 17200.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.

703787092.xls
HESCOM
arranging power supply to, ……. kVA HT Installation of
Guram M/s Guru Granite slabs in Sy No: 50/B, Plot No: 2 &
at Tondihal village in Ilkal Section.
Part "A1" H.T.line Extension.
Labour charges

Amount

8
728.00
0.00
0.00

68.00

0.00
0.00

0.00

0.00

217.73

0.00
121.00
0.00
64.00
1.27
1200.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Shantakumar Nagappa Guram M/s Guru Granite slabs in Sy No: 50/B, Plot No: 2 &
3 at Tondihal village in Ilkal Section.

H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.

703787092.xls
HESCOM
arranging power supply to, ……. kVA HT Installation of
Guram M/s Guru Granite slabs in Sy No: 50/B, Plot No: 2 &
at Tondihal village in Ilkal Section.

etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Shantakumar Nagappa Guram M/s Guru Granite slabs in Sy No: 50/B, Plot No: 2 &
3 at Tondihal village in Ilkal Section.

Sl
DESCRIPTION Material Cost
No
1 Part 'A1' cost of extension of HT line 17200.00
17200.00
2 Labour charges 1200.00
3 Employee's cost at 60 % on Labour Charges 720.00
4 Contingencies at 3 % on 10% of labour charge 3.60
5 Work contract Tax at 13 % on 10 % L.C 15.60
6 Service tax at 8 % on 90 % of labour charges 86.40
Intrest during constrution at 5 % on material cost +
920.00
7 labour cost
8 Transportation cost at 2 % on material cost 344.00
9 Watch and ward cost at 1 % on material cost 172.00
Insurance cost against theft and accident at 1 %
172.00
10 on material cost
11 Electrical Inspectorate Charges with 12.24% ST 337.00
Compensation cost for tree cutting etc., as per
-
12 approved norms
TA & QC inspection charges
344.00
13 at 2 % on meterial cost
Total Project cost Rs: 21514.59
Say Rs: 21515.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Shantakumar Nagappa Guram M/s Guru Granite slabs in Sy No: 50/B, Plot No: 2 &
3 at Tondihal village in Ilkal Section.
Report:- This is an estimate amounting for Rs.21515/- (Project Cost)
prepared for arranging power supply , ……. kVA HT Installation of Sri Shantakumar
Nagappa Guram M/s Guru Granite slabs in Sy No: 50/B, Plot No: 2 & 3 at Tondihal
village in Ilkal Section.
This project cost includes extension of HT line for a distance of 0.08 km by
using Rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for …….. kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 186Amps. Additional 10MVA Power Transformer &
additional link line work is under progerss.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

703787092.xls
HESCOM
r arranging power supply to, ……. kVA HT Installation of
a Guram M/s Guru Granite slabs in Sy No: 50/B, Plot No: 2 &
3 at Tondihal village in Ilkal Section.

Labour
Charges
1200.00
1200.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.

703787092.xls
HESCOM
r arranging power supply to, ……. kVA HT Installation of
a Guram M/s Guru Granite slabs in Sy No: 50/B, Plot No: 2 &
3 at Tondihal village in Ilkal Section.
is an estimate amounting for Rs.21515/- (Project Cost)
wer supply , ……. kVA HT Installation of Sri Shantakumar
Granite slabs in Sy No: 50/B, Plot No: 2 & 3 at Tondihal

includes extension of HT line for a distance of 0.08 km by


ctor on 9mts long support . For metering cubicle, estimate is
portion.

equested for …….. kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 186Amps. Additional 10MVA Power Transformer &
under progerss.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Shivaraj. Sangappa. Tangadagi. M/s Shashikiran Tiles at Hireupanal CTS
No:31/1C & 31/1D, in Ilkal Section.
Part "A1" H.T.line Extension.
Material Labour charges
Sl
Particulars Unit Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 6 3250 19500.00 364
P.C.C.Pole 8 mtr long (For
2 No 2 1460 2920.00 292
Stud)
3 MS Fish Plate with N & B Set 4 41 164.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 7 273 1911.00 34
HTST
5 45KN Disc No 12 320 3840.00 0
Special 3-pin cross Arms with
6 Set 0 455 0.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 12 70 840.00 0
Pin rods
Gaurding Materials (road
8 Set 0 1500 0.00 400
guarding)
Rabbit ACSR Conductor with
9 KM 0.730 30440 22221.20 896
1.5% sag
Conductor accessories at 3%
10 - - 666.64
on Item No 6
11 Guy Set Complete Set 2 498 996.00 121
12 Guy Concreting No 2 300 600.00 0
13 Spiral Earth Electrode No 6 160 960.00 32
14 Misc L/S - 81.16
Total Rs 54700.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.

703787092.xls
HESCOM
arranging power supply to, ……. kVA HT Installation of
a. Tangadagi. M/s Shashikiran Tiles at Hireupanal CTS
o:31/1C & 31/1D, in Ilkal Section.
Part "A1" H.T.line Extension.
Labour charges

Amount

8
2184.00
584.00
88.00

238.00

0.00
0.00

0.00

0.00

654.08

0.00
242.00
0.00
192.00
17.92
4200.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Shivaraj. Sangappa. Tangadagi. M/s Shashikiran Tiles at Hireupanal CTS No:31/1C
& 31/1D, in Ilkal Section.

H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.

703787092.xls
HESCOM
arranging power supply to, ……. kVA HT Installation of
ngadagi. M/s Shashikiran Tiles at Hireupanal CTS No:31/1C
& 31/1D, in Ilkal Section.

etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Shivaraj. Sangappa. Tangadagi. M/s Shashikiran Tiles at Hireupanal CTS No:31/1C
& 31/1D, in Ilkal Section.

Sl
DESCRIPTION Material Cost
No
1 Part 'A1' cost of extension of HT line 54700.00
54700.00
3 Labour charges 4200.00
4 Employee's cost at 60 % on Labour Charges 2520.00
5 Contingencies at 3 % on 10% of labour charge 12.60
6 Work contract Tax at 13 % on 10 % L.C 54.60
7 Service tax at 8 % on 90 % of labour charges 302.40
8 Intrest during constrution at 5 % on material cost +
2945.00
labour cost
9 Transportation cost at 2 % on material cost 1094.00
10 Watch and ward cost at 1 % on material cost 547.00
11 Insurance cost against theft and accident at 1 %
547.00
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
1094.00
14 at 2 % on meterial cost
Total Project cost Rs: 68353.60
Say Rs: 68354.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.

703787092.xls
HESCOM
Estimate for arranging power supply to, ……. kVA HT Installation of
Sri Shivaraj. Sangappa. Tangadagi. M/s Shashikiran Tiles at Hireupanal CTS No:31/1C
& 31/1D, in Ilkal Section.
Report:- This is an estimate amounting for Rs.68354/- (Project Cost)
prepared for arranging power supply , ……. kVA HT Installation of Sri Shivaraj.
Sangappa. Tangadagi. M/s Shashikiran Tiles at Hireupanal CTS No:31/1C & 31/1D, in
Ilkal Section.
This project cost includes extension of HT line for a distance of 0.24 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for …….. kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 186Amps. Additional 10MVA Power Transformer
additional link line work is under progerss.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

703787092.xls
HESCOM
or arranging power supply to, ……. kVA HT Installation of
angadagi. M/s Shashikiran Tiles at Hireupanal CTS No:31/1C
& 31/1D, in Ilkal Section.

Labour
Charges
4200.00
4200.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.

703787092.xls
HESCOM
r arranging power supply to, ……. kVA HT Installation of
angadagi. M/s Shashikiran Tiles at Hireupanal CTS No:31/1C
& 31/1D, in Ilkal Section.
s an estimate amounting for Rs.68354/- (Project Cost)
wer supply , ……. kVA HT Installation of Sri Shivaraj.
Shashikiran Tiles at Hireupanal CTS No:31/1C & 31/1D, in

includes extension of HT line for a distance of 0.24 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for …….. kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 186Amps. Additional 10MVA Power Transformer
under progerss.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

703787092.xls
HESCOM
Estimate for arranging power supply , ……. kVA HT Installation of
Smt Leena. Giriraj. Darak.Ward No: 2, R.S. No: 108/A/2 at Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars Unit Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 0 3250 0.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 1 273 273.00 34
HTST
5 45KN Disc No 6 320 1920.00 0
Special 3-pin cross Arms with
6 Set 0 455 0.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 3 70 210.00 0
Pin rods
Gaurding Materials (road
8 Set 0 1500 0.00 400
guarding)
Rabbit ACSR Conductor with
9 KM 0.121 30440 3683.24 896
1.5% sag
Conductor accessories at 3%
10 - - 110.50
on Item No 6
11 Guy Set Complete Set 1 498 498.00 121
12 Guy Concreting No 1 300 300.00 0
13 Spiral Earth Electrode No 1 160 160.00 32
14 Misc L/S - 45.26
Total Rs 7200.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.

703787092.xls
HESCOM
arranging power supply , ……. kVA HT Installation of
ak.Ward No: 2, R.S. No: 108/A/2 at Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
0.00
0.00
0.00

34.00

0.00
0.00

0.00

0.00

108.42

0.00
121.00
0.00
32.00
4.58
300.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.

703787092.xls
HESCOM

Estimate for arranging power supply , ……. kVA HT Installation of


Smt Leena. Giriraj. Darak.Ward No: 2, R.S. No: 108/A/2 at Ilkal in Ilkal Section.

H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.

703787092.xls
HESCOM

arranging power supply , ……. kVA HT Installation of


ak.Ward No: 2, R.S. No: 108/A/2 at Ilkal in Ilkal Section.

etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.

703787092.xls
HESCOM

Estimate for arranging power supply , ……. kVA HT Installation of


Smt Leena. Giriraj. Darak.Ward No: 2, R.S. No: 108/A/2 at Ilkal in Ilkal Section.

Sl
DESCRIPTION Material Cost
No
1 Part 'A1' cost of extension of HT line 7200.00
7200.00
3 Labour charges 300.00
4 Employee's cost at 60 % on Labour Charges 180.00
5 Contingencies at 3 % on 10% of labour charge 0.90
6 Work contract Tax at 13 % on 10 % L.C 3.90
7 Service tax at 8 % on 90 % of labour charges 21.60
8 Intrest during constrution at 5 % on material cost +
375.00
labour cost
9 Transportation cost at 2 % on material cost 144.00
10 Watch and ward cost at 1 % on material cost 72.00
11 Insurance cost against theft and accident at 1 %
72.00
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
144.00
14 at 2 % on meterial cost
Total Project cost Rs: 8850.39
Say Rs: 8850.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.

703787092.xls
HESCOM

Estimate for arranging power supply , ……. kVA HT Installation of


Smt Leena. Giriraj. Darak.Ward No: 2, R.S. No: 108/A/2 at Ilkal in Ilkal Section.

Report:- This is an estimate amounting for Rs.8850/- (Project Cost)


prepared for arranging power supply , ……. kVA HT Installation of Smt Leena. Giriraj.
Darak.Ward No: 2, R.S. No: 108/A/2 at Ilkal in Ilkal Section.

This project cost includes extension of HT line for a distance of 0.04 km by


using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for …….. kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 186Amps. Additional 10MVA Power Transformer &
additional link line work is under progerss.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

703787092.xls
HESCOM

or arranging power supply , ……. kVA HT Installation of


arak.Ward No: 2, R.S. No: 108/A/2 at Ilkal in Ilkal Section.

Labour
Charges
300.00
300.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.

703787092.xls
HESCOM

or arranging power supply , ……. kVA HT Installation of


arak.Ward No: 2, R.S. No: 108/A/2 at Ilkal in Ilkal Section.

s an estimate amounting for Rs.8850/- (Project Cost)


wer supply , ……. kVA HT Installation of Smt Leena. Giriraj.
: 108/A/2 at Ilkal in Ilkal Section.

includes extension of HT line for a distance of 0.04 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for …….. kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 186Amps. Additional 10MVA Power Transformer &
under progerss.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

703787092.xls
HESCOM

Estimate for arranging power supply , 100 kVA HT Installation of M/s. Nandi
Tiles Plot. No:70 , Sy. No:133/1B Balakundi Village in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 4 3250 13000.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 2 273 546.00 34
HTST
5 45KN Disc No 12 320 3840.00 0
Special 3-pin cross Arms with
6 Set 4 455 1820.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 6 70 420.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.4872 30440 14830.37 896
1.5% sag
Conductor accessories at 3%
9 - - 444.91
on Item No 6
10 Guy Set Complete Set 4 498 1992.00 121
11 Guy Concreting No 4 300 1200.00 0
12 Spiral Earth Electrode No 4 160 640.00 32
13 Misc L/S - 66.72
Total Rs 38800.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM

ging power supply , 100 kVA HT Installation of M/s. Nandi


33/1B Balakundi Village in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
1456.00
0.00
0.00

68.00

0.00
136.00

0.00

436.53

0.00
484.00
0.00
128.00
41.47
2750.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM

Estimate for arranging power supply , 100 kVA HT Installation of M/s.


Nandi Tiles Plot. No:70 , Sy. No:133/1B Balakundi Village in Ilkal Section

H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM

ing power supply , 100 kVA HT Installation of M/s.


Sy. No:133/1B Balakundi Village in Ilkal Section

etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM

Estimate for arranging power supply , 100 kVA HT Installation of M/s.


Nandi Tiles Plot. No:70 , Sy. No:133/1B Balakundi Village in Ilkal Section
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 38800.00
38800.00
3 Labour charges 2750.00
4 Employee's cost at 60 % on Labour Charges 1650.00
5 Contingencies at 3 % on 10% of labour charge 8.25
6 Work contract Tax at 13 % on 10 % L.C 35.75
7 Service tax at 8 % on 90 % of labour charges 198.00
8 Intrest during constrution at 5 % on material cost +
2077.50
labour cost
9 Transportation cost at 2 % on material cost 776.00
10 Watch and ward cost at 1 % on material cost 388.00
11 Insurance cost against theft and accident at 1 %
388.00
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
776.00
14 at 2 % on meterial cost
Total Project cost Rs: 48184.50
Say Rs: 48185.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM

Estimate for arranging power supply , 100 kVA HT Installation of M/s. Nandi
Tiles Plot. No:70 , Sy. No:133/1B Balakundi Village in Ilkal Section

Report:- This is an estimate amounting for Rs.48185/- (Project Cost)


prepared for arranging power supply , 100 kVA HT Installation of M/s. Nandi Tiles Plot.
No:70 , Sy. No: 133/1B Balakundi Village in Ilkal Section

This project cost includes extension of HT line for a distance of 0.16 km by


using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 100 kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 166Amps. Additional 10MVA Power Transformer &
additional feeder work is under progress.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2005 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 byusing CSR 2003 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

nging power supply , 100 kVA HT Installation of M/s.


Sy. No:133/1B Balakundi Village in Ilkal Section
ABSTRACT
Labour
Charges
2750.00
2750.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM

ranging power supply , 100 kVA HT Installation of M/s. Nandi


133/1B Balakundi Village in Ilkal Section

s an estimate amounting for Rs.48185/- (Project Cost)


wer supply , 100 kVA HT Installation of M/s. Nandi Tiles Plot.
alakundi Village in Ilkal Section

includes extension of HT line for a distance of 0.16 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 100 kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 166Amps. Additional 10MVA Power Transformer &
nder progress.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
05 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
3 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri.
Mubarakali Mahiboobsab Chowdhary, M/s. Neha Granites Prop. No:729, Sy. No:132/3
Balakundi Village in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 3 3250 9750.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 3 276 828.00 34
HTST
5 45KN Disc No 6 320 1920.00 0
Special 3-pin cross Arms with
6 Set 2 455 910.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 9 70 630.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.4872 30440 14830.37 896
1.5% sag
Conductor accessories at 3%
9 - - 444.91
on Item No 6
10 Guy Set Complete Set 2 498 996.00 121
11 Guy Concreting No 2 300 600.00 0
12 Spiral Earth Electrode No 4 160 640.00 32
DP Sructure 9 Mtrs long with
13 Set 1 9645 9645.00 1120
kit
14 Misc L/S - 5.72
Total Rs 41200.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
arranging power supply , 50 kVA HT Installation of Sri.
howdhary, M/s. Neha Granites Prop. No:729, Sy. No:132/3
alakundi Village in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
1092.00
0.00
0.00

102.00

0.00
68.00

0.00

436.53

0.00
242.00
0.00
128.00
1120.00
11.47
3200.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri.
Mubarakali Mahiboobsab Chowdhary, M/s. Neha Granites Prop. No:729, Sy.
No:132/3 Balakundi Village in Ilkal Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM
ging power supply , 50 kVA HT Installation of Sri.
Chowdhary, M/s. Neha Granites Prop. No:729, Sy.
e in Ilkal Section.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri.
Mubarakali Mahiboobsab Chowdhary, M/s. Neha Granites Prop. No:729, Sy.
No:132/3 Balakundi Village in Ilkal Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 41200.00
41200.00
3 Labour charges 3200.00
4 Employee's cost at 60 % on Labour Charges 1920.00
5 Contingencies at 3 % on Material + labour charge 1332.00
6 Service tax at 12.24 % on labour charges 391.68
Intrest during constrution at 5 % on material cost +
2220.00
7 labour cost
8 Transportation cost at 2 % on material cost 824.00
9 Watch and ward cost at 1 % on material cost 412.00
Insurance cost against theft and accident at 1 % on
10 material cost 412.00
11 Performance guarantee and loss of interest on margin
111.00
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST 337.00


13 Compensation cost for tree cutting etc., as per -
approved norms
14 TA & QC inspection charges at 2 % on material cost 824.00
Total Project cost Rs: 53183.68
Say Rs: 53184.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri.
Mubarakali Mahiboobsab Chowdhary, M/s. Neha Granites Prop. No:729, Sy. No:132/3
Balakundi Village in Ilkal Section.
Report:- This is an estimate amounting for Rs.53184/- (Project Cost)
prepared for arranging power supply , 50 kVA HT Installation of Sri. Mubarakali
Mahiboobsab Chowdhary, M/s. Neha Granites Prop. No:729, Sy. No:132/3 Balakundi
Village in Ilkal Section.
This project cost includes extension of HT line for a distance of 0.16 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 50 kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 166Amps. Additional 10MVA Power Transformer &
additional feeder work is under progress.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
nging power supply , 50 kVA HT Installation of Sri.
Chowdhary, M/s. Neha Granites Prop. No:729, Sy.
ge in Ilkal Section.
ABSTRACT
Labour
Charges
3200.00
3200.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
ranging power supply , 50 kVA HT Installation of Sri.
Chowdhary, M/s. Neha Granites Prop. No:729, Sy. No:132/3
ection.
s an estimate amounting for Rs.53184/- (Project Cost)
wer supply , 50 kVA HT Installation of Sri. Mubarakali
M/s. Neha Granites Prop. No:729, Sy. No:132/3 Balakundi

includes extension of HT line for a distance of 0.16 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 50 kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 166Amps. Additional 10MVA Power Transformer &
nder progress.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply , 200 kVA HT Installation of Smt.
Shivaleela M Maratad , M/s. Jain Darshan Udyog, Sy. No:17/1B Prop. No: 159 Hire-
Upnal, Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 4 3250 13000.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 3 276 828.00 34
HTST
5 45KN Disc No 12 320 3840.00 0
Special 3-pin cross Arms with
6 Set 4 455 1820.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 9 70 630.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.5024 30440 15293.06 896
1.5% sag
Conductor accessories at 3%
9 - - 458.79
on Item No 6
10 Guy Set Complete Set 4 498 1992.00 121
11 Guy Concreting No 4 300 1200.00 0
12 Spiral Earth Electrode No 5 160 800.00 32
DP Sructure 9 Mtrs long with
13 Set 1 9645 9645.00 1120
kit
14 Misc L/S - 43.15
Total Rs 49550.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
rranging power supply , 200 kVA HT Installation of Smt.
s. Jain Darshan Udyog, Sy. No:17/1B Prop. No: 159 Hire-
Upnal, Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
1456.00
0.00
0.00

102.00

0.00
136.00

0.00

450.15

0.00
484.00
0.00
160.00
1120.00
41.85
3950.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply ,200 kVA HT Installation of Smt.
Shivaleela M Maratad , M/s. Jain Darshan Udyog, Sy. No:17/1B Prop. No: 159
Hire-Upnal, Ilkal in Ilkal Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp Set 1 64250 64250.00
CTS with ETV meter,
without load break switch
Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C
3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
E.I.Charges with 12.24%
6 756.00
ST
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM
ing power supply ,200 kVA HT Installation of Smt.
s. Jain Darshan Udyog, Sy. No:17/1B Prop. No: 159
ction.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply ,200 kVA HT Installation of Smt.
Shivaleela M Maratad , M/s. Jain Darshan Udyog, Sy. No:17/1B Prop. No: 159
Hire-Upnal, Ilkal in Ilkal Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 49550.00
49550.00
3 Labour charges 3950.00
4 Employee's cost at 60 % on Labour Charges 2370.00
5 Contingencies at 3 % on Material + labour charge 1605.00
6 Service tax at 12.24 % on on labour charges 483.48
Intrest during constrution at 5 % on material cost +
2675.00
7 labour cost
8 Transportation cost at 2 % on material cost 991.00
9 Watch and ward cost at 1 % on material cost 495.50
Insurance cost against theft and accident at 1 % on
10 material cost 495.50
11 Performance guarantee and loss of interest on margin
133.75
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


13 Compensation cost for tree cutting etc., as per -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 991.00
Total Project cost Rs: 68342.23
Say Rs: 68342.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , to 200 kVA HT Installation of Smt.
Shivaleela M Maratad , M/s. Jain Darshan Udyog, Sy. No:17/1B Prop. No: 159 Hire-
Upnal, Ilkal in Ilkal Section.
Report:- This is an estimate amounting for Rs.68342/- (Project Cost)
prepared for arranging power supply , to 200 kVA HT Installation of Smt. Shivaleela M
Maratad , M/s. Jain Darshan Udyog, Sy. No:17/1B Prop. No: 159 Hire-Upnal, Ilkal in
Ilkal Section.
This project cost includes extension of HT line for a distance of 0.165 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 200 kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 166Amps. Additional 10MVA Power Transformer &
additional feeder work is under progress.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
nging power supply ,200 kVA HT Installation of Smt.
M/s. Jain Darshan Udyog, Sy. No:17/1B Prop. No: 159
ection.
ABSTRACT
Labour
Charges
3950.00
3950.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
ranging power supply , to 200 kVA HT Installation of Smt.
s. Jain Darshan Udyog, Sy. No:17/1B Prop. No: 159 Hire-

s an estimate amounting for Rs.68342/- (Project Cost)


wer supply , to 200 kVA HT Installation of Smt. Shivaleela M
an Udyog, Sy. No:17/1B Prop. No: 159 Hire-Upnal, Ilkal in

includes extension of HT line for a distance of 0.165 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 200 kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 166Amps. Additional 10MVA Power Transformer &
nder progress.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply , 106 kVA HT Installation of Sri.
Gopalkrishna Shivarayappa Sapparad M/s. Vaishnavi Granite Industries at Plot. No:4,
Sy. No:67/2 Tondihal Village in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 2 3250 6500.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 1 273 273.00 34
HTST
5 45KN Disc No 6 320 1920.00 0
Special 3-pin cross Arms with
6 Set 2 455 910.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 6 70 420.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.245 30440 7457.80 896
1.5% sag
Conductor accessories at 3%
9 - - 223.73
on Item No 6
10 Guy Set Complete Set 1 498 498.00 121
11 Guy Concreting No 1 300 300.00 0
12 Spiral Earth Electrode No 2 160 320.00 32
13 Misc L/S - 77.47
Total Rs 18900.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
ging power supply , 106 kVA HT Installation of Sri.
Sapparad M/s. Vaishnavi Granite Industries at Plot. No:4,
in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
728.00
0.00
0.00

34.00

0.00
68.00

0.00

219.52

0.00
121.00
0.00
64.00
65.48
1300.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 106 kVA HT Installation of Sri.
Gopalkrishna Shivarayappa Sapparad M/s. Vaishnavi Granite Industries at Plot.
No:4, Sy. No:67/2 Tondihal Village in Ilkal Section.
H.T.Metering Cubicle ( HESCOM Partion).

Labour
Sl
Particulars UNIT Qty Rate Amount charges
No.
Amount

1 2 3 4 5 6 8

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00 1046.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00 -
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00 4.00


71500.00 1050.00
4 CubicleLabour charges 100% 1050.00
5 Regular Labour 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154.00

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply , 106 kVA HT Installation of Sri.
Gopalkrishna Shivarayappa Sapparad M/s. Vaishnavi Granite Industries at Plot.
No:4, Sy. No:67/2 Tondihal Village in Ilkal Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 18900.00
18900.00
3 Labour charges 1300.00
4 Employee's cost at 60 % on Labour Charges 780.00
5 Contingencies at 3 % on 10% of labour charge 3.90
6 Work contract Tax at 13 % on 10 % L.C 16.90
7 Service tax at 8 % on 90 % of labour charges 93.60
8 Intrest during constrution at 5 % on material cost +
1010.00
labour cost
9 Transportation cost at 2 % on material cost 378.00
10 Watch and ward cost at 1 % on material cost 189.00
11 Insurance cost against theft and accident at 1 %
189.00
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
378.00
14 at 2 % on meterial cost
Total Project cost Rs: 23575.40
Say Rs: 23575.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 106 kVA HT Installation of Sri.
Gopalkrishna Shivarayappa Sapparad M/s. Vaishnavi Granite Industries at Plot. No:4,
Sy. No:67/2 Tondihal Village in Ilkal Section.
Report:- This is an estimate amounting for Rs.23575/- (Project Cost)
prepared for arranging power supply , 106 kVA HT Installation of Sri. Gopalkrishna
Shivarayappa Sapparad M/s. Vaishnavi Granite Industries at Plot. No:4, Sy. No:67/2
Tondihal Village in Ilkal Section.
This project cost includes extension of HT line for a distance of 0.08 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 106 kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 166Amps. Additional 10MVA Power Transformer &
additional feeder work is under progress.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
nging power supply , 106 kVA HT Installation of Sri.
pa Sapparad M/s. Vaishnavi Granite Industries at Plot.
hal Village in Ilkal Section.
ABSTRACT
Labour
Charges
1300.00
1300.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
ranging power supply , 106 kVA HT Installation of Sri.
a Sapparad M/s. Vaishnavi Granite Industries at Plot. No:4,
e in Ilkal Section.
s an estimate amounting for Rs.23575/- (Project Cost)
wer supply , 106 kVA HT Installation of Sri. Gopalkrishna
/s. Vaishnavi Granite Industries at Plot. No:4, Sy. No:67/2
ction.
includes extension of HT line for a distance of 0.08 km by
or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 106 kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 166Amps. Additional 10MVA Power Transformer &
nder progress.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply , 80 kVA HT Installation of Sri. Ravishankar
Laxmanasa Basava, M/s. Vijay Slabs Plot. No:2/I, Sy. No:77/1B
at Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 1 3250 3250.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 0 273 0.00 34
HTST
5 45KN Disc No 6 320 1920.00 0
Special 3-pin cross Arms with
6 Set 2 455 910.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 0 70 0.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.1218 30440 3707.59 896
1.5% sag
Conductor accessories at 3%
9 - - 111.23
on Item No 6
10 Guy Set Complete Set 1 498 498.00 121
11 Guy Concreting No 1 300 300.00 0
12 Spiral Earth Electrode No 1 160 160.00 32
13 Misc L/S - 43.18
Total Rs 10900.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
ower supply , 80 kVA HT Installation of Sri. Ravishankar
M/s. Vijay Slabs Plot. No:2/I, Sy. No:77/1B
at Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
364.00
0.00
0.00

0.00

0.00
68.00

0.00

109.13

0.00
121.00
0.00
32.00
55.87
750.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to an extent of 100 kVA HT Installation
of Sri. Basavaraj Amarappa Putti M/s. Shri. Venkatachala Granites at Plot. No:1, Sy.
No:46/A Property. No:4168 Block No:9 at Tondihal Village in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 6 3250 19500.00 364
P.C.C.Pole 8 mtr long (For
2 No 1 1460 1460.00 292
Stud)
3 MS Fish Plate with N & B Set 2 41 82.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 5 273 1365.00 34
HTST
5 45KN Disc No 12 320 3840.00 0
Special 3-pin cross Arms with
6 Set 4 455 1820.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 15 70 1050.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.67 30440 20394.80 896
1.5% sag
Conductor accessories at 3%
9 - - 611.84
on Item No 6
10 Guy Set Complete Set 2 498 996.00 121
11 Guy Concreting No 2 300 600.00 0
12 Spiral Earth Electrode No 6 160 960.00 32
13 E.G. Stirrups No 5 140 700.00 34
4-Pin cross arm, clamp bolt
14 nut and washers for RCC Pole( Set 2 185 370.00 34
For Gaurding)
15 GI Wire( For Gaurding) kg 20 41.4 828.00 15

16 Misc L/S - 22.36


Total Rs 54600.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
ging power supply to an extent of 100 kVA HT Installation
Putti M/s. Shri. Venkatachala Granites at Plot. No:1, Sy.
Block No:9 at Tondihal Village in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
2184.00
292.00
44.00

170.00

0.00
136.00

0.00

600.32

242.00
0.00
192.00
170.00

68.00

300.00

1.68
4400.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to an extent of 100 kVA HT
Installation of Sri. Basavaraj Amarappa Putti M/s. Shri. Venkatachala Granites at
Plot. No:1, Sy. No:46/A Property. No:4168 Block No:9 at Tondihal Village in Ilkal
Section.
H.T.Metering Cubicle ( HESCOM Partion).

Labour
Sl
Particulars UNIT Qty Rate Amount charges
No.
Amount

1 2 3 4 5 6 8

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00 1046.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00 -
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00 4.00


71500.00 1050.00
4 CubicleLabour charges 100% 1050.00
5 Regular Labour 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154.00

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply to an extent of 100 kVA HT
Installation of Sri. Basavaraj Amarappa Putti M/s. Shri. Venkatachala Granites at
Plot. No:1, Sy. No:46/A Property. No:4168 Block No:9 at Tondihal Village in Ilkal
Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 54600.00
54600.00
3 Labour charges 4400.00
4 Employee's cost at 60 % on Labour Charges 2640.00
5 Contingencies at 3 % on 10% of labour charge 13.20
6 Work contract Tax at 13 % on 10 % L.C 57.20
7 Service tax at 8 % on 90 % of labour charges 316.80
8 Intrest during constrution at 5 % on material
2950.00
cost + labour cost
9 Transportation cost at 2 % on material cost 1092.00
10 Watch and ward cost at 1 % on material cost 546.00
11 Insurance cost against theft and accident at 1 %
546.00
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
1092.00
14 at 2 % on meterial cost
Total Project cost Rs: 68590.20
Say Rs: 68590.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to an extent of 100 kVA HT Installation
of Sri. Basavaraj Amarappa Putti M/s. Shri. Venkatachala Granites at Plot. No:1, Sy.
No:46/A Property. No:4168 Block No:9 at Tondihal Village in Ilkal Section.
Report:- This is an estimate amounting for Rs.68590/- (Project Cost)
prepared for arranging power supply to an extent of 100 kVA HT Installation of Sri.
Basavaraj Amarappa Putti M/s. Shri. Venkatachala Granites at Plot. No:1, Sy. No:46/A
Property. No:4168 Block No:9 at Tondihal Village in Ilkal Section.
This project cost includes extension of HT line for a distance of 0.22 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 100 kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 196Amps. Additional 10MVA Power Transformer &
additional feeder work is under progress.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
arranging power supply to an extent of 100 kVA HT
varaj Amarappa Putti M/s. Shri. Venkatachala Granites at
Property. No:4168 Block No:9 at Tondihal Village in Ilkal

ABSTRACT

Labour Charges
4400.00
4400.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
ranging power supply to an extent of 100 kVA HT Installation
pa Putti M/s. Shri. Venkatachala Granites at Plot. No:1, Sy.
8 Block No:9 at Tondihal Village in Ilkal Section.
is an estimate amounting for Rs.68590/- (Project Cost)
ower supply to an extent of 100 kVA HT Installation of Sri.
i M/s. Shri. Venkatachala Granites at Plot. No:1, Sy. No:46/A
No:9 at Tondihal Village in Ilkal Section.
st includes extension of HT line for a distance of 0.22 km by
ctor on 9mts long support . For metering cubicle, estimate is
portion.

requested for 100 kVA contract demand on 11KV System.

nstallation comes on F1 Pump House feeder. The installed


ce is 1X10 MVA, the peak load of the power transformer is
eeder is 196Amps. Additional 10MVA Power Transformer &
under progress.
aterials and labour provision made in the estimate, submitted

ertified that, Ihave personally visited the spot and prepared the
006 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
ertified that, I have personally visited the spot and got prepared
06 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for arranging power supply , 80 kVA HT Installation of Sri. Ravishankar


Laxmanasa Basava, M/s. Vijay Slabs Plot. No:2/I, Sy. No:77/1B at Ilkal in Ilkal Section.

H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM

ower supply , 80 kVA HT Installation of Sri. Ravishankar


ay Slabs Plot. No:2/I, Sy. No:77/1B at Ilkal in Ilkal Section.

etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM

Estimate for arranging power supply , 80 kVA HT Installation of Sri. Ravishankar


Laxmanasa Basava, M/s. Vijay Slabs Plot. No:2/I, Sy. No:77/1B at Ilkal in Ilkal Section.

ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 10900.00
10900.00
3 Labour charges 750.00
4 Employee's cost at 60 % on Labour Charges 450.00
5 Contingencies at 3 % on 10% of labour charge 2.25
6 Work contract Tax at 13 % on 10 % L.C 9.75
7 Service tax at 8 % on 90 % of labour charges 54.00
8 Intrest during constrution at 5 % on material cost +
582.50
labour cost
9 Transportation cost at 2 % on material cost 218.00
10 Watch and ward cost at 1 % on material cost 109.00
11 Insurance cost against theft and accident at 1 %
109.00
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
218.00
14 at 2 % on meterial cost
Total Project cost Rs: 13739.50
Say Rs: 13740.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 80 kVA HT Installation of Sri.
Ravishankar Laxmanasa Basava, M/s. Vijay Slabs Plot. No:2/I, Sy. No:77/1B at Ilkal in
Ilkal Section.

Report:- This is an estimate amounting for Rs.13740/- (Project Cost)


prepared for arranging power supply , 80 kVA HT Installation of Sri. Ravishankar
Laxmanasa Basava, M/s. Vijay Slabs Plot. No:2/I, Sy. No:77/1B at Ilkal in Ilkal Section.

This project cost includes extension of HT line for a distance of 0.04 km by


using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 80 kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 166Amps. Additional 10MVA Power Transformer &
additional feeder work is under progress.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2005 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 byusing CSR 2003 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

power supply , 80 kVA HT Installation of Sri. Ravishankar


Vijay Slabs Plot. No:2/I, Sy. No:77/1B at Ilkal in Ilkal Section.

ABSTRACT
Labour
Charges
750.00
750.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
ranging power supply , 80 kVA HT Installation of Sri.
asava, M/s. Vijay Slabs Plot. No:2/I, Sy. No:77/1B at Ilkal in

s an estimate amounting for Rs.13740/- (Project Cost)


wer supply , 80 kVA HT Installation of Sri. Ravishankar
Vijay Slabs Plot. No:2/I, Sy. No:77/1B at Ilkal in Ilkal Section.

includes extension of HT line for a distance of 0.04 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 80 kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 166Amps. Additional 10MVA Power Transformer &
nder progress.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
05 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
3 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply , 60 kVA HT Installation of Sri. Giriraj
Shivanarayan Jaju, M/s. Shri Krishna Granites Plot. No:2, Sy. No:67/B at Tondihal
Village in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 2 3250 6500.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 0 273 0.00 34
HTST
5 45KN Disc No 12 320 3840.00 0
Special 3-pin cross Arms with
6 Set 4 455 1820.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 3 70 210.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.1218 30440 3707.59 896
1.5% sag
Conductor accessories at 3%
9 - - 111.23
on Item No 6
10 Guy Set Complete Set 3 498 1494.00 121
11 Guy Concreting No 3 300 900.00 0
12 Spiral Earth Electrode No 2 160 320.00 32
13 Misc L/S - 97.18
Total Rs 19000.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
g power supply , 60 kVA HT Installation of Sri. Giriraj
Shri Krishna Granites Plot. No:2, Sy. No:67/B at Tondihal
Village in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
728.00
0.00
0.00

0.00

0.00
136.00

0.00

109.13

0.00
363.00
0.00
64.00
49.87
1450.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 60 kVA HT Installation of Sri. Giriraj Shivanarayan
Jaju, M/s. Shri Krishna Granites Plot. No:2, Sy. No:67/B at Tondihal Village in Ilkal
Section.

H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM
r supply , 60 kVA HT Installation of Sri. Giriraj Shivanarayan
anites Plot. No:2, Sy. No:67/B at Tondihal Village in Ilkal
Section.

etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply , 60 kVA HT Installation of Sri. Giriraj Shivanarayan
Jaju, M/s. Shri Krishna Granites Plot. No:2, Sy. No:67/B at Tondihal Village in Ilkal
Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 19000.00
19000.00
3 Labour charges 1450.00
4 Employee's cost at 60 % on Labour Charges 870.00
5 Contingencies at 3 % on 10% of labour charge 4.35
6 Work contract Tax at 13 % on 10 % L.C 18.85
7 Service tax at 8 % on 90 % of labour charges 104.40
8 Intrest during constrution at 5 % on material cost +
1022.50
labour cost
9 Transportation cost at 2 % on material cost 380.00
10 Watch and ward cost at 1 % on material cost 190.00
11 Insurance cost against theft and accident at 1 %
190.00
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
380.00
14 at 2 % on meterial cost
Total Project cost Rs: 23947.10
Say Rs: 23947.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 60 kVA HT Installation of Sri. Giriraj
Shivanarayan Jaju, M/s. Shri Krishna Granites Plot. No:2, Sy. No:67/B at Tondihal
Village in Ilkal Section.
Report:- This is an estimate amounting for Rs.23947/- (Project Cost)
prepared for arranging power supply , 60 kVA HT Installation of Sri. Giriraj
Shivanarayan Jaju, M/s. Shri Krishna Granites Plot. No:2, Sy. No:67/B at Tondihal
Village in Ilkal Section.
This project cost includes extension of HT line for a distance of 0.04 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 80 kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 166Amps. Additional 10MVA Power Transformer &
additional feeder work is under progress.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2005 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 byusing CSR 2003 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
er supply , 60 kVA HT Installation of Sri. Giriraj Shivanarayan
Granites Plot. No:2, Sy. No:67/B at Tondihal Village in Ilkal
Section.
ABSTRACT
Labour
Charges
1450.00
1450.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
ranging power supply , 60 kVA HT Installation of Sri. Giriraj
hri Krishna Granites Plot. No:2, Sy. No:67/B at Tondihal

s an estimate amounting for Rs.23947/- (Project Cost)


wer supply , 60 kVA HT Installation of Sri. Giriraj
hri Krishna Granites Plot. No:2, Sy. No:67/B at Tondihal

includes extension of HT line for a distance of 0.04 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 80 kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 166Amps. Additional 10MVA Power Transformer &
nder progress.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
05 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
3 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for arranging power supply , 90kVA HT Installation of Sri. Yamanoorappa


Narasappa Saka, CTS. No:39/A at Alampur peth, Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 1 3250 3250.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 0 273 0.00 34
HTST
5 45KN Disc No 6 320 1920.00 0
Special 3-pin cross Arms with
6 Set 2 455 910.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 0 70 0.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.0914 30440 2782.22 896
1.5% sag
Conductor accessories at 3%
9 - - 83.47
on Item No 6
10 Guy Set Complete Set 1 498 498.00 121
11 Guy Concreting No 1 300 300.00 0
12 Spiral Earth Electrode No 1 160 160.00 32
13 Misc L/S - 46.32
Total Rs 9950.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM

wer supply , 90kVA HT Installation of Sri. Yamanoorappa


TS. No:39/A at Alampur peth, Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
364.00
0.00
0.00

0.00

0.00
68.00

0.00

81.89

0.00
121.00
0.00
32.00
33.11
700.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM

Estimate for arranging power supply , 90kVA HT Installation of Sri. Yamanoorappa


Narasappa Saka, CTS. No:39/A at Alampur peth, Ilkal in Ilkal Section.

H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch

Construction of flatform with


size stone cement concert
2 NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM

wer supply , 90kVA HT Installation of Sri. Yamanoorappa


TS. No:39/A at Alampur peth, Ilkal in Ilkal Section.

etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM

Estimate for arranging power supply , 90kVA HT Installation of Sri. Yamanoorappa


Narasappa Saka, CTS. No:39/A at Alampur peth, Ilkal in Ilkal Section.

ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 9950.00
9950.00
3 Labour charges 700.00
4 Employee's cost at 60 % on Labour Charges 420.00
5 Contingencies at 3 % on 10% of labour charge 2.10
6 Work contract Tax at 13 % on 10 % L.C 9.10
7 Service tax at 8 % on 90 % of labour charges 50.40
8 Intrest during constrution at 5 % on material cost +
532.50
labour cost
9 Transportation cost at 2 % on material cost 199.00
10 Watch and ward cost at 1 % on material cost 99.50
11 Insurance cost against theft and accident at 1 %
99.50
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
199.00
14 at 2 % on meterial cost
Total Project cost Rs: 12598.11
Say Rs: 12598.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM

Estimate for arranging power supply , 90kVA HT Installation of Sri.


Yamanoorappa Narasappa Saka, CTS. No:39/A at Alampur peth, Ilkal in Ilkal Section.

Report:- This is an estimate amounting for Rs.12598/- (Project Cost)


prepared for arranging power supply , 90kVA HT Installation of Sri. Yamanoorappa
Narasappa Saka, CTS. No:39/A at Alampur peth, Ilkal in Ilkal Section.

This project cost includes extension of HT line for a distance of 0.03 km by


using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 90 kVA contract demand on 11KV System.

This proposed installation comes on F2 Ilkal toewn feeder feeder. The


installed capacity for 11KV reference is 1X10 MVA, the peak load of the power
transformer is 8MWS, peak load of the feeder is 160Amps. Additional 10MVA Power
Transformer & additional feeder work is under progress.
Adequte line materials and labour provision made in the estimate and
submitted for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

ower supply , 90kVA HT Installation of Sri. Yamanoorappa


CTS. No:39/A at Alampur peth, Ilkal in Ilkal Section.

ABSTRACT
Labour
Charges
700.00
700.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM

ranging power supply , 90kVA HT Installation of Sri.


Saka, CTS. No:39/A at Alampur peth, Ilkal in Ilkal Section.

s an estimate amounting for Rs.12598/- (Project Cost)


er supply , 90kVA HT Installation of Sri. Yamanoorappa
:39/A at Alampur peth, Ilkal in Ilkal Section.

includes extension of HT line for a distance of 0.03 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 90 kVA contract demand on 11KV System.

stallation comes on F2 Ilkal toewn feeder feeder. The


reference is 1X10 MVA, the peak load of the power
k load of the feeder is 160Amps. Additional 10MVA Power
eder work is under progress.
erials and labour provision made in the estimate and
.
rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply , 100kVA HT Installation of Sri. Ramavatar Rajaram
Lahoti, M/s. Dhanalaxmi Granites Plot. No: Sy. No:
Hire-upnal Village in Ilkal Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 7901.00
7901.00
3 Labour charges 700.00
4 Employee's cost at 60 % on Labour Charges 420.00
5 Contingencies at 3 % on 10% of labour charge 2.10
6 Work contract Tax at 13 % on 10 % L.C 9.10
7 Service tax at 8 % on 90 % of labour charges 50.40
8 Intrest during constrution at 5 % on material cost +
430.05
labour cost
9 Transportation cost at 2 % on material cost 158.02
10 Watch and ward cost at 1 % on material cost 79.01
11 Insurance cost against theft and accident at 1 %
79.01
on material cost
12 Electrical Inspectorate Charges with 12.24% ST 337.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
TA & QC inspection charges
158.02
14 at 2 % on meterial cost
Total Project cost Rs: 10323.71
Say Rs: 10324.00
Sketch

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 100kVA HT Installation of Sri. Ramavatar Rajaram
Lahoti, M/s. Dhanalaxmi Granites Plot. No: Sy. No:
Hire-upnal Village in Ilkal Section.
Report:- This is an estimate amounting for Rs.10324/- (Project Cost)
prepared for arranging power supply to 100kVA HT Installation of Sri. Ramavatar
Rajaram Lahoti, M/s. Dhanalaxmi Granites Plot. No: Sy. No: Hire-
upnal Village in Ilkal Section..

This project cost includes extension of HT line for a distance of 0.05 km by


using rabbit ACSR conductor on 9mts long support .

Applicant wants to purchase the metering cubicle, hence no estimate is prepared for
cubicle.
The applicant requested for 100kVA contract demand on 11KV System.

This proposed installation comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 166Amps. Additional 10MVA Power Transformer &
additional feeder work is under progress.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2005 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 byusing CSR 2003 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer
O&M Sub-Division, HESCOM
HESCOM
er supply , 100kVA HT Installation of Sri. Ramavatar Rajaram
alaxmi Granites Plot. No: Sy. No:
Hire-upnal Village in Ilkal Section.
ABSTRACT
Labour
Charges
700.00
700.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
er supply , 100kVA HT Installation of Sri. Ramavatar Rajaram
alaxmi Granites Plot. No: Sy. No:
Hire-upnal Village in Ilkal Section.
s an estimate amounting for Rs.10324/- (Project Cost)
er supply to 100kVA HT Installation of Sri. Ramavatar
alaxmi Granites Plot. No: Sy. No: Hire-
n..

includes extension of HT line for a distance of 0.05 km by


or on 9mts long support .

ase the metering cubicle, hence no estimate is prepared for


cubicle.
quested for 100kVA contract demand on 11KV System.

stallation comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eder is 166Amps. Additional 10MVA Power Transformer &
nder progress.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
05 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.

rtified that, I have personally visited the spot and got prepared
3 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for A/P/S to 2 ligting installations of Sri. B B Kuri & Smt. Yallamma Ningappa Meti
in approved abandoned layout Sy. No;60/1+2/2 at Ilkal in Ilkal Section
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 18 3250 58500.00 364 6552.00

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292 292.00

3 MS Fish Plate with N & B Set 2 41 82.00 22 44.00

4 Spiral earth electrodes Set 18 160 2880.00 32 576.00


5 4 pin X - Arm set for RCC No 21 185 3885.00 34 714.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 12 10 120.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
30 25 750.00 0 0.00

10 Guy set complete Set 5 498 2490.00 121 605.00


11 Guy concreting No 5 300 1500.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 1.462 30440 44503.28 896 1309.95

Conductor Accessories @ 3% on
13 Item No 10 -
- - 1335.10 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Misc - - - 46.62 39.05
Total: 118750.00 10500.00
Labour Charges
16 Casual Labour Charge - - - 10500.00 - -
Regular Labour Charge at 60% - - 6300.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 4069.05 - -
Grand Total Rs: 139704.05
Say Rs. 139704.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 5 3250 16250.00 364 1820.00

3 Single top support No 5 41 205.00 22 110.00

4 Spiral earth electrodes Set 5 160 800.00 32 160.00


5 45 KN Disc No 6 185 1110.00 34 204.00

6 15 KV pin insulators with GI rod Set


12 70 840.00 34 408.00

7 No.8KV Strain Insulators No 12 10 120.00 0 0.00


10 Guy set complete Set 2 498 996.00 121 242.00
11 Guy concreting No 2 300 600.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.609 30440 18537.96 896 545.66

Conductor Accessories @ 3% on
13 Item No 10 -
- - 556.14 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 5 185 925.00 34 170.00
Gaurding)

16 Misc - - - 9.90 5.34


Total: 40950.00 3665.00
Labour Charges
16 Casual Labour Charge - - - 3665.00 - -
Regular Labour Charge at 60% - - 2199.00 - -
17 -
18 E I Charges with 12.24%ST - - - 375.00 - -
19 Contagency @ 3% above - - - 1415.67 - -
Grand Total Rs: 48604.68
Say Rs. 48306.00

Section Officer Asst. Executive Engineer(El.)


HESCOM …….. O & M Sub -division, HESCOM,Ilkal
HESCOM
Revised- estimate for conversion of HNDMP-29977, LT 66HP+720Watts, MP installation
into 110kVA HT Installation of Smt. Shivamma Shankrappa Kadiwal, Plot. No:39&40 Sy.
No:327 , Near APMC @ Hunagund in Hunagund Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 4 3250 13000.00 364
P.C.C.Pole 8 mtr long (For
2 No 1 1460 1460.00 292
Stud)
3 MS Fish Plate with N & B Set 2 41 82.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 2 273 546.00 34
HTST
5 45KN Disc No 12 320 3840.00 0
Special 3-pin cross Arms with
6 Set 4 455 1820.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 6 70 420.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.335 30440 10197.40 896
1.5% sag
Conductor accessories at 3%
9 - - 305.92
on Item No 6
10 Guy Set Complete Set 3 498 1494.00 121
11 Guy Concreting No 3 300 900.00 0
12 Spiral Earth Electrode No 4 160 640.00 32
13 Misc L/S - 44.68
Total Rs 34750.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
ion of HNDMP-29977, LT 66HP+720Watts, MP installation
Smt. Shivamma Shankrappa Kadiwal, Plot. No:39&40 Sy.
APMC @ Hunagund in Hunagund Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
1456.00
292.00
44.00

68.00

0.00
136.00

0.00

300.16

0.00
363.00
0.00
128.00
12.84
2800.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for conversion of LT MP installation into 100kVA HT Installation in the name of
Sri. Amaresh Adappa Channi, M/s. Amareshwar Granite Industries. Sy. No:55/B Plot.
No:5, Ilkal, in Ilkal Section.

H.T.Metering Cubical HESCOM Partion.

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6
1 H.T.Metering cubicle over
head type main load Side
cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch
2
Construction of flatform with
size stone cement concert
NO 1 7200 7200.00
for errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal.
HESCOM

Revised- Estimate for conversion of HNDMP-29977, LT 66HP+720Watts, MP


installation into 110kVA HT Installation of Smt. Shivamma Shankrappa Kadiwal, Plot.
No:39&40 Sy. No:327 , Near APMC @ Hunagund in Hunagund Section.

Dismantling Portion.

Labour
Sl
Particulars UNIT Qty Rate charges
No.
Amount
1 2 3 4 5 6
Releasing of 100kVA
1 No 1 1177.20 1177.20
Distribution Transformer
Releasing of Single pole TC
2 No 1 514.80 514.80
Set
2 Releasing of 200A SB GOS Set 1 135.90 135.90

3 Releasing of HG Fuse Unit Set 1 69.30 69.30

Releasing of Lightning
4 Set 1 39.60 39.60
Arrestor
Releasing of LT wiring kit & LT
5 Set 1 219.60 219.60
Protection kit
Releasing of ETV meter, TP
5 box along with 75/5A CTs & Set 1 810.00 810.00
service wire
6 Misc 33.60
Total Rs 3000.00
7 Casual Labour 3000.00
8 Regular Labour@60% 1800.00
9 Contingeng @ 3% 144.00
Total 4944.00
Say Rs: 4944.00

Materials to be released & returned to stores

Sl.
Particulars Qty Condition
No.
ETV meter, TP box along
1 01 set Good
with 75/5A CTs

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal.
HESCOM

Estimate for conversion of HNDMP-29977, LT 66HP+720Watts, MP installation into


110kVA HT Installation of Smt. Shivamma Shankrappa Kadiwal, Plot. No:39&40 Sy.
No:327 , Near APMC @ Hunagund in Hunagund Section.

Materials to be released & returned to party for utilising proposed HT Installation

Sl
Particulars UNIT Qty Condition
No.

1 2 3 4 5
Releasing of 100kVA
1 No 1 Good
Distribution Transformer

2 Single pole TC Set Set 1 Good

3 Releasing of 200A SB GOS Set 1 Good

4 Releasing of HG Fuse Unit Set 1 Good

Releasing of Lightning
5 Set 1 Good
Arrestor
Releasing of LT wiring kit & LT
6 Set 1 Good
Protection kit

Note: (1) The existing TC structure will be utilized as aSingle pole structure for faciliating cable
connection to the HT metering cubicle.
(2) No material except LT metering Box will be handed over to stores, only labour
provided in the estimate for releasing the materials for reusing to HT installation.

Details tobe furnished by field staff


1) Date of service: 30.09.2006
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal.
HESCOM
T MP installation into 100kVA HT Installation in the name of
ni, M/s. Amareshwar Granite Industries. Sy. No:55/B Plot.
No:5, Ilkal, in Ilkal Section.

Metering Cubical HESCOM Partion.

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM

onversion of HNDMP-29977, LT 66HP+720Watts, MP


Installation of Smt. Shivamma Shankrappa Kadiwal, Plot.
7 , Near APMC @ Hunagund in Hunagund Section.

Dismantling Portion.

turned to stores

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM

HNDMP-29977, LT 66HP+720Watts, MP installation into


Smt. Shivamma Shankrappa Kadiwal, Plot. No:39&40 Sy.
r APMC @ Hunagund in Hunagund Section.

turned to party for utilising proposed HT Installation

ure will be utilized as aSingle pole structure for faciliating cable


cubicle.
LT metering Box will be handed over to stores, only labour
easing the materials for reusing to HT installation.

d staff

Soon after completion of this work.

counts staff
HESCOM
Estimate for conversion of LT MP installation into 100kVA HT Installation in the name of
Sri. Amaresh Adappa Channi, M/s. Amareshwar Granite Industries. Sy. No:55/B Plot.
No:5, Ilkal, in Ilkal Section.

Dismantling Portion.

Labour
Sl
Particulars UNIT Qty Rate charges
No.
Amount
1 2 3 4 5 6
Releasing of 100kVA
1 No 1 1177.20 1177.20
Distribution Transformer
Releasing of Single pole TC
2 No 1 514.80 514.80
Set
2 Releasing of 200A SB GOS Set 1 135.90 135.90

3 Releasing of HG Fuse Unit Set 1 69.30 69.30

Releasing of Lightning
4 Set 1 39.60 39.60
Arrestor
Releasing of LT wiring kit & LT
5 Set 1 219.60 219.60
Protection kit
Releasing of ETV meter, TP
5 box along with 75/5A CTs & Set 1 810.00 810.00
service wire
6 Misc 33.60
Total Rs 3000.00
7 Casual Labour 3000.00
8 Regular Labour@60% 1800.00
9 Contingeng @ 3% 144.00
Total 4944.00
Say Rs: 4944.00

Materials to be released & returned to stores

Sl.
Particulars Qty Condition
No.
ETV meter, TP box along
1 01 set Good
with 75/5A CTs

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal.
HESCOM

Estimate for conversion of LT MP installation into 100kVA HT Installation in the name of


Sri. Amaresh Adappa Channi, M/s. Amareshwar Granite Industries. Sy. No:55/B Plot.
No:5, Ilkal, in Ilkal Section.

Materials to be released & returned to party for utilising proposed HT Installation

Sl
Particulars UNIT Qty Condition
No.

1 2 3 4 5
Releasing of 100kVA
1 No 1 Good
Distribution Transformer

2 Single pole TC Set Set 1 Good

3 Releasing of 200A SB GOS Set 1 Good

4 Releasing of HG Fuse Unit Set 1 Good

Releasing of Lightning
5 Set 1 Good
Arrestor
Releasing of LT wiring kit & LT
6 Set 1 Good
Protection kit

Note: (1) No material except LT metering Box will be handed over to stores, only labour
provided in the estimate for releasing the materials for reusing to HT installation.

Details tobe furnished by field staff


1) Date of service: 17.08.2006
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal.
HESCOM
T MP installation into 100kVA HT Installation in the name of
ni, M/s. Amareshwar Granite Industries. Sy. No:55/B Plot.
No:5, Ilkal, in Ilkal Section.

Dismantling Portion.

turned to stores

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM

T MP installation into 100kVA HT Installation in the name of


ni, M/s. Amareshwar Granite Industries. Sy. No:55/B Plot.
No:5, Ilkal, in Ilkal Section.

turned to party for utilising proposed HT Installation

metering Box will be handed over to stores, only labour


easing the materials for reusing to HT installation.

d staff

Soon after completion of this work.

counts staff
HESCOM
Revised- Estimate for conversion of HNDMP-29977, LT 66HP+720Watts, MP installation into 110kVA
HT Installation of Smt. Shivamma Shankrappa Kadiwal, Plot. No:39&40 Sy. No:327 , Near APMC @
Hunagund in Hunagund Section.
ABSTRACT
Sl
DESCRIPTION Material Cost Labour Charges
No
1 Part 'A1' cost of extension of HT line 34750.00 2800.00

34750.00 2800.00

3 Labour charges 2800.00

4 Employee's cost at 60 % on Labour Charges 1680.00

5 Contingencies at 3 % on 10% of labour charge 8.40

6 Work contract Tax at 13 % on 10 % L.C 36.40

7 Service tax at 8 % on 90 % of labour charges 201.60


Intrest during constrution at 5 % on material cost +
8 1877.50
labour cost
9 Transportation cost at 2 % on material cost 695.00

10 Watch and ward cost at 1 % on material cost 347.50

Insurance cost against theft and accident at 1 % on


11 347.50
material cost

12 Electrical Inspectorate Charges with 12.24% ST 337.00

Compensation cost for tree cutting etc., as per


13 -
approved norms

14 TA & QC inspection charges at 2 % on meterial cost 695.00

Total Project cost Rs: 43775.90

Say Rs: 43776.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
Revised- Estimate amounting Rs.43776/- is prepared for conversion of HNDMP-29977, LT
66HP+720 Watts, MP installation into 110kVA HT Installation of Smt. Shivamma Shankrappa
Kadiwal, Plot. No:39&40 Sy. No:327 , Near APMC @ Hunagund in Hunagund Section.

Report:- This is an Revised- estimate for conversion of HNDMP-29977, LT 66HP+720Watts,


MP installation into 110kVA HT Installation of Smt. Shivamma Shankrappa Kadiwal, Plot. No:39&40
Sy. No:327 , Near APMC @ Hunagund in Hunagund Section.

This project cost includes extension of HT line for a distence of 0.110 km by using rabbit
ACSR conductor on 9mts long support . For errection of metering cubicle estimate is prepared under
HESCOM portion. This estimate also includes dismantling of ETV meter along with CTs & TP Box.

Power supply to existing RR No;HNDMP-29977, is arranged under self execution scheme


duly collecting supervision charges . Details as follows.
Sy. No: 327 Plot No:39&40
RR No: HNDMP-29977
Nature of installation; Stone cutting & polishing Unit
Sanctioned Load; 66HP+720W
Date of service; 30/09/2006.
Rt. No;99999903017
Deposits held; ISD:83480/- Dt:02.08.2006

Rt. No;99999903018
MSD:6400/- Dt:02.08.2006

Rt. No;99999901788
Supervision charges; Rs.16060/- Dt:20.04.2006

The applicant requested for 110kVA contract demand on 11KV System.

This proposed installation comes on F2 Hunagund feeder. The installed capacity for 11KV
reference is 1X10 MVA, the peak load of the power transformer is 4.8MWS, peak load of the feeder is
79Amps.
Revenue report is enclosed for your kind information.
The estimate was sanctioned by your kindself vide Ltr No:Bgkt/EE/AEE(o)/TA-2/292-95
Dtd:09.04.2007 but as per the request of party the site condition has been changed. Now party
provided the space for errecting cubicle at point B instead of at point A. Hence along with this estimate
previous estimate is also enclosed for your kind reference, and requested for kind revised power
sanction.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM,Hunagund
Certificate:- Certified that, I have personally visited the spot and got prepared estimate
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for conversion of ILKMP-10005, LT 65HP+700Watts, MP installation into 100kVA HT
Installation of Sri. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 , Near Gaddige @ Ilkal in
Ilkal Section.
ABSTRACT
Sl
DESCRIPTION Material Cost Labour Charges
No
1 Part 'A1' cost of extension of HT line 8400.00 700.00

8400.00 700.00

3 Labour charges 700.00

4 Employee's cost at 60 % on Labour Charges 420.00

5 Contingencies at 3 % on 10% of labour charge 2.10

6 Work contract Tax at 13 % on 10 % L.C 9.10

7 Service tax at 8 % on 90 % of labour charges 50.40


Intrest during constrution at 5 % on material cost +
8 455.00
labour cost
9 Transportation cost at 2 % on material cost 168.00

10 Watch and ward cost at 1 % on material cost 84.00

Insurance cost against theft and accident at 1 % on


11 84.00
material cost

12 Electrical Inspectorate Charges with 12.24% ST 337.00

Compensation cost for tree cutting etc., as per


13 -
approved norms

14 TA & QC inspection charges at 2 % on meterial cost 168.00

Total Project cost Rs: 10877.60

Say Rs: 10878.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for conversion of ILKMP-10005, LT 65HP+700Watts, MP installation into 100kVA
HT Installation of Sri. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 , Near Gaddige @ Ilkal in
Ilkal Section.

Report:- This is an Estimate for conversion of ILKMP-10005, LT 65HP+700Watts, MP


installation into 100kVA HT Installation of Sri. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 ,
Near Gaddige @ Ilkal in Ilkal Section..

This project cost includes extension of HT line for a distence of 0.005 km by using rabbit
ACSR conductor on 9mts long support . For errection of metering cubicle estimate is prepared under
HESCOM portion. This estimate also includes dismantling of ETV meter along with CTs , TP Box and
releasing of 100kVA Transformer. The Existing 100kVA transformer is having 10HP connected load
after release of this installation, hence it is proposed to errect 25kVA transformer by releasing of
100kVA transformer.

Power supply to existing RR No;ILKMP-10005, is arranged under board fund duly collecting
Service line charges charges . Details as follows.
Sy. No: 42Plot No:2
RR No: ILKMPMP-10005
Date of service; 25.04.2000
Nature of installation; Stone cutting & polishing Unit
Sanctioned Load; 65HP+700W
Rt. No;11665
Deposits held; ISD:63710/- Dt:23.02.2000

Rt. No;99999920786
ASD:21000/- Dt:13.10.2006

Rt. No;11666
MSD:10460/- Dt:23.02.2000

Rt. No;
Service Line charges charges; Rs. /- Dt:

The applicant requested for 100kVA contract demand on 11KV System.

This proposed installation comes on F2-Ilkal Town feeder. The installed capacity for 11KV
reference is 1X10 MVA, the peak load of the power transformer is 8MWS, peak load of the feeder is
156Amps.
Revenue report is enclosed for your kind information.
Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 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
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 6 Nos of Irrigation pumpset Installations
of Sri. (1) Basappa Huchchappa Girija (5HP), (2) Mallappa Mahanthappa Bisareddy (10HP)
(3)Smt. Parvathi Ramanna Kamatagi ((10HP), (4) Ninganna Mahanthappa Bewoor (10HP)
(5) Basappa Shivalingappa Bewoor(10HP), (6) Shivabasappa Mahantesh Gadi(7.5HP),
at chittaragi village in amingad Section.
Enhancement of Transformer capacity 25/100kVA
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 100 kVA Distribution
Transformer,11kV Class 50Hz, with
oil Nos 1 90000.00 90000.00 1308.00 1308.00

2 Casual Labour 1308.00


3 Regular Labour @ 60% on CL 784.80
5 Contingencies @ 3% on all above 2762.78
Total---- 94855.58
Say Rs; 94856
Releasing of of 25kVA Transformer
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt

1 2 3 4 5 6 7 8

1 25 kVA Distribution
Transformer,11kV Class 50Hz, with Nos 1 0.00 0.00 589.50 589.50
oil
2 Casual Labour 589.50
3 Regular Labour @ 60% on CL 353.70
5 Contingencies @ 3% on all above 28.30
Total---- 971.50
Materials to be released and returned to stores
Sl NO Discription Nos Condition
25 kVA Distribution
1 Transformer,11kV Class 50Hz, with 01 Good
oil

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad. O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for Shifting of 11kV line of F-4 Water Supply Feeder, crossing over the Sy. No: 162/A/3
at Amaravathi Village of GPA Holder Sri.Mahemmedhussain Murtujasab Dotihal R/O. Hunagund
(Owner Smt. Neelavva S Bannigol & Anasavva S Bannigol R/o. Hunanund) in Hunagund section

Shifting of H T Line
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8

1 9 Meters,long RCC Pole No 8 3250 26000.00 364 2912.00

2 Guy Set, complete Set 8 498 3984.00 121 968.00

3 Guy Concreting No 8 300 2400.00 0 0.00

4 Spiral Earth Electrode No 8 160 1280.00 32 256.00

Rabbit ACSR conductor with


5 KM 1.040 30440 31657.60 896 931.84
1.5% sag.

Conductor accossories @3% on


6 949.73
item No. 12

11KV H 'X' arms with


7 clamps ,B&N.For RCC with Set 6 273 1638.00 34 204.00
HTST

8 45KN Disc No 21 320 6720.00 0 0.00

Special 3-pin cross Arms with


9 Set 6 455 2730.00 34 204.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I
10 No 18 70 1260.00 0 0.00
Pin roads

11 Miscelanious. L/S - 80.67 24.16

Total---- 78700.00 5500.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water Supply Installation
in the name of The Secretory Gram Panchayat Gorbal, installation
at Herur village in Karadi Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00
11KV Horizontal cross arm, with top
3 support, clamp bolt nut and washers Set 0 276 0.00 34 0.00
for RCC Pole

11KV Horizontal cross arm, with top


4 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole

Special 3-pin cross Arms with clamp,


5 nut & Bolts
Set 4 455 1820.00 34 136.00

6 11 KV Pin insulator with G.I.Pin rods. No 3 70 210.00 0 0.00

7 45 KN Disc insulator No 9 320 2880.00 0 0.00


8 Guy Set, complete Set 4 498 1992.00 121 484.00
9 Guy Concreting No 4 300 1200.00 0 0.00
10 Spiral Earth Electrode No 1 160 160.00 32 32.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.305 30440 9284.20 896 273.28

Conductor accossories @3% on item


13 No. 12
278.53

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Miscelanious. L/S - 27.27 42.72
Total---- 22300.00 1700.00
Labour Charges
17 Casual Labour Charge - - - 1700.00 - -
18 Regular Labour Charge at 60% - - - 1020.00 - -
19 E I Charges with12.24% ST - - - 337.00 - -
20 Contagency @ 3% above - - - 760.71 - -
Grand Total Rs: 26117.71
Say Rs: 26118.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Karadi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for Shifting of 11kV line of F-4 Water Supply Feeder, crossing over the Sy. No: 162/A/3 at
Amaravathi Village of GPA Holder Sri.Mahemmedhussain Murtujasab Dotihal R/O. Hunagund (Owner
Smt. Neelavva S Bannigol & Anasavva S Bannigol R/o. Hunanund) in Hunagund section

ABSTRACT
Sl
DESCRIPTION Material Cost Labour Charges
No
1 Part 'A1' cost of extension of HT line 78700.00 5500.00

78700.00 5500.00

3 Labour charges 5500.00

4 Employee's cost at 60 % on Labour Charges 3300.00

5 Contingencies at 3 % on 10% of labour charge 16.50

6 Work contract Tax at 13 % on 10 % L.C 71.50

7 Service tax at 8 % on 90 % of labour charges 396.00

Intrest during constrution at 5 % on material cost +


8 4210.00
labour cost

9 Transportation cost at 2 % on material cost 1574.00

10 Watch and ward cost at 1 % on material cost 787.00

Insurance cost against theft and accident at 1 % on


11 787.00
material cost

12 Electrical Inspectorate Charges with 12.24% ST 337.00

Compensation cost for tree cutting etc., as per


13 -
approved norms

14 TA & QC inspection charges at 2 % on meterial cost 1574.00

Total Project cost Rs: 97253.00

Say Rs: 97253.00


Materials to be released & returned to stores

Sl.
Particulars Qty Condition
No.
1 8 Meters,long RCC Pole 6 At the time of release
2 11KV H 'X' arms 6 Good
3 Rabbit ACSR conductor 0.84 Released
4 1.1 kV Pin Insulators with GI Pins 18 Chipped
5 45KN Disc Insulators 6 Chipped

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
Estimate for Shifting of 11kV line of F-4 Water Supply Feeder, crossing over the Sy. No:
162/A/3 at Amaravathi Village of GPA Holder Sri.Mahemmedhussain Murtujasab Dotihal R/O.
Hunagund (Owner Smt. Neelavva S Bannigol & Anasavva S Bannigol R/o. Hunanund) in Hunagund
section.

Report:- This is an estimate amounting Rs:97253.00 has been prepared for Shifting of 11kV
line of F-4 Water Supply Feeder, crossing over the Sy. No: 162/A/3 at Amaravathi Village of GPA Holder
Sri.Mahemmedhussain Murtujasab Dotihal R/O. Hunagund ( Owner Smt. Neelavva S Bannigol &
Anasavva S Bannigol R/o. Hunanund ) in Hunagund section .

This project cost includes extension of HT line for a distence of 0.34 km by using rabbit
ACSR conductor on 9mts long support . It is proposed shift the existing line from A-D to A-B-C-D as in
the figure.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Details tobe furnished by field staff


1) Date of service: 1985
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:- Certified that, I have personally visited the spot and got prepared estimate
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for Shifting of 11kV line of F-4 Water Supply Feeder, crossing over the Sy. No: 162/A/3
at Amaravathi Village of GPA Holder Sri.Mahemmedhussain Murtujasab Dotihal R/O. Hunagund
(Owner Smt. Neelavva S Bannigol & Anasavva S Bannigol R/o. Hunanund) in Hunagund
section. Under self execution works scheme.

Shifting of H T Line
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 8 3250 26000.00 364 2912.00
2 Guy Set, complete Set 8 498 3984.00 121 968.00
3 Guy Concreting No 8 300 2400.00 0 0.00
4 Spiral Earth Electrode No 8 160 1280.00 32 256.00
Rabbit ACSR conductor with
5 KM 0.200 30440 6088.00 896 179.20
1.5% sag.
Conductor accossories @3% on
6 182.64
item No. 5

Releasing & Re-fixing of


11KV H 'X' arms with
7 Set 6 0 0.00 64.6 387.60
clamps ,B&N.For RCC with
HTST
9 45KN Disc Insulators No 15 320 4800.00 0 0.00
Releasing & Refixing of 45KN
Nos 6 0 0.00 0 0.00
Disc Insulators
Realeasing & Re-fixing of 11
KV.Pin insulators with G.I Pin Nos 18 0 0.00 0 0.00
roads
Special 3-pin cross Arms with
10 Set 6 455 2730.00 34 204.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I
11 No 0 70 0.00 0 0.00
Pin roads
Releasing & Re-Stringing of
12 0.84 0 0.00 1702.4 1430.02
Rabbit conductor
11 Miscelanious. L/S - 35.36 63.18
Total---- 47500.00 6400.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for Shifting of 11kV line of F-4 Water Supply Feeder, crossing over the Sy. No: 162/A/3
at Amaravathi Village of GPA Holder Sri.Mahemmedhussain Murtujasab Dotihal R/O. Hunagund
(Owner Smt. Neelavva S Bannigol & Anasavva S Bannigol R/o. Hunanund) in Hunagund
section. Under self execution works scheme.

Dismantling portion
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt

8 Releasing of DP Strucure Set 1 0 0.00 964.8 964.80

11 Miscelanious. L/S - 0.00 35.20

Total---- 0.00 1000.00

Materials to be released & returned to stores

Sl. No. Particulars Qty Condition

1 8 Meters,long RCC Pole 7 At the time of release

2 Dp structure 1 Set Good

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for Shifting of 11kV line of F-4 Water Supply Feeder, crossing over the Sy. No: 162/A/3 at
Amaravathi Village of GPA Holder Sri.Mahemmedhussain Murtujasab Dotihal R/O. Hunagund (Owner
Smt. Neelavva S Bannigol & Anasavva S Bannigol R/o. Hunanund) in Hunagund section. Under self
execution works scheme.
ABSTRACT
Sl
DESCRIPTION Material Cost Labour Charges
No
1 Part 'A1' cost of extension of HT line 47500.00 6400.00

47500.00 6400.00

3 Labour charges 6400.00

4 Employee's cost at 60 % on Labour Charges 3840.00

5 Contingencies at 3 % on 10% of labour charge 19.20

6 Work contract Tax at 13 % on 10 % L.C 83.20

7 Service tax at 8 % on 90 % of labour charges 460.80

Intrest during constrution at 5 % on material cost +


8 2695.00
labour cost

9 Transportation cost at 2 % on material cost 950.00

10 Watch and ward cost at 1 % on material cost 475.00

Insurance cost against theft and accident at 1 % on


11 475.00
material cost

12 Electrical Inspectorate Charges with 12.24% ST 337.00

Compensation cost for tree cutting etc., as per


13 -
approved norms

14 TA & QC inspection charges at 2 % on meterial cost 950.00

Total Project cost Rs: 64185.19

Say Rs: 64185.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
Estimate for Shifting of 11kV line of F-4 Water Supply Feeder, crossing over the Sy. No:
162/A/3 at Amaravathi Village of GPA Holder Sri.Mahemmedhussain Murtujasab Dotihal R/O.
Hunagund (Owner Smt. Neelavva S Bannigol & Anasavva S Bannigol R/o. Hunanund) in Hunagund
section. Under self execution works scheme.

Report:- This is an estimate amounting Rs:64185.00 has been prepared for Shifting of 11kV
line of F-4 Water Supply Feeder, crossing over the Sy. No: 162/A/3 at Amaravathi Village of GPA Holder
Sri.Mahemmedhussain Murtujasab Dotihal R/O. Hunagund ( Owner Smt. Neelavva S Bannigol &
Anasavva S Bannigol R/o. Hunanund ) in Hunagund section. Under self execution works scheme.

This project cost includes extension of HT line for a distance of 0.06 km by using rabbit
ACSR conductor on 9mts long support . It is proposed shift the existing line from A-D to
A-B-C-D as in the figure. party is ready to get done the work through LEC under self exeution scheme.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Details tobe furnished by field staff


1) Date of service: 1985
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:- Certified that, I have personally visited the spot and got prepared estimate
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for Shifting of 11kV line crossing over the premises of
sri. Sy. No:
at Amingad in Hunagund Section Under DCW works Scheme at the request of party.
Shifting of H T Line
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8

1 9 Meters,long RCC Pole No 4 3250 13000.00 364 1456.00

2 Guy Set, complete Set 4 498 1992.00 121 484.00


3 Guy Concreting No 4 300 1200.00 0 0.00
4 Spiral Earth Electrode No 4 160 640.00 32 128.00
Rabbit ACSR conductor with 1.5%
5 sag.
KM 0.761 30440 23173.97 896 682.12

Conductor accossories @3% on


6 item No. 12
695.22

11KV H 'X' arms with


7 clamps ,B&N.For RCC with Set 4 273 1092.00 34 136.00
HTST
8 45KN Disc No 12 320 3840.00 0 0.00
Special 3-pin cross Arms with
9 Set 1 455 455.00 34 34.00
clamp, nut & Bolts

11 KV.Pin insulators with G.I


10 No 12 70 840.00 0 0.00
Pin roads
11 Miscelanious. L/S - 21.81 29.88
Total---- 46950.00 2950.00
Labour Charges
12 Casual Labour Charge - - - 2950.00 - -

Regular Labour Charge at 20%


13 - - - 9980.00 - -
on MC+LC

14 E I Charges with12.24% ST - - - 337.00 - -

15 Contagency @ 5% above - - - 3010.85 - -


Grand Total Rs: 63227.86
Say Rs: 63228.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for Shifting of 11kV line crossing over the premises of
sri. Sy. No:
at Amingad in Hunagund Section Under DCW works Scheme at the request of party.
Decommisioning portion
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8

1 Releasing of 8 long Rail Pole No 1 0 0.00 327.6 327.60

Releasing of 11KV H 'X' arms


2 with clamps ,B&N.For RCC Set 1 0 0.00 30.6 30.60
with HTST
Releasing of 11 KV.Pin
3 No 3 0 0.00 0 0.00
insulators with G.I Pin roads
4 Miscelanious. L/S - 41.80
Total---- 0.00 400.00
5 Labour Charges
6 Casual Labour Charge - - - 400.00 - -
Regular Labour Charge at 20%
7 on MC+LC
- - - 80.00 - -

Grand Total Rs: 480.00


Say Rs: 480.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for Shifting of 11kV line crossing over the Sy. No: 162/A/3 at Amaravathi Village of GPA Holder
Sri.Mahemmedhussain Murtujasab Dotihal R/O. Hunagund (Owner Smt. Neelavva S Bannigol & Anasavva
S Bannigol R/o. Hunanund)

Shifting of H T Line
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8

1 9 Meters,long RCC Pole No 8 3250 26000.00 364 2912.00

2 Guy Set, complete Set 8 498 3984.00 121 968.00


3 Guy Concreting No 8 300 2400.00 0 0.00
4 Spiral Earth Electrode No 8 160 1280.00 32 256.00
Rabbit ACSR conductor with 1.5%
5 sag.
KM 1.040 30440 31657.60 896 931.84

Conductor accossories @3% on


6 item No. 12
949.73

11KV H 'X' arms with


4 clamps ,B&N.For RCC with Set 6 273 1638.00 34 204.00
HTST
5 45KN Disc No 9 320 2880.00 0 0.00
Special 3-pin cross Arms with
6 Set 6 455 2730.00 34 204.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 27 70 1890.00 0 0.00
Pin roads
Releasing & Re-errection of DP
9 structure on 8mtr long RCC Set 1 0 0.00 2033 2033.00
supports with kit

Releasing & Re-stringing of Rabbit


10 ACSR conductor
KM 0.396 0 0.00 1702.4 674.15

Releasing & Refixing of 11kV H-


11 cross arms
Set 4 0 0.00 64.6 258.40

12 Miscelanious. L/S - 44.10 26.10


Total---- 75453.43 8467.49
Labour Charges
16 Casual Labour Charge - - - 8467.49 - -
Regular Labour Charge at 20%
17 - - - 16784.18 - -
on MC+LC

18 E I Charges with12.24% ST - - - 337.00 - -

19 Contagency @ 5% above - - - 5052.11 - -


Grand Total Rs: 106094.21
Say Rs: 12513.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for electrification of layout developed by D D Weaver's and Textile Dept ZP Bagalkot at Kandagal Road Ilk
Under "SELF EXECUTION WORKS SCHEME".

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate

1 2 3 4 5 6 7
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476

2 9 Meters,long RCC Pole No 26 3250 84500.00 364

11KV Horizontal cross arm, with top support,


3 clamp bolt nut and washers for RCC Pole
Set 28 276 7728.00 34

11KV Horizontal cross arm, with top support,


4 clamp bolt nut and washers for PCC Pole
Set 0 273 0.00 34
4-Pin cross arm, clamp bolt nut and washers for
5 RCC Pole( For Gaurding)
Set 0 185 0.00 34

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15


Special 3-pin cross Arms with clamp, nut &
7 Bolts
Set 0 455 0.00 34
8 11 KV Pin insulator with G.I.Pin rods. No 75 70 5250.00 0
9 45 KN Disc insulator No 12 320 3840.00 0
10 Guy Set, complete Set 9 498 4482.00 121
11 Guy Concreting No 9 300 2700.00 0
12 Spiral Earth Electrode No 26 160 4160.00 32
13 E.G. Stirrups No 14 140 1960.00 34
14 Rabbit ACSR conductor with 1.5% sag. KM 2.862 30440 87119.28 896

15 Conductor accossories @3% on item No. 12 2613.58

DP structure on 9mtr long RCC supports with kit


16 & 200A SB GOS Set 1 28981 28981.00 1826

17 Miscelanious. L/S - 66.14


Total---- 233400.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 100 kVA Distribution Transformer
centre on DP 9 mtr RCC Pole as per CDS-21 Set 2 158219.00 316438.00 4718.00
of CSR-2006.

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM

D D Weaver's and Textile Dept ZP Bagalkot at Kandagal Road Ilkal,


EXECUTION WORKS SCHEME".

1 (Extenstion of H T Line)
Labour Charge
Amt

8
0.00

9464.00

952.00

0.00

0.00

0.00

0.00

0.00
0.00

1089.00

0.00

832.00

476.00

2564.35

1826.00

46.65
17250.00

ection of Transformer Centre)


Labour Charge
Amt
8

9436.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

ecutive Engineer(El.)
vision, HESCOM, Bagalkot
HESCOM

Estimate for electrification of layout developed by D D Weaver's and Textile Dept ZP Bagalkot at Kandagal
Road Ilkal, Under "SELF EXECUTION WORKS SCHEME".
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 47 3250 152750.00 364 17108.00

2 8 Meters,long PCC Pole for stud No 37 1460 54020.00 292 10804.00

3 MS Fish Plate with N & B Set 74 41 3034.00 22 1628.00

4 Spiral earth electrodes Set 47 160 7520.00 32 1504.00

5 4 pin X - Arm set for RCC No 74 185 13690.00 34 2516.00

6 2 Pin Cross armset for RCC Set 74 103 7622.00 34 2516.00

7 No.8KV Strain Insulators No 138 10 1380.00 0 0.00

9 1.1KV pin insulator with G.I. Pin rod No 138 25 3450.00 0 0.00

10 Guy set complete Set 10 498 4980.00 121 1210.00


11 Guy concreting No 10 300 3000.00 0 0.00

12 Rabbit ACSR conductor with 1.5% sag. KM 8.653 30440 263397.32 896 7753.09

Conductor Accessories @ 3% on
13 Item No 10
- - - 7901.92 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Gaurding)
Set 0 185 0.00 34 0.00

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00

16 Misc - - - 54.76 60.91


Total: 522800.00 45100.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for electrification of layout developed by D D Weaver's and Textile Dept ZP Bagalkot at
Kandagal Road Ilkal, Under "SELF EXECUTION WORKS SCHEME".

ABSTRACT
Labour
Sl No DESCRIPTION Material Cost Charges
1 Part 'A1' cost of extension of HT line 233400.00 17250.00
2 Errection of 100kVA DTC 316438.00 9436.00
3 Extension of LT 3Ph. 5 wire Line 522800.00 45100.00
1072638.00 71786.00
3 Labour charges 71786.00

4 Employee's cost at 60 % on Labour Charges 43071.60

5 Contingencies at 3 % on 10% of labour charge 215.36


6 Work contract Tax at 13 % on 10 % L.C 933.22
7 Service tax at 8 % on 90 % of labour charges 5168.59
8 Intrest during constrution at 5 % on material cost +
57221.20
labour cost
9 Transportation cost at 2 % on material cost 21452.76

10 Watch and ward cost at 1 % on material cost 10726.38


11
Insurance cost against theft and accident at 1 % on 10726.38
material cost

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


13
Compensation cost for tree cutting etc., as per -
approved norms

14 TA & QC inspection charges at 2 % on meterial cost 21452.76


Total Project cost Rs: 1319994.25
Say Rs: 1319994.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.

HESCOM

Estimate for electrification of layout developed by D D Weaver's and Textile Dept ZP Bagalkot at
Kandagal Road Ilkal, Under "SELF EXECUTION WORKS SCHEME".
Estimate for electrification of layout developed by D D Weaver's and Textile Dept ZP Bagalkot at
Kandagal Road Ilkal, Under "SELF EXECUTION WORKS SCHEME".

Report:- This is an estimate amounting for Rs.1319994/- (Project Cost) prepared


for electrification of layout developed by D D Weaver's and Textile Dept ZP Bagalkot at
Kandagal Road Ilkal, Under "SELF EXECUTION WORKS SCHEME".

This project cost includes extension of HT line for a distance of 0.940 km by using
rabbit ACSR conductor on 9mts long support,. This estimate also includes errection
2X100kVA DTCs on 9mtr RCC DP Structure and extension of 3phase 5wire LT line to a route
length of 1.705km.

This proposed layout comes on F2 Ilkal Town feeder eminating from 110/33/11kV
MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load of the
power transformer is 8.5MWS, peak load of the feeder is 160Amps. Additional power
Transformer and additional feeder work is under progress.

The layout cosists of 293 plots, assessed load is 0.5KW per plot, total assessed
load is 146.5KW hence 2X100kVA DTCs are provided in the estimate.

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

Certificate:- Certified that, I have personally visited the spot and got prepared
the estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for electrification of layout Sy. No:41/A of Sri. Katteppa Hanamappa Lakkundi, developed by M/s. Shre
Guru Estate Agencies R/o. Ilkal Near NH-13 at Tondihal Village in Ilkal section, Under "SELF EXECUTION WORK
SCHEME".
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate

1 2 3 4 5 6 7
1 9.5 Meters,long RCC Pole No 2 5260 10520.00 476

2 9 Meters,long RCC Pole No 5 3250 16250.00 364

3 8 Meters,long PCC Pole for stud No 11 1460 16060.00 292

4 MS Fish Plate with N & B Set 22 41 902.00 22

11KV Horizontal cross arm, with top support,


5 clamp bolt nut and washers for RCC Pole
Set 7 276 1932.00 34

4-Pin cross arm, clamp bolt nut and washers for


6 RCC Pole( For Gaurding)
Set 10 185 1850.00 34
7 GI Wire( For Gaurding) kg 200 41.4 8280.00 15
Special 3-pin cross Arms with clamp, nut &
8 Bolts
Set 14 455 6370.00 34

9 11 KV Pin insulator with G.I.Pin rods. No 21 70 1470.00 0


10 45 KN Disc insulator No 48 320 15360.00 0
11 Guy Set, complete Set 2 498 996.00 121
12 Guy Concreting No 2 300 600.00 0
13 Spiral Earth Electrode No 7 160 1120.00 32
14 E.G. Stirrups No 5 140 700.00 34
15 Rabbit ACSR conductor with 1.5% sag. KM 1.185 30440 36071.40 896

16 Conductor accossories @3% on item No. 12 1082.14

17 Miscelanious. L/S - 136.46


Total---- 119700.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM

Estimate for electrification of layout Sy. No:41/A of Sri. Katteppa Hanamappa Lakkundi, developed by M/s. Shre
Guru Estate Agencies R/o. Ilkal Near NH-13 at Tondihal Village in Ilkal section, Under "SELF EXECUTION WORK
SCHEME"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty
Rate Amt Rate

1 2 3 4 5 6 7

Errection 100 kVA Distribution Transformer


1 centre on DP 9 mtr RCC Pole as per CDS-21 Set 5 158219.00 791095.00 4718.00
of CSR-2006.

Errection 63 kVA Distribution Transformer


2 centre on DP 9 mtr RCC Pole as per CDS-21 Set 2 114160.00 228320.00 4552.00
of CSR-2006.

Total---- 1019415.00

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
A of Sri. Katteppa Hanamappa Lakkundi, developed by M/s. Shree
Tondihal Village in Ilkal section, Under "SELF EXECUTION WORKS
SCHEME".
A1 (Extenstion of H T Line)
Labour Charge

Amt

8
952.00

1820.00

3212.00

484.00

238.00

340.00

3000.00

476.00

0.00
0.00
242.00
0.00
224.00
170.00
1061.76

80.24
12300.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
xecutive Engineer(El.)
ivision, HESCOM, Bagalkot
HESCOM

A of Sri. Katteppa Hanamappa Lakkundi, developed by M/s. Shree


Tondihal Village in Ilkal section, Under "SELF EXECUTION WORKS
SCHEME"

rection of Transformer Centre)

Labour Charge

Amt

23590.00

9104.00

32694.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

xecutive Engineer(El.)
ivision, HESCOM, Bagalkot
HESCOM
Estimate for electrification of layout Sy. No:41/A of Sri. Katteppa Hanamappa Lakkundi, developed by
M/s. Shree Guru Estate Agencies R/o. Ilkal Near NH-13 at Tondihal Village in Ilkal section, Under "SELF
EXECUTION WORKS SCHEME"
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 30 3250 97500.00 364 10920.00

2 8 Meters,long PCC Pole for stud No 19 1460 27740.00 292 5548.00

3 MS Fish Plate with N & B Set 38 41 1558.00 22 836.00

4 Spiral earth electrodes Set 30 160 4800.00 32 960.00

5 4 pin X - Arm set for RCC No 49 185 9065.00 34 1666.00

6 2 Pin Cross armset for RCC Set 49 103 5047.00 34 1666.00

7 No.8KV Strain Insulators No 150 10 1500.00 0 0.00

9 1.1KV pin insulator with G.I. Pin rod No 125 25 3125.00 0 0.00

10 Guy set complete Set 2 498 996.00 121 242.00


11 Guy concreting No 2 300 600.00 0 0.00

12 Rabbit ACSR conductor with 1.5% sag. KM 5.680 30440 172899.20 896 5089.28

Conductor Accessories @ 3% on
13 Item No 10
- - - 5186.98 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Gaurding)
Set 0 185 0.00 34 0.00

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00

16 Misc - - - 82.82 72.72


Total: 330100.00 27000.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for electrification of layout Sy. No:41/A of Sri. Katteppa Hanamappa Lakkundi, developed by
M/s. Shree Guru Estate Agencies R/o. Ilkal Near NH-13 at Tondihal Village in Ilkal section, Under "SELF
EXECUTION WORKS SCHEME"
ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of extension of HT line 119700.00


2 Errection of 5x100kVA & 2x63kVA DTC 1019415.00
3 Extension of LT 3Ph. 5 wire Line 330100.00
1469215.00
3 Labour charges 71994.00
4 Employee's cost at 60 % on Labour Charges 43196.40

5 Contingencies at 3 % on 10% of labour charge 215.98


6 Work contract Tax at 13 % on 10 % L.C 935.92
7 Service tax at 8 % on 90 % of labour charges 5183.57
Intrest during constrution at 5 % on material cost +
8 77060.45
labour cost
9 Transportation cost at 2 % on material cost 29384.30
10 Watch and ward cost at 1 % on material cost 14692.15

Insurance cost against theft and accident at 1 % on


11 14692.15
material cost

12 Electrical Inspectorate Charges with 12.24% ST 8064.00

Compensation cost for tree cutting etc., as per


13 -
approved norms

14 TA & QC inspection charges at 2 % on meterial cost 29384.30


Total Project cost Rs: 1764018.22
Say Rs: 1764018.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for electrification of layout Sy. No:41/A of Sri. Katteppa Hanamappa Lakkundi, developed by
M/s. Shree Guru Estate Agencies R/o. Ilkal Near NH-13 at Tondihal Village in Ilkal section, Under "SELF
EXECUTION WORKS SCHEME"

Report:- This is an estimate amounting for Rs.1764018/- (Project Cost) prepared


for electrification of layout Sy. No:41/A of Sri. Katteppa Hanamappa Lakkundi, developed by
M/s. Shree Guru Estate Agencies R/o. Ilkal Near NH-13 at Tondihal Village in Ilkal section,
Under "SELF EXECUTION WORKS SCHEME"

This project cost includes extension of HT line for a distance of 0.389 km by using
rabbit ACSR conductor on 9mts long support,. This estimate also includes errection 5X100kVA
& 2X63kVADTCs on 9mtr RCC DP Structure and extension of 3phase 5wire LT line to a route
length of 1.119km.

This proposed layout comes on F1 Pump House feeder eminating from 110/33/11kV
MUSS Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load of the power
transformer is 8.5MWS, peak load of the feeder is 166Amps. Additional power Transformer and
additional feeder work is under progress.

The layout cosists of 167 plots, assessed load is 3KW per plot, total assessed load is
501KW hence 5X100kVA & 2X63kVA DTCs are provided in the estimate.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

Certificate:- Certified that, I have personally visited the spot and got prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
yout Sy. No:41/A of Sri. Katteppa Hanamappa Lakkundi, developed by
es R/o. Ilkal Near NH-13 at Tondihal Village in Ilkal section, Under "SELF
EXECUTION WORKS SCHEME"
ABSTRACT
Labour Charges

12300.00
32694.00
27000.00
71994.00

Asst. Executive Engineer(El.)


O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
yout Sy. No:41/A of Sri. Katteppa Hanamappa Lakkundi, developed by
es R/o. Ilkal Near NH-13 at Tondihal Village in Ilkal section, Under "SELF
EXECUTION WORKS SCHEME"

an estimate amounting for Rs.1764018/- (Project Cost) prepared


. No:41/A of Sri. Katteppa Hanamappa Lakkundi, developed by
ncies R/o. Ilkal Near NH-13 at Tondihal Village in Ilkal section,
WORKS SCHEME"

ncludes extension of HT line for a distance of 0.389 km by using


mts long support,. This estimate also includes errection 5X100kVA
CC DP Structure and extension of 3phase 5wire LT line to a route

ut comes on F1 Pump House feeder eminating from 110/33/11kV


acity for 11KV reference is 1X10 MVA, the peak load of the power
k load of the feeder is 166Amps. Additional power Transformer and
er progress.

of 167 plots, assessed load is 3KW per plot, total assessed load is
2X63kVA DTCs are provided in the estimate.

ials and labour provision made in the estimate, submitted for kind

fied that, Ihave personally visited the spot and prepared the
for the most economical and safe way of execution of the work.

Section Officer
HESCOM,Ilkal

fied that, I have personally visited the spot and got prepared
for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

ertified that, I have personally visited the spot and got prepared the
for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for A/P/S to MP installation of Sri. Dastagirsab Bandagisab Hawaldar Plot No:1
in approved abandoned layout Sy. No:36/B at Ilkal in Ilkal Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 4 3250 13000.00 364 1456.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 4 160 640.00 32 128.00


5 4 pin X - Arm set for RCC No 4 185 740.00 34 136.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod
No 12 25 300.00 0 0.00

10 Guy set complete Set 1 498 498.00 121 121.00


11 Guy concreting No 1 300 300.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.650 30440 19773.82 896 582.04

Conductor Accessories @ 3% on
13 Item No 10
- - - 593.21 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 24.96 26.96
Total: 35950.00 2450.00
Labour Charges
16 Casual Labour Charge - - - 2450.00 - -
17 Regular Labour Charge at 60% - - - 1470.00 - -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 1198.65 - -
Grand Total Rs: 41153.65
Say Rs. 41154.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to MP installation of Sri. Dastagirsab Bandagisab Hawaldar Plot No:1
in approved abandoned layout Sy. No:36/B at Ilkal in Ilkal Section.

Report:- This is an estimate amounting for Rs.41154.00 is prepared for for A/P/S to
MP installation of Sri. Dastagirsab Bandagisab Hawaldar Plot No:1 in approved abandoned layout
Sy. No;36/B at Ilkal in Ilkal Section. This layout is approved by The SEE Bijapur Vide letter
No:BJP/SEE/EE(O)/TA-1/6560-62 Dated:27.07.2007.

This estimate involves extension of LT line to a route length of 0.16KM on 9 mtrs


RCC poles. This proposed load comes on 1X100kVA DTC which is having connected load of
70HP, it can take up proposed load satisfactorly and LTVR is satisfactory.

Adequate line materials and labour provision made in the estimate and submitted for
kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 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 prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM

Estimate for A/P/S to MP installation of Smt. Lalitha Mahantes Mannapur Prop: No:
210 at Gonal S B Village in Ilkal Section.

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00
11KV Horizontal cross arm, with top
3 support, clamp bolt nut and washers Set 1 276 276.00 34 34.00
for RCC Pole

11KV Horizontal cross arm, with top


4 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole

Special 3-pin cross Arms with clamp,


5 nut & Bolts
Set 0 455 0.00 34 0.00

6 11 KV Pin insulator with G.I.Pin rods. No 3 70 210.00 0 0.00

7 45 KN Disc insulator No 0 320 0.00 0 0.00


8 Guy Set, complete Set 0 498 0.00 121 0.00
9 Guy Concreting No 0 300 0.00 0 0.00
10 Spiral Earth Electrode No 1 160 160.00 32 32.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.000 30440 0.00 896 0.00

Conductor accossories @3% on item


13 No. 12
0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Gaurding)
Set 0 185 0.00 34 0.00

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Miscelanious. L/S - 4.00 20.00
Total---- 3900.00 450.00
Labour Charges
17 Casual Labour Charge - - - 450.00 - -
18 Regular Labour Charge at 60% - - - 270.00 - -
19 E I Charges with12.24% ST - - - 337.00 - -
20 Contagency @ 3% above - - - 148.71 - -
Grand Total Rs: 5105.71
Say Rs: 5106.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to MP installation of Smt. Lalitha Mahantes Mannapur Prop: No: 210
at Gonal S B Village in Ilkal Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 2 2480 4960.00 292 584.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 2 160 320.00 32 64.00


5 4 pin X - Arm set for RCC No 5 185 925.00 34 170.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 16 10 160.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod
No 4 25 100.00 0 0.00

10 Guy set complete Set 3 498 1494.00 121 363.00


11 Guy concreting No 3 300 900.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.325 30440 9886.91 896 291.02

Conductor Accessories @ 3% on
13 Item No 10
- - - 296.61 0.00

14 Misc - - - 7.48 27.98


Total: 19050.00 1500.00
Labour Charges
15 Casual Labour Charge - - - 1500.00 - -
16 Regular Labour Charge at 60% - - - 900.00 - -
17 E I Charges with 12.24%ST - - - 85.00 - -
18 Contagency @ 3% above - - - 646.05 - -
Grand Total Rs: 22181.05
Say Rs. 22181.00
ABSTRACT
HT: 5106.00
LT: 22181.00
S/C Charges: 5000.00
TOTAL: 32287.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to MP installation of Smt. Lalitha Mahantes Mannapur Prop: No: 210 at Gonal S
B Village in Ilkal Section.

Report:- This is an estimate amounting for Rs.32287.00 is prepared for for A/P/S to
MP installation of Smt. Lalitha Mahantes Mannapur Prop: No: 210 at Gonal S B Village in Ilkal .

This estimate involves extension of LT line to a route length of 0.08 KM on 8 mtrs


RCC poles and one 9 mtrs pole is provided for intermediate to 11 kV line . This proposed load
comes on 1X100kVA DTC which is having connected load of 70HP, it can take up proposed load
satisfactorly and LTVR is satisfactory. This proposed installation does not comes under Layout & it
is not MS Bilding.

Adequate line materials and labour provision made in the estimate and submitted for
kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 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 prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for A/P/S to 2 ligting installations of Smt. Jairabi Babusab Mujawar Plot No:72 and
Sri. Murtusab Mahemmedsab Chikkamalagavi Plot No:73
in approved abandoned layout Sy. No;66/A at Ilkal in Ilkal Section
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 3 3250 9750.00 364 1092.00

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292 292.00

3 MS Fish Plate with N & B Set 2 41 82.00 22 44.00

4 Spiral earth electrodes Set 3 160 480.00 32 96.00


5 4 pin X - Arm set for RCC No 5 185 925.00 34 170.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
2 25 50.00 0 0.00

10 Guy set complete Set 3 498 1494.00 121 363.00


11 Guy concreting No 3 300 900.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.213 30440 6483.72 896 190.85

Conductor Accessories @ 3% on
13 Item No 10 -
- - 194.51 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 10.77 34.15
Total: 21910.00 2282.00
Labour Charges
16 Casual Labour Charge - - - 2282.00 - -
Regular Labour Charge at 60% - - 1369.20 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 769.39 - -
Grand Total Rs: 26415.58
Say Rs. 26416.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to Motive Power installation of
Parashuram Chandappa Singashety Plot No:47
in approved abandoned layout Sy. No;67 at Ilkal in Ilkal Section

Report:- This is an estimate amounting for Rs.13919.00 is prepared for for A/P/S
Motive Power installation of Parashuram Chandappa Singashety Plot No:47 in approved
abandoned layout Sy. No;67 at Ilkal in Ilkal Section. Approved by BJP/SEE/EE(O)/TA-1/465-67
Dated 13.04.2007.

This estimate involves extension of LT line for a distance of 0.04KM (40 mtrs) on
9mtrs long RCC support by using Rabbit ACSR conductor praposed line tapped from existing 3
phase, 4 wire line feeding from TC No: 1, 1X250kVA transformer center on F1 Pumphouse feeder.

Adequate line materials and labour provision made in the estimate and submitted for
kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 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 prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for A/P/S to Motive Power installation of
Parashuram Chandappa Singashety Plot No:47
in approved abandoned layout Sy. No;67 at Ilkal in Ilkal Section
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292 292.00

MS Fish Plate with N & B Set 2 41 82.00 22 44.00


3
4 Spiral earth electrodes Set 1 160 160.00 32 32.00
5 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
0 25 0.00 0 0.00
9 rod No
10 Guy set complete Set 1 498 498.00 121 121.00

11 Guy concreting No 1 300 300.00 70 70.00


Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.162 30440 4943.46 896 145.51

Conductor Accessories @ 3% on
- - 148.30 0.00
13 Item No 12 -

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 58.24 63.49
Total: 11350.00 1200.00
Labour Charges
17 Casual Labour Charge - - - 1200.00 - -
Regular Labour Charge at 60% - - 720.00 - -
18 -
19 E I Charges with 12.24%ST - - - 85.00 - -
20 Contagency @ 3% above - - - 400.65 - -
PF @13.61% on Casual Labour 163.32
21
Grand Total Rs: 13918.97
Say Rs. 13919.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to 2 ligting installations of Smt. Akkamahadevi Basayya Tawarageri No:335/1/2 &

Sri. Mallayya Shivayya TawarageriNo:335/1/9, W. No: 2 at Hunagund Town in Hunagund Section.


PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 2 160 320.00 32 64.00


5 4 pin X - Arm set for RCC No 0 185 0.00 34 0.00
6 2 Pin Cross armset for RCC Set 2 103 206.00 34 68.00
7 No.8KV Strain Insulators No 4 10 40.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
2 25 50.00 0 0.00

10 Guy set complete Set 1 498 498.00 121 121.00


11 Guy concreting No 1 300 300.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.162 30440 4943.46 896 145.51

Conductor Accessories @ 3% on
13 Item No 10 -
- - 148.30 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 44.24 23.49
Total: 13050.00 1150.00
Labour Charges
16 Casual Labour Charge - - - 1150.00 - -
Regular Labour Charge at 20%
- - 2840.00 - -
17 on men & Material -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 856.25 - -
Grand Total Rs: 17981.25
Say Rs. 17981.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to ligting installation of Smt. Leelavati Pandurang Ingale Plot No: 84
in approved abandoned layout Sy. No;180 at Ilkal in Ilkal Section
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 1 160 160.00 32 32.00


5 4 pin X - Arm set for RCC No 1 185 185.00 34 34.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 4 10 40.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
0 25 0.00 0 0.00

10 Guy set complete Set 1 498 498.00 121 121.00


11 Guy concreting No 1 300 300.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.081 30440 2465.64 896 72.58

Conductor Accessories @ 3% on
13 Item No 10 -
- - 73.97 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 27.39 26.42
Total: 7000.00 650.00
Labour Charges
16 Casual Labour Charge - - - 650.00 - -
Regular Labour Charge at 60% - - 390.00 - -
17 -
18 E I Charges with 12.24%ST - - - 500.00 - -
19 Contagency @ 3% above - - - 256.20 - -
20 PF @ 13.61% on CL 88.46
Grand Total Rs: 8884.66
Say Rs. 8885.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to ligting installation of Smt. Leelavati Pandurang Ingale Plot No: 84
in approved abandoned layout Sy. No;180 at Ilkal in Ilkal Section

Report:- This is an estimate amounting for Rs.8885.00 is prepared for A/P/S to


500Watts ligting installations of Smt. Leelavati Pandurang Ingale Plot No: 84 in approved
abandoned layout Sy. No;180 at Ilkal in Ilkal Section.

This estimate involves extension single phase 2 wire LT line to a route length of 0.04
KM on 9 mtrs RCC poles. This proposed load comes on 1X100kVA DTC which is having
connected load of 80HP, it can take up proposed load satisfactorily and LTVR is satisfactory.

The layout approved by the SEE Bijapur vide letter No:BJP/SEE/EE(o)/TA-3/1967-71


Dated:16.05.06

Sketch

Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 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 prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM

Estimate No: Date:

Estimate for maintenance of 11KV ________________feeder __________________________Section


in Ilkal subdivision.

Material Labour Charge


Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8

Re-stringing of 2ACSR conductor KM 4.5 0.00 655 5600.25


1
Straightning of RCC/PCC poles
2 8mtrs long
No 24 0.00 187 4039.20

3 Clearing of jugle up to meet point KM 5 0.00 197.00

4 Misc - - - 13.55
Total: 9850.00
Say Rs. 9850.00

Report:- This is an estimate amounting for Rs.9850.00 is prepared for maintenance of


existing 11KV _________________ Feeder in ________________________Section in Ilkal sub
division.

An existing 11KV line of _____________ feeder's poles are fully slanted and 11KV line also fully
saging. It is very essential for maintenance of above line and to avoid line intruption and hazardous.
Necessory labour charges are made in this estimate , estimate may kindly be sanctioned at an
earliest.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work

Section Officer
HESCOM, ____________
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for A/P/S to 960Watts ligting installations of Smt. Akkamahadevi Basayya Tawarageri No:335/1/2
Sri. Mallayya Shivayya TawarageriNo:335/1/9, W. No: 2 at Hunagund Town in Hunagund Section.

Report:- This is an estimate amounting for Rs.17981.00 is prepared for A/P/S to


960Watts ligting installations of Smt. Akkamahadevi Basayya Tawarageri No:335/1/2 & Sri.
Mallayya Shivayya TawarageriNo:335/1/9,W. No: 2 at Hunagund Town in Hunagund Section.

This estimate involves extension of LT line to a route length of 0.08 on 9 mtrs RCC
poles. This proposed load comes on 1X25kVA DTC which is having connected load of 18HP, it can
take up proposed load satisfactorily and LTVR is satisfactory. These proposed installations comes
under un-ectrified area, and land is not converted into Non-Agricultural purpose. These two persons
are approaching this office for power supply to their houses and are ready to pay infraustucture
charges. Hence estimate submitted under DCW works Scheme.

Adequate line materials and labour provision made in the estimate and submitted for
kind sanction.
Sketch

Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for A/P/S to (1) 5 HP IP Set of Sri. Basanagouda Ninganagouda Nadagoudar &
(2) 5 HP IP Set of Smt. Shantavva Ninganagouda Nadagoudar
at Iddalagi village in Hunagund Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 20 1460 29200.00 292 5840.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 1 276 276.00 34 34.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 20 273 5460.00 34 680.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 60 70 4200.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 12 498 5976.00 121 1452.00
9 Guy Concreting No 12 300 3600.00 0 0.00
10 Spiral Earth Electrode No 21 160 3360.00 32 672.00
11 E.G. Stirrups No 20 140 2800.00 34 680.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 3.350 30440 101974.00 896 3001.60

Conductor accossories @3% on


13 item No. 12
3059.22

DP structure on 8mtr long RCC


14 supports with kit as per Part A of Set 1 11461 11461.00 1482 1482.00
CDS-15.
15 Miscellanious. L/S - 83.78 48.40
Total---- 175800.00 14250.00
Labour Charges
16 Casual Labour Charge - - - 14250.00 - -
Regular Labour Charge at
17 - - - 8550.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagencies @ 3% above - - - 5968.11 - -
Grand Total Rs: 204905.11
Say Rs: 204905.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for A/P/S to (1) 5 HP IP Set of Sri. Basanagouda Ninganagouda Nadagoudar &
(2) 5 HP IP Set of Smt. Shantavva Ninganagouda Nadagoudar
at Iddalagi village in Hunagund Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1180.00
with 12.24%ST
5 Contingencies @ 3% on all above 2760.91
Total---- 94791.11
Say Rs; 94791.00

Abstract:
HT Line 204905.00
25kVA DTC 94791.00
LT line 22171.00

Service connection Charges 10000.00

Total Rs. 331867.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Set of Sri. Basanagouda Ninganagouda Nadagoudar &
mt. Shantavva Ninganagouda Nadagoudar
gi village in Hunagund Section.

ection of Transformer Centre)

Labour Charge
Amt
8

3112.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

ecutive Engineer(El.)
vision, HESCOM, Bagalkot
HESCOM
Estimate for A/P/S to (1) 5 HP IP Set of Sri. Basanagouda Ninganagouda Nadagoudar &
(2) 5 HP IP Set of Smt. Shantavva Ninganagouda Nadagoudar
at Iddalagi village in Hunagund Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 2 1460 2920.00 292 584.00
3 Spiral earth electrodes Set 3 160 480.00 32 96.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 2 182 364.00 34 68.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 8 25 200.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.609 17640 10742.76 655 398.90

11 Conductor Accessories @ 3% on
Item No 10 - - - 322.28 0.00
12 Misc - - - 42.96 22.10
Total: 18800.00 1650.00
Labour Charges
13 Casual Labour Charge - - - 1650.00 - -

14 Regular Labour Charge at 60% - - - 990.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 645.75 - -
Grand Total Rs: 22170.74
Say Rs. 22171.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for A/P/S to (1) 5 HP IP Set of Sri. Basanagouda Ninganagouda Nadagoudar &
(2) 5 HP IP Set of Smt. Shantavva Ninganagouda Nadagoudar
at Iddalagi village in Hunagund Section.

Report:- This is an estimate amounting for Rs. 331867.00 is prepared for arranging
power supply to (1) 5 HP IP Set of Sri. Basanagouda Ninganagouda Nadagoudar & (2) 5 HP IP Set of
Smt. Shantavva Ninganagouda Nadagoudar at Iddalagi

This estimate involves part extension of HT line for a distence of 1.1 km, errection of
1X25kVA DTC and extension of LT line to a route length of 0.15Km.

This transformer centre comes on F-3 Iddalagi feeder eminating from 110/33/11kv MUSS
Hunagund. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power
transformer is 5 MW. The peak load of the feeder is 11

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for A/P/S to 5 HP IP Set of Sri. Basavaraj Shivasangappa Sajjanar
at Yadahalli village in Hunagund Section. Under Ganga Kalyana Scheme.

Report:- This is an estimate amounting for Rs. 16650.00 is prepared for arranging
power supply to A/P/S to 5 HP IP Set of Sri. Basavaraj Shivasangappa Sajjanar at Yadahalli village in
Hunagund Section. Under Ganga Kalyana Scheme.

This estimate involves part extension of LT line for a distence of 0.10 km, with average
span of 0.05Km.

TThis estimate involves extension of LT line to a route length of 0.08 on 8mtrs poles. This
proposed load comes on 1X100kVA DTC which is having connected load of 70HP, it can take up
proposed load satisfactorily and LTVR is satisfactory.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for releasing and Refixing of existing LT tamper proff box with ETV meters
form Budihal rural feeder to Ilkal town DTCs.

Sl No. Discripition Unit Qnty Rate Amt Rate


1 2 3 4 5 6 7
Releasing & Refixing of LT TP 900*1.90
1 Box with ETV meters No 25 =1710 - 42750.00
2
PVC insulated cable 95 aq mm mtrs 750 5490.00 41175.00 0.00
3 PVC pipe 40 mmdi mtrs 200 57.00 11400.00 0.00
4 Insulation tap No 25 15.00 375.00 0.00
5 Misc 50.00 250.00
Total: 53000.00 43000.00
Labour Charges 43000.00

7 Regular Labour Charge at 60% - - - 25800.00 -


8 Contagency @ 3% above - - - 3654.00 -
Grand Total Rs: 125454.00
Say Rs. 125454.00

Report:- This is an estimate amounting Rs. 125454.00 has been prepared for
releasing and refixing of existing LT tamper proffa box with ETV meters from rural Budihal feeder
DTCs to Ilkal town DTC.

For energy audit of town feeders ETV meters & TP boxcs are very much essential
due to non available in store, it is to be proposed to released from rural Budihal feeder and refix the
same at Ilkal town.

Section Officer
HESCOM, Karadi
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Karadi
Certificate:-Certified that, I have personally visited the spot and got prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for releasing and Refixing of existing LT tamper proff box with ETV meters
form Kandgal rural feeder to Ilkal town DTCs.

Sl No. Discripition Unit Qnty Rate Amt Rate


1 2 3 4 5 6 7
Releasing & Refixing of LT TP 900*1.90
1 Box with ETV meters No 25 =1710 - 42750.00
2
PVC insulated cable 95 aq mm mtrs 750 5490.00 41175.00 0.00
3 PVC pipe 40 mmdi mtrs 200 57.00 11400.00 0.00
4 Insulation tap No 25 15.00 375.00 0.00
5 Misc 50.00 250.00
Total: 53000.00 43000.00
Labour Charges 43000.00

7 Regular Labour Charge at 60% - - - 25800.00 -


8 Contagency @ 3% above - - - 3654.00 -
Grand Total Rs: 125454.00
Say Rs. 125454.00

Report:- This is an estimate amounting Rs. 125454.00 has been prepared for
releasing and refixing of existing LT tamper proffa box with ETV meters from rural Kandgal feeder
DTCs to Ilkal town DTC.

For energy audit of town feeders ETV meters & TP boxcs are very much essential
due to non available in store, it is to be proposed to released from rural Kandgal feeder and refix the
same at Ilkal town.

Section Officer Section Officer


HESCOM, Ilkal. HESCOM, Nandawadagi.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Nandawadagi.
Certificate:-Certified that, I have personally visited the spot and got prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for A/P/S to (1) 5 HP IP Set of Sri. Basanagouda Ninganagouda Nadagoudar &
(2) 5 HP IP Set of Smt. Shantavva Ninganagouda Nadagoudar
at Iddalagi village in Hunagund Section.

Report:- This is an estimate amounting for Rs. 331867.00 is prepared for arranging
power supply to (1) 5 HP IP Set of Sri. Basanagouda Ninganagouda Nadagoudar & (2) 5 HP IP Set of
Smt. Shantavva Ninganagouda Nadagoudar at Iddalagi village in Hunagund Section. under "GANGA
KALYANA SCHEME"

This estimate involves part extension of HT line for a distence of 1.1 km, errection of
1X25kVA DTC and extension of LT line to a route length of 0.15Km.

This transformer centre comes on F-3 Iddalagi feeder eminating from 110/33/11kv MUSS
Hunagund. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power
transformer is 5 MW. The peak load of the feeder is 110Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for A/P/S to (1) 5 HP IP Set of Sri. Basanagouda Ninganagouda Nadagoudar &
(2) 5 HP IP Set of Smt. Shantavva Ninganagouda Nadagoudar
at Iddalagi village in Hunagund Section.

Report:- This is an estimate amounting for Rs. 331867.00 is prepared for arranging
power supply to (1) 5 HP IP Set of Sri. Basanagouda Ninganagouda Nadagoudar & (2) 5 HP IP Set of
Smt. Shantavva Ninganagouda Nadagoudar at Iddalagi

This estimate involves part extension of HT line for a distence of 1.1 km, errection of
1X25kVA DTC and extension of LT line to a route length of 0.15Km.

This transformer centre comes on F-3 Iddalagi feeder eminating from 110/33/11kv MUSS
Hunagund. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power
transformer is 5 MW. The peak load of the feeder is 11

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM

Estimate for creating electrical infrastructure to restoration of power supply to flood affected 33/11kV MUSS Kud
Sangam at meadinapur village in Kudal sangam Section.Under DCW.

Material Portion
Material cost
Sl NO Discription Unit Qty
Rate Amt
1 2 3 4 5 6
9.5 Meters,long RCC Pole 300kg as per
1 approved design and drawing
No 15 5260 78900.00
2 33KV H- cross arm / V Shape, for RCC Pole Set 2 450 900.00
RCC pole clamps as per approved drawing
3 and design
Nos 4 318 1272.00
4 Nuts & Bolts
5/8" X 3" Kg 5 47.5 237.50
5/8" X 8" Kg 5 50 250.00
5 33 KV G.I.Pin rods. No 15 282 4230.00
4 33kV Pin Insulators only shells No 24 150 3600.00
5 90 KN Disc insulator No 12 319 3828.00
6 Strain clamp for rabbit conductor No 12 376 4512.00
7 PG Clamps for Rabbit No 12 376 4512.00
8 Guy Set, complete Set 8 488 3904.00
9 Spiral Earth Electrode No 11 335 3685.00
10 G I Pipe Earth per DP's & crossing No 2 1004 2008.00
11 Danger Board No 13 84 1092.00
12 Rabbit ACSR conductor with 1.5% sag. KM 0.883 30440 26878.52

33kV DP set as per approved design and


13 drawing
Set 2 2316 4632.00

33kV Top supports as per approved design


14 and drawing
No 8 168 1344.00

15 Miscelanious. L/S - 114.98


Total---- 145900.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudal sangam O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for creating electrical infrastructure to restoration of power supply to flood affected 33/11kV MUSS Kud
Sangam at meadinapur village in Kudal sangam Section.Under DCW.

Dismantling Portion
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate
1 2 3 4 5 6 7
1 A Type cement poles No 10 0.00 320
2 33KV H- cross arm, for RCC Pole Set 2 0.00 36
3 RCC pole No 1 0.00 320
4 Top support No 8 0.00 36
5 Miscelanious. L/S - 0.00
Total---- 0.00

Details to be furnished by field staff


1) Date of service: 1991
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Materials to be released and returned to stores


Sl NO Discription Unit Qty Condition
1 2 3 4 5
1 A Type cement poles No 10 Scrap
2 33KV H- cross arm, for RCC Pole Set 2 Scrap
3 RCC pole No 1 Scrap
4 Top support No 8 Scrap

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudal sangam O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for creating electrical infrastructure to restoration of power supply to flood affected 33/11kV MUSS Kud
Sangam at meadinapur village in Kudal sangam Section.Under DCW.

Labour Portion
Labour
Sl NO Discription Unit Qty
Rate Amt
1 2 3 4 5 6

Excavation of soil as per approved design and


1 drawing & removing excavated soil to a Cmt 14.146 70 990.22
distance of 50 mtrs etc. normal soil

Errection of 9.5mtrs long RCC pole 300kg


2 working load in the excavated design & Nos 15 320 4800.00
Drawing

Errection of DP structure including fixing of


3 braces etc.
Set 2 420 840.00

Concrating and curing as per specification


4 including cost of material, T & P and labour Cmt 8.64 2675 23112.00
charges of ratio1:2:4 Cmt

5 Fixing of V Shape/Horizontal X arms with ST Set 2 40 80.00

Fixing ofGuy set in the excavated pits using


6 7/10 SWG, Guy wire as specification
Set 8 121 968.00

7 Fixing of spiral earth electrode No 11 50 550.00

Grounding of DP structure using 40mm Dia.


8 GI pipe 2.5Mtrs long as per specification
Set 2 740 1480.00

Stringing of Rabbit conductor as per


9 specification.
Km 0.883 896 791.17

Total 33611.39

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudal sangam O & M Sub -Division, HESCOM,Ilkal

HESCOM

Estimate for creating electrical infrastructure to restoration of power supply to flood affected 33/11kV MUSS Kud
Sangam at meadinapur village in Kudal sangam Section.Under DCW.
Releasing & Refixing of Assets
Labour
Sl NO Discription Unit Qty
Rate Amt
1 2 3 4 5 6
Releasin & refixing of 33KV H- cross arm / V
1 Shape, for RCC Pole
Set 9 76 684.00
2 Releasin & refixing of 33KV Pin insulators Nos 4 318 1272.00

Releasing & restringing of Rabbit ACSR


3 Conductor
Km 2.9232 1702 4975.29

Total---- 6931.29

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudal sangam O & M Sub -Division, HESCOM,Ilkal
HESCOM

to restoration of power supply to flood affected 33/11kV MUSS Kudal


r village in Kudal sangam Section.Under DCW.

Material Portion

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM

to restoration of power supply to flood affected 33/11kV MUSS Kudal


r village in Kudal sangam Section.Under DCW.

Dismantling Portion
Labour Charge
Amt
8
3200.00
72.00
320.00
288.00
20.00
3900.00

be released and returned to stores


Condition
5
Scrap
Scrap
Scrap
Scrap

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM

to restoration of power supply to flood affected 33/11kV MUSS Kudal


r village in Kudal sangam Section.Under DCW.

Labour Portion

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

HESCOM

to restoration of power supply to flood affected 33/11kV MUSS Kudal


r village in Kudal sangam Section.Under DCW.
asing & Refixing of Assets

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for creating electrical infrastructure to restoration of power supply to flood affected 33/11kV
MUSS Kudal Sangam at meadinapur village in Kudal sangam Section.Under DCW.

ABSTRACT
Sl No DESCRIPTION
1 Material portion 145900.00
2 Labour Portion 33611.39
3 Releasing and refixing of Assets 6931.29
186442.67
2 Regular employee cost at 20% on men + Material 37288.53
3 EI Charges 337.00

4 Contingencies at 5 % on all above 11203.41


Total cost Rs: 235271.62
Say Rs: 235272.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Kudal sangam HESCOM, ILKAL.
HESCOM

Estimate for creating electrical infrastructure to restoration of power supply to flood affected 33/11kV
MUSS Kudal Sangam at meadinapur village in Kudal sangam Section.Under DCW.

Report:- This is an estimate amounting for Rs.353682/- (Project Cost) prepared


for creating electrical infrastructure to restoration of power supply to flood affected 33/11kV
MUSS Kudal Sangam at meadinapur village in Kudal sangam Section.Under DCW.

This project cost includes replacement of broken pole support of 33kV Kudal
Sangam & providing two new DP structures and extension of line for a distance of 0.29km, at
river crossing which are not found after the flood is released.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

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

Section Officer
HESCOM,Kudal sangam

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
al infrastructure to restoration of power supply to flood affected 33/11kV
m at meadinapur village in Kudal sangam Section.Under DCW.

ABSTRACT

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM

al infrastructure to restoration of power supply to flood affected 33/11kV


m at meadinapur village in Kudal sangam Section.Under DCW.

an estimate amounting for Rs.353682/- (Project Cost) prepared


ucture to restoration of power supply to flood affected 33/11kV
adinapur village in Kudal sangam Section.Under DCW.

ncludes replacement of broken pole support of 33kV Kudal


w DP structures and extension of line for a distance of 0.29km, at
found after the flood is released.

rials and labour provision made in the estimate, submitted for kind

ified that, Ihave personally visited the spot and prepared the
he most economical and safe way of execution of the work.

Section Officer
HESCOM,Kudal sangam

ified that, I have personally visited the spot and got prepared
e most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for conversion of ILKMP-10005, LT 65HP+700Watts, MP installation into
100kVA HT Installation of Sri. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 ,
Near Gaddige @ Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 1 3250 3250.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 0 273 0.00 34
HTST
5 45KN Disc No 6 320 1920.00 0
Special 3-pin cross Arms with
6 Set 2 455 910.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 3 70 210.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.0153 30440 465.73 896
1.5% sag
Conductor accessories at 3%
9 - - 13.97
on Item No 6
10 Guy Set Complete Set 2 498 996.00 121
11 Guy Concreting No 2 300 600.00 0
12 Spiral Earth Electrode No 0 160 0.00 32
13 Misc L/S - 34.30
Total Rs 8400.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
ILKMP-10005, LT 65HP+700Watts, MP installation into
i. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 ,
Gaddige @ Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
364.00
0.00
0.00

0.00

0.00
68.00

0.00

13.71

0.00
242.00
0.00
0.00
12.29
700.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for conversion of ILKMP-10005, LT 65HP+700Watts, MP installation into
100kVA HT Installation of Sri. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 ,
Near Gaddige @ Ilkal in Ilkal Section.

H.T.Metering Cubical HESCOM Partion.

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6
1 H.T.Metering cubicle over
head type main load Side
cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch
2
Construction of flatform with
size stone cement concert for
NO 1 7200 7200.00
errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM

Estimate for conversion of ILKMP-10005, LT 65HP+700Watts, MP installation into


100kVA HT Installation of Sri. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 ,
Near Gaddige @ Ilkal in Ilkal Section.

Dismantling Portion.

Labour
Sl
Particulars UNIT Qty Rate charges
No.
Amount
1 2 3 4 5 6
Releasing of 100kVA
1 No 1 1177.20 1177.20
Distribution Transformer
Releasing of ETV meter, TP
2 box along with 75/5A CTs & Set 1 810.00 810.00
service wire
3 Misc 12.80
Total Rs 2000.00
4 Casual Labour 2000.00
5 Regular Labour@60% 1200.00
6 Contingeng @ 3% 96.00
Total 3296.00
Say Rs: 3296.00

Materials to be released & returned to stores

Sl.
Particulars Qty Condition
No.
ETV meter, TP box along
1 01 set Good
with 75/5A CTs
Releasing of 100kVA
1
Distribution Transformer
No Good

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM

Estimate for conversion of ILKMP-10005, LT 65HP+700Watts, MP installation into


100kVA HT Installation of Sri. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 ,
Near Gaddige @ Ilkal in Ilkal Section.

Errection of 25 kVA transformer by releasin 100kva transformer to serve the existing


load.

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6
Errection of 25kVA Distribution
1 No 1 50700 50700.00
Transformer

2 Misc 100.00

50800.00

3 Casual Labour 700

4 Regular Labour@60% 420

5 Contingeng @ 3% 1557.6

Total 53477.60
Say Rs. 53478.00
Details tobe furnished by field staff
1) Date of service: 25.04.2000
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM
ILKMP-10005, LT 65HP+700Watts, MP installation into
ri. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 ,
r Gaddige @ Ilkal in Ilkal Section.

etering Cubical HESCOM Partion.

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM

ILKMP-10005, LT 65HP+700Watts, MP installation into


ri. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 ,
r Gaddige @ Ilkal in Ilkal Section.

Dismantling Portion.

urned to stores

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM

ILKMP-10005, LT 65HP+700Watts, MP installation into


ri. Shivaratan Bhadraprasd Zawar , Plot. No:2 Sy. No:42 ,
r Gaddige @ Ilkal in Ilkal Section.

er by releasin 100kva transformer to serve the existing

Labour
charges
Amount
8

655.00

45.00

700.00

staff
25.04.2000
Soon after completion of this work.

ounts staff
HESCOM

Estimate for electrification of layout developed by D D Weaver's and Textile Dept ZP Bagalkot at Kandagal Road Ilk
Under "SELF EXECUTION WORKS SCHEME".

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate

1 2 3 4 5 6 7
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476

2 9 Meters,long RCC Pole No 26 3250 84500.00 364

11KV Horizontal cross arm, with top support,


3 clamp bolt nut and washers for RCC Pole
Set 28 276 7728.00 34

11KV Horizontal cross arm, with top support,


4 clamp bolt nut and washers for PCC Pole
Set 0 273 0.00 34
4-Pin cross arm, clamp bolt nut and washers for
5 RCC Pole( For Gaurding)
Set 0 185 0.00 34

6 GI Wire( For Gaurding) kg 0 41.4 0.00 15


Special 3-pin cross Arms with clamp, nut &
7 Bolts
Set 0 455 0.00 34
8 11 KV Pin insulator with G.I.Pin rods. No 75 70 5250.00 0
9 45 KN Disc insulator No 12 320 3840.00 0
10 Guy Set, complete Set 9 498 4482.00 121
11 Guy Concreting No 9 300 2700.00 0
12 Spiral Earth Electrode No 26 160 4160.00 32
13 E.G. Stirrups No 14 140 1960.00 34
14 Rabbit ACSR conductor with 1.5% sag. KM 2.862 30440 87119.28 896

15 Conductor accossories @3% on item No. 12 2613.58

DP structure on 9mtr long RCC supports with kit


16 & 200A SB GOS Set 1 28981 28981.00 1826

17 Miscelanious. L/S - 66.14


Total---- 233400.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 100 kVA Distribution Transformer
centre on DP 9 mtr RCC Pole as per CDS-21 Set 2 158219.00 316438.00 4718.00
of CSR-2006.

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM

D D Weaver's and Textile Dept ZP Bagalkot at Kandagal Road Ilkal,


EXECUTION WORKS SCHEME".

1 (Extenstion of H T Line)
Labour Charge
Amt

8
0.00

9464.00

952.00

0.00

0.00

0.00

0.00

0.00
0.00

1089.00

0.00

832.00

476.00

2564.35

1826.00

46.65
17250.00

ection of Transformer Centre)


Labour Charge
Amt
8

9436.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

ecutive Engineer(El.)
vision, HESCOM, Bagalkot
HESCOM
Estimate for arranging power supply kVA HT Installation of Sri. Vipinkumar Nihal
Tosniwal, M/s. Maruti Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.

Part "A1" H.T.line Extension.


Sl Material Labour charges
Particulars UNIT Qty
No. Rate Amount Rate
1 2 3 4 5 6 7
1 R.C.C.Pole 8 mtr long No 22 2480 54560.00 292
11KV Horizontal cross arm, with
2 top support, clamp bolt nut and Set 20 276 5520.00 34
washers for RCC Pole
Special 3-pin cross Arms with
3 clamp, nut & Bolts
Set 4 455 1820.00 34
11 KV Pin insulator with G.I.Pin
4 rods.
No 63 70 4410.00 0

5 45 KN Disc insulator No 24 320 7680.00 0


6 Guy Set, complete Set 16 498 7968.00 121
7 Guy Concreting No 16 300 4800.00 0
8 Spiral Earth Electrode No 24 160 3840.00 32
9 E.G. Stirrups No 20 140 2800.00 34
Rabbit ACSR conductor with 1.5%
10 sag. KM 3.563 30440 108457.72 896

Conductor accossories @3% on


11 item No. 12 3253.73

DP structure on 8mtr long RCC


12 supports with kit Set 2 11461 22922.00 1482

13 Miscelanious. L/S - 68.55


Total---- 228100.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
er supply kVA HT Installation of Sri. Vipinkumar Nihal
te Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.

Part "A1" H.T.line Extension.


Labour charges
Amount
8
6424.00

680.00

136.00

0.00

0.00

1936.00

0.00

768.00

680.00

3192.45

2964.00

19.55
16800.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply kVA HT Installation of Sri. Vipinkumar Nihal
Tosniwal, M/s. Maruti Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.

H.T.Metering Cubical HESCOM Partion.

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6
1 H.T.Metering cubicle over
head type main load Side
cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch
2
Construction of flatform with
size stone cement concert for
NO 1 7200 7200.00
errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal.
HESCOM
er supply kVA HT Installation of Sri. Vipinkumar Nihal
te Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.

etering Cubical HESCOM Partion.

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply kVA HT Installation of Sri. Vipinkumar Nihal
Tosniwal, M/s. Maruti Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.
ABSTRACT
Sl
DESCRIPTION Material Cost
No
1 Part 'A1' cost of extension of HT line 228100.00
228100.00
2 Labour charges 16800.00
3 Employee's cost at 60 % on Labour Charges 10080.00
4 Contingencies at 3 % on 10% of labour charge 50.40
5 Work contract Tax at 13 % on 10 % L.C 218.40
6 Service tax at 8 % on 90 % of labour charges 1209.60
Intrest during constrution at 5 % on material cost +
7 12245.00
labour cost
8 Transportation cost at 2 % on material cost 4562.00
9 Watch and ward cost at 1 % on material cost 2281.00
Insurance cost against theft and accident at 1 %
10 2281.00
on material cost
11 Electrical Inspectorate Charges with 12.24% ST 337.00
Compensation cost for tree cutting etc., as per
12 0.00
approved norms
TA & QC inspection charges
13 4562.00
at 2 % on meterial cost
Total Project cost Rs: 282726.40
Say Rs: 282726.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply kVA HT Installation of Sri. Vipinkumar Nihal
Tosniwal, M/s. Maruti Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.
Report:- This is an estimate amounting for Rs.282726/- (Project Cost)
prepared for arranging power supply kVA HT Installation of Sri. Vipinkumar Nihal
Tosniwal, M/s. Maruti Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.
This project cost includes extension of HT line for a distance of 1.17 km by
using rabbit ACSR conductor on 8mts long RCC support as installation comes in rural
area and feeding from urban feeder.

Estimate for cubicle is prepared under HESCOM Portion .

The applicant requested for kVA contract demand on 11KV System.

This proposed installation comes in rural area and feeding from Urban F2
Hunagund feeder. The installed capacity for 11KV reference is 1X10 MVA, the peak
load of the power transformer is 6MWS, peak load of the feeder is 116Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Section Officer
HESCOM,Hunagund.
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
wer supply kVA HT Installation of Sri. Vipinkumar Nihal
anite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.
ABSTRACT
Labour
Charges
16800.00
16800.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
wer supply kVA HT Installation of Sri. Vipinkumar Nihal
anite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.
s an estimate amounting for Rs.282726/- (Project Cost)
wer supply kVA HT Installation of Sri. Vipinkumar Nihal
ite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
on.
includes extension of HT line for a distance of 1.17 km by
or on 8mts long RCC support as installation comes in rural
n feeder.

r cubicle is prepared under HESCOM Portion .

quested for kVA contract demand on 11KV System.

stallation comes in rural area and feeding from Urban F2


alled capacity for 11KV reference is 1X10 MVA, the peak
mer is 6MWS, peak load of the feeder is 116Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Hunagund.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply kVA HT Installation of Sri. Babulal Chandmal
Lohiya, M/s. Pooja Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.

Part "A1" H.T.line Extension.


Sl Material Labour charges
Particulars UNIT Qty
No. Rate Amount Rate
1 2 3 4 5 6 7
1 R.C.C.Pole 8 mtr long No 1 2480 2480.00 292

11KV Horizontal cross arm, with


2 top support, clamp bolt nut and Set 0 276 0.00 34
washers for RCC Pole

Special 3-pin cross Arms with


3 clamp, nut & Bolts
Set 1 455 455.00 34
11 KV Pin insulator with G.I.Pin
4 rods.
No 3 70 210.00 0

5 45 KN Disc insulator No 6 320 1920.00 0


6 Guy Set, complete Set 1 498 498.00 121
7 Guy Concreting No 1 300 300.00 0
8 Spiral Earth Electrode No 1 160 160.00 32
9 E.G. Stirrups No 0 140 0.00 34
Rabbit ACSR conductor with 1.5%
10 sag. KM 0.122 30440 3713.68 896

Conductor accossories @3% on


11 item No. 12 111.41

DP structure on 8mtr long RCC


12 supports with kit Set 0 11461 0.00 1482

13 Miscelanious. L/S - 51.91


Total---- 9900.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
r supply kVA HT Installation of Sri. Babulal Chandmal
e Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.

Part "A1" H.T.line Extension.


Labour charges
Amount
8
292.00

0.00

34.00

0.00

0.00

121.00

0.00

32.00

0.00

109.31

0.00

11.69
600.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply kVA HT Installation of Sri. Babulal Chandmal
Lohiya, M/s. Pooja Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.

H.T.Metering Cubical HESCOM Partion.

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6
1 H.T.Metering cubicle over
head type main load Side
cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch
2
Construction of flatform with
size stone cement concert for
NO 1 7200 7200.00
errection of H.T.Metering
cubicle including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal.
HESCOM
r supply kVA HT Installation of Sri. Babulal Chandmal
e Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.

etering Cubical HESCOM Partion.

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply kVA HT Installation of Sri. Babulal Chandmal
Lohiya, M/s. Pooja Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.
ABSTRACT
Sl
DESCRIPTION Material Cost
No
1 Part 'A1' cost of extension of HT line 9900.00
9900.00
2 Labour charges 600.00
3 Employee's cost at 60 % on Labour Charges 360.00
4 Contingencies at 3 % on 10% of labour charge 1.80
5 Work contract Tax at 13 % on 10 % L.C 7.80
6 Service tax at 8 % on 90 % of labour charges 43.20
Intrest during constrution at 5 % on material cost +
7 525.00
labour cost
8 Transportation cost at 2 % on material cost 198.00
9 Watch and ward cost at 1 % on material cost 99.00
Insurance cost against theft and accident at 1 %
10 99.00
on material cost
11 Electrical Inspectorate Charges with 12.24% ST 337.00
Compensation cost for tree cutting etc., as per
12 0.00
approved norms
TA & QC inspection charges
13 198.00
at 2 % on meterial cost
Total Project cost Rs: 12368.80
Say Rs: 12368.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply kVA HT Installation of Sri. Babulal Chandmal
Lohiya, M/s. Pooja Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.
Report:- This is an estimate amounting for Rs.12368/- (Project Cost)
prepared for Estimate for arranging power supply kVA HT Installation of Sri. Babulal
Chandmal Lohiya, M/s. Pooja Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o.
Amaravathi village in Hunagund Section.
This project cost includes extension of HT line for a distance of 0.04 km by
using rabbit ACSR conductor on 8mts long RCC support as installation comes in rural
area and feeding from urban feeder.

Estimate for cubicle is prepared under HESCOM Portion .

The applicant requested for kVA contract demand on 11KV System.

This proposed installation comes in rural area and feeding from Urban F2
Hunagund feeder. The installed capacity for 11KV reference is 1X10 MVA, the peak
load of the power transformer is 6MWS, peak load of the feeder is 116Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Section Officer
HESCOM,Hunagund.
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
wer supply kVA HT Installation of Sri. Babulal Chandmal
nite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.
ABSTRACT
Labour
Charges
600.00
600.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
wer supply kVA HT Installation of Sri. Babulal Chandmal
nite Udyog, at Prop. No:106, Sy. No:64/2 , R/o. Amaravathi
village in Hunagund Section.
s an estimate amounting for Rs.12368/- (Project Cost)
rranging power supply kVA HT Installation of Sri. Babulal
oja Granite Udyog, at Prop. No:106, Sy. No:64/2 , R/o.
agund Section.
includes extension of HT line for a distance of 0.04 km by
or on 8mts long RCC support as installation comes in rural
n feeder.

r cubicle is prepared under HESCOM Portion .

quested for kVA contract demand on 11KV System.

stallation comes in rural area and feeding from Urban F2


alled capacity for 11KV reference is 1X10 MVA, the peak
mer is 6MWS, peak load of the feeder is 116Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Hunagund.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Chikka Kodagali LT (Navagrama) village in Ilkal Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 3 70 210.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 0 160 0.00 32 0.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.060 30440 1829.44 896 53.85

Conductor accossories @3% on


13 item No. 12
54.88

DP structure on 8mtr long RCC


14 supports with kit as per Part A of Set 0 11461 0.00 1482 0.00
CDS-15.
14 Miscelanious. L/S - 37.67 7.15
Total---- 4800.00 250.00
Labour Charges
15 Casual Labour Charge - - - 250.00 - -
Regular Labour Charge at
16 - - - 150.00 - -
60%
17 E I Charges with12.24% ST - - - 337.00 - -
18 Contagency @ 3% above - - - 166.11 - -
Grand Total Rs: 5703.11
Say Rs: 5703.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Chikka Kodagali LT (Navagrama) village in Ilkal Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 5703
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 105407.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Chikka Kodagali LT (Navagrama) village in Ilkal Section.

Report:- This is an estimate amounting for Rs.105407.00 is prepared for arranging


power supply to 5HP Mini Water supply installation in the name of theScretory / President Gram
PanchayatHire Kodagali at Chikka Kodagali LT (Navagrama) village in Ilkal Section.

This estimate involves part A1-Extension of HT line for a distence of 0.020 KM and
errection of 1 X25kVA DTC on Single pole structure.
This transformer centre comes on F-5 Balakundi feeder eminating from 110/33/11kV
MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power
transformer is 8.5 MW. The peak load of the feeder is 95 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Guggalamari village in Ilkal Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 36 2480 89280.00 292 10512.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 36 276 9936.00 34 1224.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 120 70 8400.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 22 498 10956.00 121 2662.00
9 Guy Concreting No 22 300 6600.00 0 0.00
10 Spiral Earth Electrode No 40 160 6400.00 32 1280.00
11 E.G. Stirrups No 36 140 5040.00 34 1224.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 6.151 30440 187236.44 896 5511.30

Conductor accossories @3% on


13 item No. 12
5617.09

DP structure on 8mtr long RCC


14 supports with kit as per Part A of Set 4 11461 45844.00 1482 5928.00
CDS-15.
DP structure on 8mtr long RCC
15 supports with kit as per Part A & Set 1 24641.4 24641.40 1776 1776.00
B of CDS-15.
16 Miscelanious. L/S - 179.07 114.70
Total---- 402000.00 30300.00
Labour Charges
17 Casual Labour Charge - - - 30300.00 - -
Regular Labour Charge at
18 - - - 18180.00 - -
60%
19 E I Charges with12.24% ST - - - 337.00 - -
20 Contagency @ 3% above - - - 13524.51 - -
Grand Total Rs: 464341.51
Say Rs: 464342.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Guggalamari village in Ilkal Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 464342
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 564046.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Guggalamari village in Ilkal Section.

Report:- This is an estimate amounting for Rs.564046.00 is prepared for arranging


power supply to 5HP Mini Water supply installation in the name of theScretory / President Gram
Panchayat Hire Kodagali at Guggalamari village in Ilkal Section.

This estimate involves part A1-Extension of HT line for a distance of 2.020 KM and
errection of 1 X25kVA DTC on Single pole structure.

This transformer centre comes on F-5 Balakundi feeder eminating from 110/33/11kV
MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power
transformer is 8.5 MW. The peak load of the feeder is 95 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Hanamanal village in Ilkal Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 4 2480 9920.00 292 1168.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 4 276 1104.00 34 136.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 12 70 840.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 2 498 996.00 121 242.00
9 Guy Concreting No 2 300 600.00 0 0.00
10 Spiral Earth Electrode No 4 160 640.00 32 128.00
11 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.609 30440 18537.96 896 545.66

Conductor accossories @3% on


13 item No. 12
556.14

DP structure on 8mtr long RCC


14 supports with kit as per Part A of Set 0 11461 0.00 1482 0.00
CDS-15.
15 Miscelanious. L/S - 15.90 10.34
Total---- 35500.00 2400.00
Labour Charges
16 Casual Labour Charge - - - 2400.00 - -
Regular Labour Charge at
17 - - - 1440.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 1190.31 - -
Grand Total Rs: 40867.32
Say Rs: 40867.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Hanamanal village in Ilkal Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 40867
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 140571.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Hanamanal village in Ilkal Section.

Report:- This is an estimate amounting for Rs.140571.00 is prepared for arranging


power supply to 5HP Mini Water supply installation in the name of theScretory / President Gram
Panchayat Hire Kodagali at Hanamanal village in Ilkal Section.

This estimate involves part A1-Extension of HT line for a distance of 0.20 KM and
errection of 1 X25kVA DTC on Single pole structure.

This transformer centre comes on F-5 Balakundi feeder eminating from 110/33/11kV
MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power
transformer is 8.5 MW. The peak load of the feeder is 95 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply 99 kVA HT Installation of Sri. Vidyadhar
Prakashappa Gotur, M/s. Siddarth Granites, at Prop. No:4155, Sy. No:67/B , R/o.
Tondihal village in Ilkal Section.

Part "A1" H.T.line Extension.


Sl Material Labour charges
Particulars UNIT Qty
No. Rate Amount Rate
1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 1 3652 3250.00 364

11KV Horizontal cross arm, with


2 top support, clamp bolt nut and Set 1 276 276.00 34
washers for RCC Pole

Special 3-pin cross Arms with


3 clamp, nut & Bolts
Set 0 455 0.00 34

11 KV Pin insulator with G.I.Pin


4 rods.
No 3 70 210.00 0

5 45 KN Disc insulator No 0 320 0.00 0

6 Guy Set, complete Set 1 498 498.00 121

7 Guy Concreting No 1 300 300.00 0

8 Spiral Earth Electrode No 1 160 160.00 32

9 E.G. Stirrups No 0 140 0.00 34

Rabbit ACSR conductor with 1.5%


10 sag. KM 0 30440 0.00 896

Conductor accossories @3% on


11 item No. 12 0.00

12 Miscelanious. L/S - 56.00


Total---- 4750.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
power supply 99 kVA HT Installation of Sri. Vidyadhar
Siddarth Granites, at Prop. No:4155, Sy. No:67/B , R/o.
ondihal village in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges
Amount
8
364.00

34.00

0.00

0.00

0.00

121.00

0.00

32.00

0.00

0.00

49.00

600.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply 99 kVA HT Installation of Sri. Vidyadhar
Prakashappa Gotur, M/s. Siddarth Granites, at Prop. No:4155, Sy. No:67/B , R/o.
Tondihal village in Ilkal Section.

H.T.Metering Cubicle HESCOM Partion.

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle over


head type main load Side
1 cable entry 10-5/5 Amp CTS Set 1 64250 64250.00
with ETV meter, without load
break switch.

Construction of flatform with


size stone cement concert for
2 NO 1 7200 7200.00
errection of H.T.Metering
cubicle including L.C.

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges with 12.24% ST 756.00
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM
power supply 99 kVA HT Installation of Sri. Vidyadhar
Siddarth Granites, at Prop. No:4155, Sy. No:67/B , R/o.
ondihal village in Ilkal Section.

etering Cubicle HESCOM Partion.

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply 99 kVA HT Installation of Sri. Vidyadhar
Prakashappa Gotur, M/s. Siddarth Granites, at Prop. No:4155, Sy. No:67/B , R/o.
Tondihal village in Ilkal Section.
ABSTRACT
Sl
DESCRIPTION Material Cost
No
1 Part 'A1' cost of extension of HT line 4750.00
4750.00
2 Labour charges 600.00
3 Employee's cost at 60 % on Labour Charges 360.00
4 Contingencies at 3 % on 10% of labour charge 1.80
5 Work contract Tax at 13 % on 10 % L.C 7.80
6 Service tax at 8 % on 90 % of labour charges 43.20
Intrest during constrution at 5 % on material cost +
7 267.50
labour cost
8 Transportation cost at 2 % on material cost 95.00
9 Watch and ward cost at 1 % on material cost 47.50
Insurance cost against theft and accident at 1 %
10 47.50
on material cost
11 Electrical Inspectorate Charges with 12.24% ST 337.00
Compensation cost for tree cutting etc., as per
12 0.00
approved norms
TA & QC inspection charges
13 95.00
at 2 % on meterial cost
Total Project cost Rs: 6652.30
Say Rs: 6652.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply 99 kVA HT Installation of Sri. Vidyadhar
Prakashappa Gotur, M/s. Siddarth Granites, at Prop. No:4155, Sy. No:67/B , R/o.
Tondihal village in Ilkal Section.
Report:- This is an estimate amounting for Rs.6652/- (Project Cost)
prepared Estimate for arranging power supply 99 kVA HT Installation of Sri. Vidyadhar
Prakashappa Gotur, M/s. Siddarth Granites, at Prop. No:4155, Sy. No:67/B , R/o.
Tondihal village in Ilkal Section.
This project cost includes errection of intermediate pole in HT line.
Estimate for cubicle is prepared under HESCOM Portion .
The applicant requested for 99kVA contract demand on 11KV System.

This proposed installation feeding from Urban F-1 Pumphouse feeder. The
installed capacity for 11KV reference is 1X10 MVA, the peak load of the power
transformer is 8.5 MWS, peak load of the feeder is 167Amps.
Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
g power supply 99 kVA HT Installation of Sri. Vidyadhar
s. Siddarth Granites, at Prop. No:4155, Sy. No:67/B , R/o.
Tondihal village in Ilkal Section.
ABSTRACT
Labour
Charges
600.00
600.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
g power supply 99 kVA HT Installation of Sri. Vidyadhar
s. Siddarth Granites, at Prop. No:4155, Sy. No:67/B , R/o.
Tondihal village in Ilkal Section.
s an estimate amounting for Rs.6652/- (Project Cost)
nging power supply 99 kVA HT Installation of Sri. Vidyadhar
iddarth Granites, at Prop. No:4155, Sy. No:67/B , R/o.
ction.
includes errection of intermediate pole in HT line.
icle is prepared under HESCOM Portion .
quested for 99kVA contract demand on 11KV System.

stallation feeding from Urban F-1 Pumphouse feeder. The


reference is 1X10 MVA, the peak load of the power
eak load of the feeder is 167Amps.
erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM,Ilkal.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for A/P/S to Domestic lighting installation of Sri. Ameerbaig S/o. Karimsab in approved layout.
Sy. No:32/B Plot. No.132 & 133. @ Ilkal town in Ilkal Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 5 3250 16250.00 364 1820.00

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292 292.00

3 MS Fish Plate with N & B Set 2 41 82.00 22 44.00

4 Spiral earth electrodes Set 5 160 800.00 32 160.00


5 4 pin X - Arm set for RCC No 7 185 1295.00 34 238.00
6 2 Pin Cross armset for RCC Set 3 103 309.00 34 102.00
7 No.8KV Strain Insulators No 22 10 220.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
12 25 300.00 0 0.00

10 Guy set complete Set 2 498 996.00 121 242.00


11 Guy concreting No 2 300 600.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.9744 30440 29660.74 655 638.23

Conductor Accessories @ 3% on
13 Item No 10 -
- - 889.82 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 37.44 13.77
Total: 52900.00 3550.00
Labour Charges
16 Casual Labour Charge - - - 3550.00 - -
Regular Labour Charge at 60% - - 2130.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 1759.95 - -
Grand Total Rs: 60424.95
Say Rs. 60425.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Ilkal. O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to Domestic lighting installation of Sri. Ameerbaig S/o. Karimsab in approved
layout. Sy. No:32/B Plot. No.132 & 133. @ Ilkal town in Ilkal Section.

Report:- This is an estimate amounting for Rs.66425.00 is prepared for A/P/S to


Domestic lighting installation of Sri. Ameerbaig S/o. Karimsab in approved layout. Sy. No:32/B Plot.
No.132 & 133. @ Ilkal town in Ilkal Section.

This estimate involves extension of LT 1 Phase 2 wire line to a route length of 0.08Km
on 9 mtrs RCC poles and extension of LT 3 Phase 4 Wire line for a distance of 0.20 Km. This
proposed load comes on 100kVA DTC at Temple which is having connected load of 72HP, it can take
up proposed load satisfactorily and LTVR is satisfactory.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM

Estimate for Shifting of 11kV line of F-4 Budihal Feeder, crossing over the Sy. No: 25/B & 25/C at
Tondihal village at the request of Sri. Shivanna Veerappa Akki R/O. Ilkal in Karadi section.
Under self execution works scheme.

Shifting of H T Line
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 3 2480 7440.00 292 876.00
Releasing & re-errection of 8
2 No 5 0 0.00 554.8 2774.00
Meters,long PCC Pole

3 8 mtr.long PCC Pole for stud Set 4 1460 5840.00 292 1168.00
4 MS Fish Plate with N & B Set 8 41 328.00 22 176.00
5 Guy Set, complete Set 4 498 1992.00 121 484.00
6 Guy Concreting No 4 300 1200.00 0 0.00
7 Spiral Earth Electrode No 8 160 1280.00 32 256.00
Rabbit ACSR conductor with
8 KM 0.343 30440 10440.92 896 307.33
1.5% sag.
Conductor accossories @3%
9 313.23
on item No. 5
Releasing & Re-fixing of
11KV H 'X' arms with
10 Set 5 0 0.00 64.6 323.00
clamps ,B&N.For RCC with
HTST
11KV H 'X' arms with
11 clamps ,B&N.For RCC with Set 6 276 1656.00 34 204.00
HTST
12 45KN Disc Insulators No 21 320 6720.00 0 0.00
Releasing & Refixing of 45KN
13 Nos 3 0 0.00 0 0.00
Disc Insulators
Realeasing & Re-fixing of 11
14 KV.Pin insulators with G.I Pin Nos 12 0 0.00 0 0.00
roads

11 KV.Pin insulators with G.I


15 Nos 6 70 420.00 0 0.00
Pin roads

Releasing & Re-Stringing of


16 KM 0.525 0 0.00 1702.4 893.76
Rabbit conductor
17 Miscelanious. L/S - 69.85 37.91
Total---- 37700.00 7500.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Karadi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for Shifting of 11kV line of F-4 Budihal Feeder, crossing over the Sy. No: 25/B & 25/C at
Tondihal village at the request of Sri. Shivanna Veerappa Akki R/O. Ilkal in Karadi section. Under self
execution works scheme.

ABSTRACT
Sl
DESCRIPTION Material Cost Labour Charges
No
1 Part 'A1' cost of extension of HT line 37700.00 7500.00

37700.00 7500.00

3 Labour charges 7500.00

4 Employee's cost at 60 % on Labour Charges 4500.00

5 Contingencies at 3 % on Material + labour cost 22.50

6 Service tax at 12.24% on labour charges 97.50

7 Service tax at 8 % on 90 % of labour charges 540.00

Intrest during constrution at 5 % on material cost +


8 2260.00
labour cost

9 Transportation cost at 2 % on material cost 754.00

10 Watch and ward cost at 1 % on material cost 377.00

Insurance cost against theft and accident at 1 % on


11 377.00
material cost

12 Electrical Inspectorate Charges with 12.24% ST 337.00

Compensation cost for tree cutting etc., as per


13 -
approved norms

14 TA & QC inspection charges at 2 % on meterial cost 754.00

Total Project cost Rs: 55218.99

Say Rs: 55219.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Karadi HESCOM, ILKAL.
HESCOM

Estimate for Shifting of 11kV line of F-4 Budihal Feeder, crossing over the Sy. No: 25/B & 25/C
at Tondihal village at the request of Sri. Shivanna Veerappa Akki R/O. Ilkal in Karadi section. Under
self execution works scheme.

Report:- This is an estimate amounting Rs: 55219.00 has been prepared for Shifting of 11kV
line of F-4 Budihal Feeder, crossing over the Sy. No: 25/B & 25/C at Tondihal village at the request of
Sri. Shivanna Veerappa Akki R/O. Ilkal in Karadi section. Under self execution works scheme.

This project cost includes extension of HT line for a distance of 0.11 km by using rabbit
ACSR conductor and releasing & restringing of of 0.175km 11kV Line on 8mts long support . It is
proposed shift the existing line from A-B to A-C-D-E-B as in the figure. party is ready to get done the
work through LEC under self exeution scheme.

Details tobe furnished by field staff


1) Date of service: 1985
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Karadi
Certificate:- Certified that, I have personally visited the spot and got prepared estimate
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for extension of LT line at the request of The Chief Officer TMC Hunagund at W.No:5 & 2 at
Hunagund "Under DCW".in Hunagund section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 6 3250 19500.00 364 2184.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 6 160 960.00 32 192.00


5 4 pin X - Arm set for RCC No 9 185 1665.00 34 306.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 18 10 180.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
9 25 225.00 0 0.00

10 Guy set complete Set 6 498 2988.00 121 726.00


11 Guy concreting No 6 300 1800.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.731 30440 22245.55 896 654.80

Conductor Accessories @ 3% on
13 Item No 10 -
- - 667.37 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 69.08 37.20
Total: 50300.00 4100.00
Labour Charges
16 Casual Labour Charge - - - 4100.00 - -
Regular Labour Charge at 20%
- - 10880.00 - -
17 on men & Material -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 5% above - - - 3268.25 - -
Grand Total Rs: 68633.24
Say Rs. 68633.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for re-routing of 11kV line of F-1 Pump House Feeder, feeding to 100kVA DTC at GEM
Granite factory at the request of Manager BTC Granite Quarry at Balakundi village limits in Ilkal
section unader SELF EXECUTION WORKS Scheme.

H T Line
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 9 Meters,long RCC Pole No 19 3250 61750.00 364 6916.00
3 Guy Set, complete Set 12 498 5976.00 121 1452.00
4 Guy Concreting No 12 300 3600.00 0 0.00
5 Spiral Earth Electrode No 19 160 3040.00 32 608.00
Special 3-pin cross Arms with
6 clamp, nut & Bolts
Set 6 455 2730.00 34 204.00

11KV Horizontal cross arm, with


7 top support, clamp bolt nut and Set 17 276 4692.00 34 578.00
washers for RCC Pole

11 KV Pin insulator with G.I.Pin


8 rods.
No 51 70 3570.00 0 0.00

9 E.G. Stirrups No 17 140 2380.00 34 578.00


Rabbit ACSR conductor with
10 KM 2.558 30440 77859.43 896 2291.79
1.5% sag.
Conductor accossories @3% on
11 2335.78
item No. 5
12 45KN Disc Insulators No 24 320 7680.00 0 0.00
DP structure on 9mtr long RCC
13 supports with kit as per CDS -15 of Set 1 13001 13001.00 1532 1532.00
SR-2006

14 Miscelanious. L/S - 85.79 40.21


Total---- 188700.00 14200.00

Section Officer Asst. Executive Engineer(El.)


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

Estimate for re-routing of 11kV line of F-1 Pump House Feeder, feeding to 100kVA DTC at GEM
Granite factory at the request of Manager BTC Granite Quarry at Balakundi village limits in Ilkal
section unader SELF EXECUTION WORKS Scheme.

Dismantling portion
Labour Charge
Sl NO Discription Unit Qty
Rate Amt
Releasing of 8 mtrs PCC
1 Nos 4 262.8 1051.20
Pole.

11KV Horizontal cross arm, with


2 top support, clamp bolt nut and Set 4 30.6 122.40
washers for PCC Pole

11 KV Pin insulator with G.I.Pin


3 rods.
Nos 12 0 0.00

4 4- ACSR Conductor Km 0.60 589.5 353.70

2 Miscelanious. L/S - 22.70

Total---- 1550.00

Materials to be released & returned to stores


Sl. No. Particulars Qty Condition

Releasing of 8 mtrs PCC Scrap


1 4
Pole. (No Value)

11KV Horizontal cross arm, with


2 top support, clamp bolt nut and 4 Released
washers for PCC Pole

11 KV Pin insulator with G.I.Pin


3 rods.
12 Chipped

4 4- ACSR Conductor 0.60 Scrap

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for re-routing of 11kV line of F-1 Pump House Feeder, feeding to 100kVA DTC at GEM
Granite factory at the request of Manager BTC Granite Quarry at Balakundi village limits in Ilkal section
unader SELF EXECUTION WORKS Scheme.

ABSTRACT
Sl
DESCRIPTION Material Cost Labour Charges
No
1 Part 'A1' cost of extension of HT line 188700.00 14200.00

188700.00 14200.00

3 Labour charges 14200.00

4 Employee's cost at 60 % on Labour Charges 8520.00

5 Contingencies at 3 % on Material + labour cost 42.60

6 Service tax at 12.24% on labour charges 184.60

7 Service tax at 8 % on 90 % of labour charges 1022.40

Intrest during constrution at 5 % on material cost +


8 10145.00
labour cost

9 Transportation cost at 2 % on material cost 3774.00

10 Watch and ward cost at 1 % on material cost 1887.00

Insurance cost against theft and accident at 1 % on


11 1887.00
material cost

12 Electrical Inspectorate Charges with 12.24% ST 337.00

Compensation cost for tree cutting etc., as per


13 -
approved norms

14 TA & QC inspection charges at 2 % on meterial cost 3774.00

Total Project cost Rs: 234473.60

Say Rs: 234474.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM

Estimate for re-routing of 11kV line of F-1 Pump House Feeder, feeding to 100kVA DTC at
GEM Granite factory at the request of Manager BTC Granite Quarry at Balakundi village limits in Ilkal
section unader SELF EXECUTION WORKS Scheme.

Report:- This is an estimate amounting Rs:234474.00 has been prepared for re-routing of
11kV line of F-1 Pump House Feeder, feeding to 100kVA DTC at GEM Granite factory at the request of
Manager BTC Granite Quarry at Balakundi village limits in Ilkal section unader SELF EXECUTION
WORKS Scheme.

This project cost includes extension of HT line for a distance of 0.84 km by using rabbit
ACSR conductor on 9mts long support . It is proposed dismantle the existing line from A-E and re-route
to B-C-D-E as in the figure. Between A & E there are two harbours ( Waste unsized stone storage) and
it is un safty to the applicant, hence party is ready to get done the work through LEC under self
exeution scheme.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Details tobe furnished by field staff


1) Date of service:
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 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
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for A/P/S to 1.5 HP + 360Watts MP Installation of Smt. Mallavva Mahantappa Hanamanal CTS. No:
4236, Ward No:6, Ilkal in Ilkal section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 0 2480 0.00 292 0.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 0 160 0.00 32 0.00

4 2 Pin Cross armset for RCC Set 4 103 412.00 34 136.00

4 pin X - Arm for PCC with clamp


5 No 0 182 0.00 34 0.00
N&B.
6 No.8KV Strain Insulators No 4 10 40.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 No 4 25 100.00 0 0.00
rod
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00
Rabbit ACSR Conductor + 1.5%
10 KM 0.2436 30440 7415.18 896 218.27
Sag
Conductor Accessories @ 3% on
11 - - - 222.46 0.00
Item No 10
12 Loading and Un-loading of poles No 2 0 0.00 95 190.00
13 Misc - - - 12.36 34.73
Total: 9000.00 700.00
Labour Charges
14 Casual Labour Charge - - - 700.00 - -
15 Regular Labour Charge at 60% - - - 420.00 - -
16 E I Charges with 12.24%ST - - - 85.00 - -
17 Contagency @ 3% above - - - 306.15 - -
Grand Total Rs: 10511.14
Say Rs.: 10511.00
Service connection charges: 4500.00
Total: 15011.00
SKETCH:

Section Officer
HESCOM Ilkal
HESCOM

Estimate for A/P/S to 1.5 HP + 360Watts MP Installation of Smt. Mallavva Mahantappa Hanamanal
CTS. No: 4236, Ward No:6, Ilkal in Ilkal section.

Report:- This is an estimate amounting for Rs. 15011.00 is prepared for A/P/S to
1.5 HP + 360Watts MP Installation of Smt. Mallavva Mahantappa Hanamanal CTS. No: 4236, Ward
No:6, Ilkal in Ilkal section.

This estimate involves concersion of single phase 3 wire into 3 phase 5 wire system
of LT line to a route length of 0.12 km on 9 mtrs RCC poles. This proposed installation doesnot
comes under any layout & it is not a Multi Stored Building.

Adequate line materials and labour provision made in the estimate and submitted for
kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Section Officer
HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to7.5KW Commercial Power installation of M/s. Bharathi Airtel Limited at C S
No:192/1B/2 near Triveni Hotel, Hunagund in Hunagund Section "Under Self Execution Works Scheme".

PART -A1 ( H T Line)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

11KV Horizontal cross arm, with top


1 support, clamp bolt nut and washers Set 1 276 276.00 34 34.00
for RCC Pole

2 11 KV Pin insulator with G.I.Pin rods. No 3 70 210.00 0 0.00

3 Guy Set, complete Set 1 498 498.00 121 121.00


4 Guy Concreting No 1 300 300.00 0 0.00
5 Miscelanious. L/S - 16.00 45.00
Total---- 1300.00 200.00
B+C+D (Errection of Transformer Centre)
Sl Material cost Labour Charge
Discription Unit Qty
NO Rate Amt Rate Amt

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Providing Chain Mesh Welded


2 Channel Fnishing with gate & Jelly Set 1 25000.00 25000.00 1000.00 1000.00
& Colouring 4X4X2.5Mtrs

Cocrating of Transformer Pole


3 (Including Labour) No 1 660.00 660.00 0.00 0.00
400X400X1850mm

4 U G Cable 50Sq mm ,1.1kV Class km 0.04 116195.00 4647.80 85.00 3400.00

Tamper Proof Box with Suitable


5 Set 1 2225.00 2225.00 250.00 250.00
CTs
Testing fee for TP Box by MT
6 No 1 150.00 150.00 0.00 0.00
Staff
7 PG Clamps Rabbit-Rabbit No 24 75.00 1800.00 0.00 0.00
8 Aluminium Lugs 70 Sq mm No 24 25.00 600.00 0.00 0.00
Miscellaneous materials sch as
9 L/S 546.20 138.00
danger board, colour code etc
Total---- 121500.00 7900.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to7.5KW Commercial Power installation of M/s. Bharathi Airtel
Limited at C S No:192/1B/2 near Triveni Hotel, Hunagund in Hunagund Section "Under Self Execution
Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of HT line 1300.00

2 Errection of 25kVA DTC 121500.00


122800.00
3 Labour charges 8100.00

4 Employee's cost at 60 % on Labour Charges 4860.00


5 Contingencies at 3 % on Material + labour charge 3927.00
6 Service tax at 12.24 % on on labour charges 991.44
Intrest during constrution at 5 % on material cost +
7 6545.00
labour cost
8 Transportation cost at 2 % on material cost 2456.00

9 Watch and ward cost at 1 % on material cost 1228.00

Insurance cost against theft and accident at 1 % on


10 1228.00
material cost
Performance guarantee and loss of interest on margin
11 327.25
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2456.00
Total Project cost Rs: 159520.69
Say Rs: 149438.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM

Estimate for arranging power supply to7.5KW Commercial Power installation of M/s. Bharathi Airtel
Limited at C S No:192/1B/2 near Triveni Hotel, Hunagund in Hunagund Section "Under Self Execution
Works Scheme".

Report:- This is an estimate amounting for Rs.149438/- (Project Cost) prepared for
arranging power supply to7.5KW Commercial Power installation of M/s. Bharathi Airtel Limited
at C S No:192/1B/2 near Triveni Hotel, Hunagund in Hunagund Section "Under Self Execution
Works Scheme".

This project cost includes Part A1 HT line and errection of 1X25kVA kVA DTC on
9mts long single pole structure.

This proposed installation comes on F2 Hunagund Town Feeder eminating from


110/33/11kV MUSS Hunagund .The installed capacity for 11KV reference is 1X10 MVA, the
peak load of the power transformer is 6.5MWS, peak load of the feeder is 116Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM,Hunagund

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Il
HESCOM
supply to7.5KW Commercial Power installation of M/s. Bharathi Airtel
ar Triveni Hotel, Hunagund in Hunagund Section "Under Self Execution
Works Scheme".

ABSTRACT
Labour
Charges
200.00

7900.00
8100.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM

supply to7.5KW Commercial Power installation of M/s. Bharathi Airtel


ar Triveni Hotel, Hunagund in Hunagund Section "Under Self Execution
Works Scheme".

n estimate amounting for Rs.149438/- (Project Cost) prepared for


KW Commercial Power installation of M/s. Bharathi Airtel Limited
eni Hotel, Hunagund in Hunagund Section "Under Self Execution

ludes Part A1 HT line and errection of 1X25kVA kVA DTC on


e.

lation comes on F2 Hunagund Town Feeder eminating from


d .The installed capacity for 11KV reference is 1X10 MVA, the
rmer is 6.5MWS, peak load of the feeder is 116Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM,Hunagund

ed that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for electrification of abandoned layout Sy. No;342/1 at Hunagund Town in Hunagund
Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 4 3250 13000.00 364 1456.00

2 8 Meters,long PCC Pole for stud No 4 1460 5840.00 292 1168.00

3 MS Fish Plate with N & B Set 8 41 328.00 22 176.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 6 276 1656.00 34 204.00
for RCC Pole
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole
Special 3-pin cross Arms with clamp,
6 nut & Bolts
Set 2 410 820.00 34 68.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 18 70 1260.00 0 0.00

8 45 KN Disc insulator No 6 320 1920.00 0 0.00


9 Guy Set, complete Set 3 498 1494.00 121 363.00
10 Guy Concreting No 3 300 900.00 0 0.00
11 Spiral Earth Electrode No 4 160 640.00 32 128.00
12 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with 1.5%
13 sag.
KM 0.810 30440 24655.49 896 725.73

Conductor accossories @3% on item


14 No. 12
739.66

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

16 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


17 Miscelanious. L/S - 28.85 41.27
Total---- 54900.00 4800.00
Labour Charges
18 Casual Labour Charge - - - 4800.00 - -
19 Regular Labour Charge at 60% - - - 2880.00 - -
20 E I Charges with12.24% ST - - - 337.00 - -
21 Contagency @ 3% above - - - 1887.51 - -
Grand Total Rs: 64804.52
Say Rs: 64805.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;342/1 at Hunagund Town in Hunagund Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 11 3250 35750.00 364 4004.00

2 8 Meters,long PCC Pole for stud No 3 1460 4380.00 292 876.00

3 MS Fish Plate with N & B Set 6 41 246.00 22 132.00

4 Spiral earth electrodes Set 11 160 1760.00 32 352.00


5 4 pin X - Arm set for RCC No 14 185 2590.00 34 476.00
6 2 Pin Cross armset for RCC Set 14 103 1442.00 34 476.00
7 No.8KV Strain Insulators No 30 10 300.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
40 25 1000.00 0 0.00

10 Guy set complete Set 0 498 0.00 121 0.00


11 Guy concreting No 0 300 0.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 1.069 30440 32537.32 896 957.73

Conductor Accessories @ 3% on
13 Item No 10 -
- - 976.12 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Misc - - - 20.56 8.27
Total: 82200.00 7650.00
Labour Charges
16 Casual Labour Charge - - - 7650.00 - -
Regular Labour Charge at 60% - - 4590.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 2835.75 - -
Grand Total Rs: 97360.75
Say Rs. 97361.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;342/1 at Hunagund Town in


Hunagund Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7

Errection 100 kVA Distribution


Transformer centre on single pole
1 Set 2 144101.00 288202.00 4045.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

2 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001.00 109001.00 3112.00
CSR-2006.

Total 397203.00
3 Casual Labour 11202.00
4 Regular Labour @ 60% on CL 6721.20
Electrical Inspectorate charges
5 3285.00
with 12.24%ST
6 Contingencies @ 3% on all above 12552.34
Total---- 430963.54
Say Rs; 430964.00

Abstract:
Extension of HT Line 64805.00

Errection of 2X100kVA & 1X63kVA DTCs 430964.00

Extension of LT line 97361.00


Total Rs. 593130.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

bandoned layout Sy. No;342/1 at Hunagund Town in


Hunagund Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

8090.00

3112.00

11202.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;342/1 at Hunagund Town in Hunagund Section.

Report:- This is an estimate amounting for Rs. 593130.00 is prepared for electrification
of abandoned layout Sy. No;342/1 at Hunagund Town in Hunagund Section. Layout formed and plots
sold by the land developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.266KM part and
A2-Extension of LT line for a distance of 0.351KM by using rabbit ACSR conductor on 9 mts. Long
R.C.C poles and errection of 2X100kVA & 1X63kVA DTCs.

These three no's of transformer centres comes on F2 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 5.0 MW. The peak load of the feeder is 121Amps.

Now Smt. Vimalabai Shreekantsa Katwa has consructed the house at plot No:65 and
approaching this office for power supply . This installation can be serviced on only service connection.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund.
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for arranging power supply to 15KW Commercial power Installation in
the name of The Sales Officer, Bijapur S/A, Hindustan Petroleum Corp. Ltd. (Belgaum Regional
officer) at Sy. No: 60/2 at Nandanoor village in Kudal sangam section. Under "SELF EXECUTION
WORKS" Scheme.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 26 3250 84500.00 364 9464.00
11KV Horizontal cross arm, with
2 top support, clamp bolt nut and Set 26 276 7176.00 34 884.00
washers for RCC Pole
4-Pin cross arm, clamp bolt nut
4 and washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)
5 GI Wire( For Gaurding) kg 50 41.4 2070.00 15 750.00
Special 3-pin cross Arms with
6 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 81 70 5670.00 0 0.00

8 45 KN Disc insulator No 3 320 960.00 0 0.00


9 Guy Set, complete Set 7 498 3486.00 121 847.00
10 Guy Concreting No 7 300 2100.00 0 0.00
11 Spiral Earth Electrode No 26 160 4160.00 32 832.00
12 E.G. Stirrups No 26 140 3640.00 34 884.00
Rabbit ACSR conductor with
13 1.5% sag.
KM 4.720 30440 143676.80 896 4229.12

Conductor accossories @3% on


14 item No. 12
4310.30

TP structure on 9.5 mtr long


15 RCC supports with kit as per Set 2 27862 55724.00 3347 6694.00
CDS -16 of SR-2006

TP structure on 9 mtr long RCC


16 supports with kit as per CDS -16 Set 1 21832 21832.00 3011 3011.00
of SR-2007

DP structure on 9mtr long RCC


17 supports with kit as per CDS -15 Set 1 13001 13001.00 1532 1532.00
of SR-2006
18 Miscelanious. L/S - 143.90 68.88
Total---- 354100.00 29400.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single
pole 9 mtr RCC Pole as per Set 1 85871.00 85871.00 3112.00 3112.00
CDS-22 of CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudal sangam O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 15KW Commercial power Installation in the name of The Sales
Officer, Bijapur S/A, Hindustan Petroleum Corp. Ltd. (Belgaum Regional officer) at Sy. No: 60/2 at
Nandanoor village in Kudal sangam section. Under "SELF EXECUTION WORKS" Scheme.

ABSTRACT
Sl No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 354100.00

2 Errection of 25kVA DTC 85871.00

439971.00

3 Labour charges 32512.00

4 Employee's cost at 60 % on Labour Charges 19507.20

5 Contingencies at 3 % on 10% of labour charge 97.54

6 Work contract Tax at 13 % on 10 % L.C 422.66

7 Service tax at 8 % on 90 % of labour charges 2340.86


Intrest during constrution at 5 % on material cost +
8 23624.15
labour cost
9 Transportation cost at 2 % on material cost 8799.42

10 Watch and ward cost at 1 % on material cost 4399.71


Insurance cost against theft and accident at 1 % on
11 4399.71
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 8799.42
Total Project cost Rs: 549475.67
Say Rs: 549476.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Kudal sangam HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 15KW Commercial power Installation in the name of The Sales
Officer, Bijapur S/A, Hindustan Petroleum Corp. Ltd. (Belgaum Regional officer) at Sy. No: 60/2 at
Nandanoor village in Kudal sangam section. Under "SELF EXECUTION WORKS" Scheme.

Report:- This is an estimate amounting for Rs.549476/- (Project Cost) prepared for
arranging power supply to 15KW Commercial power Installation in the name of The Sales
Officer, Bijapur S/A, Hindustan Petroleum Corp. Ltd. (Belgaum Regional officer) at Sy. No: 60/2
at Nandanoor village in Kudal sangam section. Under "SELF EXECUTION WORKS" Scheme.

This project cost includes extension of HT line for a distance of 1.55km by using
rabbit ACSR conductor on 9mts long support,9.5 mtrs TP structure provision is made in the
estimate for crossing road NH-13 & 9.00 mtrs TP provision is made for cut point. This estimate
also includes errection 25kVA DTC on 9mtr single RCC pole.

This proposed installation comes on F-1, Ganjihal feeder eminating from 33/11kV
MUSSKudal sangam.The installed capacity for 11KV reference is 2X5 MVA, the peak load of
the power transformer is 6MWS, peak load of the feeder is 95Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kudal sangam.

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Il
HESCOM
supply to 15KW Commercial power Installation in the name of The Sales
an Petroleum Corp. Ltd. (Belgaum Regional officer) at Sy. No: 60/2 at
dal sangam section. Under "SELF EXECUTION WORKS" Scheme.

ABSTRACT
Labour Charges
29400.00

3112.00

32512.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
supply to 15KW Commercial power Installation in the name of The Sales
an Petroleum Corp. Ltd. (Belgaum Regional officer) at Sy. No: 60/2 at
dal sangam section. Under "SELF EXECUTION WORKS" Scheme.

an estimate amounting for Rs.549476/- (Project Cost) prepared for


5KW Commercial power Installation in the name of The Sales
an Petroleum Corp. Ltd. (Belgaum Regional officer) at Sy. No: 60/2
l sangam section. Under "SELF EXECUTION WORKS" Scheme.

ncludes extension of HT line for a distance of 1.55km by using


mts long support,9.5 mtrs TP structure provision is made in the
H-13 & 9.00 mtrs TP provision is made for cut point. This estimate
A DTC on 9mtr single RCC pole.

allation comes on F-1, Ganjihal feeder eminating from 33/11kV


talled capacity for 11KV reference is 2X5 MVA, the peak load of
WS, peak load of the feeder is 95Amps.

ials and labour provision made in the estimate, submitted for kind

fied that, Ihave personally visited the spot and prepared the
for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kudal sangam.

fied that, I have personally visited the spot and got prepared
for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for arranging power supply to 12 KW Commercial Power installation of M/s. Relience
communication Infrastructure Limited at Sy.No:4442/22 at Ilkal town Tq: Hunagund in Ilkal Section "Un
Self Execution Works Scheme".

PART -A1 ( H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate
1 9 Meters,long RCC Pole No 0 3250 0.00 364

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292

3 MS Fish Plate with N & B Set 2 41 82.00 22

11KV Horizontal cross arm, with top


4 support, clamp bolt nut and washers Set 0 276 0.00 34
for RCC Pole
Special 3-pin cross Arms with clamp,
5 nut & Bolts
Set 2 410 820.00 34

6 11 KV Pin insulator with G.I.Pin rods. No 0 70 0.00 0

7 45 KN Disc insulator No 3 320 960.00 0


8 Guy Set, complete Set 0 498 0.00 121
9 Guy Concreting No 0 300 0.00 0
10 Spiral Earth Electrode No 0 160 0.00 32
11 E.G. Stirrups No 0 140 0.00 34
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.122 30440 3713.68 896
Conductor accossories @3% on item
13 No. 12
111.41

14 Miscellaneous. L/S - 52.91

Total---- 7200.00

Section Officer Asst. Executive Engineer(El.)


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

Estimate for arranging power supply to 12 KW Commercial Power installation of M/s. Relience
communication Infrastructure Limited at Sy.No:4442/22 at Ilkal town Tq: Hunagund in Ilkal Section "Un
Self Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty
Rate Amt Rate

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

7 PG Clamps Rabbit-Rabbit No 24 75.00 1800.00 0.00

8 Aluminium Lugs 70 Sq mm No 24 25.00 600.00 0.00

Miscellaneous materials sch as


9 L/S 129.00
danger board, colour code etc

Total---- 88400.00

Section Officer Asst. Executive Engineer(El.)


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

to 12 KW Commercial Power installation of M/s. Relience


Sy.No:4442/22 at Ilkal town Tq: Hunagund in Ilkal Section "Under
Execution Works Scheme".

PART -A1 ( H T Line)


Labour Charge
Amt
0.00

292.00

44.00

0.00

68.00

0.00

0.00
0.00
0.00
0.00
0.00

109.31

86.69

600.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM, Ilkal
HESCOM

to 12 KW Commercial Power installation of M/s. Relience


Sy.No:4442/22 at Ilkal town Tq: Hunagund in Ilkal Section "Under
Execution Works Scheme".

Errection of Transformer Centre)

Labour Charge
Amt

3112.00

0.00

0.00

88.00

3200.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 12 KW Commercial Power installation of M/s. Relience
communication Infrastructure Limited at Sy.No:4442/22 at Ilkal town Tq: Hunagund in Ilkal
Section "Under Self Execution Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of HT line 7200.00

2 Errection of 25kVA DTC 88400.00


95600.00
3 Labour charges 3800.00

4 Employee's cost at 60 % on Labour Charges 2280.00


5 Contingencies at 3 % on Material + labour charge 2982.00
6 Service tax at 12.24 % on on labour charges 465.12
Intrest during constrution at 5 % on material cost +
7 4970.00
labour cost

8 Transportation cost at 2 % on material cost 1912.00

9 Watch and ward cost at 1 % on material cost 956.00

Insurance cost against theft and accident at 1 % on


10 956.00
material cost

Performance guarantee and loss of interest on margin


11 248.50
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 1912.00
Total Project cost Rs: 120683.62
Say Rs: 120684.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,
Bijapur Rural
HESCOM

Estimate for arranging power supply to 12 KW Commercial Power installation of M/s. Relience
communication Infrastructure Limited at Sy.No:4442/22 at Ilkal town Tq: Hunagund in Ilkal
Section "Under Self Execution Works Scheme".

Report:- This is an estimate amounting for Rs. 120684/- (Project Cost) is prepared
for arranging power supply to 12 KW Commercial Power installation of M/s. Relience
communication Infrastructure Limited at Sy.No:4442/22 at Ilkal town Tq: Hunagund in Ilkal
Section "Under Self Execution Works Scheme".

This project cost includes extension of HT line for a route length of 0.04km and
errection of 1X25kVA kVA DTC on 9mts long single pole structure.

This proposed installation comes on Ilkal F-2 Feeder eminating from 110/33/11kV
MUSS Ilkal .The installed capacity for 11KV reference is 1X 10MVA, the peak load of the
power transformer is 6.5 MWS, peak load of the feeder is 160Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate
by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM
supply to 12 KW Commercial Power installation of M/s. Relience
e Limited at Sy.No:4442/22 at Ilkal town Tq: Hunagund in Ilkal
on "Under Self Execution Works Scheme".

ABSTRACT
Labour Charges

600.00

3200.00
3800.00

Asst. Executive Engneer (El.)


O & M Sub -Division, HESCOM,
Bijapur Rural
HESCOM

supply to 12 KW Commercial Power installation of M/s. Relience


e Limited at Sy.No:4442/22 at Ilkal town Tq: Hunagund in Ilkal
on "Under Self Execution Works Scheme".

n estimate amounting for Rs. 120684/- (Project Cost) is prepared


12 KW Commercial Power installation of M/s. Relience
Limited at Sy.No:4442/22 at Ilkal town Tq: Hunagund in Ilkal
Works Scheme".

ludes extension of HT line for a route length of 0.04km and


C on 9mts long single pole structure.

lation comes on Ilkal F-2 Feeder eminating from 110/33/11kV


acity for 11KV reference is 1X 10MVA, the peak load of the
, peak load of the feeder is 160Amps.

als and labour provision made in the estimate, submitted for kind

d that, Ihave personally visited the spot and prepared the estimate
st economical and safe way of execution of the work.

Section Officer
HESCOM, Ilkal

d that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for Shifting of 11kV line of F-1 Pumphouse feeder and 1X63kVA DTC , crossing over
the Gantry at the request of M/s. Pavan Granite Industries at Hanamasagar Road Ilkal. Under self
execution works scheme.

Shifting of H T Line
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292 292.00

3 MS Fish Plate with N & B Set 2 41 82.00 22 44.00


4 Guy Set, complete Set 5 498 2490.00 121 605.00
5 Guy Concreting No 5 300 1500.00 0 0.00
6 Spiral Earth Electrode No 2 160 320.00 32 64.00
7 45KN Disc Insulators No 24 320 7680.00 0 0.00
Realeasing & Re-fixing of 45
8 No 3 0 0.00 0 0.00
KN.Disc insulators
11KV Horizontal cross arm, with
9 top support, clamp bolt nut and Set 1 276 276.00 34 34.00
washers for RCC Pole

Realeasing & Re-fixing of 11


10 KV.Pin insulators with G.I Pin Nos 6 0 0.00 0 0.00
roads

Special 3-pin cross Arms with


11 Set 8 455 3640.00 34 272.00
clamp, nut & Bolts

Releasing & Re-Stringing of


12 KM 0.35 0 0.00 1702.4 595.84
Rabbit conductor

Releasing & Re-errection of


13 Set 1 0 0.00 8964.2 8964.20
100kVA DTC on DP Structure

Earthing materials pipe type


14 Set 3.0 900 2700.00 196 588.00
for grounding
15 Miscellanious. L/S - 52.00 12.96
Total---- 26700.00 12200.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for Shifting of 11kV line of F-1 Pumphouse feeder and 1X63kVA DTC , crossing over the
Gantry at the request of M/s. Pavan Granite Industries at Hanamasagar Road Ilkal. Under self execution
works scheme.

ABSTRACT
Sl
DESCRIPTION Material Cost Labour Charges
No
1 Part 'A1' cost of extension of HT line 26700.00 12200.00

26700.00 12200.00

3 Labour charges 12200.00

4 Employee's cost at 60 % on Labour Charges 7320.00

5 Contingencies at 3 % on 10% of labour charge 36.60

6 Work contract Tax at 13 % on 10 % L.C 158.60

7 Service tax at 8 % on 90 % of labour charges 878.40

Intrest during constrution at 5 % on material cost +


8 1945.00
labour cost

9 Transportation cost at 2 % on material cost 534.00

10 Watch and ward cost at 1 % on material cost 267.00

Insurance cost against theft and accident at 1 % on


11 267.00
material cost

12 Electrical Inspectorate Charges with 12.24% ST 337.00

Compensation cost for tree cutting etc., as per


13 -
approved norms

14 TA & QC inspection charges at 2 % on meterial cost 534.00

Total Project cost Rs: 51177.60

Say Rs: 51178.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM

Estimate for Shifting of 11kV line of F-1 Pumphouse feeder and 1X63kVA DTC ,
crossing over the Gantry at the request of M/s. Pavan Granite Industries at Hanamasagar Road
Ilkal. Under self execution works scheme.

Report:- This is an estimate amounting Rs: 51178.00 has been prepared for Shifting
of 11kV line of F-1 Pumphouse feeder and 1X63kVA DTC , crossing over the Gantry at the
request of M/s. Pavan Granite Industries at Hanamasagar Road Ilkal. Under self execution
works scheme.

This project cost includes Shifting of 0.135 km 11kV Line with rabbit ACSR
conductor and shifting of 1X63kVA DTC on DP Structure 9mts long pole support . since the
11kV line is crossing over the gantry of M/s. Pavan Granite Industries It is proposed shift the
existing line from 1-2 to 1-4-5-6 as in the figure. Party is ready to get done the work through
LEC-I under self exeution scheme. The existing materials are completly re-used hence this
estimate includes no dismantling portion.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for electrification of abandoned layout Sy. No;342/1 at Hunagund Town in Hunagund
Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 4 3250 13000.00 364 1456.00

2 8 Meters,long PCC Pole for stud No 4 1460 5840.00 292 1168.00

3 MS Fish Plate with N & B Set 8 41 328.00 22 176.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 6 276 1656.00 34 204.00
for RCC Pole
Special 3-pin cross Arms with clamp,
5 nut & Bolts
Set 2 410 820.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 18 70 1260.00 0 0.00

7 45 KN Disc insulator No 6 320 1920.00 0 0.00


8 Guy Set, complete Set 3 498 1494.00 121 363.00
9 Guy Concreting No 3 300 900.00 0 0.00
10 Spiral Earth Electrode No 4 160 640.00 32 128.00
11 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 0.810 30440 24655.49 896 725.73

Conductor accossories @3% on item


13 No. 12
739.66

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Miscelanious. L/S - 28.85 41.27
Total---- 54900.00 4800.00
Labour Charges
17 Casual Labour Charge - - - 4800.00 - -
18 Regular Labour Charge at 60% - - - 2880.00 - -
19 E I Charges with12.24% ST - - - 337.00 - -
20 Contagency @ 3% above - - - 1887.51 - -
Grand Total Rs: 64804.52
Say Rs: 64805.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;342/1 at Hunagund Town in Hunagund Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 11 3250 35750.00 364 4004.00

2 8 Meters,long PCC Pole for stud No 3 1460 4380.00 292 876.00

3 MS Fish Plate with N & B Set 6 41 246.00 22 132.00

4 Spiral earth electrodes Set 11 160 1760.00 32 352.00


5 4 pin X - Arm set for RCC No 14 185 2590.00 34 476.00
6 2 Pin Cross armset for RCC Set 14 103 1442.00 34 476.00
7 No.8KV Strain Insulators No 30 10 300.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
40 25 1000.00 0 0.00

10 Guy set complete Set 0 498 0.00 121 0.00


11 Guy concreting No 0 300 0.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 1.069 30440 32537.32 896 957.73

Conductor Accessories @ 3% on
13 Item No 10 -
- - 976.12 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)

15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


16 Misc - - - 20.56 8.27
Total: 82200.00 7650.00
Labour Charges
16 Casual Labour Charge - - - 7650.00 - -
Regular Labour Charge at 60% - - 4590.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 2835.75 - -
Grand Total Rs: 97360.75
Say Rs. 97361.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;342/1 at Hunagund Town in


Hunagund Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7

Errection 100 kVA Distribution


Transformer centre on single pole
1 Set 2 144101.00 288202.00 4045.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

2 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001.00 109001.00 3112.00
CSR-2006.

Total 397203.00
3 Casual Labour 11202.00
4 Regular Labour @ 60% on CL 6721.20
Electrical Inspectorate charges
5 3285.00
with 12.24%ST
6 Contingencies @ 3% on all above 12552.34
Total---- 430963.54
Say Rs; 430964.00

Abstract:
Extension of HT Line 64805.00

Errection of 2X100kVA & 1X63kVA DTCs 430964.00

Extension of LT line 97361.00


Total Rs. 593130.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

bandoned layout Sy. No;342/1 at Hunagund Town in


Hunagund Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

8090.00

3112.00

11202.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;342/1 at Hunagund Town in Hunagund Section.

Report:- This is an estimate amounting for Rs. 593130.00 is prepared for electrification
of abandoned layout Sy. No;342/1 at Hunagund Town in Hunagund Section. Layout formed and plots
sold by the land developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.266KM part and
A2-Extension of LT line for a distance of 0.351KM by using rabbit ACSR conductor on 9 mts. Long
R.C.C poles and errection of 2X100kVA & 1X63kVA DTCs.

These three no's of transformer centres comes on F2 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 5.0 MW. The peak load of the feeder is 121Amps.

Now Smt. Vimalabai Shreekantsa Katwa has consructed the house at plot No:65 and
approaching this office for power supply . This installation can be serviced on only service connection.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund.
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM

Estimate for shifting of 11kV line crossing over the Sy. No: 152/2, Ashraya Colony Ward
No:10,(Sangameshwar Nagar & Shiva Shakti Nagar ) at Kamatagi Village in Kamatagi
Section for avoiding hazardous.

Shifting of H T Line

Material cost Labour Charge


Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 35 3250 113750.00 364 12740.00
2 Guy Set, complete Set 23 498 11454.00 121 2783.00
3 Guy Concreting No 23 300 6900.00 0 0.00
4 Spiral Earth Electrode No 35 160 5600.00 32 1120.00
Rabbit ACSR conductor with
5 KM 5.786 30440 176110.62 896 5183.81
1.5% sag.

Conductor accossories @3% on


6 5283.32
item No. 5
7 45KN Disc Insulators No 39 320 12480.00 0 0.00
11KV Horizontal cross arm, with
8 top support, clamp bolt nut and Set 34 276 9384.00 34 1156.00
washers for RCC Pole

Special 3-pin cross Arms with


9 Set 10 455 4550.00 34 340.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I
10 No 102 70 7140.00 0 0.00
Pin roads
11 Miscelanious. L/S - 48.06 27.19
Total---- 352700.00 23350.00
Labour Charges

12 Casual Labour Charge - - - 23350.00 - -

13 Regular Labour Charge at 60% - - - 14010.00 - -

14 E I Charges with12.24% ST - - - 337.00 - -

15 Contagency @ 3% above - - - 11711.91 - -

Total Rs: 402108.91

Total---- 402109.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for shifting of 11kV line crossing over the Sy. No: 152/2, Ashraya Colony Ward
No:10,(Sangameshwar Nagar & Shiva Shakti Nagar ) at Kamatagi Village in Kamatagi
Section for avoiding hazardous.

Dismantling portion
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
Releasing of 8mtrs PCC
1 No 15 0 0.00 262.8 3942.00
Pole
Releasing of 11 kV pin
2 No 39 0 0.00 0 0.00
Insulators with GI Pins
Releasing of No: 15 kV
3 No 36 0 0.00 0 0.00
Strain Insulators
Releasing of 11 kV V- Shape
4 / H-Z Cross arm with clamp No 4 0 0.00 30.6 122.40
N&B

5 Releasing of 2 ACSR Conductor KM 3.618 0 0.00 589.5 2132.81

6 Miscelanious. L/S - 0.00 2.79

Total---- 0.00 6200.00

Materials to be released & returned to stores

Sl. No. Particulars Qty Condition

1 8mtrs long PCC Pole 15 Scrap

11 kV pin Insulators with GI


2 39 Chipped
Pins
3 No: 15 kV Strain Insulators 36 Chipped

11 kV V- Shape / H-Z Cross


4 4 Released
arm with clamp N & B
5 2 ACSR Conductor 3.618 Released

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for shifting of 11kV line crossing over the Sy. No: 152/2, Ashraya Colony
Ward No:10,(Sangameshwar Nagar & Shiva Shakti Nagar ) at Kamatagi Village in
Kamatagi Section for avoiding hazardous.

Report:- This is an estimate amounting Rs: 402109.00 has been prepared forshifting
of 11kV line crossing over the Sy. No: 152/2, Ashraya Colony Ward No:10, (Sangameshwar
Nagar & Shiva Shakti Nagar ) at Kamatagi Village in Kamatagi Section for avoiding hazardous.

This estimate includes cost includes extension of HT line for a distance of 1.90 KM
by using rabbit ACSR conductor on 9mtrs long RCC supports and Dismantling of 1.206 km 11kV
Line on 8mts long PCC support . It is proposed errect new 11kV line between B-C-D-E-F-G &
K-J-I and dismantling of 11kV line between M-L & H-I &B-L as shown in the sketch. The line
between M-L & H-I &B-L is crossing over the houses of Ashray colony and it is hazardous to
human life. the public of kamatagi village are also requeste to re-route the existing 11 kV line.
Hence estimate is prepared to avoid accidents.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.
Details tobe furnished by field staff
1) Date of service: 1980
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for electrification of abandoned layout Sy. No;333/1 at Hunagund in Hunagund Section.

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 3 3250 9750.00 364 1092.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 4 276 1104.00 34 136.00
for RCC Pole
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole
Special 3-pin cross Arms with clamp,
6 nut & Bolts
Set 2 410 820.00 34 68.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 9 70 630.00 0 0.00

8 45 KN Disc insulator No 3 320 960.00 0 0.00


9 Guy Set, complete Set 1 498 498.00 121 121.00
10 Guy Concreting No 1 300 300.00 0 0.00
11 Spiral Earth Electrode No 3 160 480.00 32 96.00
12 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with 1.5%
13 sag.
KM 0.609 30440 18537.96 896 545.66

Conductor accossories @3% on item


14 No. 12
556.14

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

16 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


17 Miscelanious. L/S - 45.90 21.34
Total---- 35300.00 2550.00
Labour Charges
18 Casual Labour Charge - - - 2550.00 - -
19 Regular Labour Charge at 60% - - - 1530.00 - -
20 E I Charges with12.24% ST - - - 337.00 - -
21 Contagency @ 3% above - - - 1191.51 - -
Grand Total Rs: 40908.52
Say Rs: 40909.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;333/1 at Hunagund in Hunagund Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 19 3250 61750.00 364 6916.00

2 8 Meters,long PCC Pole for stud No 7 1460 10220.00 292 2044.00

3 MS Fish Plate with N & B Set 14 41 574.00 22 308.00

4 Spiral earth electrodes Set 19 160 3040.00 32 608.00


5 4 pin X - Arm set for RCC No 27 185 4995.00 34 918.00
6 2 Pin Cross armset for RCC Set 27 103 2781.00 34 918.00
7 No.8KV Strain Insulators No 100 10 1000.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
45 25 1125.00 0 0.00

10 Guy set complete Set 9 498 4482.00 121 1089.00


11 Guy concreting No 9 300 2700.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 2.649 30440 80635.56 896 2373.50

Conductor Accessories @ 3% on
13 Item No 10 -
- - 2419.07 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)

15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00


16 Misc - - - 82.37 39.50
Total: 178200.00 15950.00
Labour Charges
16 Casual Labour Charge - - - 15950.00 - -
Regular Labour Charge at 60% - - 9570.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 6114.15 - -
Grand Total Rs: 209919.15
Say Rs. 209919.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;333/1 at Hunagund in Hunagu


Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7

Errection 100 kVA Distribution


Transformer centre on single pole
1 Set 2 144101.00 288202.00 4045.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Total 288202.00
2 Casual Labour 8090.00
3 Regular Labour @ 60% on CL 4854.00
Electrical Inspectorate charges
4 2190.00
with 12.24%ST
5 Contingencies @ 3% on all above 9100.08
Total---- 312436.08
Say Rs; 312436.00

Abstract:
Extension of HT Line 40909.00
Errection of 3X100kVA DTCs
312436.00

Extension of LT line 209919.00


Total Rs. 563264.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

ndoned layout Sy. No;333/1 at Hunagund in Hunagund


Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

8090.00

8090.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;333/1 at Hunagund in Hunagund Section.

Report:- This is an estimate amounting for Rs. 563264.00 is prepared for electrification
of abandoned layout Sy. No;333/1 at Hunagund Town in Hunagund Section. Layout formed and plots
sold by the land developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.20 KM part and A2-
Extension of LT line for a distance of 0.522 KM by using rabbit ACSR conductor on 9 mts. Long R.C.C
poles and errection of 2X100kVA kVA DTCs.

These two no's of transformer centres comes on F2 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 5.0 MW. The peak load of the feeder is 121Amps.

Now Sri. Basappa Mariyappa Katgur has consructed the house at plot No:8 and
approaching this office for power supply . This installation can be serviced by extending LT line of route
length 0.08KM.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund.
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for arranging power supply to 3 Nos of 10HP(each) group Irrigation Pumpset Installations
in the name of (1) Sri.Shankrayya G Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S
Nanjayyanamath Sy. No:87/1 (3) Sri. Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad
section.
Under "Own your transformer scheme"
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
2 8 Meters,long PCC Pole No 19 1460 27740.00 292 5548.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 2 276 552.00 34 68.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 19 273 5187.00 34 646.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 69 70 4830.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 15 498 7470.00 121 1815.00
9 Guy Concreting No 15 300 4500.00 0 0.00
10 Spiral Earth Electrode No 21 160 3360.00 32 672.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 3.654 30440 111227.76 896 3273.98

Conductor accossories @3% on


12 item No. 12
3336.83

4-Pin cross arm, clamp bolt nut


13 and washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)
14 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00
DP structure on 8mtr long RCC
15 supports with kit as per Part A of Set 2 11461 22922.00 1482 2964.00
CDS-15.

16 Miscelanious. L/S - 65.49 47.86


Total---- 194259.08 15470.84
Labour Charges
17 Casual Labour Charge - - - 15470.84 - -
Regular Labour Charge at
18 - - - 9282.51 - -
60%
19 Contagency @ 3% above - - - 6570.37 - -
Grand Total Rs: 225582.81
Say Rs: 225583.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 3 Nos of 10HP(each) group Irrigation Pumpset Installations

in the name of (1) Sri.Shankrayya G Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath
No:87/1 (3) Sri. Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad section.

Under "Own your transformer scheme"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 63 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001.00 109001.00 3112.00
CSR-2006.

Total 109001.00
2 Casual Labour 3112.00
3 Regular Labour @ 60% on CL 1867.20
Electrical Inspectorate charges
4 1516.00
with 12.24%ST

5 Contingencies @ 3% on all above 3464.89

Total---- 118961.09
Say Rs; 118961.00

Abstract:
Extension of HT Line 225583.00

Errection of 1X63kVA DTCs 118961.00

Service connection charges 7500.00


Total Rs. 352044.00

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
y to 3 Nos of 10HP(each) group Irrigation Pumpset Installations

anamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath Sy.


math Sy. No:72/3 at Tallikeri in Amingad section.

"Own your transformer scheme"

(Errection of Transformer Centre)

Labour Charge
Amt
8

3112.00

3112.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 3 Nos of 10HP(each) group Irrigation Pumpset Installations in the name
of (1) Sri.Shankrayya G Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath Sy. No:87/1
(3) Sri. Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad section.

Under "Own your transformer scheme"


Report:- This is an estimate amounting for Rs. 352044.00 is prepared for arranging
power supply to 3 Nos of 10HP(each) group Irrigation Pumpset Installations in the name of (1)
Sri.Shankrayya G Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath Sy.
No:87/1 (3) Sri. Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad section. Under
"Own your transformer scheme"

Applicants requested to avail power under OYT scheme, from 1X63kVA DTC since
all three IP sets installations are located at same open well in the land of Smt. Huligevva Yallappa
Mudagall at sy. No:215/2 at Tallikeri, and she has given consent to use water to these three
persons.Applicants agreed to pay the revenue bill as per first agreement and time to time change in
tariff.

This estimate involves part A1-Extension of HT line for a distence of 1.20KM and errection
of 1X63kVA DTC on single pole structure.

This transformer centre comes on F-2 Aihole/ chittaragi feeder eminating from 33/11kv
MUSS Amingad The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 2.48 MW. The peak load of the feeder is 102Amps.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Amingad
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Amingad
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for shifting of 11kV line crossing over the Sy. No: 152/2, Ashraya Colony Ward
No:10,(Sangameshwar Nagar & Shiva Shakti Nagar ) at Kamatagi Village in Kamatagi
Section for avoiding hazardous.

Shifting of H T Line

Material cost Labour Charge


Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 8 3250 26000.00 364 2912.00
2 Guy Set, complete Set 6 498 2988.00 121 726.00
3 Guy Concreting No 6 300 1800.00 0 0.00
4 Spiral Earth Electrode No 8 160 1280.00 32 256.00
Rabbit ACSR conductor with
5 KM 1.370 30440 41702.80 896 1227.52
1.5% sag.

Conductor accossories @3% on


6 1251.08
item No. 5
7 45KN Disc Insulators No 12 320 3840.00 0 0.00
11KV Horizontal cross arm, with
8 top support, clamp bolt nut and Set 7 276 1932.00 34 238.00
washers for RCC Pole

Special 3-pin cross Arms with


9 Set 4 455 1820.00 34 136.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I
10 No 21 70 1470.00 0 0.00
Pin roads
11 Miscelanious. L/S - 16.12 4.48
Total---- 84100.00 5500.00
Labour Charges

12 Casual Labour Charge - - - 5500.00 - -

13 Regular Labour Charge at 60% - - - 3300.00 - -

14 E I Charges with12.24% ST - - - 337.00 - -

15 Contagency @ 3% above - - - 2797.11 - -

Total Rs: 96034.11

Total---- 96034.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for shifting of 11kV line crossing over the Sy. No: 152/2, Ashraya Colony Ward
No:10,(Sangameshwar Nagar & Shiva Shakti Nagar ) at Kamatagi Village in Kamatagi
Section for avoiding hazardous.

Dismantling portion
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
Releasing of 8mtrs PCC
1 No 9 0 0.00 262.8 2365.20
Pole
Releasing of 11 kV pin
2 No 24 0 0.00 0 0.00
Insulators with GI Pins
Releasing of No: 15 kV
3 No 24 0 0.00 0 0.00
Strain Insulators
Releasing of 11 kV V- Shape
4 / H-Z Cross arm with clamp No 10 0 0.00 30.6 306.00
N&B

5 Releasing of 2 ACSR Conductor KM 1.5 0 0.00 589.5 884.25

6 Miscelanious. L/S - 0.00 44.55

Total---- 0.00 3600.00

Materials to be released & returned to stores

Sl. No. Particulars Qty Condition

1 8mtrs long PCC Pole 9 Scrap

11 kV pin Insulators with GI


2 24 Chipped
Pins
3 No: 15 kV Strain Insulators 24 Chipped

11 kV V- Shape / H-Z Cross


4 10 Released
arm with clamp N & B
5 2 ACSR Conductor 1.5 Released

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for shifting of 11kV line crossing over the Sy. No: 152/2, Ashraya Colony
Ward No:10,(Sangameshwar Nagar & Shiva Shakti Nagar ) at Kamatagi Village in
Kamatagi Section for avoiding hazardous.

Report:- This is an estimate amounting Rs: 96034.00 has been prepared forshifting of
11kV line crossing over the Sy. No: 152/2, Ashraya Colony Ward No:10, (Sangameshwar Nagar
& Shiva Shakti Nagar ) at Kamatagi Village in Kamatagi Section for avoiding hazardous.

This estimate includes cost includes extension of HT line for a distance of 0.45 KM
by using rabbit ACSR conductor on 9mtrs long RCC supports and Dismantling of 0.5 km 11kV
Line on 8mts long PCC support . It is proposed errect new 11kV line between A-C-D and
dismantling of 11kV line between B-E-F as shown in the sketch. The line between B-E-F is
crossing over the houses of Ashray colony and it is hazardous to human life. The public of
kamatagi village are also requested to re-route the existing 11 kV line. Hence estimate is
prepared to avoid accidents.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.
Details tobe furnished by field staff
1) Date of service: 1980
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for provieding new link line taping from Maradibudihal 11kV line to
Khairawadagi water supply 11 K V line for avoiding river crossing of 11 K V line at
Khairawadagi village in KAMATAGI section.

Shifting of H T Line
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate
1 8 Meters,long RCC Pole No 29 2840 82360.00 292
2 Guy Set, complete Set 16 498 7968.00 121
3 Guy Concreting No 16 300 4800.00 0
4 Spiral Earth Electrode No 29 160 4640.00 32
Rabbit ACSR conductor with
5 1.5% sag.
KM 4.720 30440 143676.80 896

Conductor accossories @3% on


6 item No. 5
4310.30

7 45KN Disc Insulators No 6 320 1920.00 0


11KV Horizontal cross arm, with
8 top support, clamp bolt nut and Set 29 276 8004.00 34
washers for RCC Pole
Special 3-pin cross Arms with
9 clamp, nut & Bolts
Set 2 455 910.00 34

11 KV.Pin insulators with G.I


10 Pin roads
No 87 70 6090.00 0

DP structure on 8mtr long RCC


11 supports with kit as per Part A of Set 3 11461 34383.00 1482
CDS-15.
12 E.G. Stirrups No 27 140 3780.00 34
13 Miscelanious. L/S - 57.90
Total---- 302900.00
14 Labour Charges
15 Casual Labour Charge - - - 22000.00 -
Regular Labour Charge at
16 60%
- - - 13200.00 -

17 E I Charges with12.24% ST - - - 337.00 -


18 Contagency @ 3% above - - - 10153.11 -
Total Rs: 348590.11
Total---- 348590.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
hal 11kV line to
g of 11 K V line at

Labour Charge
Amt
8468.00
1936.00
0.00
928.00

4229.12

0.00

986.00

68.00

0.00

4446.00

918.00
20.88
22000.00

-
-

ive Engineer(El.)
sion, HESCOM,Ilkal
HESCOM

Estimate for providing new link line taping from Maradibudihal 11kV line to
Khairawadagi water supply 11 K V line for avoiding river crossing of 11 K V line at
Khairawadagi village in KAMATAGI section.

Report:- This is an estimate amounting Rs: 348590.00 has been providing new link
line taping from Maradibudihal 11kV line to Khairawadagi water supply 11 K V line for avoiding
river crossing of 11 K V line at Khairawadagi village in KAMATAGI section.

This estimate cost includes extension of HT line for a distance of 1.55 KM by


using rabbit ACSR conductor on 8mtrs long RCC supports. The existing 11 kV line is crossing
Malaprabha river at Khairavadgi village and it is feeding from 33/11kV MUSS Amingad. To avoi
river crossing and to avoid flood damages, inturuptions of power supply due flood it is very
essential to errect new link from F-4 Kamatagi feeder eminating from 33/11kV MUSS Kamatagi

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(E
O&M Sub-Division, HESCOM.
HESCOM

ding new link line taping from Maradibudihal 11kV line to


ly 11 K V line for avoiding river crossing of 11 K V line at
AMATAGI section.

an estimate amounting Rs: 348590.00 has been providing new link


hal 11kV line to Khairawadagi water supply 11 K V line for avoiding
e at Khairawadagi village in KAMATAGI section.

cost includes extension of HT line for a distance of 1.55 KM by


or on 8mtrs long RCC supports. The existing 11 kV line is crossing
vadgi village and it is feeding from 33/11kV MUSS Amingad. To avoid
flood damages, inturuptions of power supply due flood it is very
from F-4 Kamatagi feeder eminating from 33/11kV MUSS Kamatagi.

erials and labour provision made in the estimate, submitted for kind

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi

rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for providing new link line taping from Khairawadagi 11kV line to Papathnal 11
K V line for avoiding river crossing of 11 K V line at Papathnal village in KAMATAGI
section.

Shifting of H T Line
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate
1 8 Meters,long RCC Pole No 29 2840 82360.00 292
2 Guy Set, complete Set 16 498 7968.00 121
3 Guy Concreting No 16 300 4800.00 0
4 Spiral Earth Electrode No 29 160 4640.00 32
Rabbit ACSR conductor with
5 1.5% sag.
KM 4.720 30440 143676.80 896

Conductor accossories @3% on


6 item No. 5
4310.30

7 45KN Disc Insulators No 6 320 1920.00 0


11KV Horizontal cross arm, with
8 top support, clamp bolt nut and Set 29 276 8004.00 34
washers for RCC Pole
Special 3-pin cross Arms with
9 clamp, nut & Bolts
Set 2 455 910.00 34

11 KV.Pin insulators with G.I


10 Pin roads
No 87 70 6090.00 0

DP structure on 8mtr long RCC


11 supports with kit as per Part A of Set 3 11461 34383.00 1482
CDS-15.
12 E.G. Stirrups No 27 140 3780.00 34
13 Miscelanious. L/S - 57.90
Total---- 302900.00
14 Labour Charges
15 Casual Labour Charge - - - 22000.00 -
Regular Labour Charge at
16 60%
- - - 13200.00 -

17 E I Charges with12.24% ST - - - 337.00 -


18 Contagency @ 3% above - - - 10153.11 -
Total Rs: 348590.11
Total---- 348590.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
V line to Papathnal 11
lage in KAMATAGI

Labour Charge
Amt
8468.00
1936.00
0.00
928.00

4229.12

0.00

986.00

68.00

0.00

4446.00

918.00
20.88
22000.00

-
-

ive Engineer(El.)
sion, HESCOM,Ilkal
HESCOM

Estimate for providing new link line taping from Khairawadagi 11kV line to
Papathnal 11 K V line for avoiding river crossing of 11 K V line at Papathnal village in
KAMATAGI section.

Report:- This is an estimate amounting Rs: 348590.00 has been prepared for
providing new link line taping from Khairawadagi 11kV line to Papathnal 11 K V line for avoidin
river crossing of 11 K V line at Papathnal village in KAMATAGI section.

This estimate cost includes extension of HT line for a distance of 1.55 KM by


using rabbit ACSR conductor on 8mtrs long RCC supports. The existing 11 kV line is crossing
Malaprabha river at Khairavadgi village and it is feeding from 33/11kV MUSS Amingad. To avoi
river crossing and to avoid flood damages, inturuptions of power supply due flood it is very
essential to errect new link from F-4 Kamatagi feeder eminating from 33/11kV MUSS Kamatagi

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(E
O&M Sub-Division, HESCOM.
HESCOM

ding new link line taping from Khairawadagi 11kV line to


avoiding river crossing of 11 K V line at Papathnal village in

an estimate amounting Rs: 348590.00 has been prepared for


ng from Khairawadagi 11kV line to Papathnal 11 K V line for avoiding
e at Papathnal village in KAMATAGI section.

cost includes extension of HT line for a distance of 1.55 KM by


or on 8mtrs long RCC supports. The existing 11 kV line is crossing
vadgi village and it is feeding from 33/11kV MUSS Amingad. To avoid
flood damages, inturuptions of power supply due flood it is very
from F-4 Kamatagi feeder eminating from 33/11kV MUSS Kamatagi.

erials and labour provision made in the estimate, submitted for kind

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi

rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for A/P/S to 14.5HP+500Watts Motive Power installation of Sri. Shanta Basavaraj Jakkali in
approved layout. Sy. No:74/B Plot. No.22. @ Ilkal town in Ilkal Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty
Rate Amt Rate
1 2 3 4 5 6 7
1 9 Meters,long RCC Pole No 4 3250 13000.00 364

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292

3 MS Fish Plate with N & B Set 0 41 0.00 22

4 Spiral earth electrodes Set 4 160 640.00 32


5 4 pin X - Arm set for RCC No 6 185 1110.00 34
6 2 Pin Cross armset for Stud Set 2 103 206.00 34
7 No.8KV Strain Insulators No 16 10 160.00 0
1.1KV pin insulator with G.I. Pin
9 4 25 100.00 0
rod No
10 Guy set complete Set 3 498 1494.00 121
11 Guy concreting No 3 300 900.00 0
Rabbit ACSR conductor with
12 KM 0.386 30440 11749.84 655
1.5% sag.
Conductor Accessories @ 3% on
13 - - 352.50
Item No 10 -
4-Pin cross arm, clamp bolt nut
14 and washers for RCC Pole( For Set 0 185 0.00 34
Gaurding)
15 GI Wire( For Gaurding) kg 0 41.4 0.00 15
16 Loading & unloading of poles 9Mtrs No 4 0 0.00 110.2

16 Loading & unloading of poles 8Mtrs No 1 0 0.00 95


17 Misc - - - 27.66
Total: 31200.00
Labour Charges
16 Casual Labour Charge - - - 3300.00 -
17 Regular Labour Charge at 60% - - - 1980.00 -
18 E I Charges with 12.24%ST - - - 85.00 -
19 Contagency @ 3% above - - - 1096.95 -
Grand Total Rs: 37661.95
Say Rs. 37662.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Ilkal. O & M Sub -division, HESCOM,Ilkal
araj Jakkali in

Labour Charge
Amt
8
1456.00

292.00

0.00

128.00
204.00
68.00
0.00
0.00
363.00
0.00
252.83

0.00

0.00

0.00
440.80

95.00
0.37
3300.00

-
-
-
-

ngineer(El.)
HESCOM,Ilkal
HESCOM

Estimate for A/P/S to 14.5HP+500Watts Motive Power installation of Sri. Shanta Basavaraj Jakkali in
approved layout. Sy. No:74/B Plot. No.22. @ Ilkal town in Ilkal Section.

Report:- This is an estimate amounting for Rs. 37662.00 is prepared for A/P/S to
14.5HP+500Watts Motive Power installation of Sri. Shanta Basavaraj Jakkali in approved layout. Sy.
No:74/B Plot. No.22. @ Ilkal town in Ilkal Section.

This estimate involves extension of LT 3 Phase 4 wire line to a route length of 0.095 Km
on 9 mtrs RCC poles. This proposed load comes on 100kVA DTC at which is having
connected load of 67HP, it can take up proposed load satisfactorily and LTVR is satisfactory. Layout is
approved by SEE Bijapur vide Letter No:BJP/SEE/EE(o)/TA- / - Dated: . .200 .

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for A/P/S to Domestic lighting installation of Sri. Basappa Mariyappa Katagur Rsy. No:333/1
Plot No:8 @ Hunagund town in Hunagund Section.
PART - A2 (Extenstion of L T Line)
Sl Material Labour Charge
No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00

2 8 Meters,long PCC Pole for stud No 1 1460 1460.00 292 292.00

3 MS Fish Plate with N & B Set 2 41 82.00 22 44.00

4 Spiral earth electrodes Set 1 160 160.00 32 32.00

11KV Horizontal cross arm, with


top support, clamp bolt nut and Set 1 276 1104.00 34 136.00
washers for RCC Pole
5
11 KV Pin insulator with G.I.Pin
6 rods.
No 3 70 840.00 0 0.00

7 4 pin X - Arm set for RCC No 3 185 555.00 34 102.00


8 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
9 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
11 rod No
8 25 200.00 0 0.00

12 Guy set complete Set 2 498 996.00 121 242.00


13 Guy concreting No 2 300 600.00 0 0.00
Rabbit ACSR conductor with
14 1.5% sag.
KM 0.165 30440 5022.60 655 108.08

Conductor Accessories @ 3% on
15 Item No 10 -
- - 150.68 0.00

4-Pin cross arm, clamp bolt nut


16 and washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)
17 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00
18 Misc - - - 51.72 11.92
Total: 15750.00 1700.00
Labour Charges
19 Casual Labour Charge - - - 1700.00 - -
Regular Labour Charge at 60% - - 1020.00 - -
20 -
21 E I Charges with 12.24%ST - - - 85.00 - -
22 Contagency @ 3% above - - - 556.65 - -
Grand Total Rs: 19111.64
Say Rs. 19112.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Hunagund. O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to Domestic lighting installation of Sri. Basappa Mariyappa Katagur Rsy. No:333/1
Plot No:8 @ Hunagund town in Hunagund Section.

Report:- This is an estimate amounting for Rs. 19112.00 is prepared for A/P/S to
Domestic lighting installation of Sri. Basappa Mariyappa Katagur Rsy. No:333/1 Plot No:8 @
Hunagund town in Hunagund Section.

This estimate involves extension of LT 1Phase 2 wire line to a route length of 0.08Km on
9 mtrs RCC intermediate pole in 11 kV line. This proposed load comes on 63kVA DTC at Ashraya
colony which is having connected load of 18HP, it can take up proposed load satisfactorily and LTVR
is satisfactory. This is an abandoned layout approved by The Superintending Engineer(Elect) Bijapur
Vide Letter No:

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for A/P/S to 5 HP IP Set of Sri. Rajmahemmed Nabisab Bandeppanahalli
Sy. No: 6/2B at Chikka Badawadagi, in Hunagund section.
Under General scheme

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 2 1460 2920.00 292 584.00
3 Spiral earth electrodes Set 3 160 480.00 32 96.00
4 4 pin X - Arm set for RCC No 1 185 185.00 34 34.00
5 4 pin X - Arm for PCC No 3 182 546.00 34 102.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I.
7 Pin rod No 8 25 200.00 0 0.00
8 Guy set complete Set 2 498 996.00 121 242.00
9 Guy concreting No 2 300 600.00 0 0.00
2 ACSR Conductor + 1.5%
10 KM 0.609 17640 10742.76 655 398.90
Sag
11 Conductor Accessories @ 3%
on Item No 10 - - - 322.28 0.00
12 Misc - - - 47.96 1.10
Total: 19600.00 1750.00
Labour Charges
13 Casual Labour Charge - - - 1750.00 - -
Regular Labour Charge at
14 60% - - - 1050.00 - -
15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 674.55 - -
Grand Total Rs: 23159.54
Say Rs. 23160.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to 5 HP IP Set of Sri. Rajmahemmed Nabisab Bandeppanahalli
Sy. No: 6/2B at Chikka Badawadagi, in Hunagund section.
Under General scheme

Report:- This is an estimate amounting for Rs. 23160.00 is prepared for arranging
power supply to A/P/S to 5 HP IP Set of Sri. Rajmahemmed Nabisab Bandeppanahalli Sy. No: 6/2B at
Chikka Badawadagi, in Hunagund section. Under General scheme

This estimate involves extension of LT line to a route length of 0.15 on 8mtrs poles. This
proposed load comes on 1X100kVA DTC which is having connected load of 79HP, it can take up
proposed load satisfactorily and LTVR is satisfactory."This proposed IP set comes on F-2, Hunagund
town feeder (URBAN-24 Hrs POWER SUPPLY)" and there is no rural feeder nearby.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 19.48KW Commercial Power installation Bus stop and Commercial Shops in
the name of The Divisional Controller NWKRTC Bagalkot Division at CTS NO:4615 at Ilkal in Ilkal Section.Under
Self Execution Works Scheme".

PART -A1 ( H T Line)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

1 9.5 Meters,long RCC Pole No 4 5260 21040.00 476 1904.00

2 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00

3 MS Fish Plate with N & B Set 2 41 82.00 22 44.00

4 Guy Set, complete Set 4 498 1992.00 121 484.00

5 Guy Concreting No 4 300 1200.00 0 0.00

6 Spiral Earth Electrode No 4 160 640.00 32 128.00

Special 3-pin cross Arms with clamp,


7 nut & Bolts
Set 2 455 910.00 34 68.00

11KV Horizontal cross arm, with top


8 support, clamp bolt nut and washers Set 4 276 1104.00 34 136.00
for RCC Pole

9 11 KV Pin insulator with G.I.Pin rods. No 12 70 840.00 0 0.00

10 E.G. Stirrups No 4 140 560.00 34 136.00


Rabbit ACSR conductor with 1.5%
11 KM 0.487 30440 14830.37 896 436.53
sag.
Conductor accossories @3% on
12 444.91
item No. 5
13 45KN Disc Insulators No 3 320 960.00 0 0.00
1.1 kV pin insulators for LT with
14 No 4
GI Pins crossing
4-Pin cross arm, clamp bolt nut and
15 washers for RCC Pole( For Gaurding Set 10 185 1850.00 34 340.00
& LT line)

16 GI Wire( For Gaurding) kg 100 41.4 4140.00 15 1500.00

17 Miscelanious. L/S - 156.72 159.47

Total---- 54000.00 5700.00

Section Officer Asst. Executive Engineer(El.)


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

Estimate for arranging power supply to 19.48KW Commercial Power installation Bus stop and Commercial Shops in
the name of The Divisional Controller NWKRTC Bagalkot Division at CTS NO:4615 at Ilkal in Ilkal Section.Under
Self Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt
2 Errection 63 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001.00 109001.00 3112.00 3112.00
CSR-2006.

Providing Chain Mesh Welded


2 Channel Fnishing with gate & Jelly Set 1 25000.00 25000.00 1000.00 1000.00
& Colouring 4X4X2.5Mtrs

Cocrating of Transformer Pole


3 (Including Labour) No 1 660.00 660.00 0.00 0.00
400X400X1850mm

U G Cable 70Sq mm ,1.1kV Class


4 Mtr 140 445.00 62300.00 10.91 1527.82
3.5 core (two runs)

5 ETV Meter 0.5S 5A No 1 6200.00 6200.00 250.00 250.00

Testing fee for TP Box by MT


6 No 1 500.00 500.00 0.00 0.00
Staff
7 PG Clamps Rabbit-Rabbit No 24 75.00 1800.00 0.00 0.00
8 Aluminium Lugs 70 Sq mm No 24 25.00 600.00 0.00 0.00

Miscellaneous materials sch as


9 L/S 39.00 10.18
danger board, colour code etc

Total---- 206100.00 5900.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 19.48KW Commercial Power installation Bus stop and
Commercial Shops in the name of The Divisional Controller NWKRTC Bagalkot Division at CTS NO:4615
at Ilkal in Ilkal Section.Under Self Execution Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of HT line 54000.00

2 Errection of 25kVA DTC 206100.00


260100.00
3 Labour charges 11600.00

4 Employee's cost at 60 % on Labour Charges 6960.00


5 Contingencies at 3 % on Material + labour charge 8151.00
6 Service tax at 12.24 % on on labour charges 1419.84
Intrest during constrution at 5 % on material cost +
7 13585.00
labour cost
8 Transportation cost at 2 % on material cost 5202.00

9 Watch and ward cost at 1 % on material cost 2601.00

Insurance cost against theft and accident at 1 % on


10 2601.00
material cost
Performance guarantee and loss of interest on margin
11 679.25
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 5202.00
Total Project cost Rs: 322703.09
Say Rs: 322703.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM

Estimate for arranging power supply to 19.48KW Commercial Power installation Bus stop and
Commercial Shops in the name of The Divisional Controller NWKRTC Bagalkot Division at CTS NO:4615
at Ilkal in Ilkal Section.Under Self Execution Works Scheme".

Report:- This is an estimate amounting for Rs. 322703/- (Project Cost) for
arranging power supply to 19.48KW Commercial Power installation Bus stop and Commercial
Shops in the name of The Divisional Controller NWKRTC Bagalkot Division at CTS NO:4615 at
Ilkal in Ilkal Section.Under Self Execution Works Scheme".

This project cost includes Part A1 HT line for distance of 0.16KM on 9.5mtrs long
RCC supports and errection of 1X63kVA kVA DTC on 9mts long single pole structure.

This proposed installation comes on F2 Ilkal Town Feeder eminating from


110/33/11kV MUSS Ilkal .The installed capacity for 11KV reference is 1X10 MVA, the peak
load of the power transformer is 8.5MWS, peak load of the feeder is 150Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Il

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O&M Division, HESCOM. Bagal
HESCOM
er supply to 19.48KW Commercial Power installation Bus stop and
of The Divisional Controller NWKRTC Bagalkot Division at CTS NO:4615
kal Section.Under Self Execution Works Scheme".

ABSTRACT
Labour
Charges
5700.00

5900.00
11600.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM

er supply to 19.48KW Commercial Power installation Bus stop and


of The Divisional Controller NWKRTC Bagalkot Division at CTS NO:4615
kal Section.Under Self Execution Works Scheme".

n estimate amounting for Rs. 322703/- (Project Cost) for


48KW Commercial Power installation Bus stop and Commercial
sional Controller NWKRTC Bagalkot Division at CTS NO:4615 at
Execution Works Scheme".

ludes Part A1 HT line for distance of 0.16KM on 9.5mtrs long


f 1X63kVA kVA DTC on 9mts long single pole structure.

lation comes on F2 Ilkal Town Feeder eminating from


installed capacity for 11KV reference is 1X10 MVA, the peak
is 8.5MWS, peak load of the feeder is 150Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM, Ilkal

ed that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

ed that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Executive Engineer(El.)
O&M Division, HESCOM. Bagalkot
HESCOM

Estimate for arranging power supply to an extent of 75 kVA HT Installation of Sri. Ashokasa
Gurunathasa Rajolli, M/s. Mahalaxmi Enterprises R Sy. No:14/1C Prop. No: 179 at Hire-Upnal,
Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate Amount

1 2 3 4 5 6 7 8
1 R.C.C.Pole 9 mtr long No 5 3250 16250.00 364 1820.00

2 P.C.C.Pole 8 mtr long (For Stud) No 2 1460 2920.00 292 584.00

3 MS Fish Plate with N & B Set 4 41 164.00 22 88.00

11KV H 'X' arms with


4 Set 3 276 828.00 34 102.00
clamps ,B&N.For RCC with HTST

5 45KN Disc No 18 320 5760.00 0 0.00


Special 3-pin cross Arms with
6 Set 4 405 1620.00 34 136.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I Pin
7 No 15 70 1050.00 0 0.00
roads
Rabbit ACSR Conductor with
8 KM 0.664 30440 20212.16 896 594.94
1.5% sag
Conductor accessories at 3% on
9 - 0.00 0.00
Item No 6
10 Guy Set Complete Set 5 498 2490.00 121 605.00
11 Guy Concreting No 5 300 1500.00 0 0.00
12 Spiral Earth Electrode No 5 160 800.00 32 160.00

13 DP Sructure 9 Mtrs long with kit Set 1 9645 9645.00 1120 1120.00

14 Misc L/S - 60.84 40.06


Total Rs 63300.00 5250.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM

Estimate for arranging power supply to an extent of 75 kVA HT


Installation of Sri. Ashokasa Gurunathasa Rajolli, M/s. Mahalaxmi Enterprises R
Sy. No:14/1C Prop. No: 179 at Hire-Upnal, Ilkal in Ilkal Section.

ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 63300.00
63300.00
3 Labour charges 5250.00
4 Employee's cost at 60 % on Labour Charges 3150.00
5 Contingencies at 3 % on Material + labour charge 2056.50
6 Service tax at 12.24 % on on labour charges 642.60
Intrest during constrution at 5 % on material cost +
7 labour cost 3427.50
8 Transportation cost at 2 % on material cost 1266.00
9 Watch and ward cost at 1 % on material cost 633.00
Insurance cost against theft and accident at 1 % on
10 material cost 633.00

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 171.38

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 1266.00


Total Project cost Rs: 86397.98
Say Rs: 86398.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to an extent of 75 kVA HT Installation
of Sri. Ashokasa Gurunathasa Rajolli, M/s. Mahalaxmi Enterprises R Sy. No:14/1C
Prop. No: 179 at Hire-Upnal, Ilkal in Ilkal Section.
Report:- This is an estimate amounting for Rs. 86398/- (Project Cost)
prepared for arranging power supply to an extent of 75 kVA HT Installation of Sri.
Ashokasa Gurunathasa Rajolli, M/s. Mahalaxmi Enterprises R Sy. No:14/1C Prop. No:
179 at Hire-Upnal, Ilkal in Ilkal Section.

This project cost includes extension of HT line for a distance of 0.238KM by


using rabbit ACSR conductor on 9mts long support .

The applicant requested for 75 kVA contract demand on 11KV System.

This proposed installation comes on F-6, Industrial feeder, eminating from


110/33/11kV MUSS Ilkal. The installed capacity for 11KV reference is 1X10 MVA, the
peak load of the power transformer is 6.5MW, peak load of the feeder is 160Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

anging power supply to an extent of 75 kVA HT


asa Gurunathasa Rajolli, M/s. Mahalaxmi Enterprises R
179 at Hire-Upnal, Ilkal in Ilkal Section.

ABSTRACT
Labour
Charges
5250.00
5250.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
arranging power supply to an extent of 75 kVA HT Installation
asa Rajolli, M/s. Mahalaxmi Enterprises R Sy. No:14/1C
al, Ilkal in Ilkal Section.
s an estimate amounting for Rs. 86398/- (Project Cost)
wer supply to an extent of 75 kVA HT Installation of Sri.
ajolli, M/s. Mahalaxmi Enterprises R Sy. No:14/1C Prop. No:
lkal Section.

includes extension of HT line for a distance of 0.238KM by


or on 9mts long support .

equested for 75 kVA contract demand on 11KV System.

stallation comes on F-6, Industrial feeder, eminating from


he installed capacity for 11KV reference is 1X10 MVA, the
nsformer is 6.5MW, peak load of the feeder is 160Amps.

erials and labour provision made in the estimate, submitted

ified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Ilkal
ified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

____________________________________________________________________________
____________________________________________________________________________
____________________________________________________________________________
____________________________________________________________________________
________________
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 3250 364
2 8 Meters,long RCC Pole No 2480 292
3 8 Meters,long PSC Pole No 1720 292

4 8 Meters,long PCC Pole No 1460 292

5 MS Fish Plate with N & B (for stud) Set 41 22

11KV Horizontal cross arm, with top


6 support, clamp bolt nut and washers Set 276 34
for RCC Pole

11KV Horizontal cross arm, with top


7 support, clamp bolt nut and washers Set 273 34
for PCC Pole
Special 3-pin cross Arms with clamp,
8 nut & Bolts
Set 410 34
11 KV Pin insulator with G.I.Pin
9 rods.
No 70 0
10 45 KN Disc insulator No 320 0
11 Guy Set, complete Set 498 121
12 Guy Concreting No 300 0
13 Spiral Earth Electrode No 160 32
14 E.G. Stirrups No 140 34
Rabbit ACSR conductor with 1.5%
15 sag.
KM 30440 896

16 2 ACSR Conductor + 1.5% Sag KM 17640 655


Conductor accossories @3% on item
17 No. 12

4-Pin cross arm, clamp bolt nut and


18 washers for RCC Pole( For Gaurding)
Set 185 34

19 GI Wire( For Gaurding) kg 41.4 15


20 Miscelanious. L/S -
Total----
Labour Charges
21 Casual Labour Charge - - - - -
Regular Labour Charge at 20% on
22 - - - - -
MC+LC
23 E I Charges with12.24% ST - - - 337.00 - -
24 Contagency @ 5% above - - - - -
Grand Total Rs:
Say Rs:

Section Officer Asst. Executive Engineer(El.)


HESCOM, ______________ O & M Sub-Division, HESCOM,Ilkal
HESCOM
__________________________________________________________________________________
__________________________________________________________________________________
__________________________________________________________________________________
___
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 3250 364
2 8 Meters,long PSC Pole No 1720 292
2 8 Meters,long PCC Pole No 1460 292
MS Fish Plate with N & B ( for
3 stud)
Set 41 22

4 Spiral earth electrodes Set 160 32


5 4 pin X - Arm set for RCC No 185 34
6 2 Pin Cross armset for RCC Set 103 34
7 No.8KV Strain Insulators No 10 0
1.1KV pin insulator with G.I. Pin
9 rod No
25 0

10 Guy set complete Set 498 121


11 Guy concreting No 300 0
Rabbit ACSR conductor with 1.5%
12 sag.
KM 30440 896
2 ACSR Conductor + 1.5%
13 KM 17640 655
Sag
Conductor Accessories @ 3% on
14 Item No 10 -
-

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Set 185 34
Gaurding)

16 GI Wire( For Gaurding) kg 41.4 15


17 Misc - - -
Total:
Labour Charges
17 Casual Labour Charge - - - - -
Regular Labour Charge at 20%
- - - -
18 on MC+LC -
19 E I Charges with12.24% ST - - - - -
20 Contagency @ 5% above - - - - -
Grand Total Rs:
Say Rs.

Section Officer Asst. Executive Engineer(El.)


HESCOM, ________________ O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for electrification of abandoned layout Sy. No;301,302,303/1 at Amingad Villag


Amingad Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7

Errection 100 kVA Distribution


Transformer centre on single pole
1 Set 3 144101.00 432303.00 4045.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Total 432303.00
2 Casual Labour 12135.00
3 Regular Labour @ 60% on CL 7281.00
Electrical Inspectorate charges
4 3285.00
with 12.24%ST
5 Contingencies @ 3% on all above 13650.12
Total---- 468654.12
Say Rs; 432091.00

Abstract:
Extension of HT Line 0.00
Errection of 3X100kVA DTCs
432091.00

Extension of LT line 0.00


Total Rs. 432091.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

doned layout Sy. No;301,302,303/1 at Amingad Village in


Amingad Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

12135.00

12135.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;333/1 at Hunagund in Hunagund Section.

Report:- This is an estimate amounting for Rs. 563264.00 is prepared for electrification
of abandoned layout Sy. No;333/1 at Hunagund Town in Hunagund Section. Layout formed and plots
sold by the land developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.20 KM part and A2-
Extension of LT line for a distance of 0.522 KM by using rabbit ACSR conductor on 9 mts. Long R.C.C
poles and errection of 2X100kVA kVA DTCs.

These two no's of transformer centres comes on F2 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 5.0 MW. The peak load of the feeder is 121Amps.

Now Sri. Basappa Mariyappa Katgur has consructed the house at plot No:8 and
approaching this office for power supply . This installation can be serviced by extending LT line of route
length 0.08KM.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund.
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
__________________________________________________________________
__________________________________________________________________
__________________________________________________________________
___________________________________________________
Dismantling Portion.
Labour
Sl
Particulars UNIT Qty Rate charges
No.
Amount
1 2 3 4 5 6
1 9 Meters,long RCC Pole No 327.6
2 8 Meters,long RCC Pole No 262.8
3 8 Meters,long PSC Pole No 262.8
4 8 Meters,long PCC Pole No 262.8
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers for RCC Set 30.6
Pole
11KV Horizontal cross arm, with top
6 support, clamp bolt nut and washers for PCC Set 30.6
Pole
Special 3-pin cross Arms with clamp, nut &
7 Bolts
Set 30.6
8 11 KV Pin insulator with G.I.Pin rods. No 0
9 45 KN Disc insulator No 0
10 Rabbit ACSR conductor KM 806.4
11 2 ACSR Conductor KM 589.5
12 4 pin X - Arm set for RCC No 30.6
13 2 Pin Cross armset for RCC Set 30.6
14 No.8KV Strain Insulators No 0
16 1.1KV pin insulator with G.I. Pin rod No 0
17 Misc
Total Rs
18 Casual Labour
19 Regular Labour@20% on MC+LC
20 Contingeng @ 5% on all above
Total
Say Rs: 4944.00

Section officer Asst.Executive Engineer(Ele)


O & M Subdivision, HESCOM,
HESCOM, __________________
Ilkal.
HESCOM
__________________________________________________________________
__________________________________________________________________
__________________________________________________________________
_______________
Materials to be released & returned to stores
Sl
Particulars UNIT Qty Condition
No.
1 2 3 4 5
1 9 Meters,long RCC Pole No
2 8 Meters,long RCC Pole No
3 8 Meters,long PSC Pole No
4 8 Meters,long PCC Pole No
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers for RCC Set
Pole
11KV Horizontal cross arm, with top
6 support, clamp bolt nut and washers for PCC Set
Pole
Special 3-pin cross Arms with clamp, nut &
7 Bolts
Set
8 11 KV Pin insulator with G.I.Pin rods. No
9 45 KN Disc insulator No
10 Rabbit ACSR conductor KM
11 2 ACSR Conductor KM
12 4 pin X - Arm set for RCC No
13 2 Pin Cross armset for RCC Set
14 No.8KV Strain Insulators No
15 1.1KV pin insulator with G.I. Pin rod No

Details tobe furnished by field staff


1) Date of service:
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Section officer Asst.Executive Engineer(Ele)


HESCOM, ___________________ O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply to an extent of 150 kVA HT Installation of
Sri. D. Venkataramana S/o. Hanamappa, M/s. Sai Manisha Granites R Sy. No: 357/1 Plot
No: 3 at Hunagund, in Hunagund Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate Amount

1 2 3 4 5 6 7 8
1 R.C.C.Pole 9 mtr long No 4 3250 13000.00 364 1456.00
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292 0.00
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00
11KV H 'X' arms with clamps
4 Set 3 276 828.00 34 102.00
,B&N.For RCC with HTST
5 45KN Disc No 12 320 3840.00 0 0.00
Special 3-pin cross Arms
6 Set 4 455 1820.00 34 136.00
with clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 12 70 840.00 0 0.00
Pin roads
Rabbit ACSR Conductor with
8 KM 0.4872 30440 14830.37 896 436.53
1.5% sag
Conductor accessories at
9 - - 444.91 0.00
3% on Item No 6
10 Guy Set Complete Set 5 498 2490.00 121 605.00
11 Guy Concreting No 5 300 1500.00 0 0.00
12 Spiral Earth Electrode No 5 160 800.00 32 160.00
DP Sructure 9 Mtrs long with
13 Set 1 9645 9645.00 1120 1120.00
kit Part A of CDS- 15

Set
14 H G Fuse Unit 1 1917 1917.00 77 77.00
(3 No's)
14 Misc L/S - 44.72 7.47
Total Rs 52000.00 4100.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to an extent of 150 kVA HT
Installation of Sri. D. Venkataramana S/o. Hanamappa, M/s. Sai Manisha
Granites R Sy. No: 357/1 Plot No: 3 at Hunagund, in Hunagund Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicleBoth
Side cable entry 10/5A
1
CTS with ETV meter,
Set 1 64250 64250.00
without load break switch.

Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C
3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
E.I.Charges with 12.24%
6 756.00
ST
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal.
HESCOM
ging power supply to an extent of 150 kVA HT
taramana S/o. Hanamappa, M/s. Sai Manisha
Plot No: 3 at Hunagund, in Hunagund Section.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply to an extent of 150 kVA HT
Installation of Sri. D. Venkataramana S/o. Hanamappa, M/s. Sai Manisha
Granites R Sy. No: 357/1 Plot No: 3 at Hunagund, in Hunagund Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 52000.00
52000.00
3 Labour charges 4100.00
4 Employee's cost at 60 % on Labour Charges 2460.00
5 Contingencies at 3 % on Material + labour charge 1683.00
6 Service tax at 12.24 % on on labour charges 501.84
Intrest during constrution at 5 % on material cost +
7 labour cost 2805.00
8 Transportation cost at 2 % on material cost 1040.00
9 Watch and ward cost at 1 % on material cost 520.00
Insurance cost against theft and accident at 1 % on
10 material cost 520.00

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 140.25

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 1040.00


Total Project cost Rs: 71412.09
Say Rs: 71412.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to an extent of 150 kVA HT
Installation of Sri. D. Venkataramana S/o. Hanamappa, M/s. Sai Manisha Granites R
Sy. No: 357/1 Plot No: 3 at Hunagund, in Hunagund Section.
Report:- This is an estimate amounting for Rs.71412/- (Project Cost)
prepared for arranging power supply to an extent of 150 kVA HT Installation of Sri. D.
Venkataramana S/o. Hanamappa, M/s. Sai Manisha Granites R Sy. No: 357/1 Plot No:
3 at Hunagund, in Hunagund Section.
This project cost includes extension of HT line for a distance of 0.16KM by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 150 kVA contract demand on 11KV System.

This proposed installation comes on F-2 Hunagungd town feeder, eminating


from 110/33/11kV MUSS Hunagund. The installed capacity for 11KV reference is 1X10
MVA, the peak load of the power transformer is 6.5MW, peak load of the feeder is
112Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Section Officer
HESCOM, Hunagund.
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
anging power supply to an extent of 150 kVA HT
kataramana S/o. Hanamappa, M/s. Sai Manisha
Plot No: 3 at Hunagund, in Hunagund Section.
ABSTRACT
Labour
Charges
4100.00
4100.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
arranging power supply to an extent of 150 kVA HT
taramana S/o. Hanamappa, M/s. Sai Manisha Granites R
t Hunagund, in Hunagund Section.
s an estimate amounting for Rs.71412/- (Project Cost)
er supply to an extent of 150 kVA HT Installation of Sri. D.
mappa, M/s. Sai Manisha Granites R Sy. No: 357/1 Plot No:
nd Section.
includes extension of HT line for a distance of 0.16KM by
or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 150 kVA contract demand on 11KV System.

stallation comes on F-2 Hunagungd town feeder, eminating


unagund. The installed capacity for 11KV reference is 1X10
power transformer is 6.5MW, peak load of the feeder is

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Hunagund.
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for arranging power supply to 10 KW Commercial Power installation of Sri. Anadroa
Bhimroa Kulakarni M/s. Kulakarni Petroleums (HPCL retail Outlet) at Sy.No:343 at Amingad Tq:
Hunagund in Amingad Section "Under Self Execution Works Scheme".

PART -A1 ( H T Line)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

1 9.5 Meters,long RCC Pole No 2 5260 10520.00 476 952.00

11KV Horizontal cross arm, with top


2 support, clamp bolt nut and washers Set 2 276 552.00 34 68.00
for RCC Pole
Special 3-pin cross Arms with clamp,
3 nut & Bolts
Set 2 410 820.00 34 68.00

4 11 KV Pin insulator with G.I.Pin rods. No 6 70 420.00 0 0.00

5 45 KN Disc insulator No 3 320 960.00 0 0.00


6 Guy Set, complete Set 5 498 2490.00 121 605.00
7 Guy Concreting No 5 300 1500.00 0 0.00
8 Spiral Earth Electrode No 2 160 320.00 32 64.00
9 E.G. Stirrups No 2 140 280.00 34 68.00
Rabbit ACSR conductor with 1.5%
10 sag. KM 0.365 30440 11110.60 896 327.04

Conductor accossories @3% on item


11 No. 12 333.32

4-Pin cross arm, clamp bolt nut and


12 washers for RCC Pole( For Gaurding) Set 2 185 370.00 34 68.00

13 GI Wire( For Gaurding) kg 30 41.4 1242.00 15 450.00


14 Miscellaneous. L/S - 82.08 79.96
Total---- 31000.00 2750.00

SKETCH:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 10 KW Commercial Power installation of Sri. Anadroa Bhimroa
Kulakarni M/s. Kulakarni Petroleums (HPCL retail Outlet) at Sy.No:343 at Amingad Tq: Hunagund in
Amingad Section "Under Self Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Providing Chain Mesh Welded


2 Channel Fnishing with gate & Jelly Set 1 20000.00 20000.00 1000.00 1000.00
& Colouring

Cocrating of Transformer Pole


3 (Including Labour) No 1 660.00 660.00 0.00 0.00
400X400X1850mm

4 U G Cable 50Sq mm ,1.1kV Class km 0.08 116195.00 9295.60 85.00 6800.00

Tamper Proof Box with Suitable


5 Set 1 2225.00 2225.00 250.00 250.00
CTs
Testing fee for TP Box by MT
6 No 1 150.00 150.00 0.00 0.00
Staff
7 PG Clamps Rabbit-Rabbit No 24 75.00 1800.00 0.00 0.00

8 Aluminium Lugs 70 Sq mm No 24 25.00 600.00 0.00 0.00

Miscellaneous materials sch as


9 L/S 98.40 38.00
danger board, colour code etc

Total---- 120700.00 11200.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub -Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 10 KW Commercial Power installation of Sri.
Anadroa Bhimroa Kulakarni M/s. Kulakarni Petroleums (HPCL retail Outlet) at Sy.No:343
at Amingad Tq: Hunagund in Amingad Section "Under Self Execution Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of HT line 31000.00

2 Errection of 25kVA DTC 120700.00


151700.00
3 Labour charges 13950.00

4 Employee's cost at 60 % on Labour Charges 8370.00


5 Contingencies at 3 % on Material + labour charge 4969.50
6 Service tax at 12.24 % on on labour charges 1707.48
Intrest during constrution at 5 % on material cost +
7 8282.50
labour cost

8 Transportation cost at 2 % on material cost 3034.00

9 Watch and ward cost at 1 % on material cost 1517.00

Insurance cost against theft and accident at 1 % on


10 1517.00
material cost

Performance guarantee and loss of interest on margin


11 414.12
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3034.00
Total Project cost Rs: 203097.60
Say Rs: 203098.00

Section Officer Asst. Executive Engneer (El.)


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

Estimate for arranging power supply to 10 KW Commercial Power installation of Sri.


Anadroa Bhimroa Kulakarni M/s. Kulakarni Petroleums (HPCL retail Outlet) at Sy.No:343
at Amingad Tq: Hunagund in Amingad Section "Under Self Execution Works Scheme".

Report:- This is an estimate amounting for Rs. 203098/- (Project Cost) is prepared
for arranging power supply to 10 KW Commercial Power installation of Sri. Anadroa Bhimroa
Kulakarni M/s. Kulakarni Petroleums (HPCL retail Outlet) at Sy.No:343 at Amingad Tq:
Hunagund in Amingad Section "Under Self Execution Works Scheme".

This project cost includes extension of HT line for a route length of 0.12KM on
9.5mtrs RCC Poles, and errection of 1X25kVA kVA DTC on 9mts long single pole structure.

This proposed installation comes on Aminagad Feeder eminating from 33/11kV


MUSS Aminagad .The installed capacity for 11KV reference is 1X 5MVA, the peak load of the
power transformer is 3.5 MWS, peak load of the feeder is 120Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Aminagad

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM
ower supply to 10 KW Commercial Power installation of Sri.
i M/s. Kulakarni Petroleums (HPCL retail Outlet) at Sy.No:343
d in Amingad Section "Under Self Execution Works Scheme".

ABSTRACT
Labour
Charges
2750.00

11200.00
13950.00

Asst. Executive Engneer (El.)


O & M Sub -Division, HESCOM,
Ilkal
HESCOM

ower supply to 10 KW Commercial Power installation of Sri.


i M/s. Kulakarni Petroleums (HPCL retail Outlet) at Sy.No:343
d in Amingad Section "Under Self Execution Works Scheme".

n estimate amounting for Rs. 203098/- (Project Cost) is prepared


10 KW Commercial Power installation of Sri. Anadroa Bhimroa
leums (HPCL retail Outlet) at Sy.No:343 at Amingad Tq:
"Under Self Execution Works Scheme".

ludes extension of HT line for a route length of 0.12KM on


ction of 1X25kVA kVA DTC on 9mts long single pole structure.

lation comes on Aminagad Feeder eminating from 33/11kV


ed capacity for 11KV reference is 1X 5MVA, the peak load of the
, peak load of the feeder is 120Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM, Aminagad

ed that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM
Estimate for A/P/S to temporary 3.36KW installation of The Tahasildar, Hunagund, at shedds of Iddalagi
village, in Hunagund Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Labour
Material (for errection & Realising)
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long PSC Pole No 7 1720 12040.00 554.8 3883.60
2 8mtr long PCC Pole No 0 1559 0.00 554.8 0.00
3 Spiral earth electrodes Set 7 160 1120.00 60.8 808.64
5 4 pin X - Arm for RCC No 10 103 1030.00 64.6 1227.4

6 No.8KV Strain Insulators No 16 10 160.00 0 0

1.1KV pin insulator with G.I.


7 No 4 25 100.00 0 0
Pin rod
2 ACSR Conductor + 1.5%
8 KM 0.7308 17640 12891.31 1235 902.538
Sag
Conductor Accessories @ 3%
9 - - - 386.74 -
on Item No 8
10 Guy set complete Set 8 498 3984.00 121 968.00

11 Guy concreting No 8 30 240.00 0

12 Misc - - - 47.95 9.82

Total: 32000.00 7800.00


Labour Charges
13 Casual Labour Charge - - - 7800.00 - -
Regular Labour Charge @
14 - - - 4680.00 - -
60%
15 E I Charges with 12.24% - - - 84.00 - -
16 Contagency @3% above - - - 1336.92 - -
Grand Total Rs: 45900.92

Say Rs. 45901.00

Section Officer
HESCOM , Hunagund
HESCOM
Estimate for A/P/S to temporary 3.36KW installation of The Tahasildar, Hunagund, at shedds of Iddalagi
village, in Hunagund Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Cost of Non Returnable materials:


Material
Sl No. Discripition Unit Qty
Rate Amt
1 Guy set complete Set 8 498 3984.00

2 No.8KV Strain Insulators No 16 10 160.00

1.1KV pin insulator with G.I.


3 No 4 25 100.00
Pin rod
4 Spiral earth electrodes Set 7 160 1120.00
Say Rs. 5364.00
Returnable Materials to stores:(after the installation is dismantled)
Sl. No: Particulars Unit Qty Condition
1 8 mtr.long PSC Pole No 7 At the time of release
2 8 mtr.long PCC Pole No 0 At the time of release
3 4 pin X - Arm set 10 released
4 2 ACSR Conductor KM 0.7308 released

Cost to be collected by the applicant

1 Processing charges Rs. 50.00


2 Service charges @20% on Total cost+ Non retunable material cost Rs: 14544.20

3 Probable Energy charges for three months Rs. 26400.00

4 Meter security deposit & Meter Box & CTs Rs. 3500.00
Total Rs: 44494.20
Total say Rs: 43147.00

Report:-This is an estimate of amounting for Rs, 45901.00 is prepared for A/P/S to temporary
3.360KW installation of The Tahasildar, Hunagund, at shedds of Iddalagi village, in Hunagund
Section. For temporary rehabitated flood affected people Under LT-7 Format.
This estimte involves extension of LT single phase line for a distance of 0.36 KM by using 2 ACSR
conductor on 8 meters long PSC ploe supports. This proposed load comes on 100kVA DTC and
LTVR is satisfactory.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM , Hunagund

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to temporary 3.280KW installation of The Tahasildar, Hunagund, at shedds of Bisanal
village, in Hunagund Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Labour
Material (for errection & Realising)
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long PSC Pole No 19 1720 32680.00 554.8 10541.20
2 8mtr long PCC Pole No 0 1559 0.00 554.8 0.00
3 Spiral earth electrodes Set 19 160 3040.00 60.8 2194.88
5 4 pin X - Arm for RCC No 24 103 2472.00 64.6 2945.76

6 No.8KV Strain Insulators No 20 10 200.00 0 0

1.1KV pin insulator with G.I.


7 No 26 25 650.00 0 0
Pin rod
2 ACSR Conductor + 1.5%
8 KM 2.2736 17640 40106.30 1235 2807.896
Sag
Conductor Accessories @ 3%
9 - - - 1203.19 -
on Item No 8
10 Guy set complete Set 10 498 4980.00 121 1210.00

11 Guy concreting No 10 30 300.00 0

12 Misc - - - 68.51 50.26

Total: 85700.00 19750.00


Labour Charges
13 Casual Labour Charge - - - 19750.00 - -
Regular Labour Charge @
14 - - - 11850.00 - -
60%
15 E I Charges with 12.24% - - - 84.00 - -
16 Contagency @3% above - - - 3521.52 - -
Grand Total Rs: 120905.52

Say Rs. 120906.00

Section Officer
HESCOM , Hunagund
HESCOM
Estimate for A/P/S to temporary 3.36KW installation of The Tahasildar, Hunagund, at shedds of Bisanal village,
in Hunagund Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Cost of Non Returnable materials:


Material
Sl No. Discripition Unit Qty
Rate Amt
1 Guy set complete Set 10 498.00 4980.00

2 No.8KV Strain Insulators No 20 10 200.00

1.1KV pin insulator with G.I.


3 No 26 25 650.00
Pin rod
4 Spiral earth electrodes Set 19 160 3040.00
Say Rs. 8870.00
Returnable Materials to stores:(after the installation is dismantled)
Sl. No: Particulars Unit Qty Condition
1 8 mtr.long PSC Pole No 19 At the time of release
2 8 mtr.long PCC Pole No 0 At the time of release
3 4 pin X - Arm set 24 released
4 2 ACSR Conductor KM 2.2736 released

Cost to be collected by the applicant

1 Processing charges Rs. 50.00


2 Service charges @20% on Total cost+ Non retunable material cost Rs: 33051.20

3 Probable Energy charges for three months Rs. 26400.00

4 Meter security deposit & Meter Box & CTs Rs. 3500.00
Total Rs: 63001.20
Total say Rs: 63001.00

Report:-This is an estimate of amounting for Rs, 120906.00 is prepared for A/P/S to temporary
3.280KW installation of The Tahasildar, Hunagund, at shedds of Bisanal village, in Hunagund
Section. For temporary rehabitated flood affected people Under LT-7 Format.
This estimte involves extension of LT single phase line for a distance of 1.120 KM by using 2 ACSR
conductor on 8 meters long PSC ploe supports. This proposed load comes on 63kVA DTC and LTVR
is satisfactory.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM , Hunagund

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to temporary 3.440KW installation of The Tahasildar, Hunagund, at shedds of Bisanal Koppa
village, in Hunagund Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Labour
Material (for errection & Realising)
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long PSC Pole No 19 1720 32680.00 554.8 10541.20
2 8mtr long PCC Pole No 0 1559 0.00 554.8 0.00
3 Spiral earth electrodes Set 19 160 3040.00 60.8 2194.88
5 4 pin X - Arm for RCC No 20 103 2060.00 64.6 2454.8

6 No.8KV Strain Insulators No 8 10 80.00 0 0

1.1KV pin insulator with G.I.


7 No 34 25 850.00 0 0
Pin rod
2 ACSR Conductor + 1.5%
8 KM 2.3142 17640 40822.49 1235 2858.037
Sag
Conductor Accessories @ 3%
9 - - - 1224.67 -
on Item No 8
10 Guy set complete Set 10 498 4980.00 121 1210.00

11 Guy concreting No 10 30 300.00 0

12 Misc - - - 62.84 41.08

Total: 86100.00 19300.00


Labour Charges
13 Casual Labour Charge - - - 19300.00 - -
Regular Labour Charge @
14 - - - 11580.00 - -
60%
15 E I Charges with 12.24% - - - 84.00 - -
16 Contagency @3% above - - - 3511.92 - -
Grand Total Rs: 120575.92

Say Rs. 120576.00

Section Officer
HESCOM , Hunagund
HESCOM

Estimate for A/P/S to temporary 3.44KW installation of The Tahasildar, Hunagund, at shedds of Bisanal Koppa
village, in Hunagund Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Cost of Non Returnable materials:


Material
Sl No. Discripition Unit Qty
Rate Amt
1 Guy set complete Set 10 498.00 4980.00

2 No.8KV Strain Insulators No 8 10 80.00

1.1KV pin insulator with G.I.


3 No 34 25 850.00
Pin rod
4 Spiral earth electrodes Set 19 160 3040.00
Say Rs. 8950.00
Returnable Materials to stores:(after the installation is dismantled)
Sl. No: Particulars Unit Qty Condition
1 8 mtr.long PSC Pole No 19 At the time of release
2 8 mtr.long PCC Pole No 0 At the time of release
3 4 pin X - Arm set 20 released
4 2 ACSR Conductor KM 2.3142 released

Cost to be collected by the applicant

1 Processing charges Rs. 50.00


2 Service charges @20% on Total cost+ Non retunable material cost Rs: 33065.20

3 Probable Energy charges for three months Rs. 26400.00

4 Meter security deposit & Meter Box & CTs Rs. 3500.00
Total Rs: 63015.20
Total say Rs: 63015.00

Report:-This is an estimate of amounting for Rs, 120576.00 is prepared for A/P/S to temporary
3.440KW installation of The Tahasildar, Hunagund, at shedds of Bisanal Koppa village, in Hunagund
Section. For temporary rehabitated flood affected people Under LT-7 Format.
This estimte involves extension of LT single phase line for a distance of 1.14 KM by using 2 ACSR
conductor on 8 meters long PSC pole supports. This proposed load comes on 100kVA DTC and LTVR
is satisfactory.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM , Hunagund

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to temporary 1.40KW installation of The Tahasildar, Hunagund, at shedds of Chikka Magi
village, in Kamatagi Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Labour
Material (for errection & Realising)
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long PSC Pole No 7 1720 12040.00 554.8 3883.60
2 8mtr long PCC Pole No 0 1559 0.00 554.8 0.00
3 Spiral earth electrodes Set 7 160 1120.00 60.8 808.64
5 4 pin X - Arm for RCC No 11 103 1133.00 64.6 1350.14

6 No.8KV Strain Insulators No 16 10 160.00 0 0

1.1KV pin insulator with G.I.


7 No 2 25 50.00 0 0
Pin rod
2 ACSR Conductor + 1.5%
8 KM 0.8526 17640 15039.86 1235 1052.961
Sag
Conductor Accessories @ 3%
9 - - - 451.20 -
on Item No 8
10 Guy set complete Set 7 498 3486.00 121 847.00

11 Guy concreting No 7 30 210.00 0

12 Misc - - - 59.94 57.66

Total: 33750.00 8000.00


Labour Charges
13 Casual Labour Charge - - - 8000.00 - -
Regular Labour Charge @
14 - - - 4800.00 - -
60%
15 E I Charges with 12.24% - - - 84.00 - -
16 Contagency @3% above - - - 1399.02 - -
Grand Total Rs: 48033.02

Say Rs. 48033.00

Section Officer
HESCOM , Kamatagi
HESCOM

Estimate for A/P/S to temporary 1.40KW installation of The Tahasildar, Hunagund, at shedds of Chikka Magi
village, in Kamatagi Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Cost of Non Returnable materials:


Material
Sl No. Discripition Unit Qty
Rate Amt
1 Guy set complete Set 7 498.00 3486.00

2 No.8KV Strain Insulators No 16 10 160.00

1.1KV pin insulator with G.I.


3 No 2 25 50.00
Pin rod
4 Spiral earth electrodes Set 7 160 1120.00
Say Rs. 4816.00
Returnable Materials to stores:(after the installation is dismantled)
Sl. No: Particulars Unit Qty Condition
1 8 mtr.long PSC Pole No 7 At the time of release
2 8 mtr.long PCC Pole No 0 At the time of release
3 4 pin X - Arm set 11 released
4 2 ACSR Conductor KM 0.8526 released

Cost to be collected by the applicant

1 Processing charges Rs. 50.00


2 Service charges @20% on Total cost+ Non retunable material cost Rs: 14422.60

3 Probable Energy charges for three months Rs. 13200.00

4 Meter security deposit & Meter Box & CTs Rs. 3500.00
Total Rs: 31172.60
Total say Rs: 31173.00

Report:-This is an estimate of amounting for Rs, 48033.00 is prepared for A/P/S to temporary
1.40KW installation of The Tahasildar, Hunagund, at shedds of Chikka Magi village, in Kamatagi
Section. For temporary rehabitated flood affected people Under LT-7 Format.
This estimte involves extension of LT single phase line for a distance of 0.42 KM by using 2 ACSR
conductor on 8 meters long PSC pole supports. This proposed load comes on 63kVA DTC and LTVR
is satisfactory.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM , Kamatagi

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to temporary 1.20KW installation of The Tahasildar, Hunagund, at shedds of Chikka
Malagavi village, in Kudalasangam Section. For temporary rehabitation of flood affected people Under LT-7
Format.

Labour
Material (for errection & Realising)
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long PSC Pole No 7 1720 12040.00 554.8 3883.60
2 8mtr long PCC Pole No 0 1559 0.00 554.8 0.00
3 Spiral earth electrodes Set 7 160 1120.00 60.8 808.64
5 4 pin X - Arm for RCC No 11 103 1133.00 64.6 1350.14

6 No.8KV Strain Insulators No 16 10 160.00 0 0

1.1KV pin insulator with G.I.


7 No 4 25 100.00 0 0
Pin rod
2 ACSR Conductor + 1.5%
8 KM 0.7302 17640 12880.73 1235 901.797
Sag
Conductor Accessories @ 3%
9 - - - 386.42 -
on Item No 8
10 Guy set complete Set 7 498 3486.00 121 847.00

11 Guy concreting No 7 30 210.00 0

12 Misc - - - 83.85 58.82

Total: 31600.00 7850.00


Labour Charges
13 Casual Labour Charge - - - 7850.00 - -
Regular Labour Charge @
14 - - - 4710.00 - -
60%
15 E I Charges with 12.24% - - - 84.00 - -
16 Contagency @3% above - - - 1327.32 - -
Grand Total Rs: 45571.31

Say Rs. 45571.00

Section Officer
HESCOM , Kadalasangam
HESCOM
Estimate for A/P/S to temporary 1.20KW installation of The Tahasildar, Hunagund, at shedds of Chikka
Malagavi village, in Kudalsangam Section. For temporary rehabitation of flood affected people Under LT-7
Format.

Cost of Non Returnable materials:


Material
Sl No. Discripition Unit Qty
Rate Amt
1 Guy set complete Set 7 498.00 3486.00

2 No.8KV Strain Insulators No 16 10 160.00

1.1KV pin insulator with G.I.


3 No 4 25 100.00
Pin rod
4 Spiral earth electrodes Set 7 160 1120.00
Say Rs. 4866.00
Returnable Materials to stores:(after the installation is dismantled)
Sl. No: Particulars Unit Qty Condition
1 8 mtr.long PSC Pole No 7 At the time of release
2 8 mtr.long PCC Pole No 0 At the time of release
3 4 pin X - Arm set 11 released
4 2 ACSR Conductor KM 0.7302 released

Cost to be collected by the applicant

1 Processing charges Rs. 50.00


2 Service charges @20% on Total cost+ Non retunable material cost Rs: 13980.20

3 Probable Energy charges for three months Rs. 13200.00

4 Meter security deposit & Meter Box & CTs Rs. 3500.00
Total Rs: 30730.20
Total say Rs: 30730.00

Report:-This is an estimate of amounting for Rs, 45571.00 is prepared for A/P/S to temporary
1.20KW installation of The Tahasildar, Hunagund, at shedds of Chikka Malagavi village, in
Kudalasangam Section. For temporary rehabitated flood affected people Under LT-7 Format.
This estimte involves extension of LT single phase line for a distance of 0.360 KM by using 2 ACSR
conductor on 8 meters long PSC ploe supports. This proposed load comes on 63kVA DTC and LTVR
is satisfactory.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM , Kudalasangam

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to temporary 4.480 KW installation of The Tahasildar, Hunagund, at shedds of Khairawadgi
village, in Kamatagi Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Labour
Material (for errection & Realising)
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long PSC Pole No 19 1720 32680.00 554.8 10541.20
2 8mtr long PCC Pole No 0 1559 0.00 554.8 0.00
3 Spiral earth electrodes Set 19 160 3040.00 60.8 2194.88
5 4 pin X - Arm for RCC No 23 103 2369.00 64.6 2823.02

6 No.8KV Strain Insulators No 16 10 160.00 0 0

1.1KV pin insulator with G.I.


7 No 30 25 750.00 0 0
Pin rod
2 ACSR Conductor + 1.5%
8 KM 2.3142 17640 40822.49 1235 2858.037
Sag
Conductor Accessories @ 3%
9 - - - 1224.67 -
on Item No 8
10 Guy set complete Set 7 498 3486.00 121 847.00

11 Guy concreting No 7 30 210.00 0

12 Misc - - - 57.84 35.86

Total: 84800.00 19300.00


Labour Charges
13 Casual Labour Charge - - - 19300.00 - -
Regular Labour Charge @
14 - - - 11580.00 - -
60%
15 E I Charges with 12.24% - - - 84.00 - -
16 Contagency @3% above - - - 3472.92 - -
Grand Total Rs: 119236.92

Say Rs. 119237.00

Section Officer
HESCOM , Kamatagi
HESCOM
Estimate for A/P/S to temporary 4.480 KW installation of The Tahasildar, Hunagund, at shedds of
Khairawadgi village, in Kamatagi Section. For temporary rehabitation of flood affected people Under LT-7
Format.

Cost of Non Returnable materials:


Material
Sl No. Discripition Unit Qty
Rate Amt
1 Guy set complete Set 7 498.00 3486.00

2 No.8KV Strain Insulators No 16 10 160.00

1.1KV pin insulator with G.I.


3 No 30 25 750.00
Pin rod
4 Spiral earth electrodes Set 19 160 3040.00
Say Rs. 7436.00
Returnable Materials to stores:(after the installation is dismantled)
Sl. No: Particulars Unit Qty Condition
1 8 mtr.long PSC Pole No 19 At the time of release
2 8 mtr.long PCC Pole No 0 At the time of release
3 4 pin X - Arm set 23 released
4 2 ACSR Conductor KM 2.3142 released

Cost to be collected by the applicant

1 Processing charges Rs. 50.00


2 Service charges @20% on Total cost+ Non retunable material cost Rs: 31283.40

3 Probable Energy charges for three months Rs. 33000.00

4 Meter security deposit & Meter Box & CTs Rs. 3500.00
Total Rs: 67833.40
Total say Rs: 67833.00

Report:-This is an estimate of amounting for Rs, 11923700 is prepared for A/P/S to temporary
4.480 KW installation of The Tahasildar, Hunagund, at shedds of Khairawadgi village, in Kamatagi
Section. For temporary rehabitated flood affected people Under LT-7 Format.
This estimte involves extension of LT single phase line for a distance of 1.14 KM by using 2 ACSR
conductor on 8 meters long PSC pole supports. This proposed load comes on 100kVA DTC and
LTVR is satisfactory.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM , Kamatagi

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to temporary 0.560KW installation of The Tahasildar, Hunagund, at shedds of Papathnal
village, in Kamatagi Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Labour
Material (for errection & Realising)
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long PSC Pole No 5 1720 8600.00 554.8 2774.00
2 8mtr long PCC Pole No 0 1559 0.00 554.8 0.00
3 Spiral earth electrodes Set 5 160 800.00 60.8 577.6
5 4 pin X - Arm for RCC No 8 103 824.00 64.6 981.92

6 No.8KV Strain Insulators No 12 10 120.00 0 0

1.1KV pin insulator with G.I.


7 No 2 25 50.00 0 0
Pin rod
2 ACSR Conductor + 1.5%
8 KM 0.406 17640 7161.84 1235 501.41
Sag
Conductor Accessories @ 3%
9 - - - 214.86 -
on Item No 8
10 Guy set complete Set 5 498 2490.00 121 605.00

11 Guy concreting No 5 30 150.00 0

12 Misc - - - 89.30 60.07

Total: 20500.00 5500.00


Labour Charges
13 Casual Labour Charge - - - 5500.00 - -
Regular Labour Charge @
14 - - - 3300.00 - -
60%
15 E I Charges with 12.24% - - - 84.00 - -
16 Contagency @3% above - - - 881.52 - -
Grand Total Rs: 30265.52

Say Rs. 30266.00

Section Officer
HESCOM , Kamatagi
HESCOM

Estimate for A/P/S to temporary 0.560KW installation of The Tahasildar, Hunagund, at shedds of Papathnal
village, in Kamatagi Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Cost of Non Returnable materials:


Material
Sl No. Discripition Unit Qty
Rate Amt
1 Guy set complete Set 5 498.00 2490.00

2 No.8KV Strain Insulators No 12 10 120.00

1.1KV pin insulator with G.I.


3 No 2 25 50.00
Pin rod
4 Spiral earth electrodes Set 5 160 800.00
Say Rs. 3460.00
Returnable Materials to stores:(after the installation is dismantled)
Sl. No: Particulars Unit Qty Condition
1 8 mtr.long PSC Pole No 5 At the time of release
2 8 mtr.long PCC Pole No 0 At the time of release
3 4 pin X - Arm set 8 released
4 2 ACSR Conductor KM 0.406 released

Cost to be collected by the applicant

1 Processing charges Rs. 50.00


2 Service charges @20% on Total cost+ Non retunable material cost Rs: 9513.20

3 Probable Energy charges for three months Rs. 6600.00

4 Meter security deposit & Meter Box & CTs Rs. 3500.00
Total Rs: 19663.20
Total say Rs: 19663.00

Report:-This is an estimate of amounting for Rs, 30266.00 is prepared for A/P/S to temporary
0.560KW installation of The Tahasildar, Hunagund, at shedds of Papathnal village, in Kamatagi
Section. For temporary rehabitated flood affected people Under LT-7 Format.
This estimte involves extension of LT single phase line for a distance of 0.20 KM by using 2 ACSR
conductor on 8 meters long PSC ploe supports. This proposed load comes on 63kVA DTC and LTVR
is satisfactory.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM , Kamatagi

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to temporary 1.60 KW installation of The Tahasildar, Hunagund, at shedds of Hire-Magi
village, in Kamatagi Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Labour
Material (for errection & Realising)
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long PSC Pole No 7 1720 12040.00 554.8 3883.60
2 8mtr long PCC Pole No 0 1559 0.00 554.8 0.00
3 Spiral earth electrodes Set 7 160 1120.00 60.8 808.64
5 4 pin X - Arm for RCC No 11 103 1133.00 64.6 1350.14

6 No.8KV Strain Insulators No 18 10 180.00 0 0

1.1KV pin insulator with G.I.


7 No 6 25 150.00 0 0
Pin rod
2 ACSR Conductor + 1.5%
8 KM 0.4872 17640 8594.21 1235 601.692
Sag
Conductor Accessories @ 3%
9 - - - 257.83 -
on Item No 8
10 Guy set complete Set 5 498 2490.00 121 605.00

11 Guy concreting No 5 30 150.00 0

12 Misc - - - 89.30 60.07

Total: 26204.33 7309.14


Labour Charges
13 Casual Labour Charge - - - 7309.14 - -
Regular Labour Charge @
14 - - - 4385.49 - -
60%
15 E I Charges with 12.24% - - - 84.00 - -
16 Contagency @3% above - - - 1139.49 - -
Grand Total Rs: 39122.45

Say Rs. 39122.00

Section Officer
HESCOM , Kamatagi
HESCOM

Estimate for A/P/S to temporary 1.60 KW installation of The Tahasildar, Hunagund, at shedds of Hire-Magi
village, in Kamatagi Section. For temporary rehabitation of flood affected people Under LT-7 Format.

Cost of Non Returnable materials:


Material
Sl No. Discripition Unit Qty
Rate Amt
1 Guy set complete Set 5 498.00 2490.00

2 No.8KV Strain Insulators No 18 10 180.00

1.1KV pin insulator with G.I.


3 No 6 25 150.00
Pin rod
4 Spiral earth electrodes Set 7 160 1120.00
Say Rs. 3940.00
Returnable Materials to stores:(after the installation is dismantled)
Sl. No: Particulars Unit Qty Condition
1 8 mtr.long PSC Pole No 7 At the time of release
2 8 mtr.long PCC Pole No 0 At the time of release
3 4 pin X - Arm set 11 released
4 2 ACSR Conductor KM 0.4872 released

Cost to be collected by the applicant

1 Processing charges Rs. 50.00


2 Service charges @20% on Total cost+ Non retunable material cost Rs: 11764.40

3 Probable Energy charges for three months Rs. 13200.00

4 Meter security deposit & Meter Box & CTs Rs. 3500.00
Total Rs: 28514.40
Total say Rs: 26522.00

Report:-This is an estimate of amounting for Rs, 39122.00 is prepared for A/P/S to temporary
1.60 KW installation of The Tahasildar, Hunagund, at shedds of Hire-Magi village, in Kamatagi
Section. For temporary rehabitated flood affected people Under LT-7 Format.
This estimte involves extension of LT single phase line for a distance of 0.240 KM by using 2 ACSR
conductor on 8 meters long PSC ploe supports. This proposed load comes on 63kVA DTC and LTVR
is satisfactory.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM , Kamatagi

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to temporary 2.80 KW installation of The Tahasildar, Hunagund, at shedds (No:1) of
Ganjihal village, in Kudalasangam Section. For temporary rehabitation of flood affected people Under
LT-7 Format.

Labour
Material (for errection & Realising)
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long PSC Pole No 12 1720 20640.00 554.8 6657.60
2 8mtr long PCC Pole No 0 1559 0.00 554.8 0.00
3 Spiral earth electrodes Set 12 160 1920.00 60.8 1386.24
5 4 pin X - Arm for RCC No 18 103 1854.00 64.6 2209.32

6 No.8KV Strain Insulators No 32 10 320.00 0 0

1.1KV pin insulator with G.I.


7 No 8 25 200.00 0 0
Pin rod
2 ACSR Conductor + 1.5%
8 KM 0.9744 17640 17188.42 1235 1203.384
Sag
Conductor Accessories @ 3%
9 - - - 515.65 -
on Item No 8
10 Guy set complete Set 16 498 7968.00 121 1936.00

11 Guy concreting No 16 30 480.00 0

12 Misc - - - 113.93 57.46

Total: 51200.00 13450.00


Labour Charges
13 Casual Labour Charge - - - 13450.00 - -
Regular Labour Charge @
14 - - - 8070.00 - -
60%
15 E I Charges with 12.24% - - - 84.00 - -
16 Contagency @3% above - - - 2184.12 - -
Grand Total Rs: 74988.13

Say Rs. 74988.00

Section Officer
HESCOM , Kadalasangam
HESCOM
Estimate for A/P/S to temporary 2.80 KW installation of The Tahasildar, Hunagund, at shedds (No:1) of
Ganjihal village, in Kudalsangam Section. For temporary rehabitation of flood affected people Under LT-7
Format.

Cost of Non Returnable materials:


Material
Sl No. Discripition Unit Qty
Rate Amt
1 Guy set complete Set 16 498.00 7968.00

2 No.8KV Strain Insulators No 32 10 320.00

1.1KV pin insulator with G.I.


3 No 8 25 200.00
Pin rod
4 Spiral earth electrodes Set 12 160 1920.00
Say Rs. 10408.00
Returnable Materials to stores:(after the installation is dismantled)
Sl. No: Particulars Unit Qty Condition
1 8 mtr.long PSC Pole No 12 At the time of release
2 8 mtr.long PCC Pole No 0 At the time of release
3 4 pin X - Arm set 18 released
4 2 ACSR Conductor KM 0.9744 released

Cost to be collected by the applicant

1 Processing charges Rs. 50.00


2 Service charges @20% on Total cost+ Non retunable material cost Rs: 25405.60

3 Probable Energy charges for three months Rs. 19800.00

4 Meter security deposit & Meter Box & CTs Rs. 3500.00
Total Rs: 48755.60
Total say Rs: 48756.00

Report:-This is an estimate of amounting for Rs, 42306.00 is prepared for A/P/S to temporary
2.80 KW installation of The Tahasildar, Hunagund, at shedds (No:1) of Ganjihal village, in
Kudalasangam Section. For temporary rehabitated flood affected people Under LT-7 Format.
This estimte involves extension of LT single phase line for a distance of 0.480 KM by using 2 ACSR
conductor on 8 meters long PSC ploe supports. This proposed load comes on 63kVA DTC and LTVR
is satisfactory.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM , Kudalasangam

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to temporary 240W installation of Sri. Jagadheesh Mallayya Hiremath, Sy. No: 163/3 at
Amaravathi village, in Hunagund Section. Under LT-7 Format.

Labour
Material (for errection & Realising)
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
2 8mtr long RCC Pole No 1 2480 2480.00 292 292.00
3 Spiral earth electrodes Set 3 160 480.00 60.8 346.56
2 pin X - Arm for RCC with
4 Set 4 103 412.00 34 258.4
Clamps N & B

5 No.8KV Strain Insulators No 8 10 80.00 0 0

1.1KV pin insulator with G.I.


6 No 2 25 50.00 0 0
Pin rod
2 ACSR Conductor + 1.5%
7 KM 0.2233 17640 3939.01 1235 275.7755
Sag
Conductor Accessories @ 3%
8 - - - 118.17 -
on Item No 8
9 Guy set complete Set 5 498 2490.00 121 605.00

10 Guy concreting No 5 30 150.00 0.00


4-Pin cross arm, clamp bolt nut and
11 washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)
12 GI Wire( For Gaurding) kg 30 41.4 1242.00 15 450.00
13 Misc - - - 38.82 26.26

Total: 18350.00 3050.00


Labour Charges
14 Casual Labour Charge - - - 3050.00 - -
Regular Labour Charge @
15 - - - 1830.00 - -
60%
16 E I Charges with 12.24% - - - 84.00 - -
17 Contagency @3% above - - - 699.42 - -
Grand Total Rs: 24013.42

Say Rs. 24013.00

Section Officer
HESCOM , Hunagund
HESCOM

Estimate for A/P/S to temporary 240W installation of Sri. Jagadheesh Mallayya Hiremath, Sy. No: 163/3 at
Amaravathi village, in Hunagund Section. Under LT-7 Format.

Cost of Non Returnable materials:


Material
Sl No. Discripition Unit Qty
Rate Amt
1 Guy set complete Set 5 498.00 2490.00

2 No.8KV Strain Insulators No 8 10 80.00

1.1KV pin insulator with G.I.


3 No 2 25 50.00
Pin rod
4 Spiral earth electrodes Set 3 160 480.00
Say Rs. 3100.00
Returnable Materials to stores:(after the installation is dismantled)
Sl. No: Particulars Unit Qty Condition
1 9 mtr.long RCC Pole No 2 At the time of release
2 8 mtr.long RCC Pole No 1 At the time of release
3 2pin X - Arm set 4 released
4 2 ACSR Conductor KM 0.2233 released

Cost to be collected by the applicant

1 Processing charges Rs. 50.00


2 Service charges @20% on Total cost+ Non retunable material cost Rs: 7902.60

3 Probable Energy charges for three months Rs. 2200.00

4 Meter security deposit & Meter Box & CTs Rs. 0.00
Total Rs: 10152.60
Total say Rs: 10153.00

Report:-This is an estimate of amounting for Rs, 24013.00 is prepared for A/P/S to temporary
Estimate for A/P/S to temporary 240W installation of Sri. Jagadheesh Mallayya Hiremath, Sy. No: 163/3
at Amaravathi village, in Hunagund Section. Under LT-7 Format.
This estimte involves extension of LT single phase 2 wire line for a distance of 0.11 KM by using 2
ACSR conductor on 9 & 8 meters long PSC ploe supports. This proposed load comes on 63kVA DTC
and LTVR is satisfactory.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM , Hunagund

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for extesion of existing F-4 Feeder (eminating from 110/33/11kV MUSS Hunagund)
from IPS No:2, to IPS near Darga at Ilkal for enhancement of contract demand from 90kVA to 150kVA
& proposed (IPS) HT W/S installation of 250kVA at GLSR near IB at Ilkal town.

Part "A1" H.T.line Extension.


Sl Material Labour charges
Particulars UNIT Qty
No. Rate Amount Rate Amount
Running Single Circuit 11kV, 3-
Phase power line on 9.0Mtrs
supports with an average span of of
1 KM 7.72 242388.00 1871235.36 16626.00 128352.72
40Mtr using Rabbit ACSR
conductor. As per CDS-1, of SR-
2006 Non REC General works.

Providing 2 pole structure at the


tapping point using 9.5 Mtrs RCC
2 Set 2 17021.00 34042.00 1756 3512.00
poles as per CDS 15 , of SR-2006
Non REC General works.

Providing 3 pole structure at the


tapping point using 9.5 Mtrs RCC
3 Set 2 27862 55724.00 3347 6694.00
poles as per CDS 16 , of SR-2006
Non REC General works.

Providing 3 pole structure at the


tapping point using 9.0 Mtrs RCC
4 Set 6 21832 130992.00 3011 18066.00
poles as per CDS 16 , of SR-2006
Non REC General works.

5 8 Meters,long PCC Pole No 10 1460 14600.00 292 2920.00

6 MS Fish Plate with N & B ( for stud) Set 20 41 820.00 22 440.00

4-Pin cross arm, clamp bolt nut and


7 washers for RCC Pole( For Gaurding)
Set 30 185 5550.00 34 1020.00

8 GI Wire ( For Gaurding) kg 600 41.4 24840.00 15 9000.00

Total Rs 2137803.36 170004.72

Total Say RS: 2137803.00 170005.00

Section officer Section officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, Ilkal HESCOM, ILKAL.

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for extesion of existing F-4 Feeder (eminating from
110/33/11kV MUSS Hunagund) from IPS No:2, to IPS near Darga at Ilkal for
enhancement of contract demand from 90kVA to 150kVA & proposed (IPS) HT
W/S installation of 250kVA at GLSR near IB at Ilkal town.
H.T.Metering Cubicle

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicleBoth
Side cable entry 10/5A
1
CTS with ETV meter,
Set 1 64250 64250.00
without load break switch.

Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C

Construction of Fencing as
3 St 1 25000 25000.00
per standard.

11kV Class cable and


4 Km 0.1 1517511 151751.10
accessories.

248201.10
Total Say RS: 248201.00

Section officer Section officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, Ilkal HESCOM, ILKAL.

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
esion of existing F-4 Feeder (eminating from
gund) from IPS No:2, to IPS near Darga at Ilkal for
demand from 90kVA to 150kVA & proposed (IPS) HT
at GLSR near IB at Ilkal town.
H.T.Metering Cubicle

Labour
charges
Amount

1046.00

1000.00

1000.00

8740.70

11786.70
11787.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for extesion of existing F-4 Feeder (eminating from
110/33/11kV MUSS Hunagund) from IPS No:2, to IPS near Darga at Ilkal for
enhancement of contract demand from 90kVA to 150kVA & proposed (IPS) HT
W/S installation of 250kVA at GLSR near IB at Ilkal town.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 2137803.00
2 H.T.Metering Cubicle 248201.00
2137803.00
3 Labour charges 170005.00
4 Employee's cost at 60 % on Labour Charges 102003.00
5 Contingencies at 3 % on Material + labour charge 69234.24
6 Service tax at 12.24 % on on labour charges 20808.61
Intrest during constrution at 5 % on material cost +
7 labour cost 115390.40
8 Transportation cost at 2 % on material cost 42756.06
9 Watch and ward cost at 1 % on material cost 21378.03
Insurance cost against theft and accident at 1 %
10 on material cost 21378.03

Performance guarantee and loss of interest on


11 margin money for BG @ 2.5% of the value of BG 5769.52

12 Electrical Inspectorate Charges with 12.24% ST 10000.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cos 42756.06


Total Project cost Rs: 2759281.95
Say Rs: 2759282.00

Section officer Section officer


HESCOM, Hunagund HESCOM, Ilkal

Asst. Executive Engneer (El.) Executive Engineer(El.)


HESCOM, ILKAL. O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for extesion of existing F-4 Feeder (eminating from 110/33/11kV
MUSS Hunagund) from IPS No:2, to IPS near Darga at Ilkal for enhancement of
contract demand from 90kVA to 150kVA & proposed (IPS) HT W/S installation of
250kVA at GLSR near IB at Ilkal town.
Report:- This is an estimate amounting for Rs.2759282/- (Project Cost)
prepared for Estimate for extesion of existing F-4 Feeder (eminating from 110/33/11kV
MUSS Hunagund) from IPS No:2, to IPS near Darga at Ilkal for enhancement of
contract demand from 90kVA to 150kVA & proposed (IPS) HT W/S installation of
250kVA at GLSR near IB at Ilkal town.

This project cost includes extension of HT line for a distance of 0.16KM by


using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.
The applicant requested for enhancement of contract demand of ILKHT-7 to
150 kVA and proposed HT W/S installation of 250 kVA contract demand on 11KV
System.

This proposed installation comes on F-2 Hunagungd town feeder, eminating


from 110/33/11kV MUSS Hunagund. The installed capacity for 11KV reference is 1X10
MVA, the peak load of the power transformer is 6.5MW, peak load of the feeder is
112Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Section Officer Section officer


HESCOM, Hunagund. HESCOM, Ilkal
Certificate:- Certified that, I have personally visited the spot and got
prepared estimate byusing CSR 2006 for the most economical and safe way of
execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
Certificate:- Certified that, I have personally visited the spot and got
prepared estimate byusing CSR 2006 for the most economical and safe way of
execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
extesion of existing F-4 Feeder (eminating from
nagund) from IPS No:2, to IPS near Darga at Ilkal for
ct demand from 90kVA to 150kVA & proposed (IPS) HT
kVA at GLSR near IB at Ilkal town.
ABSTRACT

Labour Charges
170005.00
11787.00
170005.00

Section officer
HESCOM, Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
r extesion of existing F-4 Feeder (eminating from 110/33/11kV
PS No:2, to IPS near Darga at Ilkal for enhancement of
90kVA to 150kVA & proposed (IPS) HT W/S installation of
B at Ilkal town.
s is an estimate amounting for Rs.2759282/- (Project Cost)
extesion of existing F-4 Feeder (eminating from 110/33/11kV
PS No:2, to IPS near Darga at Ilkal for enhancement of
90kVA to 150kVA & proposed (IPS) HT W/S installation of
B at Ilkal town.

st includes extension of HT line for a distance of 0.16KM by


uctor on 9mts long support . For metering cubicle, estimate is
M portion.
t requested for enhancement of contract demand of ILKHT-7 to
HT W/S installation of 250 kVA contract demand on 11KV

installation comes on F-2 Hunagungd town feeder, eminating


Hunagund. The installed capacity for 11KV reference is 1X10
e power transformer is 6.5MW, peak load of the feeder is

aterials and labour provision made in the estimate, submitted

Certified that, Ihave personally visited the spot and prepared the
006 for the most economical and safe way of execution of the

Section officer
HESCOM, Ilkal
Certified that, I have personally visited the spot and got
g CSR 2006 for the most economical and safe way of

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
Certified that, I have personally visited the spot and got
g CSR 2006 for the most economical and safe way of

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 5HP Shifted IP set
in the name of Sri.Yalagurdappa Rayappa Pujari at Sy. No: 97
at Chittawadgi village in Hunagund section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 5 1460 7300.00 292 1460.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 1 276 276.00 34 34.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 5 273 1365.00 34 170.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 18 70 1260.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 3 498 1494.00 121 363.00
9 Guy Concreting No 3 300 900.00 0 0.00
10 Spiral Earth Electrode No 6 160 960.00 32 192.00
11 E.G. Stirrups No 5 140 700.00 34 170.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.914 30440 27822.16 896 818.94

Conductor accossories @3% on


13 item No. 12
834.66

14 Miscelanious. L/S - 38.18 32.06


Total---- 47300.00 3600.00
Labour Charges
15 Casual Labour Charge - - - 3600.00 - -
Regular Labour Charge at
16 - - - 2160.00 - -
60%

17 E I Charges with 12.24% ST - - - 337.00 - -

18 Contagency @ 3% above - - - 1601.91 - -


Grand Total Rs: 54998.92
Say Rs: 54999.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Shifted IP set
in the name of Sri.Yalagurdappa Rayappa Pujari at Sy. No: 97
at Chittawadgi village in Hunagund section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 54999.00
25kVA DTC 94704.00
LT line 9069.00
Service connection Charges 5000.00
Total Rs. 163772.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Shifted IP set
in the name of Sri.Yalagurdappa Rayappa Pujari at Sy. No: 97
at Chittawadgi village in Hunagund section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 No 0 25 0.00 0 0.00
rod
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00
10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

Conductor Accessories @ 3% on
11 - - - 107.43 0.00
Item No 10
12 Misc - - - 23.65 54.03
Total: 7600.00 700.00
Labour Charges
13 Casual Labour Charge - - - 700.00 - -
14 Regular Labour Charge at 60% - - - 420.00 - -
15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 264.15 - -
Grand Total Rs: 9069.14
Say Rs. 9069.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM , Hunagund O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Shifted IP set
in the name of Sri.Yalagurdappa Rayappa Pujari at Sy. No: 97
at Chittawadgi village in Hunagund section

Report:- This is an estimate amounting for Rs. 163772.00 is prepared for arranging
power supply to 5HP Shifted IP set in the name of Sri.Yalagurdappa Rayappa Pujari at Sy. No: 97 at
Chittawadgi village in Hunagund section.

This estimate involves part extension of HT line for a distence of 0.3KM, errection of
1X25kVA DTC and extension of LT line to a route length of 0.05KM.

This transformer centre comes on F-1 Nagur feeder eminating from 110/33/11kVMUSS
Hunagund. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power
transformer is 5 MW. The peak load of the feeder is 110Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM

Estimate for arranging power supply to 5HP Irrigation Pumpset Installation in the name of Sri. Rangappa
Giriyappa Mangalore, at Taminal Village in Belur section.

Under "Ganga Kalyana scheme"


PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
2 8 Meters,long PCC Pole No 4 1460 5840.00 292 1168.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 4 273 1092.00 34 136.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 12 70 840.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 0 160 0.00 32 0.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 0.761 30440 23164.84 896 681.86

Conductor accossories @3% on


12 item No. 12
. 694.95

13 Miscelanious. L/S - 0.21 25.14


Total---- 34300.00 2200.00
Labour Charges
14 Casual Labour Charge - - - 2200.00 - -
Regular Labour Charge at
15 - - - 1320.00 - -
60%
16 E I Charges 337.00
17 Contagency @ 3% above - - - 1134.60 - -
Grand Total Rs: 39291.59
Say Rs: 39292.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Belur O & M Sub-Division, HESCOM, Guledgudd
HESCOM

Estimate for arranging power supply to 5HP Irrigation Pumpset Installation in the name of Sri. Rangappa
Giriyappa Mangalore, at Taminal Village in Belur section.

Under "Ganga Kalyana scheme"

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 46.65 34.03
Total: 7623.00 2286.899 680.00
Labour Charges
13 Casual Labour Charge - - - 680.00 - -

14 Regular Labour Charge at 60% - - - 408.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 263.88 - -
Grand Total Rs: 9059.87
Say Rs. 9060.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Belur O & M Sub -division, HESCOM, Guledgudd
HESCOM

Estimate for arranging power supply to 5HP Irrigation Pumpset Installation in the name of Sri.
Rangappa Giriyappa Mangalore, at Taminal Village in Belur section.

Under "Ganga Kalyana scheme"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 39292
25kVA DTC 94704
LT line 9060
Service connection Charges 2500
Total Rs. 145556.00
Say Rs:

Section Officer Asst. Executive Engineer(El.)


HESCOM Belur O & M Sub -Division, HESCOM
Guledgudd
HESCOM

Estimate for arranging power supply to 5HP Irrigation Pumpset Installation in the name of Sri.
Rangappa Giriyappa Mangalore, at Taminal Village in Belur section.

Under "Ganga Kalyana scheme".

Report:- This is an estimate amounting for Rs. 145556.00 is prepared for arranging
power supply to 5HP Irrigation Pumpset Installation in the name of Sri. Rangappa Giriyappa
Mangalore, at Taminal Village in Belur section. Under "Ganga Kalyana scheme".

This estimate involves part A1-Extension of HT line for a distance of 0.25KM and errection
of 1X25kVA DTC on single pole structure and extension of LT line for a distance of 0.05kM..

This transformer centre comes on Belur feeder eminating from 110/33/11kv MUSS
Badami The installed capacity for 11KV reference is 1X20MVA. The peak load of the power
transformer is 12.5 MW. The peak load of the feeder is 90Amps.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Belur
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Belur
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Guledgudd
HESCOM

Estimate for arranging power supply to 5HP Irrigation Pumpset Installation in the name of Sri. Walappa
Khoobappa Lamani, Sy. No:57/2 at Hire Magi in Kamatagi section.

Under "Ganga Kalyana scheme"


PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 0 70 0.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 0 160 0.00 32 0.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 0.122 30440 3713.68 896 109.31

Conductor accossories @3% on


12 item No. 12
. 111.41

13 Miscelanious. L/S - 6.91 1.69


Total---- 6500.00 300.00
Labour Charges
14 Casual Labour Charge - - - 300.00 - -
Regular Labour Charge at
15 - - - 180.00 - -
60%
16 E I Charges 337.00
17 Contagency @ 3% above - - - 209.40 - -
Grand Total Rs: 7526.40
Say Rs: 7526.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub-Division, HESCOM,Ilkal
HESCOM

Estimate for arranging power supply to 5HP Irrigation Pumpset Installation in the name of Sri. Walappa
Khoobappa Lamani, Sy. No:57/2 at Hire Magi in Kamatagi section.

Under "Ganga Kalyana scheme"

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 46.65 34.03
Total: 7623.00 2286.899 680.00
Labour Charges
13 Casual Labour Charge - - - 680.00 - -

14 Regular Labour Charge at 60% - - - 408.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 263.88 - -
Grand Total Rs: 9059.87
Say Rs. 9060.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for arranging power supply to 5HP Irrigation Pumpset Installation in the name of Sri.
Walappa Khoobappa Lamani, Sy. No:57/2 at Hire Magi in Kamatagi section.

Under "Ganga Kalyana scheme"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 7526
25kVA DTC 94704
LT line 9060

Service connection Charges 7500

Total Rs. 118790.00


Say Rs: 118790.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for arranging power supply to 5HP Irrigation Pumpset Installation in the name of Sri.
Walappa Khoobappa Lamani, Sy. No:57/2 at Hire Magi in Kamatagi section.

Under "Ganga Kalyana scheme"

Report:- This is an estimate amounting for Rs. 118790.00 is prepared for arranging
power supply to 5HP Irrigation Pumpset Installation in the name of Sri. Chandrashekhar Nemappa
Lamani, Sy. No:62/3 at Hire Magi in Kamatagi section. Under "Ganga Kalyana scheme".

This estimate involves part A1-Extension of HT line for a distance of 0.04KM and errection
of 1X25kVA DTC on single pole structure and extension of LT line for a distance of 0.05kM..

This transformer centre comes on F-2 Muganur feeder eminating from 33/11kv MUSS
Kamatagi The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.48 MW. The peak load of the feeder is 100Amps.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 3 Nos of 10HP(each) group Irrigation Pumpset Installations

in the name of (1) Sri.Shankrayya G Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S
Nanjayyanamath Sy. No:87/1 (3) Sri. Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad
section.
Under "Own your transformer scheme"
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
2 8 Meters,long PCC Pole No 19 1460 27740.00 292 5548.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 2 276 552.00 34 68.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 19 273 5187.00 34 646.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 69 70 4830.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 15 498 7470.00 121 1815.00
9 Guy Concreting No 15 300 4500.00 0 0.00
10 Spiral Earth Electrode No 21 160 3360.00 32 672.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 3.654 30440 111227.76 896 3273.98

Conductor accossories @3% on


12 item No. 12
3336.83

4-Pin cross arm, clamp bolt nut


13 and washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)
14 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00
DP structure on 8mtr long RCC
15 supports with kit as per Part A of Set 2 11461 22922.00 1482 2964.00
CDS-15.

16 Miscelanious. L/S - 306.41 149.02


Total---- 201000.00 16300.00
Labour Charges
17 Casual Labour Charge - - - 16300.00 - -
Regular Labour Charge at
18 - - - 9780.00 - -
60%

19 Electrical Inspectorate charges 300.00

20 Contagency @ 3% above - - - 6812.40 - -


Grand Total Rs: 234192.41
Say Rs: 234192.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 3 Nos of 10HP(each) group Irrigation Pumpset Installations

in the name of (1) Sri.Shankrayya G Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath
No:87/1 (3) Sri. Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad section.

Under "Own your transformer scheme"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 3 85871.00 257613.00 3112.00
CSR-2006.

Total 257613.00
2 Casual Labour 9336.00
3 Regular Labour @ 60% on CL 5601.60
Electrical Inspectorate charges
4 3150.00
with 12.24%ST

5 Contingencies @ 3% on all above 8271.02

Total---- 283971.62
Say Rs; 283972.00

Abstract:
Extension of HT Line 234192.00

Errection of 1X63kVA DTCs 283972.00

Service connection charges 7500.00


Total Rs. 525664.00

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
y to 3 Nos of 10HP(each) group Irrigation Pumpset Installations

anamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath Sy.


math Sy. No:72/3 at Tallikeri in Amingad section.

"Own your transformer scheme"

(Errection of Transformer Centre)

Labour Charge
Amt
8

9336.00

9336.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 3 Nos of 10HP(each) group Irrigation Pumpset Installations in the name
of (1) Sri.Shankrayya G Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath Sy. No:87/1
(3) Sri. Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad section.

Under "Own your transformer scheme"

Report:- This is an estimate amounting for Rs. 525664.00 is prepared as per Circular
No:HESCOM/E-3/CYS-174 Dtd:17.06.2006 (with individual DTC) for arranging power supply to 3 Nos
of 10HP(each) group Irrigation Pumpset Installations in the name of (1) Sri.Shankrayya G
Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath Sy. No:87/1 (3) Sri.
Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad section. Under "Own your
transformer scheme"

Applicants requested to avail power under OYT scheme, from 3X25kVA DTC for
three IP sets installations are located at same open well in the land of Smt. Huligevva Yallappa
Mudagall at sy. No:215/2 at Kelur, and she has given consent to use water to these three
persons.Applicants agreed to pay the revenue bill as per first agreement and time to time change in
tariff.

This estimate involves part A1-Extension of HT line for a distence of 1.20KM and errection
of 3X25kVA DTC on single pole structure.

This transformer centre comes on F-2 Aihole/ chittaragi feeder eminating from 33/11kv
MUSS Amingad The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 2.48 MW. The peak load of the feeder is 102Amps.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Amingad
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Amingad
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri. Dattatreya Laxmanappa Sakre M/s. Pampatapathi Granites. R S No: 18/D, Plot. No: 2
Prop. No:152 at Hire-Upanal village in Ilkal section. Under "SELF EXECUTION" Scheme.
PART -A1 (Extenstion of H T Line)
Sl Material cost Labour Charge
NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00
8 Meters,long PCC Pole for
2 No 0 1460 0.00 292 0.00
stud
11KV Horizontal cross arm,
with top support, clamp bolt
3 Set 0 276 0.00 34 0.00
nut and washers for RCC
Pole
Special 3-pin cross Arms
4 Set 2 455 910.00 34 68.00
with clamp, nut & Bolts
11 KV Pin insulator with
5 No 3 70 210.00 0 0.00
G.I.Pin rods.
6 45 KN Disc insulator No 3 320 960.00 0 0.00
7 Guy Set, complete Set 2 498 996.00 121 242.00
8 Guy Concreting No 2 300 600.00 0 0.00
9 Spiral Earth Electrode No 0 160 0.00 32 0.00
10 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor
11 KM 0.122 30440 3713.68 896 109.31
with 1.5% sag.
Conductor accossories
12 111.41
@3% on item No. 12
13 Miscelanious. L/S - 98.91 80.69
Total---- 7600.00 500.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr
1 RCC Pole as per CDS-22 Set 1 144101.00 144101.00 4045.00 4045.00
of CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri. Dattatreya Laxmanappa Sakre M/s. Pampatapathi Granites. R S No: 18/D, Plot. No: 2
Prop. No:152 at Hire-Upanal village in Ilkal section. Under "SELF EXECUTION" Scheme.
ABSTRACT
Sl No DESCRIPTION Material Cost Labour Charges
1 Part 'A1' cost of extension of HT line 7600.00 500.00
2 Errection of 100kVA DTC 144101.00 4045.00
151701.00 4545.00
3 Labour charges 4545.00
4 Employee's cost at 60 % on Labour Charges 2727.00
5 Contingencies at 3 % on 10% of labour charge 13.64
6 Work contract Tax at 13 % on 10 % L.C 59.09
7 Service tax at 8 % on 90 % of labour charges 327.24
8 Intrest during constrution at 5 % on material cost +
7812.30
labour cost
9 Transportation cost at 2 % on material cost 3034.02
10 Watch and ward cost at 1 % on material cost 1517.01
11 Insurance cost against theft and accident at 1 % on
1517.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3034.02
Total Project cost Rs: 180889.32
Say Rs: 180889.00
Sketch:

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 65HP+700Watts MP Installation in the name of
Sri. Dattatreya Laxmanappa Sakre M/s. Pampatapathi Granites. R S No: 18/D, Plot. No: 2
Prop. No:152 at Hire-Upanal village in Ilkal section. Under "SELF EXECUTION" Scheme.
Report:- This is an estimate amounting for Rs.180889/- (Project Cost) prepared for
arranging power supply to 65HP+700Watts MP Installation in the name ofSri. Dattatreya Laxmanappa
Sakre M/s. Pampatapathi Granites. R S No: 18/D, Plot. No: 2 Prop. No:152 at Hire-Upanal village in
Ilkal section. Under "SELF EXECUTION" Scheme.

This project cost includes extension of 11kV line for a distance of .04km & errection of
100kVA DTC on 9mtrs RCC pole using single pole structure.

This proposed installation comes on F-6 Industrial feeder eminating from 110/33/11kV MUSS
Ilkal.The installed capacity for 11kV reference is 1X10 MVA, the peak load of the power transformer is
8.5MWS, peak load of the feeder is 95Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 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
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for shifting of 11kV line crossing over the Sy. No: 152/2, Ashraya Colony
Ward No:10,(Sangameshwar Nagar & Shiva Shakti Nagar ) at Kamatagi Village in
Kamatagi Section for avoiding hazardous.

Report:- This is an estimate amounting Rs: 96034.00 has been prepared forshifting of
11kV line crossing over the Sy. No: 152/2, Ashraya Colony Ward No:10, (Sangameshwar Nagar
& Shiva Shakti Nagar ) at Kamatagi Village in Kamatagi Section for avoiding hazardous.

This estimate includes cost includes extension of HT line for a distance of 0.45 KM
by using rabbit ACSR conductor on 9mtrs long RCC supports and Dismantling of 0.5 km 11kV
Line on 8mts long PCC support . It is proposed errect new 11kV line between A-C-D and
dismantling of 11kV line between B-E-F as shown in the sketch. The line between B-E-F is
crossing over the houses of Ashray colony and it is hazardous to human life. The public of
kamatagi village are also requested to re-route the existing 11 kV line. Hence estimate is
prepared to avoid accidents.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.
Details tobe furnished by field staff
1) Date of service: 1980
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for shifting of 11kV line of F-2 Muganur Feeder crossing over the premises of M/s.
Doddannavar Bros. at the request of M/s. Doddannavar Bros. Ramathal in Kamatagi
Section.

Under DCW Scheme.


Shifting of H T Line

Sl Material cost Labour Charge


Discription Unit Qty
NO
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
2 8 Meters,long PCC Pole No 4 1460 5840.00 292 1168.00
3 Guy Set, complete Set 3 498 1494.00 121 363.00
4 Guy Concreting No 3 300 900.00 0 0.00
5 Spiral Earth Electrode No 5 160 800.00 32 160.00
Rabbit ACSR conductor with
6 KM 0.761 30440 23164.84 896 681.86
1.5% sag.

Conductor accossories @3% on


7 694.95
item No. 5
8 45KN Disc Insulators No 6 320 1920.00 0 0.00
11KV Horizontal cross arm, with
9 top support, clamp bolt nut and Set 5 276 1380.00 34 170.00
washers for RCC Pole

Special 3-pin cross Arms with


10 Set 2 455 910.00 34 68.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I
11 No 16 70 1120.00 0 0.00
Pin roads
12 Miscelanious. L/S - 26.21 25.14

Total---- 41500.00 3000.00

13 Casual Labour 3000.00


Regular Labour @ 20% on
14 MC+LC
8900.00

15 E I Charges 300.00

16 Contingencies @ 5% on all above 2685.00

Total---- 56384.99

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for shifting of 11kV line of F-2 Muganur Feeder crossing over the premises of M/s.
Doddannavar Bros. at the request of M/s. Doddannavar Bros. Ramathal in Kamatagi
Section.

Dismantling portion
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
Releasing of 8mtrs PCC
1 No 6 0 0.00 262.8 1576.80
Pole
Releasing of 11 kV pin
2 No 15 0 0.00 0 0.00
Insulators with GI Pins
Releasing of No: 15 kV
3 No 24 0 0.00 0 0.00
Strain Insulators
Releasing of 11 kV V- Shape
4 / H-Z Cross arm with clamp No 8 0 0.00 30.6 244.80
N&B

5 Releasing of 2 ACSR Conductor KM 1.05 0 0.00 589.5 618.98

6 Miscelanious. L/S - 0.00 59.42

Total---- 0.00 2500.00

Materials to be released & returned to stores

Sl. No. Particulars Qty Condition

1 8mtrs long PCC Pole 6 Scrap

11 kV pin Insulators with GI


2 15 Chipped
Pins
3 No: 15 kV Strain Insulators 24 Chipped

11 kV V- Shape / H-Z Cross


4 8 Released
arm with clamp N & B
5 2 ACSR Conductor 1.05 Released

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for shifting of 11kV line of Iddalagi Feeder crossing over the Sy. No: 3A/2K, at the request of
Shreebhallab Champalal Totala at Hunagund in Hunagund Section. Under Self Execution works
Scheme.

ABSTRACT
Sl
DESCRIPTION Material Cost Labour Charges
No
1 Part 'A1' cost of extension of HT line 41500.00 3000.00

41500.00 3000.00

3 Labour charges 3000.00

4 Employee's cost at 60 % on Labour Charges 1800.00

5 Contingencies at 3 % on 10% of labour charge 9.00

6 Work contract Tax at 13 % on 10 % L.C 39.00

7 Service tax at 8 % on 90 % of labour charges 216.00

Intrest during constrution at 5 % on material cost +


8 2225.00
labour cost

9 Transportation cost at 2 % on material cost 830.00

10 Watch and ward cost at 1 % on material cost 415.00

Insurance cost against theft and accident at 1 % on


11 415.00
material cost

12 Electrical Inspectorate Charges with 12.24% ST 337.00

Compensation cost for tree cutting etc., as per


13 -
approved norms

14 TA & QC inspection charges at 2 % on meterial cost 830.00

Total Project cost Rs: 51615.99

Say Rs: 70868.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM

Estimate for shifting of 11kV line of Iddalagi Feeder crossing over the Sy. No: 3A/2K, at the request of
Shreebhallab Champalal Totala at Hunagund in Hunagund Section. Under Self Execution works
Scheme.

Report:- This is an estimate amounting Rs:64185.00 has been prepared for Shifting of 11kV
line of F-4 Water Supply Feeder, crossing over the Sy. No: 162/A/3 at Amaravathi Village of GPA Holder
Sri.Mahemmedhussain Murtujasab Dotihal R/O. Hunagund ( Owner Smt. Neelavva S Bannigol &
Anasavva S Bannigol R/o. Hunanund ) in Hunagund section. Under self execution works scheme.

This project cost includes extension of HT line for a distance of 0.06 km by using rabbit
ACSR conductor on 9mts long support . It is proposed shift the existing line from A-D to
A-B-C-D as in the figure. party is ready to get done the work through LEC under self exeution scheme.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Details tobe furnished by field staff


1) Date of service: 1985
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund
Certificate:- Certified that, I have personally visited the spot and got prepared estimate
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for arranging power supply to 3HP+690Watts Commercial Power installation of Sri.
Mohan Shrikantsa Patil at Sy.No:7/2 at Gudur (SC) Tq: Hunagund in Gudur Section "Under Self
Execution Works Scheme".

PART -A1 ( H T Line)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt
Special 3-pin cross Arms with clamp,
3 nut & Bolts
Set 2 410 820.00 34 68.00

4 11 KV Pin insulator with G.I.Pin rods. No 3 70 210.00 0 0.00

5 45 KN Disc insulator No 3 320 960.00 0 0.00


6 Guy Set, complete Set 1 498 498.00 121 121.00
7 Guy Concreting No 1 300 300.00 0 0.00
Rabbit ACSR conductor with 1.5%
10 sag. KM 0.015 30440 456.60 896 13.44

Conductor accossories @3% on item


11 No. 12 13.70

14 Miscellaneous. L/S - 41.70 47.56


Total---- 3300.00 250.00

SKETCH:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Gudur O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 3HP+690Watts Commercial Power installation of Sri.
Mohan Shrikantsa Patil at Sy.No:7/2 at Gudur (SC) Tq: Hunagund in Gudur Section "Under Self
Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

Errection 15 kVA Distribution


Transformer centre on single pole
1 Set 1 72871.00 72871.00 2849.00 2849.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Miscellaneous materials sch as


9 L/S 129.00 51.00
danger board, colour code etc

Total---- 73000.00 2900.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Gudur O & M Sub -Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 3HP+690Watts Commercial Power installation of
Sri. Mohan Shrikantsa Patil at Sy.No:7/2 at Gudur (SC) Tq: Hunagund in Gudur Section
"Under Self Execution Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of HT line 3300.00

2 Errection of 25kVA DTC 73000.00


76300.00
3 Labour charges 3150.00
4 Employee's cost at 60 % on Labour Charges 1890.00
5 Contingencies at 3 % on Material + labour charge 2383.50
6 Service tax at 12.24 % on on labour charges 385.56
Intrest during constrution at 5 % on material cost +
7 3972.50
labour cost

8 Transportation cost at 2 % on material cost 1526.00

9 Watch and ward cost at 1 % on material cost 763.00

Insurance cost against theft and accident at 1 % on


10 763.00
material cost

Performance guarantee and loss of interest on margin


11 198.62
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 1526.00

Total Project cost Rs: 97460.18


Say Rs: 97460.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Gudur O & M Sub -Division, HESCOM,
Ilkal
HESCOM

Estimate for arranging power supply to 3HP+690Watts Commercial Power installation of


Sri. Mohan Shrikantsa Patil at Sy.No:7/2 at Gudur (SC) Tq: Hunagund in Gudur Section
"Under Self Execution Works Scheme".

Report:- This is an estimate amounting for Rs. 97460/- (Project Cost) is prepared
for arranging power supply to 3HP+690Watts Commercial Power installation of Sri. Mohan
Shrikantsa Patil at Sy.No:7/2 at Gudur (SC) Tq: Hunagund in Gudur Section "Under Self
Execution Works Scheme".

This project cost includes extension of HT line for a distance of 0.005KM and
errection of 1X15kVA kVA DTC on 9mts long single pole structure.

This proposed installation comes on Gudur Feeder eminating from 33/11kV MUSS
Gudur .The installed capacity for 11KV reference is 1X 5MVA, the peak load of the power
transformer is 2.5 MWS, peak load of the feeder is 110Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Gudur

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM
r supply to 3HP+690Watts Commercial Power installation of
at Sy.No:7/2 at Gudur (SC) Tq: Hunagund in Gudur Section
nder Self Execution Works Scheme".

ABSTRACT
Labour
Charges
250.00

2900.00
3150.00

Asst. Executive Engneer (El.)


O & M Sub -Division, HESCOM,
Ilkal
HESCOM

r supply to 3HP+690Watts Commercial Power installation of


at Sy.No:7/2 at Gudur (SC) Tq: Hunagund in Gudur Section
nder Self Execution Works Scheme".

n estimate amounting for Rs. 97460/- (Project Cost) is prepared


3HP+690Watts Commercial Power installation of Sri. Mohan
at Gudur (SC) Tq: Hunagund in Gudur Section "Under Self

ludes extension of HT line for a distance of 0.005KM and


C on 9mts long single pole structure.

lation comes on Gudur Feeder eminating from 33/11kV MUSS


or 11KV reference is 1X 5MVA, the peak load of the power
load of the feeder is 110Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM, Gudur

ed that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 150 kVA HT Installation of
Sri.Dineshkumar Manoharlal Mardha, M/s. Sun Shine Stones , Sy. No:60/2 Plot. No:
107, Amaravati, Hunagund in Hunagund Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 9 3250 29250.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 7 276 1932.00 34
HTST
5 45KN Disc No 18 320 5760.00 0
Special 3-pin cross Arms with
6 Set 6 455 2730.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 30 70 2100.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 1.523 30440 46344.90 896
1.5% sag
Conductor accessories at 3%
9 - - 1390.35
on Item No 6
10 Guy Set Complete Set 4 498 1992.00 121
11 Guy Concreting No 4 300 1200.00 0
12 Spiral Earth Electrode No 9 160 1440.00 32
DP Sructure 9 Mtrs long with
13 kit as per CDS -15 (with 3 Set 1 16241 16241.00 1609
Discs & DOLO)
14 Misc L/S - 69.75
Total Rs 110450.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
r arranging power supply , 150 kVA HT Installation of
al Mardha, M/s. Sun Shine Stones , Sy. No:60/2 Plot. No:
aravati, Hunagund in Hunagund Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
3276.00
0.00
0.00

238.00

0.00
204.00

0.00

1364.16

0.00
484.00
0.00
288.00

1609.00

36.84
7500.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 150 kVA HT Installation of
Sri.Dineshkumar Manoharlal Mardha, M/s. Sun Shine Stones , Sy. No:60/2 Plot.
No: 107, Amaravati, Hunagund in Hunagund Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle main


& load Side cable entry
1 10/5 Amp CTS with ETV Set 1 64250 64250.00
meter, without load break
switch
Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C
3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
E.I.Charges with 12.24%
6 756.00
ST
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal.
HESCOM
ging power supply , 150 kVA HT Installation of
al Mardha, M/s. Sun Shine Stones , Sy. No:60/2 Plot.
und in Hunagund Section.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply , 150 kVA HT Installation of
Sri.Dineshkumar Manoharlal Mardha, M/s. Sun Shine Stones , Sy. No:60/2 Plot.
No: 107, Amaravati, Hunagund in Hunagund Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 110450.00
110450.00
3 Labour charges 7500.00
4 Employee's cost at 60 % on Labour Charges 4500.00
5 Contingencies at 3 % on Material + labour charge 3538.50
6 Service tax at 12.24 % on on labour charges 918.00

Intrest during constrution at 5 % on material cost +


7 labour cost 5897.50

8 Transportation cost at 2 % on material cost 2209.00


9 Watch and ward cost at 1 % on material cost 1104.50

Insurance cost against theft and accident at 1 % on


10 material cost 1104.50

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 294.87

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 2209.00


Total Project cost Rs: 144327.87
Say Rs: 144328.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 150 kVA HT Installation of
Sri.Dineshkumar Manoharlal Mardha, M/s. Sun Shine Stones , Sy. No:60/2 Plot. No:
107, Amaravati, Hunagund in Hunagund Section.
Report:- This is an estimate amounting for Rs.144328/- (Project Cost)
prepared for arranging power supply , 150 kVA HT Installation of Sri.Dineshkumar
Manoharlal Mardha, M/s. Sun Shine Stones , Sy. No:60/2 Plot. No: 107, Amaravati,
Hunagund in Hunagund Section.
This project cost includes extension of HT line for a distance of 0.165 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 150 kVA contract demand on 11KV System.

This proposed installation comes on F2 Hunagund feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
4.5MWS, peak load of the feeder is 112Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.
Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Section Officer
HESCOM, Hunagund
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
anging power supply , 150 kVA HT Installation of
arlal Mardha, M/s. Sun Shine Stones , Sy. No:60/2 Plot.
agund in Hunagund Section.
ABSTRACT
Labour
Charges
7500.00
7500.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
rranging power supply , 150 kVA HT Installation of
al Mardha, M/s. Sun Shine Stones , Sy. No:60/2 Plot. No:
in Hunagund Section.
s an estimate amounting for Rs.144328/- (Project Cost)
wer supply , 150 kVA HT Installation of Sri.Dineshkumar
Sun Shine Stones , Sy. No:60/2 Plot. No: 107, Amaravati,
ction.
includes extension of HT line for a distance of 0.165 km by
or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 150 kVA contract demand on 11KV System.

stallation comes on F2 Hunagund feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eeder is 112Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Hunagund
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Anandakumar Mangilla Dharak, M/s. Hari Priya Granites Pvt. Ltd. Sy. No:30/K Plot. No:
1 , Hire Upnal, Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 3 3250 9750.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 5 276 1380.00 34
HTST
5 45KN Disc No 3 320 960.00 0
Special 3-pin cross Arms with
6 Set 1 455 455.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 12 70 840.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.3654 30440 11122.78 896
1.5% sag
Conductor accessories at 3%
9 - - 333.68
on Item No 6
10 Guy Set Complete Set 6 498 2988.00 121
11 Guy Concreting No 6 300 1800.00 0
12 Spiral Earth Electrode No 3 160 480.00 32
DP Sructure 9 Mtrs long with
13 kit as per CDS -15 (with 3 Set 1 16241 16241.00 1609
Discs & DOLO)
14 Misc L/S - 49.54
Total Rs 46400.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
arranging power supply , 99 kVA HT Installation of Sri.
ak, M/s. Hari Priya Granites Pvt. Ltd. Sy. No:30/K Plot. No:
Hire Upnal, Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
1092.00
0.00
0.00

170.00

0.00
34.00

0.00

327.40

0.00
726.00
0.00
96.00

1609.00

45.60
4100.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Anandakumar Mangilla Dharak, M/s. Hari Priya Granites Pvt. Ltd. Sy. No:30/K
Plot. No: 1 , Hire Upnal, Ilkal in Ilkal Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle main


& load Side cable entry
1 10/5 Amp CTS with ETV Set 1 64250 64250.00
meter, without load break
switch
Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C
3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
E.I.Charges with 12.24%
6 756.00
ST
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM
ging power supply , 99 kVA HT Installation of Sri.
arak, M/s. Hari Priya Granites Pvt. Ltd. Sy. No:30/K
al in Ilkal Section.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Anandakumar Mangilla Dharak, M/s. Hari Priya Granites Pvt. Ltd. Sy. No:30/K
Plot. No: 1 , Hire Upnal, Ilkal in Ilkal Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 46400.00
46400.00
3 Labour charges 4100.00
4 Employee's cost at 60 % on Labour Charges 2460.00
5 Contingencies at 3 % on Material + labour charge 1515.00
6 Service tax at 12.24 % on on labour charges 501.84

Intrest during constrution at 5 % on material cost +


7 labour cost 2525.00

8 Transportation cost at 2 % on material cost 928.00


9 Watch and ward cost at 1 % on material cost 464.00

Insurance cost against theft and accident at 1 % on


10 material cost 464.00

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 126.25

12 Electrical Inspectorate Charges with 12.24% ST 337.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 928.00


Total Project cost Rs: 60749.09
Say Rs: 60749.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Anandakumar Mangilla Dharak, M/s. Hari Priya Granites Pvt. Ltd. Sy. No:30/C Plot. No:
1 , Hire Upnal, Ilkal in Ilkal Section.
Report:- This is an estimate amounting for Rs.60749/- (Project Cost)
prepared for arranging power supply , 99 kVA HT Installation of Sri. Anandakumar
Mangilla Dharak, M/s. Hari Priya Granites Pvt. Ltd. Sy. No:30/K Plot. No: 1 , Hire Upnal,
Ilkal in Ilkal Section.
This project cost includes extension of HT line for a distance of 0.12 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 99 kVA contract demand on 11KV System.

This proposed installation comes on F6 Industrial feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8.0MWS, peak load of the feeder is 95Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
nging power supply , 99 kVA HT Installation of Sri.
Dharak, M/s. Hari Priya Granites Pvt. Ltd. Sy. No:30/K
lkal in Ilkal Section.
ABSTRACT
Labour
Charges
4100.00
4100.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
rranging power supply , 99 kVA HT Installation of Sri.
arak, M/s. Hari Priya Granites Pvt. Ltd. Sy. No:30/C Plot. No:
Section.
s an estimate amounting for Rs.60749/- (Project Cost)
ower supply , 99 kVA HT Installation of Sri. Anandakumar
Priya Granites Pvt. Ltd. Sy. No:30/K Plot. No: 1 , Hire Upnal,

includes extension of HT line for a distance of 0.12 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 99 kVA contract demand on 11KV System.

stallation comes on F6 Industrial feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eeder is 95Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Ilkal
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate No: Date:

Estimate for replacement of brokanPCCpoles on LT-Networks in Kamatgi section


_______________ _________________________.

Material Labour Charge


Sl No. Perticular Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8

8mts long PSC poles No 3 4380.00


1 1460

2 contengencies at 3% on aboveall

3 Misc

Total 4400.00

Say Rs.

Credit:Broken poles Condition :Scrap no value


Report:- This is an estimate amounting for Rs.4400.00 is prepared for
replecementof broken poles at different pleces in kamatgi section .

The existing poles at folloving locations are completely broken and damaged and to
keep the system in healthy condition it is very essential to replece these broken poles by good
poles at below said location in kamatgi section.

1) village-1

2) village-2
3) village-3
All adaquate Materiyal and provision is made in the estimate and submitted for your kind saction

Certificate: Certified that , I have


HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Jugalkishor Kishangopal Darak, M/s. Anant Mines & Granites. Sy. No:19/A Plot. No: 1 ,
Hanamasagar Road, Hire Upnal, Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 2 3250 6500.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 1 276 276.00 34
HTST
5 45KN Disc No 9 320 2880.00 0
Special 3-pin cross Arms with
6 Set 3 455 1365.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 6 70 420.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.2590 30440 7883.96 896
1.5% sag
Conductor accessories at 3%
9 - - 236.52
on Item No 6
10 Guy Set Complete Set 1 498 498.00 121
11 Guy Concreting No 1 300 300.00 0
12 Spiral Earth Electrode No 1 160 160.00 32
DP Sructure 9 Mtrs long with
13 kit as per CDS -15 (with 3 Set 1 16241 16241.00 1609
Discs & DOLO)
14 Misc L/S - 39.52
Total Rs 36800.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
arranging power supply , 99 kVA HT Installation of Sri.
ak, M/s. Anant Mines & Granites. Sy. No:19/A Plot. No: 1 ,
gar Road, Hire Upnal, Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
728.00
0.00
0.00

34.00

0.00
102.00

0.00

232.06

0.00
121.00
0.00
32.00

1609.00

41.94
2900.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Jugalkishor Kishangopal Darak, M/s. Anant Mines & Granites. Sy. No:19/A Plot.
No: 1 , Hanamasagar Road, Hire Upnal, Ilkal in Ilkal Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle main


& load Side cable entry
1 10/5 Amp CTS with ETV Set 1 64250 64250.00
meter, without load break
switch
Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C
3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
E.I.Charges with 12.24%
6 756.00
ST
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal.
HESCOM
ging power supply , 99 kVA HT Installation of Sri.
arak, M/s. Anant Mines & Granites. Sy. No:19/A Plot.
d, Hire Upnal, Ilkal in Ilkal Section.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Jugalkishor Kishangopal Darak, M/s. Anant Mines & Granites. Sy. No:19/A Plot.
No: 1 , Hanamasagar Road, Hire Upnal, Ilkal in Ilkal Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 36800.00
36800.00
3 Labour charges 2900.00
4 Employee's cost at 60 % on Labour Charges 1740.00
5 Contingencies at 3 % on Material + labour charge 1191.00
6 Service tax at 12.24 % on on labour charges 354.96

Intrest during constrution at 5 % on material cost +


7 labour cost 1985.00

8 Transportation cost at 2 % on material cost 736.00


9 Watch and ward cost at 1 % on material cost 368.00

Insurance cost against theft and accident at 1 % on


10 material cost 368.00

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 99.25

12 Electrical Inspectorate Charges with 12.24% ST 337.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 736.00


Total Project cost Rs: 47615.22
Say Rs: 47615.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, ILKAL HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Jugalkishor Kishangopal Darak, M/s. Anant Mines & Granites. Sy. No:19/A Plot. No: 1 ,
Hanamasagar Road, Hire Upnal, Ilkal in Ilkal Section.
Report:- This is an estimate amounting for Rs. 47615/- (Project Cost)
prepared for arranging power supply , 99 kVA HT Installation of Sri. Jugalkishor
Kishangopal Darak, M/s. Anant Mines & Granites. Sy. No:19/A Plot. No: 1 ,
Hanamasagar Road, Hire Upnal, Ilkal in Ilkal Section.
This project cost includes extension of HT line for a distance of 0.085 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 99 kVA contract demand on 11KV System.

This proposed installation comes on F6 Industrial feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8.0MWS, peak load of the feeder is 95Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
anging power supply , 99 kVA HT Installation of Sri.
Darak, M/s. Anant Mines & Granites. Sy. No:19/A Plot.
ad, Hire Upnal, Ilkal in Ilkal Section.
ABSTRACT
Labour
Charges
2900.00
2900.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
rranging power supply , 99 kVA HT Installation of Sri.
Darak, M/s. Anant Mines & Granites. Sy. No:19/A Plot. No: 1 ,
Upnal, Ilkal in Ilkal Section.
s an estimate amounting for Rs. 47615/- (Project Cost)
ower supply , 99 kVA HT Installation of Sri. Jugalkishor
Anant Mines & Granites. Sy. No:19/A Plot. No: 1 ,
Upnal, Ilkal in Ilkal Section.
includes extension of HT line for a distance of 0.085 km by
or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 99 kVA contract demand on 11KV System.

stallation comes on F6 Industrial feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eeder is 95Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Ilkal
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for Shifting of 11kV line crossing over the Sy. No:17/2 Prop No:184
at the request of Sri. Nagaraj Motilalsa Raibagi at Hire-Upnal village in Ilkal Section Under DCW

Shifting of H T Line
Sl Material cost Labour Charge
NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8

Releasing & Re- errection of 8


1 Meters,long RCC Pole
No 3 0 0.00 554.8 1664.40

2 Guy Set, complete Set 4 498 1992.00 121 484.00


3 Guy Concreting No 4 300 1200.00 0 0.00
4 Spiral Earth Electrode No 3 160 480.00 32 96.00

Releasing & Restringing of Rabbit


5 ACSR conductor with 1.5% sag.
KM 0.609 0 0.00 1702.4 1036.76

Releasing & Re- fixing of


11KV H 'X' arms with
7 Set 3 0 0.00 64.6 193.80
clamps ,B&N.For RCC with
HTST
Releasing & Re-fixing of
8 No 3 0 0.00 0 0.00
45KN Disc
Special 3-pin cross Arms with
9 Set 0 0 0.00 34 0.00
clamp, nut & Bolts

Releasing & Re-fixing of 11


10 KV.Pin insulators with G.I Pin No 9 0 0.00 0 0.00
roads
11 Miscelanious. L/S - 28.00 25.04
Total---- 3700.00 3500.00
Labour Charges
12 Casual Labour Charge - - - 3500.00 - -
Regular Labour Charge at 20%
13 - - - 1440.00 - -
on MC+LC
14 E I Charges with12.24% ST - - - 337.00 - -

15 Contagency @ 5% above - - - 448.85 - -


Grand Total Rs: 9425.85
Say Rs: 9426.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for Shifting of 11kV line crossing over the Sy. No:17/2 Prop No:184
at the request of Sri. Nagaraj Motilalsa Raibagi at Hire-Upnal village in Ilkal Section Under DCW

Credit: Nil

Report:- This is an estimate amounting for Rs; 9426.00 is prepared for Shifting
of 11kV line crossing over the Sy. No:17/2 Prop No:184 at the request of Sri. Nagaraj Motilalsa
Raibagi at Hire-Upnal village in Ilkal Section Under DCW

This estimate involves part shifting of HT line .This estimate also involves releasing
& restringing of conductor for a distance of 0.2KM HT.

As shown in the sketch A-B is existing HT line crossing over the premises, it is proposed to
shift this line Through A-Cas in the sketch.

No materials are released from the site,hence no dismantling estimate is prepared.


Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the
estimate by using CSR 2005 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 prepared the
estimate by using CSR 2005 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for arranging power supply , 75 kVA HT Installation of Sri.
Rakeshkumar Prakashchand Agarwal, M/s. Vatsal Granites. Sy. No:159/2A Prop. No:
715/A , Amaravathi, in Hunagund Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 1 3250 3250.00 364
P.C.C.Pole 8 mtr long (For
2 No 0 1460 0.00 292
Stud)
3 MS Fish Plate with N & B Set 0 41 0.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 0 276 0.00 34
HTST
5 45KN Disc No 12 320 3840.00 0
Special 3-pin cross Arms with
6 Set 3 455 1365.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 3 70 210.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.1218 30440 3707.59 896
1.5% sag
Conductor accessories at 3%
9 - - 111.23
on Item No 6
10 Guy Set Complete Set 3 498 1494.00 121
11 Guy Concreting No 3 300 900.00 0
12 Spiral Earth Electrode No 1 160 160.00 32
DP Sructure 9 Mtrs long with
13 kit as per CDS -15 (with 3 Set 1 16241 16241.00 1609
Discs & DOLO)
14 Misc L/S - 21.18
Total Rs 31300.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
arranging power supply , 75 kVA HT Installation of Sri.
d Agarwal, M/s. Vatsal Granites. Sy. No:159/2A Prop. No:
, Amaravathi, in Hunagund Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
364.00
0.00
0.00

0.00

0.00
102.00

0.00

109.13

0.00
363.00
0.00
32.00

1609.00

20.87
2600.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 75 kVA HT Installation of Sri.
Rakeshkumar Prakashchand Agarwal, M/s. Vatsal Granites. Sy. No:159/2A Prop.
No: 715/A , Amaravathi, in Hunagund Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle main


& load Side cable entry
1 10/5 Amp CTS with ETV Set 1 64250 64250.00
meter, without load break
switch
Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C
3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
E.I.Charges with 12.24%
6 756.00
ST
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal.
HESCOM
ging power supply , 75 kVA HT Installation of Sri.
nd Agarwal, M/s. Vatsal Granites. Sy. No:159/2A Prop.
Hunagund Section.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal.
HESCOM
Estimate for arranging power supply , 75 kVA HT Installation of Sri.
Rakeshkumar Prakashchand Agarwal, M/s. Vatsal Granites. Sy. No:159/2A Prop.
No: 715/A , Amaravathi, in Hunagund Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 31300.00
31300.00
3 Labour charges 2600.00
4 Employee's cost at 60 % on Labour Charges 1560.00
5 Contingencies at 3 % on Material + labour charge 1017.00
6 Service tax at 12.24 % on on labour charges 318.24

Intrest during constrution at 5 % on material cost +


7 labour cost 1695.00

8 Transportation cost at 2 % on material cost 626.00


9 Watch and ward cost at 1 % on material cost 313.00

Insurance cost against theft and accident at 1 % on


10 material cost 313.00

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 84.75

12 Electrical Inspectorate Charges with 12.24% ST 337.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 626.00


Total Project cost Rs: 40789.99
Say Rs: 40790.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply , 75 kVA HT Installation of Sri.
Rakeshkumar Prakashchand Agarwal, M/s. Vatsal Granites. Sy. No:159/2A Prop. No:
715/A , Amaravathi, in Hunagund Section.
Report:- This is an estimate amounting for Rs. 40790/- (Project Cost)
prepared for arranging power supply , 75 kVA HT Installation of Sri. Rakeshkumar
Prakashchand Agarwal, M/s. Vatsal Granites. Sy. No:159/2A Prop. No: 715/A ,
Amaravathi, in Hunagund Section.
This project cost includes extension of HT line for a distance of 0.04 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 75 kVA contract demand on 11KV System.

This proposed installation comes on F-2 Hunagund Town feeder. The


installed capacity for 11KV reference is 1X10 MVA, the peak load of the power
transformer is 4.5MWS, peak load of the feeder is 112Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Section Officer
HESCOM, Hunagund
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
nging power supply , 75 kVA HT Installation of Sri.
and Agarwal, M/s. Vatsal Granites. Sy. No:159/2A Prop.
n Hunagund Section.
ABSTRACT
Labour
Charges
2600.00
2600.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
ranging power supply , 75 kVA HT Installation of Sri.
nd Agarwal, M/s. Vatsal Granites. Sy. No:159/2A Prop. No:
agund Section.
s an estimate amounting for Rs. 40790/- (Project Cost)
ower supply , 75 kVA HT Installation of Sri. Rakeshkumar
/s. Vatsal Granites. Sy. No:159/2A Prop. No: 715/A ,
Section.
includes extension of HT line for a distance of 0.04 km by
or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 75 kVA contract demand on 11KV System.

stallation comes on F-2 Hunagund Town feeder. The


reference is 1X10 MVA, the peak load of the power
ak load of the feeder is 112Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Hunagund
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply , 100 kVA HT Installation of Smt. Sumati
D Patil, M/s. Rashmi Stone cutting & polishing Industries. Industial Estate Plot. No: P-
9 ,Bagalkot, in Bagalkot Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 R.C.C.Pole 9 mtr long No 1 3250 3250.00 364
P.C.C.Pole 8 mtr long (For
2 No 2 1460 2920.00 292
Stud)
3 MS Fish Plate with N & B Set 4 41 164.00 22
11KV H 'X' arms with
4 clamps ,B&N.For RCC with Set 0 276 0.00 34
HTST
5 45KN Disc No 9 320 2880.00 0
Special 3-pin cross Arms with
6 Set 3 455 1365.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
7 No 3 70 210.00 0
Pin roads
Rabbit ACSR Conductor with
8 KM 0.2436 30440 7415.18 896
1.5% sag
Conductor accessories at 3%
9 - - 222.46
on Item No 6
10 Guy Set Complete Set 1 498 498.00 121
11 Guy Concreting No 1 300 300.00 0
12 Spiral Earth Electrode No 1 160 160.00 32
DP Sructure 9 Mtrs long with
13 kit as per CDS -15 (with 3 Set 1 16241 16241.00 1609
Discs & DOLO)
14 Misc L/S - 74.36
Total Rs 35700.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Bagalkot HESCOM, Bagalkot
HESCOM
ging power supply , 100 kVA HT Installation of Smt. Sumati
cutting & polishing Industries. Industial Estate Plot. No: P-
,Bagalkot, in Bagalkot Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
364.00
584.00
88.00

0.00

0.00
102.00

0.00

218.27

0.00
121.00
0.00
32.00

1609.00

31.73
3150.00

Asst. Executive Engneer (El.)


HESCOM, Bagalkot
HESCOM
Estimate for arranging power supply , 100 kVA HT Installation of Smt.
Sumati D Patil, M/s. Rashmi Stone cutting & polishing Industries. Industial Estate
Plot. No: P-9 ,Bagalkot, in Bagalkot Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle main


& load Side cable entry
1 10/5 Amp CTS with ETV Set 1 64250 64250.00
meter, without load break
switch
Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C
3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
E.I.Charges with 12.24%
6 756.00
ST
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Bagalkot O & M Subdivision, HESCOM, Bagalkot.
HESCOM
ing power supply , 100 kVA HT Installation of Smt.
mi Stone cutting & polishing Industries. Industial Estate
Bagalkot Section.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Bagalkot.
HESCOM
Estimate for arranging power supply , 100 kVA HT Installation of Smt.
Sumati D Patil, M/s. Rashmi Stone cutting & polishing Industries. Industial Estate
Plot. No: P-9 ,Bagalkot, in Bagalkot Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 35700.00
35700.00
3 Labour charges 3150.00
4 Employee's cost at 60 % on Labour Charges 1890.00
5 Contingencies at 3 % on Material + labour charge 1165.50
6 Service tax at 12.24 % on on labour charges 385.56

Intrest during constrution at 5 % on material cost +


7 labour cost 1942.50

8 Transportation cost at 2 % on material cost 714.00


9 Watch and ward cost at 1 % on material cost 357.00

Insurance cost against theft and accident at 1 % on


10 material cost 357.00

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 97.12

12 Electrical Inspectorate Charges with 12.24% ST 337.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 714.00


Total Project cost Rs: 46809.68
Say Rs: 46810.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Bagalkot HESCOM, Bagalkot.
HESCOM
Estimate for arranging power supply , 100 kVA HT Installation of Smt.
Sumati D Patil, M/s. Rashmi Stone cutting & polishing Industries. Industial Estate Plot.
No: P-9 ,Bagalkot, in Bagalkot Section.
Report:- This is an estimate amounting for Rs. 46810/- (Project Cost)
prepared for arranging power supply , 100 kVA HT Installation of Smt. Sumati D Patil,
M/s. Rashmi Stone cutting & polishing Industries. Industial Estate Plot. No: P-
9 ,Bagalkot, in Bagalkot Section.
This project cost includes extension of HT line for a distance of 0.08 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 100 kVA contract demand on 11KV System.

This proposed installation comes on F-2 vidyagiri feeder. The installed


capacity for 11KV reference is 1X20 MVA, the peak load of the power transformer is
14.5MWS, peak load of the feeder is 120Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Section Officer
HESCOM, Bagalkot
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Bagalkot.
HESCOM
nging power supply , 100 kVA HT Installation of Smt.
hmi Stone cutting & polishing Industries. Industial Estate
n Bagalkot Section.
ABSTRACT
Labour
Charges
3150.00
3150.00

Asst. Executive Engneer (El.)


HESCOM, Bagalkot.
HESCOM
ranging power supply , 100 kVA HT Installation of Smt.
mi Stone cutting & polishing Industries. Industial Estate Plot.
kot Section.
s an estimate amounting for Rs. 46810/- (Project Cost)
wer supply , 100 kVA HT Installation of Smt. Sumati D Patil,
& polishing Industries. Industial Estate Plot. No: P-
ction.
includes extension of HT line for a distance of 0.08 km by
or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 100 kVA contract demand on 11KV System.

stallation comes on F-2 vidyagiri feeder. The installed


e is 1X20 MVA, the peak load of the power transformer is
feeder is 120Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Bagalkot
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Bagalkot.
HESCOM

Estimate for arranging power supply to 22.5HP+260Watts Motive power


Installation in the name of Sri. Mallikarjun Irabasappa Sulibhavi at Sy. No: 14/2 at Hire -Upnal, Ilkal
in Ilkal section. Under "SELF EXECUTION WORKS" Scheme.

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 3 3250 9750.00 364 1092.00

11KV Horizontal cross arm, with


2 top support, clamp bolt nut and Set 3 276 828.00 34 102.00
washers for RCC Pole

Special 3-pin cross Arms with


3 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


4 rods.
No 9 70 630.00 0 0.00

5 45 KN Disc insulator No 3 320 960.00 0 0.00


6 Guy Set, complete Set 2 498 996.00 121 242.00
7 Guy Concreting No 2 300 600.00 0 0.00
8 Spiral Earth Electrode No 3 160 480.00 32 96.00
9 E.G. Stirrups No 2 140 280.00 34 68.00
Rabbit ACSR conductor with
10 1.5% sag.
KM 0.365 30440 11110.60 896 327.04

Conductor accossories @3% on


11 item No. 10
333.32

12 Miscelanious. L/S - 22.08 4.96


Total---- 26900.00 2000.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single
pole 9 mtr RCC Pole as per
CDS-22 of CSR-2006. Set 1 85871.00 85871.00 3112.00 3112.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 22.5HP+260Watts Motive power Installation in the name of Sri.
Mallikarjun Irabasappa Sulibhavi at Sy. No: 14/2 at Hire -Upnal, Ilkal in Ilkal section. Under "SELF
EXECUTION WORKS" Scheme.

ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 26900.00

2 Errection of 25kVA DTC 85871.00

112771.00

3 Labour charges 5112.00

4 Employee's cost at 60 % on Labour Charges 3067.20

5 Contingencies at 3 % on Material + labour charge 3536.49

6 Service tax at 12.24 % on on labour charges 625.71


Intrest during constrution at 5 % on material cost +
7 5894.15
labour cost

8 Transportation cost at 2 % on material cost 2255.42

9 Watch and ward cost at 1 % on material cost 1127.71


Insurance cost against theft and accident at 1 % on
10 1127.71
material cost

Performance guarantee and loss of interest on


11 294.71
margin money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2255.42

Total Project cost Rs: 142669.51


Say Rs: 142670.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 22.5HP+260Watts Motive power Installation in the name of Sri.
Mallikarjun Irabasappa Sulibhavi at Sy. No: 14/2 at Hire -Upnal, Ilkal in Ilkal section. Under "SELF
EXECUTION WORKS" Scheme.

Report:- This is an estimate amounting for Rs: 142670/- (Project Cost) prepared
for arranging power supply to 22.5HP+260Watts Motive power Installation in the name of Sri.
Mallikarjun Irabasappa Sulibhavi at Sy. No: 14/2 at Hire -Upnal, Ilkal in Ilkal section. Under
"SELF EXECUTION WORKS" Scheme.

This project cost includes extension of HT line for a distance of 0.12km by using
rabbit ACSR conductor on 9mts long support. This estimate also includes errection 1X25kVA
DTC on 9mtr single RCC pole.

This proposed installation comes on F-6, Industrial feeder eminating from


110/33/11kV MUSS Ilkal.The installed capacity for 11KV reference is 1X10MVA, the peak
load of the power transformer is 8MWS, peak load of the feeder is 95Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.
O&M Sub-Division, HESCOM. I
HESCOM
supply to 22.5HP+260Watts Motive power Installation in the name of Sri.
bhavi at Sy. No: 14/2 at Hire -Upnal, Ilkal in Ilkal section. Under "SELF
EXECUTION WORKS" Scheme.

ABSTRACT
Labour Charges
2000.00

3112.00

5112.00

Asst. Executive Engneer (El.)


HESCOM, ILKAL.
HESCOM
supply to 22.5HP+260Watts Motive power Installation in the name of Sri.
bhavi at Sy. No: 14/2 at Hire -Upnal, Ilkal in Ilkal section. Under "SELF
EXECUTION WORKS" Scheme.

an estimate amounting for Rs: 142670/- (Project Cost) prepared


to 22.5HP+260Watts Motive power Installation in the name of Sri.
bhavi at Sy. No: 14/2 at Hire -Upnal, Ilkal in Ilkal section. Under
S" Scheme.

includes extension of HT line for a distance of 0.12km by using


9mts long support. This estimate also includes errection 1X25kVA
ole.

tallation comes on F-6, Industrial feeder eminating from


e installed capacity for 11KV reference is 1X10MVA, the peak
er is 8MWS, peak load of the feeder is 95Amps.

erials and labour provision made in the estimate, submitted for kind

tified that, Ihave personally visited the spot and prepared the
6 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Ilkal.

tified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 66HP+440Watts MP Installation in the name of
Smt. Padmavati Bhojaraj Raibagi M/s. Saptagiri Granites. R S No: 19/A,
Plot. No: 3 at Hire-Upanal village in Ilkal section. Under "SELF EXECUTION" Scheme.
PART -A1 (Extenstion of H T Line)
Sl Material cost Labour Charge
NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00
8 Meters,long PCC Pole for
2 No 0 1460 0.00 292 0.00
stud
11KV Horizontal cross arm,
with top support, clamp bolt
3 Set 0 276 0.00 34 0.00
nut and washers for RCC
Pole
Special 3-pin cross Arms
4 Set 0 455 0.00 34 0.00
with clamp, nut & Bolts
11 KV Pin insulator with
5 No 3 70 210.00 0 0.00
G.I.Pin rods.
6 45 KN Disc insulator No 0 320 0.00 0 0.00
7 Guy Set, complete Set 2 498 996.00 121 242.00
8 Guy Concreting No 2 300 600.00 0 0.00
9 Spiral Earth Electrode No 0 160 0.00 32 0.00
10 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor
11 KM 0.000 30440 0.00 896 0.00
with 1.5% sag.
Conductor accossories
12 0.00
@3% on item No. 11
13 Miscelanious. L/S - 44.00 8.00
Total---- 1850.00 250.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
Errection 100 kVA
Distribution Transformer
centre on single pole 9 mtr
1 RCC Pole as per CDS-22 Set 1 144101.00 144101.00 4045.00 4045.00
of CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 66HP+440Watts MP Installation in the name of
Smt. Padmavati Bhojaraj Raibagi M/s. Saptagiri Granites. R S No: 19/A,
Plot. No: 3 at Hire-Upanal village in Ilkal section. Under "SELF EXECUTION" Scheme.
ABSTRACT
Sl No DESCRIPTION Material Cost Labour Charges
1 Part 'A1' cost of extension of HT line 1850.00 250.00
2 Errection of 100kVA DTC 144101.00 4045.00
145951.00 4295.00
3 Labour charges 4295.00
4 Employee's cost at 60 % on Labour Charges 2577.00
5 Contingencies at 3 % on Material + labour charge 4507.38
6 Service tax at 12.24 % on on labour charges 525.71
Intrest during constrution at 5 % on material cost +
7512.30
7 labour cost
8
Transportation cost at 2 % on material cost 2919.02
9 Watch and ward cost at 1 % on material cost 1459.51
Insurance cost against theft and accident at 1 % on
1459.51
10 material cost
11 Performance guarantee and loss of interest on margin
375.62
money for BG @ 2.5% of the value of BG
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2919.02
Total Project cost Rs: 179103.06
Say Rs: 179103.00
Sketch:

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 66HP+440Watts MP Installation in the name of
Smt. Padmavati Bhojaraj Raibagi M/s. Saptagiri Granites. R S No: 19/A,
Plot. No: 3 at Hire-Upanal village in Ilkal section. Under "SELF EXECUTION" Scheme.
Report:- This is an estimate amounting for Rs.179103/- (Project Cost) prepared for
arranging power supply to 66HP+440Watts MP Installation in the name of Smt. Padmavati Bhojaraj
Raibagi M/s. Saptagiri Granites. R S No: 19/A, Plot. No: 3 at Hire-Upanal village in Ilkal section. Under
"SELF EXECUTION" Scheme.

This project cost includes errection of 100kVA DTC on 9mtrs RCC pole using single pole
structure on existing spur line.

This proposed installation comes on F6 Industrial feeder eminating from 110/33/11kV MUSS
Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8.5MWS, peak load of the feeder is 95Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by
using CSR 2006 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
byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 3.5HP+220Watts M P Installation of Sri. Yallappa Ramanna Hanagi,
Sy. No: 150A at Gudur villge in Gudur section.

Conversion of LT 1 Phase to 3 phase line


Material Labour Charge
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 0 2480 0.00 292 0.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 0 160 0.00 32 0.00
4 4 pin X - Arm set for RCC No 0 185 0.00 34 0.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 2 Pin Cross armset for RCC Set 5 103 515.00 34 170.00
6 No.8KV Strain Insulators No 4 10 40.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 6 25 150.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.406 17640 7161.84 655 265.93

11 Conductor Accessories @ 3% on
Item No 10 - - - 214.86 0.00
12 Misc - - - 20.30 43.07
Total: 8900.00 600.00
Labour Charges
13 Casual Labour Charge - - - 600.00 - -

14 Regular Labour Charge at 60% - - - 360.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 298.35 - -
Grand Total Rs: 10243.35
Say Rs. 10243.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Gudur O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for arranging power supply to 3.5HP+220Watts M P Installation of Sri. Yallappa Ramanna
Hanagi, Sy. No: 150A at Gudur villge in Gudur section.

Report:- This is an estimate amounting for Rs. 10243.00 is prepared for arranging
power supply to 3.5HP+220Watts M P Installation of Sri. Yallappa Ramanna Hanagi, Sy. No: 150A
at Gudur villge in Gudur section.

This estimate involves conversion of single phase 2 wire into 3 phase 4 wire system
of LT line to a route length of 0.2 km on 8 mtrs RCC poles. This proposed installation doesnot
comes under any layout & it is not a Multi Stored Building.

Adequate line materials and labour provision made in the estimate and submitted for
kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work

Section Officer
HESCOM, Gudur
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 6HP Water supply Installation
in the name of The President Gram panchayat Wadageri
installations at Murudi village in Gudur section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 7 1460 10220.00 292 2044.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 8 273 2184.00 34 272.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 24 70 1680.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 5 498 2490.00 121 605.00
9 Guy Concreting No 5 300 1500.00 0 0.00
10 Spiral Earth Electrode No 8 160 1280.00 32 256.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 1.370 30440 41702.80 896 1227.52

Conductor accossories @3% on


13 item No. 12
1251.08

DP structure on 8mtr long RCC


14 supports with kit
Set 0 8105 0.00 1070 0.00

15 Miscelanious. L/S - 42.12 35.48


Total---- 66700.00 4800.00
Labour Charges
16 Casual Labour Charge - - - 4800.00 - -
Regular Labour Charge at
17 - - - 2880.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 2241.51 - -
Grand Total Rs: 76958.51
Say Rs: 76959.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Gudur O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 6HP Water supply Installations
in the name of The President Gram panchayat Wadageri
installations at Murudi village in Gudur section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 23.65 53.03
Total: 7600.00 699.00
Labour Charges
13 Casual Labour Charge - - - 699.00 - -

14 Regular Labour Charge at 60% - - - 419.40 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 264.10 - -
Grand Total Rs: 9067.49
Say Rs. 9067.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Gudur O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 6HP Water supply Installation
in the name of The President Gram panchayat Wadageri
installations at Murudi village in Gudur section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 76959
25kVA DTC 94704
LT line 9067

Service connection Charges 5000

Total Rs. 185730.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Gudur O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water Supply Installation
in the name of The President Gram Panchayat Muganur
at Inagalagi Jackwell village in Kamatagi Section.

Report:- This is an estimate amounting for Rs. 9069.00 is prepared for arranging power
supply to 7.5HP Water Supply Installation in the name of The President Gram Panchayat Muganur at
Inagalagi Jackwell village in Kamatagi Section.

This estimate involves part A2-Extension of LT line for a distance of 0.05 KM.
This proposed installation comes on 1X25kVA Water supply DTC having connected load
of 10HP. It can takeup proposed load satisfactorily.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 12HP Water supply Installation
in the name of The President Gram panchayat Chiknal
installation at Chiknal village in Gudur section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PCC Pole No 8 1460 11680.00 292 2336.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 8 273 2184.00 34 272.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 24 70 1680.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 4 498 1992.00 121 484.00
9 Guy Concreting No 4 300 1200.00 0 0.00
10 Spiral Earth Electrode No 9 160 1440.00 32 288.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 1.530 30440 46573.20 896 1370.88

Conductor accossories @3% on


13 item No. 12
1397.20

DP structure on 8mtr long RCC


14 supports with kit
Set 1 11461 11461.00 1482 1482.00

15 Miscelanious. L/S - 22.60 49.12


Total---- 81500.00 6350.00
Labour Charges
16 Casual Labour Charge - - - 6350.00 - -
Regular Labour Charge at
17 - - - 3810.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 2759.91 - -
Grand Total Rs: 94756.91
Say Rs: 94757.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Gudur O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 12HP Water supply Installation
in the name of The President Gram panchayat Chiknal
installation at Chiknal village in Gudur section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
3 Spiral earth electrodes Set 3 160 480.00 32 96.00
4 4 pin X - Arm set for RCC No 4 185 740.00 34 136.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 16 10 160.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 4 25 100.00 0 0.00
8 Guy set complete Set 3 498 1494.00 121 363.00
9 Guy concreting No 3 300 900.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.609 17640 10742.76 655 398.90

11 Conductor Accessories @ 3% on
Item No 10 - - - 322.28 0.00
12 Misc - - - 80.96 36.10
Total: 24000.00 2050.00
Labour Charges
13 Casual Labour Charge - - - 2050.00 - -

14 Regular Labour Charge at 60% - - - 1230.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 820.95 - -
Grand Total Rs: 28185.94
Say Rs. 28186.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Gudur O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 12HP Water supply Installation
in the name of The President Gram panchayat Chiknal
installation at Chiknal village in Gudur section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 94757
25kVA DTC 94704
LT line 28186

Service connection Charges 5000

Total Rs. 222647.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Gudur O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 2 Nos of 15HP Water supply Installation
in the name of The President Gram panchayat Wadageri
installations feeding to Wadageri & Dhammur villages in Gudur section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PCC Pole No 8 1460 11680.00 292 2336.00

11KV Horizontal cross arm, with


3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 8 273 2184.00 34 272.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 24 70 1680.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 4 498 1992.00 121 484.00
9 Guy Concreting No 4 300 1200.00 0 0.00
10 Spiral Earth Electrode No 9 160 1440.00 32 288.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 1.530 30440 46573.20 896 1370.88

Conductor accossories @3% on


13 item No. 12
1397.20

DP structure on 8mtr long RCC


14 supports with kit
Set 1 11461 11461.00 1482 1482.00

15 Miscelanious. L/S - 22.60 49.12


Total---- 81500.00 6350.00
Labour Charges
16 Casual Labour Charge - - - 6350.00 - -
Regular Labour Charge at
17 - - - 3810.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 2759.91 - -
Grand Total Rs: 94756.91
Say Rs: 94757.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Gudur O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 2 Nos of 15HP Water supply Installation
in the name of The President Gram panchayat Wadageri
installations feeding to Wadageri & Dhammur villages in Gudur section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 2 2480 4960.00 292 584.00
2 8 mtr.long PCC Pole Set 2 1460 2920.00 292 584.00
3 Spiral earth electrodes Set 4 160 640.00 32 128.00
4 4 pin X - Arm set for RCC No 4 185 740.00 34 136.00
5 4 pin X - Arm for PCC No 2 182 364.00 34 68.00
6 No.8KV Strain Insulators No 16 10 160.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 8 25 200.00 0 0.00
8 Guy set complete Set 3 498 1494.00 121 363.00
9 Guy concreting No 3 300 900.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.812 17640 14323.68 655 531.86

11 Conductor Accessories @ 3% on
Item No 10 - - - 429.71 0.00
12 Misc - - - 68.61 55.14
Total: 27200.00 2450.00
Labour Charges
13 Casual Labour Charge - - - 2450.00 - -

14 Regular Labour Charge at 60% - - - 1470.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 936.15 - -
Grand Total Rs: 32141.15
Say Rs. 32141.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Gudur O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 2 Nos of 15HP Water supply Installation
in the name of The President Gram panchayat Wadageri
installations feeding to Wadageri & Dhammur villages in Gudur section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 63 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001.00 109001.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 3452.26
Total---- 118527.46
Say Rs; 118527.00

Abstract:
HT Line 94757
25kVA DTC 118527
LT line 32141

Service connection Charges 10000

Total Rs. 255425.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Gudur O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 2 Nos of 15HP Water supply Installation
in the name of The President Gram panchayat Wadageri
installations feeding to Wadageri & Dhammur villages in Gudur section

Report:- This is an estimate amounting for Rs. 255425.00 is prepared for arranging
power supply to 2 Nos of 15HP Water supply Installations in the name of The President Gram
panchayat Wadageri installations feeding to Wadageri & Dhammur villages in Gudur section.

This estimate involves part A1-Extension of HT line for a distance of 0.5 KM and errection
of 1 X25kVA DTC on Single pole structure and extension of LT line for a distance of 0.20kM.

This transformer centre comes on F-5 Gudur feeder eminating from 33/11kV MUSS
Gudur. The installed capacity for 11KV reference is 2X5MVA. The peak load of the power transformer
is 2.5MW. The peak load of the feeder is 152 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Gudur
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri. Rakeshkumar
Radheshyam Sarada, M/s. Ranabai Granites. Sy. No:3A/2K Plot. No:4/1, Hunagund ,
in Hunagund Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate

1 2 3 4 5 6 7
1 9.5 Meters,long RCC Pole No 2 5260 10520.00 476
2 R.C.C.Pole 9 mtr long No 10 3250 32500.00 364
P.C.C.Pole 8 mtr long (For
3 No 2 1460 2920.00 292
Stud)
4 MS Fish Plate with N & B Set 4 41 164.00 22
11KV H 'X' arms with
5 clamps ,B&N.For RCC with Set 10 276 2760.00 34
HTST
6 45KN Disc No 15 320 4800.00 0
Special 3-pin cross Arms with
7 Set 6 455 2730.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
8 No 36 70 2520.00 0
Pin roads
Rabbit ACSR Conductor with
9 KM 1.4616 30440 44491.10 896
1.5% sag
Conductor accessories at 3%
10 - - 1334.73
on Item No 6
11 Guy Set Complete Set 9 498 4482.00 121
12 Guy Concreting No 9 300 2700.00 0
13 Spiral Earth Electrode No 14 160 2240.00 32
DP Sructure 9 Mtrs long with
14 kit as per CDS -15 (with 3 Set 1 16241 16241.00 1609
Discs & DOLO)
15 Misc L/S - 197.16
Total Rs 130600.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, Ilkal
HESCOM
wer supply , 99 kVA HT Installation of Sri. Rakeshkumar
Ranabai Granites. Sy. No:3A/2K Plot. No:4/1, Hunagund ,
in Hunagund Section.

Part "A1" H.T.line Extension.


Labour charges

Amount

8
952.00
3640.00
584.00
88.00

340.00

0.00
204.00

0.00

1309.59

0.00
1089.00
0.00
448.00

1609.00

36.41
10300.00

Asst. Executive Engneer (El.)


HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri. Rakeshkumar
Radheshyam Sarada, M/s. Ranabai Granites. Sy. No:3A/2K Plot. No:4/1,
Hunagund , in Hunagund Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle main


& load Side cable entry
1 10/5 Amp CTS with ETV Set 1 64250 64250.00
meter, without load break
switch

Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
E.I.Charges with 12.24%
6 756.00
ST
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Hunagund O & M Subdivision, HESCOM, Ilkal
HESCOM
wer supply , 99 kVA HT Installation of Sri. Rakeshkumar
Ranabai Granites. Sy. No:3A/2K Plot. No:4/1,
ection.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Rakeshkumar Radheshyam Sarada, M/s. Ranabai Granites. Sy. No:3A/2K Plot.
No:4/1, Hunagund , in Hunagund Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 130600.00
130600.00
3 Labour charges 10300.00
4 Employee's cost at 60 % on Labour Charges 6180.00
5 Contingencies at 3 % on Material + labour charge 4227.00
6 Service tax at 12.24 % on on labour charges 1260.72

Intrest during constrution at 5 % on material cost +


7 labour cost 7045.00

8 Transportation cost at 2 % on material cost 2612.00


9 Watch and ward cost at 1 % on material cost 1306.00

Insurance cost against theft and accident at 1 % on


10 material cost 1306.00

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 352.25

12 Electrical Inspectorate Charges with 12.24% ST 337.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 2612.00


Total Project cost Rs: 168137.97
Say Rs: 168138.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Rakeshkumar Radheshyam Sarada, M/s. Ranabai Granites. Sy. No:3A/2K Plot.
No:4/1, Hunagund , in Hunagund Section.
Report:- This is an estimate amounting for Rs. 168138/- (Project Cost)
prepared for arranging power supply , 99 kVA HT Installation of Sri. Rakeshkumar
Radheshyam Sarada, M/s. Ranabai Granites. Sy. No:3A/2K Plot. No:4/1, Hunagund ,
in Hunagund Section.
This project cost includes extension of HT line for a distance of 0.48 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 99 kVA contract demand on 11KV System.

This proposed installation comes on F-2 Hunagund feeder. The installed


capacity for 11KV reference is 1X10MVA, the peak load of the power transformer is
4.5MWS, peak load of the feeder is 112Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Section Officer
HESCOM, Hunagund
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
ower supply , 99 kVA HT Installation of Sri.
am Sarada, M/s. Ranabai Granites. Sy. No:3A/2K Plot.
unagund Section.
ABSTRACT
Labour
Charges
10300.00
10300.00

Asst. Executive Engneer (El.)


HESCOM, Ilkal
HESCOM
anging power supply , 99 kVA HT Installation of Sri.
m Sarada, M/s. Ranabai Granites. Sy. No:3A/2K Plot.
agund Section.
s an estimate amounting for Rs. 168138/- (Project Cost)
wer supply , 99 kVA HT Installation of Sri. Rakeshkumar
. Ranabai Granites. Sy. No:3A/2K Plot. No:4/1, Hunagund ,

includes extension of HT line for a distance of 0.48 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 99 kVA contract demand on 11KV System.

stallation comes on F-2 Hunagund feeder. The installed


e is 1X10MVA, the peak load of the power transformer is
eeder is 112Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Hunagund
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
Estimate for A\P\S to 49HP+500W MP installation of

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate Amount

1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 R.C.C.Pole 9 mtr long No 0 0 0.00 364 0.00
P.C.C.Pole 8 mtr long (For
3 No 0 1460 0.00 292 0.00
Stud)
4 MS Fish Plate with N & B Set 0 41 0.00 22 0.00
11KV H 'X' arms with
5 clamps ,B&N.For RCC with Set 1 276 276.00 34 34.00
HTST
6 45KN Disc No 3 320 960.00 0 0.00
Special 3-pin cross Arms with
7 Set 1 405 405.00 34 0.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I
8 No 3 70 210.00 0 0.00
Pin roads
Rabbit ACSR Conductor with
9 KM 0.0910 30440 2770.00 896 82.00
1.5% sag
Conductor accessories at 3%
10 - 0 83.10
on Item No 6
11 Guy Set Complete Set 1 498 498.00 121 121.00
12 Guy Concreting No 1 300 300.00 0 0.00
13 Spiral Earth Electrode No 1 160 160.00 32 32.00
DP Sructure 9 Mtrs long with
14 kit as per CDS -15 (with 3 Set 0 16241 0.00 1609 0.00
Discs & DOLO)
15 Misc L/S - 38.00 31.00
Total Rs 5700.00 300.00
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line
Total
3 Labour charges
4 Employee's cost at 60 % on Labour Charges
5 Contingencies at 3 % on Material + labour charge
6 Service tax at 12.24 % on on labour charges
Intrest during constrution at 5 % on material cost +
7 labour cost

8 Transportation cost at 2 % on material cost


9 Watch and ward cost at 1 % on material cost
Insurance cost against theft and accident at 1 % on
10 material cost

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST


Compensation cost for tree cutting etc., as per
13 approved norms
14 TA & QC inspection charges at 2 % on meterial cost
Total Project cost Rs:
Say Rs:
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.
Rakeshkumar Radheshyam Sarada, M/s. Ranabai Granites. Sy. No:3A/2K Plot.
No:4/1, Hunagund , in Hunagund Section.
Report:- This is an estimate amounting for Rs. 168138/- (Project Cost)
prepared for arranging power supply , 99 kVA HT Installation of Sri. Rakeshkumar
Radheshyam Sarada, M/s. Ranabai Granites. Sy. No:3A/2K Plot. No:4/1, Hunagund ,
in Hunagund Section.
This project cost includes extension of HT line for a distance of 0.48 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 99 kVA contract demand on 11KV System.

This proposed installation comes on F-2 Hunagund feeder. The installed


capacity for 11KV reference is 1X10MVA, the peak load of the power transformer is
4.5MWS, peak load of the feeder is 112Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Section Officer
HESCOM, Hunagund
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
ABSTRACT
Labour
Charges
HESCOM
anging power supply , 99 kVA HT Installation of Sri.
m Sarada, M/s. Ranabai Granites. Sy. No:3A/2K Plot.
agund Section.
s an estimate amounting for Rs. 168138/- (Project Cost)
wer supply , 99 kVA HT Installation of Sri. Rakeshkumar
. Ranabai Granites. Sy. No:3A/2K Plot. No:4/1, Hunagund ,

includes extension of HT line for a distance of 0.48 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 99 kVA contract demand on 11KV System.

stallation comes on F-2 Hunagund feeder. The installed


e is 1X10MVA, the peak load of the power transformer is
eeder is 112Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Hunagund
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installation
in the name of The President/Secretory Gram panchayat Aihole
installation feeding to Kalligudd village in Aminagad section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
2 8 Meters,long PCC Pole No 42 1460 61320.00 292 12264.00

11KV Horizontal cross arm, with top support,


3 clamp bolt nut and washers for RCC Pole
Set 2 276 552.00 34 68.00

11KV Horizontal cross arm, with top support, clamp


4 bolt nut and washers for PCC Pole Set 42 273 11466.00 34 1428.00

Special 3-pin cross Arms with clamp, nut &


5 Bolts
Set 4 455 1820.00 34 136.00

6 11 KV Pin insulator with G.I.Pin rods. No 144 70 10080.00 0 0.00


7 45 KN Disc insulator No 9 320 2880.00 0 0.00
8 Guy Set, complete Set 23 498 11454.00 121 2783.00
9 Guy Concreting No 23 300 6900.00 0 0.00
10 Spiral Earth Electrode No 44 160 7040.00 32 1408.00
11 E.G. Stirrups No 42 140 5880.00 34 1428.00
12 Rabbit ACSR conductor with 1.5% sag. KM 7.460 30440 227082.40 896 6684.16

13 Conductor accossories @3% on item No. 12 6812.47

DP structure on 8mtr long RCC supports with


14 kit as per part A of CDS-15
Set 4 11461 45844.00 1482 5928.00

4-Pin cross arm, clamp bolt nut and washers


11 for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

12 GI Wire( For Gaurding) kg 30 41.4 1242.00 15 450.00


15 Miscelanious. L/S - 57.13 26.84
Total---- 407300.00 33400.00
Labour Charges
16 Casual Labour Charge - - - 33400.00 - -
17 Regular Labour Charge at 60% - - - 20040.00 - -
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 13832.31 - -
Grand Total Rs: 474909.31
Say Rs: 474909.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Aminagad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installation
in the name of The President/Secretory Gram panchayat Aihole
installation feeding to Kalligudd village in Aminagad section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 23.65 54.03
Total: 7600.00 700.00
Labour Charges
13 Casual Labour Charge - - - 700.00 - -

14 Regular Labour Charge at 60% - - - 420.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 264.15 - -
Grand Total Rs: 9069.14
Say Rs. 9069.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installation
in the name of The President/Secretory Gram panchayat Aihole
installation feeding to Kalligudd village in Aminagad section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 474909.00
25kVA DTC 94704.00
LT line 9069.00

Service connection Charges 5000.00

Total Rs. 583682.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installation
in the name of The President/Secretory Gram panchayat Aihole
installation feeding to Kalligudd village in Aminagad section

Report:- This is an estimate amounting for Rs. 583682.00 is prepared for arranging
power supply to 7.5HP Water supply Installation in the name of The President/Secretory Gram
panchayat Aihole installation feeding to Kalligudd village in Aminagad section.

This estimate involves part A1-Extension of HT line for a distance of 2.45 KM and
errection of 1 X25kVA DTC on Single pole structure and extension of LT line for a distance of 0.05kM.

This transformer centre comes on F-2 Ailhole feeder eminating from 33/11kV MUSS
Aminagad. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.48MW. The peak load of the feeder is 110 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Aminagad
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 12HP Water supply Installation
in the name of The President/Secretory Gram panchayat Wadageri
installation feeding to Gorjanal village in Aminagad section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00

11KV Horizontal cross arm, with top support,


3 clamp bolt nut and washers for RCC Pole
Set 3 276 828.00 34 102.00

11KV Horizontal cross arm, with top support, clamp


4 bolt nut and washers for PCC Pole Set 0 273 0.00 34 0.00

Special 3-pin cross Arms with clamp, nut &


5 Bolts
Set 0 455 0.00 34 0.00

6 11 KV Pin insulator with G.I.Pin rods. No 6 70 420.00 0 0.00


7 45 KN Disc insulator No 3 320 960.00 0 0.00
8 Guy Set, complete Set 4 498 1992.00 121 484.00
9 Guy Concreting No 4 300 1200.00 0 0.00
10 Spiral Earth Electrode No 1 160 160.00 32 32.00
11 E.G. Stirrups No 0 140 34
0.00 0.00
12 Rabbit ACSR conductor with 1.5% sag. KM 0.305 30440 9268.98 896 272.83

13 Conductor accossories @3% on item No. 12 278.07

4-Pin cross arm, clamp bolt nut and washers


14 for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

15 GI Wire( For Gaurding) kg 30 41.4 1242.00 15 450.00


16 Miscelanious. L/S - 30.95 27.17
Total---- 20000.00 1800.00
Labour Charges
17 Casual Labour Charge - - - 1800.00 - -
18 Regular Labour Charge at 60% - - - 1080.00 - -
19 E I Charges with12.24% ST - - - 337.00 - -
20 Contagency @ 3% above - - - 696.51 - -
Grand Total Rs: 23913.51
Say Rs: 23914.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Aminagad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 12HP Water supply Installation
in the name of The President/Secretory Gram panchayat Wadageri
installation feeding to Gorjanal village in Aminagad section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 23.65 54.03
Total: 7600.00 700.00
Labour Charges
13 Casual Labour Charge - - - 700.00 - -

14 Regular Labour Charge at 60% - - - 420.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 264.15 - -
Grand Total Rs: 9069.14
Say Rs. 9069.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 12HP Water supply Installation
in the name of The President/Secretory Gram panchayat Wadageri
installation feeding to Gorjanal village in Aminagad section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 23914.00
25kVA DTC 94704.00
LT line 9069.00

Service connection Charges 5000.00

Total Rs. 132687.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 12HP Water supply Installation
in the name of The President/Secretory Gram panchayat Wadageri
installation feeding to Gorjanal village in Aminagad section

Report:- This is an estimate amounting for Rs. 583682.00 is prepared for arranging
power supply to 12HP Water supply Installation in the name of The President/Secretory Gram
panchayat Wadageri installation feeding to Gorjanal village in Aminagad section.

This estimate involves part A1-Extension of HT line for a distance of 0.1 KM and errection
of 1 X25kVA DTC on Single pole structure and extension of LT line for a distance of 0.05kM.

This transformer centre comes on F-2 Ailhole feeder eminating from 33/11kV MUSS
Aminagad. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.48MW. The peak load of the feeder is 110 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Aminagad
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5HP IP set Installation
in the name of Sri. Balappa Rangappa Katti Sy. No: 307/1A
at Sulibhavi village in Aminagad section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
2 8 Meters,long PCC Pole No 13 1460 18980.00 292 3796.00

11KV Horizontal cross arm, with top support,


3 clamp bolt nut and washers for RCC Pole
Set 2 276 552.00 34 68.00

11KV Horizontal cross arm, with top support, clamp


4 bolt nut and washers for PCC Pole Set 13 273 3549.00 34 442.00

Special 3-pin cross Arms with clamp, nut &


5 Bolts
Set 1 455 455.00 34 34.00

6 11 KV Pin insulator with G.I.Pin rods. No 45 70 3150.00 0 0.00


7 45 KN Disc insulator No 3 320 960.00 0 0.00
8 Guy Set, complete Set 7 498 3486.00 121 847.00
9 Guy Concreting No 7 300 2100.00 0 0.00
10 Spiral Earth Electrode No 13 160 2080.00 32 416.00
11 E.G. Stirrups No 13 140 1820.00 34 442.00
12 Rabbit ACSR conductor with 1.5% sag. KM 2.436 30440 74151.84 896 2182.66

13 Conductor accossories @3% on item No. 12 2224.56

DP structure on 8mtr long RCC supports with


14 kit as per part A of CDS-15
Set 1 11461 11461.00 1482 1482.00

4-Pin cross arm, clamp bolt nut and washers


11 for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

12 GI Wire( For Gaurding) kg 30 41.4 1242.00 15 450.00


15 Miscelanious. L/S - 68.60 58.34
Total---- 129900.00 10650.00
Labour Charges
16 Casual Labour Charge - - - 10650.00 - -
17 Regular Labour Charge at 60% - - - 6390.00 - -
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 4418.31 - -
Grand Total Rs: 151695.30
Say Rs: 151695.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Aminagad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP IP set Installation
in the name of Sri. Balappa Rangappa Katti Sy. No: 307/1A
at Sulibhavi village in Aminagad section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 23.65 54.03
Total: 7600.00 700.00
Labour Charges
13 Casual Labour Charge - - - 700.00 - -

14 Regular Labour Charge at 60% - - - 420.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 264.15 - -
Grand Total Rs: 9069.14
Say Rs. 9069.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP IP set Installation
in the name of Sri. Balappa Rangappa Katti Sy. No: 307/1A
at Sulibhavi village in Aminagad section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 151695.00
25kVA DTC 94704.00
LT line 9069.00

Service connection Charges 5000.00

Total Rs. 260468.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP IP set Installation
in the name of Sri. Balappa Rangappa Katti Sy. No: 307/1A
at Sulibhavi village in Aminagad section

Report:- This is an estimate amounting for Rs. 260468.00 is prepared for arranging
power supply to 5HP IP set Installation in the name of Sri. Balappa Rangappa Katti Sy. No: 307/1A at
Sulibhavi village in Aminagad section.

This estimate involves part A1-Extension of HT line for a distance of 0.8 KM and errection
of 1 X25kVA DTC on Single pole structure and extension of LT line for a distance of 0.05kM.

This transformer centre comes on F-2 Ailhole feeder eminating from 33/11kV MUSS
Aminagad. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.48MW. The peak load of the feeder is 110 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Aminagad
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installation
in the name of The President/Secretory Gram panchayat Aminagad
installation feeding to Gorjanal village in Aminagad section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
2 8 Meters,long PCC Pole No 0 1460 0.00 292 0.00

11KV Horizontal cross arm, with top support,


3 clamp bolt nut and washers for RCC Pole
Set 1 276 276.00 34 34.00

11KV Horizontal cross arm, with top support, clamp


4 bolt nut and washers for PCC Pole Set 0 273 0.00 34 0.00

Special 3-pin cross Arms with clamp, nut &


5 Bolts
Set 2 455 910.00 34 68.00

6 11 KV Pin insulator with G.I.Pin rods. No 3 70 210.00 0 0.00


7 45 KN Disc insulator No 3 320 960.00 0 0.00
8 Guy Set, complete Set 3 498 1494.00 121 363.00
9 Guy Concreting No 3 300 900.00 0 0.00
10 Spiral Earth Electrode No 1 160 160.00 32 32.00
11 E.G. Stirrups No 0 140 34
0.00 0.00
12 Rabbit ACSR conductor with 1.5% sag. KM 0.152 30440 4626.88 896 136.19

13 Conductor accossories @3% on item No. 12 138.81

4-Pin cross arm, clamp bolt nut and washers


14 for RCC Pole( For Gaurding)
Set 0 185 0.00 34 0.00
15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00
16 Miscelanious. L/S - 74.31 2.81
Total---- 13000.00 1000.00
Labour Charges
17 Casual Labour Charge - - - 1000.00 - -
18 Regular Labour Charge at 60% - - - 600.00 - -
19 E I Charges with12.24% ST - - - 337.00 - -
20 Contagency @ 3% above - - - 448.11 - -
Grand Total Rs: 15385.11
Say Rs: 15385.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Aminagad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installation
in the name of The President/Secretory Gram panchayat Aminagad
installation feeding to Aminagad village in Aminagad section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 15385.00
25kVA DTC 94704.00
LT line 0.00

Service connection Charges 5000.00

Total Rs. 115089.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 7.5HP Water supply Installation
in the name of The President/Secretory Gram panchayat Aminagad
installation feeding to Aminagad village in Aminagad section

Report:- This is an estimate amounting for Rs. 115089.00 is prepared for arranging
power supply to 7.5HP Water supply Installation in the name of The President/Secretory Gram
panchayat Aminagad installation feeding to Aminagad village in Aminagad section.

This estimate involves part A1-Extension of HT line for a distance of 0.05 KM and
errection of 1 X25kVA DTC on Single pole structure.

This transformer centre comes on F-1 Aminagd feeder eminating from 33/11kV MUSS
Aminagad. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.48MW. The peak load of the feeder is 110 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Aminagad
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Dawalsab Maliksab Kadiwal Sy. No: 30
at Bevinal village in Kamatagi section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8

1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00

2 8 Meters,long PCC Pole No 1 1460 1460.00 292 292.00

11KV Horizontal cross arm, with top support,


3 clamp bolt nut and washers for RCC Pole
Set 0 276 0.00 34 0.00

11KV Horizontal cross arm, with top support,


4 clamp bolt nut and washers for PCC Pole
Set 1 273 273.00 34 34.00

Special 3-pin cross Arms with clamp, nut &


5 Bolts
Set 2 455 910.00 34 68.00

6 11 KV Pin insulator with G.I.Pin rods. No 3 70 210.00 0 0.00


7 45 KN Disc insulator No 3 320 960.00 0 0.00
8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 1 160 160.00 32 32.00
11 E.G. Stirrups No 1 140 34
140.00 34.00
12 Rabbit ACSR conductor with 1.5% sag. KM 0.305 30440 9284.20 896 273.28

13 Conductor accossories @3% on item No. 12 278.53

DP structure on 8mtr long RCC supports with


14 kit as per part A of CDS-15
Set 0 11461 0.00 1482 0.00

4-Pin cross arm, clamp bolt nut and washers


11 for RCC Pole( For Gaurding)
Set 0 185 0.00 34 0.00

12 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


15 Miscelanious. L/S - 26.27 45.72
Total---- 14500.00 900.00
Labour Charges
16 Casual Labour Charge - - - 900.00 - -
17 Regular Labour Charge at 60% - - - 540.00 - -
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 488.31 - -
Grand Total Rs: 16765.31
Say Rs: 16765.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Dawalsab Maliksab Kadiwal Sy. No: 30
at Bevinal village in Kamatagi section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 23.65 54.03
Total: 7600.00 700.00
Labour Charges
13 Casual Labour Charge - - - 700.00 - -

14 Regular Labour Charge at 60% - - - 420.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 264.15 - -
Grand Total Rs: 9069.14
Say Rs. 9069.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Dawalsab Maliksab Kadiwal Sy. No: 30
at Bevinal village in Kamatagi section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 16765.00
25kVA DTC 94704.00
LT line 9069.00

Service connection Charges 2500.00

Total Rs. 123038.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Dawalsab Maliksab Kadiwal Sy. No: 30
at Bevinal village in Kamatagi section

Report:- This is an estimate amounting for Rs. 123038.00 is prepared for arranging
power supply to 10HP IP set Installation in the name in of Sri. Dawalsab Maliksab Kadiwal Sy. No: 30
at Bevinal village in Kamatagi section.

This estimate involves part A1-Extension of HT line for a distance of 0.10 KM and
errection of 1 X25kVA DTC on Single pole structure and extension of LT line for a distance of 0.05kM.

This transformer centre comes on F-4 Kamatagi feeder eminating from 33/11kV MUSS
Kamatagi. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.5MW. The peak load of the feeder is 120 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Tippusab Ameensab Bewoor Sy. No: 30/6
at Bevinal village in Kamatagi section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00
2 8 Meters,long PCC Pole No 1 1460 1460.00 292 292.00

11KV Horizontal cross arm, with top support,


3 clamp bolt nut and washers for RCC Pole
Set 0 276 0.00 34 0.00

11KV Horizontal cross arm, with top support, clamp


4 bolt nut and washers for PCC Pole Set 1 273 273.00 34 34.00

Special 3-pin cross Arms with clamp, nut &


5 Bolts
Set 2 455 910.00 34 68.00

6 11 KV Pin insulator with G.I.Pin rods. No 3 70 210.00 0 0.00


7 45 KN Disc insulator No 3 320 960.00 0 0.00
8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 1 160 160.00 32 32.00
11 E.G. Stirrups No 1 140 34
140.00 34.00
12 Rabbit ACSR conductor with 1.5% sag. KM 0.305 30440 9284.20 896 273.28

13 Conductor accossories @3% on item No. 12 278.53

DP structure on 8mtr long RCC supports with


14 kit as per part A of CDS-15
Set 0 11461 0.00 1482 0.00

4-Pin cross arm, clamp bolt nut and washers


11 for RCC Pole( For Gaurding)
Set 0 185 0.00 34 0.00

12 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


15 Miscelanious. L/S - 26.27 45.72
Total---- 14500.00 900.00
Labour Charges
16 Casual Labour Charge - - - 900.00 - -
17 Regular Labour Charge at 60% - - - 540.00 - -
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 488.31 - -
Grand Total Rs: 16765.31
Say Rs: 16765.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Tippusab Ameensab Bewoor Sy. No: 30/6
at Bevinal village in Kamatagi section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 23.65 54.03
Total: 7600.00 700.00
Labour Charges
13 Casual Labour Charge - - - 700.00 - -

14 Regular Labour Charge at 60% - - - 420.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 264.15 - -
Grand Total Rs: 9069.14
Say Rs. 9069.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Tippusab Ameensab Bewoor Sy. No: 30/6
at Bevinal village in Kamatagi section

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 16765.00
25kVA DTC 94704.00
LT line 9069.00

Service connection Charges 2500.00

Total Rs. 123038.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Tippusab Ameensab Bewoor Sy. No: 30/6
at Bevinal village in Kamatagi section

Report:- This is an estimate amounting for Rs. 123038.00 is prepared for arranging
power supply to 10HP IP set Installation in the name in of in the name of Sri. Tippusab Ameensab
Bewoor Sy. No: 30/6 at Bevinal village in Kamatagi section.

This estimate involves part A1-Extension of HT line for a distance of 0.10 KM and
errection of 1 X25kVA DTC on Single pole structure and extension of LT line for a distance of 0.05kM.

This transformer centre comes on F-4 Kamatagi feeder eminating from 33/11kV MUSS
Kamatagi. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.5MW. The peak load of the feeder is 120 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 10HP Irrigation Pumpset Installation in the name of Sri. Sangamesh
Parappa Chittaragi, Sy. No: 93 at Kamatagi Village in Kamatagi section.

Under "General scheme"


PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 3 1460 4380.00 292 876.00
3 Spiral earth electrodes Set 4 160 640.00 32 128.00
4 4 pin X - Arm set for RCC No 1 185 185.00 34 34.00
5 4 pin X - Arm for PCC No 4 182 728.00 34 136.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 12 25 300.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.812 17640 14323.68 655 531.86

11 Conductor Accessories @ 3% on
Item No 10 - - - 429.71 0.00
12 Misc - - - 55.61 81.14
Total: 24400.00 2200.00
Labour Charges
13 Casual Labour Charge - - - 2200.00 - -

14 Regular Labour Charge at 60% - - - 1320.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 840.15 - -
Grand Total Rs: 28845.15
Say Rs. 28845.00
Service connection Charges: 2500.00
Total: 31345.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for arranging power supply to 10HP Irrigation Pumpset Installation in the name of Sri.
Sangamesh Parappa Chittaragi, Sy. No: 93 at Kamatagi Village in Kamatagi section.

Under "General scheme"

Report:- This is an estimate amounting for Rs. 31345.00 is prepared for arranging
power supply to 10HP in the name of Sri. Sangamesh Parappa Chittaragi, Sy. No: 93 at Kamatagi
Village in Kamatagi section.

This estimate involves part Extension of LT line for a distance of 0.2KM. This proposed
installation comes on 63kVA Shiragumpi IP TC having connected load of 45HP ( including proposed
10HP) and LTVR calculated is satisfactory.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply , 99 kVA HT Installation of Sri. Narayan Vitthappa Bhandari,
M/s. Shree Mittal Udyog. Sy. No:18/D Prop No: 153 Plot. No:3, Hire Upnal, in Ilkal Section.

Part "A1" H.T.line Extension.


Sl Material Labour charges
Particulars UNIT Qty
No. Rate Amount Rate Amount
1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 R.C.C.Pole 9 mtr long No 1 3250 3250.00 364 364.00
3 P.C.C.Pole 8 mtr long (For Stud) No 0 1460 0.00 292 0.00
4 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

11KV H 'X' arms with clamps B&N.


5 Set 1 276 276.00 34 34.00
For RCC with HTST
6 45KN Disc No 3 320 960.00 0 0.00
Special 3-pin cross Arms with clamp,
7 Set 1 455 455.00 34 34.00
nut & Bolts
11 KV.Pin insulators with G.I Pin
8 No 3 70 210.00 0 0.00
roads
Rabbit ACSR Conductor with 1.5%
9 KM 0.0914 30440 2782.22 896 81.89
sag
Conductor accessories at 3% on
10 - - 83.47 0.00
Item No 6
11 Guy Set Complete Set 1 498 498.00 121 121.00
12 Guy Concreting No 1 300 300.00 0 0.00
13 Spiral Earth Electrode No 1 160 160.00 32 32.00

DP Sructure 9 Mtrs long with kit as


14 Set 1 16241 16241.00 1609 1609.00
per CDS -15 (with 3 Discs & DOLO)

15 Misc L/S - 84.32 24.11


Total Rs 25300.00 2300.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri. Narayan
Vitthappa Bhandari, M/s. Shree Mittal Udyog. Sy. No:18/D Prop No: 153 Plot.
No:3, Hire Upnal, in Ilkal Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle main


& load Side cable entry
1 10/5 Amp CTS with ETV Set 1 64250 64250.00
meter, without load break
switch

Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
E.I.Charges with 12.24%
6 756.00
ST
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal
HESCOM
power supply , 99 kVA HT Installation of Sri. Narayan
Shree Mittal Udyog. Sy. No:18/D Prop No: 153 Plot.
:3, Hire Upnal, in Ilkal Section.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri. Narayan
Vitthappa Bhandari, M/s. Shree Mittal Udyog. Sy. No:18/D Prop No: 153 Plot.
No:3, Hire Upnal, in Ilkal Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 25300.00
25300.00
3 Labour charges 2300.00
4 Employee's cost at 60 % on Labour Charges 1380.00
5 Contingencies at 3 % on Material + labour charge 828.00
6 Service tax at 12.24 % on on labour charges 281.52

Intrest during constrution at 5 % on material cost +


7 labour cost 1380.00

8 Transportation cost at 2 % on material cost 506.00


9 Watch and ward cost at 1 % on material cost 253.00

Insurance cost against theft and accident at 1 % on


10 material cost 253.00

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 69.00

12 Electrical Inspectorate Charges with 12.24% ST 337.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 506.00


Total Project cost Rs: 33393.53
Say Rs: 33394.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri. Narayan
Vitthappa Bhandari, M/s. Shree Mittal Udyog. Sy. No:18/D Prop No: 153 Plot. No:3,
Hire Upnal, in Ilkal Section.

Report:- This is an estimate amounting for Rs. 33394/- (Project Cost)


prepared for arranging power supply to an extent of 99 kVA HT Installation of Sri.
Narayan Vitthappa Bhandari, M/s. Shree Mittal Udyog. Sy. No:18/D Prop No: 153 Plot.
No:3, Hire Upnal, in Ilkal Section.

This project cost includes extension of HT line for a distance of 0.095 km by


using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 99 kVA contract demand on 11KV System.

This proposed installation comes on F-6 Industrial feeder. The installed


capacity for 11KV reference is 1X10MVA, the peak load of the power transformer is
8MWS, peak load of the feeder is 120Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
g power supply , 99 kVA HT Installation of Sri. Narayan
s. Shree Mittal Udyog. Sy. No:18/D Prop No: 153 Plot.
No:3, Hire Upnal, in Ilkal Section.
ABSTRACT
Labour
Charges
2300.00
2300.00

Asst. Executive Engneer (El.)


HESCOM, Ilkal
HESCOM
ranging power supply , 99 kVA HT Installation of Sri. Narayan
Shree Mittal Udyog. Sy. No:18/D Prop No: 153 Plot. No:3,
Hire Upnal, in Ilkal Section.

s an estimate amounting for Rs. 33394/- (Project Cost)


wer supply to an extent of 99 kVA HT Installation of Sri.
ri, M/s. Shree Mittal Udyog. Sy. No:18/D Prop No: 153 Plot.
ection.

includes extension of HT line for a distance of 0.095 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 99 kVA contract demand on 11KV System.

stallation comes on F-6 Industrial feeder. The installed


e is 1X10MVA, the peak load of the power transformer is
eder is 120Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Ilkal
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
Estimate for A/P/S to Motive Power installation of Smt. Rukminibai Mahantappa Gotur Prop. No: 334 at
Gonal S B Village in Ilkal Section.
PART - A2 (Extenstion of L T Line)
Sl Material Labour Charge
No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 3 2480 7440.00 292 876.00
2 8 Meters,long PSC Pole No 2 1720 3440.00 292 584.00
3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00
4 Spiral earth electrodes Set 5 160 800.00 32 160.00
5 4 pin X - Arm set for RCC No 7 185 1295.00 34 238.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 24 10 240.00 0 0.00
1.1KV pin insulator with G.I.
9 No 8 25 200.00 0 0.00
Pin rod
10 Guy set complete Set 5 498 2490.00 121 605.00
11 Guy concreting No 5 300 1500.00 0 0.00
2 ACSR conductor with 1.5%
12 KM 0.812 17640 14323.68 655 531.86
sag.
Conductor Accessories @ 3%
13 - - - 429.71 0.00
on Item No 10
4-Pin cross arm, clamp bolt
14 nut and washers for RCC Set 0 185 0.00 34 0.00
Pole( For Gaurding)
15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00
16 Misc - - - 41.61 5.14
Total: 32200.00 3000.00
Labour Charges
19 Casual Labour Charge - - - 3000.00 - -
Regular Labour Charge at
20 - - - 1800.00 - -
60%
21 E I Charges with 12.24%ST - - - 85.00 - -
22 Contagency @ 3% above - - - 1112.55 - -
Grand Total Rs: 38197.55
Say Rs. 38198.00
S/C Charges 5000.00
Total: 43198.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for A/P/S to Motive Power installation of Smt. Rukminibai Mahantappa Gotur Prop. No: 334
at Gonal S B Village in Ilkal Section.

Report:- This is an estimate amounting for Rs. 43198.00 is prepared for A/P/S to
Motive Power installation of Smt. Rukminibai Mahantappa Gotur Prop. No: 334 at Gonal S B Village
in Ilkal Section.

This estimate involves extension of LT 3 Phase 4 wire line to a route length of 0.2Km on
8 mtrs RCC & PSC poles supports. This proposed load comes on 25 kVA DTC at near Thakurji
granites which is having connected load of 13 HP, it can take up proposed load satisfactorily and
LTVR is satisfactory. This installation will not comes under layout and it is not MS Building.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM
ILKAL
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri. Vijayakumar
Basanagouda Patil, M/s. Shreeshail Granite Industries. Sy. No:79/2 Plot. No:3, Block-
II, Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.


Material Labour charges
Sl
Particulars UNIT Qty
No. Rate Amount Rate Amount

1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 R.C.C.Pole 9 mtr long No 11 3250 35750.00 364 4004.00
P.C.C.Pole 8 mtr long (For
3 No 0 1460 0.00 292 0.00
Stud)
4 MS Fish Plate with N & B Set 0 41 0.00 22 0.00
11KV H 'X' arms with
5 clamps ,B&N.For RCC with Set 8 276 2208.00 34 272.00
HTST
6 45KN Disc No 21 320 6720.00 0 0.00
Special 3-pin cross Arms with
7 Set 7 408 2856.00 34 238.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I
8 No 33 70 2310.00 0 0.00
Pin roads
Rabbit ACSR Conductor with
9 KM 1.4616 30440 44491.10 896 1309.59
1.5% sag
Conductor accessories at 3%
10 - - 1334.73 0.00
on Item No 6
11 Guy Set Complete Set 6 498 2988.00 121 726.00
12 Guy Concreting No 6 300 1800.00 0 0.00
13 Spiral Earth Electrode No 11 160 1760.00 32 352.00
DP Sructure 9 Mtrs long with
14 kit as per CDS -15 (with 3 Set 1 16241 16241.00 1609 1609.00
Discs & DOLO)
15 Misc L/S - 112.16 89.41
Total Rs 118571.00 8600.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri. Vijayakumar
Basanagouda Patil, M/s. Shreeshail Granite Industries. Sy. No:79/2 Plot. No:3,
Block-II, Ilkal in Ilkal Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle main


& load Side cable entry 5/5
1
Amp CTS with ETV meter,
Set 1 64250 64250.00
without load break switch

Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
E.I.Charges with 12.24%
6 756.00
ST
7 Contingeng @ 3% 2218.08
Total 76154.08
Say Rs: 76154

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal
HESCOM
wer supply , 50 kVA HT Installation of Sri. Vijayakumar
Shreeshail Granite Industries. Sy. No:79/2 Plot. No:3,
Block-II, Ilkal in Ilkal Section.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri. Vijayakumar
Basanagouda Patil, M/s. Shreeshail Granite Industries. Sy. No:79/2 Plot. No:3,
Block-II, Ilkal in Ilkal Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 118571.00
118571.00
3 Labour charges 8600.00
4 Employee's cost at 60 % on Labour Charges 5160.00
5 Contingencies at 3 % on Material + labour charge 3815.13
6 Service tax at 12.24 % on on labour charges 1052.64

Intrest during constrution at 5 % on material cost +


7 labour cost 6358.55

8 Transportation cost at 2 % on material cost 2371.42


9 Watch and ward cost at 1 % on material cost 1185.71

Insurance cost against theft and accident at 1 % on


10 material cost 1185.71

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 317.93

12 Electrical Inspectorate Charges with 12.24% ST 337.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 2371.42


Total Project cost Rs: 151326.51
Say Rs: 151702.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri.
Vijayakumar Basanagouda Patil, M/s. Shreeshail Granite Industries. Sy. No:79/2 Plot.
No:3, Block-II, Ilkal in Ilkal Section.
Report:- This is an estimate amounting for Rs. 151702/- (Project Cost)
prepared for arranging power supply , 50 kVA HT Installation of Sri. Vijayakumar
Basanagouda Patil, M/s. Shreeshail Granite Industries. Sy. No:79/2 Plot. No:3, Block-
II, Ilkal in Ilkal Section.
This project cost includes extension of HT line for a distance of 0.48 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 99 kVA contract demand on 11KV System.

This proposed installation comes on F-6, Industrial Feeder. The installed


capacity for 11KV reference is 1X10MVA, the peak load of the power transformer is
8.0MWS, peak load of the feeder is 120Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
power supply , 50 kVA HT Installation of Sri. Vijayakumar
s. Shreeshail Granite Industries. Sy. No:79/2 Plot. No:3,
Block-II, Ilkal in Ilkal Section.
ABSTRACT
Labour
Charges
8600.00
8600.00

Asst. Executive Engneer (El.)


HESCOM, Ilkal
HESCOM
anging power supply , 50 kVA HT Installation of Sri.
Patil, M/s. Shreeshail Granite Industries. Sy. No:79/2 Plot.
Section.
s an estimate amounting for Rs. 151702/- (Project Cost)
wer supply , 50 kVA HT Installation of Sri. Vijayakumar
hreeshail Granite Industries. Sy. No:79/2 Plot. No:3, Block-

includes extension of HT line for a distance of 0.48 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 99 kVA contract demand on 11KV System.

stallation comes on F-6, Industrial Feeder. The installed


e is 1X10MVA, the peak load of the power transformer is
eeder is 120Amps.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Ilkal
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
Estimate for A/P/S to Water Supply installation in the name of Persident / Secretary Grama Pnchayati
Nagur Tq. Hunagund .in Hunagund section .
PART - A2 (Extenstion of L T Line)
Sl Material Labour Charge
No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PSC Pole No 0 1720 0.00 292 0.00
3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00
4 Spiral earth electrodes Set 1 160 160.00 32 32.00
5 4 pin X - Arm set for RCC No 7 185 1295.00 34 238.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 24 10 240.00 0 0.00
1.1KV pin insulator with G.I.
9 No 8 25 200.00 0 0.00
Pin rod
10 Guy set complete Set 5 498 2490.00 121 605.00
11 Guy concreting No 5 300 1500.00 0 0.00
2 ACSR conductor with 1.5%
12 KM 0.812 17640 14323.68 655 531.86
sag.
Conductor Accessories @ 3%
13 - - - 429.71 0.00
on Item No 10
4-Pin cross arm, clamp bolt
14 nut and washers for RCC Set 0 185 0.00 34 0.00
Pole( For Gaurding)
15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00
16 Misc - - - 41.61 5.14
Total: 23160.00 1704.00
Labour Charges
19 Casual Labour Charge - - - 1704.00 - -
Regular Labour Charge at
20 - - - 1022.40 - -
60%
21 E I Charges with 12.24%ST - - - 85.00 - -
22 Contagency @ 3% above - - - 779.14 - -
Grand Total Rs: 26750.54
Say Rs. 38198.00
S/C Charges 5000.00
Total: 43198.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water supply Installation
in the name of The President Gram panchayat Muganur
installation at Near Ingalagi Jackwell in Kamatagi section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 No 0 25 0.00 0 0.00
rod
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 23.65 54.03
Total: 7600.00 700.00
Labour Charges
13 Casual Labour Charge - - - 700.00 - -

14 Regular Labour Charge at 60% - - - 420.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 264.15 - -
Grand Total Rs: 9069.14
Say Rs. 9069.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 2HP Mini Water supply Installation
in the name of The President Gram panchayat Dannur
installation at Adihala village in Hunagund section

Report:- This is an estimate amounting for Rs. 13385.00 is prepared for arranging
power supply to 2HP Mini Water supply installation in the name of the President Gram Panchayat
Dannur at Adihala village in Hunagund Section.

This estimate involves part A2-Extension of LT line for a length 0. 04 KM .

This installation comes on 63 KVA DTC at Adihal village TC . The existed load of DTC is 34 Kw lighting
load Proposed load is 2HP (Single Phase) water supply installation .total load of DTC 34KW + 2HP W/s

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Gudur
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 99 kVA HT Installation of Sri.Govardhan
Ramarathan Karva, M/s.Govind Enterprises Ilkal . Sy. No:31/F Plot. No:1, Hire-
Upnal in Ilkal Section.
Part "A1" H.T.line Extension.
Material Labour charges
Sl No. Particulars UNIT Qty
Rate Amount Rate Amount
1 2 3 4 5 6 7 8
9.5 Meters,long
1 No 0 5260 0.00 476 0.00
RCC Pole
R.C.C.Pole 9 mtr
2 No 3 3250 9750.00 364 1092.00
long
P.C.C.Pole 8 mtr
3 No 0 1460 0.00 292 0.00
long (For Stud)
MS Fish Plate
4 Set 0 41 0.00 22 0.00
with N & B
11KV H 'X' arms
with
5 Set 2 276 552.00 34 68.00
clamps ,B&N.For
RCC with HTST
6 45KN Disc No 3 320 960.00 0 0.00

Special 3-pin
7 cross Arms with Set 1 455 455.00 34 34.00
clamp, nut & Bolts

11 KV.Pin
8 insulators with G.I No 9 70 630.00 0 0.00
Pin roads
Rabbit ACSR
9 Conductor with KM 0.3650 30440 11110.60 896 327.04
1.5% sag
Conductor
10 accessories at 3% - - 333.32 0.00
on Item No 6

11 Guy Set Complete Set 1 498 498.00 121 121.00


12 Guy Concreting No 1 300 300.00 0 0.00
13 Road Guarding No 1 1200 1200.00 200 200.00
Spiral Earth
14 No 3 160 480.00 32 96.00
Electrode
DP Sructure 9
Mtrs long with kit
15 as per CDS -15 Set 1 16241 16241.00 1609 1609.00
(with 3 Discs &
DOLO)
15 Misc L/S - 90.08 52.96
Total Rs 42600.00 3600.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 12HP Water supply Installation
in the name of The President Gram panchayat Chiknal
installation at Chiknal village in Gudur section

Report:- This is an estimate amounting for Rs. 222647.00 is prepared for arranging
power supply to 12HP Water supply installation in the name of the President Gram Panchayat
Chikanal at Chikanal village in Gudur Section.

This estimate involves part A1-Extension of HT line for a distance of 0.5 KM and errection
of 1 X25kVA DTC on Single pole structure and extension of LT line for a distance of 0.05kM.

This transformer centre comes on F-5 Gudur feeder eminating from 33/11kV MUSS
Gudur. The installed capacity for 11KV reference is 2X5MVA. The peak load of the power transformer
is 2.5MW. The peak load of the feeder is 152 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Gudur
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to staff quarters building of the District
fire officer Bagalkot Sy. No: 49/1A at Cinnapur ST, Between Hunagund - Ilkal, in Ilkal
Section.
Report:- This is an estimate amounting for Rs.60749/- (Project Cost)
prepared Estimate for arranging power supply to staff quarters building of the District
fire officer Bagalkot Sy. No: 49/1A at Cinnapur ST, Between Hunagund - Ilkal, in Ilkal
Section.

This project cost includes extension of HT line for a distance of 1.90 km by


using rabbit ACSR conductor on 9mts long RCC support with average span of 0.04kM &
GOS is provided at tapping point, errection of 1X63kVA DTC on single pole structure
with fencing and extension of LT line to a route length 0.150km by using UG Cable of 70
Sq. mm and provision for tapping of 15No's of service connections through LT
distribution box with Bus Bar arrangement.

The builtup area of the building is: Staff Quartes: GF+FF+SF= 755 Sq. Mtrs
Staff Building: GF= 150 Sq. Mtrs.
Total: 905 Sq. Mtrs

This proposed installations comes on F1 Pump House feeder. The installed


capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
8.0MWS, peak load of the feeder is 120Amps. HTVR is calculated and satisfactory.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
rranging power supply to staff quarters building of the District
: 49/1A at Cinnapur ST, Between Hunagund - Ilkal, in Ilkal

s an estimate amounting for Rs.60749/- (Project Cost)


anging power supply to staff quarters building of the District
: 49/1A at Cinnapur ST, Between Hunagund - Ilkal, in Ilkal

includes extension of HT line for a distance of 1.90 km by


or on 9mts long RCC support with average span of 0.04kM &
g point, errection of 1X63kVA DTC on single pole structure
of LT line to a route length 0.150km by using UG Cable of 70
apping of 15No's of service connections through LT
ar arrangement.

ea of the building is: Staff Quartes: GF+FF+SF= 755 Sq. Mtrs


Staff Building: GF= 150 Sq. Mtrs.
Total: 905 Sq. Mtrs

stallations comes on F1 Pump House feeder. The installed


e is 1X10 MVA, the peak load of the power transformer is
eeder is 120Amps. HTVR is calculated and satisfactory.

erials and labour provision made in the estimate, submitted

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Ilkal
rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for shifting of 11kV line of F-2 Muganur Feeder crossing over the premises of M/s.
Doddannavar Bros. at the request of M/s. Doddannavar Bros. Ramathal in Kamatagi
Section.

Under DCW Scheme.


Shifting of H T Line

Sl Material cost Labour Charge


Discription Unit Qty
NO
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 1 3250 3250.00 364 364.00
2 8 Meters,long PCC Pole No 4 1460 5840.00 292 1168.00
3 Guy Set, complete Set 3 498 1494.00 121 363.00
4 Guy Concreting No 3 300 900.00 0 0.00
5 Spiral Earth Electrode No 5 160 800.00 32 160.00
Rabbit ACSR conductor with
6 KM 0.761 30440 23164.84 896 681.86
1.5% sag.

Conductor accossories @3% on


7 694.95
item No. 5
8 45KN Disc Insulators No 6 320 1920.00 0 0.00
11KV Horizontal cross arm, with
9 top support, clamp bolt nut and Set 5 276 1380.00 34 170.00
washers for RCC Pole

Special 3-pin cross Arms with


10 Set 2 455 910.00 34 68.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I
11 No 16 70 1120.00 0 0.00
Pin roads
12 Miscelanious. L/S - 26.21 25.14

Total---- 41500.00 3000.00

13 Casual Labour 3000.00


Regular Labour @ 20% on
14 MC+LC
8900.00

15 E I Charges 300.00

16 Contingencies @ 5% on all above 2685.00

Total---- 56384.99

Say Rs: 56385.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for shifting of 11kV line of F-2 Muganur Feeder crossing over the premises of M/s.
Doddannavar Bros. at the request of M/s. Doddannavar Bros. Ramathal in Kamatagi
Section.

Dismantling portion
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
Releasing of 8mtrs PCC
1 No 6 0 0.00 262.8 1576.80
Pole
Releasing of 11 kV pin
2 No 15 0 0.00 0 0.00
Insulators with GI Pins
Releasing of No: 15 kV
3 No 24 0 0.00 0 0.00
Strain Insulators
Releasing of 11 kV V- Shape
4 / H-Z Cross arm with clamp No 8 0 0.00 30.6 244.80
N&B

5 Releasing of 2 ACSR Conductor KM 1.05 0 0.00 589.5 618.98

6 Miscelanious. L/S - 0.00 59.42

Total---- 0.00 2500.00

Materials to be released & returned to stores

Sl. No. Particulars Qty Condition

1 8mtrs long PCC Pole 6 Scrap

11 kV pin Insulators with GI


2 15 Chipped
Pins
3 No: 15 kV Strain Insulators 24 Chipped

11 kV V- Shape / H-Z Cross


4 8 Released
arm with clamp N & B
5 2 ACSR Conductor 1.05 Released

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for shifting of 11kV line of F-2 Muganur Feeder crossing over the premises of M/s. Doddannavar Bros.
at the request of M/s. Doddannavar Bros. Ramathal in Kamatagi Section.

Under DCW Scheme.

Report:- This is an estimate amounting for Rs. 56385.00 is prepared for shifting of 11kV
line of F-2 Muganur Feeder crossing over the premises of M/s. Doddannavar Bros. at the request of
M/s. Doddannavar Bros. Ramathal in Kamatagi Section.

This estimate involves part A1-Extension of HT line for a distence of 0.25KM . Since the
existing line is passing over the premises of M/s. Doddannavar Bros and it is hazordous to human life
and hence it is very essential to shift this line as in the sketch.

Desmantling estimate is prepared for released materials.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for electrification of Ashray colony Sy. No;105/1/1 at Ilkal Town in Ilkal Section.at the
request of The Commissioner CMC Ilkal. Under SELF EXECUTION WORKS SCHEME
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 21 3250 68250.00 364 7644.00

2 8 Meters,long PCC Pole for stud No 2 1460 2920.00 292 584.00

3 MS Fish Plate with N & B Set 4 41 164.00 22 88.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 25 276 6900.00 34 850.00
for RCC Pole
Special 3-pin cross Arms with clamp,
5 nut & Bolts
Set 4 410 1640.00 34 136.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 78 70 5460.00 0 0.00

7 45 KN Disc insulator No 6 320 1920.00 0 0.00


8 Guy Set, complete Set 10 498 4980.00 121 1210.00
9 Guy Concreting No 10 300 3000.00 0 0.00
10 Spiral Earth Electrode No 20 160 3200.00 32 640.00
11 E.G. Stirrups No 20 140 2800.00 34 680.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 3.167 30440 96403.48 896 2837.63

Conductor accossories @3% on item


13 No. 12
2892.10

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Gaurding)
Set 14 185 2590.00 34 476.00

15 GI Wire( For Gaurding) kg 140 41.4 5796.00 15 2100.00


DP Sructure 9 Mtrs long with kit
16 Set 1 26182 26182.00 1826 1826.00
as per CDS -15 with GOS
17 Miscelanious. L/S - 402.42 428.37
Total---- 235500.00 19500.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of Ashray colony Sy. No;105/1/1 at Ilkal Town in Ilkal Section.at the request
of The Commissioner CMC Ilkal. Under SELF EXECUTION WORKS SCHEME

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 36 3250 117000.00 364 13104.00

2 8 Meters,long PCC Pole for stud No 6 1460 8760.00 292 1752.00

3 MS Fish Plate with N & B Set 12 41 492.00 22 264.00

4 Spiral earth electrodes Set 36 160 5760.00 32 1152.00


5 4 pin X - Arm set for RCC No 52 185 9620.00 34 1768.00
6 2 Pin Cross armset for RCC Set 52 103 5356.00 34 1768.00
7 No.8KV Strain Insulators No 140 10 1400.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
135 25 3375.00 0 0.00

10 Guy set complete Set 10 498 4980.00 121 1210.00


11 Guy concreting No 10 300 3000.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 8.323 30440 253352.12 896 7457.41

Conductor Accessories @ 3% on
13 Item No 10 -
- - 7600.56 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 5 185 925.00 34 170.00
Gaurding)

15 GI Wire( For Gaurding) kg 100 41.4 4140.00 15 1500.00


16 Misc - - - 239.32 155.59
Total: 426000.00 30301.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of Ashray colony Sy. No;105/1/1 at Ilkal Town in Ilkal Sectio
the request of The Commissioner CMC Ilkal. Under SELF EXECUTION WORKS SCHE

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate

1 2 3 4 5 6 7

Errection 100 kVA Distribution


Transformer centre on Double
1 Set 4 152906.00 611624.00 4718.00
pole 9 mtr RCC Pole as per CDS-
21 of CSR-2006.

Total 611624.00

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

ay colony Sy. No;105/1/1 at Ilkal Town in Ilkal Section.at


CMC Ilkal. Under SELF EXECUTION WORKS SCHEME

(Errection of Transformer Centre)

Labour Charge
Amt

18872.00

18872.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of Ashray colony Sy. No;105/1/1 at Ilkal Town in Ilkal
Section.at the request of The Commissioner CMC Ilkal. Under SELF EXECUTION
WORKS SCHEME
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 235500.00
2 Extension of LT line 426000.00
3 Errection of 1X 100kVA DTC 611624.00
1273124.01
4 Labour charges 68673.00
5 Employee's cost at 60 % on Labour Charges 41203.80
6 Contingencies at 3 % on Material + labour charge 40253.91
7 Service tax at 12.24 % on on labour charges 8405.58

Intrest during constrution at 5 % on material cost +


8 labour cost 67089.85

9 Transportation cost at 2 % on material cost 25462.48


10 Watch and ward cost at 1 % on material cost 12731.24

Insurance cost against theft and accident at 1 % on


11 material cost 12731.24

Performance guarantee and loss of interest on margin


12 money for BG @ 2.5% of the value of BG 3354.49

13 Electrical Inspectorate Charges with 12.24% ST 4322.00


Compensation cost for tree cutting etc., as per
14 approved norms -

15 TA & QC inspection charges at 2 % on meterial cost 25462.48


Total Project cost Rs: 1582814.08
Say Rs: 1582814.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, Ilkal
Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of Ashray colony Sy. No;105/1/1 at Ilkal Town in Ilkal Section.at the
request of The Commissioner CMC Ilkal. Under SELF EXECUTION WORKS SCHEME

Report:- This is an estimate amounting for Rs. 1582814.00 is prepared for


electrification of Ashray colony Sy. No;105/1/1 at Ilkal Town in Ilkal Section.at the request of The
Commissioner CMC Ilkal. Under SELF EXECUTION WORKS SCHEME.

This estimate involves part A1-Extension of HT line for a distence of 1.04KM and
part-A2-Extension of LT line 3 phase 5 wire , for a distance of 1.64 KM by using rabbit ACSR
conductor on 9 mts. long R.C.C poles and errection of 4X100kVA DTCs. There are 30 Nos of plots
are existing and assessment of load is based on 1KW/ site. This is a Ashray colony.

There are 310 Nos of plots are existing and assessment of load is based on 1 KW/ site.
This is a Ashray colony.

These four no's of transformer centres comes on F1 Pump house feeder eminating
from 110/33/11kV MUSS Ilkal The installed capacity for 11KV reference is 1X10MVA. The peak
load of the power transformer is 8.0 MW. The peak load of the feeder is 120Amps.

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
Certificate:-Certified that, I have personally visited the spot and got prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
ation of Ashray colony Sy. No;105/1/1 at Ilkal Town in Ilkal
of The Commissioner CMC Ilkal. Under SELF EXECUTION
WORKS SCHEME
ABSTRACT

Labour Charges
19500.00
30301.00
18872.00
68673.00

Asst. Executive Engneer (El.)


HESCOM, Ilkal
Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
n of Ashray colony Sy. No;105/1/1 at Ilkal Town in Ilkal Section.at the
issioner CMC Ilkal. Under SELF EXECUTION WORKS SCHEME

is an estimate amounting for Rs. 1582814.00 is prepared for


ny Sy. No;105/1/1 at Ilkal Town in Ilkal Section.at the request of The
der SELF EXECUTION WORKS SCHEME.

volves part A1-Extension of HT line for a distence of 1.04KM and


3 phase 5 wire , for a distance of 1.64 KM by using rabbit ACSR
C.C poles and errection of 4X100kVA DTCs. There are 30 Nos of plots
of load is based on 1KW/ site. This is a Ashray colony.

plots are existing and assessment of load is based on 1 KW/ site.

of transformer centres comes on F1 Pump house feeder eminating


l The installed capacity for 11KV reference is 1X10MVA. The peak
r is 8.0 MW. The peak load of the feeder is 120Amps.

terials and labour provision made in the estimate, submitted for

rtified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Ilkal

rtified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
Certified that, I have personally visited the spot and got prepared the
006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Dannur
at Adihal village in Hunagund Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 1 1460 1460.00 292 292.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 1 276 276.00 34 34.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 1 273 273.00 34 34.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 1 455 455.00 34 34.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 8 70 560.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 2 160 320.00 32 64.00
11 E.G. Stirrups No 2 140 280.00 34 68.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 0.456 30440 13880.64 896 408.58

Conductor accossories @3% on


13 item No. 12
416.42

DP structure on 8mtr long RCC


14 supports with kit as per Part A of Set 0 11461 0.00 1482 0.00
CDS-15.
15 Miscelanious. L/S - 40.94 52.42
Total---- 22200.00 1400.00
Labour Charges
16 Casual Labour Charge - - - 1400.00 - -
Regular Labour Charge at
17 - - - 840.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 743.31 - -
Grand Total Rs: 25520.30
Say Rs: 25520.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Dannur
at Adihal village in Hunagund Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 25520
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 125224.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Dannur
at Adihal village in Hunagund Section.

Report:- This is an estimate amounting for Rs.125224.00 is prepared for arranging


power supply to 5HP Mini Water supply installation in the name of theScretory / President Gram
Panchayat Dannur at Adihala village in Hunagund Section.

This estimate involves part A1-Extension of HT line for a distance of 0.150 KM and
errection of 1 X25kVA DTC on Single pole structure.

This transformer centre comes on F-3 Iddalagi feeder eminating from 110/33/11kV
MUSS Hunagund . The installed capacity for 11KV reference is 1X10MVA. The peak load of the
power transformer is 8.5 MW. The peak load of the feeder is 95 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund.
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Hire Kodagali
at Hanamanal village in Ilkal Section.

Report:- This is an estimate amounting for Rs.140571.00 is prepared for arranging


power supply to 5HP Mini Water supply installation in the name of theScretory / President Gram
Panchayat Hire Kodagali at Hanamanal village in Ilkal Section.

This estimate involves part A1-Extension of HT line for a distance of 0.20 KM and
errection of 1 X25kVA DTC on Single pole structure.

This transformer centre comes on F-5 Balakundi feeder eminating from 110/33/11kV
MUSS Ilkal. The installed capacity for 11KV reference is 1X10MVA. The peak load of the power
transformer is 8.5 MW. The peak load of the feeder is 95 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for Replacement of failed
100KVA Transform by 100KVA Transformer at Ilkal Town called college TC
in Ilkal section.

100KVA, 3 phase,11KV/433 Volts Distribution Transformer with Oil__________90000


Casual Labour for Errection of 100 KVA Transformer_______________________1308
Miscellaneous Labour__________________________________________________42
Regular Labour 60%__________________________________________________810
Contingencies at 3%________________________________________________2765

Total Rs:- 94925

De- Commission Part


labour for releasing of Failed
100KVA Transformers________________1308 x0.90 = 1177
Miscellaneous Labour_________________________________23
Rs: 1200

Material to be released____________Failed 100KVA Transformer


Date of Errection_________________
Date of dismantle _______________Soon after errection of new 100KVA Transformer
Value to be prepared by accounts staff.

Report:- This is an estimate, amounting for Rs. 94925.00 is prepared for replacement of Failed
100KVA transformer by 100KVA transformer,at Ilkal Town college TC In Ilkal Section.
Date of Errection
Date of Failuare
Kindly sanction the estimate at an early date. For Regularization of transactionDe-
Commission part of estimate enclosed here with.

Certificate:- Certified that, I have personally Visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of work.

Section Officer
HESCOM, Ilkal

Certificate:- Certified that, I have personally Visited the spot and got prepared the estimate
byusing CSR 2006 for the most economical and safe way of execution of work.

Asst Executive Engineer(Ele)


O&M Sub-Division, HESCOM
Ilkal.
HESCOM

Estimate for Replacement of failed


63KVA Transform by 63KVA Transformer at Hosur village TC
in Ilkal section.

63KVA, 3 phase,11KV/433 Volts Distribution Transformer with Oil__________ 73500


Casual Labour for Errection of 100 KVA Transformer_______________________ 655
Miscellaneous Labour________________________________________________ 45
Regular Labour 60%________________________________________________ _420
Contingencies at 3%_______________________________________________ _2239

Total Rs:- 76859


De- Commission Part
labour for releasing of Failed
63KVA Transformers________________655 x 0.90 = 590
Miscellaneous Labour____________________________ 10
Rs: 600

Material to be released____________Failed 100KVA Transformer


Date of Errection_________________
Date of dismantle _______________Soon after errection of new 63KVA Transformer
Value to be prepared by accounts staff.

Report:- This is an estimate, amounting for Rs. 76859.00 is prepared for replacement of Failed
63KVA transformer by 63KVA transformer,at Hosur Village TC In Ilkal Section.
Date of Errection
Date of Failuare

Kindly sanction the estimate at an early date. For Regularization of transactionDe- Commission
part of estimate enclosed here with.

Certificate:- Certified that, I have personally Visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of work.

Section Officer
HESCOM, Ilkal

Certificate:- Certified that, I have personally Visited the spot and got prepared the estimate
byusing CSR 2006 for the most economical and safe way of execution of work.

Asst Executive Engineer(Ele)


O&M Sub-Division, HESCOM
Ilkal.
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Gorbal
at Gorbal village in Karadi Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 2 2480 4960.00 292 584.00
2 8 Meters,long PCC Pole No 12 1460 17520.00 292 3504.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 12 273 3276.00 34 408.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 6 455 2730.00 34 204.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 36 70 2520.00 0 0.00

7 45 KN Disc insulator No 15 320 4800.00 0 0.00


8 Guy Set, complete Set 7 498 3486.00 121 847.00
9 Guy Concreting No 7 300 2100.00 0 0.00
10 Spiral Earth Electrode No 14 160 2240.00 32 448.00
11 E.G. Stirrups No 12 140 1680.00 34 408.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 2.284 30440 69524.96 896 2046.46

Conductor accossories @3% on


13 item No. 12
2085.75

DP structure on 8mtr long RCC


14 supports with kit as per Part A of Set 0 11461 0.00 1482 0.00
CDS-15.
15 Miscelanious. L/S - 77.29 50.54
Total---- 117000.00 8500.00
Labour Charges
16 Casual Labour Charge - - - 8500.00 - -
Regular Labour Charge at
17 - - - 5100.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 3928.11 - -
Grand Total Rs: 134865.12
Say Rs: 134865.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Karadi O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Gorbal
at Gorbal village in Karadi Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 134865
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 234569.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Karadi O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Gorbal
at Gorbal village in Karadi Section.

Report:- This is an estimate amounting for Rs. 234569.00 is prepared for


arranging power supply to 5HP Mini Water Supply Installation in the name of The
Secretory/President Gram Panchayat Gorbal at Gorbal village in Karadi Section.

This estimate involves part A1-Extension of HT line for a distance of 0.750 KM and
errection of 1 X25kVA DTC on Single pole structure.

This transformer centre comes on F-4 Budihal feeder eminating from 110/33/11kV
MUSS Ilkal . The installed capacity for 11KV reference is 1X10MVA. The peak load of the
power transformer is 8.0 MW. The peak load of the feeder is 50 Amps.

Adequate line materials and labour provision made in the estimate and submitted
for kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Karadi

Certificate:-Certified that, I have personally visited the spot and got prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 6HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Jambaladinni
at Chinnapur ST village in Karadi Section.
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00
2 8 Meters,long PCC Pole No 15 1460 21900.00 292 4380.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 15 273 4095.00 34 510.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 4 455 1820.00 34 136.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 45 70 3150.00 0 0.00

7 45 KN Disc insulator No 9 320 2880.00 0 0.00


8 Guy Set, complete Set 7 498 3486.00 121 847.00
9 Guy Concreting No 7 300 2100.00 0 0.00
10 Spiral Earth Electrode No 16 160 2560.00 32 512.00
11 E.G. Stirrups No 15 140 2100.00 34 510.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 2.588 30440 78778.72 896 2318.85

Conductor accossories @3% on


13 item No. 12
2363.36

DP structure on 8mtr long RCC


14 supports with kit as per Part A of Set 0 11461 0.00 1482 0.00
CDS-15.
15 Miscelanious. L/S - 86.92 44.15
Total---- 127800.00 9550.00
Labour Charges
16 Casual Labour Charge - - - 9550.00 - -
Regular Labour Charge at
17 - - - 5730.00 - -
60%
18 E I Charges with12.24% ST - - - 337.00 - -
19 Contagency @ 3% above - - - 4302.51 - -
Grand Total Rs: 147719.51
Say Rs: 147720.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Karadi O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 6HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Jambaladinni
at Chinnapur ST village in Karadi Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 147720
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 247424.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Karadi O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 6HP Mini Water Supply Installation
in the name of The Secretory/President Gram Panchayat Jambaladinni
at Chinnapur ST village in Karadi Section.

Report:- This is an estimate amounting for Rs.147720.00 is prepared for


arranging power supply to 6HP Mini Water Supply Installation in the name of The
Secretory/President Gram Panchayat Jambaladinni at Chinnapur ST village in Karadi Section.

This estimate involves part A1-Extension of HT line for a distance of 0.850 KM and
errection of 1 X25kVA DTC on Single pole structure.

This transformer centre comes on F-4 Budihal feeder eminating from 110/33/11kV
MUSS Ilkal . The installed capacity for 11KV reference is 1X10MVA. The peak load of the
power transformer is 8.0 MW. The peak load of the feeder is 50 Amps.

Adequate line materials and labour provision made in the estimate and submitted
for kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Karadi

Certificate:-Certified that, I have personally visited the spot and got prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 12 KW Commercial Power installation of The
Deputy General Manager Relience infocom Limited at Sy.No:425/2B at Kandagal Tq:
Hunagund in Nandawadgi Section "Under Self Execution Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of HT line 33800.00

2 Errection of 25kVA DTC 115850.00


149650.00
3 Labour charges 13100.00
4 Employee's cost at 60 % on Labour Charges 7860.00
5 Contingencies at 3 % on Material + labour charge 4882.50
6 Service tax at 12.24 % on on labour charges 1603.44
Intrest during constrution at 5 % on material cost +
7 8137.50
labour cost
8 Transportation cost at 2 % on material cost 2993.00
9 Watch and ward cost at 1 % on material cost 1496.50
Insurance cost against theft and accident at 1 % on
10 1496.50
material cost
Performance guarantee and loss of interest on margin
11 406.88
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2993.00

Total Project cost Rs: 199221.32


Say Rs: 199221.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Nandawadgi O & M Sub -Division, HESCOM,
Ilkal
HESCOM

Estimate for arranging power supply to 12 KW Commercial Power installation of The


Deputy General Manager Relience infocom Limited at Sy.No:425/2B at Kandagal Tq:
Hunagund in Nandawadgi Section "Under Self Execution Works Scheme".

Report:- This is an estimate amounting for Rs. 199221/- (Project Cost) is prepared
for arranging power supply to 12 KW Commercial Power installation of The Deputy General
Manager Relience infocom Limited at Sy.No:425/2B at Kandagal Tq: Hunagund in
Nandawadgi Section "Under Self Execution Works Scheme".

This project cost includes extension of HT line for a route length of 0.20KM on
9.0mtrs RCC Poles, and errection of 1X25kVA kVA DTC on 9mts long single pole structure.

This proposed installation comes on f-3, Kandagal Feeder eminating from


110/33/11kV MUSS Ilkal .The installed capacity for 11KV reference is 1X 10MVA, the peak
load of the power transformer is 8.0 MWS, peak load of the feeder is 150Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Nandawadgi

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM
wer supply to 12 KW Commercial Power installation of The
Relience infocom Limited at Sy.No:425/2B at Kandagal Tq:
wadgi Section "Under Self Execution Works Scheme".

ABSTRACT
Labour
Charges
2150.00

10950.00
13100.00

Asst. Executive Engneer (El.)


O & M Sub -Division, HESCOM,
Ilkal
HESCOM

wer supply to 12 KW Commercial Power installation of The


Relience infocom Limited at Sy.No:425/2B at Kandagal Tq:
wadgi Section "Under Self Execution Works Scheme".

n estimate amounting for Rs. 199221/- (Project Cost) is prepared


12 KW Commercial Power installation of The Deputy General
mited at Sy.No:425/2B at Kandagal Tq: Hunagund in
elf Execution Works Scheme".

ludes extension of HT line for a route length of 0.20KM on


ction of 1X25kVA kVA DTC on 9mts long single pole structure.

lation comes on f-3, Kandagal Feeder eminating from


installed capacity for 11KV reference is 1X 10MVA, the peak
is 8.0 MWS, peak load of the feeder is 150Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM, Nandawadgi

ed that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 18KW+440Watts Commercial Power installation of M/s. GTL
Infrastructure Ltd. at Sy.No: 341A/2B/2A/2 at Nandawadgi Tq: Hunagund in Nandawadgi Section
"Under Self Execution Works Scheme".

PART -A1 ( H T Line)


Sl Material cost Labour Charge
Discription Unit Qty
NO Rate Amt Rate Amt
1 R.C.C.Pole 9 mtr long No 2 3250 6500.00 364 728.00
11KV Horizontal cross arm, with top
2 support, clamp bolt nut and washers Set 1 276 276.00 34 34.00
for RCC Pole
Special 3-pin cross Arms with clamp,
3 nut & Bolts
Set 4 410 1640.00 34 136.00

4 11 KV Pin insulator with G.I.Pin rods. No 6 70 420.00 0 0.00

5 45 KN Disc insulator No 9 320 2880.00 0 0.00


6 Guy Set, complete Set 3 498 1494.00 121 363.00
7 Guy Concreting No 3 300 900.00 0 0.00
8 Spiral Earth Electrode No 2 160 320.00 32 64.00
9 E.G. Stirrups No 2 140 280.00 34 68.00
Rabbit ACSR conductor with 1.5%
10 sag. KM 0.457 30440 13911.08 896 409.47

Conductor accossories @3% on item


11 No. 12 417.33

12 Miscellaneous. L/S - 61.59 97.53


Total---- 29100.00 1900.00

SKETCH:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Nandawadgi O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 18KW+440Watts Commercial Power installation of M/s. GTL
Infrastructure Ltd. at Sy.No: 341A/2B/2A/2 at Nandawadgi Tq: Hunagund in Nandawadgi Section
"Under Self Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Cocrating of Transformer Pole


2 (Including Labour) No 1 660.00 660.00 0.00 0.00
400X400X1850mm

3 U G Cable 50Sq mm ,1.1kV Class km 0.08 116195.00 9295.60 85.00 6800.00

Tamper Proof Box with Suitable


4 Set 1 2225.00 2225.00 250.00 250.00
CTs
Testing fee for TP Box by MT
5 No 1 150.00 150.00 0.00 0.00
Staff
6 PG Clamps Rabbit-Rabbit No 24 75.00 1800.00 0.00 0.00

7 Aluminium Lugs 70 Sq mm No 24 25.00 600.00 0.00 0.00

Miscellaneous materials sch as


8 L/S 98.40 38.00
danger board, colour code etc

Total---- 100700.00 10200.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Nandawadgi O & M Sub -Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 18KW+440Watts Commercial Power installation of M/s.
GTL Infrastructure Ltd. at Sy.No: 341A/2B/2A/2 at Nandawadgi Tq: Hunagund in
Nandawadgi Section "Under Self Execution Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of HT line 29100.00

2 Errection of 25kVA DTC 100700.00


129800.00
3 Labour charges 12100.00
4 Employee's cost at 60 % on Labour Charges 7260.00
5 Contingencies at 3 % on Material + labour charge 4257.00
6 Service tax at 12.24 % on on labour charges 1481.04
Intrest during constrution at 5 % on material cost +
7 7095.00
labour cost
8 Transportation cost at 2 % on material cost 2596.00
9 Watch and ward cost at 1 % on material cost 1298.00
Insurance cost against theft and accident at 1 % on
10 1298.00
material cost
Performance guarantee and loss of interest on margin
11 354.75
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges 4602.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2596.00
Total Project cost Rs: 174737.80
Say Rs: 174738.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Nandawadgi O & M Sub -Division, HESCOM,
Ilkal
HESCOM

Estimate for arranging power supply to 18KW+440Watts Commercial Power installation of M/s.
GTL Infrastructure Ltd. at Sy.No: 341A/2B/2A/2 at Nandawadgi Tq: Hunagund in
Nandawadgi Section "Under Self Execution Works Scheme".

Report:- This is an estimate amounting for Rs. 174738/- (Project Cost) is prepared
for arranging power supply to 18KW+440Watts Commercial Power installation of M/s. GTL
Infrastructure Ltd. at Sy.No: 341A/2B/2A/2 at Nandawadgi Tq: Hunagund in Nandawadgi
Section "Under Self Execution Works Scheme".

This project cost includes extension of HT line for a route length of 0.15KM on
9.0mtrs RCC Poles, and errection of 1X25kVA kVA DTC on 9mts long single pole structure.

This proposed installation comes on f-3, Kandagal Feeder eminating from


110/33/11kV MUSS Ilkal .The installed capacity for 11KV reference is 1X 10MVA, the peak
load of the power transformer is 8.0 MWS, peak load of the feeder is 140Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Nandawadgi

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Executive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM
supply to 18KW+440Watts Commercial Power installation of M/s.
at Sy.No: 341A/2B/2A/2 at Nandawadgi Tq: Hunagund in
Section "Under Self Execution Works Scheme".

ABSTRACT
Labour Charges

1900.00

10200.00
12100.00

Asst. Executive Engneer (El.)


O & M Sub -Division, HESCOM,
Ilkal
HESCOM

supply to 18KW+440Watts Commercial Power installation of M/s.


at Sy.No: 341A/2B/2A/2 at Nandawadgi Tq: Hunagund in
Section "Under Self Execution Works Scheme".

n estimate amounting for Rs. 174738/- (Project Cost) is prepared


18KW+440Watts Commercial Power installation of M/s. GTL
341A/2B/2A/2 at Nandawadgi Tq: Hunagund in Nandawadgi
Works Scheme".

ludes extension of HT line for a route length of 0.15KM on


ction of 1X25kVA kVA DTC on 9mts long single pole structure.

lation comes on f-3, Kandagal Feeder eminating from


installed capacity for 11KV reference is 1X 10MVA, the peak
is 8.0 MWS, peak load of the feeder is 140Amps.

als and labour provision made in the estimate, submitted for kind

d that, Ihave personally visited the spot and prepared the estimate
st economical and safe way of execution of the work.

Section Officer
HESCOM, Nandawadgi

d that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Asst.Executive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 10HP IP set Installation in the name of Sri.
Sanganabasappa S/o. Husenappa & 6 others of Sy. No: 63/1-3,4,5,6,7,8,9 at Kodihal village in
Nandawadgi section "Under Self Execution Works Scheme".

PART -A1 ( H T Line)


Sl Material cost Labour Charge
Discription Unit Qty
NO Rate Amt Rate Amt
1 R.C.C.Pole 9 mtr long No 3 3250 9750.00 364 1092.00
11KV Horizontal cross arm, with top
2 support, clamp bolt nut and washers Set 3 276 828.00 34 102.00
for RCC Pole
Special 3-pin cross Arms with clamp,
3 nut & Bolts
Set 2 410 820.00 34 68.00

4 11 KV Pin insulator with G.I.Pin rods. No 9 70 630.00 0 0.00

5 45 KN Disc insulator No 3 320 960.00 0 0.00


6 Guy Set, complete Set 1 498 498.00 121 121.00
7 Guy Concreting No 1 300 300.00 0 0.00
8 Spiral Earth Electrode No 3 160 480.00 32 96.00
9 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with 1.5%
10 sag. KM 0.609 30440 18537.96 896 545.66

Conductor accossories @3% on item


11 No. 12 556.14

13 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


14 Miscellaneous. L/S - 19.90 23.34
Total---- 33800.00 2150.00

SKETCH:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Nandawadgi O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 10HP IP set Installation in the name of Sri. Sanganabasappa S/o.
Husenappa & 6 others of Sy. No: 63/1-3,4,5,6,7,8,9 at Kodihal village in Nandawadgi section "Under Self
Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Providing Chain Mesh Welded


2 Channel Fnishing with gate & Jelly Set 1 20000.00 20000.00 1000.00 1000.00
& Colouring

Cocrating of Transformer Pole


3 (Including Labour) No 1 660.00 660.00 0.00 0.00
400X400X1850mm

4 U G Cable 50Sq mm ,1.1kV Class km 0.08 116195.00 9295.60 85.00 6800.00

Tamper Proof Box with Suitable


5 Set 1 2225.00 2225.00 250.00 250.00
CTs
Testing fee for TP Box by MT
6 No 1 150.00 150.00 0.00 0.00
Staff
7 PG Clamps Rabbit-Rabbit No 24 75.00 1800.00 0.00 0.00

8 Aluminium Lugs 70 Sq mm No 24 25.00 600.00 0.00 0.00

Miscellaneous materials sch as


9 L/S 98.40 38.00
danger board, colour code etc

Total---- 120700.00 11200.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Nandawadgi O & M Sub -Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation in the name of Sri.
Sanganabasappa S/o. Husenappa & 6 others of Sy. No: 63/1-3,4,5,6,7,8,9 at Kodihal
village in Nandawadgi section "Under Self Execution Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of HT line 29100.00

2 Errection of 25kVA DTC 100700.00


129800.00
3 Labour charges 12100.00
4 Employee's cost at 60 % on Labour Charges 7260.00
5 Contingencies at 3 % on Material + labour charge 4257.00
6 Service tax at 12.24 % on on labour charges 1481.04
Intrest during constrution at 5 % on material cost +
7 7095.00
labour cost
8 Transportation cost at 2 % on material cost 2596.00
9 Watch and ward cost at 1 % on material cost 1298.00
Insurance cost against theft and accident at 1 % on
10 1298.00
material cost
Performance guarantee and loss of interest on margin
11 354.75
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges with 12.24% ST 4602.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2596.00

Total Project cost Rs: 174737.80


Say Rs: 205214.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Nandawadgi O & M Sub -Division, HESCOM,
Ilkal
HESCOM

Estimate for arranging power supply to 10HP IP set Installation in the name of Sri.
Sanganabasappa S/o. Husenappa & 6 others of Sy. No: 63/1-3,4,5,6,7,8,9 at Kodihal
village in Nandawadgi section "Under Self Execution Works Scheme".

Report:- This is an estimate amounting for Rs. 205214/- (Project Cost) is prepared
for arranging power supply to 10HP IP set Installation in the name of Sri. Sanganabasappa
S/o. Husenappa & 6 others of Sy. No: 63/1-3,4,5,6,7,8,9 at Kodihal village in Nandawadgi
section "Under Self Execution Works Scheme".

This project cost includes extension of HT line for a route length of 0.20KM on
9.0mtrs RCC Poles, and errection of 1X25kVA kVA DTC on 9mts long single pole structure.

This proposed installation comes on f-4, Budihal Feeder eminating from


110/33/11kV MUSS Ilkal .The installed capacity for 11KV reference is 1X 10MVA, the peak
load of the power transformer is 8.0 MWS, peak load of the feeder is 50Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Nandawadgi

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM
ower supply to 10HP IP set Installation in the name of Sri.
senappa & 6 others of Sy. No: 63/1-3,4,5,6,7,8,9 at Kodihal
adgi section "Under Self Execution Works Scheme".

ABSTRACT
Labour
Charges
1900.00

10200.00
12100.00

Asst. Executive Engneer (El.)


O & M Sub -Division, HESCOM,
Ilkal
HESCOM

ower supply to 10HP IP set Installation in the name of Sri.


senappa & 6 others of Sy. No: 63/1-3,4,5,6,7,8,9 at Kodihal
adgi section "Under Self Execution Works Scheme".

n estimate amounting for Rs. 205214/- (Project Cost) is prepared


10HP IP set Installation in the name of Sri. Sanganabasappa
Sy. No: 63/1-3,4,5,6,7,8,9 at Kodihal village in Nandawadgi
Works Scheme".

ludes extension of HT line for a route length of 0.20KM on


ction of 1X25kVA kVA DTC on 9mts long single pole structure.

lation comes on f-4, Budihal Feeder eminating from


installed capacity for 11KV reference is 1X 10MVA, the peak
is 8.0 MWS, peak load of the feeder is 50Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM, Nandawadgi

ed that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5HP water supply installation at Hulignal village
in the name of The secratory\Persident gram panchayat Heremagi in Amingad section

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 0 2480 0.00 292 0.00
2 8 Meters,long PSC Pole No 9 1720 15480.00 292 2628.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 9 276 2484.00 34 306.00
washers for RSC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 27 70 1890.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 5 498 2490.00 121 605.00
9 Guy Concreting No 5 300 1500.00 0 0.00
10 Spiral Earth Electrode No 9 160 1440.00 32 288.00
11 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with
12 1.5% sag.
KM 1.523 30440 46360.12 896 1364.61

Conductor accossories @3% on


13 item No. 12
1390.80

14 Miscelanious. L/S - 45.08 40.39


Total---- 74950.00 5300.00
Labour Charges
15 Casual Labour Charge - - - 5300.00 - -
Regular Labour Charge at
16 - - - 3180.00 - -
60%

17 E I Charges with 12.24% ST - - - 337.00 - -

18 Contagency @ 3% above - - - 2513.01 - -


Grand Total Rs: 86280.01
Say Rs: 86280.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Mini Water Supply Installation
in the name of The Secretory/President Gram PanchayatHeremagi
at Hulignal village in Aminagad Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 86280
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 185984.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagd O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP Water Supply Installation
in the name of The Secretory/President Gram Panchayat Heremagi
at Hulignal village in Amingad Section.

Report:- This is an estimate amounting for Rs. 185984.00 is prepared for


arranging power supply to 5HP Water Supply Installation in the name of The
Secretory/President Gram Panchayat Heremagi at Hulignal village in Amingad Section.

This estimate involves part A1-Extension of HT line for a distance of 0.5KM and
errection of 1 X25kVA DTC on Single pole structure.

This transformer centre comes on F-1 Amingad feeder eminating from 33/11kV
MUSS Amingad . The installed capacity for 11KV reference is 1X5MVA. The peak load of the
power transformer is 3.45 MW. The peak load of the feeder is 70 Amps.

Adequate line materials and labour provision made in the estimate and submitted
for kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Aminagd

Certificate:-Certified that, I have personally visited the spot and got prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 10 HP irrigation pump set of Sri Kambappa Yamnappa Chalwadi R\
o of Hadagali village @ Sy No: In Amingad section under " Ganga Kalyan Scheme"

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
2 8 Meters,long PSC Pole No 22 1720 37840.00 292 6424.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 2 276 552.00 34 68.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 22 273 6006.00 34 748.00
washers for PSC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 72 70 5040.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 9 498 4482.00 121 1089.00
9 Guy Concreting No 9 300 2700.00 0 0.00
10 Spiral Earth Electrode No 24 160 3840.00 32 768.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 4.263 30440 129765.72 896 3819.65

Conductor accossories @3% on


12 item No. 12
3892.97

4-Pin cross arm, clamp bolt nut


13 and washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)
14 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00
DP structure on 8mtr long RCC
15 supports with kit as per Part A of Set 3 11461 34383.00 1482 4446.00
CDS-15.

16 Miscelanious. L/S - 30.31 23.35


Total---- 238100.00 18550.00
Labour Charges 238100.00
17 Casual Labour Charge - - - 18550.00 - -
Regular Labour Charge at
18 - - - 11130.00 - -
60%

19 Electrical Inspectorate charges 300.00

20 Contagency @ 3% above - - - 15176.40 - -


Grand Total Rs: 283256.40
Say Rs: 283256.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub-Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10 HP irrigation pump set of Sri Kambappa Yamnappa
Chalwadi R\o of Hadagali village @ Sy NO In Amingad section under " Ganga Kalyan
Scheme"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 283256.00
25kVA DTC 94704.00
LT line 0.00

Service connection Charges 2500.00

Total Rs. 380460.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10 HP irrigation pump set of Sri Kambappa Yamnappa Chalwadi R\
o of Hadagali village @ Sy NO In Amingad section under " Ganga Kalyan Scheme"

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
2 8 Meters,long PSC Pole No 22 1460 32120.00 292 6424.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 2 276 552.00 34 68.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 22 273 6006.00 34 748.00
washers for PSC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 72 70 5040.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 9 498 4482.00 121 1089.00
9 Guy Concreting No 9 300 2700.00 0 0.00
10 Spiral Earth Electrode No 24 160 3840.00 32 768.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 4.263 30440 129765.72 896 3819.65

Conductor accossories @3% on


12 item No. 12
3892.97

4-Pin cross arm, clamp bolt nut


13 and washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)
14 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00
DP structure on 8mtr long RCC
15 supports with kit as per Part A of Set 3 11461 34383.00 1482 4446.00
CDS-15.

16 Miscelanious. L/S - 50.31 7.35


Total---- 232400.00 18534.00
Labour Charges 232400.00
17 Casual Labour Charge - - - 18534.00 - -
Regular Labour Charge at
18 - - - 11120.40 - -
60%

19 Electrical Inspectorate charges 300.00

20 Contagency @ 3% above - - - 14833.63 - -


Grand Total Rs: 277188.03
Say Rs: 277188.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 5 HP irrigation pump set of Sri Hanmantapppa Yallappa
Nakargundi R\o Rakasgi village @ Sy NO 74/1 in Amingad section under " Ganga Kalyan Scheme"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 37051.00
25kVA DTC 94704.00
LT line 0.00

Service connection Charges 2500.00

Total Rs. 134255.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Amingad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5HP IP set Installation
of Sri Hanmatappa Yallappa Nakargundi R\o Rakasgi
village in Amingad Section. Under " Ganga Kalyan Scheme"

Report:- This is an estimate amounting for Rs. 185984.00 is prepared for


arranging power supply to 5HP IP set Installation iof Sri Hanmantappa Yallappa Nakargundi
R\o Rakasgi village in Amingad Section.

This estimate involves part A1-Extension of HT line for a distance of .2KM and
errection of 1 X25kVA DTC on Single pole structure.

This transformer centre comes on F-3 Chittargi feeder eminating from 33/11kV
MUSS Amingad . The installed capacity for 11KV reference is 1X5MVA. The peak load of the
power transformer is 3.45 MW. The peak load of the feeder is 90 Amps.

Adequate line materials and labour provision made in the estimate and submitted
for kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Aminagd

Certificate:-Certified that, I have personally visited the spot and got prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 10HP Water Supply Installation
in the name of The Secretory/President Gram Panchayat Chittargi
at Kalgonal village in Aminagad Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 2758.36
Total---- 94703.56
Say Rs; 94704.00

Abstract:
HT Line 5599
25kVA DTC 94704
LT line 0

Service connection Charges 5000

Total Rs. 105303.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagd O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP water supply Installation
in the name of Persident\secratory gram panchayat Chittargi
village in Amingad Section.

Report:- This is an estimate amounting for Rs.105303.00 is prepared for


arranging power supply to 10HP water supply Installation in the name of The Persident\
Secratory gram panchayat Chittargi in Amingad

This estimate involves extension of HT line for a distance of 20 meters and errection
of 1 X25kVA DTC on Single pole structure.

This transformer centre comes on F-1 Amingad feeder eminating from 33/11kV
MUSS Amingad . The installed capacity for 11KV reference is 1X5MVA. The peak load of the
power transformer is 3.45 MW. The peak load of the feeder is 90 Amps.

Adequate line materials and labour provision made in the estimate and submitted
for kind sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Aminagd

Certificate:-Certified that, I have personally visited the spot and got prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5 HP irrigation pump set of Sri Hanmantapppa Yallappa Nakargundi
R\o rakasgi village @ Sy NO 74/1 in Amingad section under " Ganga Kalyan Scheme"

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00
2 8 Meters,long PSC Pole No 0 1720 0.00 292 0.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 0 273 0.00 34 0.00
washers for PSC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 0 70 0.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 0 160 0.00 32 0.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 0.061 30440 1853.80 896 54.57

Conductor accossories @3% on


12 item No. 12
55.61

4-Pin cross arm, clamp bolt nut


13 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)
14 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00
DP structure on 8mtr long RCC
15 supports with kit as per Part A of Set 0 11461 0.00 1482 0.00
CDS-15.

16 Miscelanious. L/S - 32.59 6.43


Total---- 4610.00 250.00
Labour Charges 4610.00
17 Casual Labour Charge - - - 250.00 - -
Regular Labour Charge at
18 - - - 150.00 - -
60%

19 Electrical Inspectorate charges 300.00

20 Contagency @ 3% above - - - 288.60 - -


Grand Total Rs: 5598.59
Say Rs: 5599.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Ramesh Pushpadant Doddannavar at Sy. No: 114/3
at Ramathal village in Kamatagi section Under " General Scheme"
PART -A1 (Extenstion of H T Line)

Sl Material cost Labour Charge


Discription Unit Qty
NO
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long RCC Pole No 1 2480 2480.00 292 292.00

11KV Horizontal cross arm, with top support, clamp


2 bolt nut and washers for RCC Pole Set 1 276 276.00 34 34.00

Special 3-pin cross Arms with clamp, nut &


3 Bolts
Set 2 455 910.00 34 68.00

4 11 KV Pin insulator with G.I.Pin rods. No 3 70 210.00 0 0.00

5 45 KN Disc insulator No 3 320 960.00 0 0.00

6 Guy Set, complete Set 3 498 1494.00 121 363.00

7 Guy Concreting No 3 300 900.00 0 0.00

8 Spiral Earth Electrode No 1 160 160.00 32 32.00

9 E.G. Stirrups No 0 140 0.00 34 0.00

10 Rabbit ACSR conductor with 1.5% sag. KM 0.091 30440 2770.04 896 81.54

11 Conductor accossories @3% on item No. 10 83.10

12 Miscelanious. L/S - 66.08 83.96


Total---- 10309.22 954.50
Labour Charges

13 Casual Labour Charge - - - 954.50 - -


14 Regular Labour Charge at 60% - - - 572.70 - -
15 E I Charges - - - 1000.00 - -
16 Contagency @ 3% above - - - 385.09 - -
17 PF @ 13.61% on CL 129.91
Grand Total Rs: 13351.41
Say Rs: 13351.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation

in the name of Sri. Ramesh Pushpadant Doddannavar at Sy. No: 114/3

at Ramathal village in Kamatagi section Under " General Scheme"

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 No 0 25 0.00 0 0.00
rod
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00
10 2 ACSR Conductor + 1.5% Sag KM 0.13 17640 2293.20 655 85.15

Conductor Accessories @ 3% on
11 - - - 68.80 0.00
Item No 10
12 Misc - - - 23.65 54.03
Total: 6273.65 652.18
Labour Charges
13 Casual Labour Charge - - - 652.18 - -

14 Regular Labour Charge at 60% - - - 391.31 - -

15 E I Charges - - - 500.00 - -
16 Contagency @ 3% above - - - 234.51 - -
17 PF @ 13.61% on CL 88.76
Grand Total Rs: 8140.41
Say Rs. 8140.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation

in the name of Sri. Ramesh Pushpadant Doddannavar at Sy. No: 114/3

at Ramathal village in Kamatagi section Under " General Scheme"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
Electrical Inspectorate charges
4 1600.00
with 12.24%ST

5 Contingencies @ 3% on all above 2773.51

6 PF @ 13.61% on CL 423.54
Total---- 95647.25
Say Rs; 95647.00

Abstract:
HT Line 13351.00
25kVA DTC 95647.00
LT line 8140.00

Service connection Charges 2230.00

Total Rs. 119368.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Kamatagi O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation

in the name of Sri. Ramesh Pushpadant Doddannavar at Sy. No: 114/3

at Ramathal village in Kamatagi section Under " General Scheme"

Report:- This is an estimate amounting for Rs. 119368.00 is prepared for arranging
power supply to 10HP IP set Installation in the name of Sri. Ramesh Pushpadant Doddannavar at Sy.
No: 114/3 at Ramathal village in Kamatagi section Under " General Scheme"

This estimate involves part A1-Extension of HT line for a distance of 0.03 KM and
errection of 1 X25kVA DTC on Single pole structure and extension of LT line for a distance of 0.03kM.

This transformer centre comes on Muganur feeder eminating from 33/11kV MUSS
Kamatagi. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.5MW. The peak load of the feeder is 90 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 5HP IP set Installation
in the name of Sri. Ramappa Shivavva Madar at Sy. No: 61/2
at Mullur village in Kamatagi section Under " Ganga Kalyana Scheme"
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 Meters,long PCC Pole No 3 1460 4380.00 292 876.00
11KV Horizontal cross arm, with top
2 support, clamp bolt nut and washers for Set 3 273 819.00 34 102.00
PCC Pole
Special 3-pin cross Arms with clamp, nut &
3 Set 2 455 910.00 34 68.00
Bolts
4 11 KV Pin insulator with G.I.Pin rods. No 9 70 630.00 0 0.00
5 45 KN Disc insulator No 3 320 960.00 0 0.00
6 Guy Set, complete Set 1 498 498.00 121 121.00
7 Guy Concreting No 1 300 300.00 0 0.00
8 Spiral Earth Electrode No 3 160 480.00 32 96.00
9 E.G. Stirrups No 3 140 420.00 34 102.00
10 Rabbit ACSR conductor with 1.5% sag. KM 0.457 30440 13911.08 896 409.47
Conductor accossories @3% on item No.
11 417.33
10
12 Miscelanious. L/S - 74.59 25.53
Total---- 23800.00 1800.00
Labour Charges
13 Casual Labour Charge - - - 1800.00 - -
14 Regular Labour Charge at 60% - - - 1080.00 - -
15 E I Charges with12.24% ST - - - 337.00 - -
16 Contagency @ 3% above - - - 810.51 - -
Grand Total Rs: 27827.52
Say Rs: 27827.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kamatagi O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for arranging power supply to 3 Nos of 10HP(each) group Irrigation Pumpset Installations

in the name of (1) Sri.Shankrayya G Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S
Nanjayyanamath Sy. No:87/1 (3) Sri. Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad
section.
Under "Own your transformer scheme"
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 2 3250 6500.00 364 728.00
2 8 Meters,long PCC Pole No 19 1460 27740.00 292 5548.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 2 276 552.00 34 68.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 19 273 5187.00 34 646.00
washers for PCC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 455 910.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 69 70 4830.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 15 498 7470.00 121 1815.00
9 Guy Concreting No 15 300 4500.00 0 0.00
10 Spiral Earth Electrode No 21 160 3360.00 32 672.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 3.654 30440 111227.76 896 3273.98

Conductor accossories @3% on


12 item No. 12
3336.83

4-Pin cross arm, clamp bolt nut


13 and washers for RCC Pole( For Set 2 185 370.00 34 68.00
Gaurding)
14 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00
DP structure on 8mtr long RCC
15 supports with kit as per Part A of Set 2 11461 22922.00 1482 2964.00
CDS-15.

16 Miscelanious. L/S - 306.41 149.02


Total---- 201000.00 16300.00
Labour Charges
17 Casual Labour Charge - - - 16300.00 - -
Regular Labour Charge at
18 - - - 9780.00 - -
60%

19 Electrical Inspectorate charges 300.00

20 Contagency @ 3% above - - - 6812.40 - -


Grand Total Rs: 234192.41
Say Rs: 234192.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Amingad O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 3 Nos of 10HP(each) group Irrigation Pumpset Installations

in the name of (1) Sri.Shankrayya G Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath
No:87/1 (3) Sri. Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad section.

Under "Own your transformer scheme"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 3 85871.00 257613.00 3112.00
CSR-2006.

Total 257613.00
2 Casual Labour 9336.00
3 Regular Labour @ 60% on CL 5601.60
Electrical Inspectorate charges
4 3150.00
with 12.24%ST

5 Contingencies @ 3% on all above 8271.02

Total---- 283971.62
Say Rs; 283972.00

Abstract:
Extension of HT Line 234192.00

Errection of 1X63kVA DTCs 283972.00

Service connection charges 7500.00


Total Rs. 525664.00

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
y to 3 Nos of 10HP(each) group Irrigation Pumpset Installations

anamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath Sy.


math Sy. No:72/3 at Tallikeri in Amingad section.

"Own your transformer scheme"

(Errection of Transformer Centre)

Labour Charge
Amt
8

9336.00

9336.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for arranging power supply to 3 Nos of 10HP(each) group Irrigation Pumpset Installations in the name
of (1) Sri.Shankrayya G Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath Sy. No:87/1
(3) Sri. Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad section.

Under "Own your transformer scheme"

Report:- This is an estimate amounting for Rs. 525664.00 is prepared as per Circular
No:HESCOM/E-3/CYS-174 Dtd:17.06.2006 (with individual DTC) for arranging power supply to 3 Nos
of 10HP(each) group Irrigation Pumpset Installations in the name of (1) Sri.Shankrayya G
Nanjayyanamath, Sy. No:72/1B+2/1 (2) Sri. Gadagayya S Nanjayyanamath Sy. No:87/1 (3) Sri.
Jagadheesh G. Nanjayyanamath Sy. No:72/3 at Tallikeri in Amingad section. Under "Own your
transformer scheme"

Applicants requested to avail power under OYT scheme, from 3X25kVA DTC for
three IP sets installations are located at same open well in the land of Smt. Huligevva Yallappa
Mudagall at sy. No:215/2 at Kelur, and she has given consent to use water to these three
persons.Applicants agreed to pay the revenue bill as per first agreement and time to time change in
tariff.

This estimate involves part A1-Extension of HT line for a distence of 1.20KM and errection
of 3X25kVA DTC on single pole structure.

This transformer centre comes on F-2 Aihole/ chittaragi feeder eminating from 33/11kv
MUSS Amingad The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 2.48 MW. The peak load of the feeder is 102Amps.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Section Officer
HESCOM, Amingad
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Amingad
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for providing additional 63KVA DTC for improvement voltage and to avoid overloading on existing
100KVA DTC at upnal IP area in Gudur section.

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00
2 8 Meters,long PCC Pole No 8 1460 11680.00 292 2336.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole
11KV Horizontal cross arm, with
4 top support, clamp bolt nut and Set 8 273 2184.00 34 272.00
washers for PSC Pole
Special 3-pin cross Arms with
5 clamp, nut & Bolts
Set 2 408 816.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 24 70 1680.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 6 498 2988.00 121 726.00
9 Guy Concreting No 6 300 1800.00 0 0.00
10 Spiral Earth Electrode No 8 160 1280.00 32 256.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 1.370 30440 41702.80 896 1227.52

Conductor accossories @3% on


12 item No. 12
1251.08

4-Pin cross arm, clamp bolt nut


13 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)
14 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00
DP structure on 8mtr long RCC
15 supports with kit as per Part A of Set 0 11461 0.00 1482 0.00
CDS-15.

16 Miscelanious. L/S - 58.12 14.48


Total---- 66400.00 4900.00
Labour Charges
17 Casual Labour Charge - - - 4900.00 - -
Regular Labour Charge at
18 - - - 2940.00 - -
60%

19 Electrical Inspectorate charges 300.00

20 Contagency @ 3% above - - - 2236.20 - -


Grand Total Rs: 76776.20
Say Rs: 76776.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Gudur O & M Sub-Division, HESCOM,Ilkal
HESCOM

Estimate for providing additional 63KVA DTC for improvement voltage and to avoid overloading on existing
100KVA DTC at upnal IP area in Gudur section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 0 2480 0.00 292 0.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 0 160 0.00 32 0.00
4 4 pin X - Arm set for RCC No 1 185 185.00 34 34.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 16 10 160.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 2 498 996.00 121 242.00
9 Guy concreting No 2 300 600.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0 17640 0.00 655 0.00

11 Conductor Accessories @ 3% on
Item No 10 - - - 0.00 0.00
12 Misc - - - 59.00 24.00
Total: 2000.00 300.00
Labour Charges
13 Casual Labour Charge - - - 300.00 - -

14 Regular Labour Charge at 60% - - - 180.00 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 76.95 - -
Grand Total Rs: 2641.95
Say Rs. 2642.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Gudur O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for providing additional 63KVA DTC for improvement voltage and to avoid overloading on
existing 100KVA DTC at upnal IP area in Gudur section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8

1 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001.00 109001.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 3452.26
Total---- 118527.46
Say Rs; 118527.00

Abstract:
HT Line 76776
63kVA DTC 118527
LT line 2642

Total Rs. 197945.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Gudur O & M Sub -Division, HESCOM,Ilkal
HESCOM

Estimate for providing additional 63KVA DTC for improvement voltage and to avoid overloading on existing
100KVA DTC at upnal IP area in Gudur section.

Report:- This is an estimate amounting for Rs. 197945.00 is prepared for providing
additional 63KVA DTC for improvement voltage and to avoid overloading on existing 100KVA DTC at
upnal IP area in Gudur section. Gudur section.

This estimate involves part A1-Extension of HT line for a distance of 0.45 KM and
errection of 1 X63kVA DTC on Single pole structure.

This transformer centre comes on F-5 Gudur feeder eminating from 33/11kV MUSS
Gudur. The installed capacity for 11KV reference is 2X5MVA. The peak load of the power transformer
is 2.5MW. The peak load of the feeder is 152 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Gudur
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM

Estimate for providing additional 63KVA DTC for improvement voltage and to avoid
overloading on existing 100KVA DTC at upnal IP area in Gudur section.

Dismantling Portion

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6
Releasing and Restrining of
1 kms 0.24 0 1244.50
2ACSR conductor
Releasing of 1.1kv pin
2 No's 8
insulator

3 Misc

Total
Say Rs. 300.00
Details of assets released and to bo creditted to store
Sl No Particulars Unit Qty Condition
1 1.1KV Pin insulators with GI Pins No's 8 Good

Details tobe furnished by field staff


1) Date of service: 22.5.1999
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Section officer Asst.Executive Engineer(Ele)


HESCOM, Gudur O & M Subdivision, HESCOM, Ilkal.
HESCOM

tional 63KVA DTC for improvement voltage and to avoid


ng 100KVA DTC at upnal IP area in Gudur section.

Dismantling Portion

Labour
charges
Amount
8

298.68

1.32

300

ssets released and to bo creditted to store

staff
22.5.1999
Soon after completion of this work.

ounts staff
HESCOM

Estimate for arraging power supply To 5 Hp IPSET Installation in the name of


Shri.Ballappa .Bhimappa .Bajathri SY.No.61 @ GDS Village In GNandwadgi Section

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00
2 8 Meters,long PCC Pole No 3 1460 4380.00 292 876.00
11KV Horizontal cross arm, with
3 top support, clamp bolt nut and Set 0 276 0.00 34 0.00
washers for RCC Pole

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 3 273 819.00 34 102.00
washers for PSC/PCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 408 816.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 9 70 630.00 0 0.00

7 45 KN Disc insulator No 3 320 960.00 0 0.00


8 Guy Set, complete Set 1 498 498.00 121 121.00
9 Guy Concreting No 1 300 300.00 0 0.00
10 Spiral Earth Electrode No 3 160 480.00 32 96.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 0.203 30440 6179.32 896 181.89

Conductor accossories @3% on


12 item No. 12
185.38

4-Pin cross arm, clamp bolt nut


13 and washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)
14 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00
DP structure on 8mtr long RCC
15 supports with kit as per Part A of Set 0 11461 0.00 1482 0.00
CDS-15.

16 Miscelanious. L/S - 52.30 55.11


Total---- 15300.00 1500.00
Labour Charges 15300.00
17 Casual Labour Charge - - - 1500.00 - -
Regular Labour Charge at
18 - - - 900.00 - -
60%

19 Electrical Inspectorate charges 300.00

20 Contagency @ 3% above - - - 990.00 - -


Grand Total Rs: 18990.00
Say Rs: 18990.00

Section Officer Asst. Executive Engineer(El.)


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

Estimate for providing additional 63KVA TC for improvement voltage and to avoid overloading on
existing 100KVA DTC at Nalatwad IP DTC at Chittaragi village in Aminagad section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 0 2480 0.00 292 0.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 0 160 0.00 32 0.00
4 4 pin X - Arm set for RCC No 1 185 185.00 34 34.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 16 10 160.00 0 0.00
1.1KV pin insulator with G.I.
7 Pin rod No 0 25 0.00 0 0.00
8 Guy set complete Set 2 498 996.00 121 242.00
9 Guy concreting No 2 300 600.00 0 0.00
2 ACSR Conductor + 1.5%
10 KM 0 17640 0.00 655 0.00
Sag
11 Conductor Accessories @ 3%
on Item No 10 - - - 0.00 0.00
12 Misc - - - 59.00 24.00
Total: 2000.00 300.00
Labour Charges
13 Casual Labour Charge - - - 300.00 - -
Regular Labour Charge at
14 60% - - - 180.00 - -
15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 76.95 - -
Grand Total Rs: 2641.95
Say Rs. 2642.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagad O & M Sub -division, HESCOM,Ilkal
HESCOM

Estimate for providing additional 63KVA TC for improvement voltage and to avoid overloading on
existing 100KVA DTC at Nalatwad IP DTC at Chittaragi village in Aminagad section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 63 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001.00 109001.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges
1095.00
with 12.24%ST
5 Contingencies @ 3% on all above 3452.26
Total---- 118527.46
Say Rs; 118527.00

Abstract:
HT Line 18990
63kVA DTC 118527
LT line 2642

Service connection Charges 0

Total Rs. 140159.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Aminagad O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for providing additional 63KVA TC for improvement voltage and to avoid overloading on existing
100KVA DTC at Nalatwad IP DTC at Chittaragi village in Aminagad section.

Report:- This is an estimate amounting for Rs. 140159.00 is prepared for providing
additional 63KVA DTC for improvement voltage and to avoid overloading on existing 100KVA DTC at
Ganadal IP area in Gudur section. Gudur section.

This estimate involves part A1-Extension of HT line for a distance of 0.20 KM and
errection of 1 X63kVA DTC on Single pole structure.

This transformer centre comes on F-3 Chittaragi feeder eminating from 33/11kV MUSS
Aminagad. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 3.0MW. The peak load of the feeder is 132 Amps.

The existing 1X100kVA DTC at Nalatwad IP Centre is over loaded with 120HP it is a river bed DTC
is having LTVR of % . The 8 Nos of installations regularised under Akram Sakram scheme. There
is a chance of failuare of this TC Hence additional 63kVA is essential tomcater the load.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Aminagad
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for providing additional 63KVA TC for improvement voltage and to avoid
overloading on existing 100KVA DTC at Nalatwad IP DTC at Chittaragi village in
Aminagad section.

Dismantling Portion

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6
Releasing and Restrining of
1 kms 0.2 0 1244.50
2ACSR conductor
Releasing of 1.1kv pin
2 No's 4
insulator

3 Misc

Total
Say Rs. 300.00
Details of assets released and to bo creditted to store
Sl No Particulars Unit Qty Condition
1 1.1KV Pin insulators with GI Pins No's 8 Good

Details tobe furnished by field staff


1) Date of service: 22.5.1999
2) Date of release : Soon after completion of this work.

Value to be computed by Accounts staff


1) Original cost of the asset:
2) Depreciation earned:
3) Written down value of the asset:

Section officer Asst.Executive Engineer(Ele)


HESCOM, Aminagad O & M Subdivision, HESCOM, Ilkal.
HESCOM
ditional 63KVA TC for improvement voltage and to avoid
00KVA DTC at Nalatwad IP DTC at Chittaragi village in
Aminagad section.

Dismantling Portion

Labour
charges
Amount
8

248.90

1.32

300

ssets released and to bo creditted to store

staff
22.5.1999
Soon after completion of this work.

ounts staff
HESCOM
Estimate for arranging power supply to 65HP+640Watts MP Installation in the name of
Sri. Raghobarao Shivajirao More M/s. RSM Export Trade Links. R S No: 489,
Plot. No:133/1A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme.
PART -A1 (Extenstion of H T Line)
Sl Material cost Labour Charge
NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00
8 Meters,long PCC Pole for
2 No 0 1460 0.00 292 0.00
stud
11KV Horizontal cross arm,
with top support, clamp bolt
3 Set 0 276 0.00 34 0.00
nut and washers for RCC
Pole
Special 3-pin cross Arms
4 Set 6 405 2430.00 34 204.00
with clamp, nut & Bolts
11 KV Pin insulator with
5 No 3 70 210.00 0 0.00
G.I.Pin rods.
6 45 KN Disc insulator No 3 320 960.00 0 0.00
7 Guy Set, complete Set 1 498 498.00 121 121.00
8 Guy Concreting No 1 300 300.00 0 0.00
9 Spiral Earth Electrode No 0 160 0.00 32 0.00
10 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor
11 KM 0.162 30440 4931.28 896 145.15
with 1.5% sag.
Conductor accossories
12 147.94
@3% on item No. 12
13 Miscelanious. L/S - 22.78 29.85
Total---- 9500.00 500.00

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
Errection 100 kVA
Distribution Transformer
1 centre on single pole 9 mtr Set 1 144101.00 144101.00 4045.00 4045.00
RCC Pole as per CDS-22 of
CSR-2006.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 65HP+640Watts MP Installation in the name of
Sri. Raghobarao Shivajirao More M/s. RSM Export Trade Links. R S No: 489,
Plot. No:133/1A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme.
ABSTRACT
Sl No DESCRIPTION Material Cost Labour Charges
1 Part 'A1' cost of extension of HT line 9500.00 500.00
2 Errection of 100kVA DTC 144101.00 4045.00
153601.00 4545.00
3 Labour charges 4545.00
4 Employee's cost at 60 % on Labour Charges 2727.00
5 Contingencies at 3 % on 10% of labour charge 13.64
6 Work contract Tax at 13 % on 10 % L.C 59.09
7 Service tax at 8 % on 90 % of labour charges 327.24
8 Intrest during constrution at 5 % on material cost +
7907.30
labour cost
9 Transportation cost at 2 % on material cost 3072.02
10 Watch and ward cost at 1 % on material cost 1536.01
11 Insurance cost against theft and accident at 1 % on
1536.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3072.02
Total Project cost Rs: 182998.32
SayRs 182998.00
Sketch:

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 65HP+640Watts MP installation of
Sri. Raghobarao Shivajirao More M/s. RSM Export Trade Links. R S No: 489,
Plot. No:133/1A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme.
Report:- This is an estimate amounting for Rs.182998/- (Project Cost) prepared for
arranging power supply to 65HP+640Watts MP Installation in the name of Sri. Raghobarao Shivajirao
More M/s. RSM Export Trade Links. R S No: 489, Plot. No:133/1A at Balakundi village in Ilkal section.
Under "SELF EXECUTION" Scheme.

This project cost includes extension of 11kV line for a distance of .04km & errection of 63kVA
DTC on 9mtrs RCC pole using single pole structure.

This proposed installation comes on F6 Industrial feeder eminating from 110/33/11kV MUSS
Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
6.5MWS, peak load of the feeder is 160Amps. Additional Power Transformer work is under progress.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by using
CSR 2006 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 byusing
CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM
Estimate for arranging power supply to 65HP+640Watts MP Installation in the name of
Sri. Raghobarao Shivajirao More M/s. RSM Export Trade Links. R S No: 489,
Plot. No:133/1A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme.
ABSTRACT
Sl No DESCRIPTION Material Cost Labour Charges
1 Part 'A1' cost of extension of HT line 9500.00 500.00
2 Errection of 100kVA DTC 144101.00 4045.00
153601.00 4545.00
3 Labour charges 4545.00
4 Employee's cost at 60 % on Labour Charges 2727.00
5 Contingencies at 3 % on 10% of labour charge 13.64
6 Work contract Tax at 13 % on 10 % L.C 59.09
7 Service tax at 8 % on 90 % of labour charges 327.24
8 Intrest during constrution at 5 % on material cost +
7907.30
labour cost
9 Transportation cost at 2 % on material cost 3072.02
10 Watch and ward cost at 1 % on material cost 1536.01
11 Insurance cost against theft and accident at 1 % on
1536.01
material cost
12 Electrical Inspectorate Charges with 12.24% ST 4602.00
13 Compensation cost for tree cutting etc., as per
-
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 3072.02
Total Project cost Rs: 182998.32
SayRs 182998.00
Sketch:

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM
Estimate for arranging power supply to 65HP+640Watts MP installation of
Sri. Raghobarao Shivajirao More M/s. RSM Export Trade Links. R S No: 489,
Plot. No:133/1A at Balakundi village in Ilkal section. Under "SELF EXECUTION" Scheme.
Report:- This is an estimate amounting for Rs.182998/- (Project Cost) prepared for
arranging power supply to 65HP+640Watts MP Installation in the name of Sri. Raghobarao Shivajirao
More M/s. RSM Export Trade Links. R S No: 489, Plot. No:133/1A at Balakundi village in Ilkal section.
Under "SELF EXECUTION" Scheme.

This project cost includes extension of 11kV line for a distance of .04km & errection of 63kVA
DTC on 9mtrs RCC pole using single pole structure.

This proposed installation comes on F6 Industrial feeder eminating from 110/33/11kV MUSS
Ilkal.The installed capacity for 11KV reference is 1X10 MVA, the peak load of the power transformer is
6.5MWS, peak load of the feeder is 160Amps. Additional Power Transformer work is under progress.

Adequte line materials and labour provision made in the estimate, submitted for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate by using
CSR 2006 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 byusing
CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.
HESCOM

Estimate for arranging power supply , 150 kVA HT Installation of Smt. Soonibai Sampatraj
Bora, M/s. Sona Granites. Sy. No:29/2 Prop. No:183/A, Hire-Upnal Ilkal in Ilkal Section.

Part "A1" H.T.line Extension.

Material Labour charges


Sl No. Particulars UNIT Qty
Rate Amount Rate Amount

1 2 3 4 5 6 7 8
1 9.5 Meters,long RCC Pole No 0 5260 0.00 476 0.00
2 R.C.C.Pole 9 mtr long No 2 3250 6500.00 364 728.00

3 P.C.C.Pole 8 mtr long (For Stud) No 0 1460 0.00 292 0.00

4 MS Fish Plate with N & B Set 0 41 0.00 22 0.00


11KV H 'X' arms with
5 clamps ,B&N.For RCC with Set 3 276 828.00 34 102.00
HTST
6 45KN Disc No 3 320 960.00 0 0.00
Special 3-pin cross Arms with
7 Set 0 408 0.00 34 0.00
clamp, nut & Bolts
11 KV.Pin insulators with G.I Pin
8 No 6 70 420.00 0 0.00
roads
Rabbit ACSR Conductor with
9 KM 0.2440 30440 7427.36 896 218.62
1.5% sag
Conductor accessories at 3% on
10 - - 222.82 0.00
Item No 6
11 Guy Set Complete Set 0 498 0.00 121 0.00
12 Guy Concreting No 0 300 0.00 0 0.00
13 Spiral Earth Electrode No 2 160 320.00 32 64.00
DP Sructure 9 Mtrs long with kit
14 Set 1 16241 16241.00 1609 1609.00
as per CDS -15
15 Misc L/S - 80.82 78.38
Total Rs 33000.00 2800.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 150 kVA HT Installation of Smt. Soonibai
Sampatraj Bora, M/s. Sona Granites. Sy. No:29/2 Prop. No:183/A, Hire-Upnal
Ilkal in Ilkal Section.
ABSTRACT
Sl
No DESCRIPTION Material Cost
1 Part 'A1' cost of extension of HT line 33000.00
33000.00
3 Labour charges 2800.00
4 Employee's cost at 60 % on Labour Charges 1680.00
5 Contingencies at 3 % on Material + labour charge 1074.00
6 Service tax at 12.24 % on on labour charges 342.72

Intrest during constrution at 5 % on material cost +


7 labour cost 1790.00

8 Transportation cost at 2 % on material cost 660.00


9 Watch and ward cost at 1 % on material cost 330.00

Insurance cost against theft and accident at 1 % on


10 material cost 330.00

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 89.50

12 Electrical Inspectorate Charges with 12.24% ST 337.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 660.00


Total Project cost Rs: 43093.23
Say Rs: 43093.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 150 kVA HT Installation of Smt.
Soonibai Sampatraj Bora, M/s. Sona Granites. Sy. No:29/2 Prop. No:183/A, Hire-Upnal
Ilkal in Ilkal Section.
Report:- This is an estimate amounting for Rs. 43093/- (Project Cost)
prepared for arranging power supply , 150 kVA HT Installation of Smt. Soonibai
Sampatraj Bora, M/s. Sona Granites. Sy. No:29/2 Prop. No:183/A, Hire-Upnal Ilkal in
Ilkal Section.

This project cost includes extension of HT line for a distance of 0.04 KM by


using rabbit ACSR conductor on 9mts long support .

The applicant requested for 150 kVA contract demand on 11KV System.

This proposed installation comes on F-6, Industrial Feeder. The installed


capacity for 11KV reference is 1X10MVA, the peak load of the power transformer is
6.5MWS, peak load of the feeder is 160Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
power supply , 150 kVA HT Installation of Smt. Soonibai
Sona Granites. Sy. No:29/2 Prop. No:183/A, Hire-Upnal
Ilkal in Ilkal Section.
ABSTRACT
Labour
Charges
2800.00
2800.00

Asst. Executive Engneer (El.)


HESCOM, Ilkal
HESCOM
ranging power supply , 150 kVA HT Installation of Smt.
M/s. Sona Granites. Sy. No:29/2 Prop. No:183/A, Hire-Upnal

s an estimate amounting for Rs. 43093/- (Project Cost)


ower supply , 150 kVA HT Installation of Smt. Soonibai
a Granites. Sy. No:29/2 Prop. No:183/A, Hire-Upnal Ilkal in

includes extension of HT line for a distance of 0.04 KM by


or on 9mts long support .

equested for 150 kVA contract demand on 11KV System.

stallation comes on F-6, Industrial Feeder. The installed


e is 1X10MVA, the peak load of the power transformer is
eeder is 160Amps.

erials and labour provision made in the estimate, submitted

ified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Ilkal
ified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM

__________________________________________________________________________
_____________________________________________________________________
PART -A1 (Extenstion of H T Line)

Sl Material cost Labour Charge


Discription Unit Qty
NO
Rate Amt Rate Amt

1 9 Meters,long RCC Pole No 3250 364


2 8 Meters,long RCC Pole No 2480 292
3 8 Meters,long PCC Pole No 1460 292
11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers for Set 273 34
PCC Pole

5 8 Meters,long PCC Pole for stud No 1460 292


6 MS Fish Plate with N & B Set 41 22
11KV Horizontal cross arm, with top
7 support, clamp bolt nut and washers Set 276 34
for RCC Pole
11KV Horizontal cross arm, with top
8 support, clamp bolt nut and washers Set 273 34
for PCC Pole
Special 3-pin cross Arms with clamp,
9 nut & Bolts Set 410 34
11 KV Pin insulator with G.I.Pin
10 rods. No 70 0

11 45 KN Disc insulator No 320 0


12 Guy Set, complete Set 498 121
13 Guy Concreting No 300 0
14 Spiral Earth Electrode No 160 32
15 E.G. Stirrups No 140 34
Rabbit ACSR conductor with 1.5%
16 sag. KM 30440 896
Conductor accossories @3% on item
17 No. 12

3-Pin cross arm, clamp bolt nut and


18 washers for RCC Pole( For Gaurding) Set 410 34

19 GI Wire( For Gaurding) kg 41.4 15


20 Miscelanious. L/S -
Total----
21 Labour Charges
22 Casual Labour Charge - - - - -
23 Regular Labour Charge at 60% - - - - -
24 E I Charges with12.24% ST - - - 337.00 - -
25 Contagency @ 3% above - - - - -
Grand Total Rs:
Say Rs:

Section Officer Asst. Executive Engineer(El.)


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

__________________________________________________________________________
_______________________________________________________________________

PART - A2 (Extenstion of L T Line)

Sl Material Labour Charge


Discripition Unit Qty
No. Rate Amt Rate Amt

1 9 Meters,long RCC Pole No 3250 364

2 8 Meters,long RCC Pole No 2480 292

3 8 Meters,long PCC Pole for stud No 1460 292

4 MS Fish Plate with N & B Set 41 22

5 Spiral earth electrodes Set 160 32

6 4 pin X - Arm set for RCC No 185 34

7 2 Pin Cross armset for RCC Set 103 34

8 No.8KV Strain Insulators No 10 0

1.1KV pin insulator with G.I. Pin


10 rod No 25 0

11 Guy set complete Set 498 121

12 Guy concreting No 300 0

2 ACSR Conductor + 1.5%


13 KM 17640 655
Sag
Conductor Accessories @ 3% on
14 Item No 10 - -

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Set 185 34
Gaurding)

16 GI Wire( For Gaurding) kg 41.4 15


17 Misc - - -
Total:
18 Labour Charges

19 Casual Labour Charge - - - - -


20 Regular Labour Charge at 60% - - - - -
21 E I Charges with 12.24%ST - - - 85.00 - -
22 Contagency @ 3% above - - - - -
Grand Total Rs:
Say Rs.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -division, HESCOM,Ilkal
HESCOM
___________________________________________________________________
___________________________________________________________________
___________

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO
Rate Amt Rate Amt
1 2 3 4 5 6 7 8

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Total 85871.00 3112.00

2 Casual Labour 3112.00

3 Regular Labour @ 60% on CL 1867.20

Electrical Inspectorate charges


4 1095.00
with 12.24%ST

5 Contingencies @ 3% on all above 2758.36

Total---- 94703.56

Say Rs; 97704.00

Abstract:

Extension of HT Line
Errection of 1X25kVA DTC 97704.00
Extension of LT line

Service Connection charges


Total Rs.

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for electrification of abandoned layout Sy. No;23/1+2/B3 at Tondihal-Ilkal in Ilkal Section.

Report:- This is an estimate amounting for Rs. 827014.00 is prepared for for
electrification of abandoned layout Sy. No;23/1+2/B3 at Tondihal-Ilkal in Ilkal Section.. Layout formed
and plots sold by the land developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.40 KM part and A2-
Extension of LT line for a distance of 0.675 KM by using rabbit ACSR conductor on 9 mts. Long R.C.C
poles and errection of 3X100kVA kVA DTCs.

These two no's of transformer centres comes on F-2 Ilkal feeder eminating from
110/33/11kV MUSS Ilkal The installed capacity for 11KV reference is 1X10MVA. The peak load of the
power transformer is 6.5 MW. The peak load of the feeder is 160Amps.

Now Smt. Savita Somashekharayya Katapurmath has consructed the house at plot No:64
and approaching this office for power supply . This installation can be serviced by extending LT line of
route length 0.20KM.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate
1 9 Meters,long RCC Pole No 3250 364
2 8 Meters,long PCC Pole for stud No 1460 292
3 MS Fish Plate with N & B Set 41 22

11KV Horizontal cross arm, with top support,


4 clamp bolt nut and washers for RCC Pole
Set 276 34

11KV Horizontal cross arm, with top support,


5 clamp bolt nut and washers for PCC Pole
Set 273 34
3-Pin cross arm, clamp bolt nut and washers for
6 RCC Pole( For Gaurding)
Set 410 34

7 GI Wire( For Gaurding) kg 41.4 15


Special 3-pin cross Arms with clamp, nut &
8 Bolts
Set 410 34
9 11 KV Pin insulator with G.I.Pin rods. No 70 0
10 45 KN Disc insulator No 320 0
11 Guy Set, complete Set 498 121
12 Guy Concreting No 300 0
13 Spiral Earth Electrode No 160 32
14 E.G. Stirrups No 140 34
15 Rabbit ACSR conductor with 1.5% sag. KM 30440 896

16 Conductor accossories @3% on item No. 12

17 Miscelanious. L/S -
Total----

B+C+D (Errection of Transformer Centre)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate

Errection kVA Distribution Transformer


1 centre on DP 9 mtr RCC Pole as per CDS-21 Set
of CSR-2006.

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM

A1 (Extenstion of H T Line)
Labour Charge
Amt

rection of Transformer Centre)


Labour Charge

Amt

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

ecutive Engineer(El.)
vision, HESCOM, Bagalkot
HESCOM

ABSTRACT
Sl No DESCRIPTION Material Cost Labour Charges

1 Part 'A1' cost of extension of HT line


2 Errection of kVA DTC

3 Labour charges
4 Employee's cost at 60 % on Labour Charges
5 Contingencies at 3 % on 10% of labour charge
6 Work contract Tax at 13 % on 10 % L.C
7 Service tax at 8 % on 90 % of labour charges

Intrest during constrution at 5 % on material cost +


8
labour cost

9 Transportation cost at 2 % on material cost

10 Watch and ward cost at 1 % on material cost

Insurance cost against theft and accident at 1 % on


11
material cost

12 Electrical Inspectorate Charges

Compensation cost for tree cutting etc., as per


13
approved norms

14 TA & QC inspection charges at 2 % on meterial cost

15 PF @ 13.61% On CL
16 Total Project cost Rs:
Say Rs:

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, ILKAL.
HESCOM

Estimate for bifurecation of Kamatagi F-4 Urban feeder from rural feeder @ Kamatagi Village in
Kamatagi Section.

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 9 Meters,long PSC Pole No 17 2160 36720.00 364 6188.00

2 8 Meters,long PCC Pole for stud No 6 1460 8760.00 292 1752.00

3 MS Fish Plate with N & B Set 12 410 4920.00 22 264.00

11KV Horizontal cross arm, with


4 top support, clamp bolt nut and Set 76 276 20976.00 34 2584.00
washers for RCC Pole

Special 3-pin cross Arms with


5 clamp, nut & Bolts
Set 2 410 820.00 34 68.00

11 KV Pin insulator with G.I.Pin


6 rods.
No 90 70 6300.00 0 0.00

7 45 KN Disc insulator No 52 320 16640.00 0 0.00


8 Guy Set, complete Set 14 498 6972.00 121 1694.00
9 Guy Concreting No 25 300 7500.00 0 0.00
10 Spiral Earth Electrode No 17 160 2720.00 32 544.00
Rabbit ACSR conductor with
11 1.5% sag.
KM 4.26 30440 129765.72 896 3819.65

Conductor accossories @3% on


12 item No. 12
3892.97

Releasing & reastringing Rabbit


13 ACSR conductor
KM 0.09 0 0.00 896 80.64

3-Pin cross arm, clamp bolt nut


14 and washers for RCC Pole( For Set 2 410 820.00 34 68.00
Gaurding)
15 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00
DP Structure with 9 Mtrs RCC
16 Poles with GOS
Set 1 26181 26181.00 1826 1826.00

DP Structure with 9 Mtrs RCC


17 Poles without GOS
Set 1 13001 13001.00 1532 1532.00

3-P Structure with 9 Mtrs RCC


18 Poles without GOS
Set 2 19492 38984.00 3011 6022.00

19 Miscelanious. L/S - 699.31 257.71


Total---- 326500.00 27000.00
Labour Charges
20 Casual Labour Charge - - - 27000.00 - -
Regular Labour Charge at
20 - - - 16200.00 - -
60%
21 E I Charges with12.24% ST - - - 337.00 - -
22 Contagency @ 3% above - - - 11101.11 - -
Grand Total Rs: 381138.11
Say Rs: 381138.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Kamatagi. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM
Estimate for bifurecation of Kamatagi F-4 Urban feeder from rural feeder @ Kamatagi Village in
Kamatagi Section.

Report:- This is an estimate amounting for Rs.381138/- is prepared for


bifurecation of Kamatagi F-4 Urban feeder from rural feeder @ Kamatagi Village in Kamatagi
Section.

This project cost includes extension of HT line for a distance of 1.40 km by using
rabbit ACSR conductor on 9mts long support.

Now Kamatagi F-4 Feeder is feeding to Kamatagi local and alongwith twelve No's
of other villages also. Now load shedding is adpoted to the rural area on this feeder by
operating GOS at DP near Kamatagi bus stand which is one KM away from the MUSS. It is
very difficult to adopt shedding during night hours. It is also creating inturruption on the
Kamatagi Feeder. Hence it is very essential to bifurecate the twelve villages from F-4,
Kamatagi feeder. It is proposed to run new feeder on exisiting poles by making Double circuit.
Provision is available in the MUSS to the new feeder.

The layout cosists of 63 plots, assessed load is 1.0KW per plot, total assessed load
is 63.00KW hence 1X100kVA DTCs is provided in the estimate.

Adequte line materials and labour provision made in the estimate, submitted for
kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kamatagi

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal.

Certificate:- Certified that, I have personally visited the spot and got prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for bifurecation of IP sets from Kamatagi F-4 Urban feeder @ Kamatagi Village in Kamatagi
Section.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 25 3250 81250.00 364 9100.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 25 160 4000.00 32 800.00


5 4 pin X - Arm set for RCC No 30 185 5550.00 34 1020.00
6 2 Pin Cross armset for RCC Set 0 103 0.00 34 0.00
7 No.8KV Strain Insulators No 88 10 880.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
36 25 900.00 0 0.00

10 Guy set complete Set 9 498 4482.00 121 1089.00


11 Guy concreting No 9 300 2700.00 0 0.00

12 2 ACSR conductor with 1.5% sag. KM 6.09 17640 107427.60 655 3988.95

Conductor Accessories @ 3% on
13 Item No 10 -
- - 3222.83 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - - 87.57 102.05
Total: 210500.00 16100.00
Labour Charges
16 Casual Labour Charge - - - 16100.00 - -
Regular Labour Charge at 60% - - 9660.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 7090.35 - -
Grand Total Rs: 243435.35
Say Rs. 243435.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Kamatagi. O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for bifurecation of IP sets from Kamatagi F-4 Urban feeder @ Kamatagi Villag
Kamatagi Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 3 85871.00 257613.00 3112.00
CSR-2006.

3 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 5 109001 545005.00 3112.00
CSR-2006.

Total 1489586.00

3 Casual Labour 49800.00


4 Regular Labour @ 60% on CL 29880.00
5 Electrical Inspectorate charges
with 12.24%ST 8760.00

6 Contingencies @ 3% on all above


47340.78

Total---- 1625366.78
Say Rs; 1625367.00

Abstract:
Extension of HT Line 1391424.00
Errection of 5X63kVA & 3X25kVA DTCs
1625367.00

Extension of LT line 243435.00


Total Rs. 3260226.00

Section Officer Asst. Executive Engineer(El.)


HESCOM,Kamatagi. O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

from Kamatagi F-4 Urban feeder @ Kamatagi Village in


Kamatagi Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

9336.00

15560.00

49800.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
& M Division, HESCOM,Bagalkot
HESCOM

Estimate for arranging power supply to 10HP IP set Installation

in the name of Sri. Sangappa Basappa Honnalli at Sy. No: 158/2

at Belagal village in K. Sangam section Under " General Scheme"

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8

1 8 Meters,long PCC Pole No 1 1460 1460.00 292 292.00

11KV Horizontal cross arm, with top support, clamp


2 bolt nut and washers for PCC Pole Set 1 273 273.00 34 34.00

Special 3-pin cross Arms with clamp, nut &


3 Bolts
Set 1 455 455.00 34 34.00

4 11 KV Pin insulator with G.I.Pin rods. No 3 70 210.00 0 0.00

5 45 KN Disc insulator No 3 320 960.00 0 0.00

6 Guy Set, complete Set 1 498 498.00 121 121.00

7 Guy Concreting No 1 300 300.00 0 0.00

8 Spiral Earth Electrode No 1 160 160.00 32 32.00

9 Rabbit ACSR conductor with 1.5% sag. KM 0.305 30440 9284.20 896 273.28
10 Conductor accossories @3% on item No. 9 278.53
11 Miscelanious. L/S - 21.27 13.72

Total---- 13900.00 800.00

Labour Charges

12 Casual Labour Charge - - - 800.00 - -

13 Regular Labour Charge at 60% - - - 480.00 - -

14 E I Charges with12.24% ST - - - 1000.00 - -

15 Contagency @ 3% above - - - 485.40 - -

16 PF @ 13.61% on CL 108.88

Grand Total Rs: 16774.28


Say Rs: 16774.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, K. Sangam O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Sangappa Basappa Honnalli at Sy. No: 158/2
at Belagal village in K. Sangam section Under " General Scheme"

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 0 1460 0.00 292 0.00
3 Spiral earth electrodes Set 1 160 160.00 32 32.00
4 4 pin X - Arm set for RCC No 2 185 370.00 34 68.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 0 25 0.00 0 0.00
8 Guy set complete Set 1 498 498.00 121 121.00
9 Guy concreting No 1 300 300.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.203 17640 3580.92 655 132.97

11 Conductor Accessories @ 3% on
Item No 10 - - - 107.43 0.00
12 Misc - - - 23.65 54.03
Total: 7600.00 700.00
Labour Charges
13 Casual Labour Charge - - - 700.00 - -

14 Regular Labour Charge at 60% - - - 420.00 - -


15 E I Charges with 12.24%ST - - - 500.00 - -
16 Contagency @ 3% above - - - 276.60 - -
17 PF @ 13.61% on CL 95.27
Grand Total Rs: 9591.86
Say Rs. 9592.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, K. Sangam O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation

in the name of Sri. Sangappa Basappa Honnalli at Sy. No: 158/2

at Belagal village in K. Sangam section Under " General Scheme"

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 Errection 25 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 85871.00 85871.00 3112.00 3112.00
CSR-2006.

2 Casual Labour 3112.00


3 Regular Labour @ 60% on CL 1867.20
4 Electrical Inspectorate charges 1095.00
5 Contingencies @ 3% on all above 2758.36
6 PF @ 13.61% on CL 423.54
Total---- 95127.10
Say Rs; 95127.00

Abstract:
HT Line 16774.00
25kVA DTC 95127.00
LT line 9592.00

Service connection Charges 2230.00

Total Rs. 123723.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, K. Sangam O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 10HP IP set Installation
in the name of Sri. Sangappa Basappa Honnalli at Sy. No: 158/2
at Belagal village in K. Sangam section Under " General Scheme"

Report:- This is an estimate amounting for Rs. 123723.00 is prepared for arranging
power supply to 10HP IP set Installation in the name of Sri. Sangappa Basappa Honnalli at Sy. No:
158/2 at Belagal village in K. Sangam section Under " General Scheme"

This estimate involves part A1-Extension of HT line for a distance of 0.10KM and
errection of 1 X25kVA DTC on Single pole structure and extension of LT line for a distance of 0.05kM.

This transformer centre comes on Allur feeder eminating from 33/11kV MUSS Kudal
Sanagm. The installed capacity for 11KV reference is 1X5MVA. The peak load of the power
transformer is 2.8MW. The peak load of the feeder is 110 Amps.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, K. Sangam
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for (Extension of Street Ligth Phase) additional load to street ligth installation at Marol village
at the request of The President Gram Panchayat Marol in Hunagund Section.
PART - A2 (Extenstion of L T Line)

Material Labour Charge


Sl No. Discripition Unit Qty
Rate Amt Rate Amt

1 9 Meters,long RCC Pole No 0 3250 0.00 364 0.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00

4 Spiral earth electrodes Set 0 160 0.00 32 0.00


5 4 pin X - Arm set for RCC No 0 185 0.00 34 0.00

6 2 Pin Cross armset for RCC Set 8 103 824.00 34 272.00

7 No.8KV Strain Insulators No 8 10 80.00 0 0.00


1.1KV pin insulator with G.I. Pin
9 No 8 25 200.00 0 0.00
rod
10 Guy set complete Set 0 498 0.00 121 0.00
11 Guy concreting No 0 300 0.00 0 0.00

12 2 ACSR conductor with 1.5% sag. KM 0.4263 17640 7519.93 655 279.23

Conductor Accessories @ 3% on
13 - - - 225.60 0.00
Item No 12

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 0 185 0.00 34 0.00
Gaurding)

15 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


16 Misc - - -
Total: 8849.53 551.23
Labour Charges
17 Casual Labour Charge - - - 551.23 - -

18 Regular Labour Charge at 60% - - - 330.74 - -

19 E I Charges with 12.24%ST - - - 85.00 - -


20 Contagency @ 3% above - - - 294.49 - -
Total Rs: 10110.99
10243.00

Grand Total Rs, 10243.00

Section Officer
HESCOM, Nandawadgi
HESCOM

Estimate for arranging power supply to 22HP Motive Power installation in the name of Sri.
Sangappa Shankrappa Pattar at Sy.No:87/6 at Varagodadinni village Tq: Hunagund in Kudal
Sangam Section "Under Self Execution Works Scheme".

PART -A1 ( H T Line)


Sl Material cost Labour Charge
Discription Unit Qty
NO Rate Amt Rate Amt

1 8 Meters,long RCC Pole No 2 2480 4960.00 292 584.00


11KV Horizontal cross arm, with top
2 support, clamp bolt nut and washers Set 2 276 552.00 34 68.00
for RCC Pole
Special 3-pin cross Arms with clamp,
3 nut & Bolts Set 2 410 820.00 34 68.00

4 11 KV Pin insulator with G.I.Pin rods. No 6 70 420.00 0 0.00

5 45 KN Disc insulator No 3 320 960.00 0 0.00


6 Guy Set, complete Set 1 498 498.00 121 121.00
7 Guy Concreting No 1 300 300.00 0 0.00
8 Spiral Earth Electrode No 2 160 320.00 32 64.00
Rabbit ACSR conductor with 1.5%
9 sag. KM 0.457 30440 13911.08 896 409.47

Conductor accossories @3% on item


10 No. 12 417.33

11 GI Wire( For Gaurding) kg 0 41.4 0.00 15 0.00


12 Miscellaneous. L/S - 41.59 35.53
Total---- 23200.00 1350.00

SKETCH:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudal Sangam O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 22HP Motive Power installation in the name of Sri. Sangappa
Shankrappa Pattar at Sy.No:87/6 at Varagodadinni village Tq: Hunagund in Kudal Sangam Section "Under
Self Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Miscellaneous materials sch as


9 L/S 29.00 38.00
danger board, colour code etc

Total---- 85900.00 3150.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Kudal Sangam O & M Sub -Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply to 22HP Motive Power installation in the name of
Sri. Sangappa Shankrappa Pattar at Sy.No:87/6 at Varagodadinni village Tq: Hunagund
in Kudal Sangam Section "Under Self Execution Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of HT line 23200.00

2 Errection of 25kVA DTC 85900.00


109100.00
3 Labour charges 4500.00
4 Employee's cost at 60 % on Labour Charges 2700.00
5 Contingencies at 3 % on Material + labour charge 3408.00
6 Service tax at 12.24 % on on labour charges 550.80
Intrest during constrution at 5 % on material cost +
7 5680.00
labour cost
8 Transportation cost at 2 % on material cost 2182.00
9 Watch and ward cost at 1 % on material cost 1091.00
Insurance cost against theft and accident at 1 % on
10 1091.00
material cost
11 Electrical Inspectorate Charges 3100.00
Compensation cost for tree cutting etc., as per
12 -
approved norms
13 TA & QC inspection charges at 2 % on meterial cost 2182.00

14 PF @ 13.61% on CL 612.45
Total Project cost Rs: 136197.26
Say Rs: 136197.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Kudal Sangam O & M Sub -Division, HESCOM,
Ilkal
HESCOM

Estimate for arranging power supply to 22HP Motive Power installation in the name of
Sri. Sangappa Shankrappa Pattar at Sy.No:87/6 at Varagodadinni village Tq: Hunagund
in Kudal Sangam Section "Under Self Execution Works Scheme".

Report:- This is an estimate amounting for Rs. 136197/- (Project Cost) is prepared
for arranging power supply to 22HP Motive Power installation in the name of Sri. Sangappa
Shankrappa Pattar at Sy.No:87/6 at Varagodadinni village Tq: Hunagund in Kudal Sangam
Section "Under Self Execution Works Scheme".

This project cost includes extension of HT line for a route length of 0.15KM on 8.0
mtrs RCC Poles, and errection of 1X25kVA kVA DTC on 9mts long single pole structure.

This proposed installation comes on F-1, Ganjal Feeder eminating from 33/11kV
MUSS Kudal Sangam .The installed capacity for 11KV reference is 1X 5MVA, the peak load
of the power transformer is 3.0 MWS, peak load of the feeder is 79Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kudal Sangam

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM
wer supply to 22HP Motive Power installation in the name of
Pattar at Sy.No:87/6 at Varagodadinni village Tq: Hunagund
m Section "Under Self Execution Works Scheme".

ABSTRACT
Labour
Charges
1350.00

3150.00
4500.00

Asst. Executive Engneer (El.)


O & M Sub -Division, HESCOM,
Ilkal
HESCOM

wer supply to 22HP Motive Power installation in the name of


Pattar at Sy.No:87/6 at Varagodadinni village Tq: Hunagund
m Section "Under Self Execution Works Scheme".

n estimate amounting for Rs. 136197/- (Project Cost) is prepared


22HP Motive Power installation in the name of Sri. Sangappa
87/6 at Varagodadinni village Tq: Hunagund in Kudal Sangam
Works Scheme".

ludes extension of HT line for a route length of 0.15KM on 8.0


n of 1X25kVA kVA DTC on 9mts long single pole structure.

lation comes on F-1, Ganjal Feeder eminating from 33/11kV


nstalled capacity for 11KV reference is 1X 5MVA, the peak load
0 MWS, peak load of the feeder is 79Amps.

als and labour provision made in the estimate, submitted for kind

ed that, Ihave personally visited the spot and prepared the


or the most economical and safe way of execution of the work.

Section Officer
HESCOM, Kudal Sangam

ed that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Asst.Esecutive Engineer(El.)
O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 5HP + 680W Motive Power installation of The
Commissioner CMC Ilkal at Sy.No: 15/2B at Ingalagi Tq: Hunagund in Karadi Section "Under Self
Execution Works Scheme".

PART -A1 ( H T Line)


Sl Material cost Labour Charge
Discription Unit Qty
NO Rate Amt Rate Amt
1 R.C.C.Pole 9 mtr long No 3 3250 9750.00 364 1092.00
11KV Horizontal cross arm, with top
2 support, clamp bolt nut and washers Set 3 276 828.00 34 102.00
for RCC Pole
Special 3-pin cross Arms with clamp,
3 nut & Bolts
Set 2 410 820.00 34 68.00

4 11 KV Pin insulator with G.I.Pin rods. No 9 70 630.00 0 0.00

5 45 KN Disc insulator No 3 320 960.00 0 0.00


6 Guy Set, complete Set 1 498 498.00 121 121.00
7 Guy Concreting No 1 300 300.00 0 0.00
8 Spiral Earth Electrode No 3 160 480.00 32 96.00
9 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with 1.5%
10 sag. KM 0.609 30440 18537.96 896 545.66

Conductor accossories @3% on item


11 No. 12 556.14

12 Miscellaneous. L/S - 19.90 23.34


Total---- 33800.00 2150.00

SKETCH:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Karadi O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 5HP + 680W Motive Power installation of The
Commissioner CMC Ilkal at Sy.No: 15/2B at Ingalagi Tq: Hunagund in Karadi Section "Under Self
Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Providing Chain Mesh Welded


2 Channel Fnishing with gate & Jelly Set 1 20000.00 20000.00 1000.00 1000.00
& Colouring

Cocrating of Transformer Pole


3 (Including Labour) No 1 660.00 660.00 0.00 0.00
400X400X1850mm

4 U G Cable 50Sq mm ,1.1kV Class km 0.08 116195.00 9295.60 85.00 6800.00

Tamper Proof Box with Suitable


5 Set 1 2225.00 2225.00 250.00 250.00
CTs
Testing fee for TP Box by MT
6 No 1 150.00 150.00 0.00 0.00
Staff
7 PG Clamps Rabbit-Rabbit No 24 75.00 1800.00 0.00 0.00

8 Aluminium Lugs 70 Sq mm No 24 25.00 600.00 0.00 0.00

Miscellaneous materials sch as


9 L/S 98.40 38.00
danger board, colour code etc

Total---- 120700.00 11200.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Karadi O & M Sub -Division, HESCOM, Ilkal
HESCOM

Estimate for creating link line from 33/11kV MUSS Gudur in Gudur Section.

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 3 3250 9750.00 364 1092.00

2 8 Meters,long PCC Pole for stud No 0 1460 0.00 292 0.00

3 MS Fish Plate with N & B Set 0 41 0.00 22 0.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 4 276 1104.00 34 136.00
for RCC Pole
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole
Special 3-pin cross Arms with clamp,
6 nut & Bolts
Set 2 410 820.00 34 68.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 9 70 630.00 0 0.00

8 45 KN Disc insulator No 3 320 960.00 0 0.00


9 Guy Set, complete Set 1 498 498.00 121 121.00
10 Guy Concreting No 1 300 300.00 0 0.00
11 Spiral Earth Electrode No 3 160 480.00 32 96.00
12 E.G. Stirrups No 3 140 420.00 34 102.00
Rabbit ACSR conductor with 1.5%
13 sag.
KM 0.609 30440 18537.96 896 545.66

Conductor accossories @3% on item


14 No. 12
556.14

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

16 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


17 Miscelanious. L/S - 45.90 21.34
Total---- 35300.00 2550.00
Labour Charges
18 Casual Labour Charge - - - 2550.00 - -
19 Regular Labour Charge at 60% - - - 1530.00 - -
20 E I Charges with12.24% ST - - - 337.00 - -
21 Contagency @ 3% above - - - 1191.51 - -
Grand Total Rs: 40908.52
Say Rs: 40909.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund. O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;333/1 at Hunagund in Hunagund Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 19 3250 61750.00 364 6916.00

2 8 Meters,long PCC Pole for stud No 7 1460 10220.00 292 2044.00

3 MS Fish Plate with N & B Set 14 41 574.00 22 308.00

4 Spiral earth electrodes Set 19 160 3040.00 32 608.00


5 4 pin X - Arm set for RCC No 27 185 4995.00 34 918.00
6 2 Pin Cross armset for RCC Set 27 103 2781.00 34 918.00
7 No.8KV Strain Insulators No 100 10 1000.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
45 25 1125.00 0 0.00

10 Guy set complete Set 9 498 4482.00 121 1089.00


11 Guy concreting No 9 300 2700.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 2.649 30440 80635.56 896 2373.50

Conductor Accessories @ 3% on
13 Item No 10 -
- - 2419.07 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 4 185 740.00 34 136.00
Gaurding)

15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00


16 Misc - - - 82.37 39.50
Total: 178200.00 15950.00
Labour Charges
16 Casual Labour Charge - - - 15950.00 - -
Regular Labour Charge at 60% - - 9570.00 - -
17 -
18 E I Charges with 12.24%ST - - - 85.00 - -
19 Contagency @ 3% above - - - 6114.15 - -
Grand Total Rs: 209919.15
Say Rs. 209919.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;333/1 at Hunagund in Hunagu


Section.

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty Rate Amt Rate
1 2 3 4 5 6 7

Errection 100 kVA Distribution


Transformer centre on single pole
1 Set 2 144101.00 288202.00 4045.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Total 288202.00
2 Casual Labour 8090.00
3 Regular Labour @ 60% on CL 4854.00
Electrical Inspectorate charges
4 2190.00
with 12.24%ST
5 Contingencies @ 3% on all above 9100.08
Total---- 312436.08
Say Rs; 312436.00

Abstract:
Extension of HT Line 40909.00
Errection of 3X100kVA DTCs
312436.00

Extension of LT line 209919.00


Total Rs. 563264.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

ndoned layout Sy. No;333/1 at Hunagund in Hunagund


Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

8090.00

8090.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;333/1 at Hunagund in Hunagund Section.

Report:- This is an estimate amounting for Rs. 563264.00 is prepared for electrification
of abandoned layout Sy. No;333/1 at Hunagund Town in Hunagund Section. Layout formed and plots
sold by the land developer without creating electrical infrastructure.

This estimate involves part A1-Extension of HT line for a distence of 0.20 KM part and A2-
Extension of LT line for a distance of 0.522 KM by using rabbit ACSR conductor on 9 mts. Long R.C.C
poles and errection of 2X100kVA kVA DTCs.

These two no's of transformer centres comes on F2 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 5.0 MW. The peak load of the feeder is 121Amps.

Now Sri. Basappa Mariyappa Katgur has consructed the house at plot No:8 and
approaching this office for power supply . This installation can be serviced by extending LT line of route
length 0.08KM.
Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund.
Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;441/1A, 441/1B & 441/1K at Hunagund in
Hunagund Section
PART -A1 (Extenstion of H T Line)
Material cost Labour Charge
Sl NO Discription Unit Qty Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 6 3250 19500.00 364 2184.00

2 8 Meters,long PCC Pole for stud No 6 1460 8760.00 292 1752.00

3 MS Fish Plate with N & B Set 12 41 492.00 22 264.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 9 276 2484.00 34 306.00
for RCC Pole
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole
Special 3-pin cross Arms with clamp,
6 nut & Bolts
Set 6 455 2730.00 34 204.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 21 70 1470.00 0 0.00

8 45 KN Disc insulator No 15 320 4800.00 0 0.00


9 Guy Set, complete Set 8 498 3984.00 121 968.00
10 Guy Concreting No 8 300 2400.00 0 0.00
11 Spiral Earth Electrode No 6 160 960.00 32 192.00
12 E.G. Stirrups No 4 140 560.00 34 136.00
Rabbit ACSR conductor with 1.5%
13 sag.
KM 0.99 30440 30135.60 896 887.04

Conductor accossories @3% on item


14 No. 12
904.07

Special 3-pin cross Arms with clamp,


15 nut & Bolts( For Gaurding)
Set 4 455 1820.00 34 136.00

16 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00


17 Miscelanious. L/S - 44.33 70.96
Total---- 82700.00 7700.00
Labour Charges
18 Casual Labour Charge - - - 7700.00 - -
19 Regular Labour Charge at 60% - - - 4620.00 - -
20 E I Charges - - - 1000.00 - -
21 Contagency @ 3% above - - - 2880.60 - -
22 PF @ 13.61% on CL 1047.97
Grand Total Rs: 99948.57
Say Rs: 99949.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub-Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;441/1A, 441/1B & 441/1K at Hunagund in
Hunagund Section

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 9 Meters,long RCC Pole No 25 3250 81250.00 364 9100.00

2 8 Meters,long PCC Pole for stud No 2 1460 2920.00 292 584.00

3 MS Fish Plate with N & B Set 4 41 164.00 22 88.00

4 Spiral earth electrodes Set 25 160 4000.00 32 800.00


5 4 pin X - Arm set for RCC No 37 185 6845.00 34 1258.00
6 2 Pin Cross armset for RCC Set 37 103 3811.00 34 1258.00
7 No.8KV Strain Insulators No 120 10 1200.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod No
60 25 1500.00 0 0.00

10 Guy set complete Set 16 498 7968.00 121 1936.00


11 Guy concreting No 16 300 4800.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 3.290 30440 100147.60 896 2947.84

Conductor Accessories @ 3% on
13 Item No 10 -
- - 3004.43 0.00

Special 3-pin cross Arms with


14 clamp, nut & Bolts( For Gaurding)
Set 4 455 1820.00 34 136.00

15 GI Wire( For Gaurding) kg 40 41.4 1656.00 15 600.00


16 Misc - - - 113.97 92.16
Total: 221200.00 18800.00
Labour Charges
16 Casual Labour Charge - - - 18800.00 - -
17 Regular Labour Charge at 60% - - - 11280.00 - -
18 E I Charges - - - 500.00 - -
19 Contagency @ 3% above - - - 7553.40 - -
22 PF @ 13.61% on CL 2558.68
Grand Total Rs: 261892.08
Say Rs. 261892.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Ilkal O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;441/1A, 441/1B & 441/1K at Hunagund in Huna
Section

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


NO Discription Unit Qty Rate Amt Rate
1 2 3 6 5 6 7
1 Errection 100 kVA Distribution
Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 3 144101.00 432303.00 4045.00
CSR-2006.

2 Errection 63 kVA Distribution


Transformer centre on single pole
9 mtr RCC Pole as per CDS-22 of Set 1 109001.00 109001.00 3112.00
CSR-2006.

Total 541304.00
3 Casual Labour 15247.00
4 Regular Labour @ 60% on CL 9148.20
5 Electrical Inspectorate charges
6400.00

6 Contingencies @ 3% on all above 17162.98


7 PF @ 13.61% on CL 2075.12
Total---- 591337.29
Say Rs; 591337.00

Abstract:
Extension of HT Line 99949.00
22 PF @ 13.61% on CL
Errection of 1X63kVA & 3X100kVA DTCs
591337.00

Extension of LT line 261892.00


Total Rs. 953178.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Hunagund O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

layout Sy. No;441/1A, 441/1B & 441/1K at Hunagund in Hunagund


Section

(Errection of Transformer Centre)

Labour Charge
Amt
8

12135.00

3112.00

15247.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
& M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;441/1A, 441/1B & 441/1K at Hunagund in
Hunagund Section

Report:- This is an estimate amounting for Rs. 953178.00 is prepared for prepared for
for electrification of abandoned layout Sy. No;441/1A, 441/1B & 441/1K at Hunagund in Hunagund
Section

This estimate involves part A1-Extension of HT line for a distence of 0.325KM part and
A2-Extension of LT line for a distance of 0.648KM by using rabbit ACSR conductor on 9 mts. Long
R.C.C poles and errection of 1X63kVA DTC & 3X100kVA DTCs.

These four no's of transformer centres comes on F2 Hunagund Town feeder eminating
from 110/33/11kv MUSS Hunagund. The installed capacity for 11KV reference is 1X10MVA. The peak
load of the power transformer is 4.5 MW. The peak load of the feeder is 126Amps.

Now (1) Sri. Basanagouda Yallanagouda Hosagoudar has consructed the house at plot
No:17 at Sy. No:441/1K, (2) Sri. Basavaraj Veerayya Goudar has consructed the house at plot No:8,
at Sy. No:441/1B and (3) Sri. Sharanabasappa Mahantappa Shivayogi has consructed the house at
plot No: at Sy. No:441/1A, approaching this office for power supply . These installation can be
serviced by extending LT to a route length of 240 mtrs.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by

using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Hunagund

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 100 kVA HT Installation of Sri. Mahendraprakash
Ramvilas Maheshwari M/s.Shree Sai Industries. Sy. No:61/3 Prop. No:109, at Amaravati
in Hunagund Section.

Part "A1" H.T.line Extension.

Sl Material Labour charges


Particulars UNIT Qty
No. Rate Amount Rate
1 R.C.C.Pole 9 mtr long No 1 3250 3250.00 364
11KV H 'X' arms with
2 clamps ,B&N.For RCC with Set 1 276 276.00 34
HTST
3 45KN Disc No 3 320 960.00 0
Special 3-pin cross Arms with
4 Set 1 408 408.00 34
clamp, nut & Bolts
11 KV.Pin insulators with G.I
5 No 3 70 210.00 0
Pin roads
Rabbit ACSR Conductor with
6 KM 0.0460 30440 1400.24 896
1.5% sag

Conductor accessories at 3%
7 - - 42.01
on Item No 6
8 Guy Set Complete Set 1 498 498.00 121
9 Guy Concreting No 1 300 300.00 0
10 Spiral Earth Electrode No 1 160 160.00 32
DP Sructure 9 Mtrs long with
11 kit as per CDS -15 (with 3 Set 1 16241 16241.00 1609
Discs )
Special 3-pin cross Arms with
12 clamp, nut & Bolts ( for Set 0 408 0.00 34
Gaurding)
13 GI Wire( For Gaurding) kg 0 41.4 0.00 15
14 Misc L/S - 54.75
Total Rs 23800.00

Section officer Asst. Executive Engneer (El.)


HESCOM, Hunagund HESCOM, Ilkal
HESCOM
supply , 100 kVA HT Installation of Sri. Mahendraprakash
ee Sai Industries. Sy. No:61/3 Prop. No:109, at Amaravati
in Hunagund Section.

Part "A1" H.T.line Extension.

Labour charges
Amount
364.00

34.00

0.00

34.00

0.00

41.22

0.00

121.00
0.00
32.00

1609.00

0.00

0.00

64.78
2300.00

Asst. Executive Engneer (El.)


HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 100 kVA HT Installation of Sri.
Mahendraprakash Ramvilas Maheshwari M/s.Shree Sai Industries. Sy. No:61/3
Prop. No:109, at Amaravati in Hunagund Section.
ABSTRACT
Sl
DESCRIPTION Material Cost
No
1 Part 'A1' cost of extension of HT line 23800.00
23800.00
2 Labour charges 2300.00
3 Employee's cost at 60 % on Labour Charges 1380.00
4 Contingencies at 3 % on Material + labour charge 783.00
5 Service tax at 12.24 % on on labour charges 281.52

Intrest during constrution at 5 % on material cost +


6 labour cost 1305.00

7 Transportation cost at 2 % on material cost 476.00


8 Watch and ward cost at 1 % on material cost 238.00

Insurance cost against theft and accident at 1 % on


9 material cost 238.00

Performance guarantee and loss of interest on margin


10 money for BG @ 2.5% of the value of BG 65.25

11 Electrical Inspectorate Charges with 12.24% ST 1000.00


Compensation cost for tree cutting etc., as per
12 approved norms -

13 TA & QC inspection charges at 2 % on meterial cost 476.00


14 Total Project cost Rs: 32342.76
Say Rs: 32343.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Hinagund HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 100 kVA HT Installation of Sri.
Mahendra prakash Ramvilas Maheshwari M/s.Shree Sai Industries. Sy. No:61/3 Prop.
No:109, at Amaravati in Hunagund Section.
Report:- This is an estimate amounting for Rs. 32,343/- (Project Cost)
prepared for arranging power supply , 100 kVA HT Installation of Sri.
Mahendraprakash Ramvilas Maheshwari M/s.Shree Sai Industries. Sy. No:61/3 Prop.
No:109, at Amaravati in Hunagund Section.
This project cost includes extension of HT line for a distance of 0.015 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 50 kVA contract demand on 11KV System.

This proposed installation comes on F-2, Hunagund town Feeder. The


installed capacity for 11KV reference is 1X10MVA, the peak load of the power
transformer is 6.0MWS, peak load of the feeder is 136Amps.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 for the most economical and safe way of execution of the
work.

Section Officer
HESCOM, Hunagund
Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
ging power supply , 100 kVA HT Installation of Sri.
vilas Maheshwari M/s.Shree Sai Industries. Sy. No:61/3
:109, at Amaravati in Hunagund Section.
ABSTRACT
Labour
Charges
2300.00
2300.00

Asst. Executive Engneer (El.)


HESCOM, Ilkal
HESCOM
anging power supply , 100 kVA HT Installation of Sri.
as Maheshwari M/s.Shree Sai Industries. Sy. No:61/3 Prop.
unagund Section.
s an estimate amounting for Rs. 32,343/- (Project Cost)
ower supply , 100 kVA HT Installation of Sri.
s Maheshwari M/s.Shree Sai Industries. Sy. No:61/3 Prop.
unagund Section.
includes extension of HT line for a distance of 0.015 km by
or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 50 kVA contract demand on 11KV System.

stallation comes on F-2, Hunagund town Feeder. The


reference is 1X10MVA, the peak load of the power
ak load of the feeder is 136Amps.

erials and labour provision made in the estimate, submitted

ified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Hunagund
ified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri.
Mohiddhinbasha Khaja Hussainsab Hunachagi, M/s. S.M. Granites. Sy.
No:136/4B Prop. No:732, at Balakundi in Ilkal Section.
H.T.Metering Cubicle ( HESCOM Partion).

Sl
Particulars UNIT Qty Rate Amount
No.

1 2 3 4 5 6

H.T.Metering cubicle main


& load Side cable entry 5/5
1
Amp CTS with ETV meter,
Set 1 64250 64250.00
without load break switch

Construction of flatform
with size stone cement
2 concert for errection of NO 1 7200 7200.00
H.T.Metering cubicle
including L.C

3 Misc 50.00
71500.00
4 CubicleLabour charges 100% 1050.00
5 Regular 60% 630.00
6 E.I.Charges 1000.00
7 Contingeng @ 3% 2225.40
8 PF @ 13.61% on CL 142.91
Total 76548.31
Say Rs: 76548.00

Section officer Asst.Executive Engineer(Ele)


HESCOM, Ilkal O & M Subdivision, HESCOM, Ilkal
HESCOM
ng power supply , 50 kVA HT Installation of Sri.
a Hussainsab Hunachagi, M/s. S.M. Granites. Sy.
rop. No:732, at Balakundi in Ilkal Section.
etering Cubicle ( HESCOM Partion).

Labour
charges
Amount

1046.00

4.00
1050.00

Asst.Executive Engineer(Ele)
O & M Subdivision, HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri.
Mohiddhinbasha Khaja Hussainsab Hunachagi, M/s. S.M. Granites. Sy.
No:136/4B Prop. No:732, at Balakundi in Ilkal Section.
ABSTRACT
Sl
DESCRIPTION Material Cost
No
1 Part 'A1' cost of extension of HT line 23800.00
23800.00
3 Labour charges 2300.00
4 Employee's cost at 60 % on Labour Charges 1380.00
5 Contingencies at 3 % on Material + labour charge 783.00
6 Service tax at 12.24 % on on labour charges 281.52

Intrest during constrution at 5 % on material cost +


7 labour cost 1305.00

8 Transportation cost at 2 % on material cost 476.00


9 Watch and ward cost at 1 % on material cost 238.00

Insurance cost against theft and accident at 1 % on


10 material cost 238.00

Performance guarantee and loss of interest on margin


11 money for BG @ 2.5% of the value of BG 65.25

12 Electrical Inspectorate Charges with 12.24% ST 1000.00


Compensation cost for tree cutting etc., as per
13 approved norms -

14 TA & QC inspection charges at 2 % on meterial cost 476.00


Total Project cost Rs: 32342.76
Say Rs: 65580.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Ilkal HESCOM, Ilkal
HESCOM
Estimate for arranging power supply , 50 kVA HT Installation of Sri.
Mohiddhinbasha Khaja Hussainsab Hunachagi, M/s. S.M. Granites. Sy. No:136/4B
Prop. No:732, at Balakundi in Ilkal Section.
Report:- This is an estimate amounting for Rs. 65580/- (Project Cost)
prepared for arranging power supply , 50 kVA HT Installation of Sri. Mohiddhinbasha
Khaja Hussainsab Hunachagi, M/s. S.M. Granites. Sy. No:136/4B Prop. No:732, at
Balakundi in Ilkal Section.
This project cost includes extension of HT line for a distance of 0.10 km by
using rabbit ACSR conductor on 9mts long support . For metering cubicle, estimate is
prepared under HESCOM portion.

The applicant requested for 50 kVA contract demand on 11KV System.

This proposed installation comes on F-6, Industrial Feeder. The installed


capacity for 11KV reference is 1X10MVA, the peak load of the power transformer is
8.0MWS, peak load of the feeder is 165Amps. Additional feeder & additional power
transformer work at MUSS is completed.

Adequte line materials and labour provision made in the estimate, submitted
for kind sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the
estimate by using CSR 2006 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 byusing CSR 2006 for the most economical and safe way of execution of the
work.

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
nging power supply , 50 kVA HT Installation of Sri.
aja Hussainsab Hunachagi, M/s. S.M. Granites. Sy.
Prop. No:732, at Balakundi in Ilkal Section.
ABSTRACT
Labour
Charges
2300.00
2300.00

Asst. Executive Engneer (El.)


HESCOM, Ilkal
HESCOM
anging power supply , 50 kVA HT Installation of Sri.
ssainsab Hunachagi, M/s. S.M. Granites. Sy. No:136/4B
in Ilkal Section.
s an estimate amounting for Rs. 65580/- (Project Cost)
ower supply , 50 kVA HT Installation of Sri. Mohiddhinbasha
agi, M/s. S.M. Granites. Sy. No:136/4B Prop. No:732, at

includes extension of HT line for a distance of 0.10 km by


or on 9mts long support . For metering cubicle, estimate is
portion.

equested for 50 kVA contract demand on 11KV System.

stallation comes on F-6, Industrial Feeder. The installed


e is 1X10MVA, the peak load of the power transformer is
eeder is 165Amps. Additional feeder & additional power
is completed.

erials and labour provision made in the estimate, submitted

ified that, Ihave personally visited the spot and prepared the
06 for the most economical and safe way of execution of the

Section Officer
HESCOM, Ilkal
ified that, I have personally visited the spot and got prepared
6 for the most economical and safe way of execution of the

Asst.Esecutive Engineer(El.)
O&M Sub-Division, HESCOM. Ilkal
HESCOM
Estimate for A/P/S to 7.5 HP IP Set of Sri. Basappa.Yamanappa.Goudar R/O Chiknal village @ sy No
110/1 in Gudur section Under "GANGA KALYAN" Scheme.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 8 mtr.long RCC pole No 1 2480 2480.00 292 292.00
2 8 mtr.long PCC Pole Set 1 1460 1460.00 292 292.00
3 Spiral earth electrodes Set 2 160 320.00 32 64.00
4 4 pin X - Arm set for RCC No 3 185 555.00 34 102.00
5 4 pin X - Arm for PCC No 0 182 0.00 34 0.00
6 No.8KV Strain Insulators No 8 10 80.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 rod No 4 25 100.00 0 0.00
8 Guy set complete Set 2 498 996.00 121 242.00
9 Guy concreting No 2 300 600.00 0 0.00

10 2 ACSR Conductor + 1.5% Sag KM 0.419 17640 7391.16 655 274.45

11 Conductor Accessories @ 3% on
Item No 10 - - - 221.73 0.00
12 Misc - - - 96.11 133.65
Total: 14300.00 1400.10
Labour Charges
13 Casual Labour Charge - - - 1400.10 - -

14 Regular Labour Charge at 60% - - - 840.06 - -


15 E I Charges with 12.24%ST - - - 85.00 - -
16 Contagency @ 3% above - - - 498.75 - -
17 PF on LC@13.61 190.55
Grand Total Rs: 17123.91
Say Rs. 17124.00
Service connection charges 2500.00

Section Officer Asst. Executive Engineer(El.)


HESCOM Gudur O & M Sub -division, HESCOM,Ilkal
HESCOM
Estimate for A/P/S to 7.5 HP IP Set of Sri. Basappa.Yamanappa.Goudar R/O Chiknal village @ sy No
110/1 in Gudur section Under "GANGA KALYAN" Scheme.

Report:- This is an estimate amounting for Rs. 19624.00 is prepared for arranging power supply
to 7.5HP IP set of Sri Basappa.Yamanappa.Goudar R/O Chiknal Village @ sy No 110/1 in Gudur
section Under GANGA KALYAN Scheme.Gudur Section.

This estimate involves part A2-Extension of LT line for a distance of 0.10 KM.
This proposed installation comes on 25kVA Dammur IP DTC having connected load of 15HP.
It can takeup proposed load satisfactorily.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.
Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using CSR
2006 for the most economical and safe way of execution of the work.

Section officer
HESCOM Gudur

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal
HESCOM

Estimate for arranging power supply to 18KW+440Watts Commercial Power installation of M/s. GTL
Infrastructure Ltd. at Sy.No: at Neeralakeri Tq: Bagalkot in Rural, Bagalkot Section "Under
Self Execution Works Scheme".

PART -A1 ( H T Line)


Sl Material cost Labour Charge
Discription Unit Qty
NO Rate Amt Rate Amt
1 R.C.C.Pole 9 mtr long No 0 3250 0.00 364 0.00
11KV Horizontal cross arm, with top
2 support, clamp bolt nut and washers Set 0 276 0.00 34 0.00
for RCC Pole
Special 3-pin cross Arms with clamp,
3 nut & Bolts
Set 2 410 820.00 34 68.00

4 11 KV Pin insulator with G.I.Pin rods. No 3 70 210.00 0 0.00

5 45 KN Disc insulator No 3 320 960.00 0 0.00


6 Guy Set, complete Set 1 498 498.00 121 121.00
7 Guy Concreting No 1 300 300.00 0 0.00
8 Spiral Earth Electrode No 0 160 0.00 32 0.00
9 E.G. Stirrups No 0 140 0.00 34 0.00
Rabbit ACSR conductor with 1.5%
10 sag. KM 0.152 30440 4626.88 896 136.19

Conductor accossories @3% on item


11 No. 12 138.81

12 Miscellaneous. L/S - 46.31 74.81


Total---- 7600.00 400.00

SKETCH:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Rural, Bagalkot O & M Sub -Division,Rural, HESCOM, Bagalkot
HESCOM

Estimate for arranging power supply to 18KW+440Watts Commercial Power installation of M/s. GTL
Infrastructure Ltd. at Sy.No: at Neeralakeri Tq: Bagalkot in Rural, Bagalkot Section "Under
Self Execution Works Scheme".

B+C+D (Errection of Transformer Centre)

Sl Material cost Labour Charge


Discription Unit Qty
NO Rate Amt Rate Amt

Errection 25 kVA Distribution


Transformer centre on single pole
1 Set 1 85871.00 85871.00 3112.00 3112.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Cocrating of Transformer Pole


2 (Including Labour) No 1 660.00 660.00 0.00 0.00
400X400X1850mm

3 U G Cable 50Sq mm ,1.1kV Class km 0.08 116195.00 9295.60 85.00 6800.00

Tamper Proof Box with Suitable


4 Set 1 2225.00 2225.00 250.00 250.00
CTs
Testing fee for TP Box by MT
5 No 1 150.00 150.00 0.00 0.00
Staff
6 PG Clamps Rabbit-Rabbit No 24 75.00 1800.00 0.00 0.00

7 Aluminium Lugs 70 Sq mm No 24 25.00 600.00 0.00 0.00

Miscellaneous materials sch as


8 L/S 98.40 38.00
danger board, colour code etc

Total---- 100700.00 10200.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Rural, Bagalkot O & M Sub -Division,Rural, HESCOM, Bagalkot
HESCOM
Estimate for arranging power supply to 18KW+440Watts Commercial Power installation of M/s.
GTL Infrastructure Ltd. at Sy.No: at Neeralakeri Tq: Bagalkot in Rural, Bagalkot
Section "Under Self Execution Works Scheme".

ABSTRACT
Sl No DESCRIPTION Material Cost

1 Part 'A1' cost of HT line 7600.00

2 Errection of 25kVA DTC 100700.00


108300.00
3 Labour charges 10600.00
4 Employee's cost at 60 % on Labour Charges 6360.00
5 Contingencies at 3 % on Material + labour charge 3567.00
6 Service tax at 12.24 % on on labour charges 1297.44
Intrest during constrution at 5 % on material cost +
7 5945.00
labour cost
8 Transportation cost at 2 % on material cost 2166.00
9 Watch and ward cost at 1 % on material cost 1083.00
Insurance cost against theft and accident at 1 % on
10 1083.00
material cost
Performance guarantee and loss of interest on margin
11 297.25
money for BG @ 2.5% of the value of BG

12 Electrical Inspectorate Charges 4602.00


Compensation cost for tree cutting etc., as per
13 -
approved norms
14 TA & QC inspection charges at 2 % on meterial cost 2166.00
Total Project cost Rs: 147466.69
Say Rs: 147467.00

Section Officer Asst. Executive Engneer (El.)


HESCOM, Rural, Bagalkot O & M Sub -Division,Rural,
HESCOM, Bagalkot
HESCOM

Estimate for arranging power supply to 18KW+440Watts Commercial Power installation of M/s.
GTL Infrastructure Ltd. at Sy.No: at Neeralakeri Tq: Bagalkot in Rural, Bagalkot
Section "Under Self Execution Works Scheme".

Report:- This is an estimate amounting for Rs. 147467/- (Project Cost) is prepared
for arranging power supply to 18KW+440Watts Commercial Power installation of M/s. GTL
Infrastructure Ltd. at Sy.No: at Neeralakeri Tq: Bagalkot in Rural, Bagalkot Section
"Under Self Execution Works Scheme".

This project cost includes extension of HT line for a route length of 0.05KM on
9.0mtrs RCC Poles, and errection of 1X25kVA kVA DTC on 9mts long single pole structure.

This proposed installation comes on F-6, Seegikeri Feeder eminating from 110/11kV
MUSS Navanagar .The installed capacity for 11KV reference is 1X 10MVA, the peak load of
the power transformer is 6.0 MWS, peak load of the feeder is 120Amps.

Adequte line materials and labour provision made in the estimate, submitted for kind
sanction.

Certificate:- Certified that, Ihave personally visited the spot and prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, Rural, Bagalkot

Certificate:- Certified that, I have personally visited the spot and got prepared
estimate byusing CSR 2006 for the most economical and safe way of execution of the work.

Asst.Executive Engineer(El.)
O & M Sub -Division,Rural, HESCOM, Bagalkot
HESCOM
supply to 18KW+440Watts Commercial Power installation of M/s.
Sy.No: at Neeralakeri Tq: Bagalkot in Rural, Bagalkot
on "Under Self Execution Works Scheme".

ABSTRACT
Labour Charges

400.00

10200.00
10600.00

Asst. Executive Engneer (El.)


O & M Sub -Division,Rural,
HESCOM, Bagalkot
HESCOM

supply to 18KW+440Watts Commercial Power installation of M/s.


Sy.No: at Neeralakeri Tq: Bagalkot in Rural, Bagalkot
on "Under Self Execution Works Scheme".

n estimate amounting for Rs. 147467/- (Project Cost) is prepared


18KW+440Watts Commercial Power installation of M/s. GTL
at Neeralakeri Tq: Bagalkot in Rural, Bagalkot Section
Scheme".

ludes extension of HT line for a route length of 0.05KM on


ction of 1X25kVA kVA DTC on 9mts long single pole structure.

lation comes on F-6, Seegikeri Feeder eminating from 110/11kV


ed capacity for 11KV reference is 1X 10MVA, the peak load of
MWS, peak load of the feeder is 120Amps.

als and labour provision made in the estimate, submitted for kind

d that, Ihave personally visited the spot and prepared the estimate
st economical and safe way of execution of the work.

Section Officer
HESCOM, Rural, Bagalkot

d that, I have personally visited the spot and got prepared


r the most economical and safe way of execution of the work.

Asst.Executive Engineer(El.)
O & M Sub -Division,Rural, HESCOM, Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;45 at Ilkal Town in Ilkal Section.

PART -A1 (Extenstion of H T Line)


Material cost Labour Charge
Sl NO Discription Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 6 3250 19500.00 364 2184.00

2 8 Meters,long PCC Pole for stud No 3 1460 4380.00 292 876.00

3 MS Fish Plate with N & B Set 6 41 246.00 22 132.00


11KV Horizontal cross arm, with top
4 support, clamp bolt nut and washers Set 8 276 2208.00 34 272.00
for RCC Pole
11KV Horizontal cross arm, with top
5 support, clamp bolt nut and washers Set 0 273 0.00 34 0.00
for PCC Pole
Special 3-pin cross Arms with clamp,
6 nut & Bolts
Set 4 410 1640.00 34 136.00

11 KV Pin insulator with G.I.Pin


7 rods.
No 21 70 1470.00 0 0.00

8 45 KN Disc insulator No 3 320 960.00 0 0.00


9 Guy Set, complete Set 3 498 1494.00 121 363.00
10 Guy Concreting No 3 300 900.00 0 0.00
11 Spiral Earth Electrode No 6 160 960.00 32 192.00
12 E.G. Stirrups No 10 140 1400.00 34 340.00
Rabbit ACSR conductor with 1.5%
13 sag.
KM 0.974 30440 29648.56 896 872.70

Conductor accossories @3% on item


14 No. 13
889.46

4-Pin cross arm, clamp bolt nut and


15 washers for RCC Pole( For Gaurding)
Set 2 185 370.00 34 68.00

16 GI Wire( For Gaurding) kg 20 41.4 828.00 15 300.00


17 Miscelanious. L/S - 105.98 64.30
Total---- 67000.00 5800.00
Labour Charges
18 Casual Labour Charge - - - 5800.00 - -
19 Regular Labour Charge at 60% - - - 3480.00 - -
20 E I Charges - - - 1000.00 - -
21 Contagency @ 3% above - - - 2318.40 - -
22 PF @ 13.61% on CL 789.38
Grand Total Rs: 80387.78
Say Rs: 80388.00

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;45 at Ilkal Town in Ilkal Section.

PART - A2 (Extenstion of L T Line)


Material Labour Charge
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 2 3 4 5 6 7 8
1 9 Meters,long RCC Pole No 17 3250 55250.00 364 6188.00

2 8 Meters,long PCC Pole for stud No 13 1460 18980.00 292 3796.00

3 MS Fish Plate with N & B Set 26 41 1066.00 22 572.00

4 Spiral earth electrodes Set 17 160 2720.00 32 544.00


5 4 pin X - Arm set for RCC No 26 185 4810.00 34 884.00
6 2 Pin Cross armset for RCC Set 26 103 2678.00 34 884.00
7 No.8KV Strain Insulators No 90 10 900.00 0 0.00
1.1KV pin insulator with G.I. Pin
9 rod
No 35 25 875.00 0 0.00

10 Guy set complete Set 2 498 996.00 121 242.00


11 Guy concreting No 2 300 600.00 0 0.00
Rabbit ACSR conductor with 1.5%
12 sag.
KM 2.538 30440 77241.50 896 2273.60

Conductor Accessories @ 3% on
13 Item No 10
- - - 2317.25 0.00

4-Pin cross arm, clamp bolt nut and


14 washers for RCC Pole( For Set 8 185 1480.00 34 272.00
Gaurding)

15 GI Wire( For Gaurding) kg 80 41.4 3312.00 15 1200.00


16 Misc - - - 174.25 44.40
Total: 173400.00 16900.00
Labour Charges
16 Casual Labour Charge - - - 16900.00 - -
17 Regular Labour Charge at 60% - - - 10140.00 - -
18 E I Charges - - - 500.00 - -
19 Contagency @ 3% above - - - 6028.20 - -
20 PF @ 13.61% on CL 2300.09
Grand Total Rs: 209268.28
Say Rs. 209268.00

Section Officer Asst. Executive Engineer(El.)


HESCOM, Ilkal O & M Sub -division, HESCOM,Ilkal

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

Estimate for electrification of abandoned layout Sy. No;45 at Ilkal Town in Ilkal Sectio

B+C+D (Errection of Transformer Centre)

Material cost Labour Charge


Sl NO Discription Unit Qty
Rate Amt Rate
1 2 3 4 5 6 7

Errection 100 kVA Distribution


Transformer centre on single pole
1 Set 3 144101.00 432303.00 4045.00
9 mtr RCC Pole as per CDS-22 of
CSR-2006.

Total 432303.00
2 Casual Labour 12135.00
3 Regular Labour @ 60% on CL 7281.00
4 Electrical Inspectorate charges 4800.00
5 Contingencies @ 3% on all above 13695.57
Total---- 470214.57
Say Rs; 470215.00

Abstract:
Extension of HT Line 80388.00

Errection of 3X100kVA DTCs 470215.00

Extension of LT line 209268.00


Total Rs. 759871.00

Section Officer Asst. Executive Engineer(El.)


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

Executive Engineer(El.)
O & M Division, HESCOM,Bagalkot
HESCOM

andoned layout Sy. No;45 at Ilkal Town in Ilkal Section.

(Errection of Transformer Centre)

Labour Charge
Amt
8

12135.00

12135.00

Asst. Executive Engineer(El.)


O & M Sub -Division, HESCOM,Ilkal

Executive Engineer(El.)
M Division, HESCOM,Bagalkot
HESCOM
Estimate for electrification of abandoned layout Sy. No;45 at Ilkal Town in Ilkal Section.

Report:- This is an estimate amounting for Rs. 759871.00 is prepared for electrification
of abandoned layout Sy. No;45 at Ilkal Town in Ilkal Section.

This estimate involves part A1-Extension of HT line for a distence of 0.32KM part and A2-
Extension of LT line for a distance of 0.50KM by using rabbit ACSR conductor on 9 mts. Long R.C.C
poles and errection of 3X100kVA DTCs.

These three no's of transformer centres comes on F-2, Ilkal town feeder eminating from
110/33/11kv MUSS Ilkal. The installed capacity for 11KV reference is 2X10MVA. The peak load of the
power transformer is 8.0 MW. The peak load of the feeder is 125Amps.

The proposed installtion comes under Abandoned layout & developer not created the
infrastructure. Now Sri. Aminasab Hajigudusab Bhagawan has consructed the house with power loom
unit at plot No:24 and approaching this office for power supply . There is no nearby LT line existing, to
arrange the power supply to the applicant it is essenti\al to provide 1X25kVA DTC, by extending HT line
for a distance of 0.2KM and extension of LT Three phase 4Wire line for a distance of 0.06KM.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by
using CSR 2006 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 the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate
by using CSR 2006 for the most economical and safe way of execution of the work.

Executive Engineer(El.)
O & M Division, HESCOM, Bagalkot
HESCOM
Estimate for arranging power supply to 5 HP IP sets
Sri.Veerappa Varaputrappa Iddalagi at Sy. No:6/2, R/o Chittawadgi in Hunagund Section
Under General Scheme.
PART - A2 (Extenstion of L T Line)
Material Labour Charge
Sl No. Discripition Unit Qty
Rate Amt Rate Amt
1 8 mtr.long RCC pole No 1 3670 3670.00 363 363.00
2 8 mtr.long PCC Pole Set 0 2080 0.00 363 0.00
3 Spiral earth electrodes Set 1 223 223.00 18 18.00
4 2 pin X - Arm set for RCC No 8 165 1320.00 43 344.00
5 2 pin X - Arm for PCC No 8 159 1272.00 43 344.00
6 No.8KV Strain Insulators No 10 11 110.00 0 0.00
1.1KV pin insulator with G.I. Pin
7 No 18 33 594.00 0 0.00
rod
8 Guy set complete Set 5 761 3805.00 195 975.00

10 2 ACSR Conductor + 1.5% Sag KM 1.32 22621 29859.72 812 1071.84

Conductor Accessories @ 3% on
11 - - - 895.79 0.00
Item No 10
12 Misc - - - 50.49 34.16
Total: 41800.00 3150.00
Labour Charges
13 Casual Labour Charge - - - 3150.00 - -
14 Regular Labour Charge at 60% - - - 1890.00 - -
15 E I Charges with 12.24%ST - - - 500.00 - -
16 Contagency @ 3% above - - - 1420.20 - -
17 PF @ 13.61% on CL 1890.00
Grand Total Rs: 48760.20
Srevice connection Charges 2246.00
Say Rs. 51006.20
Say Rs. 51006.00
Sketch:

Section Officer Asst. Executive Engineer(El.)


HESCOM, Hunagund O & M Sub -Division, HESCOM,Ilkal
HESCOM
Estimate for arranging power supply to 5 HP IP set
Sri.Veerappa Varaputrappa Iddalagi at Sy. No:6/2, R/o Chittawadgi in Hunagund Section
Under General Scheme.
PART - A2 (Extenstion of L T Line)

Report:- This is an estimate amounting for Rs. 51006.00 is prepared for arranging power supply
to 5HP IP set of Sri.Veerappa Varaputrappa Iddalagi at Sy. No:6/2, R/o Chittawadgi in Hunagund
Section, Under General Scheme.

This estimate involves part A2-Extension of LT line for a distance of 0.05KM and conversion of LT
Single phase 3 wire into 3 phase 5 wire for a distance of 0.55KM.

This proposed installation comes on 25kVA Chittawadgi village DTC having connected load
of 9HP. It can takeup proposed load satisfactorily. LTVR is calculated and found satisfactory.

Adequate line materials and labour provision made in the estimate and submitted for kind
sanction.

Certificate:-Certified that, I have personally visited the spot and prepared the estimate by using CSR
2006 for the most economical and safe way of execution of the work.

Section officer
HESCOM, Hunagund

Certificate:-Certified that, I have personally visited the spot and got prepared the estimate by using
CSR 2006 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El.)


O & M Sub-Division, HESCOM, Ilkal

You might also like