Providing additional 3rd5 MVA, 33/11KV power transformer at 33/11KV sub-station Dandapur in Belagavi Taluk, Belagavi District in 33KV S&L Division, Belagavi on PTK basis (5 MVA Power Transformer & others allied materials will be supplied by departmentally)

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Self-Declaration statement of Bidder/Contractor for works Done…as on date of Bid submission.

Note: Please fill all required data and upload the signed copy in e-procurrement portal.

Bid Indent No: HESCOM/2026-27/EL/WORK_INDENT1214/CALL-2 Format-I

Work done certificate details as per QR.

Sl.No. Year of Completion Name of the Department Work Done Certificate No.& Date. Work Done Certificate issued by (Executive Engineer, Superintending Engineer .,.etc.,) Station voltage Class (220kV, 110kV, 66kV, 33kV) Station Capacity (MVA) 33 KV Line in R.Kms 33KV ROC in R.Kms 11 KV & above in R.Kms Others Cost of the work/project Rs.in Lakhs

Note:Works completed during the period from (i.e., ,2020-21 2021-22, 2022-23, 2023-24 & 2024-25). shall only be furnished, others will not be accepted.

I/We hereby declare that I/We had carried out above works and completed in all respects and are in successful operation for the last 1 (One) year i.e.,as on date of Bid submission. Further notice for defects in executed works is not received from concerned Department/recieved and same have been attended within the time. Any information, if found to be incorrect, wrong, misleading or misrepresenting , I/We am/are aware that I/We may be held liable for it.

Tender Capacity Format

Details of work Executed during last 05 years ( To asses the value of A)

Sl No Year Work Executed Other related Electrical Works if any Cost of executed work in Rs Lakhs

New substations / Augmentation in Nos HT line in Rkms(11KV & above) DTC in Nos

Details of existing commitments and on-going works to be completed during next '9 months ( To asses the value of B) Attached in the next sheet

SL No Details of On Going works Award amount Rs in Lakhs Amount of work to be completed during next "9 months" Rs in Lakhs Completion period as per award Completion period remaining

Tender Capacity Formula= A*N*1.5-B

Where 'N'=13months of completion period for above subject work

Seal and signature of the Bidder

A= Maximum value of Distribution network work executed in any one year during the last 5 years i.e 2020-21,2021-22 ,2022-23,2023-24,2024-25 ( UP dated to __________________ price level) taking into account the completed as well as works in progress

N= Number of years/months prescribed for completion of the works for which Tenders are invited

B= Value,at________price level, of existing commitments and on-going works to be completed during the 'N'

Note: 1) The available tender capacity shall be more than the total tender value 2) Documentary Proof in support of value ‘A’, the Total value of works executed and payments received annually in the last 5 years shall be uploaded in the form of certificates issued by Chartered Accountant. In case if the same is not uploaded, then the maximum value of annual payments received towards the works executed which is indicated in the audited balance sheet in any one year during the last five years will be considered.

Tender Capacity Format

Details of existing commitments and on-going works to be completed during next "9 months ( To asses the value of B)

SL No Details of On Going works Award amount Rs in Lakhs Amount of work to be completed during next "9 months" Rs in Lakhs Completion period as per award Completion period remaining

Where 'N'= 13 months of completion period for above subject work

Note: The statement showing the value of existing commitments and ongoing works as well as the stipulated period of completion remaining for each of the works listed shall be countersigned by the Employer in charge, not below the rank of Executive Engineer or equivalent.( Note: L-1 in any of the recently called tender amount is also be considered as value of B along with the above)

Seal and signature of the Executive Engineer(Ele)

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Providing additional 3rd5 MVA, 33/11KV power transformer at 33/11KV sub-station Dandapur in Belagavi Taluk, Belagavi District in 33KV S&L Division, Belagavi on PTK basis (5 MVA Power Transformer & others allied materials will be supplied by departmentally)

Sl. No Particulars Material Labour Civil Total

1 Materials cost (Exclusive of GST) 4517010.62 4517010.62

2 Labour charges+ Decommissioning (Exclusive of GST) 836570.18 836570.18

3 Civil Engineering Charges (Exclusive of GST) 1146254.17 1146254.17 2.806226956

5 Area Specific Loading @ 5% on labour charges 0 0 0.00 0.00

Contractors Profit @ 10% on Sl No. Sl No. 4 & 5 451701.06 83657.02 114625.42 649983.50

% age of tender compenents included 236.00

Executive Engineer (EL), Superintending Enginner (El),

Projects - 1 , HESCOM, Hubli PMC, HESCOM, Hubli

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

EEstimate for Providing additional 3rd5 MVA, 33/11KV power transformer at 33/11KV sub-station Dandapur in Belagavi Taluk, Belagavi District in 33KV S&L Division, Belagavi on PTK basis (5 MVA Power Transformer & others allied materials will be supplied by departmentally)

Part : A Material Portion

Sl. No. Particulars Unit Qty Rate Amount

HESCOM PORTION A

AA1 33/11KV, 5 MVA, DELTA/STAR, DY 11, 3Ph, 50Hz,Core type winding with OLTC, RTCC panel etc., complete filled with Transil Oil and 10 % spare Oil in Non Returnable Drums (Power Transformer shall be supplied by departmentaly) (As per ESCOM's CSR- 2025-26 33KV Material. page No- 69 of 81 SL.No-1, Item No-1.01 ,Material Code-1.01)( Supplied Departmentally Nos 0 6597322.00 0.00

AA2 L.C. (B4) 11kV NCTs 600-300/1-1-1A (for PCVCBs upto 10 MVA Transformer) (As per ESCOM's CSR- 2025-26 33KV Material. page No- 81 SL.No-14, Item No-2.10) No's 0 66582 0.00 Individual material's written down value not available from released good 33/11KV STATION , Hence SR rates taken and Material will be taken from idle good 33/11KV STATION ARALIMATTI/HALLUR/TIGADI

AA3 L.C. (B12) b) S.M. Rail angle for Transformer plinth ( 2 nos. of 3m long) SM rail. (As Per KPTCL SR-2023-24, Page No:116, Sl.No.10, Set Rs=1626.00) and .M.S angle 75 x 75 x 6 mm angle iron 8 mtr long 0.2 MT each.(As Per PWD Electrical SR-2023-24, Page No:19, Sl.No.5.40, Item No:5.41.3, Per Mtr Rs:555 X 8 = Rs.4440.00) ,(1626+4440=6066.00) Set 0.000 5055 0.00 52.5

AA4 L.C. (B12) Conductors 0.00

a) Lynx ACSR (30/2.79 mm Al + 7/2.79 mm St), Std Wt: 842 Kg/KM (As per KPTCL SR 2023-24, Page No-44 Sl.NO:20,Item.No:20.5, HSN code:7604 (Rate Per Mtr -192*1000 = Rs.192000/-) Kms. 0.000 187500 0.00 -120 Individual material's written down value not available from released good 33/11KV STATION , Hence SR rates taken and Material will be taken from idle good 33/11KV STATION ARALIMATTI/HALLUR/TIGADI

b) Coyote ACSR (26/2.54 mm Al + 7/1.90 mm St), Std Wt: 521 Kg/KM As per ESCOM's CSR- 2025-26 33KV page No- SL.No- Item No-22.8)(Extracted from KPTCL SR) Kms. 0.000 135537 0.00

AA5 L.C. (B10) 33 kV side Station Structure 0.00

a) Station structures Tower - 3T1 with peak and Fabrication, galvanising and supply of Mild Steel tower materials (As per KPTCL SR-2023-24 Page No.43 Sl.No.18 Item No-18.2 Rs-1,35,520/-) And (As per KPTCL CSR 2023-24, Page No.: 244 , Sl.No:I,Item.No:D (i) (Weight of Steel in t=0.348, x2 Nos.=0.696*75%=0.522t (75% of released good lattice structure will be taken from idle 33/11KV MUSS Aralimatti) (Remaining 25% (0.174t)portion of Lattice tower shown at Sl.No. CA.8 of this estimate) t 0.000 106667 0.00 0.522 Individual material's written down value not available from released good 33/11KV STATION , Hence SR rates taken and Material will be taken from idle good 33/11KV STATION ARALIMATTI/HALLUR/TIGADI

b) Station structures Beam - 3B1 (6M Width), (As per KPTCL CSR 2023-24, Page No.: 244 , Sl.No:I,Item.No:D(ii) (Weight of Steel in t=0.184, released good from 33/11KV MUSS Aralimatti)) t 0.000 10667 0.00

AA L.C. (B7) 1 Solid core BUS P.I. Support (33kv side) (As per KPTCL SR- 2023-24 page No-45 SL.No-21, Item No-21.1.5 ,HSN Code-8546, RS-3653/- Nos 0 3653.00 0.00 (9nos available at Aralimatti)

2 Post Insulator Clamps (for Single Lynx ACSR Conductor 127/76 mm,110/66/33 kV (Asper KPTCL SR-2023-24, Page No69, Sl.No-47 Item No:47.5.6, HSN Code:7318 Total Rs =943) Nos 0 943.00 0.00

3 HIGH P.I. Support (11kv side) (As per KPTCL SR- 2023-24 page No-45 SL.No-21, Item No-21.1.5 ,HSN Code-8546, RS-3653/-) Nos 0 3653.00 0.00 (6nos available at Aralimatti)

4 Post Insulator Clamps (for Single Lynx ACSR Conductor 127/76 mm,110/66/33 kV (Asper KPTCL SR-2023-24, Page No69, Sl.No-47 Item No:47.5.6, HSN Code:7318 Total Rs =943) Nos 0 943.00 0.00

HESCOM PORTION B

BA1 L.C. (B2) 33KV SF-6/ VCB Breakers:

a) 36KV, 800A, 25KA SF6 Circuit breaker with spring type semi pneumatic/ pneumatic operating mechanism, including mounting arrangements, rigid bi-metallic terminal connector complete suitable for Coyote ACSR with capacitor trip devices for instantaneous tripping in case of DC failure for power transformer. (As per written down value of released good 33KV circuit breaker from idle 33/11KV MUSS HALLUR. calculation sheet enclosed, material value=260400/2=130200) Nos 0 0.00

BA2 L.C. (B3) Control and relay panels Simplex type as per technical specifications (Control Voltage 110V DC) 0.00

5MVA, 33/11KV Transformer Panel(As per written down value of released good 33KV C&R panel from idle 33/11KV MUSS HALLUR. calculation sheet enclosed, material value=103000/2=51500) panel 0 0.00

BA3 L.C. (B4) Current Transformer: 0.00

33KV Current Transformers 0.00

b) 36KV, 20KA CT of ratio 200-100/1-1-1A with rigid terminal connector suitable for Coyote ACSR conductor with marshallling Box for power transformer. (As per written down value of released good 33KV CT from idle 33/11KV MUSS HALLUR. calculation sheet enclosed, material value=13200/6=2200) Nos 0 0.00

BA4 Surge Arrestors, Metal Oxide, as per Technical Specification. 0.00

a) 30KV, 10KA normal duty Polymeric with terminal connectors suitable for Coyote Conductor (As per written down value of released good 33KV LAs from idle 33/11KV MUSS HALLUR. calculation sheet enclosed, material value=2399/9=266.59) No's 0 0.00

BA5 L.C. (B5) 33 KV Isolators : 0.00

1) 33KV, 800A, 25 KA Class Double Break manually operated isolators with Pad connectors suitable for Coyote ACSR Conductor, as per technical specification with Solid Core, cylindrical post insulators 0.00

a) a) 33 kV, 800 A, 25 kA Upright without Earth Switch (As per written down value of released good 33KV ISOLATORs from idle 33/11KV MUSS HALLUR. calculation sheet enclosed, material value=90327/5=18065.44) (Rermaining two nos of existing 33KV Isolators are to be released & Re-erected) Nos 0 0.00

BA6 L.C. (B7) 1 Solid core BUS P.I. Support (33kv side) (As per KPTCL SR- 2023-24 page No-45 SL.No-21, Item No-21.1.5 ,HSN Code-8546, RS-3653/-) Nos 0 0.00 297000

2 Post Insulator Clamps (for Single Lynx ACSR Conductor 127/76 mm,110/66/33 kV (Asper KPTCL SR-2023-24, Page No69, Sl.No-47 Item No:47.5.6, HSN Code:7318 Total Rs =943) Nos 0 0.00 3861000

CA5 L.C. (B8) 11KV SWITCHGEAR 0.00 3474900 386100

a) 11kV, 350MVA, Metal clad VCB Switch gear (1250A for Incomer and 800A for feeders) of MEI make outdoor type, available at HESCOM Store Belagavi, released from 33/11KV MUSS RM2 Belagavi. 1BANK+4FEEDERS Written down values taken from MCVCBs available at HESCOM Store Belagavi, released from 33/11KV MUSS RM2 Belagavi. Orginal Value for 13Nos odf Panels , 297000per SWG panel =3861000/- Depreciation calculated =3474900, written down value for 13Nos of SWG panel is 386100/- hence per SWG panel rate is 29700/- for 1BAnk+4Feeder=5Nos x 29700=148500 Set 0 0.00 Already taken for Balekundri S/S 5457100 386100 10

AGENCY PORTION-C 148500

CA1 L.C. (B3) Control and relay panels Simplex type as per technical specifications (Control Voltage 110V DC)

a) 33KV Panel for Overhead Line (KPTCL SR-2023-24, Page No:41,Sl. No-16 Item No:16.2.8,HSN Code,8537 Rs:214170 (33KV Panel rate) panel 1 178475.00 178475.00 Not updated in new SR

CA2 L.C. (B4) Current Transformer: 0.00

33KV Current Transformers 0.00

a) 36KV, 20KA CT of ratio 400-200/1-1-1A with rigid terminal connector suitable for Coyote ACSR conductor with marshallling Box for Incomer. (As per ESCOM's CSR- 2025-26 33KV Material. page No- 81 SL.No-6, Item No-2.01) Nos 3 57030 171090.00

CA3 L.C. (B5) Surge Arrestors, Metal Oxide, as per Technical Specification. 0.00

b) 10 kV, 5 kA Lightning Arrester Polymeric type with GROUND DISCONNECTOR), ( As per ESCOM's CSR- 2025-26 33KV Material. page No- 13 SL.No-184 Item No-19.02) Set (3 Nos) 5 1735 8675.00 Not updated in new SR

CA4 L.C. (B6) 11KV Isolators : 0.00

a) 11KV 400A Special Roaster switch with H frame for mounting Structure. ( As per ESCOM's CSR- 2025-26. page No- 17 SL.No-220 Item No-24.09) Set 4 13295 53180.00 Not updated in new SR

b) 11KV 400A Double break GOS with H frame for mounting Structure(Dwg No. BESCOM/GM/QS&S/22 Dtd 24.11.2018), ( As per ESCOM's CSR- 2025-26 33KV Material. page No- 16 SL.No-215 Item No-24.04) & ( As per ESCOM's CSR- 2025-26 page No- 16 SL.No-217 Item No-24.06) Set 1 23987 23987.00 Not updated in new SR

CA5 L.C. (B8) 11KV SWITCHGEAR 0.00

a) 11kV, 350MVA, Metal clad VCB Switch gear (1250A for Incomer and 800A for feeders) outdoor type, each comprising of 1Capacitor Bank breaker +1Announciator Panel for 1I+4F+1CB) (Remote Annunciation cum control panel) with CT's & PT's etc., complete as per technical specifications. (Cap.bank Panel 949850+Announciator165770= Total. 5457100/-) Note: 1. The Remote Announciation cum Control panel is Simplex type. 2. The Electronic Trivector meters with ABT features has to be provided. 3. The switchgear for capacitor bank shall have necessary Over voltage / Under voltage / Circulating current relays and other protection relays as per specification. (KPTCL SR2023-24, P-29, I-4.9& 4.11) Set 1 1016699.17 1016699.17 Already taken for Balekundri S/S Need to verify 5457100

CA6 CAPACITOR BANK with 0.2% Series Reactor & NCT 0.00

b) Design, engineering, supply, erection of Capacitor Bank with internal fuses, terminal connector, Neutral CTs & 0.2% series reactors on neutral side with elevating/mounting structure and with 10% spare capacitors complete, 12.1 kV, 2.9 MVAr Star connected Capacitor Bank (This does not include breaker, panel, civil works like excavation and foundation concreting works)As per KPTCL SR 2023-24,Volume-6,Page No.39,Sl.No.12,Item No.12.1.7) Set 1 448708 448708.33 Not updated in new SR

CA7 33 kV side Station Structure 0.00

a) Station structures Tower - 3T1 with peak and Fabrication, galvanising and supply of Mild Steel tower materials (As per KPTCL SR- 2025-26, No- 02, SL.No-16) ii) (The weight of structure is 0.240t X2 Nos=480t) t 0.174 106667 18560.00 0

CA7 L.C. (B10&11) MOUNTING STRUCTURES: With including fabrication and galvanisation. 0.00

a) Mounting Structure: 33KV, 800A, 25 KA Class Double Break manually operated ISOLATOR Live point height 3750 mm - 2Nos. (As per KPTCL SR- 2025-26, No- 02, SL.No-16) ii) (The weight of structure is 0.240t X2 Nos=480t) t 0.720 106667 76800.00

b) Mounting Structures:33KV Potential Trasformers -0.142x 3Nos =0.426 t (As per KPTCL SR 2025-26, Page No-245 Sl.NO:I,Item.No:E (3)(d), As per KPTCL SR- 2023-24, No- 02, SL.No-16) t 0.426 106667 45440.00

c) Mounting Structures:33KV Current Trasformers- 0.142x 3Nos =0.426 t As per KPTCL SR- 2025-26, No- 02, SL.No-16) t 0.852 106667 90880.00 0.852

d) Mounting Structures:33KV Lightning Arrestors - 0.082 x 3 Nos =0.0.246 tAs per KPTCL SR- 2025-26, No- 02, SL.No-16) t 0.246 106667 26240.00

e) Mounting Structures: P.I. Support (33kv side): 0.082x 9 Nos =0.738 t As per KPTCL SR- 2025-26, No- 02, SL.No-16) t 0.82 106667 87466.67

f) Mounting Structures:11KV NCT 1 No. 0.146x 1 No =0.146 t As per KPTCL SR- 2025-26, No- 02, SL.No-16) t 0.146 106667 15573.33

g) Mounting Structures:High P.I. Support (11kv side) 6 Nos As per KPTCL SR- 2025-26, No- 02, SL.No-16) t 1.32 106667 140800.00

h) Mounting Structures:High P.I. Support (11kv side),2 Nos Harizontal cross arm for support of 11 KV 3CX400 Sq.mm XLPE U.G cable 0.22x 2 Nos =0.44 t As per KPTCL SR- 2025-26, No- 02, SL.No-16) t 0.44 106667 46933.33

i) Bolts & Nuts for all Station Mounting Structures, such as, A)3T1-(0.017t), 3B1 (0.010t), As per KPTCL SR 2023-24, Page No. 244, Sl. No. I; Item No. (D)(i.ii). B)33KV PT (0.010t X 3 =0.030t)Asper KPTCL SR 2023-24, Page No. 245,Sl. No. I; Item No.(E)3 (d). C) 33KV CT (0.010t X6 =0.060t) Asper KPTCL SR 2023-24, Page No.245,Sl. No.I; Item No.(E)2 (d). D) 33KV LAs( 0.005X3=0.015) Asper KPTCL SR 2023-24, Page No.245,Sl. No.I; Item No. E) 4(d). E) 33KV PI (0.005x10 =0.05 t) ( Asper KPTCL SR 2023-24,Page No-247 Sl.NO:II, Item.No:E (iv), F)11KV NCT(0.011x 1 No =0.011t) (Asper KPTCL SR 2023-24, Page No-247 Sl.NO:II, Item.No:D(viii), G)11KV High P.I(0.011x 8 No =0.088t). (Asper KPTCL SR 2023-24, Page No-247 Sl.NO:II, Item.No:E(viii), (Bolts & Nuts Rate, As per KPTCL SR 2023-24; Page No-43;Sl.No.18 Item No.18.3) Rs 142780.00t t 0.298 118983 35457.03 Not updated in new SR 0.01 0.03 0.06 0.015 0.05 0.011 0.088 0.264

CA8 1 Terminal Connector Clamps Suitable for 36 kV class bushing to suit Coyote / Lynx conductor for HV Bushings of Power Transformers (Asper KPTCL SR-2023-24, Page No 135, Sl.No-E Item No-viii HSN Code:8536 Total Rs =512) Nos 3 427 1280.00 Not updated in new SR

2 Terminal Connector Clamps Suitable for 12.1 kV class bushing to suit Drake conductor for Bushings of Power Transformers (As per KPTCL SR-2023-24, Page No 135, Sl.No.2E Item No-ix HSN Code:8536 Total Rs.1113/-) Nos 4 928 3710.00 Not updated in new SR

3 NCT Pad Clamp As per KPTCL SR- 2025-26, No- 16, SL.No-327) Nos 2 849 1698.33

4 90KN Disc insulators SR- 23-24, No- 11, SL.No-189) Nos 36 0.00 Not updated in new SR

5 I bolts (As per present market rate) Nos 9 55.00 495.00

6 Strain Clamp for Lynx ACSR, ( As per ESCOM's CSR- 2025-26. page No- 5 SL.No-46 Item No-5.16) Nos 12 588 7056.00

7 Bolted type Suspension clamps for Lynx (KPTCL SR 25-26, P-4 I-65) Nos 3 1326.00 3978.00

8 Earth bond 450mm long (KPTCL SR23-24,P-43, SL.NO.19.4(Material code 7308) Nos 5 538 2690.00

9 33KV PIN insulators KPTCL SR 23-24,P-11, SL.NO.195 Nos 6 747.00 4482.00

10 PG Clamps for COYOTE conductor (KPTCL SR 23-24, P-3 I-39) Nos 30 333.00 9990.00

11 PAD Clamps for LYNX conductor(KPTCL SR 23-24, P-3 I-45) Nos 24 734.00 17616.00

12 C TYPE wedge connector Lynx to Lynx (KPTCL SR 23-24, P-15 SL no.288) Nos 6 1551.00 9306.00

13 33KV CT Clamps(30mm) for suitable for Lynx conductor(KPTCL SR 23-24 P-16 I-325)(Darke rate is used) Nos 12 1187.00 14244.00

14 PI clamps suitable for Lynx conductor (KPTCL SR 23-24, P-5 I-74) Nos 16 846.00 13536.00

15 Marshalling Box (with IP 55 degree of protection, TBs, Earthing arrangement, mounting arrangements for various components etc.,)KPTCL SR2023-24, P-139,SL.NO.9(A) Nos 2 18524 37048.33

16 Caution/Danger Board.As per ESCOMs SR- 2025-26, No- 52, SL.No-710) Nos 4 131 524.00

17 Phase plates (As per KPTCL SR 2023-24, Page No.43, Sl. No.19, Item No,19.1, Rs.528/- Set (3 Nos) 5 440 2200.00

18 Lettering the with enamel paint panel, caution Board, Danger Board.Earthing points etc., including cost of Paint, Brush etc., Nos 21 250.00 5250.00

a) 9 Mtr. Long, 145kg RCC pole for 11KV ODS.( As per KPTCL SR- 23-24, No- 02 of 50, SL.No-01) Nos 10 6276 62760.00

b) RCC Pole - 8 Mtr Long, 115 Kg WL for LED Light ( As per ESCOMs SR- 23-24, No- 02 of 50, SL.No-03) Nos 4 4706 18824.00

11 KV D.P.Structures: 0.00

a) D.P. Structures with hardware consisting of double power X-arms, horizonontal cross brace, cross braces, back cleat, strain plate, bolt & nuts, painted with two coats of metal primer and aluminium paint, etc as per drawing. As per ESCOMs SR-2023-24, No- 10 of 50, SL.No-214) Set 5 7374 36870.00

A.11kV, XLPE HTUG Cable (ROUND Armoured Cable) 0.00

a) 11 kV, 3x400Sqmm Core, XLPE HTUG Cable with pressure extruded inner sheeth, ROUND WIRE ARMOURED as per IS-7098 (Part-2) Armouring wires dia and Resistivity as per IS-3975 As per ESCOMs SR- 2025-26, No- 15 of 50, SL.No-323) Kms. 0.160 2857768 457242.88

b) d)11 kV, 3x240 Sqmm XLPE HTUG Cable with pressure extruded inner sheeth, ROUND WIRE ARMOURED As per ESCOMs SR- 2025-26, No- 15 of 50, SL.No-321) Kmtr 0.25 1948466 487116.50

c) Cable Covering Tiles 250x125x40 mm or 125x125x40mm.As per KPTCL SR- 2025-26, No- 31 of 50, SL.No-675 & 676) Nos 1540 9 13860.00

d) Artificial/Manufacture Sand (Extracted from Vol-1, PWD SR Sl No. 62), ( As per ESCOM's CSR- 2025-26 33KV Material. page No- 128 SL.No-6) Cmt 51.25 1620 83025.00

e) GI Pipe, 150 mm Dia for drain crossing, cable raising etc., ( As per ESCOM's CSR- 2025-26 33KV Material. page No- 128 SL.No-9) Mtr 48 1532 73536.00

f) Route and Joint indicating stones ( As per ESCOM's CSR- 2025-26 33KV Material. page No- 128 SL.No-10) Nos 60 117 7020.00

g) RCC Hume Pipe 2000 mm long 200 mm Dia, for DUCT crossing, ESCOM SR23-24,P- , Sl. NO. 578. Nos 4 390 1560.00

B. 11kV XLPE UG Cable termination kit(Heat Shrinkable type) as per specification for the following sizes 0.00

i 240 sqmm 03 Core 0.00

a. Indoor As per ESCOMs SR- 2025-26, No- 20 of 50, SL.No-418) Nos 5 4659 23295.00

b. Outdoor As per ESCOMs SR- 2025-26, No- 20 of 50, SL.No-418) Nos 5 4110 20550.00

ii 3X400 Sqmm 0.00

a) Heat Shrinkable Outdoor Type Cable Termination Kit for XLPE Cable 3X400 Sqmm As per ESCOMs SR- 2025-26, No- 32, SL.No-426) Per Kit 2 4694 9388.00

b) Heat Shrinkable Indoor Type Cable Termination Kit for XLPE Cable 3X400 Sqmm As per ESCOMs SR- 2025-26, No- 33, SL.No-429) Per Kit 2 4218 8436.00

a) Control Cable with Accessories: (With glands/lugs/ferruels) 0.00

i) 19 Core 2.5 Sq.mm.(As per KPTCL SR-2023-24,As per KPTCL SR- 2025-26, No- 10, SL.No-181) Mtrs 610 590.83 360406.30

ii) 4 Core 6 Sq.mm [KPTCL SCHEDULE OF RATES 2023-24, Pg. No.40, Sl No. 13.8] Mtrs 450 205.83 92624.85

iii) 4 core 2.5 Sq.mm As per KPTCL SR- 2023-24, No- 10, SL.No-176) Mtrs 155 149.17 23120.89

iv) 2 core 2.5 Sq.mm As per KPTCL SR- 2023-24, No- 10, SL.No-175) Mtrs 475 92.50 43937.50

CA12 Earth mat formation: KPTCL SR-23/PG NO 123 0.00

Supplying and fixing 450mm dia x 450mm height 1.5" to 2" Hume pipe collars for earth pits. Nos. 17 1249 21235.83

CA13 L.C. (B17) a) Station yard LED outdoor light fitting Higher end Philips / Havells / Equivalent complete fitting set. 0.00

Supply of 90W LED yardlight with pressure die cast aluminium housing body with optimal heat sink for better thermal dissipation. Lamp compartment comprising of anti glare clear diffuser with Injection moulded polycarbonate material, delivering superior light output. Rated life Burning Hrs 50000 hr & Lumen Mainanance of 70%, maximum light intensity should be between 60 degrees to 70 degrees. CCT > 5500K, IP 66 optiical and electrical compartment & impact resistance of complete luminare > IK08. Power Factor > 0.9 with mains Surge Protection - Min 5KV along with over Voltage / Overload, short circuit / miswiring protection. Compatible for pole mounting with outer dia of 40mm to 50mm. Universal Voltage driver to operate wide voltage range from 100V to 270V 50/60 Hz application. Overload & Short circuit protection ensures reliable operation in spite of problem in output side. Compliance to IS 10322/IEC 60598, LM 79 & LM 80 Adherence with RoHS. UL approved MCPCB. Top access street light with single screw to ensure ease of maintanance at the sight location with minimized minimal tools. LED light fixture with ...90 W System Power Consumption. LED Efficiency>130lm/w nominal CRI. 75. LImunaire manufacturer should have in-house facilitty accredited by NABL/CPRI & any Government certified agency & Design & Development facility certified by ISO 9001:2008. Housing with supplier word mark /name shall be Engraved / Embossing on the die cast housing / Body part. warranty of 2 Years against any manufacturing defect working under standard electrical conditions as mentioned above should be given by LED manufacture & Cree/Nichia/Lumileds/Osram make LED Source. Elec. KPWD Ele SR 23-24 (Pg No.45 of 105, item No 11.8.4) Nos 4 7383 29533.33

Miscelleneous materials like, ferruls, Copper lugs,wires, nuts&bolts, screws, MS angles,MS plates,etc L/S 1 20000 20000.00

Total Rs. Station (Materials) 4517010.62

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Providing additional 3rd5 MVA, 33/11KV power transformer at 33/11KV sub-station Dandapur in Belagavi Taluk, Belagavi District in 33KV S&L Division, Belagavi on PTK basis (5 MVA Power Transformer & others allied materials will be supplied by departmentally)

Part : B Electrical Erection Portion

Sl. No. Particulars Unit Qty Total Labour Cost

B1 ERRECTION OF POWER TRANSFORMERS 630

a a) Moving the transformers on to the plinth to a (Maximum allowable distance is 50 mtrs.) more than 50 mtrs. approval of the CEE, O&M Zone has to be obtained) (14.0 MT X 45 Mtr=630 MT/Mtr). As per KPTCL SR-Labour Portion, PG No 116 Sl.No:9 a Mt/mtr 300 67 20000 720 640

b b) i) Assembly of 5MVA.33/11KV Power transformers parts like bushing, radiators, conservators, tank, filling oil into transformer for total weight of the transformer. As per KPTCL SR-Labour Portion, PG No 116 Sl.No:9 b MT 15 945.00 14175 1280 1000

c ii) Filtration of oil using filter set of the contactor to bring the insulation value to IE specifications. As per KPTCL SR-Part-I, PG No 116 Sl.No:9 d Ltr 3500 6 20417

d C) Wiring of transformer marshalling box, Bucholtz relay, fixing thermometer, OLTC upto control panel and assisting in testing and commissioning by RT/MT/firm Engineers. (As per KPTCL SR-2023-24 Labour,Page No-116, Sl.No-9, Item No-(f&i)) Per Transformer 1 5590.00 5590 5 8 87.5 140

a) 33KV SF-6/ VCB Breakers: Breaker Erection, assembly, alignment & wiring of breakers with its connected equipments including movement from the point of unloading to the point of erection. (As per KPTCL SR-2023-24 Labour,Page No-117, Sl.No-13, Item No-(a) Rs-5934 Per Set 2 4945 9890

b) Assisting in Testing & Commissioning: (As per KPTCL SR-2023-24 Labour, Page No-117, Sl.No-13, Item No-(b) Rs-1938.00 Set 2 1615 3230

c) Wiring : Identification, Ferruling crimping and termination of wires in Breaker & Wiring up to control panel/Relay panels. (As per KPTCL SR-2023-24 Labour,Page No-117, Sl.No-13, Item No-(c) Rs-8487 Set 2 7073 14145

B.3 Control Panels 0

a) Control Panels : Erection of control panel, auxilary panel, carrier cabinet etc., alignment and fixing properly to foundation base including movement from the point of unloading to the point of erection.(As per KPTCL SR-2023-24 Labour,Page No-120, Sl.No-23, Item No-(a) Rs-4191 Nos. 2 3493 6985

b) Wiring & Assisting in Testing & Commissioning: (As per KPTCL SR-2023-24 Labour,Page No-120, Sl.No-23, Item No-(b) Rs-7612.00 Nos. 2 6343 12687

B.4 CURRENT TRANSFORMER 0

a) Erection of CTs and wiring including movement from the point of unloading to the point of erection. (As per KPTCL CSR 23-24, Labour, Page No: 118, Sl No.: 14 a) Rs-2199 Set (3 Nos) 2 1833 3665

b) Assisting in Testing & Commissioning: (As per KPTCL CSR 23-24, Labour, Page No: 118, Sl No.: 14 (b) Rs-768.00 Set (3 Nos) 2 640 1280

a Erection of NCT 0

a) Erection of NCT with grounding connections including movement from point of unloading to the point of erection. As per KPTCL SR-Labour Portion, PG No 118 Sl.No:15 a Nos 1 611 611

b) Assisting in Testing and Commissioning. As per KPTCL SR-Labour Portion, PG No 118 Sl.No:15 c Nos 1 83 83

B5 Surge Arrestor 0

Surge Arrestor : Surge arrestors(Porcelain Housing) Metal Oxide Gap less type as per technicaal specification. ESCOM SR-2023-24 Page No-48 item No: 13.06 0

a) Erection of Lightning arrestors and wiring including movement from the point of unloading to the point of erection (33 KV) (As per KPTCL CSR 23-24, Labour, page No119, Sl.No:18 )Rs.333/- Set 1 278 278

b) 10KV, 5 KA class (Station type) (11kv) (As per ESCOMS SR 23-24, Labour, page No: 48 of 81, Sl.No:101, item no: 13.06) Rs-119.00 Set (3 Nos) 5 99 496

B6 Isolators : 0

1) 33 KV Isolators : 0

a) Erection of Isolators (33 KV) Assembly, Errection alignment and wiring including movement from the point of unloading to the point of erection.(Upright type),( As per KPTCL CSR 23-24, Labour, Pg No: 119, Sl No.: 17 A(i) ,) Rs-1319.00 ) Set 1 1099 1099

b) Assisting in Testing and Commissioning ( KPTCL CSR 23-24, Labour, Pg No:119 , Sl No.: 17 E(i) ,) Rs-191/- Nos 1 159 159

I1) 33 KV Isolators : 0

RELEASING of Isolators (33 KV) Assembly, and wiring including movement from the point of unloading to the point of erection.(Upright type),( As per KPTCL CSR 23-24, Labour, Pg No: 119, Sl No.: 17 A(i) ,) Rs-1319.00 *75%) (isolators of 33KV PT and 33KV BUS ISOLATOR on new mounting structure) Set 2 824 1649

a) Erection of Isolators (33 KV) Assembly, Errection alignment and wiring including movement from the point of unloading to the point of erection.(Upright type),( As per KPTCL CSR 23-24, Labour, Pg No: 119, Sl No.: 17 A(i) ,) Rs-1319.00 ) Set 2 1099 2198

b) Assisting in Testing and Commissioning ( KPTCL CSR 23-24, Labour, Pg No:119 , Sl No.: 17 E(i) ,) Rs-191/- Nos 2 159 318

c) B) 11 kV Isolators : ESCOM SR-2023-24 Page No-48 item No: 13.03 0

i) Erection of 11 kV isolators, Single break 400A 25KA capacity with Roaster switch and rigid bimetallic terminal suitable for coyote ACSR. (As per ESCOM SR- 2025-26, Labour, Pg No:58 Sl No.: 37 ,itme no: 2.09) (Rs - 288) (Total - 1082+288=1370) set 4 1370.00 5480

Erection of 11KV 200A Single break GOS with H frame for mounting Structure.(As per ESCOM SR- 2025-26, Labour, Pg No:58 Sl No.: 37 ,itme no: 2.09) (Rs - 288) (Total - 1082+288=1370) set 1 1370.00 1370

Fixing of H - Frame Set for fixing 11 kV, 400/200 Amps Single Break GOS - (For DP structure for providing New GOS) ESCOM SR23-24, Cast DATA SHEET 57 Sl.No:9) set 5 1370.00 6850

d) B) 11 kV Isolators : ESCOM SR-2023-24 Page No-48 item No: 13.03 0

i) RELEASING of 11 kV isolators, Single break 200A single break GOS of auxillary transformer from existing place(As per ESCOM's SR- 2023-24, SL.No-98,Item No-13.02) set 1.0 684 684

i) RE Erection of 11 kV isolators, Single break 200A single break GOS of auxillary transformer suitable place (As per ESCOM's SR- 2023-24, SL.No-98, Item No-13.02 ) , set 1.0 1370.00 1370

B7 Solid Core Insulator 0

Fixing of Solid Core Insulator(kptcl sr23-24 p-119, i-9) Nos 16 93 1480

B8 11 KV Switchgears (MCVCB) 0

Erection of 11 KV Switchgears (MCVCB) comprising of 1 IC + 4F +1CB+1AP3 : KPTCL SR 2023, Pg No: 121-122 Item No-24 0

1 a) Erection, alignment & fixing to the foundation outdoor type 11 KV switchgear panel/unit including movement from the point of unloading to the point of erection. i) 11kV Outdoor Switchgear Per Panel 7 1734 12139

2 Wiring and assisting in Testing & Commissioning: (As per KPTCL SR 23-24, Labour, page No: 122, Sl.No:24 b (i) ) Rs-941.00 Per Panel. 7 784 5489

B10 33KV Station structures: 0

a) Erection, alignment & assembly of fabricated steel lattice structure, pedestal structures & Mounting structures, for 3T1 Tower (As per KPTCL SR 23-24, Labour, Page No: 116, Sl No.: 8, (b) , Rs-5723.00 t 0.174 4769 830

B11 b) Erection, alignment & assembly of fabricated steel lattice structure, pedestal structures & Mounting structures, for G.O.S., CTs, PTs LAs, 11KVNCT, High P.I, etc. (As per KPTCL SR 23-24, Labour, Page No: 116, Sl No.: 8, (b) , Rs-5723.00 t 5.27 4769 25124

B.12 a) Bus Formation 0

Formation of 33KV bus in each individual bay using Lynx/Coyote -Single/Double conductor with fixing of insulators, spacers, levelling the strung conductors to the required height above the equipment including providing jumps to inter-connect different segments of the main bus. ( As per KPTCL SR 23-24, Labour, Page No: 122, Sl No.: 25) Rs-7364.00 (Incuding 33KV Bus Formation) Per bay 1 6137 6137

b) Fixing Caution/Danger Boards (As per KPTCL Labour SR 23-24 ,Pg No.113 ,Sl No.3(a) Rs-80/-) Nos 4 71 283

c) Fixing Phase Plates As per KPTCL Labour SR 23-24,Pg No.113 ,Sl No.3(c) Rs-238 Set (3Nos) 5 198 992

d) Fabrication of Transformer railing & embedding in Transformer plinth. (As per KPTCL SR-2023-24 Labour, Page No-116, Sl.No-10,Rs-1626 Set 1 1355 1355

B.13 1 1) Digging of Pit 1.8 Mtr depth (Hard Soil) for errection of 9Mtr 11KV ODS pole- ESCOMs Labour SR-23-24 Page No- 43 of 81 Sl.No-2 Item No-1.1.2 RS- 11322) Errection of 9 Mtr. Long, 145kg RCC pole for 11KV ODS (As per ESCOMs Labour SR-2025-26 Page No- 58 Sl.No-30 Item No-2.02) RS-991 (Total Rs 561+9991=1552) Nos 10 1552 15520

2 1) Digging of Pit 1.6 Mtr depth (Hard Soil) for erection of 7.5/8 Mtr Long Steel/RCC pole for LED Light (As per ESCOMs Labour SR-25-26 Page No- 57 Sl.No-5 Item No-1.2.1 RS-449) 2) Errection of RCC Pole - 8 Mtr Long, 115 Kg WL. (As per ESCOMs Labour SR-2025-26 Page No- 58 Sl.No-29 Item No-2.01) RS-821 Total Rs-1270 (Total Rs 449+821=1552) Nos 4 1270 5080

3 Erection of 2 Pole DP Structure using RCC/PSCC Pole 9 to 10 Mtr long (As per ESCOMs Labour SR-2025-26 Page No- 58 Sl.No-34 Item No-2.06) Per Structure 5 3682 18410

B14 A.Laying of 3x240SQ.mm & 3x400 Sq.mm UUG Cable KPTCL SR 2023, Pg No: 120 Item No-22 (ii & iV) 0

1 c) 3x400SQ.mm Sqmm XLPE Al. cable Rmtr 160 72.00 11520

2 d) 3x240 Sqmm XLPE Al. cable Rmtr 250 72.00 18000

B. 11kV XLPE UG Cable termination kit(Heat Shrinkable type) as per specification for the following sizes(ESCOM SR2023-24, P- ,SL.NO.183,I-23.05) 0

iii. 400 sqmm 03 Core 0

a. Indoor Nos 2 2215.00 4430

b. Outdoor Nos 2 2215.00 4430

iii. 240 sqmm 3Core 0.00 0

a. Indoor Nos 5 2215.00 11075

b. Outdoor Nos 5 2215.00 11075

C. Accessary cable works 0

a) a) Cable trench excavation, 105x0.6x1=63, Ordinary soil (BESCOM SR-2023-24,Labour, Cost data sheet-23, Sl No- 11 (a) Rs:262.00) . Cmt 63 260 16370 18 45 63

b) Laying of cable in trench. (HESCOM SR-2025-26,Labour, Cost data sheet-23, Sl No- 11 (b) . KM 0.350 58866 20603 350

c) Refilling and consolidation (BESCOM SR-2023-24,Labour Cost data sheet-23, Sl No- 11 (c) Rs:160, . Cmt 63 160.00 10080 63

e) Covering the cable with tile As per KPTCL SR- 2025-26, Page No- 45 of 50, SL.No-257) KM 0.350 4491 1572

f) Spreading Sand and forming with Sand round the Cable (BESCOM SR-2023-24,Labour,Cost data sheet-284 KM 0.350 13220 4627

g) Laying of GI Pipe (BESCOM SR-2023-24,Labour ,Cost data sheet-23, Sl No- 11 (i) Rs:93 Mtr 48 83 3984

h) Laying of Route and Joint indicating stone (As per KPTCL SR- 2025-26, Page No- 34 of 50, SL.No-2, 55 of 50, SL.No-258) Nos 60 103 6180

B15 Laying of Control Cable 0

i) 19 Core 2.5 Sq.mm. (As per KPTCL SR 23-24, Labour, page No: 120, Sl.No:22, (b) Rs- Per Mtr-15.00) Mtrs 610 13 7625

ii) 4 Core 6 Sq.mm (As per KPTCL SR 23-24, Labour, page No: 120, Sl.No:22, (b) Rs- Per Mtr-15.00) Mtrs 450 13 5625

iii) 4 core 2.5 Sq.mm [KPTCL SCHEDULE OF RATES 2023-24, Pg. No.40, Sl No. 13.6] Mtrs 155 13 1938

iv) 2 core 2.5 Sq.mm (As per KPTCL SR 23-24, Labour, page No: 120, Sl.No:22, (b) Rs- Per Mtr-15.00) Mtrs 475 13 5938

B16 EARTHING/ EARTHMAT 0 0

a) Grounding of equipment by providing Cast iron pipe of 100 mm ID 13 mm thickness, 2.75 metre long with 2 part clamp out of G.I. Flat 50 X 6 mm continuously welded alround the pipe using cast iron welding electrodes as per drawing including the cost of excavation (All materials to be supplied by the contractor) (As per KPTCL SR-2023-24, Page No:115, Sl.No-6 Item No:c Material Rs-12792+3491 Labour Set 17 13569 230676

b Grounding of equipment with 50X6 mm GI flat & connecting equipment to the earth mat / ground pit. Each point of Earthing with all formation works like bending, twisting, drilling of holes & conncting by welding (inclusive of all T & P consumables) to the earth mat/ ground pit/point of earth connection, all the materails supplied by the contractor (As per KPTCL SR-2023-24, Page No:123, Sl.No-26 Item No:i Material Rs-335.00 Rmt 595 279 166104

c Supplying and laying of MS Flats of various sizes, welding and applying ACB paint to welded portion and covering with sodium bentonite clay as per the drawing/standard specification and consolidation (MS Flat of size 50x6 ) (As per KPTCL SR-2023-24, Page No:123, Sl.No-26 Item No:f Material Rs-404.00 m 95 337 31983

B17 Fixing halogen/metal halide /SVL/IL/LED floodlight fitting over existing pole / wall ceiling including clamps, bolts, nuts and wiring using suitable capacity wires. (As per PWD Ele SR 2-2023-24 Page No-56 Of 105,Item No:13.5) Each 4 135 540

RELEASING & RE-ERECTION

B18 1 Releasing of Existing 33KV PTs and wiring including movement from the point of unloading to the point of erection. (As per KPTCL CSR 2023-24, Labour, Page No: 118, Sl No.: 14 (a) Rs-2199.00 Set (3 Nos) 1 1833 1833

2 Re-Erection of Existing 33KV PTs and wiring including movement from the point of unloading to the point of erection. (As per KPTCL CSR 2023-24, Labour, Page No: 118, Sl No.: 14 (a) Rs-2199.00X90%=1979.10 Set (3 Nos) 1 1649 1649

3 Assisting in Testing & Commissioning: (As per KPTCL CSR 23-24, Labour, Page No: 118, Sl No.: 14 (b) Rs-768.00 Set (3 Nos) 1 640 640

4 Releasing of Existing of exsting DOLO set (ESCOM SR23-24,Sl.NO:96) Set 1 148 148

5 Fixing of exsting DOLO set (ESCOM SR23-24,Sl.NO:96) Set 1 198 198

6 RELEASING of Existing C.I. Pipe of 100mm ID 13mm thick 2.75 mtr. long with 2 part GI Flat 50x6mm clamp welded allround the pipe etc., including cost of excavation (all materials supplied by contractor) KPTCL SR-23/PG NO 115/6C (of 5MVA Transformer no-2 Nos. 2 2182 4364

7 ERECTION of C.I. Pipe of 100mm ID 13mm thick 2.75 mtr. long with 2 part GI Flat 50x6mm clamp welded allround the pipe etc., including cost of excavation (all materials supplied by contractor) KPTCL SR-23/PG NO 115/6C (of 5MVA Transformer no-2 Nos. 2 2909 5818

B19 Miscelleneous works in control room shifting panels, alignment,fbrication works,welding, drilling, etc L/S 1 20000.00 20000

Total Rs. Station (Erection Labour) 836570.18

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Providing additional 3rd5 MVA, 33/11KV power transformer at 33/11KV sub-station Dandapur in Belagavi Taluk, Belagavi District in 33KV S&L Division, Belagavi on PTK basis (5 MVA Power Transformer & others allied materials will be supplied by departmentally)

PART-C-(CIVIL WORKS)

Sl No. Item Description Unit Qty Unit Price (Rs) Total Price (Rs)

C SCHEDULE OF ITEMS FOR ASSOCIATED CIVIL WORKS AND STRUCTURES:

C.1 Cable Trenches including road crossing :

a) RCC Cable duct for laying of control cables with cable tray.(Duct size:1 mtr WidthX 1 mtr DepthX 25 Mtr Length including 33 KV and 11 KV side) Mtrs 25.00 6388 159687.50

b) b) Providing and Laying RCC Hume pipe sub ducts using NP 2 class 300mm dia Hume pipe including cost of Excavation, laying charges and back filling wherever required as per technical specification and enclosed drawings including cost of all materials, labour, etc., complete. Rmtrs 40.00 711 28433.33

c) Cable duct covers RCC made with suitable size to cover the duct length of 25 Mtrs ( of Size 1m x 1m x 0.15m) Nos 25.00 1412 35291.67

C.2 SITE SURFACING: Jelly Spreading (20-25 mm) : Supplying and providing jelly in the station yard of uniform thickness of 100 mm including the cost of materials, labour charges, required tools and plants etc., complete. Work shall be carried out as per the instructions of Engineer- in-charge of works as per the standard procedure(As per KPTCL SR 2023-24,Page No.158,Sl.No.1) Cmt 114.00 1478 168435.00

C.3 Foundations: Engineering, supply of all labour,material and construction of RCC footing including the cost of excavation, cement concreting, reinforcement, backfilling, waterproof cement painting, for all works, grouting underpinning etc ,for the following works 0 0.00

a) 9 mtrs long RCC poles for ODS (As per ESCOM's SR 2023-24,Base concreting Rs.312+Pole concreting Rs.3434,Coping Rs.312) No's 10 3382 33816.67

b) 8 mtrs long RCC poles for station Yard lights (As per ESCOM's SR 2023-24,Base concreting Rs.312+Pole concreting Rs.1498+Coping Rs.312) No's 4 1760 7040.00

c) 33KV CT support structure (0.95 mtrX0.55 mtr X 1mtr Depth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel Nos 6 4708 28250.00

d) 33KV Surge arrestor support structure (0.95 mtrX0.55 mtr X 1mtr Depth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel Nos 3 4708 14125.00

e) PI support structure (0.95 mtrX0.55 mtr X 1mtr Depth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel Nos 16 4708 75333.33

f) 11 KV NCT mounting structure (0.95 mtrX0.55 mtr X 1mtr Depth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel Nos 1 4951 4950.83

g) 33KV Isolators support structure(0.95 mtr X 0.45 mtr X 1mtrDepth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel Set 3 4728 14185.00

h) PI support structure for raising the U.G cable (0.95 mtrX0.55 mtr X 1mtr Depth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel No. 1 4708 4708.33

i) 3T1 Tower Foundation with M-20 Concreting,PCC of M-10 and FE-550 TMT steel (1.2 m X 1.2 m x 2.5 m ) including excavation. Nos 2 29958 59916.67

C.4 Transformer foundation and associated rail track: 0 0.00

Design, Engineering,supply of material / equuipment, labour and construction of Tr. Foundation by providing all associated works, rail tracks jacking pads, anchor block RCC, PCC misscellanellaneous structural steel including MS, grouting gravel filling pylon support system and other items not mentioned herein, but required for the completion of the work as per the technical spcfication and drawings 0 0.00

a) 5 MVA, 33/11 KV Transformer (3.3 mtr Width X 3.3 mtr Length X 3 mtr Depth) Nos 1.00 256006 256005.83

C.5 a) SF-6 Breaker foundation, 33KV SF-6 Breaker foundation as per approved design and drawing including supply of material and labour Nos 2.00 21873 43745.00

C.6 Providing PVC ringtite pipes conforming to IS 4985:2000 with latest amendments and conveying to worksite, rolling and lowering into trenches, laying true to line and level and perfect linking at joints, testing and commissioning, including loading unloading at both destinations and cuts of pipes wherever necessary including jointing of PVC pipes and specials (excluding cost of specials) with jointing of approved type, with all labour with all lead & lift including encasing the pipe alround to a depth of not less than 15 cms. with soft gravel or selected earth available from the excavation etc. complete and giving necessary hydraulic test to the required pressure as per ISS (Contractor will make his own arrangements for procuring water for testing) etc. complete For: 0 0.00

a) PVC pipes 63mm dia., 6 kg/sqcm & class 3 Mtrs 0.00 134 0.00

b) PVC pipes 75mm dia., 6 kg/sqcm & class 3 Mtrs 100.00 183 18333.33

C.7 a) Earth mat formation : 0 0.00

Excavation, formation, refilling. CMT 93.00 168 15655.00

C.8 b) Design, Engineering,supply of material / equuipment, labour and construction of 11 KV out door Capacitor Bank cells foundation by providing all associated works as per standard and approved specification. Set 1.00 22183 22183.33

C.09 Station security fencing with foundation Rmtrs 35.00 4462 156158.33 32.8 33

Total cost 1146254.17

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Providing additional 3rd 5 MVA, 33/11KV power transformer at 33/11KV sub-station Dandapur in Belagavi Taluk, Belagavi District in 33KV S&L Division, Belagavi on PTK Basis (5 MVA Power Transformer will be supplied by departmentally)

PART-C-(CIVIL WORKS)

Sl No. Item Description Unit Qty Unit Price (Rs) Total Price (Rs)

C SCHEDULE OF ITEMS FOR ASSOCIATED CIVIL WORKS AND STRUCTURES:

C.1 Cable Trenches including road crossing :

a) RCC Cable duct for laying of control cables with cable tray.(Duct size:1 mtr WidthX 1 mtr DepthX 25 Mtr Length including 33 KV and 11 KV side) Mtrs 25.00 7770.00 194250.00

b) b) Providing and Laying RCC Hume pipe sub ducts using NP 2 class 300mm dia Hume pipe including cost of Excavation, laying charges and back filling wherever required as per technical specification and enclosed drawings including cost of all materials, labour, etc., complete. Rmtrs 40.00 853.00 34120.00

c) Cable duct covers RCC made with suitable size to cover the duct length of 25 Mtrs ( of Size 1m x 1m x 0.15m) Nos 25.00 1727.00 43175.00

C.2 SITE SURFACING: Jelly Spreading (20-25 mm) : Supplying and providing jelly in the station yard of uniform thickness of 100 mm including the cost of materials, labour charges, required tools and plants etc., complete. Work shall be carried out as per the instructions of Engineer- in-charge of works as per the standard procedure(As per KPTCL SR 2023-24,Page No.158,Sl.No.1) Cmt 114.00 1773.00 202122.00

C.3 Foundations: Engineering, supply of all labour,material and construction of RCC footing including the cost of excavation, cement concreting, reinforcement, backfilling, waterproof cement painting, for all works, grouting underpinning etc ,for the following works

a) 9 mtrs long RCC poles for ODS (As per ESCOM's SR 2023-24,Base concreting Rs.312+Pole concreting Rs.3434,Coping Rs.312) No's 10 4058.00 40580.00

b) 8 mtrs long RCC poles for station Yard lights (As per ESCOM's SR 2023-24,Base concreting Rs.312+Pole concreting Rs.1498+Coping Rs.312) No's 4 2112.00 8448.00

c) 33KV CT support structure (0.95 mtrX0.55 mtr X 1mtr Depth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel Nos 6 5695.00 34170.00

d) 33KV Surge arrestor support structure (0.95 mtrX0.55 mtr X 1mtr Depth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel Nos 3 5695.00 17085.00

e) PI support structure (0.95 mtrX0.55 mtr X 1mtr Depth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel Nos 16 5695.00 91120.00

f) 11 KV NCT mounting structure (0.95 mtrX0.55 mtr X 1mtr Depth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel Nos 1 5927.00 5927.00

g) 33KV Isolators support structure(0.95 mtr X 0.45 mtr X 1mtrDepth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel Set 3 5695.00 17085.00

h) PI support structure for raising the U.G cable (0.95 mtrX0.55 mtr X 1mtr Depth),with M-20 Concreting,PCC of M-10 and FE-550 TMT steel No. 1 6052.00 6052.00

i) 3T1 Tower Foundation with M-20 Concreting,PCC of M-10 and FE-550 TMT steel (1.2 m X 1.2 m x 2.5 m ) including excavation. Nos 2 33642.00 67284.00

C.4 Transformer foundation and associated rail track:

Design, Engineering,supply of material / equuipment, labour and construction of Tr. Foundation by providing all associated works, rail tracks jacking pads, anchor block RCC, PCC misscellanellaneous structural steel including MS, grouting gravel filling pylon support system and other items not mentioned herein, but required for the completion of the work as per the technical spcfication and drawings

a) 5 MVA, 33/11 KV Transformer (3.3 mtr Width X 3.3 mtr Length X 3 mtr Depth) Nos 1.00 303000.00 303000.00

C.5 a) SF-6 Breaker foundation, 33KV SF-6 Breaker foundation as per approved design and drawing including supply of material and labour Nos 2.00 26800.00 53600.00

C.6 Providing PVC ringtite pipes conforming to IS 4985:2000 with latest amendments and conveying to worksite, rolling and lowering into trenches, laying true to line and level and perfect linking at joints, testing and commissioning, including loading unloading at both destinations and cuts of pipes wherever necessary including jointing of PVC pipes and specials (excluding cost of specials) with jointing of approved type, with all labour with all lead & lift including encasing the pipe alround to a depth of not less than 15 cms. with soft gravel or selected earth available from the excavation etc. complete and giving necessary hydraulic test to the required pressure as per ISS (Contractor will make his own arrangements for procuring water for testing) etc. complete For:

a) PVC pipes 63mm dia., 6 kg/sqcm & class 3 Mtrs 0.00 161.00 0.00

b) PVC pipes 75mm dia., 6 kg/sqcm & class 3 Mtrs 100.00 220.00 22000.00

C.7 a) Earth mat formation : 0.00

Excavation, formation, refilling. CMT 93.00 202.00 18786.00

C.8 b) Design, Engineering,supply of material / equuipment, labour and construction of 11 KV out door Capacitor Bank cells foundation by providing all associated works as per standard and approved specification. Set 1.00 23573.00 23573.00

C.09 Station security fencing with foundation Rmtrs 35.00 5716.00 200060.00 32.8 33

Total cost 1382437.00

Sl.No Description of Item No L B H Qty Rate Amount

1 RCC Cable Duct

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for providing additional 3rd 5MVA, 33/11 KV Power Transformer at existing 2X5 MVA,33/11 KV Power tansfomer (along with 1IC+4F+1CB+1AP3) at 33/11KV Substation Dandapur in O&M Division, HESCOM,Ghataprabha Under Partial Turnkey basis.

CIVIL (UNIT RATE ANALYSIS)

Sl.No Description of Item No L B H Qty Rate Amount

C1 33KV isolator

C4 a 5MVA Transformer

Refilling 0.30 204 61.2

C4 CT Support/PI/LA

Structural Steel 1 2.70 3.50 9.45 106 1001.7

Chain Link Fencing 1 1.00 1.80 1.80 841 1513.8

Junior Engineer (Ele) Junior Engineer (Civil),

33/11 KV MUSS DANDAPUR O&M Division,HESCOM Ghataprabha

C8 Capacitor Bank Foundation

Asst. Executive Engineer (Ele) Asst. Executive Engineer (Civil)

33 KV S & L Sub-Division,HESCOM, O&M Circle,HESCOM Belagavi.

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for providing additional 3rd 5MVA, 33/11 KV Power Transformer at existing 2X5 MVA,33/11 KV Power tansfomer (along with 1IC+4F+1CB+1AP3) at 33/11KV Substation Dandapur in O&M Division, HESCOM,Ghataprabha Under Partial Turnkey basis.

PLINTH FOR SWITCHGEAR 12MTRX6 MTR ALONG WITH SHELTER

Sl. No. Particulars Unit Ele Civil Civil Civil Total Qty. Base Rate Amount

B1 Earth work in surface excavation by mechanical means for lowering & leveling the ground for all works other than foundation in all kinds of soils & upto depth not exceeding 300mm as per drawing and technical specifications, including setting out, shoring, strutting, barricading, caution lights, removal of stumps and other deleterious matter including dressing of excavated surfaces, disposing off or levelling the excavated earth or sorting & stacking the selected earth for reuse in a radius of 50 m and lift upto 1.5 m including cost of labour, tools, usage of machinery & other appurtenances required to complete the work. (V1/Pg8/1.12) In all kinds of soils upto 300 mm depth cmt 0 60 60 95.00 5700.00

B2 Earth work excavation for Foundation by mechanical means for all works & depth upto 3 m, as per drawing and technical specifications, including setting out, shoring, strutting, barricading, caution lights, including dressing of excavated surfaces, disposing off or levelling the excavated earth or sorting & stacking the selected earth for reuse in a radius of 50 m and lift upto 1.5 m including cost of labour, tools, usage of machinery & other appurtenaces required to complete the work (V1/Pg8/1.15.1) In ordinary/soft rock without blasting upto 1.5 m depth cmt 118.74375 50.00 168.74375 363.00 61253.98

B3 Earth work excavation for Foundation by mechanical means for all works & depth upto 3 m, as per drawing and technical specifications, including setting out, shoring, strutting, barricading, caution lights, including dressing of excavated surfaces, disposing off or levelling the excavated earth or sorting & stacking the selected earth for reuse in a radius of 50 m and lift upto 1.5 m including cost of labour, tools, usage of machinery & other appurtenaces required to complete the work (V1/Pg8/1.15.1) In ordinary/soft rock Depth exceeding 1.5 m, but not exceeding 3 m cmt 0 0 0 425.00 0.00

B4 Earth work excavation for Foundation by mechanical means for all works & depth upto 3 m, as per drawing and technical specifications, including setting out, shoring, strutting, barricading, caution lights, including dressing of excavated surfaces, disposing off or levelling the excavated earth or sorting & stacking the selected earth for reuse in a radius of 50 m and lift upto 1.5 m including cost of labour, tools, usage of machinery & other appurtenaces required to complete the work In hard Rock ( requiring blasting) Depth upto 1.50m cmt 0 20.00 20 554.00 11080.00

B6 Earth work excavation for pipeline trenches in all kinds of soils by mechanical means as per drawing and technical specifications, including setting out, construction of shoring, strutting, barricading, caution lights, bracing, using sight rails & bonding rods at every 100 mm wherever necessary as directed,removal of stumps and other deleterious matter, dressing of sides and levelling the bottom of trench to the extent required , utilising the available excavatedearth locally for the work etc., and all other appurtenances complete in the following strata All kinds of soils. Depth upto 1.50 m (V1/Pg10/1.17.1) cmt 0 0 0 262.00 0.00

B5 Providing and laying in position Cement Concrete for levelling course for all works in foundation. The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS Codes machine mixed, laid in layers not exceeding 150 mm thickness, well compacted using plate vibrators, including all lead & lifts, cost of all materials of quality, labour, Usage charges of machinery, curing, form work, centering & scaffolding and all the other appurtenances required to complete the work as per technical specifications. Mix 1:3:6 Using 20 mm nominal size graded crushed coarse aggregate cmt 0 10.00 10 6217.00 62170.00

B6 Providing and laying in position Reinforced cement concrete for all Foundation works. The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS Codes machine mixed with super plasticizers laid in finished layers, well compacted using needle vibrators, including all lead & lifts, cost of all materials, quality confirming to the requirements of relevant IS codes , labour, Usage charges of machinery, curing and all the other appurtenances required to complete the work as per technical specifications. M25 Design Mix Using 20 mm nominal size graded crushed coarse aggregates- For foundation (Raft of Columns,Retaining walls, Cable Ducts, Sump Tank) ( 3% considered for Form work) cmt 2.157 4.00 6.157 6526.08 40181.07 6287.00

B7 Providing and laying in position Reinforced cement concrete for all Foundation works. The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS Codes machine mixed with super plasticizers laid in finished layers, well compacted using needle vibrators, including all lead & lifts, cost of all materials, quality confirming to the requirements of relevant IS codes , labour, Usage charges of machinery, curing and all the other appurtenances required to complete the work as per technical specifications. (The cost of steel reinforcement & formwork to be paid separately). M25 Design Mix Using 20 mm nominal size graded crushed coarse aggregates-For Retaining wall alround below CR building plinth beam bottom and cable ducts ,RCC drains,Fencing poles,Culverts( 10% considered for Form work) cmt 4.20 4.2 6969.60 29272.32 6287.00

B8 Providing and laying in position Reinforced cement concrete for all Super structures of building , Road works, Water works, Irrigation works & super structure works of bridges upto 3.50 m height. The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS Codes machine mixed with super plasticisers laid in layers, well compacted using needle vibrators. The cost includes all lead & lifts, cost of all materials, quality confirming to the requirements of relevant IS codes , labour, Usage charges of machinery, curing and all other appurtenances required to complete the work as per technical specifications. (The cost of steel reinforcement, dowel bars & formwork to be paid separately)(Vol-1 I.No-2.5.1, VP.No-17) M25 Design Mix Using 20 mm nominal size graded crushed coarse aggregates - For Roof Slab,Canopy and chejja's( 50% considered for Form work) cmt 6.50 6.50 10264.50 66719.25 6630

B9 Providing and laying in position Reinforced cement concrete for all Sub structures of building, Irrigation works, Sub structure works of bridges, Drain works & other parallel works from 0.50m to 3.50 m height. The granite/trap/basalt crushed graded coarse aggregates and fine aggregates as per relevant IS Codes machine mixed with super plasticisers, laid in layers, well compacted using needle vibrators, providing weep holes wherever necesary, including all lead & lifts, cost of all materials of quality, confirming to the requirements of relevant IS codes, labour, Usage charges of machinery, curing, form work and all other17 Item No. Description of Item Unit Rate Rs. appurtenances required to complete the work as per technical specifications. (The cost of steel reinforcement to be paid separately) Mix 1:2:4 (M15) Using 20 mm nominal size graded crushed coarse aggregates. ( for sill, coping, screed concrete etc + 3% extra for form work) (Vol-1,I.No 2.4.1 P.No 17) cmt 10 10 6243.00 62430.00

B10 Providing Size Stone masonry with hard stone in foundation & plinth with Cement mortar 1:6 (1 cement : 6 coarse sand) (V2/Pg9/5.4) cmt 25.00 25 6389.00 159725.00

B11 Providing 20 mm cement plaster of mix :1:4 (1 cement: 4 fine sand) to brick/stone masonary including rounding off corners wherever required smooth rendering, providing and removing scaffolding, including cost of materials, labour, curing complete as per specifications and as per directions of Engineer-in-charge (V2/Pg41/8.3.1) SMT 45 45 333.00 14985.00 20mm 1:6

B12 Providing Flush/ Ruled pointing: Pointing on stone work with cement mortar 1:3 (1 cement : 3 fine sand) after raking joints to depth nicely lining, including cost of materials, labour, curing as per specifications and as per directions of Engineer-in-charge. (V2/Pg44/8.19.1) SMT 45 45 255.00 11475.00 20mm 1:6

B13 Filling available excavated earth (excluding rock) in trenches, plinth, sides of foundations and other similar works etc. in layers not exceeding 20cm in depth, consolidating each deposited layer by ramming and watering, lead up to 50 m and lift upto 1.5 m. (V1/Pg7/1.9) CMT 223.25 50.00 273.25349 266.00 72685.43

B13a Refilling available earth around trenches/pipelines, cables in layers notexceeding 20 cms in depth, compacting each deposited layer by ramming afterwatering with a lead upto 50 m, and lift upto 1.5 m. Including cost of all labour complete as per specifications CMT 0.00 0 0 160.00 0.00

B14 Steel Fabrication: Supplying, fitting and placing TMT FE 550 / 550D Steel Reinforcement including cost of all materials, machinery, labour, cleaning, straightening, cutting, bending, hooking, laping/welding joints, tying with binding wire / soft annealed steel wire and other ancilary operations complete as per drawing and technical specification All other type of structures (V1/Pg18/2.11h) kg 0 1500.00 1500 79.01 118515.00

B15 Providing and fixing Structural Steel work riveted, bolted or welded in built up sections, trusses and framed work, including cutting, hoisting, fixing in position and applying a priming coat of approved steel primer all complete including cost of materials, labour, usage charges of machinery complete as per specifications and as per directions of the Engineer-in-Charge. (V2/Pg77/11.2) Kg 0 3500.00 3500 113.00 395500.00 90308.59

B16 Jelly Spreading (20-25 mm) : Supplying and providing jelly in the station yard of uniform thickness of 100 mm including the cost of materials, labour charges, required tools and plants etc., complete. Work shall be carried out as per the instructions of Engineer in-charge of works as per the standard procedure.(V6/Pg158/1) Sqmtr 0 200 200 177.30 35460.00

B17 Providing S&S RCC SPUN / VIBRATED CAST PIPES (REINFORCED) pipes NP-3 Class conforming to IS:458-1988 with latest amentments using ordinary portland cement, for sanitary works and conveying to work site, rolling and lowering into trenches, laying true to line and level including loading and unloading at both destinations and jointing of pipes and specials, perfect linking of joints with jack to correct position including cost of jointing materials, i.e, rubber rings conforming to IS: 5382 for S&S RCC pipes, with all leads and lifts as directed and giving necessary hydraulic test as per ISS to the required pressure and commissioning etc. complete. (Contractor will make his own arrangements for procuring water for testing). Before the execution of the work, the contractor shall carry out the survey. RCC NP3 Class pipe of 300 mm dia. for Cable duct E & F Type (V5/Pg188/16.3.2) Rmtr 0 60.00 60 1332.00 79920.00

B18 Construction of brick masonry inspection chambers of internal dimension 450x450mm and depth 600mm(inner dimension) with modular bricks in CM 1:6, bed concrete 150mm thick with 1;3:6, platering 12mm thick with CM 1:4, CC 1:2:4 coping 75mm thick for provding and fixing CI cover and frame with weight to be not less than 38kgs and necessary locking arrangemnets with MS flats and painting with two or more coats with black paint etc. complete as directed by the engineer in charge of work (inspection chamber rate(Rs.4236):-Vol-5, pg 191, item 16.10 + cover & frame rate(Rs.1962):- vol-5, pg-221, item 18.3 Each 0.00 5.00 5 6150.00 30750.00

B19 Painting with synthetic enamel paint of approved brand and manufacture of required colour to give an even shade :Two coats on new work over an under coat of suitable shade with ordinary paint of approved brand and manufacture after thoroughly brooming the surface to remove all dirt, dust, mortar drops and foreign matter including preparing the surface even and sand paper smooth, cost of materials, labour complete as per specifications and as per directions of Engineer-in-charge (V2/Pg48/8.41) smt 0 150 150 167.00 25050.00

B20 Providing and laying to required line and slope roofing with corrugated asbestos cement sheet 6mm. thick fixed with galvanised iron J or L hooks, bolts and nuts 8mm. dia C.I plain and bitumen washers over the existing purlins, rafters and trusses including cost of materials, labour, complete as per specification V2/Pg23/7.17) smt 0 80 80 332.00 26560.00

B21 Providing and fixing ridges, hips with asbestos cement sheet roofing with G.I. J or L hooks, bolts and nuts 8mm. dia G.I.plain and bitumen washers, serrated or plain wings, adjustable ridges, including cost of materials, labour, complete as per specification( V2/Pg23/7.21) M 9 9 299.00 2691.00

B23 Providing M-Sand : Supplying and filling in plinth, foundations / UG cable work with approved M-sand including watering, ramming, consolidating and dressing. The rate includes the cost of material, labour charges, required tools and plants etc., complete. Work shall be carried out as per the instructions of Engineer- in-charge of works as per the standard procedure. (V6/P158/3) cmt 0 0 0 1965.00 0.00

B24 Bricks:(Non modular - for laying on UG Cable (V1/PgA-39/Sl-29) Nos. 0 0 0 8.00 0.00

B29 Earth Mat formation :KPTCL SR-23/PG NO 123 0

ii Supplying and laying MS.Flat 50 x 8 mm flat welding and applying ACB paint to welded portion and covering with Sodium Bentonite Clay (SBC supplied by Corporation) as per drawing/standard (all other materials to be supplied by contractor) Mtr 0 225 0

iii Grounding of equipments with 50 x 8 mm G I flat and connecting equipments to the earth mat/ground pit including all connected works with all materials supplied by the contractor. Mtr 0 375 0

iv Providing 25mm dia, 1.05mtr. long Earthmat Spike of MS Rod including bending top 50 mm etc Nos. 0 453 0

v Providing C.I. Pipe of 100mm ID 13mm thick 2.75 mtr. long with 2 part GI Flat 50x6mm clamp welded allround the pipe etc., including cost of excavation (all materials supplied by contractor) KPTCL SR-23/PG NO 115/6C Nos. 0 16283 0

vi Supplying and fixing 450mm dia x 450mm height 1.5" to 2" Hume pipe collars for earth pits. Nos. 0 1499 0

B30 Point wiring using Copper wire without switch. Supplying and wiring adopting loop system in existing PVC Conduit /casing capping casing capping using 2x1.5Sqmm (Phase & Neutral) & 1x1.0 sqmm (Earth wire) FRLS multi strand PVC insulated copper wire (confirming to IS-694: and latest amendments) without control switch shall be fixed on the existing plastic sheet/ gang box, the other end of the wires shall be terminated with sufficient loose length in a wood/PVC round block. complete for each outlet. a) Short point up to 3Mtr from tapping point to out let via switch box (V6/P3/Pg5/2.1.1) Each Point 7 7 269.00 1883.00

B31 Point wiring using Copper wire without switch. Supplying and wiring adopting loop system in existing PVC Conduit /casing capping casing capping using 2x1.5Sqmm (Phase & Neutral) & 1x1.0 sqmm (Earth wire) FRLS multi strand PVC insulated copper wire (confirming to IS-694: and latest amendments) without control switch shall be fixed on the existing plastic sheet/ gang box, the other end of the wires shall be terminated with sufficient loose length in a wood/PVC round block. complete for each outlet. b) Medium point above 3Mtr up to 6Mtr from tapping point to out let via switch box(V6/P3/Pg5/2.1.2) Each Point 7 7 379.00 2653.00

B32 Point wiring using Copper wire without switch. Supplying and wiring adopting loop system in existing PVC Conduit /casing capping using copper PVC insulated multi strand 2x1.5Sqmm copper wire without switch, the other end of the wires shall be terminated with sufficient loose length in a wood/PVC round block. complete for each outlet.( 4/9) - II. Point wiring using class B Materialsc) Long point above 6Mtr up to 10Mtr from tapping point to out let via switch box (V6/P3/Pg5/2.1.3) Each Point 10 10 555.00 5550.00

B33 Concealed Conduit System Supplying heavy gauge PVC conduit pipe ...... mm dia..........mm thick confirming to IS 2509 with suitable size bends, metal/PVC Junction boxes, adhesive paste etc., and running before concreting the slab. The conduit should be tied to the reinforcement rods by using binding wires and unused ways of junction boxes and pipe ends should be covered using PVC end enclosures, run with 18SWG GI fish wire wherever necessary 19/20mm dia 2mm thick (V6/P3/Pg2/1.2.1) Per Mtr 100 100 66.00 6600.00

B34 Wiring for lighting/power circuit using one of FRLS PVC insulated 1100V grade, multistrand copper wire with low conductor resistance single core in open or concealed system of wiring with specified IS 694:201 1.5 sqmm (V6/P3/Pg5/2.3.2) Mtr. 55 55 26.00 1430.00

B35 Wiring for lighting/power circuit using one of FRLS PVC insulated 1100V grade, multistrand copper wire with low conductor resistance single core in open or concealed system of wiring with specified IS 694:201 2.5 sqmm (V6/P3/Pg5/2.3.3) Mtr. 110 110 42.00 4620.00

B36 Supplying and flush mounting powder coated / galvanized metal box suitable for mounting modular switch plates. The box should be firmly flush mounted after due groove cutting in Brick/Stone/C.C wall 4-5Way (V6/P3/Pg8/3.4.3) Each 7 7 177.00 1239.00

B37 Supplying and fixing superior quality modular switch mounting polycarbonate plate with necessary supporting back plate with required nos. of machine screws, bolts nuts etc., complete on the existing metal/PVC box 4 Module (V6/P3/Pg8/3.5.3) Each 7 7 175.00 1225.00

B38 Supplying and fixing of modular switch & connected accessories on existing modular switch plate as per IS 3854 and IS 1293. 16Amps one way switch (V6/P3/Pg9/3.6.7) Each 7 7 180.00 1260.00

B39 Supplying and fixing of modular switch & connected accessories on existing modular switch plate as per IS 3854 and IS 1293. 6/16Amps Universal Socket (V6/P3/Pg9/3.6.10) Each 7 7 236.00 1652.00

B40 Supplying & fixing miniature circuit breakers on existing MCB distribution boards using necessary fixing materials and 'C' Type curve, indicator ON/OFF, energy cross-3 with Short circuit breaking capacity of 10K and complete wiring as required confirming to IEC 60898 6-32A SP ((V6/P3/Pg17/5.18.1) Each 2 2 415.00 830.00

B41 Supplying of feet -PVC Batten with integrated LED tube LED light fitting 1 x 4' - 36/40 W W with high quality diffuser with Life of 25000 burning hours & 70% lumen maintenance with CRI > 80. Power Input: 220-240V@ 50/60Hz & Power factor >0.9 along with CE approved. 2 years Warranty against any manufacturing defect working under standard electrical condition (V6/P3/Pg43/11.3.3) Each 10 10 1269.00 12690.00

B42 Supplying and fixing of modular switch & connected accessories on existing modular switch plate as per IS 3854 and IS 1293. 6Amps one way switch (V6/P3/Pg9/3.6.1) Each 14 14 102.00 1428.00

B43 Supplying and fixing of modular switch & connected accessories on existing modular switch plate as per IS 3854 and IS 1293. 6Amps 3 Way Socket (V6/P3/Pg9/3.6.3) Each 7 7 171.00 1197.00

B44 Supplying & fixing miniature circuit breakers on existing MCB distribution boards using necessary fixing materials and 'C' Type curve, indicator ON/OFF, energy cross-3 with Short circuit breaking capacity of 10K and complete wiring as required confirming to IEC 60898 6-32A SP ((V6/P3/Pg17/5.18.1) Each 2 2 415.00 830.00

B46 Misc & Rounding Off 1.76

Total 1351511.81

Junior Engineer (Ele) Junior Engineer (Civil),

33/11 KV MUSS DANDAPUR O&M Division,HESCOM Ghataprabha

Asst. Executive Engineer (Ele) Asst. Executive Engineer (Civil)

33 KV S & L Sub-Division,HESCOM, Ghataprabha O&M Circle,HESCOM Belagavi.

Junior Engineer (Ele)

33KV MUSS, HESCOM, Dandapur

Junior Engineer (Civil),

O&M Division,HESCOM Ghataprabha

Asst. Executive Engineer (Ele)

33 KV S & L Sub-Division,HESCOM,

Junior Engineer (Ele)

33KV MUSS, HESCOM, Dandapur

Junior Engineer (Civil),

O&M Division,HESCOM Ghataprabha

Asst. Executive Engineer (Ele)

33 KV S & L Sub-Division,HESCOM,

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for decommissioning of GI mounting structures of 33KV Isolators and 33KV PI supports at 33/11KV MUSS Dandapur, in O&M division HESCOM Ghataprabha.

Sl. No. Particulars Unit Qty Labour Portion of dismantling

Unit Labour Cost Rs. Ps. Total Labour Cost Rs. Ps.

PART A LABOUR CHARGES

D1 Mounting Structures: Mounting Structures for equipments made out of fabricated galvanised angle iron for GOS / CT's / PT's / LA's / NCT / HI PI etc as per approved drawing (KPTCL/ESCOM CSR 23-24, Page No: 116, Sl No.: 8A, = 5723X0.75=4292.25)

a) Releasing of 33KV Isolators Mounting Structures -0.24 MT x0.8=0.192MT (5723x0.24x0.8=1098.82x0.75=824.11Actual Wieght will be known after dismentling] Nos 2 824.11 1648.22 515.44 386.58

d) Releasing of 33KV PI Mounting Structures - 0.142 MTx0.8=0.1136MT (5723x0.142x0.8=650.13x0.75=487.6)[Actual Wieght will be known after dismentling] Nos 5 487.60 2438.00

PART B Particulars submitted by the Technical/Field staff

Sl. No. Particulars Unit Qty CONDITION

1 33KV Isolators Mounting Structures -0.24 MT x0.8=0.192MT Actual Wieght will be known after dismentling] Nos 2 SCRAP

2 33KV PI Mounting Structures - 0.142 MTx0.8=0.1136MT [Actual Wieght will be known after dismentling] Nos 5 SCRAP

DATE OF COMMISSION OF ASSET

DATE OF DECOMMISSION OF ASSET

PART C Particulars to be submitted by the Accounts staff

1 Original value of Asset

2 Depreciation Value of Asset

3 Written down value of Asset

Asst Executive Engineer(E) Junior Engineer,(El),

33 KV S & L Sub-Division HESCOM, Ghataprabha 33/11 KV Substation Dandapur

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Book Value of Assets/Equipment at existing 33kV Sub-stations

Sl.No Name of the Sub-Station District Taluk ESCOM KPTCL Tr Zone ESCOM Division KPTCL Division Date Of Commission Equipment Power Transformers Lightening Arrestors Circuit Breakers Isolators Current Transformers Potential Transformers Control & Relay Panels Capacitor Banks Battery Set Battery charger Others Total in Rs. Remarks

10MVA 8MVA 6.3MVA 5MVA TOTAL 33kV 11 kV 33kV 11kV PCVCB (Outdoor) 11kV MCVCB (Indoor) 33kV 11kV DB 11kV SB 33kV 11kV 33kV 11kV 33kV 11kV 33kV 11 kV 11kV PCVCB (Outdoor)

1 33/11KV MUSS Markandey Nagar Gokak Belagavi Gokak HESCOM Belagavi O & M Division, HESCOM Ghataprabha TL&SS Division, KPTCL, Belagavi 30.11.2019 QTY 0 0 0 2 2 9 18 3 2 0 5 6 11 9 0 3 0 3 2 0 2 1 1

Assistant Assistant Accounts Officer Accounts Officer Executive Engineer(Ele) Accounts Officer (I A)

O & M Division, O & M Division, O & M Division, O & M Division, O & M Division,

HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha

2 33/11KV MUSS DANDAPUR Belagavi Gokak HESCOM Belagavi O & M Division, HESCOM Ghataprabha TL&SS Division, KPTCL, Belagavi 01.07.2009 QTY 0 0 0 2 2 9 0 2 1 0 5 5 10 6 0 3 0 0 2 0 2 1 1

Assistant Assistant Accounts Officer Accounts Officer Executive Engineer(Ele) Accounts Officer (I A)

O & M Division, O & M Division, O & M Division, O & M Division, O & M Division,

HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha

3 33/11KV MUSS Hallur Belagavi Mudalagi HESCOM Belagavi O & M Division, HESCOM Ghataprabha TL&SS Division, KPTCL, Belagavi 10.05.2005 QTY 2 2 9 0 2 1 0 5 0 10 6 0 3 0 0 2 0 0 1 1 0

Assistant Assistant Accounts Officer Accounts Officer

O & M Division, O & M Division, O & M Division,

HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha

4 33/11KV MUSS Hebbal Belagavi Hukkeri HESCOM Belagavi O & M Division, HESCOM Ghataprabha TL&SS Division, KPTCL, Belagavi 13.01.2009 QTY 2 2 9 0 2 10 0 5 0 24 6 0 3 0 0 2 0 2 1 1 0

Assistant Assistant Accounts Officer Accounts Officer Executive Engineer(Ele) Accounts Officer (I A)

O & M Division, O & M Division, O & M Division, O & M Division, O & M Division,

HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha

5 33/11KV MUSS Kalloli Belagavi Mudalagi HESCOM Belagavi O & M Division, HESCOM Ghataprabha TL&SS Division, KPTCL, Belagavi 06.04.1994 QTY 2 2 9 0 2 0 0 3 0 10 6 0 3 0 0 2 0 2 1 1 0

Assistant Assistant Accounts Officer Accounts Officer Executive Engineer(Ele) Accounts Officer (I A)

O & M Division, O & M Division, O & M Division, O & M Division, O & M Division,

HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha

6 33/11KV MUSS Kanagala Belagavi Hukkeri HESCOM Belagavi O & M Division, HESCOM Ghataprabha TL&SS Division, KPTCL, Belagavi 17.08.2007 QTY 0 2 2 9 21 3 10 0 5 11 7 9 0 3 0 1 2 0 2 1 1 0

Assistant Assistant Accounts Officer Accounts Officer Executive Engineer(Ele) Accounts Officer (I A)

O & M Division, O & M Division, O & M Division, O & M Division, O & M Division,

HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha

7 33/11KV MUSS Kanaganv Belagavi Gokak HESCOM Belagavi O & M Division, HESCOM Ghataprabha TL&SS Division, KPTCL, Belagavi 14.11.2008 QTY 0 2 2 9 0 2 2 0 4 6 10 6 0 3 0 0 2 0 2 1 0 0

Assistant Assistant Accounts Officer Accounts Officer Executive Engineer(Ele) Accounts Officer (I A)

O & M Division, O & M Division, O & M Division, O & M Division, O & M Division,

HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha

8 33/11KV MUSS Aralimatti Belagavi Mudalagi HESCOM Belagavi O & M Division, HESCOM Ghataprabha TL&SS Division, KPTCL, Belagavi 16.09.2008 QTY 0 2 2 9 0 2 1 0 5 8 12 6 0 3 0 0 2 0 0 1 0 0

Assistant Assistant Accounts Officer Accounts Officer

O & M Division, O & M Division, O & M Division,

HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha

9 33/11KV MUSS Tigadi Belagavi Mudalagi HESCOM Belagavi O & M Division, HESCOM Ghataprabha TL&SS Division, KPTCL, Belagavi 20.12.2005 QTY 0 2 2 0 0 2 1 0 5 8 12 6 0 3 0 0 2 0 0 1 1 0

Assistant Assistant Accounts Officer Accounts Officer

O & M Division, O & M Division, O & M Division,

HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha

9 All Stations Belagavi Mudalagi HESCOM Belagavi O & M Division, HESCOM Ghataprabha TL&SS Division, KPTCL, Belagavi QTY 0 0 0 18 18 72 39 20 28 0 42 44 106 60 0 27 0 4 18 0 12 9 7

Assistant Assistant Accounts Officer Accounts Officer Executive Engineer(Ele)

O & M Division, O & M Division, O & M Division, O & M Division,

HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha HESCOM, Ghataprabha

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED.

HTVR & Annual energy loss calculation of existing 33 KV Dandapur feeder eminating from 110\33\11 KV MUSS Ghataprabha before providing 3rd 5MVA Power transformer at 33/11 KV MUSS Dandapur

Node No KVA at node CUM KVA Distance KM KVA-KM Conductor constant ohm/kms KVA-KM Conductor constant Dandapur 33 KV feeder monthwise consumption

1. Total connected load P= 10000 4 Feb-24 4728000 162 4728000

2. Total length in Km. L= 12 5 Mar-24 5535600 170 5535600

3. Sum of moments= KVA*KM= 120000 6 Apr-24 5042400 160 5042400

5. Annual energy sent out of the feeder 48935400 8 Jun-24 3684000 162 3684000

7. Diversity factor= Total connected load in KVA/1.73*33*Peak load 0.65 10 Aug-24 403800 152 403800

8. Load factor = Annual energy sent out on the feeder/ Energy computed on the basis of the peak load= Annual energy sent out/ 1.73*33*0.8*8760*peak load 0.46 11 Sep-24 4166400 170 4166400

9. Loss load factor(LLF) =0.30*LF+.70*LF*LF) 0.28 14 Dec-24 4507200 142 4507200

10.Load density factor= 1 48935400 152

11. Annual energy losses= 0.105*P*P*L*R*LLF/2*LDF*DF*DF 142180.56 180

Resistance of the conductor in Ohms per KM= 0.00341 mar24-feb25

12. Add 10% spur line loss= Annual energy loss*0.1= 0.00

13. Total loss = 142180.56

14. HTVR calculation

Asst. Executive Engineer(El), Junior Engineer(El)

33 KV S & L Sub-Division, HESCOM, Ghataprabha 33/11 KV MUSS Dandapur

Executive Engineer(El),

33 KV S & L Division, HESCOM, Belagavi

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED.

HTVR & Annual energy loss calculation of existing 33 KV Dandapur feeder eminating from 110\33\11 KV MUSS Ghataprabha after providing 3rd 5MVA Power transformer at 33/11 KV MUSS Dandapur -58459.15

Node No KVA at node CUM KVA Distance KM KVA-KM Conductor constant ohm/kms KVA-KM Conductor constant -473519.1064

1. Total connected load P= 15000

2. Total length in Km. L= 12

3. Sum of moments= KVA*KM= 180000.00

4. LDF= P*L/ KVA*KM 1.00

5. Annual energy sent out of the feeder 61169250

6. Peak load= 268.00

7. Diversity factor= Total connected load in KVA/1.73*33*Peak load 0.98

8. Load factor = Annual energy sent out on the feeder/ Energy computed on the basis of the peak load= Annual energy sent out/ 1.73*11*0.8*8760*peak load 0.57

9. Loss load factor(LLF) =0.30*LF+.70*LF*LF) 0.40 13.9

10.Load density factor= 1

11. Annual energy losses= 0.105*P*P*L*R*LLF/2*LDF*DF*DF 200639.71

Resistance of the conductor in Ohms per KM= 0.00341

12. Add 10% spur line loss= Annual energy loss*0.1= 0.00

13. Total loss = 200639.71

14. HTVR calculation

Asst. Executive Engineer(El), Junior Engineer(El)

33 KV S & L Sub-Division, HESCOM, Ghataprabha 33/11 KV MUSS Dandapur

Executive Engineer(El),

33 KV S & L Division, HESCOM, Belagavi

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for providing additional 3rd 5MVA, 33/11 KV Power Transformer at existing 2X5 MVA,33/11 KV Power tansfomer (along with 1IC+4F+1CB+1AP3) at 33/11KV Substation Dandapur in O&M Division, HESCOM,Ghataprabha Under Partial Turnkey basis.

Benefit cost Ratio

1 Estimated cost Rs. #REF!

2 Annual O&M Charges/expenses @ 1% of item no.1 (Estimated cost) Rs. #REF!

3 Present value of annual O&M expenses over project period of 30 years (item no.2X8.055) Rs. #REF!

4 Total investment + Present value of O&M (item no.1 + item no.3) Rs. #REF!

5 Annual energy savings Units 1016366.00

6 Cost of energy per unit Rs. 8.31

7 Proposed additional of the capacity MVA 6.00

8 Cost of annual energy savings (Item no. 5 X Item no. 6) Rs. 8446001.46

9 Benefit cost ratio = Item no.8 X0.85 / Item no. 4 #REF!

Asst. Executive Engineer (Ele) S&L Sub-Division,HESCOM, Ghataprabha Junior Engineer (Ele) 33KV MUSS, HESCOM,Dandapur

Construction of new 11kV link lines for evacuation of power from new sub-stations and bifurcation of overloaded feeders on Total Turnkey & Lump-sum basis in HESCOM Jurisdiction.

Profit Calculation- HESCOM

S.No PARTICULARS

Saving due to reduction in distribution losses

A 1 Energy saving due to reduction in distribution losses due to creation new 11KV Link Lines 1016000 Units

3 Present Cost of supply 8.31 Rs. Per unit

4 Financial Benefit due to energy saving 84.43 Rs. Lakhs

Cost of the estimate in Ra. Lakhs 333.40 Benefit to cost ratio 2.09

Capital Investment in Rs. Lakhs 333.40 Profit in Rs Lacs 84.43 Pay Back Period 3.95

(Internal Rate of Return)IRR CALCULATION-

Year Investment O&M Charge % of Total Benefits Financial Benefit Net Fin. Benefit

1 2 3=(3% of 2) 4 5=4*(Financial Benefits) 6=5-(3+2)

TOTAL 333.40 IRR 20.33%

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for providing additional 3rd 5MVA, 33/11 KV Power Transformer at existing 2X5 MVA,33/11 KV Power tansfomer along with 1IC+4F+1CB+1AP3 at 33/11KV Substation Dandapur in O&M Division, HESCOM,Ghataprabha Under Partial Turnkey basis.

Fencing (civil)

Sl.No Description Unit Qty BR AW 5% Rate Amount

1 Earth work excavation by manual means for drains,canals and similar works in all kinds of soils , as per drawing and technical specifications, including setting out, shoring, strutting, barricading, caution lights, removal of stumps and other deleterious matter, excavated surface leveled and sides neatly dressed disposing off the excavated stuff or sorting & stacking the selected stuff for reuse in a radius of 50 m and lift upto 1.5 m including cost of labour, tools & other appurtenaces required to complete the work In all kinds of soils Depth upto 1.5 m (SR 2023-24,I.no 1.4.1, volume-I) Cum 35.00 191.58 9.58 249.26 8724.10

2 Providing and laying Reinforced Cement Concrete pipe light duty NP2 for culverts, roadway utilities& crossingsas per IS 458:2003 in Single row including pointing ends and fixing collars with cement mortar 1:2 including cost of all materials, labour, curing completeas per specifications 600 mm dia(Volume3, I.No 8.58) mtr 35.00 2314.41 115.72 1963.18 68711.30

3 Constructing brick masonry chamber of internal dimension 600x600mm and depth of 600mm (inner dimensions) with modular bricks of CD 75 in cement mortar 1:6, bed concrete 150mm thick with 1:3:6, plastering 12 mm thick with cement mortar 1:4, CC 1:2:4 coping 75mm thk for fixing CI cover & frame etc. excluding the cost of CI frame and cover (SR 2023-24,I.no 16.9, volume-V) Each 3.00 5524.92 276.25 5617.62 16852.86

4 Dismantling chain link fencing including removing the posts, cement concrete fedestals, foundation and stacking the useful materials safely at a distance to the appropriate disposal area as per direction of Engineerin-charge. (SR 2023-24,I.no 19.60, volume-II) Kg 500.00 22.66 11330.00

5 Providing and fixing G.I. chain link fabric fencing of required width in mesh size 25x25 mm made of G.I. wire of dia 3 mm including strengthening with 2 mm dia wire or nuts, bolts and washers as required complete as per the direction of Engineer-in-charge. (SR 2023-24,I.no 11.60, volume-II) sqm 140.00 919.79 128770.60

6 Fencing with G.I. barbed wire R.C.C. post placed at required distance, embedded in cement concrete blocks, every 15th post, last but one end post and corner post shall be strutted on both sides and end post one side only, provided with horizontal lines and two diagonals of barbed wire weighing 9.38 kg per 100 m (minimum), between the two posts fitted and fixed with G.I. staples on wooden plugs or G.I. binding wire tied to 6 mm bar nibs fixed while casting the post (cost of R.C.C. posts, struts, earth work and concrete to be paid for separately) :- Payment to be made per metre cost of total length of barbed wire used. (SR 2023-24,I.no 11.56, volume-II) mtr 90.00 12.36 1112.40

7 Providing Coursed rubble masonry (first sort) with hard stone in foundation and plinth with Cement mortar 1:6 (1 cement : 6 coarse sand) (SR 2023-24,I.no 5.2, volume-II) Cum 15.00 6816.54 102248.10

Subtotal A 337749.36

ESI @ 3.25% on 30% Est Amt 3293.06

Subtotal B 354214.64

Miscellaneous Expenses

Grand Total 417973.28

Certified that the estimate is prepared visting work spot and prepared based on KPWD Common SR 2023-24 of Karnataka in most economical way of executing the work.

Junior Engineer (Ele) Junior Engineer (Civil),

33/11 KV MUSS DANDAPUR O&M Division,HESCOM Ghataprabha

Asst. Executive Engineer (Ele) Asst. Executive Engineer (Civil)

33 KV S & L Sub-Division,HESCOM, Ghataprabha O&M Circle,HESCOM Belagavi.

HUBLI ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for providing additional 3rd 5MVA, 33/11 KV Power Transformer at existing 2X5 MVA,33/11 KV Power tansfomer along with 1IC+4F+1CB+1AP3 at 33/11KV Substation Dandapur in O&M Division, HESCOM,Ghataprabha Under Partial Turnkey basis.

HUME PIPE& Chambers (civil) for control cable

Sl.No Description Unit Qty BR AW 5% Rate Amount

1 Earth work excavation by manual means for drains,canals and similar works in all kinds of soils , as per drawing and technical specifications, including setting out, shoring, strutting, barricading, caution lights, removal of stumps and other deleterious matter, excavated surface leveled and sides neatly dressed disposing off the excavated stuff or sorting & stacking the selected stuff for reuse in a radius of 50 m and lift upto 1.5 m including cost of labour, tools & other appurtenaces required to complete the work In all kinds of soils Depth upto 1.5 m (SR 2023-24,I.no 1.4.1, volume-I) Cum 80.00 191.58 9.58 249.26 19940.80

2 Providing and laying Reinforced Cement Concrete pipe light duty NP2 for culverts, roadway utilities& crossingsas per IS 458:2003 in Single row including pointing ends and fixing collars with cement mortar 1:2 including cost of all materials, labour, curing completeas per specifications 600 mm dia(Volume3, I.No 8.58) mtr 80.00 2314.41 115.72 1963.18 157054.40

3 Constructing brick masonry chamber of internal dimension 600x600mm and depth of 600mm (inner dimensions) with modular bricks of CD 75 in cement mortar 1:6, bed concrete 150mm thick with 1:3:6, plastering 12 mm thick with cement mortar 1:4, CC 1:2:4 coping 75mm thk for fixing CI cover & frame etc. excluding the cost of CI frame and cover (SR 2023-24,I.no 16.9, volume-V) Each 3.00 5524.92 276.25 5617.62 16852.86

Subtotal A 193848.06

ESI @ 3.25% on 30% Est Amt 1890.02

Subtotal B 203298.15

Miscellaneous Expenses

Grand Total 239891.82

Certified that the estimate is prepared visting work spot and prepared based on KPWD Common SR 2023-24 of Karnataka in most economical way of executing the work.

Junior Engineer (Ele) Junior Engineer (Civil),

33/11 KV MUSS DANDAPUR O&M Division,HESCOM Ghataprabha

Asst. Executive Engineer (Ele) Asst. Executive Engineer (Civil)

33 KV S & L Sub-Division,HESCOM, Ghataprabha O&M Circle,HESCOM Belagavi.