MANGALORE ELECTRICITY SUPPLY COMPANY LIMITED

(Government of Karnataka Undertaking)

Estimate
Estimate No -Created Date : 711939(1.0) - 13/02/2022
-Approved Date
UniqueCode : -
Work Account Head : 14.3207--CWIP - Power Supply IP sets (G.P.)
Work Category : Power supply to lrrigation Pump sets
Execution Type : Labour Contract Unforeseen Exp(Rs) :0

Relation / DTC details : Existing-11 KV-Feeder-AF1-Srirampura

Revenue Register No : 138 139 11-2-22

Nomenclature : Estimate for arranging power supply to 10HP*2=20HP IP Set in favour of Sri Sri Ranganatha S/o Late Govindappa,
survey no.110 and Smt Chennamma W/o Late Nanjundegowda, survey no.72-1 @Guddada harakere village in
Srirampura section, Kumsi Subdivision under general IP Set scheme
Estimate Abstract
Sl No Particulars Amount(Rs)

1 10.542-Transmission plant - Transformers having rating Below 100 KVA 105383.45

10.602-Overhead lines (towers, poles, fixtures, overhead conductors and devices) - Lines on Reinforced
2 Concrete supports - For HT Line Works 78923.94
10.602-Overhead lines (towers, poles, fixtures, overhead conductors and devices) - Lines on Reinforced
3 Concrete supports - For LT Line Works 168597.57

4 10.561-Switchgear including cable connections 13826.00

5 10.631-Metering Equipments 11004.00

6 10.632-Metering equipment – Electronic / Electro mechanical meters 9401.00

7 10.567-Lightning Arrestors 4083.00

8 Overheads 77462.33

Total estimate amount (in Rs) 468681

Total estimate amount (in words) Rupees Four Lakhs Sixty Eight Thousand Six Hundred and Eighty One Only

Certificate : Certified that I have personally inspected the spot and prepared the estimate by using existing SR rates. Wherever SR rates were
not available the market rates have been considered. The estimate has been prepared in the most economic and safe way of
execution of works.

Prepared by : Junior Engineer(Operations & Maintanence), O&M - Non Accounting Section, SriRamPura
Verified by :

Approved by :

EstimateNo: 711939(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:47:24 PM
Page 1 of 6
 Estimate Details

Asset Category : 10.542->Transmission plant - Transformers having rating Below 100 KVA

Materials Cost Errection Charges

Sl Total Cost
Material Description Errection Description UOM Qty
No Amount Amount in Rs.
Rate Rate
in Rs. in Rs.
03 21 437-25kVA,
Aluminium Wdg, BEE 4 Star
1 Rated Open Bushing Type Erection of 25 kVA Transformer on Nos 1.0 64900.00 64900.00 750.00 750.00 65650.00
Distribution Transformers – 3 Transformer structure. - Ordinary Soil
Phase, 11kV/433V- Stacked
Core with Oil
Digging of pit. For providing GI Pipe type
2 Earthing Material Set Set 3.0 1501.00 4503.00 503.00 1509.00 6012.00
Earthing - Ordinary Soil
Providing GI Pipe Earthing for lightning
arresters Transformer Neutral and 0.00 0.00 128.00 384.00 384.00
Transformer Metal parts (Excluding digging
of pits) - Ordinary Soil
3 02 81 008-8 SWG GI Wire kg 5.0 63.29 316.45 0.00 0.00 316.45
Digging of Pits 1.8 mtr depth for errection of
4 02 00 105-RCC Pole-9.0M 9 to 10 mtr Long Steel/ RCC/PSC supports as Nos 6258.00 12516.00 416.00 832.00 13348.00
2.0
Long 145 kg WL per approved Drawing - Ordinary Soil
Erection of RCC poles 9 to 10 mtr long but in 0.00 0.00 750.00 1500.00 1500.00
a pit of 1.8 mtr depth. - Ordinary Soil
Guy set with No.15 strain
insulator & Concreting
5 materials as per Drwg Digging of Pit for GUY SET - Ordinary Soil Set 1.0 830.00 830.00 215.00 215.00 1045.00
No.BESCOM/GM/CP/7/Dt;
24.10.07
Fixing of GUY Sets with break insulators
making use of 7/3.15 mm (7/10 SWG)
galvanised steel wire with turn buckle and 0.00 0.00 175.00 175.00 175.00
anchoring arrangement as per approved
drawing. (Excluding excavation of PIT) -
Ordinary Soil
6 HT Single Top Support Set Fixing of HT/LT single top support . - Set 3.0 96.00 288.00 70.00 210.00 498.00
with Bolts Nut and Washers Ordinary Soil
02 79 112-Double Pole TC
sets for erection of
7 25/63/100kVA 4/5 Star Rated Erection of Transformer structure Upto 25/63 Set 1.0 13607.00 13607.00 1864.00 1864.00 15471.00
KVA - Ordinary Soil
Transformers using 9 mtr
RCC Pole 145Kg WL - MS
02 83 007-11kV Pin Insulator
8 (Both Shell and G.I. Pin) - Nos 6.0 164.00 984.00 0.00 0.00 984.00
Polymeric
Total 97944.45 7439.00 105383

Asset Category : 10.602->Overhead lines (towers, poles, fixtures, overhead conductors and devices) - Lines on Reinforced Concrete supports - For HT Line Works

Materials Cost Errection Charges

Sl Total Cost
Material Description Errection Description UOM Qty
No Amount Amount in Rs.
Rate Rate
in Rs. in Rs.
Digging of Pits 1.8 mtr depth for errection of
1 02 00 006-PSC Pole-9.0M 9 to 10 mtr Long Steel/ RCC/PSC supports as Nos 3689.00 18445.00 416.00 2080.00 20525.00
5.0
Long 200 kg WL per approved Drawing - Ordinary Soil
Erection of PSC poles 9 to 10 mtr long but in 0.00 0.00 750.00 3750.00 3750.00
a pit of 1.8 mtr depth. - Ordinary Soil
Digging of Pits 1.8 mtr depth for errection of
2 02 00 105-RCC Pole-9.0M 9 to 10 mtr Long Steel/ RCC/PSC supports as Nos 6258.00 6258.00 416.00 416.00 6674.00
1.0
Long 145 kg WL per approved Drawing - Ordinary Soil
Erection of RCC poles 9 to 10 mtr long but in 0.00 0.00 750.00 750.00 750.00
a pit of 1.8 mtr depth. - Ordinary Soil

EstimateNo: 711939(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:47:24 PM
Page 2 of 6
 Materials Cost Errection Charges
Sl Total Cost
Material Description Errection Description UOM Qty
No Amount Amount in Rs.
Rate Rate
in Rs. in Rs.
11 kV Horizontal Cross Arm Fixing of V-Shape/Horizontal cross arm
3 with single top support, including single top support Braces and Set 5.0 404.00 2020.00 106.00 530.00 2550.00
clamp, Bolt & Nuts with Insulators fixing. - Ordinary Soil
washers for PSC Poles - MS
11 kV Horizontal Cross Arm Fixing of V-Shape/Horizontal cross arm
4 with single top support, including single top support Braces and Set 4.0 410.00 1640.00 106.00 424.00 2064.00
clamp, Bolt & Nuts with Insulators fixing. - Ordinary Soil
washers for RCC Poles - MS
Stringing of conductor Rabbit ACSR
5 02 84 108-Rabbit ACSR binding of conductor on each insulator and km 0.825 36497.00 30110.02 2869.00 2366.93 32476.95
Conductor dead ending on strain or disc/strain insulator
by means of clamps. - Ordinary Soil
Guy set with No.15 strain
insulator & Concreting
6 materials as per Drwg Digging of Pit for GUY SET - Ordinary Soil Set 1.0 830.00 830.00 215.00 215.00 1045.00
No.BESCOM/GM/CP/7/Dt;
24.10.07
Fixing of GUY Sets with break insulators
making use of 7/3.15 mm (7/10 SWG)
galvanised steel wire with turn buckle and 0.00 0.00 175.00 175.00 175.00
anchoring arrangement as per approved
drawing. (Excluding excavation of PIT) -
Ordinary Soil
02 83 320-Silcon rubber
7 composite disk
insulator/11kV 45 kN Nos 6.0 164.00 984.00 0.00 0.00 984.00
Polymeric insulator
02 83 007-11kV Pin Insulator
8 (Both Shell and G.I. Pin) - Nos 21.0 164.00 3444.00 0.00 0.00 3444.00
Polymeric
02 79 149-H - Frame Set for
9 11kV, 200Amps Single Break Erection of H Frame. - Ordinary Soil Set 1.0 3724.00 3724.00 210.00 210.00 3934.00
GOS Mounting - MS
Loading and unloading of poles (loading of
poles to vehicles at stores and unloading at
10 workspot) - 9 mtr RCC/PSC poles Nos 2.0 0.00 0.00 92.00 184.00 184.00
-RCC Pole-9.0M Long 145 kg WL -
Ordinary Soil
Loading and unloading of poles (loading of
poles to vehicles at stores and unloading at
11 workspot) - 9 mtr RCC/PSC poles Nos 4.0 0.00 0.00 92.00 368.00 368.00
-PSC Pole-9.0M Long 200 kg WL -
Ordinary Soil
Total 67455.02 11468.93 78924

Asset Category : 10.602->Overhead lines (towers, poles, fixtures, overhead conductors and devices) - Lines on Reinforced Concrete supports - For LT Line Works

Materials Cost Errection Charges

Sl Total Cost
Material Description Errection Description UOM Qty
No Amount Amount in Rs.
Rate Rate
in Rs. in Rs.
Digging of Pits 1.5 mtr depth for errection of
7.5/8 mtr Long Steel/RCC/PSC/PCC
1 02 00 103-RCC Pole-8.0M 4706.00 18824.00 334.00 1336.00 20160.00
supports as per approved Drawing - Ordinary Nos 4.0
Long 115 kg WL
Soil
Erection of RCC poles of 7.5 to 8 mtr long in 0.00 0.00 598.00 2392.00 2392.00
pit of 1.5 mtr depth - Ordinary Soil
Digging of Pits 1.5 mtr depth for errection of
7.5/8 mtr Long Steel/RCC/PSC/PCC
2 02 00 004-PSC Pole-8.0M 3054.00 27486.00 334.00 3006.00 30492.00
supports as per approved Drawing - Ordinary Nos 9.0
Long 200 kg WL
Soil
Erection of PSC poles of 7.5 to 8 mtr long in 0.00 0.00 598.00 5382.00 5382.00
pit of 1.5 mtr depth. - Ordinary Soil
4 Pin Cross Arm with pole
3 clamp, bolt & nuts & washers Fixing of 4 Pin cross arm with insulator and Set 9.0 283.00 2547.00 106.00 954.00 3501.00
Braces fixing. - Ordinary Soil
for PSC Pole - MS

EstimateNo: 711939(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:47:24 PM
Page 3 of 6
 Materials Cost Errection Charges
Sl Total Cost
Material Description Errection Description UOM Qty
No Amount Amount in Rs.
Rate Rate
in Rs. in Rs.
4 Pin Cross Arm with pole
4 clamp, bolt & nuts & washers Fixing of 4 Pin cross arm with insulator and Set 6.0 289.00 1734.00 106.00 636.00 2370.00
Braces fixing. - Ordinary Soil
for RCC Pole - MS
Stringing of conductor Rabbit ACSR
5 02 84 108-Rabbit ACSR binding of conductor on each insulator and km 2.16 36497.00 78833.52 2869.00 6197.04 85030.56
Conductor dead ending on strain or disc/strain insulator
by means of clamps. - Ordinary Soil
6 02 83 003-1.1kV Ceramic Pin Nos 44.0 18.00 792.00 0.00 0.00 792.00
Insulator (Shell only)
02 83 053-1.1kV GI Pin FOR
7 1.1kV Cermaic shell Nos 44.0 30.00 1320.00 0.00 0.00 1320.00
Insulator
8 02 83 158-No8 Strain Nos 24.0 16.00 384.00 0.00 0.00 384.00
Insulator
Guy set with No. 8 strain
insulator & Concreting
9 materials as per Drwg No. Digging of Pit for GUY SET - Ordinary Soil Set 4.0 822.00 3288.00 215.00 860.00 4148.00
BESCOM/GM/CP/7/Dt;
24.10.07
Fixing of GUY Sets with break insulators
making use of 7/3.15 mm (7/10 SWG)
galvanised steel wire with turn buckle and 0.00 0.00 175.00 700.00 700.00
anchoring arrangement as per approved
drawing. (Excluding excavation of PIT) -
Ordinary Soil
Loading and unloading of poles (loading of
poles to vehicles at stores and unloading at
10 workspot) - 8 mtr RCC/PSC poles Nos 3.0 0.00 0.00 69.00 207.00 207.00
-RCC Pole-8.0M Long 115 kg WL -
Ordinary Soil
Loading and unloading of poles (loading of
poles to vehicles at stores and unloading at
11 workspot) - 8 mtr RCC/PSC poles Nos 10.0 0.00 0.00 69.00 690.00 690.00
-PSC Pole-8.0M Long 200 kg WL -
Ordinary Soil
Releasing and Refixing-Rabbit ACSR
12 km 1.1 0.00 0.00 5451.10 5996.21 5996.21
Conductor - Ordinary Soil
* 02 00 004-PSC Pole-8.0M Dismantling work-PSC Pole-8.0M Long 200
13 Long 200 kg WL Nos 5.0 0.00 0.00 838.80 4194.00 4194.00
kg WL
* 02 00 103-RCC Pole-8.0M Dismantling work-RCC Pole-8.0M Long 115
14 Long 115 kg WL Nos 1.0 0.00 0.00 838.80 838.80 838.80
kg WL
Total 135208.52 33389.05 168598

Asset Category : 10.561->Switchgear including cable connections

Materials Cost Errection Charges

Sl Total Cost
Material Description Errection Description UOM Qty
No Amount Amount in Rs.
Rate Rate
in Rs. in Rs.

1 03 04 212-11kV 200Amps Fixing of GOS including wiring g (11kV SB Set 1.0 7799.00 7799.00 700.00 700.00 8499.00
Single Break GOS 200A) - Ordinary Soil
Wiring of One circuit of LT Wiring Kit for
2 03 01 151-L.T.Wiring kit For for25/63/100 KVA DTC to the existing LT Set 1.0 1478.00 1478.00 625.00 625.00 2103.00
– 25 kVA DTC single circuit protection KitKit / Distribution Box via
metering box. - Ordinary Soil
3 03 01 107-LT Protection kit Fixing of LT Protection Kit - Ordinary Soil Nos 1.0 1651.00 1651.00 226.00 226.00 1877.00
Fixing DOLO cutouts / Horn Gap Fuses
4 03 02 122-HG Fuse 11KV including fixing of cross arms and wiring - Set 1.0 882.00 882.00 465.00 465.00 1347.00
Class Solid Core Type Ordinary Soil
Total 11810.00 2016.00 13826

Asset Category : 10.631->Metering Equipments

EstimateNo: 711939(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:47:24 PM
Page 4 of 6
 Materials Cost Errection Charges
Sl Total Cost
Material Description Errection Description UOM Qty
No Amount Amount in Rs.
Rate Rate
in Rs. in Rs.
Weather Proof, Verming Proof LT Metering
Box with clamping arrangement for
03 58 050-LT Metering Box mounting on the Transformer structure with
1 for housing the ETV Meters necessary terminal strip and CT mounting Nos 1.0 3664.00 3664.00 288.00 288.00 3952.00
without CT s busbar wiring arrangement for housing the ETV Meters and
etc; connecting to the existing ground. - Ordinary
Soil
03 57 511-L.T. Electronic Electronic Trivector Meter 3 Phase, 4 Wire,
2 Tri-Vector Meter 5A Nos 1.0 4245.00 4245.00 631.00 631.00 4876.00
Accuracy 0.5 Cl - Ordinary Soil
Class-0.5/1.0 accuracy
03 36 010-L.T.Current
3 Transformers CT Nos 4.0 544.00 2176.00 0.00 0.00 2176.00
Ratio-50/5A Class-1
accuracy 3.75 VA Ring type
Total 10085.00 919.00 11004

Asset Category : 10.632->Metering equipment – Electronic / Electro mechanical meters

Materials Cost Errection Charges

Sl Total Cost
Material Description Errection Description UOM Qty
No Amount Amount in Rs.
Rate Rate
in Rs. in Rs.

1 04 47 662-GSM Modem Nos 1.0 7001.00 7001.00 0.00 0.00 7001.00

03 57 123-Electromechanical
2 Energy Meter-3 Ph 5-20A Nos 2.0 1200.00 2400.00 0.00 0.00 2400.00
Class-2 Accuracy for I.P.
Sets
Total 9401.00 0.00 9401

Asset Category : 10.567->Lightning Arrestors

Materials Cost Errection Charges

Sl Total Cost
Material Description Errection Description UOM Qty
No Amount Amount in Rs.
Rate Rate
in Rs. in Rs.
03 03 201-10KV 5kA LA
1 Polymeric type with Fixing of lightning arrestors including Nos 3.0 1335.00 4005.00 26.00 78.00 4083.00
GROUND wiring. - Ordinary Soil
DISCONNECTOR
Total 4005.00 78.00 4083

Consolidated Overhead Details

Sl Particulars 10.542 10.602 HT 10.602 LT 10.561 10.631 10.632 10.567 Amount (Rs)
No
Locality Allowance ( @
1 25.00 Percentage of (Labour 1859.75 2867.23 8347.26 504.00 229.75 0.00 19.50 0.00 0.00 0.00 13827.49
+ Works ))
Employee Cost(LC) ( @
2 20.00 Percentage of (Labour 1859.75 2867.23 8347.26 504.00 229.75 0.00 19.50 0.00 0.00 0.00 13827.49
+ Works ))
Contingencies ( @ 2.00
3 Percentage of (Labour + 2144.86 1635.82 3538.90 286.60 224.68 188.02 82.05 0.00 0.00 0.00 8100.93
Stock Materials + Works ))
Transporatation Charges on
4 Material ( @ 2.00 Percentage 1958.89 1349.10 2704.17 236.20 201.70 188.02 80.10 0.00 0.00 0.00 6718.18
of (Stock Materials ))
Contribution towards
Provident Fund ( @ 13.00
5 1208.84 1863.70 5425.72 327.60 149.34 0.00 12.68 0.00 0.00 0.00 8987.88
Percentage of (Labour +
Works ))
Contribution towards ESI
6 Fund ( @ 3.25 Percentage of 302.21 465.92 1356.43 81.90 37.33 0.00 3.17 0.00 0.00 0.00 2246.96
(Labour + Works ))

EstimateNo: 711939(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:47:24 PM
Page 5 of 6
 Electrical Inspectorate
7 Charges ( @ 0.00 Amount of 800.00 1000.00 500.00 500.00 200.00 200.00 300.00 0.00 0.00 0.00 3500.00
())
Goods and Service Tax
(GST): CGST , SGST, IGST ( 3163.19
8 4233.23 11449.58 802.13 394.48 103.69 107.10 0.00 0.00 0.00 20253.40
@ 18.00 Percentage of
(Labour + Works ))

Total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 77462.33

Summary

Sl No Particulars Amount(Rs)

1 Material Charges 335908.99

2 Labour Charges 55309.97

Total 391219

Decommissioned Material Details

Sl Asset Particulars Date of Quantity UOM
No Categories Commission

02 00 004 PSC
1 10.602 -LT Pole-8.0M Long 200 18/02/2022 5 Nos
kg WL
02 00 103 RCC
2 10.602 -LT Pole-8.0M Long 115 18/02/2022 1 Nos
kg WL

* - Decommissioned Materials

FieldReport : In this Estimate for arranging power supply to 10HP*2=20HP IP Set in favour of Sri Sri Ranganatha S/i Late
Govindappa, survey no.110 and Smt Chennamma W/o Late Nanjundegowda, survey no.72-1 @Guddada harakere
village in Srirampura section, Kumsi Subdivision under general IP Set scheme. There is no
existing LT line for this Installations, hence new 25KVA DTC has proposed in this estimate. There is no water
supply installation within 500 mtrs from this installation and not made provision to NJY line.

EstimateNo: 711939(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:47:24 PM
Page 6 of 6