MANGALORE ELECTRICITY SUPPLY COMPANY LIMITED

(Government of Karnataka Undertaking)

Estimate
Estimate No -Created Date : 714521(1.0) - 19/02/2022
-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 : 147-16-02-2022

Nomenclature : Estimate for arranging power supply to 10*4*=40HP IP Set in favour of Sri Kolla bhovi S/o Savari bhovi sy
no-73,Smt Shamakka W/o Thimmabhovi sy no-73, Sri Kumar S/o Chennaveerappa sy no-16, Sri Shekarappa S/o
Sannappa sy no-73
@Muddinakoppa/Bhovicolony 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 159693.45

10.602-Overhead lines (towers, poles, fixtures, overhead conductors and devices) - Lines on Reinforced
2 Concrete supports - For HT Line Works 160349.92
10.602-Overhead lines (towers, poles, fixtures, overhead conductors and devices) - Lines on Reinforced
3 Concrete supports - For LT Line Works 268188.30

4 10.567-Lightning Arrestors 4083.00

5 10.561-Switchgear including cable connections 20405.00

6 10.632-Metering equipment – Electronic / Electro mechanical meters 11801.00

7 10.631-Metering Equipments 10640.00

8 Overheads 107257.10

Total estimate amount (in Rs) 742418

Total estimate amount (in words) Rupees Seven Lakhs Forty Two Thousand Four Hundred and Eighteen 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: 714521(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:38:10 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.
Digging of Pits 1.8 mtr depth for errection of
1 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
03 21 438-63kVA,
Aluminium Wdg, BEE 4 Star
2 Rated Open Bushing Type Erection of 63 kVA Transformer on Nos 1.0 120360.00 120360.00 750.00 750.00 121110.00
Distribution Transformers – 3 Transformer structure - Ordinary Soil
Phase, 11kV/433V- Stacked
Core with Oil
Digging of pit. For providing GI Pipe type
3 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
4 02 81 008-8 SWG GI Wire kg 5.0 63.29 316.45 0.00 0.00 316.45

5 HT Single Top Support Set Fixing of HT/LT single top support . - Set 2.0 96.00 192.00 70.00 140.00 332.00
with Bolts Nut and Washers 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 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
Total 152324.45 7369.00 159693

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 1.5 mtr depth for errection of
7.5/8 mtr Long Steel/RCC/PSC/PCC
1 02 00 103-RCC Pole-8.0M 4706.00 4706.00 334.00 334.00 5040.00
Long 115 kg WL supports as per approved Drawing - Ordinary Nos 1.0
Soil
Erection of RCC poles of 7.5 to 8 mtr long in 0.00 0.00 598.00 598.00 598.00
pit of 1.5 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 18774.00 416.00 1248.00 20022.00
3.0
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 2250.00 2250.00
a pit of 1.8 mtr depth. - Ordinary Soil
Digging of Pits 1.8 mtr depth for errection of
3 02 00 006-PSC Pole-9.0M 9 to 10 mtr Long Steel/ RCC/PSC supports as Nos 3689.00 36890.00 416.00 4160.00 41050.00
10.0
Long 200 kg WL per approved Drawing - Ordinary Soil

EstimateNo: 714521(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:38:10 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.

3 02 00 006-PSC Pole-9.0M Erection of PSC poles 9 to 10 mtr long but in Nos 10.0 0.00 0.00 750.00 7500.00 7500.00
Long 200 kg WL a pit of 1.8 mtr depth. - Ordinary Soil
Stringing of conductor Rabbit ACSR
4 02 84 108-Rabbit ACSR binding of conductor on each insulator and km 1.62 36497.00 59125.14 2869.00 4647.78 63772.92
Conductor dead ending on strain or disc/strain insulator
by means of clamps. - Ordinary Soil
11 kV Horizontal Cross Arm Fixing of V-Shape/Horizontal cross arm
5 with single top support, including single top support Braces and Set 10.0 404.00 4040.00 106.00 1060.00 5100.00
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
6 with single top support, including single top support Braces and Set 3.0 410.00 1230.00 106.00 318.00 1548.00
clamp, Bolt & Nuts with Insulators fixing. - Ordinary Soil
washers for RCC Poles - MS
02 83 320-Silcon rubber
7 composite disk Nos 6.0 164.00 984.00 0.00 0.00 984.00
insulator/11kV 45 kN
Polymeric insulator
02 83 007-11kV Pin Insulator
8 (Both Shell and G.I. Pin) - Nos 39.0 164.00 6396.00 0.00 0.00 6396.00
Polymeric
Fixing DOLO cutouts / Horn Gap Fuses
9 03 02 011-11 kV DOLO including fixing of cross arms and wiring - Set 1.0 4848.00 4848.00 465.00 465.00 5313.00
Cutouts Ordinary Soil
Special 3 Pin Cross Arm, Fixing of 3 pin special cross arms with
10 clamp and Bolt & Nuts for clamps, bolts, nuts and washers - Ordinary Set 1.0 688.00 688.00 88.00 88.00 776.00
RCC Poles - MS Soil
Total 137681.14 22668.78 160350

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 1.8 mtr depth for errection of
1 02 00 105-RCC Pole-9.0M 9 to 10 mtr Long Steel/ RCC/PSC supports as Nos 6258.00 31290.00 416.00 2080.00 33370.00
5.0
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 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 00 006-PSC Pole-9.0M 9 to 10 mtr Long Steel/ RCC/PSC supports as Nos 3689.00 3689.00 416.00 416.00 4105.00
1.0
Long 200 kg WL per approved Drawing - Ordinary Soil
Erection of PSC poles 9 to 10 mtr long but in 0.00 0.00 750.00 750.00 750.00
a pit of 1.8 mtr depth. - Ordinary Soil
Stringing of conductor Rabbit ACSR
3 02 84 108-Rabbit ACSR binding of conductor on each insulator and km 3.44 36497.00 125549.68 2869.00 9869.36 135419.04
Conductor dead ending on strain or disc/strain insulator
by means of clamps. - Ordinary Soil
4 02 79 082-Brace for LT 4pin Nos 30.0 193.00 5790.00 0.00 0.00 5790.00
X arm (600mm long) - MS
5 02 83 158-No8 Strain Nos 72.0 16.00 1152.00 0.00 0.00 1152.00
Insulator
Digging of Pits 1.5 mtr depth for errection of
7.5/8 mtr Long Steel/RCC/PSC/PCC
6 02 00 103-RCC Pole-8.0M 4706.00 28236.00 334.00 2004.00 30240.00
supports as per approved Drawing - Ordinary Nos 6.0
Long 115 kg WL
Soil
Erection of RCC poles of 7.5 to 8 mtr long in 0.00 0.00 598.00 3588.00 3588.00
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
7 02 00 004-PSC Pole-8.0M 3054.00 21378.00 334.00 2338.00 23716.00
supports as per approved Drawing - Ordinary Nos 7.0
Long 200 kg WL
Soil
Erection of PSC poles of 7.5 to 8 mtr long in 0.00 0.00 598.00 4186.00 4186.00
pit of 1.5 mtr depth. - Ordinary Soil

EstimateNo: 714521(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:38:10 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.
Guy set with No. 8 strain
insulator & Concreting
8 materials as per Drwg Digging of Pit for GUY SET - Ordinary Soil Set 10.0 911.00 9110.00 215.00 2150.00 11260.00
No.BESCOM/GM/CP/7/Dt;
24.10.07-GI
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 1750.00 1750.00
anchoring arrangement as per approved
drawing. (Excluding excavation of PIT) -
Ordinary Soil
9 02 83 003-1.1kV Ceramic Pin Nos 40.0 18.00 720.00 0.00 0.00 720.00
Insulator (Shell only)
02 83 053-1.1kV GI Pin FOR
10 1.1kV Cermaic shell Nos 40.0 30.00 1200.00 0.00 0.00 1200.00
Insulator
Releasing & Restringing of loose spans,
binding,straightening of inclined pole etc. - a)
11 Tightening of loose spans b) Weasel/ km 0.6 0.00 0.00 2582.10 1549.26 1549.26
Squirrelc) Rabbit d) Cyote-Rabbit ACSR
Conductor - Ordinary Soil
Loading and unloading of poles (loading of
poles to vehicles at stores and unloading at
12 workspot) - 8 mtr RCC/PSC poles Nos 5.0 0.00 0.00 69.00 345.00 345.00
-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
13 workspot) - 8 mtr RCC/PSC poles Nos 8.0 0.00 0.00 69.00 552.00 552.00
-PSC Pole-8.0M Long 200 kg WL -
Ordinary Soil
Loading and unloading of poles (loading of
poles to vehicles at stores and unloading at
14 workspot) - 9 mtr RCC/PSC poles Nos 3.0 0.00 0.00 92.00 276.00 276.00
-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
15 workspot) - 9 mtr RCC/PSC poles Nos 3.0 0.00 0.00 92.00 276.00 276.00
-PSC Pole-9.0M Long 200 kg WL -
Ordinary Soil
16 *Long
02 00 004-PSC Pole-8.0M Dismantling work-PSC Pole-8.0M Long 200 Nos 3.0 0.00 0.00 838.80 2516.40 2516.40
200 kg WL kg WL
* 02 00 103-RCC Pole-8.0M Dismantling work-RCC Pole-8.0M Long 115
17 Long 115 Nos 2.0 0.00 0.00 838.80 1677.60 1677.60
kg WL kg WL
Total 228114.68 40073.62 268188

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

Asset Category : 10.561->Switchgear including cable connections

EstimateNo: 714521(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:38:10 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.

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 Two circuits of LT Wiring Kit for
03 01 152-L.T.Wiring kit – for25/63/100 KVA DTC to the existing LT
2 For 63 kVA DTC double Set 1.0 7681.00 7681.00 1001.00 1001.00 8682.00
protection Kit/ Distribution Box via metering
circuit 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 18013.00 2392.00 20405

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 4.0 1200.00 4800.00 0.00 0.00 4800.00
Class-2 Accuracy for I.P.
Sets
Total 11801.00 0.00 11801

Asset Category : 10.631->Metering Equipments

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 36 015-L.T.Current
3 Transformers CT Nos 4.0 453.00 1812.00 0.00 0.00 1812.00
Ratio-75/5A Class-1
accuracy 3.75 VA Ring type
Total 9721.00 919.00 10640

Consolidated Overhead Details

Sl Particulars 10.542 10.602 HT 10.602 LT 10.567 10.561 10.632 10.631 Amount (Rs)
No
Locality Allowance ( @
1 25.00 Percentage of (Labour 1842.25 5667.20 10018.41 19.50 598.00 0.00 229.75 0.00 0.00 0.00 18375.11
+ Works ))
Employee Cost(LC) ( @
2 20.00 Percentage of (Labour 1842.25 5667.20 10018.41 19.50 598.00 0.00 229.75 0.00 0.00 0.00 18375.11
+ Works ))
Contingencies ( @ 2.00
3 Percentage of (Labour + 3230.71 3320.34 5564.13 82.05 420.06 236.02 217.40 0.00 0.00 0.00 13070.71
Stock Materials + Works ))

EstimateNo: 714521(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:38:10 PM
Page 5 of 6
 Transporatation Charges on
4 Material ( @ 2.00 Percentage 3046.49 2753.62 4562.29 80.10 360.26 236.02 194.42 0.00 0.00 0.00 11233.20
of (Stock Materials ))
Contribution towards
Provident Fund ( @ 13.00
5 1197.46 3683.68 6511.96 12.68 388.70 0.00 149.34 0.00 0.00 0.00 11943.82
Percentage of (Labour +
Works ))
Contribution towards ESI
6 Fund ( @ 3.25 Percentage of 299.37 920.92 1627.99 3.17 97.18 0.00 37.33 0.00 0.00 0.00 2985.96
(Labour + Works ))
Electrical Inspectorate
7 Charges ( @ 0.00 Amount of 800.00 1000.00 500.00 300.00 500.00 300.00 300.00 0.00 0.00 0.00 3700.00
())
Goods and Service Tax
(GST): CGST , SGST, IGST ( 3532.96
8 8222.71 14197.83 107.10 963.76 138.97 409.86 0.00 0.00 0.00 27573.19
@ 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 107257.06

Summary

Sl No Particulars Amount(Rs)

1 Material Charges 561660.27

2 Labour Charges 73500.40

Total 635161

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 01/05/1990 3 Nos
kg WL
02 00 103 RCC
2 10.602 -LT Pole-8.0M Long 115 01/05/1990 2 Nos
kg WL

* - Decommissioned Materials

FieldReport : Estimate for arranging power supply to 10*4*=40HP IP Set in favour of Sri Kolla bhovi S/o Savari bhovi sy
no-73,Smt Shamakka W/o Thimmabhovi sy no-73, Sri Kumar S/o Chennaveerappa sy no-16, Sri Shekarappa S/o
Sannappa sy no-73
@Muddinakoppa/Bhovicolony village in Srirampura section, Kumsi Subdivision under general IP Set scheme.
There is no water
supply installation within 500 mtrs from this installation and not made provision to NJY line.

EstimateNo: 714521(1.0) Powered By EnergySync

Status: NOT APPROVED Generated : 24/02/2022 03:38:10 PM
Page 6 of 6