Hubli Elctrical Supply Company LIMITED

Estimate for arranging additional power from 99KVA to 180KVA to RR No.ILK HT-64 of
ShrI G R Karwa M/s Govind Enterprises At Hire Upnal Ilkal in Ilkal Section, in ilkal sub division

Sl Material Cost Labour Charges

Discription Unit Qty
No Rate Amount Rate Amount
1 2 3 4 5 6 7 8
Errection of 11KV, 10/5A, Accuracy Class Set 2 2700.00 5400.00 100.00 200.00
1 0.5 CT's
2 Miscellaneous LS 100.00 50.00
TOTAL 5500.00 250.00

ABSTRACT

1 Material Cost 5500.00

2 Labour Charges 250.00
Locality Allowances @ ….% on Labour
Charges (applicable for areas mentioned
3 in page no…) 0.00
Service Tax@ 10.30 % on Total Labour
4 Charges (2+3) 25.75
Contribution towards Employees Provident
Fund Charges & ESI on Total Labour
5 Charges @ 13.61% 34.03

**Transportation Cost from stores to site

(Whereever applicable @ 2% on material
6 cost) 110.00
*Contigencies @ 2% on Total Material
7 & Labour 115.00
Employees cost @ 10% on total labour
8 Charges 25.00
Statutory Charges as per actuals
(Isnpectorate Charges, civic body
9 Charges etc) 0.00
10 Total Cost of Estimate in Rs. 6059.78
Total Cost of Estimate in Rs. 6060.00

Section Officer Asst. Executive Engineer(El)

HESCOM, ILKAL O & M Sub Division, HESCOM,
ILKAL
 Hubli Elctrical Supply Company LIMITED

Estimate for arranging additional power from 99KVA to 180KVA to RR No.ILK HT-64 of
ShrI G R Karwa M/s Govind Enterprises At Hire Upnal Ilkal in Ilkal Section, in ilkal sub
division

Labour Charge
SL NO Discription Unit Qty
Rate Amount
Release of 11KV 5/5A Accuracy Class 0.5
1
CT's Nos 2 90 180
2 Material Cost 0.00
3 Labour Charges 180.00

4 Local Allowance @ …..% on Labour Charges.

(Applicable for areas mentioned in page no…..) 0.00
5 Service Tax@ 10.30% on total labour charges 18.54

6
Contribution towards Employee Provident Fund
Charges & ESI on Total Labour Charges @ 13.61% 24.50

7 **Transportation Cost from stores to site (Whereever

applicable @ 2% on material cost) 0.00
8 *Contigencies @ 2% on Total Material & Labour 3.60
9 Employees cost @ 10% on total labour Charges 18.00
Statutory Charges as per actuals (Isnpectorate
10
Charges, civic body Charges etc) 424.64
11 Total Cost of Estimate in Rs. 424.64

Material is to be released and returned to store to

stores

Sl.No Discription Nos Condition

1 11KV 5/5A Accuracy Class 0.5 CT's 2 Good
1 Origanal cost of the asset
2 Dipreciation earned
3 Written down value of the asset

1 Date of errection 4/15/2008

2 Date of release Soon after Completion

Section Officer Asst. Executive Engineer(El)

HESCOM, ILKAL O & M Sub Division, HESCOM,
ILKAL
 Hubli Elctrical Supply Company LIMITED

Estimate for arranging additional power from 99 KVA to 180 KVA to RR No. Ilk- HT-64 of
Sri G. R. Karwa M/s. Govind Enterprises @ Hire Upnal-Ilkal Section in Ilkal Sub Division

Report:- This is an estimate amounting for Rs. 6060 (Project Cost) is prepared for
arranging additional power from 99 KVA to 180 KVA to RR No. Ilk- HT-64 of
Sri G. R. Karwa M/s. Govind Enterprises @ Hire Upnal-Ilkal Section in Ilkal Sub Division

The existing contract demand of the installation is 99KVA it is proposed enhance the
contract demand to 180 KVA, Hence estimate is prepared for repalcement
of existing 11KV 5/5V CT's by 10/5A

The Proposed HT Installation Comes on F-6, Industrial feeder emitting from 110/33/11KV MUSS
ilkal. The installation capacity for 11KV reference is 2X10MVA, The peak load of the power
transformer is 9.5MWS, peak load of the feeder is 135 Amps

Certificate: Certified that I have personally visited the spot and prepared the estimate by using CSR
2010-11 for the most economical and safe way of execution of the work.

Section Officer
HESCOM, ILKAL

Certificate: Certified that I have personally visited the spot and prepared the estimate by using CSR
2010-11 for the most economical and safe way of execution of the work.

Asst. Executive Engineer(El)

O & M Sub Division, HESCOM,
ILKAL