Gulbarga Electricity Supply Company Limited (GESCOM)

Estimated Location: RATHKAL SECTION_UNIT3

Estimate Prepared for A/P/S to 5HP GK (SC) IP Set Of Sri. Ashok S/o Tukaram R/o Bhedsur Syno 17 in Ratkal Section Chincholi Sub-division, Sedam
Division (GK170120210014)
Estimate No: 398608 Report Taken Date: 23/02/2025 11:14AM
Estimated by: ASRATHOD
Estimated Date: 09/02/2025
Work Type : Ganga Kalyana Works
Work CategoryCAPITAL WORK
Execution Type : Departmental
Work Nature : Ganga kalyan Scheme Deposits Received SC.

Part-A
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
1 200003-PCC Pole-8.0M Long, 140 kg WL Nos. 1.00 3155.32 3155.32 Hard Soil 1.0000 1006.0000 1006.0000
2 Head loading of the pole 1.0000 142.0000 142.0000
Above 185 Mtrs
3 Loading & unloading of 8 1.0000 94.0000 94.0000
mtr PCC pole
4 Same as above but 1.0000 922.0000 922.0000
erection of
RCC/PCC/PSC poles of
7.5 to 8 mtr long in pit of
1.5 mtr depth.
5 27901205-11 kV Horizontal cross arm wit Nos. 2.00 762.28 1524.56 Fixing of V- 2.0000 257.0000 514.0000
Shape/Horizontal cross
arm including single top
support Braces and
Insulators fixing.
6 2811101-Guy with Complete set Set 1.00 1380.60 1380.60 a) Fixing of GUY Sets 1.0000 266.0000 266.0000
with break insulators
making use of 7/3.15 mm
(7/10 SWG) galvanised
steel wire with turn buckle
and anchoring
arrangement as per
approved drawing.
(Excluding excavation of
PIT)
7 Hard Soil 1.0000 629.0000 629.0000
8 283005-11kV Pin Insulator (Shell onl Nos. 3.00 97.94 293.82

Page No. : 1 of 5
9 283040-DISC Insulators 45kN Nos. 3.00 601.80 1805.40
10 283055-11kV Pin Insulator (G.I Pin o Nos. 3.00 77.88 233.64
11 284108-Rabbit ACSR Conductor Mtr 120.00 69.07 8288.40 Above 185 Mtrs 0.1200 95.0000 11.4000
12 For Rabbit ACSR 120.0000 4.3600 523.2000
Total 16681.74 4107.6000

Part-B
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
13 200105-RCC Pole-9.0M Long,145 kg WL Nos. 2.00 8349.68 16699.36 Erection of RCC/PSC 2.0000 1113.0000 2226.0000
poles 9 to 10 mtr long but
in a pit of 1.8 mtr depth
14 Hard Soil 2.0000 1132.0000 2264.0000
15 Head loading of the pole 2.0000 142.0000 284.0000
Above 185 Mtrs
16 Loading & unloading of 9 2.0000 142.0000 284.0000
mtr RCC/PSC poles
17 278811-11kv Danger board Nos. 1.00 177.00 177.00 Fixing Danger Board 1.0000 80.0000 80.0000
18 279111-25/63kVA [Link] (For star ra Set 1.00 20725.52 20725.52 Erection of pole Upto 63 1.0000 5725.0000 5725.0000
kVA with 9 mtrs. RCC
pole
19 281008-8 SWG [Link] Kg 10.00 88.54 885.40
20 281110-7/10 SWG Guy Wire Kg 15.00 91.13 1366.95
21 2811101-Guy with Complete set Set 4.00 1380.60 5522.40 a) Fixing of GUY Sets 4.0000 266.0000 1064.0000
with break insulators
making use of 7/3.15 mm
(7/10 SWG) galvanised
steel wire with turn buckle
and anchoring
arrangement as per
approved drawing.
(Excluding excavation of
PIT)
22 Hard Soil 4.0000 629.0000 2516.0000
23 2811103-Earthing Materials Type for gr Nos. 3.00 2040.22 6120.66 Earthing Materials type 3.0000 735.0000 2205.0000
for grounding
24 Hard Soil 3.0000 2990.0000 8970.0000
25 283005-11kV Pin Insulator (Shell onl Nos. 3.00 97.94 293.82
26 283040-DISC Insulators 45kN Nos. 3.00 601.80 1805.40
27 283055-11kV Pin Insulator (G.I Pin o Nos. 3.00 77.88 233.64
28 289029-PVC Wire-50 [Link] Mtr 30.00 75.74 2272.20
29 [Link] kit Nos. 1.00 2387.14 2387.14 Fixing of LT Protection Kit 1.0000 356.0000 356.0000

Page No. : 2 of 5
30 302122-11kV Class, Solid core Set/3 1.00 1261.42 1261.42 HG fuse 11 kv Solid core 1.0000 237.0000 237.0000
nos. type(3 nos)
31 303200-L.A. 9kV, 5kA, Metal Oxide Nos. 3.00 1085.60 3256.80 Fixing of 3 Nos lightning 1.0000 119.0000 119.0000
arrestors including wiring.
32 304212-11kV G.O.S 200A Single break Set 1.00 11151.00 11151.00 Fixing of GOS including 1.0000 1104.0000 1104.0000
wiring (11kV SB 200A)
33 321437-25kVA, Aluminum Wdg, BEE 4 Sta Nos. 1.00 107483.84 107483.84 a) Erection of 25-63 kVA 1.0000 1193.0000 1193.0000
Transformer on
Transformer structure.
34 Above 185 mtrs 1.0000 759.0000 759.0000
35 Loading of Transformer 1.0000 285.0000 285.0000
25 kVA
Total 181642.55 29671.0000

Part-C
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
36 200103-RCC Pole-8.0M Long,115 kg WL Nos. 1.00 6052.22 6052.22 Hard Soil 1.0000 1006.0000 1006.0000
37 Head loading of the pole 1.0000 142.0000 142.0000
Above 185 Mtrs
38 Loading & unloading of 8 1.0000 110.0000 110.0000
mtr RCC/PSC poles
39 Same as above but 1.0000 922.0000 922.0000
erection of
RCC/PCC/PSC poles of
7.5 to 8 mtr long in pit of
1.5 mtr depth.
40 27901203-4 pin cross arm with pole clam Nos. 2.00 499.14 998.28 Fixing of 4 Pin cross arm 2.0000 160.0000 320.0000
with insulator and Braces
fixing.
41 2811101-Guy with Complete set Set 1.00 1380.60 1380.60 a) Fixing of GUY Sets 1.0000 266.0000 266.0000
with break insulators
making use of 7/3.15 mm
(7/10 SWG) galvanised
steel wire with turn buckle
and anchoring
arrangement as per
approved drawing.
(Excluding excavation of
PIT)
42 Hard Soil 1.0000 629.0000 629.0000
43 283158-NO.8 Strain Insulator Nos. 8.00 31.86 254.88
44 284105-Weasel ACSR Conductor Mtr 200.00 41.70 8340.00 Above 185 Mtrs 0.2000 95.0000 19.0000

Page No. : 3 of 5
45 Stringing of conductor 200.0000 3.1800 636.0000
wren, squirrel, weasel,
binding of conductor on
each insulator and dead
ending on strain or
disc/strain insulator by
means of clamps.
Total 17025.98 4050.0000

[Link]. Material Labour

1 Part A in Rs. : 16681.74 4107.60
2 Part B in Rs. : 181642.55 29671.00
3 Part C in Rs. : 17025.98 4050.00
Total 215350.27 37828.60

[Link]. Other Charges Details

1 Area Specific - Kalyana Karnataka 11016.44
2 Area Specific - GST 1982.96
3 Electrical Inspectorate Charges 3600 3600.00
4 GST 18% For Labour 6809.15
Total Estimate cost 276587.42

Certificate : Certified that I have personally inspected the spot and prepared this estimate as per the current Schedule of rates for most economical and safe way of
execution of works.

Report:This estimate is costing of Rs.276587.42 is prepared Estimate Prepared for A/P/S to 5HP GK (SC) IP Set Of Sri. Ashok S/o Tukaram R/o Bhedsur Syno 17 in
Ratkal Section Chincholi Sub-division, Sedam Division (GK170120210014)RATHKAL SECTION_UNIT3.
Ok

Section Officer

RATHKAL SECTION_UNIT3

Certificate : Certified that I have personally inspected the spot and got prepared this estimate to execute the works using current Schedule of rates in safe way and
economically.

SubDivision Office
CHINCHOLI

Gulbarga Electricity Supply Company Limited (GESCOM)

Page No. : 4 of 5
 SEDAM DIVISION
Work Order Sanction
WorkOrderNO: M1806A / 000 / Work Order Date: 15/02/2025
000
Account NO: A-14.410 / B-0 / C-0
Allocated Budget: 276587.42
Budget In Words: Two Lakhs Seventy Six Thousand Five Hundred and
Eighty Seven Rupees Fourty Two Paise

AE(Tech) AEE(0) AO EE(El)

Page No. : 5 of 5