Gulbarga Electricity Supply Company Limited (GESCOM)

Estimated Location: HOSPET CSC-3

layouit abu
Estimate No: 406406 Report Taken Date: 12/04/2025 11:37AM
Estimated by: madival nagaraj
Estimated Date: 10/04/2025
Work Type : Self Excution Works for Arranging of power supply/others
Work CategorySELF EXECUTION
Execution Type : SELF EXECUTION
Work Nature : Layout Works

PartA
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
1 279020-11kV Horizontal X arms - Mild Nos. 2.00 438.96 877.92 Fixing of V- 2.0000 257.0000 514.0000
Shape/Horizontal cross
arm including single top
support Braces and
Insulators fixing.
2 2798001-Fish plate with necessary clam Nos. 4.00 311.52 1246.08
3 281683-Spiral Earth Electrode Nos. 5.00 282.02 1410.10 providing spiral earth 5.0000 93.0000 465.0000
electrode type earthing
along with pole (without
charcoal, salt etc.,)
4 283005-11kV Pin Insulator (Shell onl Nos. 6.00 97.94 587.64
5 283040-DISC Insulators 45kN Nos. 6.00 601.80 3610.80
6 283055-11kV Pin Insulator (G.I Pin o Nos. 3.00 77.88 233.64
7 284108-Rabbit ACSR Conductor Mtr 50.00 69.07 3453.50 For Rabbit ACSR 50.0000 4.3600 218.0000
8 284284-Universal hook & Bolts & nuts Nos. 10.00 392.94 3929.40 Fixing of Universal Hook 10.0000 192.0000 1920.0000
9 288302-3X95 [Link] (Heat Shrinkable ou Set 2.00 4799.06 9598.12 3x95 to 3x150 [Link] 2.0000 2658.0000 5316.0000
10 303200-L.A. 9kV, 5kA, Metal Oxide Nos. 3.00 1085.60 3256.80 Fixing of 3 Nos lightning 3.0000 119.0000 357.0000
arrestors including wiring.
11 304212-11kV G.O.S 200A Single break Set 6.00 11151.00 66906.00 Fixing of GOS including 6.0000 1104.0000 6624.0000
wiring (11kV SB 200A)
12 800650-River sand cmt 0.50 2107.48 1053.74 Spreading and forming 0.5000 14810.0000 7405.0000
with sand all round the
cable to a depth of 75 mm
and width of 500 mm.
(sand charges are
separate).

Page No. : 1 of 4
13 820673-RCC hume pipes 2000mm long 200 Nos. 5.00 460.20 2301.00
14 820703-Collars for RCC hume pipe 150m Nos. 5.00 96.76 483.80 3x95 to 3x150 [Link] 5.0000 2848.0000 14240.0000
15 RCC Pipe 5.0000 69.0000 345.0000
Total 98948.54 37404.0000

PartB
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
16 0.00 0.00 0.00 i) 20/25 mm Jelly 5.0000 1765.2800 8826.4000
17 Providing chain link 160.0000 987.0000 157920.0000
fencing 50mm size of 8
guage properly stretched
between rectangular
poles and fixed with
suitable bolts & nuts, the
free ends shall be welded
to the pole and block pipe
at top and bottom as
required including cost of
all materials, la
18 278911- Barbed wire (10 mts.) Each 4.00 105.02 420.08 G.I. Barbed Wire (12 4.0000 42.0000 168.0000
mtrs/1kg)
19 27911104-9 Mtr RCC DP Transformer Strct Set 2.00 44360.92 88721.84 Erection of pole 100 to 2.0000 5963.0000 11926.0000
250 kVA with 9 mtrs. RCC
pole
20 281008-8 SWG [Link] Kg 10.00 88.54 885.40
21 281110-7/10 SWG Guy Wire Kg 15.00 91.13 1366.95
22 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)
23 2811103-Earthing Materials Type for gr Nos. 6.00 2040.22 12241.32 Earthing Materials type 6.0000 735.0000 4410.0000
for grounding
24 Ordinary Soil 6.0000 759.0000 4554.0000
25 284503-LT Spacer for TC Wiring Nos. 16.00 49.56 792.96
26 [Link] (P.G. Clamps Rabbit Nos. 16.00 322.14 5154.24
27 [Link] kit Nos. 2.00 2387.14 4774.28 Fixing of LT Protection Kit 2.0000 356.0000 712.0000
28 302122-11kV Class, Solid core Set/3 2.00 1261.42 2522.84 HG fuse 11 kv Solid core 2.0000 237.0000 474.0000
nos. type(3 nos)

Page No. : 2 of 4
29 321452-63kVA, BEE 5 Star Rated Nos. 1.00 196636.38 196636.38 a) Erection of 25-63 kVA 1.0000 1193.0000 1193.0000
Transformer on
Transformer structure.
30 Loading of Transformer 1.0000 285.0000 285.0000
63 kVA
31 357510-L.T. Electronic Tri-Vector Met Nos. 2.00 4007.28 8014.56 LT Electroic Tri-Vector 2.0000 480.0000 960.0000
Meter 5A, Class-0.5/1.0
Accuracy
32 358066-With CT ratio150/5 for 100 kVA MT 2.00 6964.36 13928.72 LT Metering Box For 2.0000 650.0000 1300.0000
Housing ETV Meter with
CT
33 82193002-A1 Lead Wire - 120 Sqmm Mtr 40.00 168.96 6758.40
34 821942-Fencing for DTC of 1 Nos inclu Nos. 6.00 23600.00 141600.00
Total 489340.37 193792.4000

PartC
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
35 284821-Three phase Distribution box f Nos. 30.00 2833.18 84995.40 Distribution box suitable 30.0000 902.0000 27060.0000
for 6 3 phase
connections
36 287056-16 [Link], 2Core (Armoured L.T. Km 0.02 104333.24 2086.66 2.5 to 25 [Link] 0.0230 20886.0000 480.3780
37 287211-95 [Link], 3.5 core (Armoured L Km 0.03 440393.70 13211.81 Laying of cable for HT 0.0250 61322.0000 1533.0500
Cable 3x95 to 150 [Link]
38 289027-PVC Wire-25 [Link] Mtr 1150.00 55.84 64216.00
39 300308- LT Feeder Piller box 8 way wi Nos. 4.00 61500.42 246001.68 above 8 ways 4.0000 1785.0000 7140.0000
40 358078-SMC Street lighting metering B Nos. 2.00 7061.12 14122.24 Surveying for 2.0000 949.0000 1898.0000
construction of HT and LT
Lines duly furnishing
single line diagram
indicating pole locations
41 446036-Streatlight Fitting with Tube, Nos. 30.00 664.00 19920.00
42 778040-PVC Pipe-40 mm dia Mtr 276.00 70.80 19540.80
43 801034-Cable covering tiles 125x125x4 Per 1000 500.00 6049.86 3024930.00 Covering cable with Tiles 500.0000 4367.0000 2183500.0000
Total 3489024.59 2221611.4280

[Link]. Material Labour

1 Part A in Rs. : 98948.54 37404.00
2 Part B in Rs. : 489340.37 193792.40
3 Part C in Rs. : 3489024.59 2221611.43
Total 4077313.50 2452807.83

Page No. : 3 of 4
 [Link]. Other Charges Details
1 Area Specific - Kalyana Karnataka 295327.87
2 Area Specific - GST 53159.02
3 GST 18% For Labour 441505.41
Total Estimate cost 7320113.63

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.7320113.63 is prepared layouit abuHOSPET CSC-3.

layout

Assistant Engineer (Electrical)

HOSPET CSC-3

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.

Assist Executive Engineer (Electrical)

HOSPET URBAN-1

Page No. : 4 of 4