Gulbarga Electricity Supply Company Limited (GESCOM)
Estimated Location: BELLARY CSD1 SO1
Estimate for providing additional 100 KVA transformer to reduce over load on Existing RK100 KVA DTC (GESCOM41IP33)@ Radhakrishna Colony in O&M
Unit-1 section of CSD-1, GESCOM Ballari. (Under SCP TSP Work)
Estimate No: 432923 Report Taken Date: 28/11/2025 11:53AM
Estimated by: DarshanGU
Estimated Date: 28/11/2025
Work Type : Extension and improvement to the existing generation,Transmission
and Distibution System
Work CategoryCAPITAL WORK
Execution Type : Partial Contract
Work Nature : Providing addl. Transformer 100kVA
PartA
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
1 0.00 0.00 0.00 Releasing & 900.0000 9.2500 8325.0000
Restringing/Tightening of
loose spans b) Rabbit
2 284108-Rabbit ACSR Conductor Mtr 30.00 69.07 2072.10 For Rabbit ACSR 30.0000 4.3600 130.8000
Total 2072.10 8455.8000
PartB
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
3 278811-11kv Danger board Nos. 1.00 177.00 177.00 Fixing Danger Board 1.0000 80.0000 80.0000
4 278911- Barbed wire (10 mts.) Each 2.00 105.02 210.04 G.I. Barbed Wire (12 2.0000 42.0000 84.0000
mtrs/1kg)
5 27911104-9 Mtr RCC DP Transformer Strct Set 1.00 44360.92 44360.92 Erection of pole 100 to 1.0000 5963.0000 5963.0000
250 kVA with 9 mtrs. RCC
pole
6 Ordinary Soil 2.0000 629.0000 1258.0000
7 279149-11kV [Link] H-Frame se Set 1.00 5111.76 5111.76 Errection of H Frame. 1.0000 323.0000 323.0000
8 281008-8 SWG [Link] Kg 5.00 88.54 442.70
Page No. : 1 of 4
9 2811101-Guy with Complete set Set 3.00 1380.60 4141.80 a) Fixing of GUY Sets 3.0000 266.0000 798.0000
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)
10 Hard Soil 3.0000 629.0000 1887.0000
11 2811103-Earthing Materials Type for gr Nos. 3.00 2040.22 6120.66 Hard Soil 3.0000 2990.0000 8970.0000
12 Providing GI Pipe 3.0000 190.0000 570.0000
Earthing for lightning
arresters Transformer
Neutral and Transformer
Metal parts (Excluding
digging of pits)
13 283008-11kV, 5KN Composite/Polymeric Nos. 3.00 241.90 725.70
14 283320-Silcon rubber composite insula Nos. 3.00 219.48 658.44
15 [Link] kit Nos. 1.00 2387.14 2387.14 Fixing of LT Protection Kit 1.0000 356.0000 356.0000
16 302011-11 kV D.O.L.O Cutouts Convent Set/3 1.00 6932.50 6932.50 Fixing DOLO cutouts / 3.0000 237.0000 711.0000
nos. Horn Gap Fuses including
fixing of cross arms and
wiring
17 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)
18 321439-100kVA, Aluminium Wdg, BEE 4 S Nos. 1.00 249699.80 249699.80 b) Erection of 100 kVA 1.0000 1590.0000 1590.0000
Transformer on
Transformer structure.
19 Loading of Transformer 1.0000 427.0000 427.0000
100 kVA
20 Un loading of Transformer 1.0000 427.0000 427.0000
100 kVA
21 357510-L.T. Electronic Tri-Vector Met Nos. 1.00 4007.28 4007.28 LT Electroic Tri-Vector 1.0000 480.0000 480.0000
Meter 5A, Class-0.5/1.0
Accuracy
22 358061-With CT ratio 100/5 for 50/63 MT 1.00 7425.74 7425.74 LT Metering Box For 1.0000 650.0000 650.0000
Housing ETV Meter with
CT
Total 343552.48 25678.0000
Part-C
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
Page No. : 2 of 4
23 0.00 0.00 0.00 Releasing Of Releasing & 1000.0000 6.1500 6150.0000
Restringing/Tightening of
loose spans a) Weasel/
Squirrel
24 284105-Weasel ACSR Conductor Mtr 200.00 41.70 8340.00 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 8340.00 6786.0000
[Link]. Material Labour
1 Part A in Rs. : 2072.10 8455.80
2 Part B in Rs. : 343552.48 25678.00
3 Part C in Rs. : 8340.00 6786.00
Total 353964.58 40919.80
[Link]. Other Charges Details
1 Electrical Inspectorate Charges 3600 3600.00
2 GST 18% For Labour 7365.56
3 Area Specific - Kalyana Karnataka 17044.49
4 Area Specific - GST 3068.01
Total Estimate cost 425962.44
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.425962.44 is prepared Estimate for providing additional 100 KVA transformer to reduce over load on Existing RK100 KVA DTC
(GESCOM41IP33)@ Radhakrishna Colony in O&M Unit-1 section of CSD-1, GESCOM Ballari. (Under SCP TSP Work)BELLARY CSD1 SO1.
In this estimate it is proposed to provide additional 100KVA transformer to reduce over load on existing RK100KVA DTC.
Here the existing 100KVA DTC having a connected load 180KW, due to over load while in peak hours every 1hr or less than 1hr LT kit fuses burnt out or DOLO fuses
and also at the tail end consumers facing low voltage problem. Hence by providing additional 100KVA transformer we solve low voltage, failure rate of transformer and
reduce in interruption in power supply.
The existing 100KVA transformer having connected load 180KW , after providing additional transformer load is bifurcated in this way on existing 100KVA comes 100KW
and additional DTC 80KW.
Here it is proposed to installed 100KVA Transformer as showing in the sketch.
The proposed 100KVA transformer comes on F-25 Feeder and feeder peak load 40Amps and HTVR works out with in the Satisfactory limits.
All necessary materials and labour charges are made provisioned in this estimate, Hence may kindly sanction this estimate earliest.
Assistant Engineer (Electrical)
BELLARY CSD1 SO1
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.
Page No. : 3 of 4
Assist Executive Engineer (Electrical)
BELLARY CSD1
Page No. : 4 of 4