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
Sl.No. 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 Sq.mm (Heat Shrinkable ou Set 2.00 4799.06 9598.12 3x95 to 3x150 sq.mm 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 sq.mm 5.0000 2848.0000 14240.0000
15 RCC Pipe 5.0000 69.0000 345.0000
Total 98948.54 37404.0000
PartB
Sl.No. 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 G.I.Wire 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 285557-120Sq.mm (P.G. Clamps Rabbit Nos. 16.00 322.14 5154.24
27 301107-L.T.Protection 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
Sl.No. 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 Sq.mm, 2Core (Armoured L.T. Km 0.02 104333.24 2086.66 2.5 to 25 sq.mm 0.0230 20886.0000 480.3780
37 287211-95 Sq.mm, 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 sq.mm
38 289027-PVC Wire-25 Sq.mm 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
Sl.No. 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
Sl.No. 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
