Gulbarga Electricity Supply Company Limited (GESCOM)

Estimated Location: Turvihal

Estimate for Electrification of Layout at Survey No 327/*/5 in the name of Sri Shashidhar Patil S/o Virupana Gouda at Basavana Camp Road Turvihal Village
in O & M Turvihal section of Sindhanur sub-division.Under SEW
Estimate No: 330808 Report Taken Date: 20/06/2023 4:33PM
Estimated by: kedarnath
Estimated Date: 20/06/2023
Work Type : Electrical works such as Electrification of companys bildings / Qarters.
Work CategorySELF EXECUTION
Execution Type : SELF EXECUTION
Work Nature : Layout Works

Part-A
Sl.No. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
1 200006-PSC Pole-9.0M Long,200 kg WL Nos. 1.00 4276.00 4276.00 Erection of RCC/PSC 1.0000 863.0000 863.0000
poles 9 to 10 mtr long but
in a pit of 1.8 mtr depth
2 Ordinary Soil 1.0000 478.0000 478.0000
3 27901205-11 kV Horizontal cross arm wit Nos. 1.00 668.00 668.00 Fixing of V- 1.0000 122.0000 122.0000
Shape/Horizontal cross
arm including single top
support Braces and
Insulators fixing.
4 27901206-11 kV Horizontal cross arm wit Nos. 1.00 664.00 664.00 Fixing of V- 1.0000 122.0000 122.0000
Shape/Horizontal cross
arm including single top
support Braces and
Insulators fixing.
5 283005-11kV Pin Insulator (Shell onl Nos. 3.00 76.00 228.00
6 283040-DISC Insulators 45kN Nos. 3.00 470.00 1410.00
7 283055-11kV Pin Insulator (G.I Pin o Nos. 3.00 69.00 207.00
8 284108-Rabbit ACSR Conductor Mtr 150.00 61.52 9228.00 For Rabbit ACSR 150.0000 3.3000 495.0000
Total 16681.00 2080.0000

Part-B
Sl.No. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
9 278811-11kv Danger board Nos. 1.00 146.00 146.00 Fixing Danger Board 1.0000 61.0000 61.0000

Page No. : 1 of 4
10 278911- Barbed wire (10 mts.) Each 2.00 93.00 186.00 G.I. Barbed Wire (12 2.0000 32.0000 64.0000
mtrs/1kg)
11 27911104-9 Mtr RCC DP Transformer Strct Set 1.00 37594.00 37594.00 Erection of pole 100 to 1.0000 4405.0000 4405.0000
250 kVA with 9 mtrs. RCC
pole
12 Ordinary Soil 2.0000 478.0000 956.0000
13 2798001-Fish plate with necessary clam Nos. 2.00 229.00 458.00 (a) Wiring of One circuit of 1.0000 719.0000 719.0000
LT Wiring Kit for for
25/63/100 KVA DTC to
the existing LT protection
Kit Kit / Distribution Box
via metering box.
14 281008-8 SWG G.I.Wire Kg 5.00 77.85 389.25
15 281110-7/10 SWG Guy Wire Kg 10.00 80.12 801.20
16 2811101-Guy with Complete set Set 2.00 1209.00 2418.00 a) Fixing of GUY Sets 2.0000 201.0000 402.0000
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)
17 Ordinary Soil 2.0000 247.0000 494.0000
18 2811103-Earthing Materials Type for gr Nos. 3.00 1733.00 5199.00 Ordinary Soil 3.0000 578.0000 1734.0000
19 Providing GI Pipe 3.0000 147.0000 441.0000
Earthing for lightning
arresters Transformer
Neutral and Transformer
Metal parts (Excluding
digging of pits)
20 283008-11kV, 5KN Composite/Polymeric Nos. 3.00 221.00 663.00
21 283320-Silcon rubber composite insula Nos. 3.00 202.00 606.00
22 284503-LT Spacer for TC Wiring Nos. 8.00 41.00 328.00
23 285557-120Sq.mm (P.G. Clamps Rabbit Nos. 4.00 309.00 1236.00
24 288532-120 Sq.mm Copper terminals (Lo Nos. 12.00 145.00 1740.00
25 301107-L.T.Protection kit Nos. 2.00 1915.00 3830.00 Fixing of LT Protection Kit 2.0000 260.0000 520.0000
26 302011-11 kV D.O.L.O Cutouts Convent Set/3 1.00 5672.00 5672.00 Fixing DOLO cutouts / 1.0000 178.0000 178.0000
nos. Horn Gap Fuses including
fixing of cross arms and
wiring
27 303200-L.A. 9kV, 5kA, Metal Oxide Nos. 3.00 578.66 1735.98 Fixing of 3 Nos lightning 1.0000 90.0000 90.0000
arrestors including wiring.
28 304212-11kV G.O.S 200A Single break Set 1.00 9125.00 9125.00 Fixing of GOS including 1.0000 805.0000 805.0000
wiring (11kV SB 200A)

Page No. : 2 of 4
29 321438-63kVA, Aluminum Wdg, BEE 4 Sta Nos. 1.00 160000.00 160000.00 a) Erection of 25-63 kVA 1.0000 863.0000 863.0000
Transformer on
Transformer structure.
Total 232127.43 11732.0000

Part-C
Sl.No. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
30 200004-PSC Pole-8.0M Long,200 kg WL Nos. 6.00 3578.00 21468.00 Ordinary Soil 6.0000 384.0000 2304.0000
31 Same as above but 6.0000 688.0000 4128.0000
erection of
RCC/PCC/PSC poles of
7.5 to 8 mtr long in pit of
1.5 mtr depth.
32 200103-RCC Pole-8.0M Long,115 kg WL Nos. 1.00 5306.00 5306.00 Ordinary Soil 1.0000 384.0000 384.0000
33 Same as above but 1.0000 688.0000 688.0000
erection of
RCC/PCC/PSC poles of
7.5 to 8 mtr long in pit of
1.5 mtr depth.
34 27901203-4 pin cross arm with pole clam Nos. 2.00 439.00 878.00 Fixing of 4 Pin cross arm 2.0000 122.0000 244.0000
with insulator and Braces
fixing.
35 27901204-4 pin cross arm with pole clam Nos. 6.00 435.00 2610.00 Fixing of 4 Pin cross arm 6.0000 122.0000 732.0000
with insulator and Braces
fixing.
36 2811101-Guy with Complete set Set 3.00 1209.00 3627.00 a) Fixing of GUY Sets 3.0000 201.0000 603.0000
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)
37 Ordinary Soil 3.0000 247.0000 741.0000
38 283003-1.1kV Pin Insulator (Shell on Nos. 24.00 28.00 672.00
39 283053-1.1kV Pin Insulator (G.I Pin Nos. 24.00 37.00 888.00
40 283158-NO.8 Strain Insulator Nos. 8.00 25.00 200.00
41 284105-Weasel ACSR Conductor Mtr 1400.00 37.02 51828.00 Stringing of conductor 1400.0000 2.4200 3388.0000
wren, squirrel, weasel,
binding of conductor on
each insulator and dead
ending on strain or
disc/strain insulator by
means of clamps.
Total 87477.00 13212.0000

Page No. : 3 of 4
 Sl.No. Material Labour
1 Part A in Rs. : 16681.00 2080.00
2 Part B in Rs. : 232127.43 11732.00
3 Part C in Rs. : 87477.00 13212.00
Total 336285.43 27024.00

Sl.No. Other Charges Details

1 Special locality allowance at 15 % of labor charges 4053.60
2 Contingencies 2% on Materials && Labour Charges 7266.19
3 Employees Contribution 20% on Labour Cost 5404.80
4 Government electrical Inspectorate charges as per Actuals 5000.00
Total Estimate cost 385034.02

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.385034.02 is prepared Estimate for Electrification of Layout at Survey No 327/*/5 in the name of Sri Shashidhar Patil S/o
Virupana Gouda at Basavana Camp Road Turvihal Village in O & M Turvihal section of Sindhanur sub-division.Under SEWTurvihal.
ok

Junior Engineer (Electrical)

Turvihal

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)

SINDANUR

Page No. : 4 of 4