Gulbarga Electricity Supply Company Limited (GESCOM)

Estimated Location: KUDLIGI

Estimate for A/P/S to 6 HP General IP Set of [Link] Siddaramappa S/o [Link] siddaramappa R/o HireHagadal Village in Kudligi Section of
Kudligi Sub-Division. Under General IP Set Scheme

Estimate No: 340384 Report Taken Date: 08/02/2024 12:48PM

Estimated by: [Link]
Estimated Date: 22/09/2023
Work Type : Power Supply to irrigation pump sets
Work CategoryCAPITAL WORK
Execution Type : Partial Contract
Work Nature : Power supplyn to IP set GIP

PartA
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
1 27901205-11 kV Horizontal cross arm wit Nos. 1.00 646.00 646.00 Fixing of V- 1.0000 257.0000 257.0000
Shape/Horizontal cross
arm including single top
support Braces and
Insulators fixing.
2 2811101-Guy with Complete set Set 1.00 1170.00 1170.00 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)
3 Ordinary Soil 1.0000 327.0000 327.0000
4 283320-Silcon rubber composite insula Nos. 6.00 186.00 1116.00
5 284108-Rabbit ACSR Conductor Mtr 152.00 58.53 8896.56 For Rabbit ACSR 152.0000 4.3600 662.7200
Total 11828.56 1512.7200

PartB
[Link]. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
6 0.00 0.00 0.00 Loading of Transformer 1.0000 285.0000 285.0000
25 kVA

Page No. : 1 of 3
7 Un loading of Transformer 1.0000 285.0000 285.0000
25 kVA
8 278911- Barbed wire (10 mts.) Each 2.00 89.00 178.00 Spike Type 2.0000 39.0000 78.0000
9 27911102-9 Mtr RCC DP Transformer Strct Nos. 1.00 31554.00 31554.00 Erection of pole Upto 63 1.0000 5725.0000 5725.0000
kVA with 9 mtrs. RCC
pole
10 Ordinary Soil 1.0000 629.0000 629.0000
11 279149-11kV [Link] H-Frame se Set 1.00 4332.00 4332.00 Errection of H Frame. 1.0000 323.0000 323.0000
12 2798001-Fish plate with necessary clam Nos. 2.00 264.00 528.00
13 281008-8 SWG [Link] Kg 5.00 75.04 375.20
14 281110-7/10 SWG Guy Wire Kg 10.00 77.23 772.30
15 2811101-Guy with Complete set Set 4.00 1170.00 4680.00 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)
16 Ordinary Soil 4.0000 327.0000 1308.0000
17 2811103-Earthing Materials Type for gr Nos. 3.00 1729.00 5187.00 Earthing Materials type 3.0000 735.0000 2205.0000
for grounding
18 Ordinary Soil 3.0000 759.0000 2277.0000
19 283005-11kV Pin Insulator (Shell onl Nos. 3.00 83.00 249.00
20 283040-DISC Insulators 45kN Nos. 3.00 510.00 1530.00
21 283055-11kV Pin Insulator (G.I Pin o Nos. 3.00 66.00 198.00
22 284503-LT Spacer for TC Wiring Nos. 8.00 42.00 336.00
23 288640-225 Sq mm (Al end terminals Lu Nos. 25.00 42.00 1050.00 (a) Wiring of One circuit of 1.0000 949.0000 949.0000
LT Wiring Kit for for
25/63/100 KVA DTC to
the existing LT protection
Kit Kit / Distribution Box
via metering box.
24 [Link] kit Nos. 1.00 2023.00 2023.00 Fixing of LT Protection Kit 1.0000 356.0000 356.0000
25 302122-11kV Class, Solid core Set/3 1.00 1069.00 1069.00 HG fuse 11 kv Solid core 1.0000 237.0000 237.0000
nos. type(3 nos)
26 303200-L.A. 9kV, 5kA, Metal Oxide Nos. 1.00 1584.00 1584.00 Fixing of 3 Nos lightning 1.0000 119.0000 119.0000
arrestors including wiring.
27 304212-11kV G.O.S 200A Single break Set 1.00 9450.00 9450.00 Fixing of GOS including 1.0000 1104.0000 1104.0000
wiring (11kV SB 200A)
28 321437-25kVA, Aluminum Wdg, BEE 4 Sta Nos. 1.00 91088.00 91088.00 a) Erection of 25-63 kVA 1.0000 1193.0000 1193.0000
Transformer on
Transformer structure.
Total 156183.50 18137.0000

Page No. : 2 of 3
 [Link]. Material Labour
1 Part A in Rs. : 11828.56 1512.72
2 Part B in Rs. : 156183.50 18137.00
Total 168012.06 19649.72

[Link]. Other Charges Details

1 13.61% E.P.F Charges on LC 2062.52
2 Contengencies at 2% on above Material Cost and Labour Cost 3611.17
3 Electrical Inspectorate Charges 3600 3600.00
4 Employees Contribution 20% on Labour Cost 3030.89
5 GST 18% For Labour 2727.80
6 Transportation cost from store to site 2% on material cost 3308.08
Total Estimate cost 206002.24

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.206002.24 is prepared Estimate for A/P/S to 6 HP General IP Set of [Link] Siddaramappa S/o [Link]
siddaramappa R/o HireHagadal Village in Kudligi Section of Kudligi Sub-Division. Under General IP Set Scheme
KUDLIGI.
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.198899/- only for A/P/S to 6 HP General IP Set of [Link] Siddaramappa S/o [Link]
siddaramappa R/o HireHagadal Village in Kudligi Section of Kudligi Sub-Division. Under General IP Set Scheme
In this estimate it is proposed extend of 50 mtrs 11KV line from nearest tappimg points , providing Rabbit ACSR Conductor,and One 25 KVA Distribution Transformer
has been [Link] There is no Extension of LT line proposed IPset Serviced from the proposed new 25KVA transformer All the necessary materials and labour
provisions has been made in this estimate. Hence this estimate may kindly be sanctioned at an early day.

Section Officer

KUDLIGI

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
KUDLIGI

Page No. : 3 of 3