Gulbarga Electricity Supply Company Limited (GESCOM)

Estimated Location: HOSPET CSC-3

This estimate is prepared for shifting of existing 11kV line of F5-Amaravathi Feeder passing over sharana basaveshwara colony and replacing the existing
11Kv conductor by 11KV UG cable in UNIT-1, USD-1, GESCOM, Hospet under S.E.W.
Estimate No: 390646 Report Taken Date: 22/03/2025 12:12PM
Estimated by: madival nagaraj
Estimated Date: 30/11/2024
Work Type : Self Excution Works for Arranging of power supply/others
Work CategorySELF EXECUTION
Execution Type : SELF EXECUTION
Work Nature : Shifting & Existing 11KV Line

Part-A
Sl.No. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
1 27901205-11 kV Horizontal cross arm wit Nos. 1.00 762.28 762.28 Fixing of V- 1.0000 257.0000 257.0000
Shape/Horizontal cross
arm including single top
support Braces and
Insulators fixing.
2 2791002-DP Structure with 9 Mtrs RCC P Set 1.00 24695.04 24695.04 Ordinary Soil 4.0000 629.0000 2516.0000
3 Releasing Of Ordinary 2.0000 566.1000 1132.2000
Soil
4 Releasing Of Same as 1.0000 3720.6000 3720.6000
above using RCC poles 9
mtr to 10 mtr long
5 Same as above using 2.0000 4134.0000 8268.0000
RCC poles 9 mtr to 10 mtr
long
6 279149-11kV G.O.S.Mounting H-Frame se Set 1.00 5111.76 5111.76 Errection of H Frame. 1.0000 323.0000 323.0000
7 281683-Spiral Earth Electrode Nos. 2.00 282.02 564.04 providing spiral earth 2.0000 93.0000 186.0000
electrode type earthing
along with pole (without
charcoal, salt etc.,)
8 283040-DISC Insulators 45kN Nos. 6.00 601.80 3610.80
9 287400-11kV 3 Core XLPE UG Cable-95Sq Km 0.22 1049805.88 230957.29 i) Normal soil 5' bore size 0.2200 949.0000 208.7800
10 Laying of cable for HT 0.2200 61322.0000 13490.8400
Cable 3x95 to 150 sq.mm
11 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

Page No. : 1 of 3
12 302021-11 kV D.O.L.O Cutouts REC Spe Set/3 1.00 5004.38 5004.38 Fixing DOLO cutouts / 3.0000 237.0000 711.0000
nos. Horn Gap Fuses including
fixing of cross arms and
wiring
13 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)
Total 291454.71 37233.4200

Part-D(Return Materials)
Sl.No. Particulars Unit Material Cost Labour Cost
Qty Rate Amt Labour Desc Qty Rate Amt
14 791000-Scrap Released Conductor Kg 15.00 18.00 270.00
15 795501-Scrap ABC Cable Kg 0.09 40.00 3.60
Total 273.60

Sl.No. Material Labour

1 Part A in Rs. : 291454.71 37233.42
Total 291454.71 37233.42

Sl.No. Other Charges Details

1 Area Specific - Kalyana Karnataka 14211.45
2 Area Specific - GST 2558.06
3 GST 18% For Labour 6702.02
Total Estimate cost 352159.66

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.352159.66 is prepared This estimate is prepared for shifting of existing 11kV line of F5-Amaravathi Feeder passing over sharana
basaveshwara colony and replacing the existing 11Kv conductor by 11KV UG cable in UNIT-1, USD-1, GESCOM, Hospet under S.E.W.HOSPET CSC-3.
This estimate is prepared for shifting of existing 11kV line of F5-Amaravathi Feeder passing over sharana basaveshwara colony and
replacing the existing 11Kv conductor by 11KV UG cable in UNIT-1, USD-1, GESCOM, Hospet under S.E.W.

Note: As existing 8 metre PCC poles are released so they are not shown in DE-COM estimate. Kindly, approve

Section Officer

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.

SubDivision Office
HOSPET URBAN-1

Page No. : 2 of 3
Page No. : 3 of 3