GULBARGA ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Phase conversion on DTCS for Load balancing of existing LT 3Phase 4 wire to LT 3 Phase 5
wire & LT Single phase 2 Wire To LT Single Phase 3 Wire line feeding from 100 KVA transformer at
RAMPURA village limits in O & M Section Kottur-2 of O & M Sub Division Gescom Kudligi "Under
Revamped Distribution- Linked Results- Based Distribution Sector Scheme" TOTAL TURNKEY.

Material Cost Labour cost

Sl. No Particulars Unit Qty
RATE AMOUNT RATE AMOUNT

PART - -C

I LT 2 Pin cross arms complete set, Nos 20 168.00 3360.00 106.00 2120.00
for RCC/ PSC poles
2 L.T.S.T Supports Nos 10 44.00 440.00 70.00 700.00
3 Rabbit ACSR Conductor Kms 1.31 36497.00 47811.07 2869 3758.39
4 1.1kV Pin Insulators with GI Pins Nos 30 48.00 1440.00 0.00 0.00
5 No.8 Strain Insulators Nos 20 16.00 320.00 0.00 0.00
6 Guy with complete set set 5 830.00 4150.00 390.00 1950.00
57521 8528
Other Charges

I Contigencies @ 2% on MC+LC 1320.99

Transportation cost from Stores to site @ 2% on materials
2 1150.42
cost
3 Watch and ward cost @ 1% on materials cost 575.21

Insurance charges @ 1% on material cost against theft &

4 575.21
accidents.
Contribution towards employees provident fund charge @
5 13% & ESI @ 4.75% (wherever applicable) on Total labour 1513.79
charges

6 CGST @ 9% on Total labour charges 767.56

7 SGST @ 9% on
ESCOM Establishment costTotal labour
@ 20% on charges
labour charges as
767.56
applicable
8 (This is a “Notional Amount” and not to be collected from the 1705.68
agencies
9 nor payable
Electrical to any agency
Inspectorate Charges 4000.00
Total estimate Cost of Rs. 78425.87

Certificate : Certificied that I have personally visited the spot, and prepared this Estimate by using
current schedule of Rates to Execute the work in a most safe and Economical way.

Report: - This estimate is costing of Rs.78426/- only Estimate for Phase conversion on DTCS for Load
balancing of existing LT 3Phase 4 wire to LT 3 Phase 5 wire & LT Single phase 2 Wire To LT Single
Phase 3 Wire line feeding from 100 KVA transformer at RAMPURA village limits in O & M Section
Kottur-2 of O & M Sub Division Gescom Kudligi "Under Revamped Distribution- Linked Results- Based
Distribution Sector Scheme" TOTAL TURNKEY.

Asst. Executive Engineer (Ele) Section Officer

O & M Sub-Division O & M Section

GESCOM, Kudligi. GESCOM, Kottur-2
 GULBARGA ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Phase conversion on DTCS for Load balancing of existing LT 1Phase 3wire to LT 3 Phase 5
wire line feeding from 63 KVA transformer at anjaneya temple Maraba Village NJY limits in O & M
Section Banavikal of O & M Sub Division Gescom Kudligi "Under Revamped Distribution- Linked Results-
Based Distribution Sector Scheme" TOTAL TURNKEY.

Material Cost Labour cost

Sl. No Particulars Unit Qty
RATE AMOUNT RATE AMOUNT

PART - -C

I LT 4 Pin cross arms complete set, Nos 23 264.00 6072.00 106.00 2438.00
for RCC/ PSC poles
2 L.T.S.T Supports Nos 0 44.00 0.00 70.00 0.00
3 Rabbit ACSR Conductor Kms 2.30 36497.00 83943.10 2869 6598.70
4 1.1kV Pin Insulators with GI Pins Nos 40 48.00 1920.00 0.00 0.00
5 No.8 Strain Insulators Nos 10 16.00 160.00 0.00 0.00
6 Guy with complete set set 3 830.00 2490.00 390.00 1170.00
94585 10207
Other Charges

I Contigencies @ 2% on MC+LC 2095.84

Transportation cost from Stores to site @ 2% on materials
2 1891.70
cost
3 Watch and ward cost @ 1% on materials cost 945.85

Insurance charges @ 1% on material cost against theft &

4 945.85
accidents.
Contribution towards employees provident fund charge @
5 13% & ESI @ 4.75% (wherever applicable) on Total labour 1811.69
charges

6 CGST @ 9% on Total labour charges 918.60

7 SGST @ 9% on
ESCOM Establishment costTotal labour
@ 20% on charges
labour charges as
918.60
applicable
8 (This is a “Notional Amount” and not to be collected from the 2041.34
agencies
9 nor payable
Electrical to any agency
Inspectorate Charges 4000.00
Total estimate Cost of Rs. 120361.28

Certificate : Certificied that I have personally visited the spot, and prepared this Estimate by using
current schedule of Rates to Execute the work in a most safe and Economical way.

Report: - This estimate is costing of Rs.120361/- only Estimate for Phase conversion on DTCS for Load
balancing of existing LT 1Phase 3 wire to LT 3 Phase 5 wire line feeding from 63 KVA transformer at
Anjaneya temple Maraba village limits in O & M Section Banavikal of O & M Sub Division Gescom
Kudligi "Under Revamped Distribution- Linked Results- Based Distribution Sector Scheme" TOTAL
TURNKEY.

Asst. Executive Engineer (Ele) Section Officer

O & M Sub-Division O & M Section

GESCOM, Kudligi. GESCOM, Kottur-2
 GULBARGA ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Phase conversion on DTCS for Load balancing of existing LT 1Phase 3wire to LT 3 Phase 5
wire line feeding from 63 KVA transformer at Gunasagara Village NJY limits in O & M Section
Banavikal of O & M Sub Division Gescom Kudligi "Under Revamped Distribution- Linked Results- Based
Distribution Sector Scheme" TOTAL TURNKEY.

Material Cost Labour cost

Sl. No Particulars Unit Qty
RATE AMOUNT RATE AMOUNT

PART - -C

I LT 4 Pin cross arms complete set, Nos 23 264.00 6072.00 106.00 2438.00
for RCC/ PSC poles
2 L.T.S.T Supports Nos 0 44.00 0.00 70.00 0.00
3 Rabbit ACSR Conductor Kms 2.03 36497.00 74088.91 2869 5824.07
4 1.1kV Pin Insulators with GI Pins Nos 40 48.00 1920.00 0.00 0.00
5 No.8 Strain Insulators Nos 10 16.00 160.00 0.00 0.00
6 Guy with complete set set 3 830.00 2490.00 390.00 1170.00
84731 9432
Other Charges

I Contigencies @ 2% on MC+LC 1883.26

Transportation cost from Stores to site @ 2% on materials
2 1694.62
cost
3 Watch and ward cost @ 1% on materials cost 847.31

Insurance charges @ 1% on material cost against theft &

4 847.31
accidents.
Contribution towards employees provident fund charge @
5 13% & ESI @ 4.75% (wherever applicable) on Total labour 1674.19
charges

6 CGST @ 9% on Total labour charges 848.89

7 SGST @ 9% on
ESCOM Establishment costTotal labour
@ 20% on charges
labour charges as
848.89
applicable
8 (This is a “Notional Amount” and not to be collected from the 1886.41
agencies
9 nor payable
Electrical to any agency
Inspectorate Charges 4000.00
Total estimate Cost of Rs. 108693.86

Certificate : Certificied that I have personally visited the spot, and prepared this Estimate by using
current schedule of Rates to Execute the work in a most safe and Economical way.

Report: - This estimate is costing of Rs.108694/- only Estimate for Phase conversion on DTCS for Load
balancing of existing LT 1Phase 3 wire to LT 3 Phase 5 wire line feeding from 63 KVA transformer at
Gunasagara village limits in O & M Section Banavikal of O & M Sub Division Gescom Kudligi "Under
Revamped Distribution- Linked Results- Based Distribution Sector Scheme" TOTAL TURNKEY.

Asst. Executive Engineer (Ele) Section Officer

O & M Sub-Division O & M Section

GESCOM, Kudligi. GESCOM, Kottur-2
 GULBARGA ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Phase conversion on DTCS for Load balancing of existing LT 1Phase 2 wire to LT 3 Phase 4
wire line feeding from 63 KVA transformer at Ayyagalamallapura village limits in O & M Section
Banavikal of O & M Sub Division Gescom Kudligi "Under Revamped Distribution- Linked Results- Based
Distribution Sector Scheme" TOTAL TURNKEY.

Material Cost Labour cost

Sl. No Particulars Unit Qty
RATE AMOUNT RATE AMOUNT

PART - -C

I LT 4 Pin cross arms complete set, Nos 12 264.00 3168.00 106.00 1272.00
for RCC/ PSC poles
2 L.T.S.T Supports Nos 0 44.00 0.00 70.00 0.00
3 Rabbit ACSR Conductor Kms 0.50 36497.00 18248.50 2869 1434.50
4 1.1kV Pin Insulators with GI Pins Nos 10 48.00 480.00 0.00 0.00
5 No.8 Strain Insulators Nos 2 16.00 32.00 0.00 0.00
6 Guy with complete set set 2 830.00 1660.00 390.00 780.00
23589 3487
Other Charges

I Contigencies @ 2% on MC+LC 541.50

Transportation cost from Stores to site @ 2% on materials
2 471.77
cost
3 Watch and ward cost @ 1% on materials cost 235.89

Insurance charges @ 1% on material cost against theft &

4 235.89
accidents.
Contribution towards employees provident fund charge @
5 13% & ESI @ 4.75% (wherever applicable) on Total labour 618.85
charges

6 CGST @ 9% on Total labour charges 313.79

7 SGST @ 9% on
ESCOM Establishment costTotal labour
@ 20% on charges
labour charges as
313.79
applicable
8 (This is a “Notional Amount” and not to be collected from the 697.30
agencies
9 nor payable
Electrical to any agency
Inspectorate Charges 4000.00
Total estimate Cost of Rs. 34503.76

Certificate : Certificied that I have personally visited the spot, and prepared this Estimate by using
current schedule of Rates to Execute the work in a most safe and Economical way.

Report: - This estimate is costing of Rs.34503/- only Estimate for Phase conversion on DTCS for Load
balancing of existing LT 1Phase 2 wire to LT 1Phase 3 wire line feeding from 63 KVA transformer at
Ayyagalamallapura village limits in O & M Section Banavikal of O & M Sub Division Gescom Kudligi
"Under Revamped Distribution- Linked Results- Based Distribution Sector Scheme" TOTAL TURNKEY.

Asst. Executive Engineer (Ele) Section Officer

O & M Sub-Division O & M Section

GESCOM, Kudligi. GESCOM, Banavikal
264 106
 GULBARGA ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Phase conversion on DTCS for Load balancing of existing LT 1Phase 3 wire to LT 3 Phase 5
wire line feeding from 63 KVA transformer at palayyanakote village limits in O & M Section Banavikal
of O & M Sub Division Gescom Kudligi "Under Revamped Distribution- Linked Results- Based Distribution
Sector Scheme" TOTAL TURNKEY.

Material Cost Labour cost

Sl. No Particulars Unit Qty
RATE AMOUNT RATE AMOUNT

PART - -C

I LT 4 Pin cross arms complete set, Nos 22 264.00 5808.00 106.00 2332.00
for RCC/ PSC poles
2 L.T.S.T Supports Nos 44.00 0.00 70.00 0.00
3 Rabbit ACSR Conductor Kms 1.70 36497.00 62044.90 2869 4877.30
4 1.1kV Pin Insulators with GI Pins Nos 44 48.00 2112.00 0.00 0.00
5 No.8 Strain Insulators Nos 8 16.00 128.00 0.00 0.00
6 Guy with complete set set 4 830.00 3320.00 390.00 1560.00
73413 8769
Other Charges

I Contigencies @ 2% on MC+LC 1643.64

Transportation cost from Stores to site @ 2% on materials
2 1468.26
cost
3 Watch and ward cost @ 1% on materials cost 734.13

Insurance charges @ 1% on material cost against theft &

4 734.13
accidents.
Contribution towards employees provident fund charge @
5 13% & ESI @ 4.75% (wherever applicable) on Total labour 1556.55
charges

6 CGST @ 9% on Total labour charges 789.24

7 SGST @ 9% on
ESCOM Establishment costTotal labour
@ 20% on charges
labour charges as
789.24
applicable
8 (This is a “Notional Amount” and not to be collected from the 1753.86
agencies
9 nor payable
Electrical to any agency
Inspectorate Charges 4000.00
Total estimate Cost of Rs. 95651.24

Certificate : Certificied that I have personally visited the spot, and prepared this Estimate by using
current schedule of Rates to Execute the work in a most safe and Economical way.

Report: - This estimate is costing of Rs.95651/- only Estimate for Phase conversion on DTCS for Load
balancing of existing LT 1Phase 3 wire to LT 3 Phase 5 wire line feeding from 63 KVA transformer at
palayyanakote village limits in O & M Section Banavikal of O & M Sub Division Gescom Kudligi "Under
Revamped Distribution- Linked Results- Based Distribution Sector Scheme" TOTAL TURNKEY.

Asst. Executive Engineer (Ele) Section Officer

O & M Sub-Division O & M Section

GESCOM, Kudligi. GESCOM, Banavikal
264 106
 GULBARGA ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Phase conversion on DTCS for Load balancing of existing LT 1Phase 3 wire to LT 3 Phase 5
wire line feeding from KVA transformer at boragatta village limits in O & M Section Banavikal of O & M
Sub Division Gescom Kudligi "Under Revamped Distribution- Linked Results- Based Distribution Sector
Scheme" TOTAL TURNKEY.

Material Cost Labour cost

Sl. No Particulars Unit Qty
RATE AMOUNT RATE AMOUNT

PART - -C

I LT Pin cross arms complete set, Nos 0 264.00 0.00 106.00 0.00
for RCC/ PSC poles
2 L.T.S.T Supports Nos 15 44.00 660.00 70.00 1050.00
3 Rabbit ACSR Conductor Kms 0.81 36497.00 29562.57 2869 2323.89
4 1.1kV Pin Insulators with GI Pins Nos 20 48.00 960.00 0.00 0.00
5 No.8 Strain Insulators Nos 8 16.00 128.00 0.00 0.00
6 Guy with complete set set 2 830.00 1660.00 390.00 780.00
32971 4154
Other Charges

I Contigencies @ 2% on MC+LC 742.49

Transportation cost from Stores to site @ 2% on materials
2 659.41
cost
3 Watch and ward cost @ 1% on materials cost 329.71

Insurance charges @ 1% on material cost against theft &

4 329.71
accidents.
Contribution towards employees provident fund charge @
5 13% & ESI @ 4.75% (wherever applicable) on Total labour 737.32
charges

6 CGST @ 9% on Total labour charges 373.85

7 SGST @ 9% on
ESCOM Establishment costTotal labour
@ 20% on charges
labour charges as
373.85
applicable
8 (This is a “Notional Amount” and not to be collected from the 830.78
agencies
9 nor payable
Electrical to any agency
Inspectorate Charges 4000.00
Total estimate Cost of Rs. 45501.57

Certificate : Certificied that I have personally visited the spot, and prepared this Estimate by using
current schedule of Rates to Execute the work in a most safe and Economical way.

Report: - This estimate is costing of Rs 45501 /- only Estimate for Phase conversion on DTCS for Load
balancing of existing LT 1Phase 2 wire to LT 1Phase 3 wire line feeding from 25 KVA transformer at
boragatta village limits in O & M Section Banavikal of O & M Sub Division Gescom Kudligi "Under
Revamped Distribution- Linked Results- Based Distribution Sector Scheme" TOTAL TURNKEY.

Asst. Executive Engineer (Ele) Section Officer

O & M Sub-Division O & M Section

GESCOM, Kudligi. GESCOM, Banavikal
264 106
 GULBARGA ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Phase conversion on DTCS for Load balancing of existing LT 1Phase 3 wire to LT 3 Phase 5
wire line feeding from KVA transformer at maraba gollarahatti 63kva village limits in O & M Section
Banavikal of O & M Sub Division Gescom Kudligi "Under Revamped Distribution- Linked Results- Based
Distribution Sector Scheme" TOTAL TURNKEY.

Material Cost Labour cost

Sl. No Particulars Unit Qty
RATE AMOUNT RATE AMOUNT

PART - -C

I LT 4 Pin cross arms complete set, Nos 20 264.00 5280.00 106.00 2120.00
for RCC/ PSC poles
2 L.T.S.T Supports Nos 5 44.00 220.00 70.00 350.00
3 Rabbit ACSR Conductor Kms 1.60 36497.00 58395.20 2869 4590.40
4 1.1kV Pin Insulators with GI Pins Nos 52 48.00 2496.00 0.00 0.00
5 No.8 Strain Insulators Nos 16 16.00 256.00 0.00 0.00
6 Guy with complete set set 4 830.00 3320.00 390.00 1560.00
69967 8620
Other Charges

I Contigencies @ 2% on MC+LC 1571.75

Transportation cost from Stores to site @ 2% on materials
2 1399.34
cost
3 Watch and ward cost @ 1% on materials cost 699.67

Insurance charges @ 1% on material cost against theft &

4 699.67
accidents.
Contribution towards employees provident fund charge @
5 13% & ESI @ 4.75% (wherever applicable) on Total labour 1530.12
charges

6 CGST @ 9% on Total labour charges 775.84

7 SGST @ 9% on
ESCOM Establishment costTotal labour
@ 20% on charges
labour charges as
775.84
applicable
8 (This is a “Notional Amount” and not to be collected from the 1724.08
agencies
9 nor payable
Electrical to any agency
Inspectorate Charges 4000.00
Total estimate Cost of Rs. 91763.91

Certificate : Certificied that I have personally visited the spot, and prepared this Estimate by using
current schedule of Rates to Execute the work in a most safe and Economical way.

Report: - This estimate is costing of Rs 91763 /- only Estimate for Phase conversion on DTCS for Load
balancing of existing LT 1Phase 3 wire to LT 3 Phase 5 wire line feeding from 63 KVA transformer at
maraba gollarahatti 63kvavillage limits in O & M Section Banavikal of O & M Sub Division Gescom Kudligi
"Under Revamped Distribution- Linked Results- Based Distribution Sector Scheme" TOTAL TURNKEY.

Asst. Executive Engineer (Ele) Section Officer

O & M Sub-Division O & M Section

GESCOM, Kudligi. GESCOM, Banavikal
264 106
 GULBARGA ELECTRICITY SUPPLY COMPANY LIMITED

Estimate for Phase conversion on DTCS for Load balancing of existing LT 1Phase 2 wire to LT 1 Phase 3
wire and 1 phase 3 wire to 3 phase to 5wire line feeding from 63 KVA transformer at suladahalli dinne tc
63kva village limits in O & M Section Banavikal of O & M Sub Division Gescom Kudligi "Under Revamped
Distribution- Linked Results- Based Distribution Sector Scheme" TOTAL TURNKEY.

Material Cost Labour cost

Sl. No Particulars Unit Qty
RATE AMOUNT RATE AMOUNT

PART - -C

I LT 4 Pin cross arms complete set, Nos 10 264.00 2640.00 106.00 1060.00
for RCC/ PSC poles
2 L.T.S.T Supports Nos 5 44.00 220.00 70.00 350.00
3 Rabbit ACSR Conductor Kms 0.80 36497.00 29197.60 2869 2295.20
4 1.1kV Pin Insulators with GI Pins Nos 52 48.00 2496.00 0.00 0.00
5 No.8 Strain Insulators Nos 16 16.00 256.00 0.00 0.00
6 Guy with complete set set 4 830.00 3320.00 390.00 1560.00
38130 5265
Other Charges

I Contigencies @ 2% on MC+LC 867.90

Transportation cost from Stores to site @ 2% on materials
2 762.59
cost
3 Watch and ward cost @ 1% on materials cost 381.30

Insurance charges @ 1% on material cost against theft &

4 381.30
accidents.
Contribution towards employees provident fund charge @
5 13% & ESI @ 4.75% (wherever applicable) on Total labour 934.57
charges

6 CGST @ 9% on Total labour charges 473.87

7 SGST @ 9% on
ESCOM Establishment costTotal labour
@ 20% on charges
labour charges as
473.87
applicable
8 (This is a “Notional Amount” and not to be collected from the 1053.04
agencies
9 nor payable
Electrical to any agency
Inspectorate Charges 4000.00
Total estimate Cost of Rs. 52723.23

Certificate : Certificied that I have personally visited the spot, and prepared this Estimate by using
current schedule of Rates to Execute the work in a most safe and Economical way.

Report: - This estimate is costing of Rs 91763 /- only Estimate for Phase conversion on DTCS for Load
balancing of existing LT 1Phase 3 wire to LT 3 Phase 5 wire line feeding from 63 KVA transformer at
maraba gollarahatti 63kvavillage limits in O & M Section Banavikal of O & M Sub Division Gescom Kudligi
"Under Revamped Distribution- Linked Results- Based Distribution Sector Scheme" TOTAL TURNKEY.

Asst. Executive Engineer (Ele) Section Officer

O & M Sub-Division O & M Section

GESCOM, Kudligi. GESCOM, Banavikal
264 106