HUBLI ELECTRICAL SUPPLY COMPANY LIMITED

Estimate for providing 11KV seperate Switchgear at 33/11KV Sub-Station Aminagad in

Ilkal Sub-division for arranging power supply to multi village waters supply installation of
Aihole and other 14 villages in the name of Assistant Executive Engineer, Panchayat Raj
Engineering Sub-Division, Hunagund under self execution scheme.

ABSTRACT.
Sl No. Particular Amount
1 Materials Cost 900000.00
1(A) Material Charges of Civil Part. (70% of the Total Civil Portion) 63000.00
2 Labour Charges 80000.00
2(A) Labour Charges of Civil Part. (30% of the Total Civil Portion) 27000.00

3 Locality allowance at …. % on labour charges (applicable for areas mentioned 0.00

in page No. …… Part-6)
4 *Contingencies @ 2% on Total material & labour 21400.00
5 Employees cost @ 10% on total labour Charges (2+3) 10700.00
6 Statutory charges such as Road cutting charges payable to BBMP or local 0.00
authorities as per actuals.
7 Government electrical inspectorate charges as per actuals 600.00
8 Compensation cost for tree cutting etc., as per approved norms 0.00
9 Cost of Estimate in Rs. 1102700.00
10 Supervision charges sl no-1 to 4. 109140.00
Total Project Cost in Rs. 1211840.00
Rupees twelve lakh eleven thousand eight hundred and forty only
REPORT:
This estimate amounting to Rs. 12,11,840/- has been prepared for providing 11KV seperate Switchgear
at 33/11KV Sub-Station Aminagad in Ilkal Sub-division for arranging power supply to multi village waters supply
installation of Aihole and other 14 villages in the name of Assistant Executive Engineer, Panchayat Raj
Engineering Sub-Division, Hunagund under self execution scheme. The existing 11kV PCVCB's are MEI & BHEL
make comprising 2 Bank + 5 Feeders.There are 4 No's of outgoing feeders and out of 5 no breakers, 1 no
breaker kept as idle and this breaker is to be used for NJY and idle breakers not available in the station.
Assistant Executive Engineer, Panchayat Raj Engineering Sub-Division, Hunagund requested a seperate
switchgear for continueous power supply to these 2 no of proposed water supply installations vide letter no
¥ÀAgÁEA/G«ºÀÄ/r©/13-14/583 ¢£ÁAPÀ: 24.10.2013. This estimate has been prepared for providing 11KV
seperate Switchgear along with annociator panel and related equipments for above said work. All the
necessary material and labour provision is made in this estimate. Hence kindly sanction the estimate.
CERTIFICATE :- Certificate that I have personally inspected the spot and prepared the estimate by using
COMMON SR-12, KPWD SR 12-13, MWSR-13-14 and Market rates for the most economical and safe way of
executing the work.

Junior Engineer(Ele),
33/11kV Sub-Station HESCOM,
Aminagad
CERTIFICATE :- Certificate that I have personally inspected the spot and got prepared the estimate by using
COMMON SR-12, MWSR-13-14, KPWD SR 12-13 and Market rates for the most economical and safe way of
executing the work.

Assistant Executive Engineer(Ele),

33KV S&L Sub-Division HESCOM,
Bagalkot
 HUBLI ELECTRICAL SUPPLY COMPANY LIMITED
Estimate for providing 11KV seperate Switchgear at 33/11KV Sub-Station Aminagad in Ilkal Sub-division for
arranging power supply to multi village waters supply installation of Aihole and other 14 villages in the name of
Assistant Executive Engineer, Panchayat Raj Engineering Sub-Division, Hunagund under self execution scheme.

PART-A Materials Portion.

Sl No. Name of the Equipment/Materials Unit Qty Rate Amount (in Rs.)
1 SWITCHGEAR:
1 11 KV 500 MVA 1250 Amps 25 KA feeder panel No's 1 528802.00 528802.00
2 ANNUNCITOR: 0.00
Annunciator panel (MWSR 13-14, Pg No-000002) No's 1 86000.00 86000.00
3 ISOLATORS: 0.00
a 11kV isolators single break 400 Amps, (MWSR 13-14, Pg No-000022) Set 1 18855.00 18855.00
b 11kV isolators double break 400 Amps, (MWSR 13-14, Pg No-00022) Set 1 24358.00 24358.00
4 LIGHTNING ARRESTER: 0.00
SURGE ARRESTOR: (Procelain housing) metal oxide, Gapless type with 0.00
rigid bimetallic connectors suitable for ACSR.
9kV, 5kA, Metal Oxide No's 6 653.00 3918.00
5 STRUCTURE: 0.00

a Double pole structure with 9 mtrs RCC poles with provision for fixing of Set 1 16949.00 16949.00
11kV 400 A roaster GOS

b Columns out of 9.0 mtr long RCCpoles of 150 Kgs working load (using No's 4 7210.00 28840.00
TOR steel) for 11kV ODS

Beams out of Galvanized iron channels of 100X50 mm with arrangment

c for mounting of DB GOS with cleats. Bolt & nuts etc. 1B2-4.0 mtr long No's 8 4462.00 35696.00
with clamps. (0.036 MT X 123931 = 4461.51) CSR 13-14, Sl No-70

6 ACSR CONDUCOR: 0.00

a Lynx ACSR conductor KM 0.06 147000.00 8820.00
b Coyote ACSR conductor KM 0.15 96000.00 14400.00

7 PVC insulated copper control cable with lugs/ferrules. 1.1kV class size 0.00
cable.
a) 19 Core 2.5 Sq. mm. Copper control cable KM 0.175 314530.00 55042.75
b) 2 Core 2.5 Sq mm. copper control cable. KM 0.175 41180.00 7206.50
c) 4 Core 2.5 Sq mm. copper control cable. KM 0.175 73260.00 12820.50
c) 4 Core 6 Sq mm. copper control cable. KM 0.05 154910.00 7745.50
8 INSULATORS: 0.00
DISC Insulators 90kN, Ball & Socket type (Item No 6.1 of 11 kV Materials) No's 36 450.00 16200.00
9 HARDWARE: 0.00

a) T-Clamps for Coyote to Coyote with hot dipped galvanized bolts, Nuts No's 6 347.00 2082.00
and Washers (Item No 11.7 of 11 kV Materials System)

b) T-Clamps for Lynx to Coyote with hot dipped galvanized bolts, Nuts and No's 6 363.00 2178.00
Washers (Item No 11.8 of 11 kV Materials System)
a) Single Tension Clamp Suitable for Coyote No's 6 758.00 4548.00
b) Single Tension Clamp Suitable for Lynx MWSR- 13-14, Pg No-15 No's 6 835.00 5010.00
10 LEBLING MATERIALS: 0.00
a) Equipment name Boards. No's 1 108.00 108.00
b) Earth pit name Boards No's 2 108.00 216.00
11 MISC. MATERIALS: .
a) 11kV Danger Boards No's 1 108.00 108.00
12 MISELLANEOUS: L/S 20096.75
Total. 900000.00

Junior Engineer(Ele),
33/11kV Sub-Station HESCOM,
Aminagad
 HUBLI ELECTRICAL SUPPLY COMPANY LIMITED

Estimate for providing 11KV seperate Switchgear at 33/11KV Sub-Station Aminagad in Ilkal Sub-
division for arranging power supply to multi village waters supply installation of Aihole and other 14
villages in the name of Assistant Executive Engineer, Panchayat Raj Engineering Sub-Division, Hunagund
under self execution scheme.

PART-B Erection Portion.

Sl No. Name of the Equipment/Materials Unit Qty Rate Amount (in Rs.)
SWITCHGEAR:
a) Erection of 11kV Switchgear: Erection, alignment and fixing properly to
foundation base including movement from the point of unloading to the Per/panel 1 1471.00 1471.00
1 point of erection.

b) Wiring, Testing & Commissioning of 11kV Switchgear: Identification, Per/panel 1 488.00 488.00
Ferruling, Crimping, termination of wires

a) Erection of announciator panel, alignment and fixing properly to

foundation base including movement from the point of unloading to the Per/panel 1 2444.00 2444.00
point of erection.
2
b) Wiring, Testing & Commissioning of 11kV Switchgear: Identification,
Ferruling, Crimping, termination of wires from announciator desk to Per/panel 1 11160.00 11160.00
outdoor feeder panel.

Providing, laying and jointing PVC pipes conforming to IS 4085-1960, &

7634-1975, and approved makes with necessary specials such as collars, 0.00
3 bends, Elbows, Tee, nipples, plugs etc,. As per specifications

a) 63 mm dia (outer) 2mm to 2.5mm thick Mtrs 30 59 1770

4 Laying of control cables from equipments to control panels. Mtrs 575 6.00 3450.00

Fixing of Isolators 0.00

5 a) 11kV Isolators single break 400 Amps, Set 1 500.00 500.00

b) 11kV Isolators double break 400 Amps, Set 1 500.00 500.00

6 Erection of surge arrestor: (Porcelain housing) metal oxide, Gapless type No's 6 16.67 100.00
rigid bimetalic connector suitable for coyote conductor

Erection of structures 0.00

a) Erection of DP structure CDS-01 Set 1 2301.00 2301.00

b) Erection of 9 Mtr long RCC pole of 150 Kgs WL for 11kV ODS No's 4 483.00 1932.00
7
c) Erection of Beams out of galvanized iron channels 100x50mm with
arrangements for mounting of double break GOS, stringing power No's 8 2417.00 19336.00
conductor alongwith cleats, Bolts& Nuts, painted with two coats of metal
primer and aluminium paint, etc, complete, 1B2 - 4.0 mtrs long

Bus-Bar Formation 0.00

Main bus/cross bus (all the three phases in a segment) of using Coyote-
single/double conductors with fixing of insulator spacers, levelling of string 0.00
conductors to the required height above the equipment, including
providing jumps to interconnect different sizes
8
Sl No. Name of the Equipment/Materials Unit Qty Rate Amount (in Rs.)
8
a) Main Bus as above using Lynx/Coyote Conductor Per Bay 1 2369.00 2369.00

b) Formation of cross bus in each individual bay using Lynx/Coyote -

Single/Double conductor with fixing of insulators, spacers, levelling the Per Bay 1 4512.00 4512.00
strung conductors to the required height above the equipment including
providing jumps to inter-connect different sizes

Grounding of equipments 0.00

a) Grounding of equipment with 50X6mm GI flat & connecting to the

earthmat, ground pit. Each point of earthing with all formation works like
bending, twisting, drilling of holels & connecting by welding to the Rmtr 50 193.00 9650.00
earthmat/ground pi/point of earth connection, all the materials supplied
by the contractor. (Sl No 147 of 33kV Labour System)

9 b) Grounding of equipments by providing cast iron pipe of 100mm ID

13mm thickness, 2.75 Mtrs long with 2 part clamp out of G.I.Flat 50X6mm
contineously welded around the pipe using cast iron welding electrodes as Set 2 1867.00 3734.00
per drawing including the cost of excavation, (All materials to be supplied
by the contractor) (Sl No 87 of 33kV Labour System)

c) Supplying & Providing 450 mm dia 450 mm height 1.5" to 2" thick hume
pipe collar (non pressure type) for earth pits including all lead and lifts etc No's 2 551.00 1102.00
(Sl No 149 of 33kV Labour System)
Loading and Unloading 0.00
a) Loading of equipments: Feeder Panels, 11KV Switchgears, Insulators, MT 3 1291.00 3873.00
10 ACSR Conductor
b) Un-loading etc.,
of equipments: Feeder Panels, 11KV Switchgears, Insulators, MT 3 1291.00 3873.00
ACSR Conductor etc.,
c) Unloading of other materials like structural steel, building materials etc., MT 1 229.00 229.00
11 Fixing of danger/equipment boards No's 4 34.00 136.00
12 Miscellaneous L/S 5070.00
Total. 80000.00

Junior Engineer(Ele),
33/11kV Sub-Station HESCOM,
Aminagad
 HUBLI ELECTRICAL SUPPLY COMPANY LIMITED

Estimate for providing 11KV seperate Switchgear at 33/11KV Sub-Station Aminagad in

Ilkal Sub-division for arranging power supply to multi village waters supply installation of
Aihole and other 14 villages in the name of Assistant Executive Engineer, Panchayat Raj
Engineering Sub-Division, Hunagund under self execution scheme.

PART-C Civil Portion

Sl No. Name of the Equipment/Materials Unit Quantity Rate Amount (in Rs.)
1 Excavation

a) Hard soil as per specification Cmt 5.79 186.00 1076.94

(KPWD SR 12-13, Pg No-5, Sl No. 2.4)

2 Foundation 0.00

Providing and laying trap jelly concrete using

40mm and down size jelly for foundation laid
in 100mm thick layer and well compacted Cmt 3.47 3670.00 12749.58
including curing etc.,
(KPWD SR 12-13, Pg No-12, Sl No. 4.3

3 Concrete and Curing 0.00

Concrete and Curing including the cost

materials and labour charges with lead and lift
using 20mm and down size jelly as per Cmt 8.11 4140.00 33558.84
specification 1:2:4 concrete.
KPWD SR 12-13, Pg No-12, Sl No. 4.6)

4 Cable Trunches 0.00

Constuction of RCC pole trunches and RCC the

pipe trenches for required section including
the cost of excavation in all types of soil/ rock
back filling precast RCC covers from work,
curing, water stops, brick works, whenever
required, reinforcement steel, steel angles, 0.00
flats, plates, cable trayes, RCC hume pipes,
NP2 class of required size as per technical
specification.
KPWD SR 12-13, Pg No-19, Sl No. 4.46

SSY type-2 RCC cable duct. Rmtr 5 6994.00 34970.00

Supplying and spreading 100mm thick with
20/25mm jelly with all lead and lifts.
5 (5Mtr width X 5 Mtr length X 0.1Mtr depth = Cmt 2.50 925.00 2312.50
2.5Cmt)
6 Miscellaneous 5332.14
Total 90000.00

Junior Engineer(Ele),
33/11kV Sub-Station HESCOM,
Aminagad
 HUBLI ELECTRICAL SUPPLY COMPANY LIMITED

Estimate for providing 11KV seperate Switchgear at 33/11KV Sub-Station Aminagad in Ilkal Sub-division for arranging power supply to multi village
waters supply installation of Aihole and other 14 villages in the name of Assistant Executive Engineer, Panchayat Raj Engineering Sub-Division, Hunagund
under self execution scheme.

Volume calculation for providing 11kV Switchgear.

Sl No Description Unit Qty Excavation in CMT 1:4:8 Cement Concrete in CMT 1:2:4 Concreting & Curing
Pit dimension Unit Excavation Total Excavation Unit conctrete volume Unit Total Volume Unit Qty Conctrete Qty Total Qty
1 9Mtr RCC pole Nos 6 0.60X0.60X1 0.36 2.16 0.60X0.60X0.60 0.216 1.296 0.60X0.60X1.4 0.504 3.024
2 11kV Switch gear Nos 1 2X1.5X1 3.00 3.00 2X1.5X0.6 1.800 1.800 2X1.5X1.4 4.200 4.200
3 11kV Breaker Panel Nos 1 0.9X0.7X1 0.63 0.63 0.9X0.7X0.6 0.378 0.378 0.90X0.70X1.4 0.882 0.882
5.790 3.474 8.106

Asst. Exe. Engineer(Ele), Junior Engineer(Ele),

33KV S&L Sub-Division HESCOM, 33/11kV Sub-Station HESCOM,
Bagalkot Aminagad