SOUTH WESTERN RAILWAY

. HW.100/West/Genl/Drg 51 JTAT,3Arft/Works Branch, Hubli

isetu teu / Divisional Office

PROPOSED FOR PB/LAW/PWP 2023-24

PLAN HEAD " 51 "
d 1I5 Name of work:- Hubballi Division-Proposed construction of type-llstaff quarters 6 units at Sonalium
station

With reference to the above subject, abstract cost is furnished below.

Figure in thousands
ALLOCATIO ANTICIPATED OUTLY FOR
SL NO NAME OF WORK N COST 2023-24

1 Hubballi Division-Proposed construction of type CAP 17069

IIstaff quarters 6 units at Sonalium station

SI No BREAK UP COST AMOUNT

1 CIVIL ENGG COST 13452278

Sports development Fund at 0.1%(Ref:- Railway

2 Board letter No. 2022/E&R/3(2)/1 dated 13,452.28
28.12.2022) over SI No.01

Departmental charges at 4.761% (5.33-0.04-5.29

10% savings) (Ref:- Railway Board letter No.
3
2022/E&R/3(2)/1 dated 28.12.2022) over SI
6,40,462.96|
No.01

4 Electrical cost 2963113

TOTAL 17069306

JUSTIFICATION
Sonalium is located in the western ghat region. There is no proper housing facility around the station for staff for
even the renting the places. Hence is has been ver difficult for staff working here to find accommodation. Even if
they find accommodation it would be far away from the work place and it is difficult for the staff to report during
emergency times. Staff has been complainingabout the same. Quarter is one of the basic essential amenities for
the staff. Hence, this work is proposed.

Sr.
 SOUTH WESTERN RAILWAY HUBBALLIDIVISION
ELECTRICAL BRANCH
at Sonalium station.
Proposed construction of Type -ll staff quarters of 06 Units
Narne of work :- Electrical arrangements for Abstract Estimate
Est No : UBL/ Type-ll/LIMI2023-24 Reference
Store Total
Qty Rate Unit Cash
SI Description of items
PO No
248500 AS per GeM
No. 249 Mtr 0 248500 L7235785200722 dated
1
Supply of 4x 50 Sqmm, LT 1100\V grade. 1000
armoured with galvanised steel strips or roUnd 28-JUL-23
steel wires, XLPE insulated, high conductivity.
electrolytic stranded aluminium conductor cable
w th overall PVC sheathed, conformingto
IiS:7098 part-l (amendment 1 or latest), ISI
marked and as per technical specification.
No
25800 25800 AS per GeM PO
129 Mtr 0 L7235784200723 dated
2 Supply of 4x 16 Sqmm, LT 1100V grade.
200
28-JUL-23
armoured with galvanised steel strips or round
steel wires, XLPE insulated, high conductivity,
electrolytic stranded aluminium conductor cable
w th overall PVC sheathed. conforming to
IS 7098 part-l (anmendment 1or latest), ISI
marked and as per technical specification.
CPWD SR VOl-I 2021
CUM 30282 30282
3
Excavation in trenches in any kind of soil of 150 201.88 2.10.1.1 (Minus 21%)
required width and laying of LT UG cables
including excavation for joints, and dressing of
0s.Jes, ramming of bottoms, depth upto 1.5 m,
including getting out he excavated soil, and then
reiurning the soi! as required, in layers not
.ceeding 20 cm depth, including
3onsoiidating each deposited layer by ramming.
watering etc. and disposing of surplus excavated
isoil as directed. within a lead of 50 m

5390 As per HESCOM SR

4 Cutting o) cement concrete (PCC) surface. any 5 1078 CuM 5390
2022-23 (Item No.209
tyoe for iay1ng of UG cables in trenches and Labour rates)
d:sposirg off the excavated material as directed
iudingbarricading, danger lighting and refilling
the trercnes in layers and consol1dating complete|
al as spec.fied and directed

5 iSupply and laying of high density polyethylene 1000 364 Mtr 364000 364000 LOA No.
DIDe (HDPE pipe) of size 110nm (OD) category w496/ECN/02/2021 Date
of PE-80 PN-6 along with accESsories (T joint / 29/10/2021 of UCC
straight coupler etc.), iSI maiked and drawing LT 74748
c:Dies ail as per spec1fication

5Sipply and laying of high density polyethylene 300 60 Mtr 18000 18000
pipe (HDPE pipe)of size 50 mm (0D) category of
P-80, N-6 along with accessories (T joint
straight coupler etc.), ISI marked and drawing LT
icables allas per specification

Laying. iesting and commissioning of LTUG 1000 17 Mtr 17000 17000

cable 4Ci2514cx16 / 4cx35 / 4cx50 sqim as per
S.ecificalion
8 Tienchles: cutting to lay the LTUG/HTUG cable 200 2000 Mtr 400000 400000 As LOA
T11 KV and 33KV ) for crossing the track/road No 00863890080964
e ly drow.ng 160 mm (0D) size PE80,PN.6
HOPE :{pe ISi approved as per instruction of
|Dt 08.07 2023 Schedule
B, Item No:27
E lgr. Incharge (Scope includes cost for
h izontal ariring, cost of pipe and laying of pipe
eo. but charge for laying of cable is not included)
9 abrication, supply and erection cf ê Mtrs long 10 10584 Each 105840 105840 As per KPWD SR- 2022
het dip salvanized octogonal pole with BSEN
13025 Grade $355 JO steel plate 1or shaft, IS 23. Item No. 42 4
"2 fcr base plate with door opering
:änge'nents, including suitabie boards.
oackelite sneet and MCBs as per 'S
cificotions suitable to withstand the wind
S!eed of 47 mis for 6 m pole in single section
and single joint welded as per IS
9695/1S10173AWS having dimensions bottom
130mm top 70 mm with 3 mm thick suitable
base plate and 4 Nos foundation bolts,
necessary
C.cavation for foundation and refiling all as
Specifiedand directed (excluding PCC
iundator)
AbMIENUSIM HLnos

10 1844 Each 18440 18440 As per KPWD SR-2022

Hot dip Galvanized
10 Supplying, and fixing of door luminaries and 23, item No.4.7.2
M.S.Bracket suitable for out
necessary
mounted on Octagonal pole using
nuts etc., complete- Single Arm Bracket
bolts,
with 1500 mm Standard 40/50 m dia

with 8135 CuM 16270 16270 As per CPWD SR- 2022

11 Providing andmaking steel pole collar
2
cement concrete (13.6) with stone aggregate 20 23. Item No. 11.5
mm nominal size in foundations of specified size
and shape including form work, plastering if
required, curing etc as required. (Volume of pole
/pipe not to be deducted),

12 Supplying and embedding 40 mm dia GI pipe. 6 589 Metre 3534 3534 As per CPWD SR- 2022
medium class. in pole collar / foundation (During 23, Item No. 11.6.2
casting) for cable entry including bending the pipe
to the required shape complete as required.

13 Supplying and making end termination with brass 12 309 Each 3708 3708 As per CPWD SR-2022
|compression gland and aluminium lugs for 16 23
Somm size, 4 core PVC insulated and PVC item No.9.1.33
sheathed XLPE aluminium conductor cable of
1.1 KV grade as specified and directed.

14 Supplying and making end termination with brass 4 413 Each 1652 1652 As per CPWD SR-2022,
Compression glands and aluminium lugs for 50 9.1.22
sqmm size 4 core PVC insulated and PVC
sheathed / XLPE aluminium conductor cable of
15 Supply and fixing of 70 W, LED Street light fitting 10 5955 Each 59550
as per detailed specification 59550 As per KPWD SR 2022
23 item No.11.8.3
16 Supply, and fixing, connecting of weather proof 1
112100 Each 112100 112100
sheet steel distribution cum meter board Fresh Quotation
fabricated out of 16 SVWG CRC sheet with Collected from Market
powder coated finishing including 200 Amps, (Karthik Electrical and
Aluminium bus bars 30 x 6 mm size, comprising Electro Controls Hubli)
the following items: Dated: 18/01/2024
MCCB 125 A, 4P, 25 KA with microprocessor
based release - 01 Nos
(i) MCB 4P, 32 A, 10 KA 8 Nos
(ii) 16 Amps Timer & Contactor
(iv) Digital MFM Meter with CT
(v) Electronic KWH meter (3 ph) 10 - 60A,
-6
Nos including RYB LED indication lamps, all
Jconnecting materials and works.
17 Supplying and fixing 4 way (4 + 12), Double door 6 4091 Each 24546
|horizontal type three pole and neutral, sheet| 24546 As per CPWD SR-2022,
Steel, MCB distribution board, 415 V, on surface/ 2.4.1
|recess, complete with tinned copper bus bar,
|neutral bus bar. earth bar, din bar.
interconnections, powder painted including
learthina etc. conmplete all as per
18 Supplying and fixing 5 A to 32 Adetailed
rating. 240/415| 36 656 Each
V 10 kA, "C" curve, 23616
miniature circuit breaker 23616 As per CPWD SR-2022,
suitable for inductive load of Double pole in the
existing MCB DB Complete with 2.10.3
|testing and commissioning etc all connections,
as
and directed. specified|
19 Supplying and fixing 5 A to 32 Arating, 415 V, 10
KA, "C" curve. 6 1228 Each
miniature circuit breaker suitable 7368 7368 As per CPWD SR-2022
for inductive load of
the existing MCB DB Tripple pole and neutral in 23
testing and complete with connections, item No. 2.10.5
and directed. commissioning etc all as specified
20 Supply and fixing 40 Amps, 4
residual current circuit breaker (RCCB) pole, 415V, 6 3188 Each
19128
having a
sensitivity current 30 mA in the existing MCB 19128 As per CPWD SR-2022
Complete with DB 23
Commissioning etc, asconnections,
required. testing and item No. 2.15.2
 21 Supplying and fixing 20 A, 240 V, SPN Industrial 24 1621 Each 38904 38904
As perCPWD SR-2022,
tvpe socket outlet, with 2 pole and earth, metal 2.18
enclosed plug top alongwith 20 A "C" curve, SP.
MCB in sheet steel enclosure, on surface or in
recess, with chained metal cover for the socket
out let and complete with connections, testing
and commissioningetc. as required

2Earthing arrangements (Pipe earthing) as per 12 5147 Each 61764 0 61764 As per LOA No.
PCEE/SWR technical specification (S 3043) 01119370064980 Dated:
02/11/2022

82500 As per CPWD SR

23 Wiring for circuit/submain wiring along with earth 300 275 Mtr 82500
wire with size of cable 2 X 2.5 sq. mm + 1X 2.5 2022.1.142
sq. mm earth wire of FRLS PVC insulated copper
conductor, single core cable in surface/ recessed
medium class PVC conduit including all
necessary connected works such as cutting
chases drilling holes on wall ceiling etc
including plastering / making good the disturbed
surfaces all as specified and as directed
91850 91850 As per CPWD SR-2022.
24 Wiring for circuit/ submain wiring along with earth 275 334 Mtr
1.14.3
wire with size of cable 2 X 4 sg. mm + 1 X 4 sq.
mm earth wire of FRLS PVC insulated copper
conductor, single core cable in surfacel recessed
medium class PVC conduit as required including
all necessary connected works such as cutting
chases, drilling holes on wall / ceiling etc
including plastering / making good the disturbed
surfaces all as specified and as directed.

Mtr 153650 153650 As per CPWD SR-2022.

25 Wiring for circuitl submain wiring alongwith earth 350 439
1 14 4
lwire with size of cable 2X6 sg. mm + 1X6 sg.
mm earth wire of FRLS PVC insulated copper
conductor, single core cable in surface/ recessed
medium class PVC conduit as required including
all necessary connected works such as cutting
chases, drilling holes on wall / ceiling etc
including plastering / making good the disturbed
surfaces all as specified and as directed.

26 Wiring for light point/ fan point/exhaust fan point| 102 1015 Each 103530 103530 As per CPWD SR-2022
call bell point with 1.5 sq.mm FRLS PVC point 1.10.1
insulated copper conductor single core cable in
surface / recessed medium class PVC conduit,
with modular switch, modular plate, suitable GI
box and earthing the point with 1.5 sq.mm FRLS
PVC insulated copper conductor single core
cable etc. as required including all necessary
connected works such as cutting chases, drilling
holes on wall / ceiling etc including plastering
making good the disturbed surfaces all as
specified and as directed.

7 Supplying &fixing of 20/22 W LED Batten fitting. 36 740 Each 26640 26640 As KPWD SR-2022-23
240 V AC with diffuser and driver incluidng all item No.11.3.2
Connected materials as per detailed specification.

Supplying and fixing 3 pin, 5 A ceiling rose on the 72 87 Each 6264 6264 As per CPWD SR-2022,
existing junction box/ wooden block including 1.33
connections etc. as required.
29 Supply and fixing Decorative walllight fixture 24 678 Each 16272 16272 Havells Price list 2022
made up of Polycarbonate, suitable for 9 W LED enclosed
'amp B22 base all as per Code No.
LHFOFUE1TZ1VWO12 of Make- Havells or
equivalent approved make
30 Supply &fixing of BLDC ceiling fans, working on 18 2730 Nos 49140 49140 As per CPWD SR-2022.
230 VAC, 50 Hz of Sweep size1200 MM all as 19.1
per detailed technical specification including
provision of necessary down rods of required
length, canopies, clamps etc all as directed.
AVAENESSM HLNOS 49194
As LOA
No.01212840013435
49194 Dt.10.01.2020 (UBI
Each
2733
230 V. 50 Hz 18 RR+15 % Escalation)
of single phase AC
31 Supply & fixing Exhaust fan 200 mm sweep
modular type BLDC
such as frame with
complete with all accessories arrangements, nuts
|louvers, necessary mounting making suitable
bolts fastners including SR-20 2%
the surfaces etc all As per CPWD
openings on walls, finishing 20280
20280 156
|as specified and directed 676 Each
suitable size GI box with 30
32 Supplying and fixing front on surface or in
modular plate and cover in
fixing 3 pin 5/6 A|
recess, including providing and
modular switch, SR-20 22
modular socket outlet and 5/6 A 28128 As per CPWD
connections etc. as required 132
586 Nos 28128
box with 48
33Supplying and fixing suitable size GI
modular plate and cover in front on surface or in
&
recess, including providing and fixing 6 pin 5/6
15/16 A|
15/16 A modular socket outlet and SR-2022
modular switch, connections etc. as required 13086 As per CPWD
727 Each 13086 1.57
box with 18
34 Supplying and fixing suitable size GI
|modular plate and cover in front on surface or in
recess, including providing and fixing 25 A
modular socket outlet modular socket outlet and
25 A modular MCB C curve, connections etc. as
As LOA
required 2580
2580 No.01212840013433
35 Supply and fixing of Electronics bulbul bell bird 430 Each
chime Call bell similar to anchor model No.8432 Dt. 10.01.2020 (UBI.
including provision 2 Module surface box with RR+15 % Escalation)
Cover plate with frame including connection fixing
of cal| bell with all connected materials and
works. 444999 444999 As per Gem Price list
36Supply, erection, testing and commissioning of 1 444999 Each (Durkato)-2023
|20 KVA silent type DG set, 3 phase, AC 415 V.
|50 Hz. with AMF panel, with all connected
materials all as per detailed specifications
37042 37042 As LOA
37 Supply of 5 HP 3 Phase submersible pumpset 37042 Set
No.00935690086671
with DOL starter with mounting arrangements Dt.12.09.2023 Schedule -
12G/130/140mts (As per site condition)130 mts A, Item No: 76
below GL bore wellDrilled + 12 mts above GL
fortotal head
2904 Set As LOA
38 Erection, testing and commissioning of No.00935690086671
submersible pump set by jointing GI pipes with
Dt. 12.09.2023 Schedu l
flat cable connection and provision of GI collors
for pipes, fixing of starter panel, clamp, valve and B, Item No: 45
other accessories with allied works including
transportation ofRailway supply items (Railway
will supply Gl pipeat CN/Stores, Hubli)

39 Supply of borewell cap,clamp, GI bend etc. 1 866 Set 0 866 866 As LOA
No.00935690086671
Dt. 12.09.2023 Schedle
A, Item No: 77

40 Supply of gun metal nonreturn valve for the pump 1 1131 Each 0 1131 1131 As LOA
No.00935690086671
Dt.12.09.2023 Schedule
A, Item No: 78

4 Supply of 3cx2.5 sqmm copper flat submersible 20 71 Mtr 1420 1420 As LOA
cable No.00935690086671
Dt.12.09.2023 Schedule -
A, ltem No: 79

42 Supply of mono submersible openwell pumpset 1 9608 Each 9608 9608 As LOA
with DOL starter(ISImarked) of capacity of 1HP No.00935690086671
|with 10 mtr 1.5mm 3 core flat cable (as required Dt.12.09.2023 Schedule
as persite conditions) A, Item No: 80

43 Erection,testingand commissioning of 01 HP 1 574 Each 574 574 As LOA

Mono Submersible pump set with flat cable No.00935690086671
|connectionand fixing of starter panel, clamp,valve Dt. 12.09.2023 Schedule
|and other accessories with allied works B. Item No:46
 9900 9900 As LOA
4 "Provision of cable route indicator with supply of 20 495 Nos
No.00935690086671
RCC cable marker as per specification. The
Dt.12.09.2023 Schedule
engraved lettering of the cable marker shall be, B, Item No: 53
33 KV / 11 KV / LT CABLE, erection shall be
digging of pit to a depth of 800 mm of size 300
mm x300 mm and castingof concrete foundation
of size300 mm x 300 mm x 300 mmwith RCC
cable marker casted as single unit and marker
shall be placed vertically with lettering portion
above GL (remainingbelow GL) and refilling the
pit as per the instruction ofRailway
representative at site"

Sub Total Rs. 1574206 1179840 2754046

27540.46
Contingency charges @ 1%
2781586.46
Total Rs.
178744.75
Departmental charges @6.426% (7.16 -0.02)% (-) 10%) Rs. 2781.59
Sports development Fund @0.1%Rs.
Grand total Rs. 2963113

Prepared by Checked by

JE/E/DRG/UBL ADEE/G/UBL
 GSTIN:29AIAPV8660M1ZE

CONTROLS
Design & Manufacture Al type Electrical Control Panel Boards
B 52/1, 1st Gate Industrial Area, Opp Karnatak Conveyors. Gokul Road Hubballi - 580030
Cell :9448008855, 9986866804 Email : karthikvibhutimath@gmail.com
Quotation
Date :18/1/2024 Bank Bank of Baroda
To,
SR. DEE Acc no 74300500000495

SWR DIVISIONAL OFFICE ,HUBLI-23 Ifsc code BARBOVJMDHA

METERING PANEL
Sl no Description Make |QTY Amount
16 SWG CRC SHEET METAL BOX WITH POWDER COATING JSW 1

2 125 AMPS 4 POLE 25 KA MCCB WITHLINK INDOASIAN 1

3 THREEE PHASE ENERGY METER L&T 6

32 AMPS 4 POLE MCB INDOASIAN
16 AMPS TIMER & CONTACTOR REPUTED
6 |DIGITAL MEM METER WITH CT REPUTED 1
95000/
7 RYB INDICATOR LAMP REPUTED 3
AS
POWER& CONTROL WIRING REPUTED
REQ
200 AMPS AL BUS BAR, HARDWARE &OTHER PANEL ACCSSORIES AS
WITH COMPLETE WIRING REQ
TOTAL 95,000/
Terms and conditions: CGST @ 9% 8550/
Delivery :7Days from the Date of Advance SGST @ 9% 8550/
Payment :60% Advance and 40% Before Dispatch GRAND
Transportation : EXTRA TOTAL
1,12,100/