KARNATAKA POWER TRANSMISSION CORPORATION LIMITED

Estimate for Providing MCVCB Shelter at 66/11 kV Sub Station

Sl. No. Particulars Unit Qty Rate Amount
1 2 3 4 5 6
1 Earth work excavation for Foundation by mechanical
means for all works & depth upto 3 m, as per drawing
and technical specifications, including setting out,
shoring, strutting, barricading, caution lights, including
dressing of excavated surfaces, disposing off or levelling
Cum 66.664 73.00 4,866.47
the excavated earth or sorting & stacking the selected
earth for reuse in a radius of 50 m and lift upto 1.5 m
including cost of labour, tools, usage of machinery &
other appurtenaces required to complete the work I. No:
1.14.1, Page No. 8
2 Providing and laying in position plain cement
concrete of mix 1:4:8 with OPC cement @ 180kgs
with 40mm and down size graded granite metal
coarse aggregates @ 0.85 cum and fine aggregtes @
0.57 cum machine mixed, machine mixed, concrete
Cum 16.419 5206.00 85,478.36
laid in layers not exceeding 15cms thick, well
compacted,. In foundation and plinth, including
cost of all materials, labour, HOM of machinery,
curing complete as per specification. I.No. 2.1.2
Page No. 15.
3 Providing and laying in position plain cement
concrete of mix 1:3:6 with cement @ 240 kgs with
20mm and down size graded granite metal coarse
aggregates @ 0.878 cum and fine aggregtes @ 0.459
cum, machine mixed, concrete laid in layers not
Cum 7.8767 5728.00 45,117.74
exceeding 15 cms thick well compacted. In
foundation, plith and cills, including cost of all
materials, labour, HOM of machinery, curing
complete as per specification.
Including 3% for shuttering I. No: 2.1.4 Page no. 15
5 Providing and constructing granite/trap/ Basalt
size stone masonry with mortar 1:6, stone
hammered dressed in courses not less than 20 cm
Cum 33.0840 5422.00 179,381.45
high, bound stones at two mtr apart in each courses
including cost of materials, labour curing etc.,
complete as per specifications I No: 5.4, Page No. 9
6 Fabricating , supplying & erecting M.S. Angular
truss for all spans as per approved designs and
drawing. The entire truss is anchored suitably by
using 4 Nos. of M.S. anchor bolts at each support,
with base plate and shoe plate. The work includes
cutting, straighting, placin in position of M.S. angle
Kgs 2278.805 110.00 250,668.55
and welding wherever necessary, and applying one
coat of red oxide primer coat to all the members
including cost of all materials, labour charges & hire
charges of machineries for cutting, welding,
grinding & erection equipments etc., complete as
per specification. I.no. 11.16.3 Page No. 81
7 Providing and fixing colour coated galuvalium
(galuvallium sheet) sheet of 0.47 to 0.50mm total
thickness (A1-Zn alloy) over the busstand platform
beams (MS tublar truss and purlins) at a height of 5M
from the floor level etc., including providing and fixing
extra sheet for over lapping the main sheet as (0.10 to
0.20m width) required etc., complete including providing Sqm 141.426 795.00 112,433.67
and fixing colour coated galuvalium sheet of 0.47 to
0.50mm thickness for gutter etc. complete including
providing and fixing the sheet with self screwing steel
screws with rubber washers and incluing cost of crimp
curve charges (for imporved aesthetics) etc., complete.
Page No. 21, I.No. 7.1
8 Providing and fixing colour coated galuvallum ridge
sheet of width and 0.47 to 0.50 mm total trhickness (A-Z
n alloy coated steel ) over thwe main roof sheets with
required overlap ( 0.10 to 0.20m width) at ridge portion
for a height of everage 5 M from the floor level etc.,
Sqm 6.000 546.00 3,276.00
complete including providing and fixing the sheet with
self screwing steel screws with rubber washers and
including cost of cripm curve charges (for improved
aesthetics) etc., complete including cost of all materils
labour, lead lift loading. I. no.7.4.1. Page No. 21
9 Providing and fixing MS grill Supporting structures
to place breakers Using M.S flats, or M.S. square
rods, or combination of MS. Flats and sqaure rods
as per approved design, drawing including cutting
steel sections and welding the same to required Kgs 1394.460 91.00 126,895.86
pattern with a coat of red lead primer, cost of
materials, fixtures, labour and HOM of machinery
complete as per specifications. I No:11.1, Page No.
75
10 Refilling available earth around pipe lines, cables
in layers not exceeding 20cms in depth, compacting
each deposited layer by ramming after watering
Cum 80.100 122.00 9,772.20
with lead upto 50m and lift upto 1.5 m including
cost of all labour complete as per specifications.
I.No: 1.10, Page No. 7
 Electrification -
11 OPEN CONDUIT SYSTEM: Supplying heavy guage
PVC conduit pipe 25mm dia 2mm thick confirming to IS
2509 with suitable size bends metal junction boxes
adhesive paste etc., and fixing using inverted wood plugs
in case of RCC ceiling and RCC wall stone structure or
rawl plugs in case of brick walls and cement plastering Mtr 36.000 50.00 1,800.00
damaged portion using heavy guage saddles at an interval
of 700mm using NF screws (P.No.2, I.No.1.1.1) a) 19/20
mm dia 2 mm thick

12 Supplying and flush mounting teak wooden box without

front plank, made of not less than 12mm thick wood,
No 2.000 102.00 204.00
after due groove cutting, necessary masonry patch work
complete.a) 12"x12"x3"(P No 3 ; I No 1.6.1)
13 Supply and wiring adoptoing loop system in
existing PVC conduit/ casing caping using copper
PVC insulated multi strand 2x1.5Sqmm copper wire
with a 6Amps flush type SP control switch shall be
fixed on the existing plastic sheet/gang box, the
Pts 4.000 200.00 800.00
other end wires shall be terminated with sufficient
loose length in a wood/PVC round block. complete
for each outlet. a) Short point upto 3Mtr from
tapping point to out let via switch ( P No 5 ; I No
2.1.1 )
14 b) Medium point above 3Mtr upto 6 Mtr from
tapping point to out let via switch (P No 5 ; I No Pts 4.000 275.00 1,100.00
2.1.2 )
15 c) Long point upto 6Mtr to 10 mtrs from tapping
Pts 4.000 400.00 1,600.00
point to out let via switch ( P No 5 ; I No 2.1.3)
16 Wiring for lighting/power circuit using one of
FRLS PVC insulated 1100V grade, multistrand
Copper with low conductor resistance single core
Mtr 144.000 14.00 2,016.00
wire in open or concealed system of wiring with
specified IS-694:1990 & confirming to the attached
GTP of GROUP - A. 1 sqmm (P.No. 5, I.No. 2.3.1)
17 1.5 sqmm (P.No. 5, I.No. 2.3.2) Mtr 120.000 20.50 2,460.00
18 4.00 sqmm (P.No. 6, I.No. 2.3.4) Mtr 80.000 45.00 3,600.00
19 Supplying 6A flush type socket and 6 amps flush
type SP switch either surface/flush mounting in
existing gang box or in 4 mm thick plastic sheet and
fixing over a flush mounted wooden box and Each 10.000 112.00 1,120.00
wiring using necessary capacity wires as required
as per IS 1293 and 3654. 6 amps 2 Way. Page no. 9.
I.No. 3.1.1
20 Supplying and flush mounting t power coated/
galvanized metal box suitable for mounting
modular switch plates,. The box should be family Each 2.000 145.00 290.00
flush mounted after due groove cutting in brick
/stone /C.C wall. ( 8 way) Page No. 9. I.No. 3.4.4
21 Supplying and fixing superior quality modular
switch mounting polycarbonate plate with
necessary supporting back plate with rerquired nos.
Each 2.000 200.00 400.00
of machine screws, bolts nuts etc., complete on the
existing metal/PVC box. a) 8 module, Page No. 9.
I.no. 3.5.2
22 Supplying and flush mounting t power coated/
galvanized metal box suitable for mounting
modular switch plates,. The box should be family Each 2.000 680.00 1,360.00
flush mounted after due groove cutting in brick
/stone /C.C wall. ( 8 way) Page No. 9. I.No. 3.4.4
23 Supplying and fixing 32 AMPs security and energy
saving DP switch with tag suitable to operate on
Each 4.000 60.00 240.00
230 Volts 50 Hz AC supply & completely wired on
existing box. Page No. 10. I.No. 3.7
24 Suppying and fixing/ replacing of 6/16/32 Amps
electrical accessories on existing board. ( 6 Amps 3 No. 6.000 58.00 348.00
way 5 pin Socket)) Page No. 11. I.No. 3.14.3.
25 Suppying and fixing/ replacing of 6/16/32 Amps
electrical accessories on existing board. ( 6 AMPS No 4.000 58.00 232.00
Bakelte ceiling rose) Page No. 11. I.No. 3.14.5.
26 Suppying and fixing/ replacing of 6/16/32 Amps
electrical accessories on existing board. ( 6Amps No 2.000 205.00 410.00
lamp Holder). Page No. 11. I.No. 3.14.6.
 27 Suppying and fixing/ replacing of 6/16/32 Amps
electrical accessories on existing board. ( 6Amps No 1.000 713.00 713.00
lamp Holder). Page No. 11. I.No. 3.14.6.
28 Supplying and fixing miniature circuit breakers on
existing MCB distribution boards using necessary
fixing materials and `C' type curve, indicator
ON/OFF,energy cross-3 with short circuit breaking Each 2.000 2900.00 5,800.00
capacity of 10K and complete wiring asd required
confirming to IEC 60898. 40 Amps SP, Page No. 27.
I.No. 5.17.2
29 Supplying of ….. Feet- PVC Batten with intergrated
LED tube ….. W with high quality diffuser with life
of 250000 buring hours & 70% lumen maintenance
with CRI > 80.input : 220 - 240 V @ 50/60HZ &
Power factor > 0.9 along with CE approved. 2 years Each 8.000 110.00 880.00
Warranty against any manufacturing defect
working under standard electrical condition. ( LED
light fighting 2 x 4' - 20/22 w) Page No. 64. I.No.
12.3.3
30 Fixing all types and all capacities of
fluorescent/false ceiling/ spot light /CFL/LED
fittings indoor on the wall/ ceiling rafters/girders
using 23/0.00076'' twin twisted PVC insulated Each 6.000 150.00 900.00
wires, required Nos of round blocks and clamps.
(On wall/ ceiling/ Rafter/Girders) Page No. 79.
I.no. 14.7.1
31 Fixing a ceiling/ wall mounting fan of all capacities
and all types to the existing ``S'' hook with fan
regulator to the existing board together with
supplying and fixing 5 amps, ceiling nose, Each 2.000 180.00 360.00
necessary length of 23/0.0076 inch PVC insulated
twin twisted copper wire and wiring. Page No. 80.
I.No. 14.8
32 Supplying and fixing Chemical earthing for
grounding conduits, IC cutouts & other equipments
backfill compound which is non - corrosive,
thermally conductive, potential to permissible
1 kit 1.000 3870.00 3,870.00
limits, superior fault conduction capacity, non
toxicm weather resistance & capable of achieving
ohmic value less than one ohm. ( Using 6 ft SS rod
with backfill compound) Page No. 44. I.No. 6.19.5
33 Supplying and running Gi./Copper conductor for
grounding and (along with other wires in conduit
system of wiring) using necessary suitable size Mtr 1.000 105.00 105.00
clamps, nails, guttas/spacers etc., ( 10 SWG Copper
wire) Page No. 44. I.No. 6.18.6.
34 Sub-Total 848498.29
37 Say Total amount (exclusive of GST) 854052.00

CERTIFICATE
Certified that the above estimate has been prepared based on KPWD SR for the year 2022 and prevailing
market rate, duly inspecting the spot in most economical way of execution.

Assistant Engineer (Civil), Asst. Executive Engineer (Civil),

Transmission (W&M) Circle, Transmission (W & M) Circle,
KPTCL, Davanagere. KPTCL, Davanagere.
 Providing MCVCB Shelter at 66/11 kV Sub Station
Nos L B D Total Qty
1 EWE
Col 10 1 1 0.85 8.5
SSM 2 12 0.8 0.75 14.4
EnD wall 2 6.47 0.8 0.75 7.764
Duct 1 12 3.4 1 40.8
Deductions for columns -10 0.8 0.8 0.75 -4.8
2.3 6 66.664

2 M7.5

Col 10 1 1 0.1 1
0
SSM 2 12 0.8 0.1 1.92
EnD wall 2 6.47 0.8 0.1 1.0352
Duct 1 12 3.4 0.1 4.08
Deductions 0
Col -10 0.8 0.8 0.1 -0.64
Flooring 2 12 3.05 0.1 7.32
1 12 1.42 0.1 1.704

4.3 13 16.4192

3 M15
Columns 10 0.6 0.6 0.75 2.7
10 0.45 0.45 0.75 1.51875
Ramp 1 1.2 1.8 0.15 0.324
Flooring 5 2 3.05 0.1 3.05
1 2 1.42 0.1 0.284
4.6 13 7.87675

4 Shuttering for foundation

10 2.4 0.75 18
10 1.8 0.75 13.5
4.28 16 31.5

5 SSM
Side wall 2 12 0.45 1.2 12.96
End wall 2 6 0.45 1.2 6.48
Deduction -2 2 0.45 0.6 -1.08
0
Duct 2 12 0.6 0.4 5.76
2 12 0.45 1 10.8
Deduction -10 0.45 0.45 1.2 -2.43
Ramp 2 1.2 0.45 0.55 0.594
5.6 25 33.084

8 Truss
ISMB150 10 5.1 14.9 759.9
ISA 0
65X65X6 5 2 7.22 5.8 418.76
Top chord 5 2 3.85 5.8 223.3
0
Vertical members 0
ISA50*50*6 5 1.3 1.3 4.5 38.025
5 2 1.2 4.5 54
5 2 1 4.5 45
5 2 0.6 4.5 27
Inclained 0
ISA45*45*6 5 2 1.4 4 56
5 2 1.2 4 48
5 2 1 4 40
Cleats 10 5 0.1 4 20
Base platw 10 0.15 0.15 39.2 8.82
0
Purlins 0
ISA 50*50*6 10 12 4.5 540
7.3 43 2278.805
 9 Colour galvalium Sheet
2 12 3.9 93.6
2 0.5 7.22 1.3 9.386
2 7.22 1 14.44
2 12 1 24
8.31 49 141.426

10 Ridge 1 12 0.5 6
8.32 49

11 MS Grill

ISMC125 2 18 2.45 12.7 1120.14

1 18 1.2 12.7 274.32
7.9 34 1394.46

12 Refilling

2 12 2.15 1.25 64.5

2 12 0.52 1.25 15.6
2.11 7 80.1

Electrification
26 Pvc pipes mtr 36 36
20mm

27 wooden box Each 2 2

12"X12"X3"
2 4
28 Short point 2 4
29 Medium point 4 4
29 Long point

30 Cable mtr 144 144

1 sqmm mtr 120 120
1.5 sqmm mtr 80 80
4 sqmm
each 10 10
31 Switches 2 2
32 Modular box 2 2
33 polycorbonate plate 8 module
each 2 2

32 DP 1 4
33 Socket 2 6
34 ceiling rose 6 4
35 lamp holder 6 2
36 mCB Board each 1 1
35 MCBs 2 2
37 leD TUBE 6 8
38 Fixing tubes 6 6
33 led round lamp Each 2 2
34 porcelain fuse
Each 1 1
37 earthing
38 gi wire mtr 1 1