Estimate for : Unit cost Sl. No Description Qty 1 100 30 85 unit each cu.m cu.

m each material Erecetion 50000 4998 8847 2323 Total 50000 4998 8847 2323 MF 1 1.1 1.1 1 material 50000 549780 291951 197455 Erecetion 0 0 0 0 Total 50000 549780 291951 197455

1 Preparation of design and drawing Cement Concrete for foundation other than 2 hard soil 3 RCC for foundation 4 cable trench cover Supply, Fabrication, galavn & erection of steel gantries / Portals supporting struc small aprt 5 steel works 6 110 kV DP SF-6 CB 7 110 kV DP isolator (mannualy operated) extra for erection of earthing blade assembly 8 for 110 kV DP isolstor (mannually operated) 110 kV CT 9 96 kV LA Dismantlement of existing Transformer and 10 a placing it in the TSS premises Transportation of released 21.6 MVA trasformer from TBM to ACK TSS including b loading and unloading etc Overhauling of Transformer with oil c purification , testing and commissioning etc 25 KV SIDE 11 25 KV SP Vacuum CB 12 25 KV SP Vacuum nterupptors 13 25 KV SP isolator 14 Supply and erection of 25 KV DP isolator Extra for supply & erection of an earth contact 15 assembly in an Isolator Extra on item 13 (a) (b) or (c) for an inter 16 locking device. 17 25 kV PT (type II)

30 2 5 5 4 4 2

Ton each each each each each Nos

86136 1150000 260000 30000 255000 38749 0

5421 50000 3500 500 1500 1000 75000

91557 1200000 263500 30500 256500 39749 75000

1.1 1 1 1 1 1 1

2842488 2300000 1300000 150000 1020000 154996.8 0

178893 100000 17500 2500 6000 4000 150000

3021381 2400000 1317500 152500 1026000 158997 150000

Nos

120000

120000

240000

2 2 2 7 1 8 8 1

Nos each each each each each each each

0 399157 276044 33977 61436 8358 2408 39114

690000 70000 4700 3732 5672 225 372 1343

690000 469157 280744 37709 67108 8583 2781 40457

1.1 1 1 1 1.1 1.1 1.1 1

0 798314 552088 237839 67579.6 73550.4 21190.4 39114

1518000 140000 9400 26124 6239.2 1980 3273.6 1343

1518000 938314 561488 263963 73819 75530 24473 40457

18 25 kV CT supply and erection of control panel suitable 19 for double transformer sub station 20 21 22 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 KV LA 25 KV / 230 V AT (10 KVA) 25 kV DO fuse switch for 10 KVA AT 250 V fuse box copper jumbers Tubular Aluminium bus bar 50 x 36 mm dia Zebra ACSR conductor Rigid bimetallic connectors for 50 mm al busbar Extn type terminal connectors for 50 mm al bus bar Rigid bus splices for 50 mm bus T connector for 50 mm bus Rigid through connector for 50 mm bus Expansion bus coupler for 50 mm T connector for Zebra connector T connector for 50 mm OD Rigid terminal connectors for 20 mm al Connector Rigid connector for 50 mm bus Rigid clamp for 50 mm bus Rigid connectors for Zebra Conductor 110 kV Support Insulator 25 kV Suport Insulator Supply and erection of 132 kV termination with Disc insulator with adjuster

4 2 2 1 1 1 1 140 400 13 2 7 6 3 2 6 4 5 4 13 7 12 18 8

each each each each each each each mt mt each each

66526 2800000 41578 45000 15000 650 50000 404 345 1980 3500 2080 2200 1988 3500 2200 3500 2188 1980 1900 1980 4500 5726 10200

19500 10000 5000 8500 1000

86026 2810000 46578 53500 16000 650 50000 449 375 1990 3510 2090 2210 1998 3510 2210 3510 2198 1990 1910 1990 5000 6185 11200

1 1 1 1 1 1 1 1.1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1.1 1

266104 5600000 83156 45000 15000 650 50000 62216 138000 25740 7000 14560 13200 5964 7000 13200 14000 10940 7920 24700 13860 54000 113374.8 81600

78000 20000 10000 8500 1000 0 0 6776 12000 130 20 70 60 30 20 60 40 50 40 130 70 6000 9088.2 8000

344104 5620000 93156 53500 16000 650 50000 69146 150000 25870 7020 14630 13260 5994 7020 13260 14040 10990 7960 24830 13930 60000 122463 89600

44 30 10 10 10 10 10 10 10 10 10 10 10 10 500 459 1000

each each each

Suply and erection of 132 kV termination with 42 Disc insulator without adjuster Supply and erection of 110 v Mantenance 43 free battery Suply and erection of 110 v battery chargers for Mantenance free battery and lead acid 44 battery Supply and erection of 230 V AC LT distribution board for 10 kVA LT supply 45 transformer in control room

8 1

each each

9700 210000

1000 7154

10700 217154

1 1

77600 210000

8000 7154

85600 217154

each

166700

1470

168170

333400

2940

336340

each

66526

19500

86026

133052

39000

172052

Supply and erection of 110 V DC distribution 46 board 47 Supply and erection of Cables for 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 CB Transformer & Interruptoralarm control and indication circuit for / trip circuit and charger control trans bushing CT ckt and 110 V DC ckt CT circuit 110 V & 240 V AC circuit
e) PT 240V AC ckts.

each

45000

8500

53500

45000

8500

53500

Power supply to control room LT power supply for oil filteration earth electrode earth leads 75 x 8 mm in ground earth leads 50x 6 mm in ground earth leads 75 x 8 mm in expose earth leads 50x 6 mm in exposed 8 SWG GI wire for earthing 32 mm dia ms rod for earth mat Supply and erection of earth screen wires Supply and erection of fencing panels Supply and erection of fencing upright Supply and erection of gates

850 250 110 660 300 175 40 16 700 600 200 600 50 120 250 300 6 10 330 200

mts mts mts mts mts mts mts each mts mts mts mts mts mts mts mts tonne mts mts cum

440 240 211 211 211 440 720 1900 820 720 820 720 35 225 150 2750 65000 2750 300 380

35 35 12 12 12 35 35 6000 70 70 70 70 10 50 20

475 275 223 223 223 475 755 7900 890 790 890 790 45 275 170 2750 65000 2750 300 380

1 1 1.1 1.1 1.1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

374000 60000 25531 153186 69630 77000 28800 30400 574000 432000 164000 432000 1750 27000 37500 825000 390000 27500 99000 76000 22016880 440338 22457218 673717 23130935

29750 8750 1452 8712 3960 6125 1400 96000 49000 42000 14000 42000 500 6000 5000 0 0 0 0 0 2945580 2945580 88367 3033947

403750 68750 26983 161898 73590 83125 30200 126400 623000 474000 178000 474000 2250 33000 42500 825000 390000 27500 99000 76000 24722623 440338 25162961 754889 25917850 518357 777535 2374593 3670485

66 Supply and erection of anti claimbing device 67 Supply and erection of ballast and gravels Sub Total 68 Carriage of material 2 % TOTAL 69 Contigencies 3 % SW 1 Sub Total SW II Tools and Plants 2 % SW III Transport Facilities 3% 23 Temp Establishment charges Grand Total

3% 2% 3% 10.18%

Budgetry offer from M/s The Aluminium Industries Limited RL-M/Q-873/108/11 Dt. 25.01.11 Erection Total

2800000 2800000 10000 2810000

22000000 150000 22150000 25472500

Lightening Arrestor 96 KA 10.30% 4% Current Transformer 110kV 600/5A 10.30% 2%

35000 3605 144.2 38749.2 160200 16500.6 330.012 177031

Rate Ref TBM DRPC GC 79 with 10% esc GC 79 with 10% esc TBM DRPC GC 79 with 10% esc EREC- SPE tender SPE tender SPE tender SPE tender ERECSPE tender Bud offer M/s Trimuthy hitech B O from M/s Abirami dt 19.07.11 LOA No 200708/13 dt. 23.5.08 TBM DRPC erec- mkk NS TBM DRPC GC 79 with 10% esc GC 79 with 10% esc GC 79 with 10% esc TBM DRPC

0.924

5.695

1.848 0 26.37 4.32 4.752 52.656

5.274 1.08 1.188 26.328

3.888 4.011 0.992 0.992

7.776 8.022 6.944 0.992 0

0.992

0.992

TBM DRPC Bugetry offer TBM DRPC

0.992

3.968 0

1.188 1.98

2.376 1.98 0

TBM DRPC SPE tender

123

SPE tender SPE tender SPE tender

SPE tender
BUD OFFER

BUD OFFER

TBM DRPC

TBM DRPC

LOA M/TRD/29/I/OT /2007-08/9

50000

50000

50 0 0 587.2872

678287

489406

587287.2

3021381 3625657.2

3625.657

20612056 24172843

24734467 28997412

24734.47 28997.41

UNIT ESTIMATE FOR 110/25KV TSS (SINGLE TRANSFORMER)

Sl. No. 1 2 (a)(i) (a)(ii) (b) (c)(i) (ii) (d) Prep. of Design & Drawing Concrete for Fdn. In hard soil In rocky soil In other than above RCC for foundation Cable trench covers Reinforced brick wall to baffle wall i) Reinforced brick work ii) Plastering 3 Supply, Fab & Galv. and Ere. of steel gantries / portals, supporting structures and small part steel work 4 5a) b) 6 7 8 9 10(a) (b) (c) 11 12 13 14 15 16 17(a) (b) (c) 132 KV D.P. SF-6 CB: 132 kV DP Isolator (manually optd) Extra for erection of earthing blade assembly for 132 kV DP Isolator (manually optd) 132 kV CB x mer 132 kV L.A. 25kV SP SF-6 CB 25kV vacuum/SF-6 Interruptors 25kV SP Isolator 25kV DP Isolator Extra for erecn. of interlock mechanism 25kV PT type II 25kV CT S&E of control bd.suitable for double x-mer sub-station 42kV L.A. 25kV/230V AT (10 kVA) 25kV DO fuse switch for 10KVA AT Tub.Al.bus bar 50x36 mm dia ZEBRA ACSR condr. Bus bar juncn. and connectors:i) Rigid bi-metallic terminal connector to suit 50mm dia. al. bus bar ii) Expansion type terminal connector to suit 50mm dia. Al. bus bar iii) 25 KV System rigid splice connector to suit 50 dia. Al. bus on both way 13 2 7 each each each 2095.2 3237.84 1944 0 0 0 27237.6 6475.68 13608 0 0 0 27237.6 6475.68 13608 1 2 1 2 4 3 1 7 1 20 2 4 1 1 2 2 115 300 each each each each each each each each each each each each each each each each Mtrs Mtrs 4538.16 258251.76 19919.52 224424 131446.8 3154 2458.08 44500 80500 112.32 48414.24 62912.16 1681741.44 60166.8 3123.36 11594.88 503.28 298.08 681077 0 0 0 0 326627 158402 0 0 0 0 0 0 0 56195 0 0 0 4538.16 516503.52 19919.52 448848 525787.2 9460.8 2458.08 311500 80500 2246.4 96828.48 251648.64 1681741.44 60166.8 6246.72 23189.76 57877.2 89424 681077 0 0 0 0 979881 158402 0 0 0 0 0 0 0 112390 0 0 0 685615.16 516503.52 19919.52 448848 525787.2 989341.8 160860.08 311500 80500 2246.4 96828.48 251648.64 1681741.44 60166.8 118636.72 23189.76 57877.2 89424 0 0 30 cu.m. sqm Ton 2751 61 72707.76 0 0 0 0 0 2181232.8 0 0 0 0 0 2181232.8 25 25 145 30 85 cu.m. cu.m. cu.m. cu.m. Each 2883.6 3190.32 2708.64 3263.76 1192.32 0 0 0 0 0 72090 79758 392752.8 97912.8 101347.2 0 0 0 0 72090 79758 392752.8 97912.8 101347.2 DESCRIPTION QTY 1 UNIT each CASH 42729.12 STORES 0 CASH 42729.12 STORES 0 TOTAL 42729.12

iv) 25 KV 'T' connector to suit 50 dia. Al. bus v) Rigid through connector for 50 mm AL. tub bus bar vi) Expansion bus coupler for 50 mm O/D vii) Tee (28.58") zebra conductor viii) T connector for 50 mm O/D ix) Rigid terml.conntr.for 20mm Al.condr. x) Rigid contr. for 50mm O/D xi) Rigid clamp for '-do- ' xii) Conntr. to suit zebra 18 a)132 kV support insulator b) 25kV support insulator c) (i) supply and erection of 132kV terml.with disc insl.with adj. ii) -do19 20 21 22 23 Supp. & Erec. of 110V M.F.lead acid battery Supp. & Erec. of battery charger for -doa) 230V AC LT distribn.for 10KVA LT supply x mer in control room 110V DC distbn.board Supply and Erection of cables a)for CB & interr.,ctrl.&indicn.ckt. b)for x-mer alarm/trip circuit and tap changer control c) for x-mer bushing CT ckts and 110V DC ckt. d)CT ckts.110V DC & 240V AC ckts. e) PT 240V AC ckts. f)240 V a.c. for heater ckt. g) LT power supply to control room h) LT power supply for oil filtrn.plant 24 Supp.&Erec.of Earth system. a) Earth electrode b)Earth leads 75x8mm MS laid in ground c)Earth leads 50x6 mm -do d)Earth leads 75x8mm MS flat laid exposd. e)Earth leads 50x6mm -dowithout adj.

6 3 2 6 4 5 4 13 7 6 18 2 3 1 2 2 1

each each each each each each each each each each each each each each each each each

2062.8 1836 4382.64 1976.4 1848.96 1591.92 786.24 1164.24 835.92 27613.44 3432.24 10374.48 9752.4 697656.24 290887.2 35054.64 16893.36

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

12376.8 5508 8765.28 11858.4 7395.84 7959.6 3144.96 15135.12 5851.44 165680.64 61780.32 20748.96 29257.2 697656.24 581774.4 70109.28 16893.36

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

12376.8 5508 8765.28 11858.4 7395.84 7959.6 3144.96 15135.12 5851.44 165680.64 61780.32 20748.96 29257.2 697656.24 581774.4 70109.28 16893.36

850 200 110 660 300 600 175 40

Mtrs Mtrs Mtrs Mtrs Mtrs Mtrs Mtrs Mtrs

136.08 187.92 131.76 79.92 58.32 45.36 131.76 712.8

0 0 0 0 0 0 0 0

115668 37584 14493.6 52747.2 17496 27216 23058 28512

0 0 0 0 0 0 0 0

115668 37584 14493.6 52747.2 17496 27216 23058 28512

16 700 600 200 600 50 120 250

each Mtrs Mtrs Mtrs Mtrs Mtrs Mtrs Mtrs

2803.68 192.24 103.68 181.44 99.36 23.76 183.6 200.88

0 0 0 0 0 0 0 0

44858.88 134568 62208 36288 59616 1188 22032 50220

0 0 0 0 0 0 0 0

44858.88 134568 62208 36288 59616 1188 22032 50220

f)8 SWG GI Wire for earthing g) 32 mm dia MS rod for earth mat. 25 Supply and Erection of earth scren wires

26

a) -do- of fencing panel at sub.stns. b)-do- of fencing uprights c) -do- of gates d) -do- of anticlimbing devices at sub.stn.

300 6 10 330 1 200 53.5 TOTAL

Mtrs Ton Mtrs Mtrs Nos Cum MT

1373.76 44375.04 1453.68 220.32 167248.8 749.52 0

0 0 0 0 21775104 0 2600

412128 266250.24 14536.8 72705.6 167248.8 149904 0 10736452 1192298 11928749

0 0 0 0 21775104 0 139100 23845954 0 23845954 0 23845954 0 23845954 0 23845954 0 23845954

412128 266250.24 14536.8 72705.6 21942352.8 149904 139100 34582406 1192298 35774703 357747 36132450 319943 35812508 30000000 65812508 50000 65862508

27 28 29

110/25kV 20 MVA single phase x-mer Supp.& spreadg. of ballast/gravel in the switch yard Cement (LS)

30

Freight & incidental charges @ 5% on stores

31

Contingencies @ 1%

357747 12286496

32

Less cable cost S.No.23x1.01 TOTAL

319943 11966554 30000000 41966554

33

Average EB charges for affecting 110 KV supply

34

Hiring of vehicles for inspection of works

50000

50000 42016554

Escalation @ 12% on Total for 3 years

Cable for the above

41.50 0.38

658.63 3.20

700.13 3.58

Lakhs. Lakhs.

3571(iii)( c )(I) 3572 (d)(I)

Estimate for : 33/25 kv 3 MVA Traction Sub-station for ALSTOM

Unit cost Sl. No Description Qty unit material Erecetion material Erecetion Total

33 kv SIDE
Survey and prepration and of complete drawings for traction sub-station as per site condition and obtain CIG Approval and supply 1 the copies of drawings inclusiveand soft copy Concrete for foundation and plinth concreate (Casting of foundation including supply of cement,sand, ballast and shuttering including grouting and back filling with earth & 2 compacting. 3 cable trench cover Supply, Fabrication, galavnisation & erection of steel gantries , Portals supporting structures & small part steel works Supply and erection of 33 kV DoublePole SF6 Circuit Breaker. Supply and erection of 33 kV.400A Double Pole isolator with Earth Blade for incomming Gantry Supply and erection 33 kV Potential Transformer (Type-II) Supply and erection of 33 kV Current Transformer 200-100-5A( For transformer protection type)

LS

2SETS

70000

70000

70000

200 200

cu.m each

7520 2323

0 0

1504000 464600

0 0

1504000 464600

4 5

12 2

Ton each

86136 1150000

5421 50000

1033632 2300000

65052 100000

1098684 2400000

6 7

2 4

each each

260000 45200

3500 2500

520000 180800

7000 10000

527000 190800

each

255000

1500

1020000

6000

1026000

Supply and erection of 42 kV Lightining 9 Arrester Supply of 33kV / 25kV Transformer (3 MVA)including loading and unloading at 10 site. Erection , oil filtration,Testing and 11 commissioning of 33/25 kv Transformer

each

41578

2000

249468

12000

261468

1 1

each each 0 175000

0 0

0 175000

0 175000

25 kv SIDE

Supply of 150 sq.mm UG cable and Excavation and laying of UG CABLE with one layer of sand and one layer of brick on the 12 cable. Supply and erection of 33 kV support 13 insulator 14 15 16 17 Supply and erection of 25 KV Single pole SF6 Circuit Breaker Supply and erection of 42 KV Lightining Arrester. Supply and erection of 33 kV Potential Transformer (type II) Supply and erection of 33 kV Current Transformer 200-100-5A.

1300 8 2 4 4 2 6 6 6 1 200 200

mts each each each each each each each each each mts mts

3500 4100 399157 41578 45200 66526 44500 8358 450 1500000 540 420

300 2000 70000 5000 2500 19500 3732 225 100 10000 44 30

4550000 32800 798314 166312 180800 133052 267000 50148 2700 1510000 108000 84000

390000 16000 70000 25000 12500 39000 22392 1350 600 10000 4400 6000

4940000 48800 868314 191312 193300 172052 289392 51498 3300 1510000 112400 90000

18 Supply and erection of 25 KV SP isolator 19 20 21 22 Extra for supply & erection of an earth contact assembly in an Isolator Supply of Extra on item No.19 for locking device. supply and erection of control panel suitable for single transformer sub station Supply and erection of Tubular Aluminium bus bar 50 x 36 mm dia

23 Supply and erection of Zebra ACSR conductor

Supply and erection Bus bar junction (Details given below) 24 connectors:Rigid connector for HV side side of33/25 kv Transformer. Rigid bimetallic connectors for 50 mm al busbar Extn type terminal connectors for 50 mm al bus bar Rigid bus splices for 50 mm bus T connector for 50 mm bus Rigid through connector for 50 mm bus Expansion bus coupler for 50 mm T connector for Zebra connector T connector for 50 mm of Alu.bus Rigid terminal connectors for 20 mm al Connector Rigid connector for 50 mm bus Rigid clamp for 50 mm bus Rigid connectors for Zebra Conductor 25 Supply and erection of 25 kV Suport Insulator Supply of 110V /200Ah Low Maintenance 26 Lead Acid Battery Supply and erection of 110V Battery Charger 27 for 200Ah Low Mantenance Lead Acid battery Supply and erection of 110DC distribution 28 board 29 Supply and erection of Cables for :SF-6 CB & control and indication circuit cable 30 7 cores / 2.5 SQ.mm size Transformer alarm / trip circuit and charger 31 control cable 10 cores / 2.5 SQ.mm size

1 2 1 2 7 10 4 2 8 10 5 4 13 7 9 1

LS

100000

100000 0 0 0 0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0 0 0 0 0 4131 7154

100000 0 0 0 0 0 0 0 0 0 0 0 0 0 55665 387154

each each

5726 380000

459 7154

51534 380000

1 1

each each

182000 45000

2000 8500

182000 45000

2000 8500

184000 53500

400

mts

440

35

176000

14000

190000

100

mts

240

35

24000

3500

27500

Trans. bushing CT ckt and 110V DC circuit 32 cable 4 cores /4.0 SQ.mmsize. Current Transfrmer circuit 110 V & 240 V AC 33 circuit 2 cores/ 4.0 SQ.mm size. PotentialTransformer110 V AC circuit cable 34 2cores/4.0 SQ.mm size. Earth electrode(Chemical earth electrode)with 35 VXR compound. 36 Earthing leads 75 x 8 mm GI Flats in ground 37 Earthing leads 50x 6 mm GI Flats in ground 40 8 SWG GI wire for earthing 41 32 mm dia ms rod for earth mat 42 Supply and erection of fencing panels 43 Supply and erection of fencing upright 44 Supply and erection of safety gates ( 2NoS.) Supply and erectionof 150 sq.mm UG cable terminal connector with suitable termination kit 45 arrangements Supply of GI pipe for 150 sq.mm cable 46 termination arrangements Supply and erection of Insulation arrangemets 48 for tracks. 49 Supply and erection of ballast and gravels 50 Supply of Rubber Gloves Total TOTAL Say

211 50 260 150 15 800 400 150 400 150 6 10 mts 211 mts 211 mts each mts mts mts mts mts tonne mts 6000 820 720 35 225 2750 65000 2750

12 10550 12 54860 12 31650 4100 70 70 10 50 0 0 0 90000 656000 288000 5250 90000 412500 390000 27500 1800 61500 56000 28000 1500 20000 0 0 0 33450 151500 712000 316000 6750 110000 412500 390000 27500 3120 57980 600 11150

4 30 12 100 20

Nos. mts Nos. cum Nos

14070 1800 1300 1200 550

1450 0 250 0 0

56280 54000 15600 120000 11000 18427350

5800 0 3000 0 0 1192899 Rs.

62080 54000 18600 120000 11000 19680249 19680000

Budgetry offer from M/s The Aluminium Industries Limited RL-M/Q-873/108/11 Dt. 25.01.11 Erection Total

2800000 2800000 10000 2810000

Lightening Arrestor 96 KA 10.30% 4% Current Transformer 110kV 600/5A 10.30% 2%

35000 3605 144.2 38749.2 160200 16500.6 330.012 177031

Allocation DRF 36 71
36 81-90 01

Abstract Total 04 06 07 08

03

1504000 464600

#NAME? 2400000

527000 190800

1026000

261468

4940000 48800 868314 191312 193300 172052 289392 51498 3300 1520000 112400

11430955

540

5.4

69130

69130

19620249

0 0 69130

Ref

TBM DRPC #REF! TBM DRPC

TBM DRPC EREC- SPE tender

SPE tender

SPE tender

EREC- SPE tender

TBM DRPC GC 79 with 10% esc GC 79 with 10% esc Bugetry offer TBM DRPC SPE tender

LS

SPE tender
BUD OFFER

BUD OFFER TBM DRPC

TBM DRPC

TBM DRPC

LOA M/TRD/29/I/OT /2007-08/9

13717146

82956

0.924

5.695

1.848

1.08

4.32

1.188

7.128

0.992

5.952 0

0 19.248

11.863

25.2

0 #REF! 1968600 2362320 2362.32

1098684 1318420.8 1318.4208

226254 51498 16686 1510000 89600 90000

289392 51498 3300 1520000 112400 90000

100000

100000

0 0 0 0 0 0 0 0 0 0 0 0 55665 387154

0 0 0 0 0 0 0 0 0 0 0 0 55665 387154

184000 53500 0 190000

184000 53500 0 190000

27500

27500

11150 57980 33450 151500 712000 316000 6750 110000 412500 390000 27500

11150 57980 33450 151500 712000 316000 6750 110000 412500 390000 27500

120000

120000 19620249

Estimate for - Replacement of existing 25 kV Potential Transformer & 25 kV Current Transformer in various TSS/SP/SSPs on age cum condition basis.( Item No of 903 of LAW 2010-11) ABSTRACT Estimate No : M /TRD/EST/2010-11/6 Amount in Rs Allocation DRF cash Stores Total
36 81-90 01

Sl.No

Description of work

36 71 03 1878556 04 9030256 111000 06 189058 3699 - 07 0

I II III IV

Total for Replacement of exg PTs & CTs Tools and plants Transport facilities General charges 13.56%- 10 %

1279461

9818409 111000

11097870 111000 0 1354380

0 1354380

1354380

Grand Total

2633841

9929409

12563250

1354380

1878556

9141256

189058

IV

CRRM

(-) 900000

(-) 900000

(-) 900000

Amount as per Detailed Estimate Amount as per LAW Savings

= = I.e

12563250 15000000 2436750 16.24% Sr.DEE/TRD/MAS

2500 2700 260 700 6160

12563250 5200 300 800 6300

SCHEDULE - 1: SCHEDULE OF PRICES SECTION - 1 : UNIT PRICES

PART - A
PRICES

Sl. No.

Item No.

Brief Description of the item

Unit of Measure Materials Erection ment

(1)

(2)

(3)

(4)

(5)

(6)

SW I - supply and erection of OHE arrangements

PART - A COPPER CONDUCTORS Supply and erection of over head equipment only by 140 6(a) 141 142 143 144 145 6(b) 6(c) 7(d). 9(d) 9(e)
manual Supply and erection of contact wire only by manual. Supply and erection contact wire only (regulated with briddle wire) by manual. Supply and erection of 25 kV Feeder wire Supply and erection of anti creep with Cadmium Copper Catenary Wire. Supply and erection of anti creep with Cadmium copper catenary wire suitable for tramway type OHE (Regulated). Km. Km. Km. Km. Each Each.

525049 14063 314099 12936 337789 11697 422488 30991 24567 7528 728 696

SW II - supply and erection steel structures and SPS

PART B MAJOR STEEL ITEMS Supply only for fabricated mast K,B,S, series etc. 136 3(a)(ii) 137 138 139 3(a)(iii) 3(b)(i) 3(c)
Supply of 8''x8'' and 6''x6'' mast. Supply and erection of fabricated steel work other than masts .by manual Supply & Erection of fabricated steel work(SPS). Tonne Tonne Tonne Tonne

59466 59466 61938 60702

0 0 4367 3636

SW III - supply and erection OHE arrangements PART C

1 1a Preparation of designs and drawings for over head equipment and verification of Purchasers Engineering Plan. Preparation of designs and drawings for switching stations Preparation of station working rule diagram and working instruction For Foundation and Plinth - Concrete in hard soil Concrete in rocky soil For Foundation and Plinth-Concrete in other than hard soil and rock Reinforced concrete Extra for supply and sinking of concrete shells Erection of traction masts and main masts of switching stations, booster stations and LT supply Transformer stations by manual Arranging Transport car for inspection of inspecting officers/officials Supply of a Guy rod assembly STKm 0 5022

2 3 4 5 6 7 8 9

b 1 c. 2a(i) ii). 2b c. e. 3a(i)

Each Each Cum Cum Cum Cum Cum Tonne

0 0 0 0 0 0 1229 0

8321 3534 2501 2710 2484 4397 607 2438

10 11

3(b)(ii) 3(e) i

Km Each

0 4587

9 265

12 13

3 (e) ii 4a(i)(a) 4a(i)(b) 4a(i)(b) ii 4(a)(ii) 4(a)(iii)(a)

Erection of a Guy rod assembly Supply and erection of a single bracket assembly Supply and erection of a single bracket assembly without Insulators Extra on 4(a) (i) for supporting two OHEs Supply and erection of single bracket assembly suitable for tramway type OHE (Regulated) Supply and erection of single bracket assembly suitable for tramway type OHE (Regulated) without Insulators Extra on item 4(a) (iii) for supporting two Tramway type OHE Supply and erection of a single bracket assembly for composite OHE Supply and erection of a pull off arrangement for one OHE Extra for each additional equipment pulled Supply and Erection of a pull - off arrangement for Regulated Tramway type OHE. Supply and erection of a pull off arrangement for one composite OHE Supply and erection of mounting arrangements for span wire Supply and erection of a span wire Supply and erection of suspension of one conventional / composite OHE from head span Suspension and registration for contact wire only Supply and erection of all composite OHE only Supply and erection of all aluminium 25 kV Feeder /Return Conductor (single SPIDER) Supply and erection of earth wire Supply and erection of regulating equipment (winch) type with normal counterweight . Extra for regulating equipment with trapezoidal counterweight Supply and erection of a regulating equipment (winch type) with counter weight assembly (light) for tramway type OHE regulated. Supply and erection of Regulated equipment with cement concrete counter weight. Supply of regulating equipment (3 pulley type) with counter-weight assembly for conventional / composite OHE. Erection of regulating equipment (3 pulley type) with counter-weight assembly for conventional / composite OHE. Erection of regulating equipment (3 pulley type) with counter weight assembly for tramway type OHE (Regulated). Supply and erection of materials for termination of Single conductor of overhead equipment or terminating wire. Double over head equipment conductor

Each Each Each Each Each

9428 5363 4065 1393 9420

1393 492 492 0 91 307

14 15

16

4(a)(iii)(b)

Each

5355

307

17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32

4(a)(iv) 4(a)(v) 4(b)(i) 4(b)(ii) 4(b)(iii) 4(b)(iv) 5(a)(i) 5(a)(ii) 5(b) 5(c) 6(d) 7a 7(c.) 8(a)(i). 8(a)(ii) 8(a)(iii)

Each Each Each Each Each Each Each Metre Each Each Km Km Km Each Each Each

944 7145 5495 1751 3721 5886 6211 284 2164 2341 244686 78030 45704 24290 776 20657

191 837 328 198 308 301 427 74 342 3426 8665 4222 5288 1227 168 1008

33 34

8(a)(iv) 8(a)(v) i

Each Each

20250 36561

1228 1351

8(a)(v) ii

Each

1351

35

8(a)(vi)

Each

26309

1419

8(b) 36 37 8 b i) 8(b)(ii)

Each Each

3234 5483

486 347

38 39 40 41 42

iii) 8 b iv) v. 8 b vi) 8 b ix)

43 44

9a b.

45 46

c. 10a

47

b.

48

10 c.

49 50 51 52 53 54 55 56 57 58 59

11.a 11 a i) ii) 11 b c. d. 12a i b. 12 c. d. 13a 13 b.

All aluminium 25 kV Feeder / Return conductor (single SPIDER) Supply and erection of materials for termination of AC wire on one end. Earth wire Supply and erection of materials for termination of tramway type OHE (Regulated). Supply and erection of materials/termination of 25 kV terminating wire (150 sq mm)copper cross track / along track feeder Supply and erection of anticreep with galvanised steel wire Supply and erection of anticreep with galvanised steel wire suitable for tramway type over head equipment (Regulated). Supply and erection of anti creep for composite OHE with galvanised steel wire. Extra on item 6(a) for supply and erection of additional fittings at a turnout, diamond crossing or overlap. Extra on item 6 (b) for supply and erection of additional fittings required at a turnout, diamond crossing or over lap. Extra on item 6 (c) & (d) for supply and erection of additional fittings required at a turnout, diamond crossing or over lap Supply and erection of Erection of a Composite cut insulator 1050 mm Erection of a Composite suspension insulator Supply and erection of 25 kV Post insulator 3 kV Disc Insulator 11 kV Post Insulator Supply and erection of a section insulator assembly with all accessories Supply and erection of a double wire section insulator assembly Supply and erection of a section insulator assembly for tramway type OHE( Regulated ) Erection of a ceramic Beaded Glass Fibre Type short neutral section assembly. Supply and erection of a 25 kV single pole isolator without earth contact assembly. Supply and erection of two 25 kV single pole isolator gang operated without earth contact assembly. Supply and erection of 25 kV double pole Isolator Erection of 25 kV double pole Isolator Extra for supply & erection of an earth contact assembly in an Isolator Extra on item 13 (a) (b) or (c) for an inter locking device. Supply and erection of a connection between return conductor and rail. Supply and erection of a copper jumper Supply and erection of an aluminium jumper Supply and erection of a structure bond Supply and erection of longitudinal bond

Each Each Each Each Each

3281 4093 2187 3273 3261

486 550 145 462 486

Each Each.

10387 10298

823 823

Each. Each.

10355 3031

823 389

Each.

3810

421

Each

3014

364

Each Each Each Each Each Each Each Each Each Each Each

0 0 0 2846 1049 607 17106 28245 15906 0 16887 31370

0 263 243 228 97 81 1465 1047 1253 1610 1855 1069

60 61 62 63 64 65 66 67 68

c (i) c (ii) d. 13 e. 14 15a b. 16a 16 b

Each Each Each Each Each Each Each Each Each

30535

2819 2819 112 185 856 89 82 98 123

4154 1197 2136 1427 1221 244 108

69 70 71 72 73 74 75

16 c. 17a b c d 18.a. 18.b.

Supply and erection of transverse and special bond Supply and erection of a single earth electrode Supply and erection of earth bus Supply and erection of copper strips for equipment earthing Supply and Erection of 8 SWG GI wire for earthing Supply and Erection of vacuum type 25 kV Interruptors. Supply, Erection, Testing and Commissioning of Tension Monitoring, Height, Stagger and Implantation Recording Device. Supply and erection, testing commissioning of 25 kV Potential transformers Type - I Supply and erection, testing commissioning of 25 kV Potential transformers duly dismantling the existing one Supply and erection, testing & commissioning of 25 kV Current Transformers duly dismantling the existing one Supply and erection, testing & commissioning of 110 kV Current Transformers duly dismantling the existing one Supply & erection of Aluminium bus bar terminal connectors of various ID Nos as per RDSO drawing suitable for various equipments (CT,PT etc.,) Modification to the existing arrangements Supply, erection, testing and commissioning of lightning arrestors 42 kV, 10 kA (station class). Supply and erection of lightning arrestors 7.5 kV. Supply and erection of terminal boards in control cubicles. Supply and erection of an Iron clad 110 Volts DC Fuse Box Iron clad 250 Volts AC Fuse Box Supply and erection of Lead acid battery Supply and erection of Battery chargers Supply and installation of cables Control and indication Heater supply Catenary indication LT power supply 110 Volts DC supply Supply and laying of 70 sq.mm XLPE insulated PVC sheathed aluminium cable Cable trench cutting Supply and erection of Aluminium bus bar 50 mm x 39 mm Solid copper bus bar 18 mm Supply and erection of aluminium bus bar connectors Bus terminal (11090) Bus splice (11180) Bus tee connector (11500) Terminal connector (11060)

Each Each Metre Metre Metre Each Each

223 1049 55 177 12 279552 176649

158 371 26 41 8 2270 606

76

19

Each Each

41652 39114

607 1343

Each

41870

1343

Each

188682

1343

each

4160

350

77 78 79

20(a) 20(b) 21 22 a. b. 23 24 25 a. b c d e f g 26a i) ii) b i) ii) iii) iv

each Each Each Each

90000 18500 865 5091

10000 430 109 439

80 81 82 83 83 84 85 86 87 88 89 90 91

Each Each Each Each Metre Metre Metre Metre Metre Metre Metre Metre Metre Each Each Each Each

221 331 72250 29211 105 32 41 100 41 120 0 201 506

36 36 3612 742 6 6 6 8 8 100 124 22 34

92 93 94 95

522 614 629 596

151 151 151 171

96 97 98

v vi) vii) 26 c i) ii) iii) iv) 27a

99 100 101 102 103

Tap connector Flexible bus splice Terminal connector bolted type Supply and erection of solid copper bus bar connectors Bus terminal (6310) Bus splice (6320) Bus tee joint Bus terminating tee Erection, oil filtration, testing and commissioning of 10 kVA capacity LT supply transformers Supply, erection, testing and commissioning of 10 kVA LT supply transformer (Dry type) Supply and erection of LT control board for AT location as per RDSO spec. No. TI/SPC/PSI/CLS/0020 with A&C Slip No. 1 (8/2003) Supply and erection of 25 kV fuse switch Erection, oil filtration, testing and commissioning of Booster transformers Erection, testing and commissioning of booster transformer (Dry type) Supply and erection of fencing panels at switching stations Supply and erection of fencing uprights Supply and erection of protective screen for FOB/ROB. Supply and erection of anti -climbing device,etc Switching stations At BT Stations. Supply and erection of anti -climbing device,etc for LT. Supply transformer stations Supply and fixing of caution boards, Equipment number plates etc Modification to erected equipment Transfer of equipment from one mast or support to another Provision of an additional bracket assembly / assemblies on a mast or support Re-adjustment of a headspan Dismantling of overhead equipment Dismantling of feeder / return conductor. Splicing and extension of an anchored over head equipment Dismantling of a section insulator Slewing of equipment Dismantling of an isolator Dismantling of a pedestal/pin insulators. Dismantlement of OHE mast / structure by cutting Dismantlement of OHE mast structure of breaking the foundation Dismantlement of booster transformer Dismantling of guy rod

Each Each Each

1126 2276 531

13 327 171

Each Each Each Each Each

765 787 743 1831 0

151 222 151 13 3085

104 105

b. 27(c)

Each Each

40925 29051

2296 900

106 107 108 109 110 111 112 113 114 115

28 29a b. 30.a. (i) ii) iii) 30 b. i) ii) 30. B. iii) 30 iv) 31 31 a. b. c. d. e. 31 f g. h. i j k l m n

Each Each Each Metre MT. Each

7349 0 0 1262 28670 9298

727 3161 1024 30 2945 728

Metre Each Each LS

143 703 600 90000 0 0 0 0 0 0 693 1388 0 0 0 0 0 0 0

3 519 112 10000 0 873 774 855 17936 5993 3010 2064 696 463 152 1747 2492 5849 1128

116 117 118 119 120 121 122 123 124 125 126 127 128 129

Each Each Each Km. Km Each Each Span Each Each Each Each Each Each

130

131 132 133 134 135

p q. r. s. t.

146

32

Erection of Temp, mast including cantilever assembly transfer of OHE to New mast and releasing the temp mast under power / non power block Releasing of portal Boom under power/non power block Splicing and Extension of RC wire Releasing of plinth/ pole mounted AT along with drop out fuse,fencing panels and LAs etc. Releasing of SP/SSP Equipment's Spreading of 20 mm Ballast in the SSP/SP Switch Yard. Extra on erection rates for work under Power Block

Each

5481

Each Each Each. LS Cum. %

0 941 0 0 371

7467 2539 2696 7440 29

100% Extra

PART - C - NON - SOR ITEMS 147 148 149 33 34 35

Supply and erection of safety equipments at switching stations. Cable trench covers Shifting of existing Remote Terminal Unit from old SSP to new SSP at TVT/SSP including software and hardware modifications /alterations in the master station computer at RCC/Chennai as well as RTU for accomodating 8 Nos. of interruptors and relevant indi Transportating of OHE structures and materials to the works sopt Supply, erection, testing and commissioning of software and hardware required for modifications of existing remote terminal unit at ENR/FP including associated modifications /alterations in the master station computer at RCC/Chennai. Each Sq.m Each

968

150 151

36 37

Each Each

21

Note :1.

For item No. 32, The price payable under this shall be 100 % extra over the erection rates. 2. The percentage quoted for Schedule - 1, Section -2 over/at par/below shall not be applicable to Item No.32.

Total

1.7039

539112 327035 349486 430016 31719

25263 0 0 59466 59466 66305 64338 0 0 84382 84382 87890 86136 0 0 0 0 0 0 6511 5421 0 0 0 0 88664 88664 98861 95928 0 0

5022 8321 3534 2501 2710 2484 4397 1836

0 0 0 0 0 0 0 2473

10104 16742 7110 5032 5453 4998 8847 1221

10104 16742 7110 5032 5453 4998 8847 3694

2438 9 4852

0 0 9229

4905 18 533

4905 18 9762

1393 9920 5855 4065 1484

0 18969 10790 8179 2803

2803 990 990 0 183

2803 19959 11780 8179 2986

9727

18953

618

19571

5662 1135 7982 5823 1949 4029 6187 6638 358 2506 5767 253351 82252 50992 25517 944

10774 1899 14376 11056 3523 7487 11843 12497 571 4354 4710 492308 156996 91956 48871 1561

618 384 1684 660 398 620 606 859 149 688 6893 17434 8495 10639 2469 338

11392 2284 16060 11716 3921 8106 12448 13356 720 5042 11603 509742 165491 102596 51340 1899

21665 21478

41562 40743

2028 2471

43590 43214

37912

73561

2718

76279

1351

2718

2718

27728 0 3720 5830

52934 0 6507 11032

2855 0 978 698

55789 0 7485 11730

3767 4643 2332 3735

6601 8235 4400 6585

978 1107 292 930

7579 9342 4692 7515

3747 11210

6561 20899

978 1656

7539 22555

11121 11178

20720 20834

1656 1656

22375 22490

3420

6098

783

6881

4231

7666

847

8513

3378 0 263 243 3074 1146 688 18571 29292 17159 1610 18742

6064 0 0 0 5726 2111 1221 34417 56829 32003 0 33977

732 0 529 489 459 195 163 2948 2107 2521 3239 3732

6797 0 529 489 6185 2306 1384 37365 58936 34524 3239 37709

32439 33354 2819 4266 1382 2992 1516 1303 342 231

63116 61436 0 8358 2408 4298 2871 2457 491 217

2151 5672 5672 225 372 1722 179 165 197 247

65267 67108 5672 8583 2781 6020 3050 2622 688 465

381 1420 81 218 20 281822

449 2111 111 356 24 562459

318 746 52 82 16 4567

767 2857 163 439 40 567026

177255 42259

355418 83804

1219 1221

356637 85025

40457 PO 43408 15/07/2010

43213 PO 43407 15/07/2010

190025

4510 M.TRD/29/I/OT/2007-08/8 Dt. 04.03.2008. 100000 Budgetry offer 18930 974 5530 257 367 75862 29953 111 38 47 108 49 220 124 223 540 37222 1740 10243 0 445 666 145367 58773 0 211 64 82 201 82 241 0 0 404 1018 0 1050 1235 1266 1199 865 219 883 0 72 72 7267 1493 0 12 12 12 16 16 201 249 0 44 68 0 304 304 304 344 38087 1960 11126 0 517 738 152634 60265 0 223 76 95 217 99 443 249 0 449 1086 0 1354 1539 1569 1543

673 765 780 767

1139 2603 702

2266 4579 1068 0 1539 1583 1495 3684

26 658 344 0 304 447 304 26

2292 5237 1412 0 1843 2030 1799 3710

916 1009 894 1844

3085 43221

0 82341

6207 4620

6207 86961

29951 8076 3161 1024 1292 31615 10026 0 146 1222 712 100000 0 873 774 855 17936 5993 3703 3452 696 463 152 1747 2492 5849 1128

5481 7467 3480 2696 7440 400

not be applicable to Item No.32.

Estimate for : Augmentation of ACK T Sl. No 1 2 3 4 Unit cost Deacription Preparation of design and drawing RCC for foundation cable trench cover 110 kV DP isolator (mannualy operated) extra for erection of earthing blade assembly 5 for 110 kV DP isolstor (mannually operated) 6 25 KV SP isolator 7 25 KV DP isolator 8 Extra for erection of interlocking mechanism 9 25 kV PT (type II) supply and erection of control panel suitable 10 for double transformer sub station 11 copper jumbers 12 Tubular Aluminium bus bar 50 x 36 mm dia 13 Zebra ACSR conductor 14 Bus bar junction connectors 15 110 kV Support Insulator 16 25 kV Suport Insulator Supply and erection of 132 kV termination 17 with Disc insulator with adjuster 18 trans bushing CT ckt and 110 V DC ckt 19 CT circuit 110 V & 240 V AC circuit 22 Tools and Plants 5 % 23 Temp Establishment charges Qty 1 10 20 1 1 6 4 10 2 1 1 200 3000 1 6 10 unit each cu.m each each each each each each each each ls mt mt LS each each material 50000 4397 968 260000 30000 91473 97200 2500 66526 1450000 10000 360 345 75000 4500 3000 10200 440 240 3500 500 3333 3333 500 19500 50000 150 30 500 500 1000 35 35 Erecetion Total MF material Erecetion 50000 0 19360 260000 30000 548838 388800 25000 133052 1450000 10000 72000 1035000 75000 27000 30000 20400 132000 72000 0 97314 0 3500 500 19998 13332 5000 39000 50000 0 30000 90000 0 3000 5000 2000 10500 10500

50000 1 4397 2.21 968 1 263500 1 30500 94806 100533 3000 86026 1500000 10000 510 375 75000 5000 3500 11200 475 275 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2 each 300 mts 300 mts 5% 13.56%

imate for : Augmentation of ACK TSS at One bay . Allocation DRF Total
36 81-90 01

36 71 03 04 06 07 08

Abstract Total 50000 116674 50000 140008.8

50000 97314 19360 263500 30500 568836 402132 30000 172052 1500000 10000 102000 1125000 75000 30000 35000 22400 142500 82500 237905 645198

4366420 225000 237905 645198

Ref LS TBM DRPC TBM DRPC SPE tender SPE tender TBM erec- DRPC mkk NS 5.274 0.992 0.992

0 5.274 5.952 3.968 0

TBM DRPC

0.992

1.984 0

TBM DRPC SPE tender LS LS LS SPE tender TBM DRPC

17.178

50000 341674 116674

50000 140008.8

50 0 140.0088

Sl.No Deacription

Estimate for provision of Transformer at One Bay Qty unit Unit cost Total 1 0 0 100 15 75 15 1 3 each cu.m cu.m cu.m cu.m each Ton each each 50000 7520 8000 7520 12322 4650 104660 1200000 263500

Ref 50000 50000

1 Preparation of design and drawing 2 Concrete for foundation and trench on 3 Concrete for foundation and trench on Concrete for foundation and trench other 2 than hard soil 3 RCC for foundation 4 cable trench cover Supply, Fabrication, galavn & erection of 5 steel gantries / Portals supporting struc 6 110 kV DP SF-6 CB 7 110 kV DP isolator (mannualy operated) extra for erection of earthing blade assembly for 110 kV DP isolstor 8 (mannually operated) 9 110 kV CT 10 96 kV LA 110 kV / 30 MVA single phase 11 transformer 25 KV SIDE 12 25 KV SP Vacuum CB 13 25 KV SP Vacuum nterupptors 14 25 KV SP isolator 15 25 KV DP isolator Extra for erection of interlocking 16 mechanism 17 25 kV PT (type II) 18 25 kV CT supply and erection of control board 19 suitable for double transformer sub 20 42 KV LA 21 25 KV / 230 V AT (10 KVA) 22 25 kV DO fuse switch for 10 KVA AT

50000 LS 0 TBM DRPC 0 TBM DRPC 752000 TBM DRPC 184830 TBM DRPC 348750 TBM DRPC 1569900 TBM DRPC ERECSPE 1200000 tender 790500 SPE tender

1285580 1569900

1542696 1883880

3 2 2 0 1 0 1 0 1 0 2 1 0 0 0

each each each Nos each each each each each each each each each each each

30500 256500 1000 35150000 70000 280744 94806 83000 3000 86026 86026 1500000 46578 53500 16000

91500 513000 2000 0

SPE tender SPE tender ERECSPE tender `

70000 TBM erec- DRPC mkk 0 NS 94806 TBM erec- DRPC mkk 0 NS 3000 0 TBM DRPC 172052 TBM DRPC 1500000 0 TBM DRPC 0 0

23 24 25 26

100 KA AT D O Fuse 250 V fuse box copper Tubularjumbers Aluminium bus bar 50 x 36 mm

0 0 0 1 100 6 10

each each each ls mt each each

225000 16000 650 50000 510 5000 3500

0 0 0 50000 51000 TBM DRPC 30000 LS 35000 LS

27 dia 28 110 kV Support Insulator 29 25 kV Suport Insulator Supply and erection of 132 kV termination with Disc insulator with 30 adjuster Suply and erection of 132 kV termination 31 with Disc insulator without adjuster Supply and erection of 110 v Mantenance 32 free battery Suply and erection of 110 v battery chargers for Mantenance free battery and 33 lead acid battery Supply and erection of 230 V AC LT distribution board for 10 kVA LT supply 34 transformer in control room Supply and erection of 110 V DC 35 distribution board 36 Supply and erection of Cables for CB & Interruptor control and indication a circuit for Transformer alarm / trip circuit and b charger control c trans bushing CT ckt and 110 V DC ckt d CT circuit 110 V & 240 V AC circuit e Power supply to control room f LT power supply for oil filteration 37 earth electrode 38 earth leads 75 x 8 mm in ground 39 earth leads 50x 6 mm in ground 40 earth leads 75 x 8 mm in expose 41 earth leads 50x 6 mm in exposed 42 8 SWG GI wire for earthing 43 32 mm dia ms rod for earth mat

each

11200

44800 SPE tender

4 1

each each

10700 217154

42800 SPE tender 217154 BUD OFFER

each

168170

168170 BUD OFFER

1 1

each each

86026 53500

86026 53500 TBM DRPC

600 150 150 150 150 40 25 350 250 250 300 25 1750

mts mts mts mts mts mts each mts mts mts mts mts mts

475 275 475 275 475 755 7900 890 790 890 790 45 275

285000 41250 71250 41250 71250 TBM DRPC 30200 197500 311500 197500 222500 237000 1125 481250

44 45 46 47

Supply and erection of earth screen wires 125 Supply and erection of fencing panels 160 Supply and erection of fencing upright 3 Supply and erection of gates 5 Supply and erection of anti claimbing 48 device 150 Supply and erection of ballast and 49 gravels 100 Sub Total Carriage of amterial and contigencies 5 % TOTAL Tools and Plants 5 % 5% Temp Establishment charges 13.56% Grand Total

mts mts tonne mts mts cum

170 2750 65000 2750 300 380

21250 440000 LOA 195000 13750 M/TRD/29/I/ OT/200708/9 45000 38000 11437363 571868 12009231 600462 1628452 14238145 8531883 11437363 10238260 13714836

50 0 0 0 0 1542.696 1883.88

10238.26 13714.84

Sl.No 1(a) 2 a (I) 2 a (ii)

2 (b) 2 c (i) 2 c (ii)

3 4 5

Estimate for TSS arrangements Deacription Qty unit material Ercetion Unit cost Preparation of design and drawing 1 each 50000 50000 Concrete for foundation and trench on hard soil 12 cu.m 7520 7520 Concrete for foundation and trench on rock 12 cu.m 8000 8000 Concrete for foundation and trench other than hard soil 100 cu.m 7520 7520 RCC for foundation 25 cu.m 12322 12322 cable trench cover 75 each 4650 4650 Supply, Fabrication, galavn & erection of steel gantries / Portals supporting struc small aprt steel works 15 Ton 98000 6660 104660 110 kV DP SF-6 CB 110 kV DP isolator (mannualy operated) extra for erection of earthing blade assembly for 110 kV DP isolstor (mannually operated) 110 kV CT 96 kV LA 110 kV / 30 MVA single phase transformer 25 KV SP Vacuum CB 25 KV SP Vacuum nterupptors 25 KV SP isolator 1 each 3 each 1150000 260000 50000 3500 1200000 263500

MF 1 1 1

Total

Ref

50000 LS 90240 TBM DRPC 96000 TBM DRPC

1 1 1

752000 TBM DRPC 308050 TBM DRPC 348750 TBM DRPC

1 1 1

1569900 TBM DRPC EREC- SPE 1200000 tender 790500 SPE tender

1 each 2 each 2 each

30000 255000 51000

500 1500 1000

30500 256500 52000

1 1 1

30500 SPE tender 513000 SPE tender EREC- SPE 104000 tender

1 Nos 2 each 1 each 4 each

35000000 150000 35150000 399157 70000 469157 276044 91473 4700 3333

25 KV DP isolator Extra for erection of interlocking mechanism 25 kV PT (type II) 25 kV CT supply and erection of control board suitable for double transformer sub station 42 KV LA 25 KV / 230 V AT (10 KVA) 25 kV DO fuse switch for 10 KVA AT 100 KA AT D O Fuse 250 V fuse box copper jumbers Tubular Aluminium bus bar 50 x 36 mm dia Zebra ACSR conductor

1 each

81000

2000

35150000 938314 TBM DRPC erec- mkk 280744 1 280744.02 NS 94806 1 379224 TBM DRPC erec- mkk NS 83000 1.981 164381.5 PO RATE

1 1

4 each 1 3

2500 66526 66526

500 19500 19500

3000 86026 86026

1 1 1

12000 86026 TBM DRPC 258078 TBM DRPC

1 1 1 1 1 1 1 1 ls 100 mt 200 mt

1450000 41578 45000 15000 225000 16000 650 50000 360 345

50000 5000 8500 1000

1500000 46578 53500 16000 225000 16000 650 50000 510 375

1 1 1 1 1 1 1 1 1 1

1500000 46578 TBM DRPC 53500 16000 225000 16000 650 50000 51000 TBM DRPC 75000 SPE tender

17 a b

150 30

c 18 a b

20 c

ii

iii

21 a

Bus bar junction connectors 110 kV Support Insulator 25 kV Suport Insulator Suply and erection of 132 kV termination with Disc insulator with adjuster Suply and erection of 132 kV termination with Disc insulator without adjuster Suply and erection of 110 v Mantenance free battery Suply and erection of 110 v battery chargers for Mantenance free battery and lead acid battery Suply and erection of 230 V AC LT distribution board for 10 kVA LT supply transformer in control room Suply and erection of 110 V DC distribution board Suply and erection of Cables for CB & Interruptor control and indication circuit for Transformer alarm / trip circuit and charger control trans bushing CT ckt and 110 V DC ckt CT circuit 110 V & 240 V AC circuit Power supply to control room LT power supply for oil filteration earth electrode earth leads 75 x 8 mm in ground earth leads 50x 6 mm in ground earth leads 75 x 8 mm in expose earth leads 50x 6 mm in exposed 8 swg GI wire for earthing 32 mm dia ms rod for earth mat Supply and erection of earth screen wires Supply and erection of fencing panels

1 6 10

300000 4500 3000 500 500

300000 5000 3500

1 1 1

300000 LS 30000 LS 35000 LS

10200

1000

11200

44800 SPE tender

9700

1000

10700

42800 SPE tender

210000

7154

217154

217154 BUD OFFER

166700

1470

168170

168170 BUD OFFER

26

66526

19500

86026

86026

27 25 a

45000

8500

53500 0

1 1 1

53500 TBM DRPC 0 285000

600 mts

440

35

475

b c d e f 28 28 b

150 150 150 150 40 25 350 250 250 300 25 mts 1750 mts 125 mts 160 mts

240 440 240 440 720 1900 820 720 820 720 35 225 150 2750

35 35 35 35 35 6000 70 70 70 70 10 50 20

275 475 275 475 755 7900 890 790 890 790 45 275 170 2750

1 1 1 1 1 1 1 1 1 1 1 1 1 1

41250 71250 41250 71250 30200 197500 311500 197500 222500 237000 1125 481250 21250 440000 TBM DRPC

LOA M/TRD/29/I/ OT/200708/9

Supply and erection of fencing upright Supply and erection of gates Supply and erection of anti claimbing device Supply and erection of ballaest and gravels Sub Total Carriage of amterial and contigencies 5 % TOTAL

3 tonne 5 mts 150 mts 100 cum

65000 2750 300 380

65000 2750 300 380

1 1 1 1

195000 LOA 13750 M/TRD/29/I/ OT/200745000 08/9 38000 49074461 2453723 51528184

Tools and Plants 5 % Temp Establishment charges Grand Total

5% 13.56%

2576409 6987222 61091815

35000000 86528184

BREAK UP for New TSS arrangements - GUMIDIPUNDI

Sl. No

Description

Qty

Abstract Est. Cost in lakhs #REF! #REF!

I II III

Survey and Land accquisation charges for TRL & GPD EB charges for Tiruvellore and Gumidipoondi Provision of TSS equipments and feeder arrangements etc 1 Traction TSS arrangements 2 DRPC arrangements 3 Fixed Capacitor bank arrangements 4 FP arrangements 5 Constrcution of Control room building for TSS 6 Electrification of Control Room building and yard lighting Sectioning Post arrangements 2 Nos each with engg works and electrification etc for TRL & GPD TSS TOTAL FOR SP arrangements - 2 Nos SCADA and RTU arrangements Modification to OHE arrangements S & T arrangements Tools and Plants 5 % General charges 13.56 % 1 1 1 1 1 1 1 1 1

#REF! #REF! #REF! #REF! #REF! #REF! #REF!

IV

V V VI VII VIII IX

#REF! #REF! #REF! #REF! #REF!

Grand Total

#REF!

TSS Land required

40.9 m 0.9 4151.35 500 Rs 500 Rs

X x

101.5 m 10.75

4151.35 44627.01 500

land cost for TRL ie land cost for GPD ie 300 Rs 300 Rs / Sq.ft x 44560 Rs 13368000 / Sq.ft x 44560 Rs 22280000

Control room building Land required 12 m 0.9 84 X x 7m 14000 Rs 84 1176000

BREAK UP for TRL & GPD TSS arrangements

Abstract Est. Cost in lakhs 1 1 #REF! #REF! 1 1 #REF! #REF! #REF! #REF! 2 2 2 2 2 2 #REF! #REF! #REF! #REF! #REF! #REF! #REF! 694 #REF! 4 4 #REF! 2 2 2 #REF! #REF! #REF! #REF! #REF! 0 0 0 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! 0 0 0 #REF! 0 #REF! #REF! #REF! #REF! #REF! #REF! 0

Sl. No

Description

Qty

TRL

GPD

TOTAL

Survey Charges Land accquisation for TSS I Survey and Land accquisation charges for TRL & GPD EB Charges 110 kV Transmission charges MD and Development charges EB charges for Tiruvellore and Gumidipoondi Provision of TSS equipments and feeder arrangements etc 1 Traction TSS arrangements 2 DRPC arrangements 3 Fixed Capacitor bank arrangements 4 FP arrangements 5 Constrcution of Control room building for TSS Electrification of Control Room building and yard 6 lighting TOTAL FOR TSS arrangement IV Sectioning Post arrangements 2 Nos each with engg works and electrification etc for TRL & GPD TSS SP arrangements Constrcution of Control room building with TOTAL FOR SP arrangements - 2 Nos SCADA and RTU arrangements Modification to OHE arrangements S & T arrangements

II III

V VI V V VI VII

VIII IX

Tools & Plants and transportion 5 % General charges 13.56 %

#REF! #REF!

#REF! #REF!

#REF! #REF!

#REF! #REF!

Grand Total

#REF!

#REF! #REF! #REF!

Schedule of quantity required for new TSS Sl.No: Description 1 110kV, 1250A DP Isolator with earth Blade 110kV, 1250A DP Isolator 2 110kV, Current Trasformer ( For Transformer protection) 3 110kV, Circuit Breaker ( 2 pole ) 4 96kV Lightning Arrester 5 21.6MVA, 110/27kV single phase power transformer with bushing CT and Tap changer 6 42kV Lightning Arrestor 7 25kV, Circuit Breaker Single pole) 8 25kV, Current Transformer 9 25kV/110V Potential Transformer ( protection type) 10 25kV, 1250A SP Isolator 11 25kV Support Insulator 12 10kVA, 25/230V Auxilaru Transformer 13 25kV Drop out Fuse ( rated Current 1amps) 16 25kV Interruptor ( Bus Coupler) 17 25kV 1250A DP Isolator 18 19/3.99mm AAC spider wire 19 50mm OD Aluminium Tubler Busbar 20 19/2.5mm Galvanised Steel stranded Earth Wire 21 110kV Strung Bus termination arrangements Style 01/02 22 Earth wire termination arrangements Style - 01 /02 / 03 23 Regid connector on HV side of 110/27kV transformer 24 Expansion connector on LV side of 110/27kV transformer 25 Teminal connector on HV side of 10kVA Auxilary Transformer 26 Teminal connector on LV side of 10kVA Auxilary Transformer 27 28 Teminal connector on 110kV C.T ( Regid type) 29 Teminal connector on 110kV C.B ( Regid type) 30 Teminal connector on 96kV LA 31 Teminal connector on 42kV LA 32 Teminal connector on 25kV CT ( Regid type) 33 Expansion connector on 25kV C.T 34 Teminal connector on 25kV Drop out fuse switch 35 Flexible connector on 25kV CB 36 Teminal connector on 110kV Isolator ( for Zepra conductor) 37 connector on 25kV Isolators ( 50mm AL Bus Terminal) 38 Expansion connector on 25kV Isolator 39 Connector on 25kV Interruptor 40 Regid clamp on ..25kV support Insulator 41 50/20mm Aluminium Busbar terminal connector 42 28.62mm Aluminium busbar Tee connector to suit Zebra ACSR conductor 43 50mm Aluminium busbar Tee connector 44 50mm Aluminium bus splice 45 Sliding clamp for 50mm OD aluminium Busbar 46 25 SWG copper wire (HDBC) 47 Terminal connector on 25kV PT ( Protection type) 48 ALCU bimetalic strip 49 TEE connector suitable for incoming feeder line 50 36mm Aluminium Busbar connector for 25kV PT connection 51 20mm Terminal connector 53 110kV Potential Transformer Quantity 2 3 2 2 4 2 2 4 6 2 7 12 2 2 1 1

4/4 4/2/2 4 4 2 4 8 8 4 2 6 6 4 8 8 16 2 2 16 4 12 4 4 2 4 2 4 4

D:\saravanan\new TSS\material requirements.xls

100000000 10000000 111100110 11110011 1111001 111100 11110 1111 111 11 1

256 128 1458 486 486 243 162 121 54 60 18 30 6 15 2 7 0.666667 3 1

D:\saravanan\new TSS\material requirements.xls

35250 350 100.7143

35250 3 11750

35250 5 7050 11750 11045

D:\saravanan\new TSS\material requirements.xls 6

9 12 15 10110110010 111100110 10100010 110110 10010 110 21.33333 10101

D:\saravanan\new TSS\material requirements.xls