SH-3 Estimation for 2x25 kV Scott connected SP Single line

Description of Work Unit Qty Scott

Connected
Sr. No.

Design and Drawing

1 Design & drawing of SP station each 1
34 Control room for SWS
Supply of materials and costruction of Super Structure of SP/55P each
building (Control cubicles)
Cement concrete for foundation with stone ballast 40mm nominal Cum. 12
size
RCC work for foundation and plinth in ratio 1:1/›:3. Cum. 23
Brick work in foundation plinth, retaining walls and drainage. Cum. 50
2 Construction of retaining wall with random rubble masonry in Cum. 10
Earth work in excavation and filling including compaction
(i) In normal soil Cum. 30
(ii) In hard soil Cum.
Earth work, excavation for foundation
(i) In normal soil Cum.
(ii) In hard soil Cum.
Plastering of retaining wall with 1:¢ cement 6 sand mortar. Sqm 50
3 Conctrete for foundation and trench in hard soil. Cum 40
Conctrete for foundation and trench in rock. Cum
5 Concrète for foundation and trench in other than hard soil and rock. Cum 250

Reinforced concrete for foundation & trench Cum Ä5

7 Reinforced concrete for cable trench covers. Sqm 60
8 Construction of brick work cum 80
9 Plastering of brick work. sqm 200
STEEL
Supply 6 erection of galvanization steel structure including Traction mast,
main masts, fabricated steel other than mast , SPS , Tower gantries ,portal,
1 MT 18
suppoting structures & small part steel work.

2 Supply and erection fancing panel at substation for SP Mtr. 150

3 Supply and erection of gates Mtr.

Supply & erection of fencing up right. MT l
5 Supply & erection of anti climbing device at substation.. Mtr. 150
Scott connected SP Single line

Updated Rates cost for scott connected SP

Supply Erection Erection Supply+Erection

35,030.38 35,030.38 35,030.38

2,65,215.13 2.65.215.13 2,65,215.13

431.49 53,177.88 53,177.88

7,20d.44 1,65,702.12 1,65,702.12

3.919.92 1,95,99d.00 1,95,996.00
3,033.B2 30,33ô.20 30,336.20

84.72 2,541.b0 2,54l.60

- 107.53

81.56
104.27
117.30 5,865.00 5,865.00
Ä,709.12 1,553.94 1,88,364.80 ô1,757.60 2,50,122.40
1,859.52 2,053.95
5,718.52 1,159.11 1179.B30.00 2.89,777.50 1À,69,À07.50

5,681.97 1,/î00.21 2,55,688.65 63,009.45 3,18,698.10

2,096.08 491.Äô 1,25,764.80 29,487.60 1,55,252.40
5,000.00 575.00 4,00,000.00 46,000.00 4,46,000.00
466.60 55.64 93,320.00 11,128.00 1,04,448.00

33,8B06244 B9,435.54
1,88,115.58 3,857.53 34,55,497.98

3,535.49 88.09 5.30,323.50 13.213.50 5,Â3.537.00

3,558.51 241.10 17,792.05 1,205.50 18,997.55
1,24,103.14 3,004.62 1,24,103.14 3,004.62 127,107.78

573.01 9.27 85,952.01 1,390.93 87,342.95

 Qty
Scott
Sr. No. Description of Work Unit Connected
SP

EQUIPMENTS
Supply Erection, testing and commissioning of 8 NVA, 54 KV/27KV50 Hz
AutoTransformer with bushing CT oil and other equipmentas per RDS0
1 each
specification suitable for 2x25KV AT feeding system.

Supply Erection, testing and commissioning of 16.5 MVA, 54

KV/27KV50 Hz AutoTransformer with bushing CT oil and other
2 each 0
equipmentas per RDS0 specification suitable for 2x25KV AT feeding svstem

3 /i2 KV Lightening Arrester each 8

Providing 25KV DP lsolator 2000 Amp(manual) No. 12

5 Providing 25KV DP Isolator Amp(motorised) No. 0

Supply of insulator for 25 kV DP 2000 A isolator nos 60

Supply, erection, testing and commissioning 25 KV Double pole, vaccum each

type circuit breaker with interlocking .
8 Supply, erection, testing and commissioning 25 KV vacuum double pole type each 2
interruptor .
9 Supply, erection, testing and commissioning 25 KV potential transformer each
(PT}(type-1)
Supply , filteration, erection , testing and commissioning of 25 KV/240V, 10 KVA
Auxiliary transformer oil filed type with complete accessories as per RDS0 Spec.
10 each 2
ETI/PSI/15(08/2003) or latest.

11 Supply, Erection, testing and commissioning of 25 KV D0 fuse switch each 2

Assembly.
12 SSKV Double pole SF 6 Circuit Breaker each 2

OTHER ITEM
1 38.25 mm dia(865 mm2) AAC Bull conductor meter 50
2 Supply and erection of 50 kV termination with adjuster complete with disc insulators. each 2

3 Supply and erection of 50 kV termination without adjuster complete with disc ea C h 2

insulators.
Supply and erection 25KV system connectors, bus splices & TEE Connectors each 92
etc. required for commissioning of SP.
Supply and erection of 50/39mm tubular aluminium busbar. Ntr. 35

6 Supply and erection of 25KV support insulators. each 15

 Updated Rates cost for scott connected SP

Supply Erection Supply Erection Supply+Erection

99,71,000.00 1,07,609.00 3,98,84,000.00 4,30,436.00 4,03,14,436.00

1,41,60,000.00 1,07,609.00

35,145.40 606.72 2,81,163.17 4,853.75 2,86,016.92

82,971.70 3,307.00 9,95,660.40 39,684.00 10,35,344.40

1,36,553.70 3,332.00

5,766.3/ 4/i0.76 3,45,980.40 26,445.60 3,72,426.00

10,62,000.00 65,000.00 42,48,000.00 2,60,000.00 45,08,000.00

9,79,600.00 70,800.00 19,58,800.00 1,41,600.00 21,00,400.00

1,11,510.00 936.27 4,46,040.00 3,745.07 4,49,785.07

63,754.06 9,978.13 1,27,508.12 19,956.25 1,47,464.37

11,469.50 521.60 22,939.00 1,043.21 23,982.21

4,60,200.00 6,366.05 9,20,400.00 12,732.10 9,33,132.10

74A00 12.0D 37,200.00 600.00 37,800.00

15,07d.55 333.82 30,141.10 667.65 30,808.75

13,778.02 333.82 27,556.04 28,223.69

3,084.00 81.00 2,83,728.00 7,452.00 2,91,180.00

1,218.04 64.91 42,631.28 2,271.86 45,903.14

6,924.91 213.28 1,03,873.71 3,199.15 1,07,072.86

 Qty
Scott
Sr. No. Description of Work Unit Connected
SP

7 Supply installation of PVC insulated and sheathed copper unarmoured Ntr. 500
cable size 7 core 2.5 sqmm.
8 Supply installation of PVC insulated and sheathed copper unarmoured Mtr. 400
cable size 2x4 sqmm.
Supply installation of PVC insulated and sheathed copper unarmoured Mtr. 500
cable size 2x2.5 sqmm.
1› Supply Laying , testing and commissioning of Al. XLPE Cable 2 core 70 Ivitr. 100
Sq.mm
11 Supply & erection of earth electrode as per IS 3043 or RDS0 specification. each 20

12 Supply and erection of earth bus 75x8 mm. MS strip laid in the ground. Mtr.

13 Supply and erection of earth bus 5Dx6 mm laid in the ground. Mtr. 250

14 Supply and erection of earth bus 50x6 mm.MS strip laid exposed. Mtr. 250

15 8 SWG GI wire for earthing. Mtr. 50

16 32 mm dia IVIS rod for earth mat. Ntr. 500
17 Supply & erection of earth screen wire of size 19/2.5mm. Mtr. 150
18 Portable fire fiting equipment each 1
Supply and installation of 150 AH, 110 V low maintenance lead acid (LlvILA) set
batteries set with 2 nos. of suitable battery charger (1 set • 1 battery set & 2 nos.
19 battery charger). battery charger. Battery make - EXIDE

2‹ Supply and installation of 240 V, AC distribution board for contrOT

room each

21 Supply and installation of 110 V, DC distribution board.TSS each 1

22 Supply,fabrication,painting and fixing
of MS angle iron for supporting cable. K» 100

Supply, laying and fixing of heavy duty ISI marked 'B' class GI pipe of 3.65mm
wall thickness and 50mm dia to be laid along the wall or floor with proper
23 galvanized clamps/ through the wall or undernaeth the floor in cement concrete Ntr. 24
as per explanatory note.

24 Supply and spreading of gravel/ballast in the switch yard. 80

25 Supply and erection of various type of indication boards & caution boards LS

2‹ Supply without insulator and erection of materials for termination ’f Set 8

copper cross feeder with gantries.
27 insulator for cross feeder no 16

Qty Scott
Connected
Sr. No. Description of Work Unit

28 Supply and Erection of copper cross feeder wires (37/2.25 mm HDBC) km 0.1
across the track at SP/SSP/FP/BT locations
29 Supply and erection of large copper jumper 160 sqmm cross feeder/isolator No. 12
and OHE.
30 Supply , erection , testing and commissioning of Burried Earth Rail LS 1

31 Supply and erection of copper strip for equipment earthing. Mtrs. 30

32 Supply and erection of Copper jumper (50 mm) each 10
33 General lighting arrangement of SP Building and Yard Job 1

3A Supply and erection of C6R panel incorporating Numericla type protective relay for each
SP suitable for 2x25 kV system
35 supply without insulator and erection of 9 Tonne Suspension insulator . Porclain each

36 Supply of 9 Tonne insulator each

37 supply and erection of AAC Spider jumper meter 30

38 Supply and erection of 6 SWG GI wire for fencing bonding mete 230

Unit cost for Scott connected SP

 cost for scott connected SP
Updated Rates

Supply Erection Supply Erection Supply+Erection

304.80 18.55 1,52,399.00 9,272.90 1,61,671.89

170.48 18.55 68,192.09 7,418.32 75,610.41

118.82 18.55 59,409.78 9,272.90 68,682.68

170.00 5.06 17,000.00 506.00 17,506.00

5,667.10 1,/i32.66 1,13,342.06 28,653.25 1,41,995.31

401.11 88.09 30,083.20 6,606.94 36,690.14

195.82 65.91 48,706.14 16,227.57 64,933.71

194.82 55.64 48,706.14 13,909.35 62,615.49

31.00 23.18 1,549.82 1,159.11 2,708.93

558.41 23.18 2,29,205.37 11,591.12 2,40,796.49
559.78 18.55 68,967.00 2,781.87 71,748.87
1,00,210.00 1,00,210.00 1,00,210.00
2,30,000.00 10,009.36 2,30,000.00 10,009.36
2,40,009.36

80,732.63 1,033.93 80,732.63 1,033.93 81,766.56

36,227.88 788.20 36,227.88 788.20 37,016.08

98.00 9.00 9,800.00 900.00 10,700.00

412.00 9,888.00 10,368.00

2D.00 480.00

9.27 741.83 1,42,300.98

2,79,994.00 22,869.00 2,79,994.00 22,869.00 3,02,863.00

6,729.67 890.44 53,837.38 7,123.49 60,960.87

3,387.09 54,193.45 54,193.45

cost for scott connected SP

Updated Rates

Supply Erection Erection Supply+Erection

14,06,297.46 1,584.00 1,40,629.75 158.40 1,40,788.15

7,682.85 555.1 92,194.18 6.661.70

98,855.88

7ó,912.00 23,180.00 76,912.00 23,180.00 1,00,092.00

óó0.13 75.27 19,803.92 2,258.20 22,062.12

 576.87 246.99 5,7¢8.74 2,À69.91 8,218.65

2,00,000.00 2,00,000.00 2,00,000.00

56,02,000.00 2,25,000.00 4ó,02,000.00 2,25.000.00 48,27,00 0.00

2,287.31 617.B3 9,149.26 2,470.52 11B19.78

3,387.09 13,548.36 13548.36

168.89 4,466.70 À,Àóó.70

92.00 21,160.00 21,160.00

ó,31,ó2,238.ó4 27,12,172.72 6,58,7¢,À11.35
 GUDURU
PRADOSH
PRADOSH LAKSHMI
Date: 2024.07.22 15:5ó:38

JE/TRD/CN/UBL JE/DRG/ELE/CN/BNC
GUDURU Digitally signed by GUDURU LAKSHMI NARASIMHULU

LAKSHMI

NARASIMHULU Date: 2024.07.22

AXEE/CN/UBL
 SH-4 Estimation for 2x25 kV Scott connected SSP Single lin
Qty
connected
Sr. No Description of Work SSP

DESIGN AND DRAWING

Design & drawing of SSP station each 1

34 Control room for SWS

Supply of materials and costruction of Super Structure of SP/SSP each 1

building (Control cubicles)
Cement concrete for foundation with stone ballast 40 cum. 10
nominal size
RCC work for foundation and plinth in ratio 1:1Y•:3. Cum. 15

Brick work in foundation plinth, retaining walls and drainage. Cum. 40

2
Construction of retaining wall with random rubble masons in Cum. 10
cement & sand..
Earth work in excavation and filling including compaction

(i) In normal soil Cum. 25

(ii) In hard soil Cum.
Earth work, excavation for foundation
(i) In normal soil Cum.
(ii) In hard soil Cum.
Plastering of retaining wall with \:4 cement 6 sand mortar. Sqm

3 Conctrete for foundation and trench in hard soil. Cum 60

ñ Conctrete for foundation and trench in rock. Cum

Concrete for foundation and trench in other than hard soil cum 200
and rock.
Reinforced concrete for foundation & trench Cum 30
Reinforced concrete for cable trench covers. Cum 50
8 Construction of brick work cum 40

Plastering of brick work. sqm 100

5 kV Scott connected SSP Single line
Unit Rates Cost of Scott Connected SSP

Ppty
Su
Erection Supply+Erection

- 35,030.38 - 35,030.4 35,030

- 5913195 - 5,91,132.0 5,91,132

- 4,43l.49 - 44,314.9 44,315

- 1,08,066.6 1,08,067

- 3,919.92 - 1,5B,796.8 1,56,797

- 3,033.62 - 30,336.2 30,336

- 85.72 - 2,118.0 2,118

- 107.53 -

- 81.56
- 104.27
- 117.30 4,692.0 4,692

4,J09.\ 1,553.94 2,82,547.2 92,636.4 3,75,18A

4,859.5 2,053.95

4,718.5 1,159.11 9,43,704.0 2,31,822.0 11,75,526

5,682.0 1,500.21 1,70,459.1 42,006.3 2,12,465

2,096.1 591.56 1,04,804.0 24,573.0 1,29,377

5,000.0 575.00 2,00,000.0 23,000.0 2,23,000

84.6 55.64 8,460.0 5,564.0 14,024

 Uit Qty
f'l
Scott connected SSP
Sr. No. Description of Work

STEEL
Supply & erection of galvanization steel structure including
Traction mast, main masts, fabricated steel other than mast
MT 16
, SPS , Tower gantries ,portal, suppoting structures & small Dart steel
work.
2 Supply and erection fancing panel at substation for SSP Mtr. 150

3 Supply and erection of gates Mtr.

4 Supply 6 erection of fencing up right. MT 0.5
5 Supply & erection of anti climbing device at substation.. Mtr. 150

EQUIPMENT
Supply Erection, testing and commissioning of 8 MVA, 54 each 2
KV/27KV50 Hz AutoTransformer with bushing CT oil and other
1 equipmentas per RDS0 specification suitable for
2x25KV AT feeding system.

Supply Erection, testing and commissioning of 16.5 MVA, 54

KV/27KV50 Hz AutoTransformer with bushing CT oil and other
2 equipmentas per RDS0 specification suitable for 2x25KV AT feeding each 0
system.

42 KV Lightening Arrester each 8

Providing 25KV DP lsolator 2000 Amp(manual) No. 12
Providing 25KV DP Isolator Amp(motorised) No. 0
Supply of insulator for 25 kV DP 2000 A isolator set 8
Supply, erection, testing and commissioning 25 KV Double pole,
vaccum type circuit breaker with interlocking each 2

8 Supply, erection, testing and commissioning 25 KV vacuul each

double pole type interruptor . ”I

Supply, erection, testing and commissioning 25 KV potentÏä’ each

transformer (PT}(type-1)
10 Supply , filteration, erection , testing and commissioning of 25 each 2
KV/240V, 10 KVA Auxiliary transformer oil filed type with complete
accessories as per RDS0 Spec.
ETI/PSI/15(08/2003) or latest.
 Unit Rates Cost of Scott Connected SSP

Supply Supply Erection Supply+Erection

1,88,114.b 3,857.53 30,09,833.3 61,720.5 30,71,554

88.09 5,30,323.5 13,213.5 5,43,537

3,558.4 241.T0 17,792.1 1,205.5 18,998

1,24,103.1 3,004.62 62,051.6 1,502.3 63,554
573.0 9.27 85,952.0 1,390.9 87,343

2,01,65,218

99,75,000.0 1,07,609.00 1,99,50,000.0 2,15,218.0

1,41,b0,000.0 1,07,609.00

35145 B0&72 2,81,163.2 4,853.8 2,86,017

82,971.7 3,307.00 9,95,660.4 39,684.0 10,35,344
1,36,543.7 3,332.00
5,766.3 440.76 2,76,784.3 21,156.5 2,97,941

10,62,000.0 65,000.00 21,24,000.0 1,30,000.0 22,54,000

9,79,400.0 70,800.00 48,97,000.0 3,54,000.0 52,51,000

1,11,510.0 761.8ô 446,040.0 2,967.3 4,49,007

63,754.1 69,160.19 1,38,320.4

1,27,508.1 2,65,828
 Uit Qty
Scott connected SSP
Sr. No. Description of Work

› Supply, Erection, testing and commissioning of 25 KV DO each 2

fuse switch Assembly.
OTHER ITEM
1 38.25 mm dia(865 mm2) AAC Buh conductor meter 40

2 Supply and erection of 50 kV termination with adjuster complete each

with disc insulators.
3 Supply and erection of 50 kV termination without adjuster each
complete with disc insulators.
Supply and erection 25KV system connectors, bus splices& TEE
¢ Connectors etc. required for commissioning of SSP as each 140
per explanatory note.

5 Supply and erection of 50/39mm tubular aluminium busbar. Mtr. 50

Supply and erection of 25KV support insulators. each 10

7 Supply installation of PVC insulated and sheathed copper Mtr. 800
unarmoured cable size 7 core 2.5 sqmm.
8 Supply installation of PVC insulated and sheathed copper "
t
unarmoured cable size 2x4 sqmm. 600

Supply installation of PVC insulated and sheathed copper 800

tr
unarmoured cable size 2x2.5 sqmm.
›0 Supply Laying , testing and commissioning of Al. XLPE Cable 2 core ritr. 120
70 Sq.mm
tt Supply & erection of earth electrode as per IS 3043 or RDS0 specification. each 15

Supply and erection of earth bus 75x8 mm.

MS strip laid in the ground. tr. 81
12

13 Supply and erection of earth bus 50x6 mm laid in the ground. Mtr. 270

t Supply and erection of earth bus 50x6 mm.MS strip ’‘id Mtr. 270
exposed.
15 8 SWG GI wire for earthing. Mtr. 58

16 Supply and erection of 6 SWG GI wire for fencing bonding Mtr. 230

17 32 mm dia MS rod for earth mat. Mtr. 500

18 Supply & erection of earth screen wire of size 19/2.5mm. Mtr. 100

19 Portable fire fighting equipment each 1

Supply and installation of 150 AH, 110 V low maintenance lead acid
(LMLA) batteries set with 2 nos. of suitable battery charger (1 set -1
20 battery set & 2 nos. battery charger). battery charger. Battery make - each
EXIDE

2› Supply and installation of 240 V, AC distribution board for control each 1

room
22 Supply and installation of 110 V, DC distribution board.TSS each 1

23 Supply,fabrication,painting and fixing of MS angle iron for K» 80

supporting cable.
 Supply, laying and fixing of heavy duty Isl marked 'B' class GI pipe of
3.65mm wall thickness and 50mm dia to be laid along the wall or floor
with proper galvanized clamps/ through the wall or undernaeth the floor 24
2/i Mtr.
in cement concrete as per
explanatory note.

25 Supply and spreading of gravel/ballast in the switch yard. Cum 80

2‹ Supply and erection of various type of indication boards caution LS

boards and T&P.
27 Supply without insulator and erection of materials for termination of Set 12
copper cross feeder with gantries.
28 insulator for cross feeder nos 24

Supply and Erection of copper cross feeder wires (37/2.25

29 mm HDBC) across the track at SP/SSP/FP/BT locations km 0.15

30 Supply and erection of large copper jumper 160 sqmm cross No. 24
feeder/isolator and OHE.
1 Supply , erection , testing and commissioning of Burried Earth Rail La 1

32 Supply and erection of copper strip for equipment earthing. Mtrs. 0

33 Supply and erection of Copper jumper (50 mm) each 12

34 General lighting arrangement of SP Building and Yard Job

Supply and erection of C&R panel incorporating Numericla type 1
35 protective relay for SP suitable for 2x25 kV system each

36 ’y without insulator and erection of 9 Tonne Suspension ea Ch 12

insulator
 Unit Rates Cost of Scott Connected SSP

Supply Supply Erection Supply+Erection

11,469.5 521.60 22,939.0 1,043.2 23,982

7óó.0 12.00 29,760.0 480.0 30,240

15,070.6 333.82 ó0,282.2 1,335.3 61,618

13,778.0 333.82 55,112.1 1,335.3 56,447

3,084.0 81.00 4,31,760.0 11,340.0 4,43,100

1,218.0
b4.9l 60,901.8 3,245.5 64,147

6,925.9 213.28 69,249.1 2,132.8 71,382

304.8 jg gg 2,/i3,838.4 15,836.6 2,58,675

170.5 18.55 1,02,288.1 11,127.5 1,13,/i16

127.9 18.55 1,02,337.3 1€,83&B

878.2 23.5ó 1,05,387.8 2,815.3 1,08,203

1,532.66 85,006.5 21,/i89.9 1,06,/i96

401.1 88.09 7,135.5 39,625

32,489.9

194.8 64.91 52,602.6 17,525.8 70,128

194.8 52,602.6 15,022.1 67,625

31.0 23.18 1,797.8 1,344.6 3,142

92.0 21,160.0 21,160

458.4 23.18 2,29,205.4 11,591.1 2,40,796

459.8 18.55 45,978.0 1,854.6 47,833

1,00,210.0 1,00,210.0 1,00,210

2,30,000.0 10,009.36 2,30,000.0 10,009.4 2,40,009

80,732.6 1,033.93 1,033.9 81,767

80,732.6

36,227.9 788.20 36,227.9 788.2 37,016

98.0 9.00 7,8/i0.0 720.0 8,560

 412.0 20.00 9,888.0 A80.0 10,368

9.27 1,41,559.2 741.8 1,42,301

2,79,994.0 22,869.00 2,79,994.0 22,869.0 3,02,863

6,729.7 890.44 80,756.1 10,B85.2 91,441

3,387.1 81,290.2 81,290

2,11,504
14,06,297.5 3,726.03 2,10,944.b 558.9

7,682.8 555.1/i 1,84,388.4 13,323.4 1,97,712

76,912.0 23,180.00 76,912.0 23,180.0 1,00,092

660.1 75.27 26,405.2 3,010.9 29,416

574.9 266.99 6,898.5 2,963.9 9,862

2,00,000.0 2,00,000.0 2,00,000

25,96,000.0 50,000.OD 25,96,000.0 50,000.0 26,46,000

1,599.3 B17.63 19,191.8 7,411.6 26,603

Sr. No. Description of Work U TiI t Qty
Scott connected SSP

37 Supply of 9 Tonne insulator each 12

38 supply and erection of AAC Spider jumper mtr 71

Unit cost of Scott connected SSP

GUDURU
PRADOSH P PRADOSH P LAKSHMI
Date: 2024.07.22

JE/TRD/CN/UBL JE/DRG/ELE/CN/BNC
 Unit Rates Cost of Scott Connected SSP

Supply Supply Erection Supply+ Erection

3,387.1 - 50,645.1 - 40,645

148.9 10,571.2 - 10,571

07.3923B.1 2B65,589.1 4,34,04,825

GUDURU Digitally signed by GUDURU LAKSHMI NARASIMHULU
LAKSHMI

NARASIMHULU Date: 2024.07.22 17:59:28

+05'3
AXEE/CN/UBL 0'