Ae qoted sre & eee afrtan (SracrgR eral) an oes ‘WTeIGR (HH) 482008 CIN : U4o109MP2002S6C015120 (ax OT STE) We H-9, THRE, wy o7er—200s0e7, 7234s dh *io7e1—206ste4, 2685968 ‘Fre-cejr9440000@gmail.com N/A SERE/ BED SHR AE JAN 7019 af aston : aa egos wee BA, Farcrars, ara vista, than, warorave, ferent aerate (#.5,) 481116 8H Construction of 2nd ckt. Of 132 kV DCSS Balaghat ~ Birsa line in view of enhancement of load of M/s Hindustan Copper Ltd. Malajkhand, Distt. Balaghat from contract demand of 12 MVA to 40 MVA in phased manner under consumer contribution work. viet 1. goa after Confit ve fone), ALTAR gies A. TaAyY aT Ua wre 04-02 / ad-s363/ 8 YS Cages / 2448 Paw 13.11.18 2. Fe wafer wr ra wate 6843 fsa 21.11.18. 3, SIRT Us Bai TART / TRA / ES / 01 aie 6.12.18. ‘ Be orate wr Va wale 7131 Rain 12.12.18. 5. Fa aria (enfin Ys fSores), AUER gas. fH. TaN aI Ta wate 04-02 / 2963 /ch Ys S-eiverL/ 16 Ri” 02.01.18 6. ga wales wT ua wHie 7588 Fis 10.01.19. ‘ TE cdl Wen ler echo ot artes Se Het aft Ws Rong), war gins fH waoye 3 oa wD 208 Rate ise & aed A a rie wetice / ERM /g/o1 fois e218 aR a ey ay Rae oR A gee aiffeiar (cain Ys Fong), HEUTE ghee fe. AGE ENT oa Ia wie 16 Raia 201.19 Rrra prot of wa went ike ga arate Boa wale 7508 Reiw too. & wer vat we aa ae ge ceri catg dears eget a orem wad gy WRT w 493556 aT aT apa wasorae genet aie Baa A oT oy oer aed kg gd A dew rar aT aT 8 forarctt ora ait gee ied bg ge Was 8 oe oT Ta THI e37 fers 4ort9 F oa A er afer (out ws PEaTER), amaeR gh, FR OME Sua wre 16 Raiw 20119 S aRler A ones orks BPiter oe sae arate wt omer aT Wort TRI ee aia ssfafet =— egg pul hy 1 er ane (ener es Frog), cee hem, ore at Ge wa HS 04-02 /#i-3363/8 Ys S—-Ayes/ 16 feriw o201.19 & afer ¥ yeh). Statement-1 D COST FOR CONSTRUCTION OF 2ND CKT. OF 132KV DCSS BALAGHAT - BIRSA LINE WITHOUT INVOLVEMENT OF FOREST ABSTRACT pess 2!cKr. TOTAL ROUTELENGTHINKM: 0.00 4.50 54.50 NO.OF LOCATIONS: 3 188, 191 NO.OF RIVER CROSSING: 0 0 0 NO.OF UNDERNEATH CROSSING OF THE EHT LINE: 0 ° o NO.OF OVERHEAD CROSSING OF THE EHT LINE: 0 ° ° NO.OF RLY.CROSSING: 0 1 1 i FOREST(in Hect): 0 0 0 Account | TOTAL code ‘AMOUNT ®), ‘Cost of material ncluding PLV. (Excluding Taxes) 14882 SCHEDULER 47861800 Erection cost including PV. (Excluding Taxes) 14.852 SCHEDULE-8 | 27796950 3. Sub Total (142) 75658750 4 Other Charges, any () Afforestation charges 14.952 0 (i) Crop comp., ROW. etc. 14382 475000 (i) Railway Block Charges 14.982 3000000 Total (siti) 11475000 ‘Sub Total (3+4) 87133750 & Contingencies - @ 2% on (6) above 62.3500 | 14.852 D 1742675 Engineering 8 Design charges at HQ. @ 4% on SI No (5) above 62,3506 114.8520 3485350 Procurement & Contract related expenses atH.Q. @ 4% on SI.No. 62.3600 /14.852D 3485960 (6) above | 9 | Supervision Charges @5% on S.No (6) above 62.3500 14.8520 4356688 10 Sub Total (6 to 9) 100203813, 11 ‘Cost of Spares as per MPERC guidelines 14.882 11002038 @ 1% on tem-10 above 12 ‘TOTAL (10+11) 101208851 13 |GST on tem (12) @ 18% 18217083 14 GRAND TOTAL(12+43) 119422904 t Say @ lacs) 1194.23, ate — EXECUTIVE ENGINEER(TLD) ASSISTANT ENGINEER(TLO)| Note (tage estimate has beon frammed on the basis of feasibility report submitted by SE(EHT-Maint) Jabalpur vide 796 dated 24 09.18. |Ac_rdingly, provision of 37.26Km forest has been considered as the line was constructed prior to application of Forest, IConservation Act 1980. (2) The estimate has been frammed for 2nd ckt. from Loc. No. 28 to 216 to 132KV Sis Birsa (3) Provision of 03 No. E60+10 M.E. has been considered in view of possibilty low ground clearance at some places. (4) Soll strata has been presumed as BC-80% & SR-40%. (5) The above estimate Is tentative and therefore may vary in actual as per site conditions.‘Statement-2 F FOEST ON CONSTRUCTION OF 2ND CKT. OF 132KV DCSS BALAGHAT - BIRSA LINE ABSTRACT Bess 2!cKT, TOTAL ROUTE LENGTHINKM: 0.00 |” 5450" 54.50 NO.OFLOCATIONS: 3 188191 NO.OF RIVER CROSSING: 0 ° ° NO.OF UNDERNEATH CROSSING OF THE EHT LINE: 0 ° ° NO.OF OVERHEAD GROSSING OF THE EHT LINE: 0 ° ° NO.OF RLY.CROSSING: 0 1 1 FOREST(inHect): 0 9.59.5 Particulars ‘Account TOTAL code AMOUNT sai i ® ‘Cost of material including PV. (Excluding Taxes) 74852 SCHEDULER ° Erection cost including PV. (Excluding Taxes) 14.852 SCHEDULES ° Sub Total (142) ° Other Charges, if any () Mforestation charges 98850000, (i) Crop comp , R.0.W. ete (i) Raiway Block Charges. ° Total (siti) 259550000 5 Sub Total (3+4) 259550000 8 Contingencies - @ 2% on (5) above |e2.380c 14.8520 5191000 7 Engineering & Design charges at H.Q. @ 4% on SI No. (5) above 62.350C/ 14.852 10382000 e [Procurement & Contract related expenses at HQ. @ 4% on Si No. [62.380¢/ 14.8520 10382000 (5) above 9 Supervision Charges @5% on S.No((6) above 162.350 / 14.8520 1297500 10 Sub Total (5 to 9) 288482500 11 Cost of Spares as per MPERC guidelines 14.882 2984825 @ 1% cn tem-10 above 12 TOTAL (10+11) 301467325 13. GST on tem (12) @ 18% 54264119 . 14 GRAND TOTAL(12+13) 358731444 Vo EXECUTIVE ENGINEER(TLD) Note “ccordingly, provision of 37.26Km forest has been considered |Conservation Act 1980. (4) Soil strata has been presumed as BC-60% & SR-40%, (5) The above estimate is tentative and therefore may vary in actual |(2) The estimate has been frammed for 2nd ckt. from Loc. No. 28 to 215 to 132kV Sis Birsa. (3) Provision of 03 No. E60+10 ME. has been considered in view of possibilty low ground clearance at some plac: per site conditions, Say t Lacs 3557.32 ee ASSISTANT ENGINEER(TLD] 7) The estimate has been frammed on the basis of feasibility report submitted by SE(EHT-Maint) Jabalpur vide 796 dated 24.09.18, the line was constructed prior to application of Forest‘32: |ATE FOR CONSTRUCTION OF 2ND CKT. OF 132KV DCSS BALAGHAT - BIRSA LINE IN ENHANCEMENT OF LOAD OF M/S HINDUSTAN COPPER LTD. MALAJKHAND, DISTT. ROM CONTRACT DEMAND 12MVA TO 40MVA IN PHASED MANNER UNDER CONSUMER: CONTRIBUTION WORKS ABSTRACT Bess | ext, TOTAL ROUTE LENGTHINKM: 0.00 5450 54.50 NO.OF LOCATIONS: 3 | 198191 NO.OF RIVER GROSSING: 9 ° ° j NO.OF UNDERNEATH CROSSING OF THE EHT LINE: 0 ° ° NO.OF OVERHEAD CROSSING OF THE EHTLINE: 0 ° ° j NO.OF RLY.CROSSING: 0 1 1 er FOREST\inHect): 0 9.58.5 Paricuare ‘Account code Cost of malerialinuding PV. (Excluding Taxes) 4882 ‘SCHEDULER Erection cost including PV. (Excluding Taxes) 14952 SCHEDULES Sub Total (142) Other Charges, any () Aiforestaon charges 14352 {i) Crop comp, ROW. ete 14852 2475000 (i) Raiway Block Charges 14.52 3000000 Total (isi) 771025000 S gph Total (a+4) 348683750 8 “Sontingencies -@ 2% on (6) above 62.3506 14.852 6933675 Ge sen HS. Os nsiNs mano seame/s4EEDD 13067350 % Procurement & Contract related expenses at HQ. @ 4% on SI No, \62.360C/ 14.8520 13867350 (S) above © Supervision Charges @5% on S.No (5) above |62:350¢ / 14.8520 7304188 10 ‘Sub Total (5 to 8) 398586313 411. (Cost of Spares as per MPERC guidelines 14.052 3988883 @ 1% on item-10 above . 12 TOTAL (10+11) 402673176 13 [GST on tem (12) @ 18% 72481172 “14 (GRAND TOTAL(12+43) j 475188340 Say TLacs 4751.55 [on Ae |EXECUTIVE ENGINEER(TLD) ASSISTANT ENGINEER(TLD) ins it) The cotimate hasbeen frammed on the basis of fesibilty report submited by SE(EHT.Maint) Jabalpur vide 786 dated 240848 lAccordingy provision of 3728Km forest hae boon consldered asthe ne wes conetucted proto applcalion of Forest Conservation At 1980, 2) The estimate as ben rammed for 2nd ck. trom Loe. No. 28 to 21 to 132KV Sis Bisa 2) Provision of03 No. 0-10 ME. has been considered in vow of possibly low ground clearance at some paces. a) Sol'stata hae been presumed ae HC-50% & SRa0%. |(5) The above estimate is tentative and therefore may vary in actual as per site conditions.DP “ SCHEDULE-Ac1 ATE FOR CONSTRUCTION OF 2ND CKT. OF 132KV DCSS BALAGHAT - BIRSA LINE IN ENHANCEMENT OF LOAD OF M/S HINDUSTAN COPPER LTD. MALAJKHAND, DISTT. FROM CONTRACT DEMAND 12MVA TO 40MVA IN PHASED MANNER UNDER CONSUMER CONTRIBUTION WORKS LENGTH IN KM, 000 | 5450 | 54.50 LOCATIONS. 3 1s | 8t QTY, AND WT. OF TOWERS AND EXTENSIONS REQUIRED ‘Account UNIT TOTAL | UNIT TOTAL ‘code QTY. WEIGHT WEIGHT _ aT) __ wrt) TAILS OF PROPOSED TOWERS : joight of MS Stoo! :- | ‘Stub setting template 14.982 0 typo tower Nos. 0 | oso1 | oo | E30 ype tower No. 0 | 1013 | 0 |) [E60 type tower Nos. 1 1.163 | 1.163 2 Supply of towers: I { 1) Stubs and Cleats for: 8) EO type tower [Nos 0 | 188 [0 ©) |E30 ype tower | Nos 0 0327 | 0 ©) |E60:ype tower Nos | 3 | o4at | 1.328 ©) |Special River crossing tower Nox 0 1549 | 0 1)_ Anchor tower (860 type tower) [Nos 0 | 022 | 0 i) Super Structure for: I : 2) WED type tower [Nos | 0 | as06 0 ) E30 type tower | [Nos | 0” | 50000 0 Sree o Nos 3 88 te [E60 type tower (DE) Nos} 0 | 6075 0 ©) |Special River crossing tower | Nos 0 asta) 0 1) Anchor towar (B60 type tower) Nos 08877, 9) |Columa of gantry (3602) No 0 | 1983 oo fh) | Gantry Beam Nos 0 | 10810 TOTAL (excluding Special tower, Anchor tower & Gantry) 3 ii) 3M Ext. for: | I | 2} [eo pe tower | oe b) E30 type tower “Nos. | 0 | 11020] “o | c)_|E601ype tower [Nos | 0 | 1.289 > 0 Wy) 6M Extn. For | a) [EO type tower Nos; 0 1820) 0 ) [E30 ype tower No.) 0 | 2213/0 ©) [E60 type tower Nos | 0 | 276 ° vi) 10M Extn. For | a) (EO type tower : Nos} 0 | 2008 | 0 | ) £30 ype tower [Nos |" 0 | a7e3 |} 0 (a 60 type tower | Nos j 3 | 4741) 44293 '%s0 type tower a Nos | 0 | 4920 | 0 vil) MS angie for providing shortages on towers |Km | sas 060 | 27.25 Total weight of Steel (142) 62.56 1)_|Weight of BotsNuts an 1B) _DETAILS OF EXISTING TOWERS OF THE 132KV LINE: | ‘8. TOWER TYPE ci No. | | ') |DOTBDOTNDO type tower aa 8 | ) 30/0030 / ND30 type tower Nos. ("28/5 | oo Co a) ©) 60/060 / NDS9 type tower Noa. [6 [oo o | 0 @) MOO type tower No. fo }-o | “0 0 ° 4) MD15 type toner a ° ° ° ©) |MD30 typo tower No. | 0 0 0 | 0 0 1) MD60 ype toner i pee Oe a a 9) Special River crossing tower | Nos) oo | 1) Anchor tower (860 ype tower) hoe 8 | C TOTAL (ox. Spocial tower & Anchor tower): 188 | i i) [Column of ganty (3602) [es 0] | | 1) [Gantry Beam Nos. |" 0 F Iems . SCHEDULES JATE FOR CONSTRUCTION OF 2ND CKT. OF 132KV DCSS BALAGHAT - BIRSA LINE IN COST OF MATERIALS ‘Account UPiT | TOTAL UNIT TOTAL TOTAL = fo, cost) AMOUNT © © | ‘Steel and Nuts/Bolts (As per Schedule-A1) WS See wt | 3 | ze700 | «eser00 er Batons ir 800 | e200 “#71800. 5303600 faces | mt Ponher | [okim| 467 | 155000 | 25065000 @. Groner | Erm | "0 | 3000: | GW 24 Fibres: Km. | 67 106000 7102000 32987000] {ong Rod Polymer naar: Single suspension ang Tor ACSR Panther Conductor won| oO | 2x0 | 0 (equivalent to 9 disc of 70kN) J \Dotble suspension sing for ACSR Panter Conductor Non) 0 | 9250 | 0 | (equivalent to 2X9 disc of 70KN) | ii) |Single tension string for ACSR Panther Conductor (equivalent to 10 | | Nos. 0 2440 ° decor SiN) | 1 [Dose onton sing for ACSR Pathe Cando fequvaletto Fws! 0 | aero} d Pato ascot on) oes ) Tomens woe aonr | 340 | 1660740 i) oonNeMS Now 2eus | 400 | 670200" | oda & [Post eutatore: 9 gga 120 | woe} 0 | 430°} 0 Q 6 “fw Fring or Conductor: i a ae 10 es i Fas: | Nos. | 439 | 1300 | 570700 | [Dose Susp wih AGS Assembly for Peter | Wen “ls | ana0 | 135560 i)Singe tension for ACER Pont | Nos | 494 | 1000 | 252200 | iv) [Double Tension for ACSR Panther | Nos| 23° | 2040 | 40920 | 1008160] 7 [Accessories or Conductor: | 1 cepa iso ACSR Panihar | mos} 85 | 360 | 30000 i) Vibration dampers for ACSR Panther Nos | 1189 | 360 | 420840 | Ropar Slove tor AGSR Panter j hos is f30. | “Ssa0 Pi Clamp tor ACSR Panter Conucor Nato | ai |e aoa 2 eeten cetcein Se i ¥) |Simp. Assembly for GW | [Nes | 0 ato fo TT A) "Tension Assembly for GW Nos. | 0 | 490 ° %) Midspan joints for GW | FNos/ 0 | 100 | 0 7) irate dampers fo GW tele am |e ”)|Repor seeve or fos} O | a | oo Mea Gl bond arti he | 0 | ao] oe q ®)_ HAW tings and Accessories for OPGW: >| assenb “nos. | 188 | soto | 016830 | [Tension Assent ft box hee: | —s —|-ataro” | aasee0| i) Tension Assi pass through ype Nos. | 79 | 10920 }- 15260 | A goin bad came i [ Nos. | 473 | 600° | 739900 | : SS [tes | ed 200 | an vi) Splice | we | | Nos. 23 «| 12430 | 285890 i) Earth toed are corp Ros} 258 Sooo. iet600 | sa8e000 Erenched Doge Darts nos} 3 | 210 | exo nareied Nuon ate Noe} 3 | 200°) eo W) Enameled Phase Plates (set of 3 No-each RIVIB) | Nos. | 191 260 | 49500 | ees fo} fet ze [eo sat vas par Canty Calin) No ot vag | [ne eto devows 49sa! Loe, __7480_| 2240 108050 “Total: =7aete00 2 Expecied P.V.on cost of material- Nil 9 3. TOTAL COST OF MATERIAL NGLUDING PY. 11442) sre6se00 het ASSISTANT ENGINEER TLD)= ERECTION cost ‘Account UNIT | TOTAL UNIT RATE) TOTAL code ary. © ‘AMOUNT ® {vey icing ste ceerance & ee cating 14882 mF BI 7 shock survey (fequited for verification of detailed survey for km 0 12900 d OCSS/DCDS tine} ‘Check survey (tequired fr vettication of shortages on towers & Km. 545 7000 381500 ‘round cleaences, wee counting, TFR measurement etc) Excavation for 1) Normal so (0%) cum 0 470 o| iy Wet sot (0%) cum | 0 90 q i) Black cotton sol (40%) cum | 349 “180/630 ») Soft rock 60%) = cum 307 540, 165760] i Hard rock (0%) i cum | 0 1550 5 1). For River Crossing towe | i) let sol cum | o 190 f) i) Soft rock cum oo 540 d 4 Tower Foundation: 1) For E-Series, Gantres & Anchor tower : 8), ating of Template & Stub t ‘NFE0/ NDO type tower i Loc ne) | QRS” tower 1 Loc 0 4200 | E60 ND6O ype tower loc | 3 ‘4900, 14700 ) | Setting of Template & Stub (for Anchor towers) Loc o | 6100 Ql 6) Earthing of TowerIGantry: 1 Earthing of towors in fur leas lo 3 i700, 100) i. Earthng of Gantry Colomns n two legs toc | 0 240 f) 8) Concteting including back filing, mufing, copping & curing etc. | 1 Concrete Ratio 1:1%43 (M20) I fai4| cum 89 7300, 649709 i. Concrete Rate 124 018) z [cum | 6 200 | fi, Concrete Ratio 1.3.6 (70) ieaiememiiemminameitiuaetne ss 24 6200, 210800 Shae t ceereeat as — S| | ae 1) For River Crossing tower : | | i 8) Setting of Template & Stub for River Crosing towers loc 0 | 8000) q ) | Earthing of towers in four legs Loc o | 1700) | ©) _Coneretng including back filing, mung, coppng & curing 1 Concrete Ratio 12-4 (M5) cum 0 6200 q i. Concrete Rato 136 (M10) cum 0 6200 q {) | Cost of laying reinforcement steel including cost of materials owt lo 58600 | 5 Tower erection (incl. tightening & punching) and Welding: i 1 DIC towers & Gantry Structures: I ‘ower erection (nclucng igtening & punching) i mr 62 5530) 342669 ) Peripheral welding of nuts & bolts NB | 0 43) Q] 1) River Crossing Towers: 2) Tower ereston (ncluding tghtenng & punching) Mt | 400 d 1) Peripheral welding of nus & bots Neo | 15 q 6.a Stringing Double Ckt Single Stung with Panther & OPGW km 0 137000) q |Stnnging ‘Double Ck. Double Stung wth Panther & OPGW [km | 0 | 195000) q @ Semging 2rd Xt wth peter Con. hone cH. ve fem | sas | toroeo| 580160 d Stringing - OPGW with one cki. ive (for replacemenr of EMV) | = Km. 62 | 95800] 5839600] 7 Final checking & rectification, fixing of anticlimbing device, | see danger board & number plate | | 2. DIC Towers, MIC towers & Gantry Sivuciures { t toc | 3 3300, 9209 Special River Crossing towers loc 0 3000, d 8 Fixing of Phase pate only (in case of 2nd circu stinging) loc | 108 900] 1861209 9 Miscellaneous (Tower site leveling, Revetment, countrpoise km. | LS, 6400000) 6400009 carthing tc) (Schedule-D) | 40.2 Dismanting of towers (in Good Condition) ur | oo 9400) d b _Dismanting of towers (in Serap Condition) ur | 0 4970 q ‘Ma De-stinging & Re-stinging DCSS i Km. | 000 | 79600 d ®. Dismanting. OCSS km. | 000 | 89500 q ¢ Diemanting: Eartwire wih a least one circuit ive Km. 6200-85200) 5344409 42 Transporation of cismantid material wt 37 000' 222009 100K 43 TOTAL: Re. 27796550 44 Expected P.V.on Erection Coat - Ni | T t 9 415. TOTAL ERECTION COST INCLUDING PL. (13#44) | | t 27796960 | { [ee ot l L ASSISTANT ENGINEER(TLD)ao = Gy JATE FOR CONSTRUCTION OF 2ND CKT. OF 132KV DCSS BALAGHAT - BIRSA LINE IN ENHANCEMENT OF LOAD OF M/S HINDUSTAN COPPER LTD. MALAJKHAND, DISTT. FROM CONTRACT DEMAND 12MVA TO 40MVA IN PHASED MANNER UNDER CONSUMER CONTRIBUTION WORKS SCHEDULE.C| MATER “Account TOTAL UNIT RATE | TOTAL y code ay.) aw. senile towers (w Good Cancion) 70302 To 7ATOD] 7 Jrantledtoners (n Scrap Condition) | MO 7670) o| mantles conditor km 0 15600) o| samanted Ground Wire km | 62 4200, 265900 JOTAL, __ a os aa %__265980) it ASSISTANT ENGINEER(TLO)| te: ‘ooking for Weight and Retum Valve of cismentled material shall be done a per sctal {Return Valve woul be equal tothe deference of Grose valve and Accumiatod Depiction {. "Annexure-Gto be filed n accorcance tothe Circular No-17 dt 21.07.10 regarding accountng procedure for assot credited against Consumer Contrbuton so that Gross Block & Retum Value of material shal be valle for unter accounting at HO SCHEDULE.O| DETAILS OF MISCELLANEOUS WOEK LIKE TOWER SITE LEVELLING, REVETMENT, COUNTER POISE EARTHING EARTHING ETC. SU ews ‘count UNIT TOTAL TUNIT RATE TOTAL no — ary.) AMOUNT ® [Protection of Tower footings 7 Excavation (for tower ste leveling and revetment work) a. Dry soll cum 681 | 1601089 » Wetsol Cum gat 180 | 122609 © Soft rock Cum | 1363. 490.|_667879 4 Hard rock cum 0 | 670 q AV (Cost of concrete 13:6 mx required for base padding inching al cum 58. | 4990273009 ‘material inctusing cament. ikCost of bulding revetment vith stones wih 1:5 cement mortar pot cum. | 545 | 6500 | 3587000] |Gum estone masonry incudng pointing by Ration +3 | Iv Cost oftop seal cover of revemont wal with 1.24 mix concrete. cum 14 | 260 3640] ¥ Back iting and leveling ofthe volume encised by revetment walls cum 1366356062609 in Cum vi [Providing and fring 100mm da A.C. pipe for weep holes (Average Me 164150 24609 “length of per pipe 1.0 Meter) 2 Counter Poice Earthing: | 1 (@) Erection of counterpoise earthing incucing all materia Per 64 | 230 «| 37729 ‘excavation and back filing faying | i ab gi) Cost of provting ational earthing atthe each countrpoise Perioc. 3 | 23000 69000] Mire inc cost of material i 3. Miscellaneous work ke shiting of LTIHT tines, Pump House! ts ts | s7es00 | s76000] orewal shifing. Minor fabrications etc (10% of item(1+2) above) ‘TOTAL: [ssss770 F Say? 6400009 dT ASSISTANT ENGINEER(TLD)