STAR DELTA TRANSFORMERS LIMITED

92 A Industrial Area, Govindpura, Bhopal - 462023

ESTIMATE REPORT

Supply, installation, testing and commissioning of Augmentation of Power transformer 3.15 to 5MVA
Name of Work: - with one additional bay for 11 KV feeder at 33/11KV Ramgarha Substation initiative, under RDSS
Scheme.

Scheme: - Revamped Reforms-based and Result-linked, Distribution Sector Scheme (RDSS).

Amount of Estimate: 6,176,689.91

L O A No. MD/CZ/RDSS/Pck-II(Aug&Addl)/NoA/118 dated 07/11/2022 for Supply, installation,

testing and commissioning of Augmentation And Additional PTR with associated 11KV line in
MPMKVVCL, Bhopal under the Revamped Reforms-based and Result-linked, Distribution Sector
Scheme (RDSS). Tender Specification No. - MD/MK/04/790 (Tender ID No:-
History and Scope:- 2022_MKVVC_214994_1)
Name of O&M Location for Existing
Name of Circle Name of DC/Zone
Division 33/11 KV Substation
Bhopal Budni Rehti Ramgarha

The Major Technical aspects are as under:-

Augmentation of Power transformer from

NOS 1
Technical Aspects: - 3.15 MVA to 5.0 MVA

Additional Bay for 11 KV feeder NOS 1

The Expenditure will be met out from the provision made for Letter of award No L O A No.
Budget Provision:- MD/CZ/RDSS/Pck-II(Aug&Addl)/NoA/118 dated 07/11/2022 under RDSS scheme of MPMKVVCL
Bhopal
This Estimate has been prepared as per actual survey carried out as per GIS Portal, Verified by
Remarks:-
Turnkey contractor and PMA .

PROJECT MANAGER
STAR DELTA TRANSFORMERS LIMITED S.E ( O & M) MPPKVVCL
 Summary of Schedules
Schedule Supply Cost Erection Cost
Description
No. Rs. Rs.

1 AUGMENTATION OF POWER TRANSFORMER 3.15MVA TO 5 MVA WITH 4952619.69 281863.28

ONE ADDITIONAL BAY FOR 11KV FEEDER
4952619.69 281863.28

Total Cost using F.O.R Rate + Erection cost 5234482.98

Add GST @ 18 % 942206.94
GRAND TOTAL 6176689.91

PROJECT MANAGER
STAR DELTA TRANSFORMERS LTD, BHOPAL
 SCHEDULE B-4.1
AUGMENTATION OF POWER TRANSFORMER 3.15MVA TO 5 MVA WITH ONE ADDITIONAL BAY FOR 11KV FEEDER
Sl. (Assuming 25 years of life and 10 years of services) Total Supply Erection Total Amt. of
No. Particulars Unit FOR Rates Qty. Amt (Rs.) Rates Erection
1 2 3 4 5 6 7 8
A EQUIPMENTS
1 33/11 KV Transformers
2 33/11 KV Power transformer , OFTC Type , 3150 KVA (Loss 3+15 KW) NO 2926528 0 0 0
3 33/11 KV Power transformer , OFTC Type 5000 KVA Loss (4 KW + 23 KW) NO 4271654 1 4271654 58161 58161
4 33/11 KV Power transformer , OFTC Type , 8000 KVA (Loss 5.5+40 KW) NO 6206207 0 0 0
5 33/11 KV Power transformer , OFTC Type , NO 0 0 0
10000 KVA 7009504

6 33 KV VCB, OUTDOOR PORCELAIN CLAD 0 3651 0

TYPE WITH COMPLETE STRUCTURE AND ACCESSORIES NO 258220

33 KV CT OUTDOOR TYPE 0 0 0 0
7 33 KV CTs.(out door oil filled type) 200-100/5 NO 0 492 0
Amps 17040

8 33 KV CTs.(out door oil filled type) 300-150/5 Each 0 492 0

Amps 16453

9 33 KV CT Outdoor Oil immersed type, 3 Core, 0 0 0

200-100/5-5-1 Amp, Class 0.5 for differential protection NO 20095

10 33 KV CONTROL & RELAY PANEL WITH NUMERICAL STATIC RELAY FOR 0 2372 0
TRANSFORMER PROTECTION NO 35090

11 33 KV CONTROL & RELAY PANEL WITH NUMERICAL STATIC RELAY FOR 0 2372 0
FEEDER PROTECTION NO 28075

12 33 KV TRANSFORMER PANEL WITH DIFFRENTIAL PROTECTOR NO 68933 0 0 0

13 11 KV VCB, OUTDOOR PORCELAIN CLAD TYPE WITH COMPLETE STRUCTURE 140513 3069 3069
AND ACCESSORIES NO 140513 1

11KV CT OUTDOOR TYPE 0 0 0 0

14 11 KV.C.Ts.(Outdoor dry type) 200-100/5 Amps NO 11441 0 443 0
15 11 KV.C.Ts.(Outdoor dry type) 300-150/5 Amps NO 10752 3 32256 443 1328
16 11 KV.C.Ts.(Outdoor dry type) 600-300/5 Amps NO 16203 0 0 443 0
17 11 KV CONTROL & RELAY PANEL WITH NUMERICAL STATIC RELAY FOR 0 2372 0
TRANSFORMER PROTECTION (1T) NO 28905

18 11 KV CONTROL & RELAY PANEL WITH NUMERICAL STATIC RELAY FOR 45365 2746 2746
DOUBLE FEEDER PROTECTION (2F) NO 45365 1

19 LEAD ACID BATTERY SET 30 VOLTS 200 AH NO 89332 0 8935 0

20 BATTERY CHARGER 230 V AC INPUT 20 AMP, 30 V DC OUTPUT SOLID STATE 0 1589 0
TYPE NO 12599

21 Marshelling box with 10 no. connectors NO 1485 0 457 0

22 33 KV ISOLATOR 600 A. (TURN & TWIST TYPE) NO 27535 1 27535 12294 12294
23 11 KV ISOLATOR 800 A.(TURN & TWIST TYPE) NO 21619 2 43238 10937 21873
24 33 KV Polymer Lightening arrestor Gapless type Number 2388 0 688 0
25 11 KV LA POLYMER TYPE GAPLESS/METAL OXIDE 9 KV , 10 KA SUBSTATION 3236 221 662
TYPE NO 1079 3

26 33 KV/110 V 3P4W CT/PT RATIO 400-200 / 5 AMP. OUTDOOR OIL IMMERSED NO 0 1475 0
TYPE 80062 0

27 11 KV/110 V 3P4W CT/PT RATIO 200-100 / 5 AMP. OUTDOOR OIL IMMERSED NO 0 1328 0
TYPE 33644 0

28 33 KV SINGLE PHASE PTS OIL IMMERSED NO 18279 0 0 492 0

29 11 KV SINGLE PHASE PTS OIL IMMERSED NO 10857 0 0 443 0
30 For substation metering- 3 phase 4 wire 3x63.5 volts lb=5 amps Imax = 10 amp, HT trivector 9217 831 831
meter class of accuracy 0.5s, DLMS Compliant category A Meters along with GSM (GPRS Each 9217 1
compatible ) modems,
31 SHEET METAL METER BOX SUITABLE FOR H.T. STATIC TRAVECTOR METERS 7492 0 0
WITH TTB NO 7492 1

32 Direct Current Distribution Board (DCDB) 24 Volts Indoor floor / wall mounted comprising 0 7180 0
of 1 no. 2P/100A DC MCCB 5A Switch Fuse Unit as incommer and 8 no. 2P/40A MCCB 5A
switch fuse units for each individual outgoing circuit of indoor control panels, indoor/outdoor
VCB panels, 1 no. 2P/40A MCCB 5A switch for control room emergency DC lighting Each 54208
including 20% as spare. Each incoming & outgoing shall have indicating lamp,

33 ACDB 415 V, along with three phase- neutral voltmeter, three phase ammeter and Selector 0 15835 0
switches, 1no. 200 Amps TPN switch fuse unit as incomer, 1no. 63 Amp. TPN MCCB
switches as outgoing feeders & 2no. 32 Amp. MCCB as outgoing for yard and control room
Each 118620
lightening and 6 no. 16 no. MCCB for control panels, Each incoming & outgoing shall have
indicating lamp. including 20% spare

34 LED LAMP , 90 WATT (COMPLETE) NO 18359 0 0 0

35 COPPER CONTROL CABLE 12 CORE, 2.5 SQMM PVC UNARMORED KM 233949 0.06 14037 38907 2334
36 COPPER CONTROL CABLE 8 CORE, 2.5 SQMM PVC UNARMORED KM 155233 0.06 9314 27942 1677
37 COPPER CONTROL CABLE 4 CORE, 2.5 SQMM PVC UNARMOURED KM 88293 0.06 5298 15894 954
38 COPPER CONTROL CABLE 2 CORE, 2.5 SQMM PVC UNARMOURED KM 59036 0.06 3542 10626 638
39 T CLAMP ALUMINUM FOR BUS BAR PANTHER RUN PANTHER TAP NO 445 30 13343 207 6196
 SCHEDULE B-4.1
AUGMENTATION OF POWER TRANSFORMER 3.15MVA TO 5 MVA WITH ONE ADDITIONAL BAY FOR 11KV FEEDER
Sl. (Assuming 25 years of life and 10 years of services) Total Supply Erection Total Amt. of
No. Particulars Unit FOR Rates Qty. Amt (Rs.) Rates Erection
1 2 3 4 5 6 7 8
40 BIMETALLIC CLAMPS FOR POWER TRANSFORMER 11KV SIDE NO 566 7 3962 207 1446
B STRUCTURES AND BUS-BAR ARRANGEMENTS 0 0 0 0
H- BEAM 9 METER 152 X 152 MM 37.1 KG/METER = 333.9 kg. FOR 33KV 0 2021 0
41 GANTRY STRUCTURE NO 23502 0

H- BEAM 9 METER 152 X 152 MM 37.1 KG/METER = 333.9 kg. FOR 11KV GANTRY 47004 2021 4041
42 STRUCTURE NO 23502 2

H- BEAM 7 METER 152 X 152 MM 37.1 KG/METER = 259.7 kg. FOR 5' CENTER 0 1864 0
43 JUMPER SUPPORT FOR 33 & 11KV SIDE NO 18278

D.C. CHANNEL 4.8 MTR CENTRE 100X50X6MM FOR 33KV BUS BAR (each 0 2400 0
44 weight-99.90 Kg) SET 8391 0

D.C. CHANNEL 4.8 MTR CENTRE 100X50X6MM FOR 11KV BUS BAR (each 50343 2400 14399
45 weight-99.90 Kg) SET 8391 6

46 D.C. Channel (3.8 mtrs) 100x50x6mm Set 6114 0 0 2400 0

D.C.cross- arm of 100 X 50 X 6 mm. ISMC channel suitable for 5' center (65.09 kg each) SET 0 1043 0
47 5473

48 Clamp suitable for 152 X 152 mm., 37.1 Kg./mtr H-Beam ( each weight 3.2 kg) SET 269 4 1075 0 0
49 STRAIN PLAT(IS MS FLAT 65X8X250MM) 0.65 Kg each NO 55 26 1421 0 0
50 ACSR PANTHER CONDUCTOR 0.20 SQ. INCH (200 SQ.MM AL.EQ.) KM 231507 0.06 13890 0 0
Stringing of Each 33 KV Bus- upper and lower including drop jumpering, jointing 0 5398 0
with clamps, incoming DP/ ME to BUS Per set 0 0

Stringing of Each 11 KV Bus-upper and lower bus including, drop jumpering and jointing 0 5398 5398
with clamps, through outgoing VCB/ ME/ DP, upto station transformer Per set 0 1

Stringing of All 33 KV & 11 KV Jumpers - from 33 KV gantry through 33 KV 0 5398 0

VCB to PTR to 11 KV gantry through 11 KV VCB Per set 0 0

51 33 KV,10 KN PIN COMPOSITE POLYMER INSULATOR, FRP dia 33.5mm NO 432 0 51 0

52 33 KV Top clamps 75x75x6 mm Angle ( each weight 3.58 Kg) NO 301 0 76 0
53 11 KV, 5KN PIN COMPOSITE POLYMER INSULATOR NO 158 0 37 0
54 11 KV TOP CLAMPS 65X65X6MM ANGLE TYPE (each weight-3.0 Kg) NO 252 0 54 0
33 KV , 45 KN 16mm FRP with 25mm per KV Creepage DISC POLYMER LONG ROD 0 167 0
55 TYPE T&C INSULATOR (FOR 33KV SIDE) NO 239

33 KV COMPOSITE POLYMER STRAIN SET WITH HARD WARE SUITABLE FOR 5967 0 0
56 PANTHER CONDUCTOR (FOR 33KV SIDE) NO 497 12

33 KV , 45 KN 16mm FRP with 25mm per KV Creepage DISC POLYMER LONG ROD 4308 167 3010
57 TYPE T&C INSULATOR (FOR 11KV SIDE) NO 239 18

33 KV COMPOSITE POLYMER STRAIN SET WITH HARD WARE SUITABLE FOR 8950 0 0
58 PANTHER CONDUCTOR (FOR 11KV SIDE) NO 497 18

59 Stone Block/Pre cast block for base pedding 450x450x75mm no. 296 2 592 0 0
Concreting (1:3:6) 0.36 Cmt for [H-Beam - 7 m, 9 m & RSJ 9.3 m, PCC Pole DP / TP/4P/6P 3431 688 496
of 140 kg. 8 m 200 Kg. 9 m 280 Kg. 9 m], 0.56 Cmt for 11 m, 0.60 Cmt for 13 m, 0.67 Cmt
60 for 15 m Per Pole including muffing with Pole Pit digging by Hydra M/c. CMT 4765 0.72

61 H- BEAM 11 METER 152 X 152 MM 37.1 KG/METER = 408.1 kg NO 28724 2 57448 2348 4697
DC.CROSS ARMS 8` CENTRE TO CENTRE 100X50X6 MM CHANNEL (each weight- 4735 966 966
62 56.32 Kg) SET 4735 1

11 KV, 45 KN DISC , 16mm FRP with 25 mm per KV Creepage T&C COMPOSITE 892 138 826
63 POLYMER LONG ROD INSULATOR NO 149 6

64 11 KV STRAIN HARDWARE (T&C TYPE) FITTINGS NO 144 6 865 0 0

65 11 KV,5 KN PIN COMPOSITE POLYMER INSULATOR, FRP Dia 24mm, NO 158 3 475 37 111
66 HORIZONATAL & CROSS BRACING 8' CENTRE (wt of each X-BRACING-64.29 Kg SET 5405 1043 1043
5405 1

67 Back Clamp suitable for H-Beam (MS Flat 65x8 mm)- each weight 1.92 Kg Set 162 4 647 0 0
68 STAY SET WITHOUT STAY WIRE 16 MM. (PAINTED) NO 530 2 1060 649 1298
69 Clamp suitable for 152 X 152 mm., 37.1 Kg./mtr H-Beam ( each weight 3.2 kg) Set 269 2 538 0 0
Stay wire 7/3.15 mm. kg per stay for PCC Pole 140 kg 8 m @ 5.5, 200 Kg. 9 m @ 6.5, 1049 0 0
70 RSJ 9.3 m.@ 6.5 kg 70 15

71 Stone Block/Pre cast block for base pedding 450x450x75mm no. 296 2 592 0 0
72 Concreting (1:3:6) 0.36 Cmt for [H-Beam - 7 m, 9 m & RSJ 9.3 m, PCC Pole DP / TP/4P/6P 5336 688 771
of 140 kg. 8 m 200 Kg. 9 m 280 Kg. 9 m], 0.56 Cmt for 11 m, 0.60 Cmt for 13 m, 0.67 Cmt
for 15 m Per Pole including muffing with Pole Pit digging by Hydra M/c. CMT 4765 1

73 CONCRETING (1:3:6) OF STAY @ 0.3 CMT. PER STAY (16MM) CMT 4765 1 2859 688 413
74 EARTHING COIL OF 115 TURNS OF 50 MM.DIA AND 2.5 MTR LEAD OF 4.0 MM NO 131 0 0
G.I WIRE 131 1

75 CONCRETING (1:3:6) OF VCB STRUCTURES 3.5 cmt per VCB CMT 4765 4 16676 0 0
Erection of Plinth per VCB- 33KV or 11KV [Pit digging-size(3x2x0.6) = 3.6 cu. Mtr,Base Per VCB 0 4579 4579
filling by Kopra in case of Black cotton soil-1.92 cmt., concreting, curing and back filling of 0 1
pits ]
76 CONCRETING (1:3:6) OF ISOLATOR SUPPORT STRUCTURE @ 0.1 CMT. PER CMT 1429 688 207
STRUCTURE 4765 0
 SCHEDULE B-4.1
AUGMENTATION OF POWER TRANSFORMER 3.15MVA TO 5 MVA WITH ONE ADDITIONAL BAY FOR 11KV FEEDER
Sl. (Assuming 25 years of life and 10 years of services) Total Supply Erection Total Amt. of
No. Particulars Unit FOR Rates Qty. Amt (Rs.) Rates Erection
1 2 3 4 5 6 7 8
77 EARTHING (50x6mm MS Flat-2.36 Kg/mtr.) FOR VCB-5 mtr.+ CT-8 mtr.+ ME-20 mtr.+ Metric ton 0 0 0
LA-30 mtr.+ Isolator-12 mtr.+ Isolator handle-4 mtr.=79 mtr. 63774 0

78 M S BOLT WITH NUT 16X250 MM KGS 86 0 0 0 0

79 M S BOLT WITH NUT 16X200 MM KGS 86 10 863 0 0
80 M S BOLT WITH NUT 16X165 MM KGS 86 10 863 0 0
81 M S BOLT WITH NUT 16X140 MM KGS 86 3 216 0 0
82 M S BOLT WITH NUT 16X90 MM KGS 86 0 0 0 0
83 M S BOLT WITH NUT 16X40 MM KGS 86 0 0 0 0
84 RED-OXIDE PAINT LTR 98 5 492 295 1475
85 ALUMINUM PAINT LTR 209 6 1252 210 1259
86 DANGER BOARD ENAMELED 33 KV AND 11 KV NO 73 5 366 32 158
Renovation of PTR EARTING OF Existing 33/11KV SUB-STATION FOR BLACK 57326 20712 20712
COTTON SOIL(Per PTR) G-5.1 Set 57326 1

Renovation of Control Room Earthing OF Existing 33/11KV SUB-STATION FOR 24119 7842 7842
BLACK COTTON SOIL(Per Control Room) G-5.2 Set 24119 1

Mesh earthing of Addl. PTR at 33/11KV Sub- station in Black cotton soil as per schedule G- 0 128713 0
88 2.1 Set 394861 0

89 Mesh earthing of Addl. PTR at 33/11KV Sub- station in Murrum soil as per schedule G-2.2 Set 0 175177 0
413937 0

90 Mesh earthing of Addl. PTR at 33/11KV Sub- station in Hard rock as per schedule G-2.3 Set 0 330207 0
531285 0

TOTAL 4952620 187909

Dismanteling & return Area store 93955
281863
91 Total Cost using F.O.R Rate + Erection cost 5234483
92 Grand Total Cost using F.O.R Rate including 18 % GST 6176690
93 Cost of PTR Return 3.15 MVA old 714570
94 Net Cost of Estimate 5462120
The erection rates mentioned against various items are included in its related main material erection charges.