You are on page 1of 59

File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No.

379429 ) 1

File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR

Govt. of India
INDIAN RAILWAYS

SECUNDERABAD DIVISION

O/o Sr.DEE/TRD/SC/SCR

SUBJECT

Main Category : SC TRD. DRAWING

Sub Category : PRELIMINARY WORKS PROGRAMME

C/E.61/Tr.D/SC/194/2023 -2024:Conversion of 33 kV
Description : Over head power line crossings into Under Ground cable
crossings in BPQ-KI section of SC Division.

OTHER DETAILS

Language : English

C/E.61/Tr.D/SC/194/2023 -2024:Conversion of 33 kV
Remarks : Over head power line crossings into Under Ground cable
crossings in BPQ-KI section of SC Division.

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 2
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 3
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 4
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 5
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 6
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 7
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 8
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
Detailed Estimate No.C/E.61/Tr.D/SC/194/2023 - 2024 Division: Secunderabad
Description of Work : Conversion of 33 kV Over head power line crossings into Under Ground cable crossings in BPQ-KI section of SC Division.
Reference : IRPSM ID: 11.05.36.23.3.54.007 Alloc: RRSK
App. Qty. Rate in Rs. Total Price in Rs.
Labour Labour
Item
Description Unit / Purchas / Labour / Rate Reference
No. Stock Purchase Stock Stock Purchase Total
Erectio e Erectio Erection
n n
SW-I

SECUNDERABAD
DIVISIONELECTRICAL /
Supply, providing, erection, testing and commissioning of 800 Amps, 33kV AB switch
1 Sets 0 18 18 0 35400 1500 0 637200 27000 664200 C-E-29-TRD-SC-31-
assembling etc.
202122 / 01005020054974
Dt:25/05/2022
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Supply and erection of double pole structure by pre-stressed cement concrete poles of 9.10m
2 Sets 0 38 38 0 7200 3000 0 273600 114000 387600 do-
long 280kg working load.
Supply, fabrication, fixing of MS channels and angles of sizes ISMC 100x50mmx6mm and
ISA 50x50mmx6mm including necessary clamps, bolts, nuts, washers including painting with
3 MT 0 7 7 0 62852 4000 0 439964 28000 467964 do-
two coat of redoxide, one coat of aluminum with all connected accessories etc., for Double
pole structure with PSCC pole.

Supply and erection of single Guy arrangement with Guy wire of size 7/2.50mm, clamp, turn
4 Sets 0 16 16 0 1108 592 0 17728 9472 27200 do-
buckle, stay insulator, end making of Guy wire, anchor rod and plate with anchor assembly.
Excavation of pit of size 700mmX700x1500mm for PSCC/RSJ Pole /Rail pole/Tubular pole
5 Nos. 0 129 129 0 0 293 0 0 37797 37797 do-
and strut & Stay as per instruction of Site Engineer.
Mass concreting of erected poles/Strut poles/ stays poles and stay sets with CC(1:3:6) using
6 40mm size metal including the cost of metal, sand, cement and curing etc., [Each pole is cum. 0 155 155 0 3037 600 0 470735 93000 563735 do-
0.730 Cum]
Coping of poles/stay poles/stays with a height of 600mm X450mm dia. size with CC (1:3:6)
7 using 20mm size metal including the cost of metal, sand, cement and curing etc.,(0.095 Cum cum. 0 20 20 0 3037 600 0 60740 12000 72740 do-
for each pole)
Supply and fixing of 33 kV HT Disc insulators with metal parts complete with all
8 Sets 0 44 44 0 900 240 0 39600 10560 50160 do-
accessories. (33 kV disc insulators 3 Nos. is One set )
9 Supply and fixing of 33 kV HT pin insulators with metal parts complete with all accessories. Nos. 0 266 266 0 193 80 0 51338 21280 72618 do-

Supply and stringing of 33 kV HT OH mains with ACSR 'DOG' conductor of aluminium size
10 Rmt 0 11520 11520 0 80 10 0 921600 115200 1036800 do-
6/4.72 mm and steel of 7/1.5 mm including binding and jumper connections etc.,

Excavation of cable trench in ordinary soil of size 450mm width X 1250mm deep for cable
11 rings/loops at the bottom of end poles filling with sand cushion and bricks after laying the Rmt 0 840 840 0 21 85 0 17640 71400 89040 do-
cable and making original arrangement etc.
Excavation of cable trench in ordinary soil of size 450mm width X 1250mm deep and
12 Rmt 0 540 540 0 0 85 0 0 45900 45900 do-
making original arrangement etc.
Excavation of cable trench in rocky/CC/Tar soil of size 450mm width X 1250mm deep and
13 Rmt 0 360 360 0 0 363 0 0 130680 130680 do-
making original arrangement etc.
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 )

Horizontal drilling of bores for 33KV HT cables of suitable for 3core 400Sq.mm XLPE UG
14 Rmt 0 720 720 0 0 2157 0 0 1553040 1553040 do-
cable
Supply and laying of 33 KV HT XLPE UG cable of size 3 core 400 sq.mm as per IS:7098/
15 Rmt 0 2520 2520 0 2217 41 0 5586840 103320 5690160 do-
Pt.II/ 1985 of Make: Polycab/ Torrent/ Havells

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
9
Supply, fixing, connecting, testing and commissioning of Out door type [EPKT 6374] Heat
16 shrinkable cable jointing kits suitable for 3 core 400 Sq mm 33 KV Grade XLPE HTUG Set 0 57 57 0 22220 2500 0 1266540 142500 1409040 do-
Cable complete.
Supply and connecting of GI earth continuity wire of 6 SWG for providing earth inter
17 Rmt 0 2520 2520 0 12 3 0 30240 7560 37800 do-
connections to the cables etc.
Supply and provision of 6" (150) mm dia GI pipe class "B" complete with clamps, bolts and
18 Rmt 0 384 384 0 1075 50 0 412800 19200 432000 do-
nuts etc., as per scope of work.

Excavation of pit in all soils and supply and providing HT earthing arrangements with 3.00
19 mtr long cast iron pipe of 100 mm dia and 3.5 mm thick with all other connected materials Nos. 0 43 43 0 2292 1500 0 98556 64500 163056 do-
and works. Earth results/ values are to be duly signed by SE/SC and Contractor

Supply and provision of cable route indicators complete with all other connected materials
cement concrete and other works etc., Note: (1) It should be a standard one as per
20 specification. (2) It should have arrow mark identification in mould itself. (3) Two coats of Nos. 0 96 96 0 100 50 0 9600 4800 14400 do-
Red oxide paint is to be applied and one coat of exterior synthetic enamel Red paint. (4)
Cement concrete is to be done.
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Supply and fixing of Danger boards in Hindi/English and Regional language on enameled
21 Nos. 0 19 19 0 365 100 0 6935 1900 8835 do-
steel plate with clamps, bolts, nuts etc.
Supply and fixing of cable crossing detail board in English on MS plate of 3 mm thick with
22 clamps, bolts, nuts etc., as per the details in the scope of work and Specification. [Screen Nos. 0 22 22 0 365 100 0 8030 2200 10230 do-
printing on Board]
Supply and provision of ant-climb devices with clamps, bolts, nuts complete with all other
23 Nos. 0 76 76 0 365 100 0 27740 7600 35340 do-
connected materials and works.
Dismantling of RSJ/RCC/Tubular poles handling over the same to the concerned supervisor
24 Nos. 0 38 38 0 0 1000 0 0 38000 38000 do-
of maintenance his store.
Dismantling of DP structure including stay sets, etc. and same to be handed over to the
25 Sets 0 9 9 0 0 4500 0 0 40500 40500 do-
concerned supply authorities.
0 10377426 2701409 13078835
Add 123.10 % on the items No (1 to 26) as per LOA No. / C-E-29-TRD-SC-31-202122 / 01005020054974 Dt:25/05/2022 16100046
SW-II

LOA No: SCR-CONST-HQ-


Supply and laying of HDPE Pipe of PE-80 grade in PN-4 size 6" inner dia and outer dia of
ELECTRICAL / 04-2021-
160 mm and wall thickness minimum 6.2 mm maximum 7.1 mm with joints, bends, elbows
26 Mtr 0 2520 2520 0 567 39 0 1428840 98280 1527120 2022-E-GS-CNBZA/
etc. including all other connected accessories. Make: M/s. Nagarjuna Polymers/Sudhakar/
01220140039409 Dated:
Nandi/Narmada/Godavari
03/08/2021

Supply, fixing, connecting, testing and 33kV HT Heat shrinkable cable jointing
kits, suitable for 3 core 400 Sq.mm. 33 kV XLPE HT UG cable including all accessories
27 confirming to IS: 13573/Part-11/2011 or latest. Make: M/s.Densons/ Set 0 9 9 0 47563 3500 0 428067 31500 459567 do-
Raychem/REPLXicon/M-seal

Preparation and submission of completion drawings in 43 size with all relevent details and
measurements of executed power line crossings and transmission power line crossing. The
28 Set 0 0 10 0 0 1000 0 0 10000 10000 do-
drawings shall be submitted in 1+6 copies along with AUTOCAD CD duly signed by the
concerned DISCOM authorities and to be furnished along with final bill
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 )

Supply and erection of pre-stressed cement concrete pole of 9.1 metres long 280 KG working
29 No 0 32 32 0 3600 1500 0 115200 48000 163200 do-
load confirming to IS 1678:1998 or latest
Supply and erection of pre-stressed cement concrete strut pole of 8.0 metres long 200 KG
30 No 0 14 14 0 1800 1500 0 25200 21000 46200 do-
working load confirming to IS 1678:1998 or latest
Supply, flxing and connecting of 'V' channel type HT cross arms including clamps, bolts,
31 Set 0 38 38 0 1508 450 0 57304 17100 74404 do-
nuts, washers etc.

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
10
Supply, fabrication and fixing of top clamps with cleat complete with all other connected
32 set 0 38 38 0 232 82 0 8816 3116 11932 do-
accessories etc.

Dismantling of 33 kV HT OH mains including Guarding insulators, cross arms etc. on


RCC/RSJ/PSCC/DP Tower and handing over the same to concerned superuisor of supply
33 Span 0 0 30 0 0 1370 0 0 41100 41100 do-
authorities at his stores.Note: All released materials are to be handed over to the concerned
supply authorities and acknowledgements are to be furnished along with final bill.

Dismantling of 33 kV Tower and handing over the same to concerned superuisor of supply
34 authorities at his stores. Note: All released materials are to be handed over to the concerned No 0 0 26 0 0 9750 0 0 253500 253500 do-
supply authorities and acknowledgements are to be furnished along with final bill.
0 2063427 523596 2587023
Add 16 % below on the items No (27 to 32) as per LOA No. /04-2021-2022-E-GS-CNBZA/ 01220140039409 Dated: 03/08/2021 2173099
Total (SW-I + SW-II) 18273145
Payments towards DISCOMS (The supervision charges payable to DISCOMS is taken from the Latest reference estimate submitted by TSSPDCL Dt: 23.09.2023, The supervision charges for
the 2 No's of 33 KV Power Line crossings (Yalal & basheerabad) is Rs. 13,46,704.13 .{Per Crossing Rs.6,73,352/-.} These charges differ from location to location and site conditions. As these
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

5600000
rates are dated back to Sept 2023, and an increment of 3.95% is considered on the existing rate.Hence,an amount of Rs.7,00,000/- per powerline crossing is arrived and Rs.56,00,000/- for 8 No's
of Crossings.
Total Cost 23873145
Contingencies @1% 238731
TOTAL Including Contingesis 24111877
1.1 Electrical department. On Total Including Contingensis
(a) HQ. Organisation @ 1.43 % 344799.8362
(b) Field Organisarion @ 4.44 % 1070567.324
1.2 Audit & Accounts @ 0.62 % 149493.6353
1.3 Stores @ 0.30 % 72335.62997
1.4 Traffic @ 0.15% 36167.81499
1.5 Personnel @ 0.07 % 16878.31366
1.6 Medical @ 0.07% 16878.31366
1.7 Vigilance @ 0.06% 14467.12599
1.8 RPF @ 0.02% 4822.375331
1.9 Environmantal related works @ 0.5% {Not Applicable for PH-3600} 0
1.10 Sports Development @ 0.1% 24111.87666
Total Departmental Charges 1750522.25
Grand Total 25862399

ABSTRACT
SW-I 16100046
SW-II 2173099
Total (SW-I+SW-II) 18273145
Payment Towards Discoms for supervision Charges 5600000
Total cost 23873145.21
Contingensis @1% 238731.45
Total Incl Contingensis 24111876.66
Departmental Charges @7.26% 1750522.25
Grand Total 25862399
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 )

Sr.DEE/TrD/SC

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
11
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 12
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 13
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 14
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 15
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 16
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 17
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 18
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 19
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 20
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 21
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 22
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 23
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 24
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 25
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 26
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 27
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 28
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 29
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 30
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 31
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 32
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 33
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 34
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 35
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 36
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 37
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 38
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 39
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 40
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 41
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 42
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 43
Receipt No : 2972259/2024/O/o SR.DEE/TRD/SC/SCR

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 44
Receipt No : 2985744/2024/O/o SR.DEE/TRD/SC/SCR

Detailed Estimate No.C/E.61/Tr.D/SC/194/2023 -2024 Division: Secunderabad


Description of Work : Conversion of 33 kV Over head power line crossings into Under Ground cable crossings in BPQ-KI section of SC Division.
Reference : IRPSM ID: 11.05.36.23.3.54.007 Alloc: RRSK
App. Qty. Rate in Rs. Total Price in Rs.

Item
Description Unit Labour / Labour / Labour / Rate Reference
No. Stock Purchase Stock Purchase Stock Purchase Total
Erection Erection Erection

SW-I

SECUNDERABAD
DIVISIONELECTRICAL /
Supply, providing, erection, testing and commissioning of 800 Amps, 33kV AB switch
1 Sets 0 18 18 0 35400 1500 0 637200 27000 664200 C-E-29-TRD-SC-31-
assembling etc.
202122 / 01005020054974
Dt:25/05/2022

Supply and erection of double pole structure by pre-stressed cement concrete poles of 9.10m
2 Sets 0 38 38 0 7200 3000 0 273600 114000 387600 do-
long 280kg working load.
Supply, fabrication, fixing of MS channels and angles of sizes ISMC 100x50mmx6mm and ISA
50x50mmx6mm including necessary clamps, bolts, nuts, washers including painting with two
3 MT 0 6.5 6.5 0 62852 4000 0 408538 26000 434538 do-
coat of redoxide, one coat of aluminum with all connected accessories etc., for Double pole
structure with PSCC pole.

Supply and erection of single Guy arrangement with Guy wire of size 7/2.50mm, clamp, turn
4 Sets 0 10 10 0 1108 592 0 11080 5920 17000 do-
buckle, stay insulator, end making of Guy wire, anchor rod and plate with anchor assembly.
Excavation of pit of size 700mmX700x1500mm for PSCC/RSJ Pole /Rail pole/Tubular pole
5 Nos. 0 118 118 0 0 293 0 0 34574 34574 do-
and strut & Stay as per instruction of Site Engineer.
Mass concreting of erected poles/Strut poles/ stays poles and stay sets with CC(1:3:6) using
6 40mm size metal including the cost of metal, sand, cement and curing etc., [Each pole is 0.730 cum. 0 133 133 0 3037 600 0 403921 79800 483721 do-
Cum]
Coping of poles/stay poles/stays with a height of 600mm X450mm dia. size with CC (1:3:6)
7 using 20mm size metal including the cost of metal, sand, cement and curing etc.,(0.095 Cum cum. 0 17 17 0 3037 600 0 51629 10200 61829 do-
for each pole)
Supply and fixing of 33 kV HT Disc insulators with metal parts complete with all accessories.
8 Sets 0 44 44 0 900 240 0 39600 10560 50160 do-
(33 kV disc insulators 3 Nos. is One set )
9 Supply and fixing of 33 kV HT pin insulators with metal parts complete with all accessories. Nos. 0 266 266 0 193 80 0 51338 21280 72618 do-

Supply and stringing of 33 kV HT OH mains with ACSR 'DOG' conductor of aluminium size
10 Rmt 0 10560 10560 0 80 10 0 844800 105600 950400 do-
6/4.72 mm and steel of 7/1.5 mm including binding and jumper connections etc.,

Excavation of cable trench in ordinary soil of size 450mm width X 1250mm deep for cable
11 rings/loops at the bottom of end poles filling with sand cushion and bricks after laying the cable Rmt 0 770 770 0 21 85 0 16170 65450 81620 do-
and making original arrangement etc.
Excavation of cable trench in ordinary soil of size 450mm width X 1250mm deep and making
12 Rmt 0 495 495 0 0 85 0 0 42075 42075 do-
original arrangement etc.
Excavation of cable trench in rocky/CC/Tar soil of size 450mm width X 1250mm deep and
13 Rmt 0 330 330 0 0 363 0 0 119790 119790 do-
making original arrangement etc.
Horizontal drilling of bores for 33KV HT cables of suitable for 3core 400Sq.mm XLPE UG
14 Rmt 0 660 660 0 0 2157 0 0 1423620 1423620 do-
cable
Supply and laying of 33 KV HT XLPE UG cable of size 3 core 400 sq.mm as per IS:7098/
15 Rmt 0 2250 2250 0 2217 41 0 4988250 92250 5080500 do-
Pt.II/ 1985 of Make: Polycab/ Torrent/ Havells
Supply, fixing, connecting, testing and commissioning of Out door type [EPKT 6374] Heat
16 shrinkable cable jointing kits suitable for 3 core 400 Sq mm 33 KV Grade XLPE HTUG Cable Set 0 57 57 0 22220 2500 0 1266540 142500 1409040 do-
complete.

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 45
Receipt No : 2985744/2024/O/o SR.DEE/TRD/SC/SCR

Supply and connecting of GI earth continuity wire of 6 SWG for providing earth inter
17 Rmt 0 2250 2250 0 12 3 0 27000 6750 33750 do-
connections to the cables etc.
Supply and provision of 6" (150) mm dia GI pipe class "B" complete with clamps, bolts and
18 Rmt 0 384 384 0 1075 50 0 412800 19200 432000 do-
nuts etc., as per scope of work.

Excavation of pit in all soils and supply and providing HT earthing arrangements with 3.00 mtr
19 long cast iron pipe of 100 mm dia and 3.5 mm thick with all other connected materials and Nos. 0 43 43 0 2292 1500 0 98556 64500 163056 do-
works. Earth results/ values are to be duly signed by SE/SC and Contractor

Supply and provision of cable route indicators complete with all other connected materials
cement concrete and other works etc., Note: (1) It should be a standard one as per specification.
20 (2) It should have arrow mark identification in mould itself. (3) Two coats of Red oxide paint is Nos. 0 96 96 0 100 50 0 9600 4800 14400 do-
to be applied and one coat of exterior synthetic enamel Red paint. (4) Cement concrete is to be
done.
Supply and fixing of Danger boards in Hindi/English and Regional language on enameled steel
21 Nos. 0 19 19 0 365 100 0 6935 1900 8835 do-
plate with clamps, bolts, nuts etc.
Supply and fixing of cable crossing detail board in English on MS plate of 3 mm thick with
22 clamps, bolts, nuts etc., as per the details in the scope of work and Specification. [Screen Nos. 0 22 22 0 365 100 0 8030 2200 10230 do-
printing on Board]
Supply and provision of ant-climb devices with clamps, bolts, nuts complete with all other
23 Nos. 0 76 76 0 365 100 0 27740 7600 35340 do-
connected materials and works.
Dismantling of RSJ/RCC/Tubular poles handling over the same to the concerned supervisor of
24 Nos. 0 38 38 0 0 1000 0 0 38000 38000 do-
maintenance his store.
Dismantling of DP structure including stay sets, etc. and same to be handed over to the
25 Sets 0 9 9 0 0 4500 0 0 40500 40500 do-
concerned supply authorities.
0 9583327 2506069 12089396
Add 123.10 % on the items No (1 to 26) as per LOA No. / C-E-29-TRD-SC-31-202122 / 01005020054974 Dt:25/05/2022 14882046
SW-II

LOA No: SCR-CONST-HQ-


Supply and laying of HDPE Pipe of PE-80 grade in PN-4 size 6" inner dia and outer dia of 160
ELECTRICAL / 04-2021-
mm and wall thickness minimum 6.2 mm maximum 7.1 mm with joints, bends, elbows etc.
26 Mtr 0 2250 2250 0 567 39 0 1275750 87750 1363500 2022-E-GS-CNBZA/
including all other connected accessories. Make: M/s. Nagarjuna Polymers/Sudhakar/
01220140039409 Dated:
Nandi/Narmada/Godavari
03/08/2021

Supply, fixing, connecting, testing and 33kV HT Heat shrinkable cable jointing
kits, suitable for 3 core 400 Sq.mm. 33 kV XLPE HT UG cable including all accessories
27 confirming to IS: 13573/Part-11/2011 or latest. Make: M/s.Densons/ Set 0 9 9 0 47563 3500 0 428067 31500 459567 do-
Raychem/REPLXicon/M-seal

Preparation and submission of completion drawings in 43 size with all relevent details and
measurements of executed power line crossings and transmission power line crossing. The
28 Set 0 0 10 0 0 1000 0 0 10000 10000 do-
drawings shall be submitted in 1+6 copies along with AUTOCAD CD duly signed by the
concerned DISCOM authorities and to be furnished along with final bill

Supply and erection of pre-stressed cement concrete pole of 9.1 metres long 280 KG working
29 No 0 32 32 0 3600 1500 0 115200 48000 163200 do-
load confirming to IS 1678:1998 or latest
Supply and erection of pre-stressed cement concrete strut pole of 8.0 metres long 200 KG
30 No 0 14 14 0 1800 1500 0 25200 21000 46200 do-
working load confirming to IS 1678:1998 or latest
Supply, flxing and connecting of 'V' channel type HT cross arms including clamps, bolts, nuts,
31 Set 0 37 37 0 1508 450 0 55796 16650 72446 do-
washers etc.
Supply, fabrication and fixing of top clamps with cleat complete with all other connected
32 set 0 37 37 0 232 82 0 8584 3034 11618 do-
accessories etc.

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 46
Receipt No : 2985744/2024/O/o SR.DEE/TRD/SC/SCR

Dismantling of 33 kV HT OH mains including Guarding insulators, cross arms etc. on


RCC/RSJ/PSCC/DP Tower and handing over the same to concerned superuisor of supply
33 Span 0 0 30 0 0 1370 0 0 41100 41100 do-
authorities at his stores.Note: All released materials are to be handed over to the concerned
supply authorities and acknowledgements are to be furnished along with final bill.

Dismantling of 33 kV Tower and handing over the same to concerned superuisor of supply
34 authorities at his stores. Note: All released materials are to be handed over to the concerned No 0 0 26 0 0 9750 0 0 253500 253500 do-
supply authorities and acknowledgements are to be furnished along with final bill.
0 1908597 512534 2421131
Add 16 % below on the items No (27 to 32) as per LOA No. /04-2021-2022-E-GS-CNBZA/ 01220140039409 Dated: 03/08/2021 2033750
Total (SW-I + SW-II) 16915797
Payments towards DISCOMS (The supervision charges payable to DISCOMS is taken from the Latest reference estimate submitted by TSSPDCL Dt: 23.09.2023, The supervision charges for the 2 No's
of 33 KV Power Line crossings (Yalal & basheerabad) is Rs. 13,46,704.13 .{Per Crossing Rs.6,73,352/-.} These charges differ from location to location and site conditions. As these rates are dated back to 5600000
Sept 2023, and an increment of 3.95% is considered on the existing rate.Hence,an amount of Rs.7,00,000/- per powerline crossing is arrived and Rs.56,00,000/- for 8 No's of Crossings.
Total Cost 22515797
Contingencies @1% 225158
TOTAL Including Contingesis 22740954
1.1 Electrical department. On Total Including Contingensis
(a) HQ. Organisation @ 1.43 % 325195.6491
(b) Field Organisarion @ 4.44 % 1009698.379
1.2 Audit & Accounts @ 0.62 % 140993.9178
1.3 Stores @ 0.30 % 68222.86344
1.4 Traffic @ 0.15% 34111.43172
1.5 Personnel @ 0.07 % 15918.66814
1.6 Medical @ 0.07% 15918.66814
1.7 Vigilance @ 0.06% 13644.57269
1.8 RPF @ 0.02% 4548.190896
1.9 Environmantal related works @ 0.5% {Not Applicable for PH-3600} 0
1.10 Sports Development @ 0.1% 22740.95448
Total Departmental Charges 1650993.30
Grand Total 24391948

ABSTRACT
SW-I 14882046
SW-II 2033750
Total (SW-I+SW-II) 16915797
Payment Towards Discoms for supervision Charges 5600000
Total cost 22515796.52
Contingensis @1% 225157.97
Total Incl Contingensis 22740954.48
Departmental Charges @7.26% 1650993.30
Grand Total 24391948

Sr.DEE/TrD/SC

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 47

Note No. #1

Sub: Estimate No.C/E.61/Tr.D/SC/194/2023-2024: Conversion of 33 kV Over


head power line crossings into Under Ground cable crossings in BPQ-KI section of
SC Division. [11.05.36.23.3.54.007]

****

Vide CP [1],The subjcect work for "Conversion of 33 kV Over head power line
crossings into Under Ground cable crossings in BPQ-KI section of SC Division."
was proposed under Umbrella 2023-24 in PH 3600.

Vide CP[5], The same was sanctioned by GM/SC for an amount of


Rs.2,43,92,000/- under RRSK allocation with IRPSM ID:11.05.36.23.3.54.007.

The subject work includes 8 No's of 33 KV Power line crossings in BPQ-KI


section.The list of Tentatve locations enclosed vide CP [7] .The detailed
justification is enclosed vide CP [1] . At 2 No's of locations, 33 KV Power lines are
crossing with in station limits, hence it is proposed to taking out the 33 KV
Overhead line parallel to the track beyond station limits and then crossing the
track through 33 KV UG Cable.

The detailed estimate has been prepared for an amount of Rs.2,58,62,399/-


and enclosed in Draft.No: DFA/256401. Rate references for the estimate are
taken from the Last Accecpted Rates of the SC Railway enclosed vide CP [11-
37] .

The supervision charges payable to DISCOMS is taken from the Latest reference
estimate submitted by TSSPDCL Dt: 23.09.2023, The supervision charges for the
2 No's of 33 KV Power Line crossings (Yalal & basheerabad) is Rs. 13,46,704.13 .
{Per Crossing Rs.6,73,352/-.} These charges differ from location to location and
site conditions. As these rates are dated back to Sept 2023, and an increment of
3.95% is considered on the existing rate.Hence,an amount of Rs.7,00,000/- per
powerline crossing is arrived and Rs.56,00,000/- for 8 No's of Crossings and
enclosed vide CP [38-40].

Cost in
S.No Name of the work
(000's)

1 Conversion of 33 kV Over head power line crossings into 25862


Under Ground cable crossings in BPQ-KI section of SC

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 48

Division.

Sr.DEE/TrD/SC is kindly requested to approve and forward the subject work to


Sr.DFM/SC to signify Finance vetting in terms of item No 2 (A) (i) of Part A of
MSOP 2018, Please.

22/02/2024 5:56 PM
C VENKATA NAGI REDDY
(SSE/DRG/ELE-TRD/SC/SCR)

Note No. #2

Sr.DFM/SC to signify Finance vetting in terms of item No 2 (A) (i) of Part A of


MSOP 2018, Please, attached detailed estimate

D_18561_1708604397940.pdf

24/02/2024 11:44 AM
SYED WASEEM PASHA
(SR.DEE/TRD/SC/SCR)

Note No. #3

The cost of detailed estimate is beyond the sanction limit of GM under


Umbrella works, i.e. 2.5 crores.

27/02/2024 3:42 PM
CHALLA VINEETH REDDY
(SR.DFM/SC/SCR)

Note No. #4

For further n.a

28/02/2024 10:01 AM
SYED WASEEM PASHA
(SR.DEE/TRD/SC/SCR)

Note No. #5

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 49

The Detailed estimate has been prepared for an amount of Rs. 2,43,91,948/- and
enclosed vide CP (43-45).

Sr.DFM/SC is requested to signify Finance vetting for the subject work in terms
of item No 2 (A) (i) of Part A of MSOP 2018, Please.

28/02/2024 3:13 PM
SYED WASEEM PASHA
(SR.DEE/TRD/SC/SCR)

Note No. #6

28/02/2024 5:41 PM
SHAIKH USMAN BASHA
(SSO(A)/ADMN/SC/SCR)

Note No. #7

The subject work sanctioned under Umbrella works 2023-24, vide IRPSM No.
11.05.36.23.3.54.007 has been examined and in view of justification furnished,
the detailed estimate is hereby vetted for Rs. 2,43,91,948/-. The details are as
under:

SL Particulars Amt in Rs.


01 Total main work 2,25,15,796.52
02 Contingencies@1% 2,25,157.97
03 Total of 01+02 2,27,40,954.48
04 Departmental Charges 16,28,252.34
@ 7.16%
05 Sports Development@0.10% 22,740.95
06 Grand Total 2,43,91,947.78

The above vetting is subject to:


1. Obtaining the sanction of JAG officer in terms of item No.2(A)(i), Part A of
MSOP.
2. Charging the expenditure to RRSK under PH-3600[IRPSM No.
11.05.36.23.3.54.007].
3. Ensuring that the work is executed within the sanctioned cost.

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 50

4. Ensuring that GAD/plans are in place duly approved before floating of the
tenders.
5. No commitments should be entered into unless necessary funds are made
available.
6. Ensuring that there is no duplication of work neither under Revenue nor
Plan Head works.

02/03/2024 11:18 AM
CHALLA VINEETH REDDY
(SR.DFM/SC/SCR)

Note No. #8

04/03/2024 10:44 AM
SHAIKH USMAN BASHA
(SSO(A)/ADMN/SC/SCR)

Note No. #9

Vide Note # 7, The Associate Finance has vetted the subject work for an amount
of Rs. 2,43,91,948/- subject to conditions. The compliance for the observations
is tabulated below,

S.No Accounts Obervations TrD Remarks

Obtaining the sanction of JAG officer in terms of item Noted and being
1
No.2(A)(i), Part A of MSOP. Obtained.

Charging the expenditure to RRSK under PH-


2 Noted.
3600[ IRPSM No. 11.05.36.23.3.54.007 ].

Ensuring that the work is executed within the


3 Noted.
sanctioned cost.

Ensuring that GAD/plans are in place duly approved


4 Noted.
before floating of the tenders.

No commitments should be entered into unless


5 Noted.
necessary funds are made available.

6 Ensuring that there is no duplication of work neither Noted and will be

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 51

under Revenue nor Plan Head works. ensured.

Sr.DEE/TrD/SC is kindly requested to approve the above signify Technical


Sanction to the Detailed estimate for an amount of Rs.2,43,91,948/- interms
of item No 2 (A) (i) of Part A of MSOP 2018, Please.

04/03/2024 12:46 PM
C VENKATA NAGI REDDY
(SSE/DRG/ELE-TRD/SC/SCR)

Note No. #10

Sanctioned

04/03/2024 4:26 PM
SYED WASEEM PASHA
(SR.DEE/TRD/SC/SCR)

Note No. #11


SOUTH CENTRAL RAILWAY
Office of the Sr. Divisional Electrical Engineer,
(Traction Distribution)
I Floor, Sanchalan Bhavan, Secunderabad-500025

No. C/E.61/TRD/SC/194/2023-24 Date: 12.03.2024

MEMORANDUM OF SANCTION

Sanction of Sr.DEE/TRD/SC is hereby communicated for an amount of


Rs.2,43,91,948/- (Rupees Two crore fourty three lakhs ninty one thousand nine
hundred and fourty eight only) for the detailed estimate No.
C/E.61/TRD/1194/2023-24 for the work "Conversion of 33 kV Over head power
line crossings into Under Ground cable crossings in BPQ-KI section of SC
Division. (IRPSM ID: 11.05.36.23.3.54.007).

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 52

The expenditure is chargeable to PH 3600 RRSK Allocation 29-3671 for


Rs.2,43,91,948/-

The sanction is registered under Sanction No. C.E/252/TRD/P-471 dated


12.03.2024.

12/03/2024 11:50 AM
C VENKATA NAGI REDDY
(SSE/DRG/ELE-TRD/SC/SCR)

Note No. #12

Sanctioned Note#11

12/03/2024 2:32 PM
SYED WASEEM PASHA
(SR.DEE/TRD/SC/SCR)

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 53

File No.SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR


Note No. #2 Attachment:D_18561_1708604397940.pdf

Detailed Estimate No.C/E.61/Tr.D/SC/194/2023 - 2024 Division: Secunderabad


Description of Work : Conversion of 33 kV Over head power line crossings into Under Ground cable crossings in BPQ-KI section of SC Division.
Reference : IRPSM ID: 11.05.36.23.3.54.007 Alloc: RRSK
App. Qty. Rate in Rs. Total Price in Rs.
Labour Labour
Item
Description Unit / Purchas / Labour / Rate Reference
No. Stock Purchase Stock Stock Purchase Total
Erectio e Erectio Erection
n n
SW-I

SECUNDERABAD
DIVISIONELECTRICAL /
Supply, providing, erection, testing and commissioning of 800 Amps, 33kV AB switch
1 Sets 0 18 18 0 35400 1500 0 637200 27000 664200 C-E-29-TRD-SC-31-
assembling etc.
202122 / 01005020054974
Dt:25/05/2022

Supply and erection of double pole structure by pre-stressed cement concrete poles of 9.10m
2 Sets 0 38 38 0 7200 3000 0 273600 114000 387600 do-
long 280kg working load.
Supply, fabrication, fixing of MS channels and angles of sizes ISMC 100x50mmx6mm and
ISA 50x50mmx6mm including necessary clamps, bolts, nuts, washers including painting with
3 MT 0 7 7 0 62852 4000 0 439964 28000 467964 do-
two coat of redoxide, one coat of aluminum with all connected accessories etc., for Double
pole structure with PSCC pole.

Supply and erection of single Guy arrangement with Guy wire of size 7/2.50mm, clamp, turn
4 Sets 0 16 16 0 1108 592 0 17728 9472 27200 do-
buckle, stay insulator, end making of Guy wire, anchor rod and plate with anchor assembly.
Excavation of pit of size 700mmX700x1500mm for PSCC/RSJ Pole /Rail pole/Tubular pole
5 Nos. 0 129 129 0 0 293 0 0 37797 37797 do-
and strut & Stay as per instruction of Site Engineer.
Mass concreting of erected poles/Strut poles/ stays poles and stay sets with CC(1:3:6) using
6 40mm size metal including the cost of metal, sand, cement and curing etc., [Each pole is cum. 0 155 155 0 3037 600 0 470735 93000 563735 do-
0.730 Cum]
Coping of poles/stay poles/stays with a height of 600mm X450mm dia. size with CC (1:3:6)
7 using 20mm size metal including the cost of metal, sand, cement and curing etc.,(0.095 Cum cum. 0 20 20 0 3037 600 0 60740 12000 72740 do-
for each pole)
Supply and fixing of 33 kV HT Disc insulators with metal parts complete with all
8 Sets 0 44 44 0 900 240 0 39600 10560 50160 do-
accessories. (33 kV disc insulators 3 Nos. is One set )
9 Supply and fixing of 33 kV HT pin insulators with metal parts complete with all accessories. Nos. 0 266 266 0 193 80 0 51338 21280 72618 do-

Supply and stringing of 33 kV HT OH mains with ACSR 'DOG' conductor of aluminium size
10 Rmt 0 11520 11520 0 80 10 0 921600 115200 1036800 do-
6/4.72 mm and steel of 7/1.5 mm including binding and jumper connections etc.,

Excavation of cable trench in ordinary soil of size 450mm width X 1250mm deep for cable
11 rings/loops at the bottom of end poles filling with sand cushion and bricks after laying the Rmt 0 840 840 0 21 85 0 17640 71400 89040 do-
cable and making original arrangement etc.
Excavation of cable trench in ordinary soil of size 450mm width X 1250mm deep and
12 Rmt 0 540 540 0 0 85 0 0 45900 45900 do-
making original arrangement etc.
Excavation of cable trench in rocky/CC/Tar soil of size 450mm width X 1250mm deep and
13 Rmt 0 360 360 0 0 363 0 0 130680 130680 do-
making original arrangement etc.
Horizontal drilling of bores for 33KV HT cables of suitable for 3core 400Sq.mm XLPE UG
14 Rmt 0 720 720 0 0 2157 0 0 1553040 1553040 do-
cable
Supply and laying of 33 KV HT XLPE UG cable of size 3 core 400 sq.mm as per IS:7098/
15 Rmt 0 2520 2520 0 2217 41 0 5586840 103320 5690160 do-
Pt.II/ 1985 of Make: Polycab/ Torrent/ Havells

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 54

File No.SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR


Note No. #2 Attachment:D_18561_1708604397940.pdf

Supply, fixing, connecting, testing and commissioning of Out door type [EPKT 6374] Heat
16 shrinkable cable jointing kits suitable for 3 core 400 Sq mm 33 KV Grade XLPE HTUG Set 0 57 57 0 22220 2500 0 1266540 142500 1409040 do-
Cable complete.
Supply and connecting of GI earth continuity wire of 6 SWG for providing earth inter
17 Rmt 0 2520 2520 0 12 3 0 30240 7560 37800 do-
connections to the cables etc.
Supply and provision of 6" (150) mm dia GI pipe class "B" complete with clamps, bolts and
18 Rmt 0 384 384 0 1075 50 0 412800 19200 432000 do-
nuts etc., as per scope of work.

Excavation of pit in all soils and supply and providing HT earthing arrangements with 3.00
19 mtr long cast iron pipe of 100 mm dia and 3.5 mm thick with all other connected materials Nos. 0 43 43 0 2292 1500 0 98556 64500 163056 do-
and works. Earth results/ values are to be duly signed by SE/SC and Contractor

Supply and provision of cable route indicators complete with all other connected materials
cement concrete and other works etc., Note: (1) It should be a standard one as per
20 specification. (2) It should have arrow mark identification in mould itself. (3) Two coats of Nos. 0 96 96 0 100 50 0 9600 4800 14400 do-
Red oxide paint is to be applied and one coat of exterior synthetic enamel Red paint. (4)
Cement concrete is to be done.
Supply and fixing of Danger boards in Hindi/English and Regional language on enameled
21 Nos. 0 19 19 0 365 100 0 6935 1900 8835 do-
steel plate with clamps, bolts, nuts etc.
Supply and fixing of cable crossing detail board in English on MS plate of 3 mm thick with
22 clamps, bolts, nuts etc., as per the details in the scope of work and Specification. [Screen Nos. 0 22 22 0 365 100 0 8030 2200 10230 do-
printing on Board]
Supply and provision of ant-climb devices with clamps, bolts, nuts complete with all other
23 Nos. 0 76 76 0 365 100 0 27740 7600 35340 do-
connected materials and works.
Dismantling of RSJ/RCC/Tubular poles handling over the same to the concerned supervisor
24 Nos. 0 38 38 0 0 1000 0 0 38000 38000 do-
of maintenance his store.
Dismantling of DP structure including stay sets, etc. and same to be handed over to the
25 Sets 0 9 9 0 0 4500 0 0 40500 40500 do-
concerned supply authorities.
0 10377426 2701409 13078835
Add 123.10 % on the items No (1 to 26) as per LOA No. / C-E-29-TRD-SC-31-202122 / 01005020054974 Dt:25/05/2022 16100046
SW-II

LOA No: SCR-CONST-HQ-


Supply and laying of HDPE Pipe of PE-80 grade in PN-4 size 6" inner dia and outer dia of
ELECTRICAL / 04-2021-
160 mm and wall thickness minimum 6.2 mm maximum 7.1 mm with joints, bends, elbows
26 Mtr 0 2520 2520 0 567 39 0 1428840 98280 1527120 2022-E-GS-CNBZA/
etc. including all other connected accessories. Make: M/s. Nagarjuna Polymers/Sudhakar/
01220140039409 Dated:
Nandi/Narmada/Godavari
03/08/2021

Supply, fixing, connecting, testing and 33kV HT Heat shrinkable cable jointing
kits, suitable for 3 core 400 Sq.mm. 33 kV XLPE HT UG cable including all accessories
27 confirming to IS: 13573/Part-11/2011 or latest. Make: M/s.Densons/ Set 0 9 9 0 47563 3500 0 428067 31500 459567 do-
Raychem/REPLXicon/M-seal

Preparation and submission of completion drawings in 43 size with all relevent details and
measurements of executed power line crossings and transmission power line crossing. The
28 Set 0 0 10 0 0 1000 0 0 10000 10000 do-
drawings shall be submitted in 1+6 copies along with AUTOCAD CD duly signed by the
concerned DISCOM authorities and to be furnished along with final bill

Supply and erection of pre-stressed cement concrete pole of 9.1 metres long 280 KG working
29 No 0 32 32 0 3600 1500 0 115200 48000 163200 do-
load confirming to IS 1678:1998 or latest
Supply and erection of pre-stressed cement concrete strut pole of 8.0 metres long 200 KG
30 No 0 14 14 0 1800 1500 0 25200 21000 46200 do-
working load confirming to IS 1678:1998 or latest
Supply, flxing and connecting of 'V' channel type HT cross arms including clamps, bolts,
31 Set 0 38 38 0 1508 450 0 57304 17100 74404 do-
nuts, washers etc.

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
File No. SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR (Computer No. 379429 ) 55

File No.SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR


Note No. #2 Attachment:D_18561_1708604397940.pdf

Supply, fabrication and fixing of top clamps with cleat complete with all other connected
32 set 0 38 38 0 232 82 0 8816 3116 11932 do-
accessories etc.

Dismantling of 33 kV HT OH mains including Guarding insulators, cross arms etc. on


RCC/RSJ/PSCC/DP Tower and handing over the same to concerned superuisor of supply
33 Span 0 0 30 0 0 1370 0 0 41100 41100 do-
authorities at his stores.Note: All released materials are to be handed over to the concerned
supply authorities and acknowledgements are to be furnished along with final bill.

Dismantling of 33 kV Tower and handing over the same to concerned superuisor of supply
34 authorities at his stores. Note: All released materials are to be handed over to the concerned No 0 0 26 0 0 9750 0 0 253500 253500 do-
supply authorities and acknowledgements are to be furnished along with final bill.
0 2063427 523596 2587023
Add 16 % below on the items No (27 to 32) as per LOA No. /04-2021-2022-E-GS-CNBZA/ 01220140039409 Dated: 03/08/2021 2173099
Total (SW-I + SW-II) 18273145
Payments towards DISCOMS (The supervision charges payable to DISCOMS is taken from the Latest reference estimate submitted by TSSPDCL Dt: 23.09.2023, The supervision charges for
the 2 No's of 33 KV Power Line crossings (Yalal & basheerabad) is Rs. 13,46,704.13 .{Per Crossing Rs.6,73,352/-.} These charges differ from location to location and site conditions. As these
5600000
rates are dated back to Sept 2023, and an increment of 3.95% is considered on the existing rate.Hence,an amount of Rs.7,00,000/- per powerline crossing is arrived and Rs.56,00,000/- for 8 No's
of Crossings.
Total Cost 23873145
Contingencies @1% 238731
TOTAL Including Contingesis 24111877
1.1 Electrical department. On Total Including Contingensis
(a) HQ. Organisation @ 1.43 % 344799.8362
(b) Field Organisarion @ 4.44 % 1070567.324
1.2 Audit & Accounts @ 0.62 % 149493.6353
1.3 Stores @ 0.30 % 72335.62997
1.4 Traffic @ 0.15% 36167.81499
1.5 Personnel @ 0.07 % 16878.31366
1.6 Medical @ 0.07% 16878.31366
1.7 Vigilance @ 0.06% 14467.12599
1.8 RPF @ 0.02% 4822.375331
1.9 Environmantal related works @ 0.5% {Not Applicable for PH-3600} 0
1.10 Sports Development @ 0.1% 24111.87666
Total Departmental Charges 1750522.25
Grand Total 25862399

ABSTRACT
SW-I 16100046
SW-II 2173099
Total (SW-I+SW-II) 18273145
Payment Towards Discoms for supervision Charges 5600000
Total cost 23873145.21
Contingensis @1% 238731.45
Total Incl Contingensis 24111876.66
Departmental Charges @7.26% 1750522.25
Grand Total 25862399

Sr.DEE/TrD/SC

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
56

File No.SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR

Detailed Estimate No.C/E.61/Tr.D/SC/194/2023 - 2024 Division: Secunderabad


Description of Work : Conversion of 33 kV Over head power line crossings into Under Ground cable crossings in BPQ-KI section of SC Division.
Reference : IRPSM ID: 11.05.36.23.3.54.007 Alloc: RRSK
App. Qty. Rate in Rs. Total Price in Rs.
Labour Labour
Item
Description Unit / Purchas / Labour / Rate Reference
No. Stock Purchase Stock Stock Purchase Total
Erectio e Erectio Erection
n n
SW-I

SECUNDERABAD
DIVISIONELECTRICAL /
Supply, providing, erection, testing and commissioning of 800 Amps, 33kV AB switch
1 Sets 0 18 18 0 35400 1500 0 637200 27000 664200 C-E-29-TRD-SC-31-
assembling etc.
202122 / 01005020054974
Dt:25/05/2022

Supply and erection of double pole structure by pre-stressed cement concrete poles of 9.10m
2 Sets 0 38 38 0 7200 3000 0 273600 114000 387600 do-
long 280kg working load.
Supply, fabrication, fixing of MS channels and angles of sizes ISMC 100x50mmx6mm and
ISA 50x50mmx6mm including necessary clamps, bolts, nuts, washers including painting with
3 MT 0 7 7 0 62852 4000 0 439964 28000 467964 do-
two coat of redoxide, one coat of aluminum with all connected accessories etc., for Double
pole structure with PSCC pole.

Supply and erection of single Guy arrangement with Guy wire of size 7/2.50mm, clamp, turn
4 Sets 0 16 16 0 1108 592 0 17728 9472 27200 do-
buckle, stay insulator, end making of Guy wire, anchor rod and plate with anchor assembly.
Excavation of pit of size 700mmX700x1500mm for PSCC/RSJ Pole /Rail pole/Tubular pole
5 Nos. 0 129 129 0 0 293 0 0 37797 37797 do-
and strut & Stay as per instruction of Site Engineer.
Mass concreting of erected poles/Strut poles/ stays poles and stay sets with CC(1:3:6) using
6 40mm size metal including the cost of metal, sand, cement and curing etc., [Each pole is cum. 0 155 155 0 3037 600 0 470735 93000 563735 do-
0.730 Cum]
Coping of poles/stay poles/stays with a height of 600mm X450mm dia. size with CC (1:3:6)
7 using 20mm size metal including the cost of metal, sand, cement and curing etc.,(0.095 Cum cum. 0 20 20 0 3037 600 0 60740 12000 72740 do-
for each pole)
Supply and fixing of 33 kV HT Disc insulators with metal parts complete with all
8 Sets 0 44 44 0 900 240 0 39600 10560 50160 do-
accessories. (33 kV disc insulators 3 Nos. is One set )
9 Supply and fixing of 33 kV HT pin insulators with metal parts complete with all accessories. Nos. 0 266 266 0 193 80 0 51338 21280 72618 do-

Supply and stringing of 33 kV HT OH mains with ACSR 'DOG' conductor of aluminium size
10 Rmt 0 11520 11520 0 80 10 0 921600 115200 1036800 do-
6/4.72 mm and steel of 7/1.5 mm including binding and jumper connections etc.,

Excavation of cable trench in ordinary soil of size 450mm width X 1250mm deep for cable
11 rings/loops at the bottom of end poles filling with sand cushion and bricks after laying the Rmt 0 840 840 0 21 85 0 17640 71400 89040 do-
cable and making original arrangement etc.
Excavation of cable trench in ordinary soil of size 450mm width X 1250mm deep and
12 Rmt 0 540 540 0 0 85 0 0 45900 45900 do-
making original arrangement etc.
Excavation of cable trench in rocky/CC/Tar soil of size 450mm width X 1250mm deep and
13 Rmt 0 360 360 0 0 363 0 0 130680 130680 do-
making original arrangement etc.
Horizontal drilling of bores for 33KV HT cables of suitable for 3core 400Sq.mm XLPE UG
14 Rmt 0 720 720 0 0 2157 0 0 1553040 1553040 do-
cable
Supply and laying of 33 KV HT XLPE UG cable of size 3 core 400 sq.mm as per IS:7098/
15 Rmt 0 2520 2520 0 2217 41 0 5586840 103320 5690160 do-
Pt.II/ 1985 of Make: Polycab/ Torrent/ Havells

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
57

File No.SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR

Supply, fixing, connecting, testing and commissioning of Out door type [EPKT 6374] Heat
16 shrinkable cable jointing kits suitable for 3 core 400 Sq mm 33 KV Grade XLPE HTUG Set 0 57 57 0 22220 2500 0 1266540 142500 1409040 do-
Cable complete.
Supply and connecting of GI earth continuity wire of 6 SWG for providing earth inter
17 Rmt 0 2520 2520 0 12 3 0 30240 7560 37800 do-
connections to the cables etc.
Supply and provision of 6" (150) mm dia GI pipe class "B" complete with clamps, bolts and
18 Rmt 0 384 384 0 1075 50 0 412800 19200 432000 do-
nuts etc., as per scope of work.

Excavation of pit in all soils and supply and providing HT earthing arrangements with 3.00
19 mtr long cast iron pipe of 100 mm dia and 3.5 mm thick with all other connected materials Nos. 0 43 43 0 2292 1500 0 98556 64500 163056 do-
and works. Earth results/ values are to be duly signed by SE/SC and Contractor

Supply and provision of cable route indicators complete with all other connected materials
cement concrete and other works etc., Note: (1) It should be a standard one as per
20 specification. (2) It should have arrow mark identification in mould itself. (3) Two coats of Nos. 0 96 96 0 100 50 0 9600 4800 14400 do-
Red oxide paint is to be applied and one coat of exterior synthetic enamel Red paint. (4)
Cement concrete is to be done.
Supply and fixing of Danger boards in Hindi/English and Regional language on enameled
21 Nos. 0 19 19 0 365 100 0 6935 1900 8835 do-
steel plate with clamps, bolts, nuts etc.
Supply and fixing of cable crossing detail board in English on MS plate of 3 mm thick with
22 clamps, bolts, nuts etc., as per the details in the scope of work and Specification. [Screen Nos. 0 22 22 0 365 100 0 8030 2200 10230 do-
printing on Board]
Supply and provision of ant-climb devices with clamps, bolts, nuts complete with all other
23 Nos. 0 76 76 0 365 100 0 27740 7600 35340 do-
connected materials and works.
Dismantling of RSJ/RCC/Tubular poles handling over the same to the concerned supervisor
24 Nos. 0 38 38 0 0 1000 0 0 38000 38000 do-
of maintenance his store.
Dismantling of DP structure including stay sets, etc. and same to be handed over to the
25 Sets 0 9 9 0 0 4500 0 0 40500 40500 do-
concerned supply authorities.
0 10377426 2701409 13078835
Add 123.10 % on the items No (1 to 26) as per LOA No. / C-E-29-TRD-SC-31-202122 / 01005020054974 Dt:25/05/2022 16100046
SW-II

LOA No: SCR-CONST-HQ-


Supply and laying of HDPE Pipe of PE-80 grade in PN-4 size 6" inner dia and outer dia of
ELECTRICAL / 04-2021-
160 mm and wall thickness minimum 6.2 mm maximum 7.1 mm with joints, bends, elbows
26 Mtr 0 2520 2520 0 567 39 0 1428840 98280 1527120 2022-E-GS-CNBZA/
etc. including all other connected accessories. Make: M/s. Nagarjuna Polymers/Sudhakar/
01220140039409 Dated:
Nandi/Narmada/Godavari
03/08/2021

Supply, fixing, connecting, testing and 33kV HT Heat shrinkable cable jointing
kits, suitable for 3 core 400 Sq.mm. 33 kV XLPE HT UG cable including all accessories
27 confirming to IS: 13573/Part-11/2011 or latest. Make: M/s.Densons/ Set 0 9 9 0 47563 3500 0 428067 31500 459567 do-
Raychem/REPLXicon/M-seal

Preparation and submission of completion drawings in 43 size with all relevent details and
measurements of executed power line crossings and transmission power line crossing. The
28 Set 0 0 10 0 0 1000 0 0 10000 10000 do-
drawings shall be submitted in 1+6 copies along with AUTOCAD CD duly signed by the
concerned DISCOM authorities and to be furnished along with final bill

Supply and erection of pre-stressed cement concrete pole of 9.1 metres long 280 KG working
29 No 0 32 32 0 3600 1500 0 115200 48000 163200 do-
load confirming to IS 1678:1998 or latest
Supply and erection of pre-stressed cement concrete strut pole of 8.0 metres long 200 KG
30 No 0 14 14 0 1800 1500 0 25200 21000 46200 do-
working load confirming to IS 1678:1998 or latest
Supply, flxing and connecting of 'V' channel type HT cross arms including clamps, bolts,
31 Set 0 38 38 0 1508 450 0 57304 17100 74404 do-
nuts, washers etc.

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM
58

File No.SCR-SC0TRD(DRAW)/12/2024-O/o Sr.DEE/TRD/SC/SCR

Supply, fabrication and fixing of top clamps with cleat complete with all other connected
32 set 0 38 38 0 232 82 0 8816 3116 11932 do-
accessories etc.

Dismantling of 33 kV HT OH mains including Guarding insulators, cross arms etc. on


RCC/RSJ/PSCC/DP Tower and handing over the same to concerned superuisor of supply
33 Span 0 0 30 0 0 1370 0 0 41100 41100 do-
authorities at his stores.Note: All released materials are to be handed over to the concerned
supply authorities and acknowledgements are to be furnished along with final bill.

Dismantling of 33 kV Tower and handing over the same to concerned superuisor of supply
34 authorities at his stores. Note: All released materials are to be handed over to the concerned No 0 0 26 0 0 9750 0 0 253500 253500 do-
supply authorities and acknowledgements are to be furnished along with final bill.
0 2063427 523596 2587023
Add 16 % below on the items No (27 to 32) as per LOA No. /04-2021-2022-E-GS-CNBZA/ 01220140039409 Dated: 03/08/2021 2173099
Total (SW-I + SW-II) 18273145
Payments towards DISCOMS (The supervision charges payable to DISCOMS is taken from the Latest reference estimate submitted by TSSPDCL Dt: 23.09.2023, The supervision charges for
the 2 No's of 33 KV Power Line crossings (Yalal & basheerabad) is Rs. 13,46,704.13 .{Per Crossing Rs.6,73,352/-.} These charges differ from location to location and site conditions. As these
5600000
rates are dated back to Sept 2023, and an increment of 3.95% is considered on the existing rate.Hence,an amount of Rs.7,00,000/- per powerline crossing is arrived and Rs.56,00,000/- for 8 No's
of Crossings.
Total Cost 23873145
Contingencies @1% 238731
TOTAL Including Contingesis 24111877
1.1 Electrical department. On Total Including Contingensis
(a) HQ. Organisation @ 1.43 % 344799.8362
(b) Field Organisarion @ 4.44 % 1070567.324
1.2 Audit & Accounts @ 0.62 % 149493.6353
1.3 Stores @ 0.30 % 72335.62997
1.4 Traffic @ 0.15% 36167.81499
1.5 Personnel @ 0.07 % 16878.31366
1.6 Medical @ 0.07% 16878.31366
1.7 Vigilance @ 0.06% 14467.12599
1.8 RPF @ 0.02% 4822.375331
1.9 Environmantal related works @ 0.5% {Not Applicable for PH-3600} 0
1.10 Sports Development @ 0.1% 24111.87666
Total Departmental Charges 1750522.25
Grand Total 25862399

ABSTRACT
SW-I 16100046
SW-II 2173099
Total (SW-I+SW-II) 18273145
Payment Towards Discoms for supervision Charges 5600000
Total cost 23873145.21
Contingensis @1% 238731.45
Total Incl Contingensis 24111876.66
Departmental Charges @7.26% 1750522.25
Grand Total 25862399

Sr.DEE/TrD/SC

Generated from eOffice by C VENKATA NAGI REDDY, SSE/DRG/ELE-TRD/SC/SCR, SECUNDERABAD DIVISION on 14/03/24 10:45 AM

You might also like