ABSTRACT

NAME OF THE WORK: Metering provisions for availing open access by M/s. L&T Hyd Metro rail for
132KV SS RSS (Receiving Sub station ) from 220KV SS Miyapur, TSTRANSCO.

S.No Description of work Amount (Rs.)

1 Material Porton (A) 8,462,406.00

2 Labour Portion (B) 671303

Total (C )= (A+B) 9,133,709.00

3 spares on Material (D) = (A) @ 3% 274,011.27

4 Engineering Charges @2.5 % on (C) 228342.725

5 Supervision Charges @10% on Grand Total 913370.9

GST @18% on item No.5 164406.762

Total Supervision Charges including GST to be payable by the

Consumer to TSTRANSCO. 1,077,777.66

Base project Cost of the Scheme 9,133,709.00

( Rupees Ninty One Lakhs Thirty Three Thousand Seven Hundred And Nine Only)

Supervision Charges including GST to be payable by the

Consumer to TSTRANSCO. : 1,077,778.00
(Rupees Ten Lakh Seventy Seven Thousand Seven Hundred and Sevety Eight Only.)
 DETAILED ESTIMATE-(Electrical Material Portion)
NAME OF THE WORK: Metering provisions for availing open access by M/s. L&T metro rail for 132KV SS RSS (Receiving Sub station )
from 220KV SS Miyapur, TSTRANSCO. )

S No Description of Item QTY UNIT RATE/Unit PER AMOUNT

1 GI Steel Tubular Pipe structures( 2.5m each *12)Rs.70/Kg approx. 2.5 MT 70000 MT 175,000.00
2 GI Bolts & Nuts 0.15 MT 87939.01 MT 13190.8515
3 132 KV Metering CT’s 150/1A, 0.2s class, 5VA burden ,ISF Ratio < 10 6 Each 130239.58 Each 781437.48
4 132 KV Metering PT’s 0.2 class, 10VA burden 6 Each 123956.08 Each 743736.48
5 132KV C.T Marshalling Box 2 Each 4599.37 Each 9198.74
6 132KV P.T Marshalling Box 2 Each 6128.04 Each 12256.08

7 Supply of T clamps suitable to 80mm dia Al. tube 6 Nos 1200 Nos 7200
8 Supply of CT stud clamps suitable to 80mm dia Al. tube 6 Nos 1250 Nos 7500
9 C.I Pipe Earth Electrode 125mm dia 6 Nos 1050 Nos 6300
10 Supply of 80 mm dia IPS Al. tube 70 MTR 800 Mtr 56000
11 Summation LTAC energy meter 0.2 S class with M.S enclosure 2 each 2300000 Each 4600000
12 100X16 mm GI Flat (12.8kg/mtr X 40 = 512kgs), say 525 kgs 42 RM 786.00 RM 33012
13 50X8 GI Flat ( 3.2kg/mtr X 200mt = 640kgs), say 650 kgs 52 RM 197.00 RM 10244
14 construction of shed for meters 2 Set 50000 each 100000
15 Supply of following Control Cables
a 2 X 2.5 Sqmm copper cables 0.5 K.M 46448.67 K.M 23224.335
b G.I pipe 25mm dia, B- class 100 Mts 215 Mts 21500

16 supply of G.I Earthbonds 36 Each 318.19 Each 11454.84

TOTAL AMOUNT Rs. 6,611,254.81
On sub total-A towards Goods & service Tax @28% Rs. 1,851,151.35
Material Portion Total amount Rs. 8,462,406.15
(Rupees Eighty Four Lakh Sixty Two Thousand Four Hundred and Six only)
 DETAILED ESTIMATE – II (Electrical labour portion)

NAME OF THE WORK: Metering provisions for availing open access by M/s. L&T metro rail for 132KV SS RSS (Receiving Sub station ) from
220KV SS Miyapur, TSTRANSCO.

Unit Rate/ Total Amount of

S No. Description of work Qty Per
Labour Rs Labour
1 Dismantling 132KV LAs 6 Each 1580.42 9482.52
Connection of equipment to another equipment with tubular pipe conductor including
2 measuring , cutting, clamping wherever necessary. For CPL structure 70 mtr 450.00 31500.00

Excavation of earth pit. Putting cast iron pipe with flange on one end(as per
ISS7181786)of nominal dia 125 mm and 2.75 meters long inside the pit including supply
and fixing RCC collar 0.75 meter dia 50mm thick and 0.60 metrs long side the pit, backfill
the pit in the 25 mm size granuies of BH cock for full depth of the pit with alternate layers
of BH coke . salt and earth of 300mm thick around the each pipe of 150mm on all sides
of the pipe including cost and conveyance of BH COKE, SALT, CLAMPS , CI PIPES AND RCC
COLLARS labour for all operational incidental items of work etc. complete (SSR-15-16,
3 pgno.16,sl.no.CS20) 6 Each 12061.61 72369.66
4 Laying of earth flat of the following sizes for structure and equipments
A 100x16mm GI Flat 42 RM 125.36 5265.12
B 50x8mm GI Flat 52 RM 98.39 5116.28
5 Erection of 132KV CPL Structures 2.5 MT 12000.00 30000.00
Erection of the following equipment at site including handling the material equipment
carefully at site including labour charges for all incidental and operational items of work
6 (including cost of loading, unload and transport charges from dept stores to site)
A 132KV LA 6 Each 2107.20 12643.20
B 132 KV CT 6 Each 4463.60 26781.60
C 132 KV PT 6 Each 4463.60 26781.60
7 Laying of 80 mm dia IPS Al. tube 70 MTR 300.00 21000.00
8 Installation of T clamps suitable to 80mm dia Al. tube 6 Nos 300.00 1800.00
Erection of 0.2 S class summation meter, 1200x1800x450mm box, acriclic transperent
sheet and all accessories etc., including cost box, shelter and supplying angles etc.
complete as directed by Engineer incharge, including Transporataion, Loading and
9 Unloading. 2 LS 35000.00 70000.00
 Erection of GI pipe for metering from CT & PT’s to metering box including cost of GI pipe.
Including bending, cutting, threadings, drilling of holes, welding charges etc., as directed
10 by Engineer incharge ,Transporataion, Loading and Unloading. 2 LS 5000.00 10000.00
Laying of control cables of all sizes (from 2core 2.5 sq.mm copper cable laying in 25mm
11 dia G.I pipe 500 RM 14.28 7140.00
Cable termination to the switch-gear, marshalling boxes/ panel terminal blocks , LTAC
summation panel, including providing suitable ferrules and lugs as per specification in
both(including cost of ferrules and lugs)Note: Rate to be quoted is for termination of one
12 core of cable at both ends.
(i) 2.5 Sqmm X 2 core copper cable 300 Each 42.84 12852.00
Writing of names and other details on the equipment marshalling box and summation LT
AC panel etc. with superior quality white enamel paint including cost of brushes, paint
13 and labour charges etc. 6 Each 81.45 488.70
14 Erection of Marshalling boxes 4 Each 392.46 1569.84
15 Testing of 132KV 0.2s class CT/PTs at accredeted lab CPRI Bhopal 12 Each
Total (A) Rs. 344,790.52
15 Transportation charges including loading and unloading (4% on total supply cost) 1 LS 264,450.19
On sub total-A towards Goods and service Tax @18% Rs. 62,062.29
Total Labour Portion Rs. 671,303.01

Rupees Six Lakh Seventy One Thousand Three Hundred and Three Only) 671,303.00
 Cost Data for 3rd Party testing of 132 KV CTs/PTs at NABL laboratories (CPRI Bhopal)

No. Of CTs 6
No. Of PTs 6
Total No. Of CTs/PTs 12
Minimum No. Of CTs/PTs per Load (9MT) - Annex IV, Pg.21, Sl 3
No. Of Loads (lorry trips) required 3
Distance from Hyderabad to Bhopal in KM 1000
Qty Unit Rate(Rs.) Amount
Cost of Transport from Hyderabad to Bhopal -
Loading - Unloading /MT (As per Pg.131,
Common SSR-2015-16
Up to 5Km 5 LS 52.20 52.20
5 to 30Km 25 Km 7.80 195.00
30 to 1000 Km 970 Km 6.50 6,305.00
Cost of Transportation per MT for 1000 Km 6,552.20
Cost of transportation per Load of 9 MT (1 9 MT 6,552.20 58,969.80
Lorry trip)

Cost of Transportation from Bhopal to 220KV -

SS Tandur - Loading -Unloading /MT (As per
Pg.38B of 5,6,7 of Common SSR-2015-16)
Up to 5Km 5 LS 52.20 52.20
5 to 30Km 25 KM 7.80 195.00
30 TO 1200 Km 1170 Km 6.50 7,605.00
Cost of transportation Per MT for 1200 KM 7,852.20
Cost of transportation per Load of 9 MT (1 Lo 9 MT 7,852.20 70,669.80
Cost of Transportation of Loads from 3 Loads 58,969.80 176,909.40
Hyderabad to Bhopal
Cost of Transportation of Loads from Bhopal to 3 Loads 70,669.80 212,009.40
Tandur

Add Loading Charges at Hyderabad during

Transportation of equipments to NABL 12 Nos. 458.80 5,505.60
laboratory (as per APTRANSCO SSR 2014-15
vide Annexure- III, of Pg.No.17, ST30)

Add un Loading Charges at NABL laboratory

12 Nos. 458.80 5,505.60
during transportation of equipment to NABL
laboratory (as per APTRANSCO SSR 2014-15
vide Annexure-III, of Pg No.17,ST30)

Add Loading Charges during transportation of

equipment from NABL laboratory (as per 12 Nos. 458.80 5,505.60
APTRANSCO SSR 2014-15 vide Annexure-
III, of Pg No.17,ST30)

Add un Loading Charges at site during

transportation of equipment from NABL 12 Nos. 458.80 5,505.60
laboratory (as per APTRANSCO SSR 2014-15
vide Annexure-III, of Pg No.17,ST30)
Total Cost of transportation from Erragadda TLC store to the CPRI Bhopal along 410,941.20
with loading and unloading charges
Add Transport insurance @ 0.5% 2,054.71
Total cost for loading/unloading and transportation for 8Nos. CTs/PTs 412,995.91
Cost for loading/unloading, transportation for 3rd party testing per CT/PT 51,624.49
Or Say 51,624.00
Cost of 3rd Party testing at NABL laboratory 1 Nos. 7,641.00 7,641.00
(CPRI, Bangalore) as per quotation -
Total 3rd party testing charges at CPRI Bhopal per CT/PT 59,265.00
Caluculation of Average transportation charges for the equipment from Aurangabad to Hyderabad

Name of
the
S No. equipment Nos Transport (No of loads) Labour charges
SSR 2015 -16 Per One unit Total SSR 2015- Loading
16
1 132KV CT 6 T 2-1 B 0.33 1 ST 30- ii 458.8
2 132KV PT 6
Total Loads 1.5 Total Loading and Unloading
charges
Average Loading and Unloading
charges

Transport charges
Distance from Aurangabad to Hyderabad

0-5KM
6-30KM @ Rs.7.5
Beyond 30KM @ Rs. 6.3

Transport Charges Per MT

Per Load (9MT)
ADD Average loading and unloading Charg

Transport Charges Per Load (9MT)

*CT’s loading/unloading charges 458.8(Page no. 17 Item no. 6 of ii of 2014-15 SSR of APTRANSCO
abad to Hyderabad

Total for loading

Labour charges and unloading
Unloading

458.8 2752.8

l Loading and Unloading 3512.2

ges
age Loading and Unloading 2341.467
ges

SSR of APTRANSCO
 DATA FOR ELECTRICAL LABOUR PORTION

Name of the work: Estimate for erection of CT’s and PT’s for main and check meter at 132KV SS RSS connected
to 220KV SS MIyapur, TSTRANSCO. for availing open access
(1) Dismantling of the following equipment at site including handling the material/ equipment carefully At site
includingitems of work (including cost of loading,Unloading labour charges for all incidental and operational and
transport charges from dept stores to site)

Description of work Qty Rate/Per Amount

132KV LAs labour rates as per SSR 2015-16 (75% of Actual cost ) CS 41
page 16
1 1053.615 1053.62
50% extra for execution in shutdown 526.81
1580.42

(2) Erection of the following equipment at site including handling the material/ equipment carefully At site
includingitems of work (including cost of loading,Unloading labour charges for all incidental and operational and
transport charges from dept stores to site)

132KV CTs labour rates as per SSRDescription of work

2015-16 (75% of Actual cost ) CS 35 Qty Rate/Per Amount
page 16 1 2975.73 2975.73
50% extra for execution in shutdown 1487.87
4463.60
132KV PTs labour rates as per SSR 2015-16 (75% of Actual cost ) CS 38
page 16 1 2975.73 2975.73
50% extra under shutdown 1487.87
4463.60
132KV LAs labour rates as per SSR 2015-16 (75% of Actual cost ) CS 41
page 16 1 1404.8 1404.80
50% extra for execution in shutdown 702.40
2107.20

(3) Connecting equipment to bus and/or another equipment with single 80mm dia IPS Al.tube Including measuring cutting,
clamping and also hoisting of suspension insulator assembly to support
the Al. Tube wherever necessary.

Description of work Qty Rate/Per Amount

page.12
1 300 300
50% extra for execution in shutdown 150
450

(4) Laying of earthflat including excavation of trenches, welding and fixing lugs, connecting to equipment including connecting
cast iron pipes as per Drg No SET (SS) 1/99 with following sizes of GI Flats including fabrication and conveyance

50x8mm GI labour rates as per SSRDescription of work

2015-16 CS17-16B Qty Rate/Per Amount
page.13 1 65.59 65.59
50% extra for execution in shutdown 32.795
98.385

100x16mm GI labour rates as per SSR 2015-16 CS 17-16a page no. 16 1 83.57 83.57
50% extra for execution in shutdown 41.785
125.355

(5) Laying of copper control cables of 2 X 2.5 sq.mm

Description of work Qty Rate/Per Amount
a. Labour rate as per SSR 2015-16 CS21-18 PG.16 1 9.52 9.52
50% extra for execution in shutdown 4.76
14.28

(6) Cable termination to the switch-gear marshalling boxes/panel terminal blocks,

Labour rate as per SSR 2015-16 CSDescription

24 of work Qty Rate/Per Amount
1(2.5sqmm copper) 1 28.56 28.56
50% extra for execution in shutdown 14.28
42.84
 DATA FOR ELECTRICAL LABOUR PORTION

Name of the work: Estimate for erection of CT’s and PT’s for main and check meter at 132KV SS RSS
connected to 220KV SS MIyapur, TSTRANSCO. for availing open access

(1) Dismantling of the following equipment at site including handling the material/ equipment carefully At site in
(including cost of loading,Unloading labour charges for all incidental and operational and transport charges from

Description of work Qty

132KV LAs labour rates as per SSR 2015-16 (75% of Actual cost ) CS 41
page 16
1
50% extra under shutdown

(2) Erection of the following equipment at site including handling the material/ equipment carefully At site includ
(including cost of loading,Unloading labour charges for all incidental and operational and transport charges from

Description
132KV CTs labour rates as per SSR of work
2015-16 (75% of Actual cost ) CS 35 Qty
page 16 1
50% extra under shutdown
132KV PTs labour rates as per SSR 2015-16 (75% of Actual cost ) CS 38
page 16 1
50% extra under shutdown
132KV LAs labour rates as per SSR 2015-16 (75% of Actual cost ) CS 41
page 16 1
50% extra under shutdown

(3) Connecting equipment to bus and/or another equipment with single 80mm dia IPS Al.tube
Including measuring cutting, clamping and also hoisting of suspension insulator assembly to support
the Al. Tube wherever necessary.

Labour rate as per SSR 2016-17 ofDescription

CS-13. Itemof No.
work13 Qty
page.12
1
50% extra under shutdown

(4) Laying of earthflat including excavation of trenches, welding and fixing lugs, connecting to equipment
including connecting cast iron pipes as per Drg No SET (SS) 1/99 with following sizes of GI Flats
including fabrication and conveyance

Description
50x8mm GI labour rates as per SSR of work
2015-16 CS17-16B Qty
page.13 1
50% extra under shutdown

100x16mm GI labour rates as per SSR 2015-16 CS 17-16a page no. 16 1

50% extra under shutdown

(5) Laying of copper control cables of 2 X 2.5 sq.mm

Description of work Qty

a. Labour rate as per SSR 2015-16 CS21-18 PG.16
1
50% extra under shutdown

(6) Cable termination to the switch-gear marshalling boxes/panel terminal blocks,

Description
Labour rate as per SSR 2015-16 CS 24 of work Qty
1(2.5sqmm copper) 1
50% extra under shutdown
ON

at 132KV SS RSS
pen access

ipment carefully At site includingitems of work

and transport charges from dept stores to site)

Rate/Per Amount

1053.615 1053.615
526.8075
1580.4225

ent carefully At site includingitems of work

and transport charges from dept stores to site)

Rate/Per Amount
2975.73 2975.73
1487.865
4463.595
2975.73 2975.73
1487.865
4463.595
1404.8 1404.8
702.4
2107.2
pport

Rate/Per Amount

300 300
150
450

equipment
Flats

Rate/Per Amount
65.59 65.59
32.795
98.385
83.57 83.57
 41.785
125.355

Rate/Per Amount

9.52 9.52
4.76
14.28

Rate/Per Amount
28.56 28.56
14.28
42.84