Turnkey Based Contract for Conversion of Existing LT Line Network in to Underground Cable Network with Associated Activities with ten (10) years operation and maintenance after completion of guarantee / warrantee period at Vadnagar Sub Division of Visnagar Division of Mehsana Circle of UGVCL of Gujarat State

Supply, Installation, Testing & Commissioning for Conversion of Existing LT Electrical Network into Underground Cable for

Particulars of Item Grand Total in Rs.

Particulars of Item Grand Total in Rs.

TOTAL SUPPLY AMOUNT OF SCHEDULE-B: CONVERSION OF EXISTING LT

OVERHEAD ELECTRICAL NETWORK IN TO UNDERGROUND CABLE NETWORK ₹

TOTAL INSTALLATION, TESTING & COMMISSIONING AMOUNT OF SCHEDULE-B:

2 CONVERSION OF EXISTING LT OVERHEAD ELECTRICAL NETWORK IN TO ₹

UNDERGROUND CABLE NETWORK

B OFFERED TOTAL AMOUNT FOR SUPPLY AND ERECTION (WITHOUT GST & CESS) ₹

B OFFERED TOTAL AMOUNT FOR SUPPLY AND ERECTION (WITHOUT GST & CESS) ₹

5 Welfare cess @ 1% ON "B" ₹

C TOTAL AMOUNT (WITH WELFARE CESS) ₹

C TOTAL AMOUNT (WITH WELFARE CESS) ₹

6 GST @ 18% ON "C" ₹

D GRAND TOTAL (WITH GST & WELFARE CESS) ₹

D GRAND TOTAL (WITH GST & WELFARE CESS) ₹

Supply, Installation, Testing & Commissioning for Conversion of Existing LT Electrical Network into Underground Cable for Vadnagar Town

Total Erection Total

Sr. No. Particulars of Item Unit Supply Qty. Unit Rate in Rs Unit Rate in Rs Grand Total in Rs.

Sr. No. Particulars of Item Unit Supply Qty. Unit Rate in Rs Unit Rate in Rs Grand Total in Rs.

in Rs Qty. in Rs

Conversion of existing overhead electrical network in to Under Ground

a 1 Circuit Breaker 1 Isolator (2-Way) SCADA Compatible Nos 4,75,275.00 0.00 3,489.00 0.00

b 1 Circuit Breaker 1 Isolator (2-Way) Non SCADA Nos 3,10,086.00 0.00 3,489.00 0.00

c 2 Isolator (2-Way) SCADA Compatible Nos 4,57,252.00 0.00 3,489.00 0.00

d 2 Isolator (2-Way) Non SCADA Nos 2,84,246.00 0.00 3,489.00 0.00

e 3 Isolator (3-Way) SCADA Compatible Nos 5,15,518.00 0.00 3,489.00 0.00

f 3 Isolator (3-Way) Non SCADA Nos 4,26,369.00 0.00 3,489.00 0.00

g 1 Circuit Breaker 2 Isolator (3-Way) SCADA Compatible Nos 5,42,061.00 0.00 3,489.00 0.00

h 1 Circuit Breaker 2 Isolator (3-Way) Non SCADA Nos 4,52,209.00 0.00 3,489.00 0.00

i 2 Circuit Breaker 1 Isolator (3-Way) SCADA Compatible Nos 5,67,607.00 0.00 3,489.00 0.00

j 2 Circuit Breaker 1 Isolator (3-Way) Non SCADA Nos 4,78,050.00 0.00 3,489.00 0.00

k 1 Circuit Breaker 3 Isolator (4-Way) SCADA Compatible Nos 6,99,389.00 0.00 3,489.00 0.00

l 1 Circuit Breaker 3 Isolator (4-Way) Non SCADA Nos 5,94,332.00 0.00 3,489.00 0.00

m 2 Circuit Breaker 2 Isolator (4-Way) SCADA Compatible Nos 7,21,074.00 0.00 3,489.00 0.00

n 2 Circuit Breaker 2 Isolator (4-Way) Non SCADA Nos 6,20,172.00 0.00 3,489.00 0.00

o 4 Isolator (4-Way) SCADA Compatible Nos 6,95,234.00 0.00 3,489.00 0.00

p 4 Isolator (4-Way) Non SCADA Nos 5,68,491.00 0.00 3,489.00 0.00

q 1 Circuit Breaker 4 Isolator (5-Way) SCADA Compatible Nos 8,22,086.00 0.00 3,489.00 0.00

r 1 Circuit Breaker 4 Isolator (5-Way) Non SCADA Nos 7,36,455.00 0.00 3,489.00 0.00

s Plinth for RMU up to 3-Way Nos 0.00 26,518.00 0.00

t Plinth for RMU above 3-Way Nos 0.00 29,453.00 0.00

B UG Distribution Transformer:

a 100 kVA Aluminium winding (CT 250/5 Amp) Outdoor Transformers with HV/LV cable end Boxes Nos. 1,98,962.00 0.00 3,489.00 0.00

b 200 kVA Aluminium winding (CT 400/5 Amp) Outdoor Transformers with HV/LV cable end Boxes Nos. 3,76,797.00 0.00 3,489.00 0.00

c 315 kVA Copper winding (CT 600/5 Amp) Outdoor Transformers with HV/LV cable end Boxes Nos. 9,52,474.00 0.00 3,489.00 0.00

d 500 kVA Copper winding (CT 1000/5 Amp) Outdoor Transformers with HV/LV cable end Boxes Nos. 10,56,380.00 0.00 3489.00 0.00

e Plinth for Transformer with Cable Box Nos. 0.00 55.00 48320.00 2657600.00

Supply, Installation, Testing & Commissioning for Conversion of Existing LT Electrical Network into Underground Cable for Vadnagar Town

Total Erection Total

Sr. No. Particulars of Item Unit Supply Qty. Unit Rate in Rs Unit Rate in Rs Grand Total in Rs.

Sr. No. Particulars of Item Unit Supply Qty. Unit Rate in Rs Unit Rate in Rs Grand Total in Rs.

in Rs Qty. in Rs

Laying of various size of 11 KV XLPE insulated Aluminium armoured cable having double circuit in

Push Through: Providing and Laying of HDPE / DWC Pipe confirming to IS 4984:1955

(Amendment no. 2) Laying charge is including laying of cable

b OD 32 mm, minimum thickness 5 mm Mtrs. 4141.20 45.00 186354.00 4141.20 825.00 3416490.00

E HT CABLE ACESSARIES:

E-1 OUT DOOR KIT

E-2 IN DOOR KIT

E-3 STRAIGHT JOINT

a EARTHING ELECTRODS 3 Meter Nos. 199.00 6,500.00 1293500.00 199.00 1,000.00 199000.00

b EARTHING ELECTRODS 2 Meter Nos. 5,500.00 0.00 1,000.00 0.00

Supply, Installation, Testing & Commissioning for Conversion of Existing LT Electrical Network into Underground Cable for Vadnagar Town

Total Erection Total

Sr. No. Particulars of Item Unit Supply Qty. Unit Rate in Rs Unit Rate in Rs Grand Total in Rs.

Sr. No. Particulars of Item Unit Supply Qty. Unit Rate in Rs Unit Rate in Rs Grand Total in Rs.

in Rs Qty. in Rs

G CABLE ROUTE MARKER Nos 300.00 0.00 100.00 0.00

H FSP (FUSE SECTION PILLER)

a FSP (Fuse Section Piller) 1250 Amp including plinth Nos 1,35,741.00 0.00 12,811.00 0.00

b FSP (Fuse Section Piller) 800 Amp including plinth Nos 42.00 1,08,991.00 4577622.00 42.00 12,811.00 538062.00

c FSP (Fuse Section Piller) 630 Amp including plinth Nos 87,591.00 0.00 12,811.00 0.00

I MSP (Mini Section Piller)

a MSP (Mini Section Piller) 400 Amp including plinth Nos 1.00 32,368.00 32368.00 1.00 12,811.00 12811.00

b MSP (Mini Section Piller) 250 Amp including plinth Nos 138.00 21,668.00 2990184.00 138.00 12,811.00 1767918.00

J Supplying & erecting 4 Pole Switch Fuse Unit for following ratings

a SFU - 300 Amp Nos 0.00 0.00

b SFU - 250 Amp Nos 0.00 0.00

K Supplying & erecting of 100 Amp Bus Bar Chamber Nos 9,219.00 0.00 1,000.00 0.00

L FENCING: FRP Fencing for RMU and PSS RMT 2,860.00 0.00 601.00 0.00

M FENCING: Chain Link Fencing for RMU and PSS RMT 1,560.00 0.00 460.00 0.00

N 1.1 kV LT XLPE Cable

O LT Cable Termination

Supply, Installation, Testing & Commissioning for Conversion of Existing LT Electrical Network into Underground Cable for Vadnagar Town

Total Erection Total

Sr. No. Particulars of Item Unit Supply Qty. Unit Rate in Rs Unit Rate in Rs Grand Total in Rs.

Sr. No. Particulars of Item Unit Supply Qty. Unit Rate in Rs Unit Rate in Rs Grand Total in Rs.

in Rs Qty. in Rs

11 KV DOUBLE POLE STRUCTURE FOR OUTDOOR UNDERGROUND TRANSFORMER ON PSC

R Supply and installation of clamps made from 50*6 mm GI flat Set 10.00 100.00 1000.00 10.00 30.00 300.00

Supply and Fixing of medium grade GI Pipe of Size of 100 mm Diameter (Min 3.0 meter

Laying of various size of 11 KV / 1.1 KV XLPE insulated Aluminium armoured cable above

DISMENTALLING WORK: (dismentaled material in usable condition with crediting of

V fabrication at store and stacking of pole at safe location on road side or crediting to

departmental store as per instruction of Engineer-in-Charge)

a Dismentalling of pole mounted transformer Nos 0.00 0.00 10.00 4,340.00 43400.00

b Dismentallling PSC Pole 8 Mtr with Fabrication Nos 0.00 0.00 1500.00 562.00 843000.00

c Dismentallling PSC 10 Mtr/Rail/RSJ pole with Fabrication Nos 0.00 0.00 500.00 1233.00 616500.00

d Dismentallling Double Pole Structure with Fabrication Nos 0.00 0.00 55.00 2,263.00 124465.00

e Dismentalling of ACSR/Earth wire conductor Cond./ 0.00 0.00 225.00 2326.00 523350.00

f Shifting of Meter Nos 0.00 0.00 3200.00 150.00 480000.00

Providing and Fixing of SMC Type Terminal Protector with Dielectric Strength of 11kV/MM,

IZOD Impact Strength 56KH/M2 for Transformer HT Bushings and replacement of existing

bare conductor jumper with HT Coated conductor for entire transformer structure and fixing

of long barrel aluminum lug of suitable size and applying HT ERP Tape

Supply, Installation, Testing & Commissioning for Conversion of Existing LT Electrical Network into Underground Cable for Vadnagar Town

Total Erection Total

Sr. No. Particulars of Item Unit Supply Qty. Unit Rate in Rs Unit Rate in Rs Grand Total in Rs.

Sr. No. Particulars of Item Unit Supply Qty. Unit Rate in Rs Unit Rate in Rs Grand Total in Rs.

in Rs Qty. in Rs

Providing and Fixing of SMC Type Terminal Protector with Dielectric Strength of 11kV/MM,

IZOD Impact Strength 56KH/M2 for Transformer LT Bushings and replacement of existing bare

conductor jumper with LT Coated conductor for entire transformer structure and fixing of long

barrel aluminum lug of suitable size and applying LT ERP Tape

Resurfacing of existing road, footpath etc. as it was in condition PIT SIZE (600 MM X

MM) [Material Cost is included].

Operation and Maintenance for 10 year after completion of guarantee / warantee period Year 10.00 0.00 0.00 10.00 200000.00 2000000.00