Site survey, designing, engineering, procurement, supply, loading, transportation, unloading, insurance, delivery at site, handling, storage, installation, testing, commissioning including documentation of all items/material required to complete works for TURNKEY BASED CONTRACT FOR CONVERSION OF EXISTING 11 KV HT LINE NETWORK IN TO UNDER GROUND CABLE NETWORK WITH RING MAIN SYSTEM AT GHUMA & SHELA OF SABARMATI CIRCLE UNDER UGVCL with GIS Mapping / Geo Urja Mapping (Developed by GUVNL) and Asset Tagging under ROBUST-GWFCM

Turnkey Based Contract for Conversion of Existing HT and / or LT Line Network in to Underground Cable Network with Associated Activities under UGVCL of

Particulars of Item Grand Total in Rs.

Particulars of Item Grand Total in Rs.

TOTAL SUPPLY AMOUNT OF SCHEDULE-B: CONVERSION OF EXISTING OVERHEAD ELECTRICAL NETWORK

IN TO UNDERGROUND CABLE NETWORK ITEMS (WITHOUT GST & CESS)

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

B EXISTING OVERHEAD ELECTRICAL NETWORK IN TO UNDERGROUND CABLE NETWORK ITEMS (WITHOUT ₹

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

C OF EXISTING OVERHEAD ELECTRICAL NETWORK IN TO UNDERGROUND CABLE NETWORK ITEMS ₹

(WITHOUT GST & CESS)

1 BIDDER'S OFFER ( + / - ) IN % 0.0000%

2 BIDDER'S OFFER ( + / - ) IN RUPEES ₹

OFFERED SUPPLY & INSTALLATION AMOUNT OF SCHEDULE-B: CONVERSION OF EXISTING OVERHEAD

ELECTRICAL NETWORK IN TO UNDERGROUND CABLE NETWORK ITEMS (WITHOUT GST & CESS)

3 Welfare cess @ 1% ON "D" ₹

E TOTAL AMOUNT (WITH WELFARE CESS) ₹

E TOTAL AMOUNT (WITH WELFARE CESS) ₹

4 GST @ 18% ON "E" ₹

F GRAND TOTAL (WITH GST & WELFARE CESS) ₹

F GRAND TOTAL (WITH GST & WELFARE CESS) ₹

Date Signature of Bidder Stamp

Note: Four Digits are considered as per N-Procurement format.

Turnkey Based Contract for Conversion of Existing HT and / or LT Line Network in to Underground Cable Network with

Associated Activities under UGVCL of Gujarat State

Total Supply Total Supply ETC Unit Rate Total ETC Total Supply +

3% 2% Storage Unit Rate in Price in Rs. in Rs. Price in Rs. ETC Price in

Sr. No. Particulars of Item Unit Quantity Works Price in Transporation Quantity

Contingencies Charges Rs. [Excluding [Excluding [Excluding [Excluding Rs. [Excluding

Taxes] Taxes] Taxes] Taxes] Taxes]

ESTIMATED COST CALCULATION FOR HT UNDERGROUND

RMU : Supply of SF6 gas insulated, 630Amp Extensible, SCADA compatible Ring Mains Units

2.0 1 Circuit Breaker 1 Isolator (2-Way) SCADA Compatible No. 0 5,07,636.00 15,229.08 10,153.00 10,153.00 5,43,172.00 0.00 0 4,425.00 0.00

4.0 1 Circuit Breaker 2 Isolator (3-Way) SCADA Compatible No. 0 5,78,970.00 17,369.10 11,580.00 11,580.00 6,19,500.00 0.00 0 4,425.00 0.00

5.0 2 Circuit Breaker 1 Isolator (3-Way) SCADA Compatible No. 0 6,06,255.60 18,187.67 12,126.00 12,126.00 6,48,696.00 0.00 0 4,425.00 0.00

8.0 2 Circuit Breaker 2 Isolator (4-Way) SCADA Compatible No. 0 7,70,172.00 23,105.16 15,404.00 15,404.00 8,24,086.00 0.00 0 4,425.00 0.00

14.0 RMU Plinth (up to 3-Way): 2.50X2.00X0.55 Meter above Ground No. - - - - - 33 30,344.25 1001360.25

15.0 RMU Plinth (Above 3-Way): 3.00X2.00X0.55 Meter above Ground No. - - - - - 95 33,702.75 3201761.25

16.0 Extension of existing Plinth: Construction of RMU Plinth (Extension of One Way) No. - - - - - 0 8,840.00 0.00

A-2 RMU : Supply of SF6 gas insulated, 630Amp Extensible, NON-SCADA Ring Mains Units (RMU) 115 64719378.00 115 4065633.75

14.0 RMU Plinth (up to 3-Way): 2.50X2.00X0.55 Meter above Ground No. - - - - - 95 30,344.25 2882703.75

15.0 RMU Plinth (Above 3-Way): 3.00X2.00X0.55 Meter above Ground No. - - - - - 20 33,702.75 674055.00

16.0 Extension of existing Plinth: Construction of RMU Plinth (Extension of One Way) No. - - - - - 0 8,840.00 0.00

Turnkey Based Contract for Conversion of Existing HT and / or LT Line Network in to Underground Cable Network with

Associated Activities under UGVCL of Gujarat State

Total Supply Total Supply ETC Unit Rate Total ETC Total Supply +

3% 2% Storage Unit Rate in Price in Rs. in Rs. Price in Rs. ETC Price in

Sr. No. Particulars of Item Unit Quantity Works Price in Transporation Quantity

Contingencies Charges Rs. [Excluding [Excluding [Excluding [Excluding Rs. [Excluding

Taxes] Taxes] Taxes] Taxes] Taxes]

A-3 11 kV/433 V Distribution Transformer 48 64237538.00 96 2866418.40

11 kV/433 V, 100 kVA Aluminium winding (CT 250/5 Amp) Outdoor Transformers with HV/LV

cable end Boxes

11 kV/433 V, 200 kVA Aluminium winding (CT 400/5 Amp) Outdoor Transformers with HV/LV

cable end Boxes

11 kV/433 V, 315 kVA Copper winding (CT 600/5 Amp) Outdoor Transformers with HV/LV

cable end Boxes

11 kV/433 V, 500 kVA Copper winding (CT 1000/5 Amp) Outdoor Transformers with HV/LV

cable end Boxes

11 kV/433 V, 630 kVA Copper winding (CT 1000/5 Amp) Outdoor Transformers with HV/LV

cable end Boxes

10.0 630 kVA DTR Plinth: 3.15X2.90X0.75 Meter above Ground No. - - - - - 0 77,656.05 0.00

A-8 11kV 3C XLPE Aluminum Conductor Flame Retardant Low Smoke (FRLS) Cable 43629.000 76435557.00 0.000 4466841.25

Normal Laying: Laying of various size Single Circuit of 11kV XLPE insulated Aluminium armoured

cable in Cable trench up to the minimum depth of 1200 mm is to be dug with width of 300 mm in any

type of soil. Spreading of sand at the bottom of the trench up to 100mm before lying of power cable in

the centre of the trench. Spreading of another layer of 100mm sand above laid cable. Utmost care

should be taken while loading / unloading and unwinding the cable drums. Covering the cable with

RCC half round hume pipe 30mm thick, 150mm inner dia.before refilling pre-bonding tap/warning tap

should provide below 700 mm from the ground level and back filling the same to make ground level

as per original., Back feeling the trench so as to make ground level as per original. Laid cable up to

cable box of Plinth Mounted RMU / Transformer shall be part of Normal Laying. [The rates are

exluding supply of cable].

Normal Laying: Laying of various size Double Circuit of 11kV XLPE insulated Aluminium armoured

cable in Cable trench up to the minimum depth of 1200 mm is to be dug with width of 500 mm in any

type of soil. Spreading of sand at the bottom of the trench up to 100mm before lying of power cable in

the centre of the trench. Spreading of another layer of 100mm sand above laid cable. Utmost care

should be taken while loading / unloading and unwinding the cable drums. Covering the cable with

RCC half round hume pipe 30mm thick, 150mm inner dia.before refilling pre-bonding tap/warning tap

should provide below 700 mm from the ground level and back filling the same to make ground level

as per original., Back feeling the trench so as to make ground level as per original. Laid cable up to

cable box of Plinth Mounted RMU / Transformer shall be part of Normal Laying.[The rates are

excluding supply of Cable].

Laying of various sizes of 11 KV XLPE insulated Aluminium armoured cable in cable tray/ trench

over/below the ground level [The rates are excluding cable tray, only labour charges].

Laying of various size of 11 KV XLPE insulated Aluminium armoured cable above ground in air for

termination of cable on Pole with Clamps made from G.I. Flat 50X6 MM for and with 2.7 Meter G I

Pipe of 100MM Size as per site condition and instruction of engineer in charge [The rates are

including cost of clamp and G I Pipe].

Laying of various size of 11 KV XLPE insulated Aluminium armoured cable above ground in air for

termination of cable on Pole with Clamps made from G.I. Flat 50X6 MM for and with 2.7 Meter G I

Pipe of 160MM Size as per site condition and instruction of engineer in charge [The rates are

including cost of clamp and G I Pipe].

Laying of various size of 11 KV XLPE insulated Aluminium armoured cable above ground in air for

16.0 termination of cable on Pole as per site condition and instruction of engineer in charge [The rates Meter - - - - - 200.000 38.00 7600.00

are excluding cost of clamp and pipe].

Laying of various size of 11kV XLPE insulated Aluminium armoured cable underground through

17.0 already laid HDPE Pipe (by HDD method). [The rates are excluding supply and laying of HDPE Meter - - - - - 200.000 150.00 30000.00

Pipe through HDD Method].

Turnkey Based Contract for Conversion of Existing HT and / or LT Line Network in to Underground Cable Network with

Associated Activities under UGVCL of Gujarat State

Total Supply Total Supply ETC Unit Rate Total ETC Total Supply +

3% 2% Storage Unit Rate in Price in Rs. in Rs. Price in Rs. ETC Price in

Sr. No. Particulars of Item Unit Quantity Works Price in Transporation Quantity

Contingencies Charges Rs. [Excluding [Excluding [Excluding [Excluding Rs. [Excluding

Taxes] Taxes] Taxes] Taxes] Taxes]

Laying of various size Single Circuit of 11kV XLPE insulated Aluminium armoured cable in Cable

trench up to the minimum depth of 1200 mm is to be dug with width of 300 mm in any type of soil.

Spreading of sand at the bottom of the trench up to 100mm before lying of HDPE Pipe in the centre

of the trench. Utmost care should be taken while loading / unloading and unwinding the cable drums.

18.0 The cable shall be laid through particular size of HDPE Pipe. before refilling pre-bonding Meter - - - - - 200.000 235.00 47000.00

tap/warning tap should provide below 700 mm from the ground level and back filling the same to

make ground level as per original. Back feeling the trench so as to make ground level as per original.

Laid cable up to cable box of Plinth Mounted RMU / Transformer shall be part of Normal Laying. [The

rates are excluding supply of HDPE Pipe].

Laying of various size Double Circuit of 11kV XLPE insulated Aluminium armoured cable in Cable

trench up to the minimum depth of 1200 mm is to be dug with width of 300 mm in any type of soil.

Spreading of sand at the bottom of the trench up to 100mm before lying of HDPE Pipe in the centre

of the trench. Utmost care should be taken while loading / unloading and unwinding the cable drums.

19.0 The cable shall be laid through particular size of HDPE Pipe. before refilling pre-bonding Meter - - - - - 0.000 368.00 0.00

tap/warning tap should provide below 700 mm from the ground level and back filling the same to

make ground level as per original. Back feeling the trench so as to make ground level as per original.

Laid cable up to cable box of Plinth Mounted RMU / Transformer shall be part of Normal Laying.[The

rates are excluding supply of HDPE Pipe].

Push Through: Providing and Laying of HDPE Pipe confirming to IS 4984:1955 (Amendment

no. 2) for HT UG Cable [Rates are excluding laying of cable]

4.0 OD 110 mm, minimum thickness as per IS 4982 and amendment thereof Meter 29624.250 525.00 15.75 11.00 11.00 563.00 1,66,78,452.75 29,624.250 675.00 19996368.75

Proving and Fixing HT push on/heat shrink type end Indoor termination kit preferably 3m(m-

seal) or Raychem make at switchgear end boxes, transformer(PAD/Pole mounted) for 3 core

A-10 11 kV XLPE Aluminium Conductor Armoured cable as specified with connection of leads 708 2987440.00 708 885000.00

including cutting, stripping of cable, insulations, providing compression type terminal

,crimping of lugs with suitable crimping tool, indoor application.

Proving and Fixing HT push on/heat shrink type end Outdoor termination kit preferably 3m(m-

seal) or Raychem make at switchgear end boxes, transformer(PAD/Pole mounted) for 3 core

A-11 11 kV XLPE Aluminium Conductor Armoured cable as specified with connection of leads 98 551910.00 98 122500.00

including cutting, stripping of cable, insulations, providing compression type terminal

,crimping of lugs with suitable crimping tool, Outdoor application.

Proving and Fixing HT push on/heat shrink type Straight joint preferably 3m(m-seal) or

Raychem make for 3 core 11 kV XLPE Aluminium Conductor Armoured cable as specified

with connection of leads including cutting, stripping of cable, insulations ,providing

compression type terminals, crimping of lugs with suitable crimping tool.

Turnkey Based Contract for Conversion of Existing HT and / or LT Line Network in to Underground Cable Network with

Associated Activities under UGVCL of Gujarat State

Total Supply Total Supply ETC Unit Rate Total ETC Total Supply +

3% 2% Storage Unit Rate in Price in Rs. in Rs. Price in Rs. ETC Price in

Sr. No. Particulars of Item Unit Quantity Works Price in Transporation Quantity

Contingencies Charges Rs. [Excluding [Excluding [Excluding [Excluding Rs. [Excluding

Taxes] Taxes] Taxes] Taxes] Taxes]

ESTIMATED COST CALCULATION FOR LT UNDERGROUND

1.1kV Aluminum Conductor, XLPE Insulated, PVC Sheathed, Armoured, Screened Flame

Retardant Low Smoke (FRLS) Cable

Normal Laying: Laying of various size Single Circuit of 1.1kV XLPE insulated Aluminium armoured

cable in Cable trench up to the minimum depth of 900 mm is to be dug with width of 300 mm in any

type of soil. Spreading of sand at the bottom of the trench up to 100mm before lying of power cable in

the centre of the trench. Spreading of another layer of 100mm sand above laid cable. Utmost care

42.0 should be taken while loading / unloading and unwinding the cable drums. Covering the cable with Meter - - - - - 2,840.000 335.00 951400.00

RCC half round hume pipe 30mm thick, 150mm inner dia.before refilling pre-bonding tap/warning tap

should provide below 700 mm from the ground level and back filling the same to make ground level

as per original., Back feeling the trench so as to make ground level as per original. Laid cable up to

cable box of Plinth Mounted LTDB / LT Feeder Panel / Service Panel shall be part of Normal Laying.

Normal Laying: Laying of various size Double Circuit of 1.1kV XLPE insulated Aluminium armoured

cable in Cable trench up to the minimum depth of 900 mm is to be dug with width of 500 mm in any

type of soil. Spreading of sand at the bottom of the trench up to 100mm before lying of power cable in

the centre of the trench. Spreading of another layer of 100mm sand above laid cable. Utmost care

43.0 should be taken while loading / unloading and unwinding the cable drums. Covering the cable with Meter - - - - - 200.000 468.00 93600.00

RCC half round hume pipe 30mm thick, 150mm inner dia.before refilling pre-bonding tap/warning tap

should provide below 700 mm from the ground level and back filling the same to make ground level

as per original., Back feeling the trench so as to make ground level as per original.Laid cable up to

cable box of Plinth Mounted LTDB / LT Feeder Panel / Service Panel shall be part of Normal Laying.

Laying of various sizes of 1.1 KV XLPE insulated Aluminium armoured cable in cable tray/ trench

over/below the ground level [The rates are excluding cable tray, only labour charges].

Laying of various size of 1.1 KV XLPE insulated Aluminium armoured cable above ground in air for

termination of cable on Pole with Clamps made from G.I. Flat 50X6 MM for and with 2.7 Meter G I

Pipe of 100MM Size as per site condition and instruction of engineer in charge [The rates are

including cost of clamp and G I Pipe].

Laying of various size of 1.1 KV XLPE insulated Aluminium armoured cable above ground in air for

termination of cable on Pole with Clamps made from G.I. Flat 50X6 MM for and with 2.7 Meter G I

Pipe of 160MM Size as per site condition and instruction of engineer in charge [The rates are

including cost of clamp and G I Pipe].

Laying of various size of 1.1 KV XLPE insulated Aluminium armoured cable above ground in air for

47.0 termination of cable on Pole as per site condition and instruction of engineer in charge [The rates Meter - - - - - 400.000 38.00 15200.00

are excluding cost of clamp and pipe].

Laying of various size of 1.1kV XLPE insulated Aluminium armoured cable underground through

48.0 already laid HDPE Pipe (by HDD method). [The rates are excluding supply and laying of HDPE Meter - - - - - 200.000 150.00 30000.00

Pipe through HDD Method].

Laying of various size Single Circuit of 1.1kV XLPE insulated Aluminium armoured cable in Cable

trench up to the minimum depth of 900 mm is to be dug with width of 300 mm in any type of soil.

Spreading of sand at the bottom of the trench up to 100mm before lying of power cable in the centre

of the trench. Utmost care should be taken while loading / unloading and unwinding the cable drums.

49.0 The cable shall be laid through particular size of HDPE Pipe. before refilling pre-bonding Meter - - - - - 1,000.000 235.00 235000.00

tap/warning tap should provide below 700 mm from the ground level and back filling the same to

make ground level as per original. Back feeling the trench so as to make ground level as per original.

Laid cable up to cable box of Plinth Mounted LTDB / LT Feeder Panel / Service Panel shall be part of

Laying of various size Double Circuit of 1.1kV XLPE insulated Aluminium armoured cable in Cable

trench up to the minimum depth of 900 mm is to be dug with width of 300 mm in any type of soil.

Spreading of sand at the bottom of the trench up to 100mm before lying of power cable in the centre

of the trench. Utmost care should be taken while loading / unloading and unwinding the cable drums.

50.0 The cable shall be laid through particular size of HDPE Pipe. before refilling pre-bonding Meter - - - - - 0.000 368.00 0.00

tap/warning tap should provide below 700 mm from the ground level and back filling the same to

make ground level as per original. Back feeling the trench so as to make ground level as per original.

Laid cable up to cable box of Plinth Mounted LTDB / LT Feeder Panel / Service Panel shall be part of

Turnkey Based Contract for Conversion of Existing HT and / or LT Line Network in to Underground Cable Network with

Associated Activities under UGVCL of Gujarat State

Total Supply Total Supply ETC Unit Rate Total ETC Total Supply +

3% 2% Storage Unit Rate in Price in Rs. in Rs. Price in Rs. ETC Price in

Sr. No. Particulars of Item Unit Quantity Works Price in Transporation Quantity

Contingencies Charges Rs. [Excluding [Excluding [Excluding [Excluding Rs. [Excluding

Taxes] Taxes] Taxes] Taxes] Taxes]

Laying of various size Single Circuit of 1.1kV XLPE insulated Aluminium armoured cable in Cable

trench up to the minimum depth of 900 mm is to be dug with width of 300 mm in any type of soil.

Spreading of sand at the bottom of the trench up to 100mm before lying of power cable in the centre

of the trench. Utmost care should be taken while loading / unloading and unwinding the cable drums.

51.0 The cable shall be laid through particular size of DWC Pipe. before refilling pre-bonding tap/warning Meter - - - - - 0.000 235.00 0.00

tap should provide below 700 mm from the ground level and back filling the same to make ground

level as per original. Back feeling the trench so as to make ground level as per original. Laid cable up

to cable box of Plinth Mounted LTDB / LT Feeder Panel / Service Panel shall be part of Normal

Laying of various size Double Circuit of 1.1kV XLPE insulated Aluminium armoured cable in Cable

trench up to the minimum depth of 900 mm is to be dug with width of 300 mm in any type of soil.

Spreading of sand at the bottom of the trench up to 100mm before lying of power cable in the centre

of the trench. Utmost care should be taken while loading / unloading and unwinding the cable drums.

52.0 The cable shall be laid through particular size of DWC Pipe. before refilling pre-bonding tap/warning Meter - - - - - 0.000 368.00 0.00

tap should provide below 700 mm from the ground level and back filling the same to make ground

level as per original. Back feeling the trench so as to make ground level as per original. Laid cable up

to cable box of Plinth Mounted LTDB / LT Feeder Panel / Service Panel shall be part of Normal

Push Through: Providing and Laying of HDPE Pipe confirming to IS 4984:1955 (Amendment

no. 2) through HDD Method - LT UG Cable

4.0 OD 110 mm, minimum thickness as per IS 4982 and amendment thereof Meter 855.000 525.00 15.75 11.00 11.00 563.00 4,81,365.00 855.000 675.00 577125.00

LT CABLE TERMINATION: Cable termination (Indoor / Outdoor / Straight Joints) on LT Pole,

FSP, LT Distribution Transformer Box of pole mounted transformer of LT cable grade as

B-5 specified below including cutting,stripping of cable,insulations,providing compression type 300 399900.00 300 37500.00

terminals including supply of suitable cable glands,crimping lugs with necessary

Turnkey Based Contract for Conversion of Existing HT and / or LT Line Network in to Underground Cable Network with

Associated Activities under UGVCL of Gujarat State

Total Supply Total Supply ETC Unit Rate Total ETC Total Supply +

3% 2% Storage Unit Rate in Price in Rs. in Rs. Price in Rs. ETC Price in

Sr. No. Particulars of Item Unit Quantity Works Price in Transporation Quantity

Contingencies Charges Rs. [Excluding [Excluding [Excluding [Excluding Rs. [Excluding

Taxes] Taxes] Taxes] Taxes] Taxes]

B-7 FSP (FUSE SECTION PILLER) 93 9563806.00 93 1191423.00

FSP (Fuse Section Piller) 1250 Amp : Supplying and erecting 120x100x40 cms. Fuse section pillar

fabricated from 4 mm thick Thermosetting Plastic(moulded in a single piece) i.e. Glass Reinforced

Polyester Sheet Moulding Compound (SMC) with cable clamps to be burried in ground to have

appropriate erection on look uniform unit erected with cement concrete foundation and 45 cms high

brick masonary internal supported on both side with internal and outer side locking arrangement with

lock and keys in duplicate. Incoming switchgear SFU of 1250 Amp TPN and outgoing HRC SMC fuse

base and kinfe type links 32 Amp to 630 Amp. capacity, fuse base fitted on 630 Amp. current

capacity copper Busbar with RYB colour coding and insulated strip with all internal connections and

entry for incoming 1 Core 300 Sq.mm 4 Nos. and outgoing 5/6 nos. 3.5 core cables of suitable sizes.(

As per Technical specification of FSP)

FSP (Fuse Section Piller) 800 Amp : Supplying and erecting 120x100x40 cms. Fuse section pillar

fabricated from 4 mm thick Thermosetting Plastic(moulded in a single piece) i.e. Glass Reinforced

Polyester Sheet Moulding Compound (SMC) with cable clamps to be burried in ground to have

appropriate erection on look uniform unit erected with cement concrete foundation and 45 cms high

brick masonary internal supported on both side with internal and outer side locking arrangement with

lock and keys in duplicate. Incoming switchgear SFU of 800 Amp TPN and outgoing HRC SMC fuse

base and kinfe type links 32 Amp to 630 Amp. capacity, fuse base fitted on 630 Amp. current

capacity copper Busbar with RYB colour coding and insulated strip with all internal connections and

entry for incoming 1 Core 300 Sq.mm 4 Nos. and outgoing 5/6 nos. 3.5 core cables of suitable sizes.(

As per Technical specification of FSP)

FSP (Fuse Section Piller) 630 Amp: Supplying and erecting 120x100x40 cms. Fuse section pillar

fabricated from 4 mm thick Thermosetting Plastic(moulded in a single piece) i.e. Glass Reinforced

Polyester Sheet Moulding Compound (SMC) with cable clamps to be burried in ground to have

appropriate erection on look uniform unit erected with cement concrete foundation and 45 cms high

brick masonary internal supported on both side with internal and outer side locking arrangement with

lock and keys in duplicate. Incoming switchgear SFU of 630 Amp TPN and outgoing HRC SMC fuse

base and kinfe type links 32 Amp to 630 Amp. capacity, fuse base fitted on 630 Amp. current

capacity copper Busbar with RYB colour coding and insulated strip with all internal connections and

entry for incoming 1 Core 300 Sq.mm 4 Nos. and outgoing 5/6 nos. 3.5 core cables of suitable sizes.(

As per Technical specification of FSP)

5.0 Plinth and Foundation of Fuse Section Pillar No. - - - - - 93 10,000.00 930000.00

Turnkey Based Contract for Conversion of Existing HT and / or LT Line Network in to Underground Cable Network with

Associated Activities under UGVCL of Gujarat State

Total Supply Total Supply ETC Unit Rate Total ETC Total Supply +

3% 2% Storage Unit Rate in Price in Rs. in Rs. Price in Rs. ETC Price in

Sr. No. Particulars of Item Unit Quantity Works Price in Transporation Quantity

Contingencies Charges Rs. [Excluding [Excluding [Excluding [Excluding Rs. [Excluding

Taxes] Taxes] Taxes] Taxes] Taxes]

ESTIMATED COST CALCULATION FOR UNDERGROUND WORK - ASSOCIATED ACTIVITIES

C-1 EARTHING & EARTHING STRIP 1059 8839465.00 1059 1609680.00

Carbon Earthing for LSTC: Supplying & erecting of maintaince free earthing sysytem comprising of

17.2 mm dia 3 mtr Long Earthing Electrode of low carbon steel electrode with 250 micrns copper

1.0 coating + carbon based conductive concrete back fill safe compound(resisitivity of less than 0.10 No. 0 8,378.00 251.34 168.00 168.00 8,966.00 0.00 0 1,000.00 0.00

ohm mtr) & copper clamp.Supply, Earcting and Install pre cast RCC Earth pit Chamber (300*300

MM),Making 100 mm Dia Bore, 3 Mtr Long, Making of Earth pit chamber in normal Soil.

Carbon Earthing for UG Equipment: Supplying & erecting of maintaince free earthing sysytem

comprising of 17.2 mm dia 2 mtr Long Earthing Electrode of low carbon steel electrode with

2.0 micrns copper coating + carbon based conductive concrete back fill safe compound(resisitivity of No. 97 5,500.00 165.00 110.00 110.00 5,885.00 5,70,845.00 97 1,000.00 97000.00

less than 0.10 ohm mtr) & copper clamp.,Making 100 mm Dia Bore, 2 Mtr Long, Making of Earth pit

chamber in normal Soil.

Carbon Earthing for UG Equipment: Supplying & erecting of maintaince free earthing sysytem

comprising of 17.2 mm dia 3 mtr Long Earthing Electrode of low carbon steel electrode with

3.0 micrns copper coating + carbon based conductive concrete back fill safe compound(resisitivity of No. 962 6,500.00 195.00 130.00 130.00 6,955.00 66,90,710.00 962 1,000.00 962000.00

less than 0.10 ohm mtr) & copper clamp.,Making 100 mm Dia Bore, 3 Mtr Long, Making of Earth pit

chamber in normal Soil.

Supply installation & commissioning of earthing conductor 40 x 3 G.I. strip for all electrical

equipments as well as connection to be made. Rates inclusive of hot dipped hardwares.

Supply installation & commissioning of earthing conductor 38 x 3 G.I. strip for pole mounted

5.0 transformer and upto FSP,RMU as well as connection to be made to the earth pit. Rates inclusive of Meter 0 91.00 2.73 2.00 2.00 98.00 0.00 0 52.00 0.00

hot dipped hardwares.

Supply installation & commissioning of earthing conductor 25 x 3 G.I. strip for pole mounted

6.0 transformer and upto FSP,RMU as well as connection to be made to the earth pit. Rates inclusive of Meter 0 75.00 2.25 2.00 2.00 82.00 0.00 0 52.00 0.00

hot dipped hardwares.

FENCING: FRP Fencing for RMU and PSS, post shall be made out of FRP Pultruded hollow section

of size 50x50x5mm.. and shall be grouted in the ground with c. c. of ratio 1:3:6., Sub frame provided

1.0 using hollow FRP section 50x25x5mm or FRP angles 50x50x5 at top and bottom and other RMT 2968.200 2,860.00 85.80 58.00 58.00 3,062.00 90,88,628.40 2,968.200 601.00 1783888.20

accessories for fixing of gates etc. Rails shall be made out of FRP notch bars of 12mm dia, Pickets

shall be made of flats of size 35x5mm SMC or FRP as per specifications and

2.0 Chain Link Fencing using MS Pipe, MS Angle & GI wire Mesh Chain Link RMT 2968.200 1,628.80 48.87 33.00 33.00 1,744.00 51,76,540.80 2,968.200 460.00 1365372.00

WARNING TAP: For laying on trench after laying cable on trech to provide indication cable

route below land surface in underground trench to protect cable for mechnical injuries.

CABLE TERMINAL FERRULS: The PVC Cable terminal ferruls for identification of phase

sequence and feeder/PSS/FSP name of HT/LT cables shall be provided at every termination of

all cables stating detail as under. HT Cable :Feeder name/Phase(R/Y/B) LT Cable : TC/FSP

name/Phase(R/Y/B/N)

CABLE TAG: The PVC tag for identification of feeder/PSS/FSP/RMU name of HT/LT cables

shall be provided at every 10 MTR HT

Feeder: Substation/Feeder LT Feeder :

PSS/Transformer/FSP

Providing and fixing of “Route marker” of CC 1:2:4, 150mm*150mm*750mm Concrete stone

embedded in earth atleast 300mm below the GL and 450mm above GL at distance of

approximately 100 mtr or as directed by engineer in charge. The route marker must be

painted with yellow colour of stone with red colour for embracing on stone –“UGVCL 11 KV

Cable” / "UGVCL 1.1KV Cable" . ( This includes material, painting & labour charges for

excavation& refilling)

C-7 Obtaining statutory approval from Electrical Inspector for installation of the system. Job - - - - - 2 125000.00 250000.00

Preparing and supply of complete drawing from road centre level including jointing locations Per

C-8 etc. for cable laid routes in six sets. The drawing should be geographical indicating all Kilome - - - - - 43.629 1000.00 43629.00

directions (For Turnkey Projects Only) ter

C-9 DTC meter at all Transformers Center in such manner that meter reading may be taken easily No. - - - - - 0 1500.00 0.00

without obstruction due to fencing of RMU (excluding Meter/Meter Box/Cable)

Supply and installation of clamps made from 50*6 mm GI flat (Min. weight of flat 1.6 Kg per

set) for fitting for 110mm GI/HDPE pipe above ground with the pole (with cost of nuts & bolts)

Supply and installation of clamps from 50*6 mm GI flat (Min. weight of flat 1.8 Kg per set) for

fitting for 160mm GI/HDPE pipe above ground with the pole. (with cost of nuts & bolts)

Turnkey Based Contract for Conversion of Existing HT and / or LT Line Network in to Underground Cable Network with

Associated Activities under UGVCL of Gujarat State

Total Supply Total Supply ETC Unit Rate Total ETC Total Supply +

3% 2% Storage Unit Rate in Price in Rs. in Rs. Price in Rs. ETC Price in

Sr. No. Particulars of Item Unit Quantity Works Price in Transporation Quantity

Contingencies Charges Rs. [Excluding [Excluding [Excluding [Excluding Rs. [Excluding

Taxes] Taxes] Taxes] Taxes] Taxes]

Supply and Fixing of medium grade GI Pipe of Size of 100 mm Diameter (Min 2.5 meter

required) Weight 9 to 10 KG/Mtr.

Supply and Fixing of medium grade GI Pipe of Size of 160 mm Diameter (Min 2.5 meter

required) Weight 10 to 11 KG/Mtr.

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

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

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

C-22 fabrication at store and stacking of pole at safe location on road side or crediting to 806124.42

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

1.0 Dismentalling of pole mounted transformer Nos - - - - - 10 4,340.00 43400.00

2.0 Dismentallling PSC Pole 8 Mtr with Fabrication Nos - - - - - 300 562.00 168600.00

3.0 Dismentallling PSC 10 Mtr/Rail/RSJ pole with Fabrication Nos - - - - - 300 1,233.00 369900.00

4.0 Dismentallling Double Pole Structure with Fabrication Nos - - - - - 10 2,263.00 22630.00

5.0 Dismentalling of ACSR/Earth wire conductor Cond./ - - - - - 86.670 2,326.00 201594.42

GRAND TOTAL WITHOUT 1% WELFARE CESS & 18% GST 361671032.70 48326249.52

GRAND TOTAL WITHOUT 1% WELFARE CESS & 18% GST 361671032.70 48326249.52