Embed Size (px)
Citation preview
Annexxture 2D
ANEX.2A 7.536KM Main line. 19566832.45
ANEX.2B 4778631.45
ANEX.2C 6138515
Total Cost 30483978.9
Cost of 220 KV line material
b)1.156KM inter connectivity line.
c) Supervision Charge paid to RVPN, receipts no AO Ajmer 088 date: 03/02/10
Page 2
SUMMARYSR.NO. DESCRIPTION AMOUNT
1 (Anex.-1) 31750184.05
2
ANEX.2A 7.536KM Main line. 19566832.45
ANEX.2B b)1.156KM inter connectivity line. 4778631.45
ANEX.2C 6138515
ANEX.2D Total Cost 30483978.9
3ANEX.3A M/s Nava Durga Enterprises 5193083.94
ANEX.3B M/s Rathore Enterprises 602937.884
ANEX.4 48000000
5 Cost of balance material ANEX.5 6684260.45
6
ANEX.6 253675
7 Cost of scrap/wastage material ANEX.7 420505
8 Cost of missing material ANEX.8 46279.695
Total Cost of 220 kv line material ( Based on ordered Value )
Cost of 220 KV line material(Based on consumption.)
c) Supervision Charge paid to RVPN, receipts no AO Ajmer 088 date: 03/02/10
Labour charges for 220 KV line Errection
Project cost consideration CPP 9 & 10 B-3D (220 KV line cost)
Cost of materials consumed for 220 KV switchyard by M/S Siemens (SCL scope)
Annex-2A
Page 1
Annexture-2A
Length-7.536 KM (Main line)
S No. Particulars Unit Qty. Rate(Rs.) Amount(Rs.)
1 220KV D/C Tower
I) Tangent Tower(TTA) (8nos) Salasar MT 31.296 45500 1423968ii) Tangent Tower(TTA) (5 nos) Man MT 12.56 59500 747320
iii) Small Angle Tower(TTB) (5nos) Salasar MT 29.21 45500 1329055
iv) Small Angle Tower(TTB) (4 nos) Man MT 23.37 59500 1390515
v) Medium Angle Tower(TTC) (1nos) Salasar MT 6.364 45500 289562vi) Medium Angle Tower(TTC) (1 nos) Man MT 6.364 59500 378658
vii) Large Angle Tower(TTD) (1nos) Salasar MT 8.668 45500 394394viii) Large Angle Tower(TTD) (4 nos) Man MT 34.672 59500 2062984
ix) Extra cross Arm ( 3 Nos) Man MT 0.5221 59500 31064.95
2 3M Extension for 220KV D/C Tower
I) Tangent Tower(TTA) (3nos) Salasar MT 1.422 45500 64701ii) Tangent Tower(TTA) (1 nos) Man MT 0.475 59500 28262.5iii) Small Angle Tower(TTB) (1 nos) Man MT 0.744 59500 44268
3 6M Extension for 220KV D/C Tower
I) Tangent Tower(TTA) (1nos) Salasar MT 0.942 45500 42861
ii) Tangent Tower(TTA) (1nos) Man MT 0.942 59500 56049
4 ACSR Zebra Condutor Km 45.45 175550 7978747.55 GSS Earth Wire 7/4.0mm Km 7.75 36676 2842396 Disc Insulator 70KN Nos 1325 335 4438757 Disc Insulator 120KN Nos 3006 455 1367730
8 Conductor Hardware for Zebraa) Single Suspension Nos 88 1080 95040b) Double Suspension Nos 6 2250 13500c) Single Tension Nos 164 1530 250920d) Double Tension Nos 24 3150 75600
9 Conductor Accessory for Zebraa) P.A. Rod Nos 78 900 70200b) M.S.C. Joint Nos 20 540 10800c) Repair Sleeve Nos 8 180 1440
Cost of 220KV LILO line (Based on ordered price of the 220 kv material)
Annex-2A
Page 2
d) Vibration Damper Nos 326 540 176040
10 GSS Earth Wire Accesory & H/W T/4.0mma) Suspension Assly. Nos 13 315 4095b) Strain Assly Nos 35 292.5 10237.5c) M.S.C. Joint Nos 3 90 270d) Vibration Damper Nos 57 270 15390e) Repair Sleeve Nos 0 0 0f) Copper Bond Nos 48 315 15120
11 Pipe Type Earthing Set Set 6 1300 780012 Counterpoise Type Earthing Set Set 14 3000 4200013 Danger Plate Nos 29 200 580014 Number Plate Nos 29 100 290015 Phase Plate Nos 87 28 243616 Circuit Plate Nos 58 60 3480
17 GI Nut & Bolta) 16X35mm MT 2.16 52500 113400b) 16X40mm MT 1.88 52500 98700c) 16X45mm MT 0.9 52500 47250d) 16X50mm MT 0.27 52500 14175e) 16X55mm MT 0.42 52500 22050f) 16X60mm MT 0.35 52500 18375
g) 16X65mm MT 0.02 52500 105018 GI Step Belt 16X75mm MT 0.77 53000 4081019 Spring Washer 16 B MT 0.45 83000 37350
20 P.G. Clamp Zebra-Zebra Nos 26 475 12350Total 19566832.45
Main line Total 19566832.45Total of interconnectivity 4778631.45
G Total 24345463.9
600000Remark :- Revetment of towers ( to be executed)
Annex-2B
Page 3
Length-1.156 KM (inter connectivity)
S No. Particulars Unit Qty. Rate(Rs.) Amount(Rs.)
1 220KV D/C TowerI) Tangent Tower(TTB) (2 Nos) Man MT 11.68 59500 694960ii) Tangent Tower(TTC) (1 nos) Man MT 6.364 59500 378658iii) Small Angle Tower(TTD) (3nos) Man MT 26.352 59500 1567944iv) Extra cross Arm ( 3 Nos) Man MT 0.5221 59500 31064.95
2 3M Extension for 220KV D/C Tower
I) Tangent Tower(TTA) (3nos) Salasar MT 0 45500 0
3 6M Extension for 220KV D/C Tower
I) Tangent Tower(TTA) (1nos) Salasar MT 0 45500 0
4 ACSR Zebra Condutor Km 6.81 175550 1195495.55 GSS Earth Wire T/4.0mm Km 1.25 36676 458456 Disc Insulator 70KN Nos 95 335 318257 Disc Insulator 120KN Nos 1200 455 546000
8 Conductor Hardware for Zebraa) Single Suspension Nos 7 1080 7560b) Double Suspension Nos 0 2250 0c) Single Tension Nos 60 1530 91800d) Double Tension Nos 12 3150 37800
9 Conductor Accessory for Zebraa) P.A. Rod Nos 0 900 0b) M.S.C. Joint Nos 0 540 0c) Repair Sleeve Nos 0 180 0d) Vibration Damper Nos 46 540 24840
10 GSS Earth Wire Accesory & H/W T/4.0mma) Suspension Assly. Nos 0 315 0b) Strain Assly Nos 14 292.5 4095c) M.S.C. Joint Nos 0 90 0d) Vibration Damper Nos 8 270 2160e) Repair Sleeve Nos 0 0 0
f) Copper Bond Nos 14 315 441011 Pipe Type Earthing Set Set 4 1300 520012 Counterpoise Type Earthing Set Set 0 3000 013 Danger Plate Nos 6 200 120014 Number Plate Nos 6 100 60015 Phase Plate Nos 18 28 504
Cost of 220KV LILO line (Anex.2B)(Based on ordered price of the 220 kv material)
Annex-2B
Page 4
16 Circuit Plate Nos 12 60 720
17 GI Nut & Bolta) 16X35mm MT 0.5 52500 26250b) 16X40mm MT 0.45 52500 23625c) 16X45mm MT 0.25 52500 13125d) 16X50mm MT 0.1 52500 5250e) 16X55mm MT 0.1 52500 5250f) 16X60mm MT 0.2 52500 10500
g) 16X65mm MT 0 52500 018 GI Step Belt 16X75mm MT 0.15 53000 795019 Spring Washer 16 B MT 0.1 83000 830020 P.G. Clamp Zebra-Zebra Nos 12 475 5700
Total 4778631.45
Total 4778631.45
Annex-1
Page 5
Annexture-1
S No. Particulars Unit Qty. Rate(Rs.) Amount(Rs.)
1 220KV D/C Tower
I) Tangent Tower(TTA) (8nos) Salasar MT 31.296 45500 1423968ii) Tangent Tower(TTA) (15 nos) Man MT 58.7395 59500 3495000.25
iii) Small Angle Tower(TTB) (5nos) Salasar MT 29.21 45500 1329055iv) Small Angle Tower(TTB) (10 nos) Man MT 58.4255 59500 3476317.25
v) Medium Angle Tower(TTC) (1nos) Salasar MT 6.364 45500 289562vi) Medium Angle Tower(TTC) (2 nos) Man MT 12.728 59500 757316
vii) Large Angle Tower(TTD) (4nos) Salasar MT 34.672 45500 1577576viii) Large Angle Tower(TTD) (8 nos) Man MT 69.3855 59500 4128437.25
ix) Extra cross Arm ( 6 Nos) Man MT 1.0442 59500 62129.9
2 3M Extension for 220KV D/C Tower
I) Tangent Tower(TTA) (3nos) Salasar MT 1.422 45500 64701ii) Tangent Tower(TTA) (6 nos) Man MT 2.85 59500 169575iii) Small Angle Tower(TTB) (1 nos) Man MT 0.744 59500 44268
iv) Small Angle Tower(TTB) (2 nos) Salasar MT 1.488 45500 67704
3 6M Extension for 220KV D/C Tower
I) Tangent Tower(TTA) (1nos) Salasar MT 0.942 45500 42861
ii) Tangent Tower(TTA) (1nos) Man MT 0.942 59500 56049
4 ACSR Zebra Condutor Km 57.132 175550 10029522.65 GSS Earth Wire T/4.0mm Km 9.3 36676 341086.86 Disc Insulator 70KN Nos 1500 335 5025007 Disc Insulator 120KN Nos 4650 455 2115750
8 Conductor Hardware for Zebraa) Single Suspension Nos 98 1080 105840b) Double Suspension Nos 16 2250 36000c) Single Tension Nos 249 1530 380970d) Double Tension Nos 36 3150 113400
9 Conductor Accessory for Zebraa) P.A. Rod Nos 93 900 83700b) M.S.C. Joint Nos 56 540 30240c) Repair Sleeve Nos 32 180 5760d) Vibration Damper Nos 449 540 242460
Cost of Received material for 220KV LILO line Based on ordered Value
Annex-1
Page 6
10 GSS Earth Wire Accesory & H/W T/4.0mma) Suspension Assly. Nos 18 315 5670b) Strain Assly Nos 56 292.5 16380c) M.S.C. Joint Nos 11 90 990d) Vibration Damper Nos 76 270 20520e) Repair Sleeve Nos 0 0 0f) Copper Bond Nos 78 315 24570
11 Pipe Type Earthing Set Set 10 1300 1300012 Counterpoise Type Earthing Set Set 35 3000 10500013 Danger Plate Nos 35 200 700014 Number Plate Nos 35 100 350015 Phase Plate Set 210 28 588016 Circuit Plate Nos 210 60 12600
17 GI Nut & Bolta) 16X35mm MT 2.7 52500 141750b) 16X40mm MT 2.55 52500 133875c) 16X45mm MT 1.25 52500 65625d) 16X50mm MT 0.5 52500 26250e) 16X55mm MT 0.55 52500 28875f) 16X60mm MT 0.55 52500 28875
g) 16X65mm MT 0.05 52500 262518 GI Step Belt 16X75mm MT 1 53000 5300019 Spring Washer 16 B MT 0.65 83000 5395020 P.G. Clamp Zebra-Zebra Nos 60 475 28500
Total 31750184.05
Total 31750184.05
Annexture-6Annexture-6
Material Consumed for 220kv S/Y by Siemens (SCL Scop)
S No. Particulars Unit Qty. Rate(Rs.) Amount(Rs.)
1 ACSR Zebra Condutor Km 0.5 175550 877752 GSS Earth Wire T/4.0mm Km 0 36676 03 Disc Insulator 70KN Nos 0 335 04 Disc Insulator 120KN Nos 308 455 140140
5 Conductor Hardware for Zebraa) Single Suspension Nos 0 1080 0b) Double Suspension Nos 0 2250 0c) Single Tension Nos 6 1530 9180d) Double Tension Nos 0 3150 0
6 GI Nut & Bolta) 16X35mm MT 0 52500 0b) 16X40mm MT 0.22 52500 11550c) 16X45mm MT 0.05 52500 2625d) 16X50mm MT 0.02 52500 1050e) 16X55mm MT 0.01 52500 525f) 16X60mm MT 0 52500 0
g) 16X65mm MT 0 52500 07 GI Step Belt 16X75mm MT 0 53000 08 Spring Washer 16 B MT 0.01 83000 830
Total 253675
Total 253675
Annexture-7Annexture-7
Details of scrap material of 220KV LILO line
S No. Particulars Unit Qty. Rate(Rs.) Amount(Rs.)
1 ACSR Zebra Condutor Km 2.104 175550 369357.22 GSS Earth Wire 7/4.0mm Km 0.3 36676 11002.83 Disc Insulator 70KN Nos 29 335 97154 Disc Insulator 120KN Nos 50 455 22750
5 Conductor Hardware for Zebraa) Single Suspension Nos 0 1080 0b) Double Suspension Nos 0 2250 0c) Single Tension Nos 0 1530 0d) Double Tension Nos 0 3150 0
6 Conductor Accessory for Zebraa) P.A. Rod Nos 0 900 0b) M.S.C. Joint Nos 0 540 0c) Repair Sleeve Nos 0 180 0d) Vibration Damper Nos 6 540 3240
7 GSS Earth Wire Accessory & H/W T/4.0mma) Suspension Assly. Nos 0 315 0b) Strain Assly Nos 2 292.5 585c) M.S.C. Joint Nos 0 90 0d) Vibration Damper Nos 3 270 810e) Repair Sleeve Nos 0 0 0f) Copper Bond Nos 0 315 0
8 Pipe Type Earthing Set Set 0 1300 09 Counterpoise Type Earthing Set Set 0 3000 0
10 Danger Plate Nos 0 200 011 Number Plate Nos 0 100 012 Phase Plate Nos 0 28 013 Circuit Plate Nos 0 60 0
14 GI Nut & Bolta) 16X35mm MT 0.01 52500 525b) 16X40mm MT 0 52500 0c) 16X45mm MT 0.005 52500 262.5d) 16X50mm MT 0.02 52500 1050e) 16X55mm MT 0.005 52500 262.5f) 16X60mm MT 0 52500 0
g) 16X65mm MT 0 52500 015 GI Step Belt 16X75mm MT 0.01 53000 53016 Spring Washer 16 B MT 0.005 83000 415
17 P.G. Clamp Zebra-Zebra Nos 0 475 0
Total 420505
Annexture-5Annexture-5
S No. Particulars Unit Qty. Rate(Rs.) Amount(Rs.)
1 220KV D/C Tower
I) Tangent Tower(TTA) (8nos) Salasar MT 0 45500 0ii) Tangent Tower(TTA) (5 nos) Man MT 45.72078 59500 2720386.41
iii) Small Angle Tower(TTB) (5nos) Salasar MT 0 45500 0
iv) Small Angle Tower(TTB) (4 nos) Man MT 23.28681 59500 1385565.195
v) Medium Angle Tower(TTC) (1nos) Salasar MT 0 45500 0vi) Medium Angle Tower(TTC) (1 nos) Man MT 0 59500 0
vii) Large Angle Tower(TTD) (1nos) Salasar MT 26.004 45500 1183182viii) Large Angle Tower(TTD) (4 nos) Man MT 8.1311 59500 483800.45
ix) Extra cross Arm ( 3 Nos) Man MT 0 59500 0
2 3M Extension for 220KV D/C Tower
I) Tangent Tower(TTA) (3nos) Salasar MT 0 45500 0ii) Tangent Tower(TTA) (1 nos) Man MT 2.375 59500 141312.5iii) Small Angle Tower(TTB) (1 nos) Man MT 0 59500 0
iv) Small Angle Tower(TTB) (2 nos) salasar MT 1.488 45500 67704
3 6M Extension for 220KV D/C Tower
I) Tangent Tower(TTA) (1nos) Salasar MT 0 45500 0
ii) Tangent Tower(TTA) (1nos) Man MT 0 59500 0
4 ACSR Zebra Condutor Km 2.268 175550 398147.45 GSS Earth Wire 7/4.0mm Km 0 36676 06 Disc Insulator 70KN Nos 51 335 170857 Disc Insulator 120KN Nos 86 455 39130
8 Conductor Hardware for Zebraa) Single Suspension Nos 3 1080 3240b) Double Suspension Nos 10 2250 22500c) Single Tension Nos 19 1530 29070d) Double Tension Nos 0 3150 0
9 Conductor Accessory for Zebraa) P.A. Rod Nos 15 900 13500b) M.S.C. Joint Nos 36 540 19440c) Repair Sleeve Nos 24 180 4320d) Vibration Damper Nos 71 540 38340
Cost of balance material(Based on ordered price of the 220 kv material)
10 GSS Earth Wire Accesory & H/W T/4.0mma) Suspension Assly. Nos 5 315 1575b) Strain Assly Nos 5 292.5 1462.5c) M.S.C. Joint Nos 8 90 720d) Vibration Damper Nos 8 270 2160e) Repair Sleeve Nos 0 0 0f) Copper Bond Nos 16 315 5040
11 Pipe Type Earthing Set Set 0 1300 012 Counterpoise Type Earthing Set Set 21 3000 6300013 Danger Plate Nos 0 200 014 Number Plate Nos 0 100 015 Phase Plate Nos 105 28 294016 Circuit Plate Nos 140 60 8400
17 GI Nut & Bolta) 16X35mm MT 0.03 52500 1575b) 16X40mm MT 0 52500 0c) 16X45mm MT 0.045 52500 2362.5d) 16X50mm MT 0.09 52500 4725e) 16X55mm MT 0.015 52500 787.5f) 16X60mm MT 0 52500 0
g) 16X65mm MT 0.03 52500 157518 GI Step Belt 16X75mm MT 0.07 53000 371019 Spring Washer 16 B MT 0.085 83000 7055
20 P.G. Clamp Zebra-Zebra Nos 22 475 10450
Total 6684260.455
Labour charges for 220 KV line Errection Annxe-3a
S No. Bill No. 1 Nav Durga Enterprises RA Bill-1 397105 40901.82 438006.822 Nav Durga Enterprises RA Bill-2 936031 96411.19 1032442.193 Nav Durga Enterprises RA Bill-3 513479 52888.34 566367.344 Nav Durga Enterprises RA BILL-4 398391 41034.27 439425.275 Nav Durga Enterprises RA BILL-5 434135 44715.91 478850.916 Nav Durga Enterprises RA BILL-6 958687 98748.07 1057435.077 Nav Durga Enterprises RA BILL-7 65660 6762.98 72422.98
TOTAL 4084950.58IDLEIZATION 0
1 Nav Durga Enterprises BILL-1 208900 21516.7 230416.72 Nav Durga Enterprises BILL-2 304040 31316.12 335356.123 Nav Durga Enterprises BILL-3 98600 10155.8 108755.84 Nav Durga Enterprises BILL-4 98600 10155.8 108755.8
TOTAL 783284.42PROPORTIONATE AMOUNT
1 Nav Durga Enterprises BILL-1 192827 19861.18 212688.182 Nav Durga Enterprises BILL-2 101687 10473.76 112160.76
TOTAL 324848.94
GRAND TOTAL 5193083.94
Labour charges for 220 KV line Errection Annxe-3b
S No. Bill No. 1 Rathore Enterprises RA Bill-1 130279 13418.74 143697.742 Rathore Enterprises RA Bill-2 53124 5471.77 58595.773 Rathore Enterprises RA Bill-3 114356 11778.67 126134.67
TOTAL 328428.18IDLEIZATION
1 Rathore Enterprises BILL-1 50000 5150 551502 Rathore Enterprises BILL-2 39000 4017 430173 Rathore Enterprises BILL-3 99300 10227.9 109527.94 Rathore Enterprises BILL-4 60600 6214.8 66814.8
TOTAL 274509.7GRAND TOTAL 602937.88
TOTAL(ANNEEXTURE-3A+ANNEXTURE-3B) 5796021.82
Name of the Contractor
Bill Amount(Rs)
Service Tax(Rs)
TotalAmount(Rs)
Name of the Contractor
Bill Amount(Rs)
Service Tax(Rs)
TotalAmount(Rs)
Annex-8
Page 13
Annexture-8
Annexture-8
Cost Of Missing Material
S No. Particulars Unit Qty. Rate(Rs.) Amount(Rs.)
1 220KV D/C Tower
I) Tangent Tower(TTA) (8nos) Salasar MT 0 45500 0ii) Tangent Tower(TTA) (5 nos) Man MT 0.45872 59500 27293.84
iii) Small Angle Tower(TTB) (5nos) Salasar MT 0 45500 0
iv) Small Angle Tower(TTB) (4 nos) Man MT 0.08869 59500 5277.055
v) Medium Angle Tower(TTC) (1nos) Salasar MT 0 45500 0vi) Medium Angle Tower(TTC) (1 nos) Man MT 0 59500 0
vii) Large Angle Tower(TTD) (1nos) Salasar MT 0 45500 0viii) Large Angle Tower(TTD) (4 nos) Man MT 0.2304 59500 13708.8
ix) Extra cross Arm ( 3 Nos) Man MT 0 59500 0
Total 46279.695
