Erection of Overhead Equipment-Comparison Statement-Bikaner Project Dt:01.03.

2019
POWERMECH CTC PMPL Proposed Rates Brajesh Kumar Jindal Infra Sai Disha
S.No Description of Work Unit Quantity Constractions

Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount Rate Amount

1 Marking/painting of temperature & 'Y'- Each 180 112 20,160.00 147 26,460 147 26,460 150 27,000 300 54,000 165 29,700
Measurement of OHE mast at BWA locations
2 erection of cut-in (9Tonne) Insulator Each 160 511 81,760.00 240 38,400 330 52,800 450 72,000 400 64,000 280 44,800
3 erection of a suspension (9 Tonne) Insulator Each 30 303 9,090.00 192 5,760 220 6,600 320 9,600 400 12,000 235 7,050
4 erection of 25 kV Post Insulator Each 50 202 10,100.00 192 9,600 220 11,000 250 12,500 500 25,000 210 10,500
Erection, testing and commissioning of L.T.
5 Each 8 8253 66,024.00 3,834 30,672 3,834 30,672 5,200 41,600 8,000 64,000 5,200 41,600
supply transformers (10 kVA).
6 Erection of 25 kV D.O. fuse switch. Each 8 431 3,448.00 958 7,664 958 7,664 1,200 9,600 1,200 9,600 1,280 10,240
Erection of traction masts, main masts of
switching stations, Booster transformer station,
7 fabricated from Rolled mild steel joist (RSJ) of size MT 15 2076 31,145.85 900 13,500 850 12,750 850 12,750 900 13,500 950 14,250
203mm x 152 mm x 52.0 Kg/m and galvanised in
lengths 9.5 m or 8.5 m long.

Erection of fabricated and galvanised structures

8 (O,N & R type portals) with all necessary MT 220 7100.19 1,562,041.80 2,540 558,800 2,300 506,000 2,450 539,000 2,400 528,000 2,700 594,000
components other than masts.
Erection of Structure steel (traction masts)
9 fabricated and galvanised of all Type : B-Series MT 1100 2076.39 2,284,029.00 1,900 2,090,000 1,100 1,210,000 1,250 1,375,000 1,100 1,210,000 1,350 1,485,000
Mast.
10 Erection of fabricated steel other than masts MT 65 7100.19 461,512.35 2,540 165,100 2,400 156,000 2,450 159,250 3,500 227,500 2,600 169,000
11 Erection of a Guy Rod Assembly Each 480 947.09 454,603.20 283 135,840 400 192,000 480 230,400 450 216,000 550 264,000
12 erection of 25KV Caution Boards/Plates. Each 500 84.1 42,050.00 383 191,500 100 50,000 100 50,000 110 55,000 135 67,500
13 erection of Single bracket assembly.
14 Erection of bracket assembly Each 360 1,008,000 460 1,288,000 450 1,260,000 450 1,260,000
15 Fabrication of Bracket assembly Each 2800 858.99 2405172 806 2,256,800 230 644,000 255 714,000 250 700,000 295 826,000
16 Adjustment of Bracket assembly Each 360 1,008,000 450 1,260,000 550 1,540,000 500 1,400,000
17 SED of Bracket on commisioning Each 280 784,000 325 910,000 350 980,000 375 1,050,000
erection of Regulating Equipment (3-Pulley type)
18 with counter weight assembly for conventional/
composite OHE.
240 3532.07 847696.8 2,492 598,080
19 Erection of Counter weight assembly Each 2,000 480,000 2,200 528,000 2,000 480,000 2,400 576,000
20 Adjustment
arrangement
& Joint checking of 3 pully Each 700 168,000 900 216,000 1,200 288,000 950 228,000

Erection of materials for termination of Double

21 conductor. Each 240 939.08 225,379.20 479 114,960 450 108,000 450 108,000 450 108,000 550 132,000

22 Erection of anticreep with galvanized steel wire. Each 100 2637.04 263,704.00 1,534 153,400 1,500 150,000 1,800 180,000 1,800 180,000 1,900 190,000

erection of a structure bond.(Fabrication of bonds,

23 Each 3500 262.3 918,050.00 153 535,500 200 700,000 240 840,000 240 840,000 250 875,000
drilling on rails, erection of bonds).
erection of a longitudinal bond(Fabrication of
24 bonds, drilling on rails, erection of bonds). Each 1000 234.27 234,270.00 173 173,000 200 200,000 240 240,000 240 240,000 250 250,000

Erection of a transverse and special bond.

25 (Fabrication of bonds, drilling on rails, erection of Each 300 280.32 84,096.00 173 51,900 200 60,000 240 72,000 240 72,000 250 75,000
bonds).

26 Erection
salt)
of a single earth electrode.(excl. Coal & Each 120 997.15 119,658.00 863 103,560 1,100 132,000 1,300 156,000 1,500 180,000 1,380 165,600
27 erection of Over Head equipment only TKM
28 Erection of Catenary wire TKM 5,000 600,000 5,500 660,000 5,500 660,000 5,800 696,000
29 Erection of contact wire TKM 5,000 600,000 5,500 660,000 5,500 660,000 5,800 696,000
30 Erection of Droppers TKM 3,500 420,000 5,000 600,000 5,500 660,000 5,300 636,000
120 21588 2590560 19,513 2,341,560
31 Fabrication of Droppers TKM 2,000 240,000 2,175 261,000 2,250 270,000 2,325 279,000
32 No. Plate erection TKM 1,500 180,000 1,600 192,000 1,600 192,000 1,600 192,000
33 Stencilling on Mast, loc no, imp, stagger,RL TKM 2,200 264,000 2,600 312,000 2,600 312,000 2,600 312,000
marking incl. Paint
34 Erection of a section insulator assembly Each 20 2245 44,900.00 1,956 39,120 1,956 39,120 2,800 56,000 3,000 60,000 2,850 57,000
35 Erection of a 25 KV single pole isolator without Each 28 2079 58,212.00 2,934 82,152 4,000 112,000 5,500 154,000 5,000 140,000 5,800 162,400
earth contact assembly.
Extra for erection of an earth contact assembly in
36 an Isolator. Each 3 239 717.00 1,174 3,522 1,174 3,522 1,200 3,600 1,300 3,900 1,250 3,750
37 Erection of large copper jumpers Each 150 377 56,550.00 293 43,950 200 30,000 220 33,000 200 30,000 230 34,500
38 Erection of small copper jumpers Each 1500 377 565,500.00 293 439,500 200 300,000 220 330,000 200 300,000 230 345,000
39 Erection of : Aluminum bus-bars 36mm x 28mm. Meter 120 49 5,880.00 49 5,880 45 5,400 55 6,600 60 7,200 65 7,800

40 Erection of Aluminum bus-bar connectors:- Bus

terminal (6480) Each 50 30 1,500.00 73 3,650 50 2,500 50 2,500 60 3,000 60 3,000

Erection of Aluminum bus-bar connectors:- Bus

41 splice (6490) Each 30 30 900.00 73 2,190 50 1,500 50 1,500 60 1,800 60 1,800

Total Amount 13,448,709 10,222,020 10,501,988 12,322,900 12,646,500 13,191,490

Contractor Position L1 L2 L3 L4
Note: As per the discussion had with all sub contractor, Brajesh Kumar Constraction agreed with PMPL Proposed rates.
Note: The Over all CTC will be maintained in limit.

Difference w.r.t PMPL BOQ 2,946,721 1,125,809 802,209 257,219

Difference w.r.t CTC (279,968) (2,100,880) (2,424,480) (2,969,470)

Difference In Percentage w.r.t CTC -3% -21% -24% -29%

Note:
1 GST Will be Paid Extra
2 The Quantity may vary as per the Site Requirement
3 Supply of OHE Materials for erection is power mech scope

Sub Contractor Scope

1 Above mentioned erection work on back to back basis.
2 All Tools and Plants to complete OHE erection works.

Terms Of Payment
S.No Description Payment

1 Payment on progressive completion of field work as running bill 95%

2 Retention Amount 5%

Engineer-PMX DGM-PMX VP-Electrical (T&D) VP-BD&Operation CMD Office