COMPARATIVE STATEMENT OF11 KV SWITCHYARD

SL.NODESCRIPTION QTY SUPPLY LABOUR SCOPE OF POWER TECH QTY SUPPLY LABOUR

11 KV, 1250 A, 500 MVA

1 TNEB RMG PANEL 1 SET 630000
15000 1 no 814000 9130

11 KV 1250 A 350 MVA VCB

11 KV VCB PANEL panel
2 1 SET 560000 5000 1 no 537625 7920

3 11 KV CABLE 150 mtrs 147150 9000 3 C x 185 sq mm XLPE 75 mtrs 84750 6750

4 END TERMINATION 6 nos 87000 12000 3CX185 sq.mm end termination 8 nos 80000 21600

5 JOINT KIT 2 nos. 49000 5000 N/Q

6 TRANSFORMER 800 KVA, 11 KV/ 433 V oil

1no 1387500 20000 cooled transformer 1 no 1050500 30000

7 CABLE TRENCH 200 mtrs 50000 40000 Price included in cable labour -

N/Q
10 mtrs 165100 25000
8 BUS DUCT 10 mtrs 185100 25000 -

9 FLEXIBLE JOINT 3 sets 37125 3000 N/Q

10 MAIN MV 2x 1250 A ACB

PANEL 1 x1250 Bus coupler
O/G: 5 x 400 A 4P MCCB
4x 250 A 4P MCCB
3 x 125 A 4 P MCCB
1set 1101110 12000 EFR, PF, V,SS,A & CTs 1 set 1271600 30000
11 MLSB PANEL I/C: 1 x 100 A
O/G: 5 x 32 A
1 set 122800 2500 2 sets 250930 8280

12 250 KVAR PANEL I/C: 400A

O/G: 50 KVAR 1 x 125 A
2x15 KVAR 1x 100 A
3x15 KVAR 1 x 160 A
1 set 407800 7500 25 KVAR 1 x 100 A 1 set 685300 9200

13 SSB - 1PANEL I/C: 1 x 400 A 4 P

O/G: 8 x 63 A 4 P
1 set 255888 3500 8 x 32 A 4 P 1 set 398200 7200

14 MLSB -2 PANEL Included in MLSB 1

1 set 99940 2000

15 SSB-3 PANEL I/C: 1 x 600 A

O/G: 1 x 400 A
3 x 125 A
1 set 324920 3500 2 x 63 A 1 set 269500 7200

16 MLSB- 3 PANEL
N/Q
1 set 133960 2500

17 SSB- 2 PANEL I/C: 1 x 600 A

O/G: 9 x 63 A
1 x 100 A
1 set 121656 2500 3 x 63 A 1 set 319000 7200

18 LT CABLES 300 mtrs 351900 18000 3.5Cx 400 sq.mm al 100 mtrs 141000 7000
300 mtrs 178500 12000 3.5Cx 185 sq.mm al 600 mtrs 450000 30000
100 mtrs 20500 3500 3.5Cx 150 sq.mm. al 200 mtrs 114000 8000
200 mtrs 28000 7000 3.5Cx 95 sq.mm al 160 mtrs 63296 6072
100 mtrs 10700 3000 3.5Cx 50 sq.mm al 285 mtrs 80299 9690
19 END 22 nos 16500 12100 3.5Cx 400 sq.mm al 4 nos 1200 900
TERMINATION 8 nos 3600 2800 3.5Cx 185 sq.mm al 4 nos 960 800
2 nos 600 500 3.5Cx 150 sq.mm. al 4 nos 840 600
6 nos 1500 1200 3.5Cx 95 sq.mm al 10 nos 1800 1300
6 nos 1200 900 3.5Cx 50 sq.mm al 10 nos 1500 290

20 EARTH PIT 12 nos 66000 48000 Earth pits 14 nos 98000 38500

21 EARTH FLATS 40 mtrs 51320 2000 50 x 6 cu flat 100 mtrs 140400 30000
40 mtrs 32800 1400 25 x 3 cu flat 200 mtrs 60600 40000
250 mtrs 102500 7500
100 mtrs 7000 1000

22 CABLE TRAY 250 mtrs 168750 37500 Price includes in cable

23 M.S SUPPORTS 1 ton 60000 30000 Price includes in cable

24 DB PANEL N/Q

1 no 10350 750

25 PLUG POINT WRG 6 nos 3900 600 N/Q

10 pnts 7500 1500
10 nos 13000 1500
500 mtrs 80000 12500
4 nos 4200 600

26 REMOVINGS 1 job 20000 Transformer

1 job 10000 Cables 1 set 319000
1 job 10000
1 job 10000
1 LS 20000

27 SAFETY EQPTS 10 nos 3000 500

10 nos 2000 500
 1 pair 750 N/Q
1 set 1750 150
1 no 250 50

28 CEIG APPROVAL 1 job 40000 Liasioning charges LS 150000

1 job 25000 Inspection &
1 job 50000 Approval LS 60000

29 TNEB APPROVAL Additional Load sanction &

1 job 150000 associated works LS 160000

Design & Engineering ( see note) LS 150000

7094119 737050 7285300 786632

 COMPARATIVE STATEMENT OF11 KV SWITCHYARD

SL.NO DESCRIPTION SCOPE OF SRI VAARI QTY SUPPLY LABOUR

I/C: 11 KV,630A,500MVA LBS

1 TNEB RMG PANEL O/G: 11KV 800A,500MVA VCB 1 SET 630000
EFR,KWH & C.T, P.T 15000

11KV,800A, 500MVA,26.4 KA
D/O,CTs,PTs,EM 6400 MF MTR
11 KV VCB PANEL

2 CDG31, SPACE HTR 1 SET 560000 5000

3 11 KV CABLE 3X185 sq.mm XLPE cable 150 mtrs 147150 9000

4 END TERMINATION 3cX185 sq.mm end termination 6 nos 87000 12000

5 JOINT KIT 11 KV straight joint kit 2 nos. 49000 5000

6 TRANSFORMER 800 KVA, 11kV/433V ,OLTC

Oil cooled 1no 1387500 20000

7 CABLE TRENCH 750x750 mm RCC flooring & slab 200 mtrs 50000 40000

1250 A TPN AL bus bar

size of 2Rx150x12 mm/phase
1Rx150x6 mm for neutral
Indoor 10 mtrs 165100 25000
8 BUS DUCT Outdoor 10 mtrs 185100 25000

9 FLEXIBLE JOINT 1250 A AL flexible joint 3 sets 37125 3000

10 MAIN MV I/C: 1x1250A4P EDO,ACB for EB

PANEL 1x800A 4PMot. MCCB for D.G
1250 A 4P EDO,ACB BC
O/G: 2x 800 A
2x 400 A
5x 250 A 1set 1101110 12000
With EFR,MFMeter

11 MLSB PANEL I/C: 1x 250 A TPN

O/G: 5x 63 A TPN
2x 125 TPN 1 set 122800 2500
12 250 KVAR PANEL I/C: 1x 800 A TPN
O/G: 2x200 A for 50 KVAR
5x 100A for 25 KVAR
2x 63A for 10 KVAR
1x 63 A for 5 KVAR 1 set 407800 7500

13 SSB - 1PANEL I/C: 1x 400 A

O/G: 12x 63 A
7x 32 A 1 set 255888 3500

14 MLSB -2 PANEL I/C: 1x 100 A

O/G: 1x 63 A
5x 32 A 1 set 99940 2000

15 SSB-3 PANEL I/C: 1x 800 A

O/G: 4x 250 A
4x 125 A
2x 63 A 1 set 324920 3500

16 MLSB- 3 PANEL I/C: 1x 125 A

O/G: 2x 63 A TPN
8x 63 A DP 1 set 133960 2500

17 SSB- 2 PANEL I/C: 1x 250 A

O/G: 1x 125 A
2x 100 A
4x 63 A 1 set 121656 2500

18 LT CABLES 3.5Cx 400 sq.mm al 300 mtrs 351900 18000

3.5Cx 185 sq.mm al 300 mtrs 178500 12000
3.5Cx 50 sq.mm. al 100 mtrs 20500 3500
4Cx 25 sq.mm al 200 mtrs 28000 7000
4Cx 16 sq.mm al 100 mtrs 10700 3000

19 END 3.5Cx 400 sq.mm al 22 nos 16500 12100

TERMINATION 3.5Cx 185 sq.mm al 8 nos 3600 2800
3.5Cx 50 sq.mm. al 2 nos 600 500
4Cx 25 sq.mm al 6 nos 1500 1200
4Cx 16 sq.mm al 6 nos 1200 900

20 EARTH PIT Pits with 450x 450 mm RCC 12 nos 66000 48000

21 EARTH FLATS 40 x6 cu flat 40 mtrs 51320 2000

25x6 cu flat 40 mtrs 32800 1400
25x3 cu flat 250 mtrs 102500 7500
 8" cu wire 100 mtrs 7000 1000

22 CABLE TRAY 600 x 200 mm tray 250 mtrs 168750 37500

23 M.S SUPPORTS supports with enamel paints 1 ton 60000 30000

24 DB PANEL I/C: 1x 63 A
O/G: 3x 63 A
9x 20 A SP
9x 6 A SP 1 no 10350 750

25 PLUG POINT WRG 5/15 A SP sw.soc. 6 nos 3900 600

3Rx 1.5 sq mm wirings 10 pnts 7500 1500
2x 36 W tube fitting 10 nos 13000 1500
2x 4 sq.mm, 1x 1.5 sq.mm 500 mtrs 80000 12500
20 A SP MCB box 4 nos 4200 600

26 REMOVINGS Trafo & 6 pole structure 1 job 20000

MV, MLSB panels 1 job 10000
Sub panels 1 job 10000
I/C, O/G cables 1 job 10000
Refixing of panels and cables 1 LS 20000

27 SAFETY EQPTS 11 KV cable route marker 10 nos 3000 500

415 V cable route marker 10 nos 2000 500
11 KV hand gloves 1 pair 750
Fire bucket with stand 1 set 1750 150
Shock treatment chart 1 no 250 50

28 CEIG APPROVAL Drawing approval 1 job 40000

Inspection approval 1 job 25000
Safety certificates 1 job 50000

29 TNEB APPROVAL Additional load sanction

coordination& completion 1 job 150000

Total supply value 7094119 737050

Excise Duty @ 14.42% on panels 426168.54
Total with ED 7520287.5
VAT 940035.94
Total with ED & VAT 8460323.5
Service Tax@ 12.36% on labour 91099.38
828149.38
Grand total 9288472.9
SCOPE OF POWER TECH QTY SUPPLY LABOUR Remarks

11 KV, 1250 A, 500 MVA

Both Meeting the
2 nos I/C & 1 no O/G requirement .However Power
1 no 814000 9130 tech breaker rating is higher

11 KV 1250 A 350 MVA VCB

Both Meeting the
panel requirement .However Power
tech breaker rating is higher
1 no 537625 7920

Srivari considered 75
meters more length of
cablePT Unit rate 1130/- ,
3 C x 185 sq mm XLPE 75 mtrs 84750 6750 SV 981/-

3CX185 sq.mm end termination 8 nos 80000 21600

N/Q

800 KVA, 11 KV/ 433 V oil Both Meeting the

requirement .However
cooled transformer 1 no 1050500 30000 SVprice is higher

Price included in cable labour - Not quoted by PT

N/Q Not quoted by PT

N/Q Not quoted by PT

2x 1250 A ACB O/G rating not exactly

1 x1250 Bus coupler meeting our requirement
O/G: 5 x 400 A 4P MCCB
4x 250 A 4P MCCB
3 x 125 A 4 P MCCB
EFR, PF, V,SS,A & CTs 1 set 1271600 30000

I/C: 1 x 100 A Not meeting the requirement

O/G: 5 x 32 A
1 set 125465 4140
I/C: 400A
O/G: 50 KVAR 1 x 125 A PT quoted for only
2x15 KVAR 1x 100 A additional panel. But SV
3x15 KVAR 1 x 160 A quoted for total replacement
25 KVAR 1 x 100 A 1 set 685300 9200

PT to consider 2 nos spare

I/C: 1 x 400 A 4 P feeders
O/G: 8 x 63 A 4 P
8 x 32 A 4 P 1 set 398200 7200

PT to consider 1 no O/G
I/C: 1 x 100 A spare
O/G: 5 x 32 A
1 set 125465 4140

I/C: 1 x 600 A
PT to consider 4 more O/G
O/G: 1 x 400 A feeders
3 x 125 A
2 x 63 A 1 set 269500 7200

N/Q Not quoted by PT

SV to change the i/c feered

rating to 400amps & add 2
nos 100 amps o/g feeder
I/C: 1 x 600 A
O/G: 9 x 63 A
1 x 100 A
3 x 63 A 1 set 319000 7200

3.5Cx 400 sq.mm al 100 mtrs 141000 7000 PT unit rate 1480/- Sv @ 1233
3.5Cx 185 sq.mm al 600 mtrs 450000 30000 PT unit rate 800/- Sv @ 635/-
3.5Cx 150 sq.mm. al 200 mtrs 114000 8000 50 sqmm PT @ 316/- SV 240
3.5Cx 95 sq.mm al 160 mtrs 63296 6072
3.5Cx 50 sq.mm al 285 mtrs 80299 9690

3.5Cx 400 sq.mm al 4 nos 1200 900

3.5Cx 185 sq.mm al 4 nos 960 800
3.5Cx 150 sq.mm. al 4 nos 840 600
3.5Cx 95 sq.mm al 10 nos 1800 1300
3.5Cx 50 sq.mm al 10 nos 1500 290

Earth pits 14 nos 98000 38500

50 x 6 cu flat 100 mtrs 140400 30000

25 x 3 cu flat 200 mtrs 60600 40000
 PT to confirm supply of cable trays

N/Q

N/Q

Transformer
Cables 1 set 319000

N/Q

Liasioning charges LS 150000

Inspection &
Approval LS 60000

Additional Load sanction &

associated works LS 160000

Design & Engineering ( see note) LS 150000

7285300 786632
 1480
800
PT @ 316/- SV 240
 COMPARATIVE STATEMENT OF11 KV SWITCHYARD

SL.NO DESCRIPTION SCOPE OF SRI VAARI QTY SUPPLY LABOUR

I/C: 11 KV,630A,500MVA LBS

1 TNEB RMG PANEL 1 SET 630000

O/G: 11KV 800A,500MVA VCB

EFR,KWH & C.T, P.T 15000

11KV,800A, 500MVA,26.4 KA

11 KV VCB PANEL D/O,CTs,PTs,EM 6400 MF MTR

2 CDG31, SPACE HTR 1 SET 560000 5000

3 11 KV CABLE 3X185 sq.mm XLPE cable 150 mtrs 147150 9000

4 END TERMINATION 3cX185 sq.mm end termination 6 nos 87000 12000

5 JOINT KIT 11 KV straight joint kit 2 nos. 49000 5000

6 TRANSFORMER 800 KVA, 11kV/433V ,OLTC

Oil cooled 1no 1387500 20000

7 CABLE TRENCH 750x750 mm RCC flooring & sla 200 mtrs 50000 40000

1250 A TPN AL bus bar

size of 2Rx150x12 mm/phase
1Rx150x6 mm for neutral
Indoor 10 mtrs 165100 25000
8 BUS DUCT Outdoor 10 mtrs 185100 25000

9 FLEXIBLE JOINT 1250 A AL flexible joint 3 sets 37125 3000

10 MAIN MV I/C: 1x1250A4P EDO,ACB for EB

PANEL 1x800A 4PMot. MCCB for D.G
1250 A 4P EDO,ACB BC
O/G: 2x 800 A
2x 400 A
1x 250 A 1set 1101110 12000

11 MLSB PANEL I/C: 1x 250 A TPN

O/G: 5x 63 A TPN
2x 125 TPN 1 set 122800 2500

12 250 KVAR PANEL I/C: 1x 800 A TPN

O/G: 2x200 A for 50 KVAR
5x 100A for 25 KVAR
 2x 63A for 10 KVAR
1x 63 A for 5 KVAR 1 set 407800 7500

13 SSB - 1PANEL I/C: 1x 400 A

O/G: 12x 63 A
7x 32 A 1 set 255888 3500

14 MLSB -2 PANEL I/C: 1x 100 A

O/G: 1x 63 A
5x 32 A 1 set 99940 2000

15 SSB-3 PANEL I/C: 1x 800 A

O/G: 4x 250 A
4x 125 A
2x 63 A 1 set 324920 3500

16 MLSB- 3 PANEL I/C: 1x 125 A

O/G: 2x 63 A TPN
8x 63 A DP 1 set 133960 2500

17 SSB- 2 PANEL I/C: 1x 250 A

O/G: 1x 125 A
2x 100 A
4x 63 A 1 set 121656 2500

18 LT CABLES 3.5Cx 400 sq.mm al 300 mtrs 351900 18000

3.5Cx 185 sq.mm al 300 mtrs 178500 12000
3.5Cx 50 sq.mm. al 100 mtrs 20500 3500
4Cx 25 sq.mm al 200 mtrs 28000 7000
4Cx 16 sq.mm al 100 mtrs 10700 3000

19 END 3.5Cx 400 sq.mm al 22 nos 16500 12100

TERMINATION 3.5Cx 185 sq.mm al 8 nos 3600 2800
3.5Cx 50 sq.mm. al 2 nos 600 500
4Cx 25 sq.mm al 6 nos 1500 1200
4Cx 16 sq.mm al 6 nos 1200 900

20 EARTH PIT Pits with 450x 450 mm RCC 12 nos 66000 48000

21 EARTH FLATS 40 x6 cu flat 40 mtrs 51320 2000

25x6 cu flat 40 mtrs 32800 1400
25x3 cu flat 250 mtrs 102500 7500
8" cu wire 100 mtrs 7000 1000

22 CABLE TRAY 600 x 200 mm tray 250 mtrs 168750 37500

23 M.S SUPPORTS supports with enamel paints 1 ton 60000 30000

24 DB PANEL I/C: 1x 63 A
 O/G: 3x 63 A
9x 20 A SP
9x 6 A SP 1 no 10350 750

25 PLUG POINT WRG 5/15 A SP sw.soc. 6 nos 3900 600

3Rx 1.5 sq mm wirings 10 pnts 7500 1500
2x 36 W tube fitting 10 nos 13000 1500
2x 4 sq.mm, 1x 1.5 sq.mm 500 mtrs 80000 12500
20 A SP MCB box 4 nos 4200 600

26 REMOVINGS Trafo & 6 pole structure 1 job 20000

MV, MLSB panels 1 job 10000
Sub panels 1 job 10000
I/C, O/G cables 1 job 10000
Refixing of panels and cables 1 LS 20000

27 SAFETY EQPTS 11 KV cable route marker 10 nos 3000 500

415 V cable route marker 10 nos 2000 500
11 KV hand gloves 1 pair 750
Fire bucket with stand 1 set 1750 150
Shock treatment chart 1 no 250 50

28 CEIG APPROVAL Drawing approval 1 job 40000

Inspection approval 1 job 25000
Safety certificates 1 job 50000

29 TNEB APPROVAL Additional load sanction

coordination& completion 1 job 150000

Grand total 7094119 737050

Excise Duty @ 14.42%
VAT
Service Tax@ 12.36%

NETT TOTAL
SCOPE OF POWER TECH QTY SUPPLY LABOUR

11 KV, 1250 A, 500 MVA

1 no 814000 9130

11 KV 1250 A 350 MVA VCB

panel
1 no 537625 7920

3 C x 185 sq mm XLPE 75 mtrs 84750 6750

3CX185 sq.mm end terminati 8 nos 80000 21600

N/Q

800 KVA, 11 KV/ 433 V oil

cooled transformer 1 no 1050500 30000

Price included in cable labour -

N/Q

N/Q

2x 1250 A ACB
1 x1250 Bus coupler
O/G: 5 x 400 A 4P MCCB
4x 250 A 4P MCCB
3 x 125 A 4 P MCCB
EFR, PF, V,SS,A & CTs 1 set 1271600 30000

I/C: 1 x 100 A
O/G: 5 x 32 A
2 sets 250930 8280

I/C: 400A
O/G: 50 KVAR 1 x 125 A
2x15 KVAR 1x 100 A
 3x15 KVAR 1 x 160 A
25 KVAR 1 x 100 A 1 set 685300 9200

I/C: 1 x 400 A 4 P
O/G: 8 x 63 A 4 P
8 x 32 A 4 P 1 set 398200 7200

Included in MLSB 1

I/C: 1 x 600 A
O/G: 1 x 400 A
3 x 125 A
2 x 63 A 1 set 269500 7200

N/Q

I/C: 1 x 600 A
O/G: 9 x 63 A
1 x 100 A
3 x 63 A 1 set 319000 7200

3.5Cx 400 sq.mm al 100 mtrs 141000 7000

3.5Cx 185 sq.mm al 600 mtrs 450000 30000
3.5Cx 150 sq.mm. al 200 mtrs 114000 8000
3.5Cx 95 sq.mm al 160 mtrs 63296 6072
3.5Cx 50 sq.mm al 285 mtrs 80299 9690

3.5Cx 400 sq.mm al 4 nos 1200 900

3.5Cx 185 sq.mm al 4 nos 960 800
3.5Cx 150 sq.mm. al 4 nos 840 600
3.5Cx 95 sq.mm al 10 nos 1800 1300
3.5Cx 50 sq.mm al 10 nos 1500 290

Earth pits 14 nos 98000 38500

50 x 6 cu flat 100 mtrs 140400 30000

25 x 3 cu flat 200 mtrs 60600 40000

Price includes in cable

Price includes in cable

N/Q
 N/Q

Transformer
Cables 1 set 319000

N/Q

Liasioning charges LS 150000

Inspection &
Approval LS 60000

Additional Load sanction &

associated works LS 160000

Design & Engineering ( see n LS 150000

7285300 786632