Cost Data System Improvement Schemes 33kV/11kV

COST DATA

33 kV LINES&

33/11 kV SUB-STATIONS

2013-14

1

2

3

4

5

6

7 The Service Tax and Labour Cess will be payable extra as admissible.

8

(i)

COST DATA FOR 33kV LINES AND 33/11kV SUB-STATIONS FOR FY- 2013-14.

The cost data for sub-station equipments and material for lines indicates the rates for individual items. The complete estimate for a work shall however be prepared on the basis of actual lay out of the sub-station & other requirements etc.

Cost of civil works for lines, sub-station and equipment has not been incorporated which other wise varies from place to place. The area & site specific conditions shall be taken into account while preparing the estimates.

Cost of land for sub-station and lines which comprises of requirement of land excavation is not envisaged in the cost data and will be incorporated in the estimates as per actual requirements.

The estimates for the works/equipments not specifically covered in the cost data shall be prepared by suitably taking into account the estimated cost of the other similar equipments/ works included in the cost data along with suitable modifications and the effect of other relevant factors specific to the works/ equipment to be estimated.

In case of works awarded on turn-key basis after following the bidding process. The estimates shall be prepared/ revised on the basis of cost as per such awards.

The prices are subject to increase or decrease as per IEEMA formula applicable for the basic raw material i.e. steel, copper, aluminium etc.

The Labour Rates for erection/manual carriage for the labour hired on daily wages basis in the Scheduled Tribal Areas/ Remote Area/Hard Area as notified by State Government from time to time shall be allowed 25 % enhancement as per the Finance Department's Office Memorandum No. FIN(PR)B(7)-1/95-II dated 17.04.1998.

Abstract of Cost for 33 kV Lines and 33/11 kV Sub-Stations( FY 2013-14)

Description Unit Page No

1 33 kV LINE

A) 33 kV Single Circuit line with 6/1/4.72 mm or 6/1/4.09 ACSR Cond. (Double Pole Structure) with single continuous earth wire on

I 9.75mtr . Long PCC Pole (W.L .300 Kg.) km 8.42 1ii 10 mtr . Long S/T Pole (W.L.300 Kg ) km 10.94 1iii 60 %9.75mtr . Long PCC Pole & 40% 10 mtr . Long S/T Pole (W.L.300 Kg ) km 9.42 1

B) 33 kV Double Circuit line with 6/1/4.72 mm or 6/1/4.09 ACSR cond. with km 15.34 1A single continuous earth wire on 11 mtr . Long S/T Pole (W.L.300 Kg )

C) 33 kV Single Circuit line with 7/4.26 mm AAAC cond. (Double Pole Structure) with single continuous earth wire on

I 9.75mtr . Long PCC Pole (W.L .300 Kg.) km 8.02 2ii 10 mtr . Long S/T Pole (W.L.300 Kg ) km 10.54 2iii 60 %9.75mtr . Long PCC Pole & 40% 10 mtr . Long S/T Pole (W.L.300 Kg ) km 9.01 2

D) 33 kV Double Circuit line with 7/4.26 mm AAAC cond. with km 14.43 2A single continuous earth wire on 11 mtr . Long S/T Pole (W.L.300 Kg )

2 33/11 kV Sub-Stations

I 33/11 kV Sub-Stations incorporating common breaker (Vacuum/SF-6 type ) control for transformer

A) 2x0.63 MVA, 33/11 kV Sub-Station (Manned) with1 4 nos. out going feeder No. 212.04 32 5 nos. out going feeder No. 218.38 33 6 nos. out going feeder No. 224.43 34 7 nos. out going feeder No. 230.77 35 8 nos. out going feeder No. 236.82 3

B) 2x1.6 MVA , 33/11 kV Sub-Station (Manned) with1 4 nos. out going feeder No. 237.44 42 5 nos. out going feeder No. 243.78 43 6 nos. out going feeder No. 249.83 44 7 nos. out going feeder No. 256.17 45 8 nos. out going feeder No. 262.22 4

C) 2x3.15 MVA, 33/11 kV Sub-Station (Manned) with1 4 nos. out going feeder No. 249.68 62 5 nos. out going feeder No. 256.02 63 6 nos. out going feeder No. 262.07 64 7 nos. out going feeder No. 268.42 65 8 nos. out going feeder No. 274.47 6

D) 2x0.63 MVA, 33/11 kV Sub-Station (Un-Manned) with1 4 nos. out going feeder No. 220.14 182 5 nos. out going feeder No. 229.29 183 6 nos. out going feeder No. 238.15 184 7 nos. out going feeder No. 247.31 185 8 nos. out going feeder No. 256.17 18

E) 2x1.6 MVA , 33/11 kV Sub-Station (Un-Manned) with1 4 nos. out going feeder No. 245.54 192 5 nos. out going feeder No. 254.69 193 6 nos. out going feeder No. 263.55 194 7 nos. out going feeder No. 272.70 195 8 nos. out going feeder No. 281.57 19

(ii)

S. No

Rate (Rs. Lacs)

F) 2x3.15 MVA, 33/11 kV Sub-Station (Un-Manned) with1 4 nos. out going feeder No. 257.79 212 5 nos. out going feeder No. 266.94 213 6 nos. out going feeder No. 275.80 214 7 nos. out going feeder No. 284.95 215 8 nos. out going feeder No. 293.81 21

II 33/11 kV Sub-Stations. Incorporating independent breaker (Vacuum/SF-6 type ) control for transformer

A) 2x6.3 MVA , 33/11 kV Sub-Station(Manned) with1 4 nos. out going feeder No. 288.98 82 5 nos. out going feeder No. 295.32 83 6 nos. out going feeder No. 301.38 84 7 nos. out going feeder No. 307.72 85 8 nos. out going feeder No. 313.77 8

B) 1x3.15 MVA, 33/11 kV Sub-Station (Manned) with1 4 nos. out going feeder No. 207.70 72 5 nos. out going feeder No. 214.04 73 6 nos. out going feeder No. 220.10 74 7 nos. out going feeder No. 226.44 75 8 nos. out going feeder No. 232.49 7

C) 1x1.6 MVA 33/11 kV Sub-Station (Manned) with1 4 nos. out going feeder No. 201.58 52 5 nos. out going feeder No. 207.92 53 6 nos. out going feeder No. 213.97 54 7 nos. out going feeder No. 220.32 55 8 nos. out going feeder No. 226.37 5

D) 2x6.3 MVA , 33/11 kV Sub-Station(Un-Manned) with1 4 nos. out going feeder No. 290.63 232 5 nos. out going feeder No. 299.79 233 6 nos. out going feeder No. 308.65 234 7 nos. out going feeder No. 317.80 235 8 nos. out going feeder No. 326.66 23

E) 1x3.15 MVA, 33/11 kV Sub-Station (Un-Manned) with1 4 nos. out going feeder No. 212.58 222 5 nos. out going feeder No. 221.73 223 6 nos. out going feeder No. 230.59 224 7 nos. out going feeder No. 239.75 225 8 nos. out going feeder No. 248.61 22

F) 1x1.6 MVA 33/11 kV Sub-Station (Un-Manned) with1 4 nos. out going feeder No. 206.46 202 5 nos. out going feeder No. 215.61 203 6 nos. out going feeder No. 224.47 204 7 nos. out going feeder No. 233.62 205 8 nos. out going feeder No. 242.48 20

3 Terminal equipment for each of 33 kV out going feeder from Sub-Station (with Vacuum/SF-6 C.B.) where a 33/11 kV where PT's exists. No. 15.21 52b 33/11 kV where PT's do not exists No. 16.26 52

4 Installation of 11 kV Auto Voltage Booster a Out door type 100 Amps rating No. 13.90 55

5 Installation of 11 kV Auto Reclosure / line sectionalizer. a Auto reclosure No. 7.14 57b Line sectionalizer No. 4.95 57

6 Installation of 11 kV Shunt Capacitor Bank with rating. a 1.2 MVAR No. 7.93 60b 1.8 MVAR No. 10.72 60

(iii)

Page -1Cost Data for Construction of one km of 33 kV Single Circuit (S/C) Double Pole Structures line with

ACSR 6/1/4.72 mm Conductor (100 mm2. Eq. for wind pressure Zone upto 150 kg / M 2) on 9.75 mtr./10 mtr. Long PCC Poles, Steel Tubular Poles and 60 % PCC & 40 % ST Poles with single continuous earth wire

S. Description of item ISS.No. Unit Qty Rate Amount in Rs.

No. REC STD Rs. PCC S/T 60 % PCCNo. Pole Pole & 40 % S/T

Poles1 Material for surveying and stacking of line (1 km)a Wooden pegs No. 12 24 288 288 288b Stone pillar/RCC pillars with one wastage No. 7 1124 7868 7868 78682 PCC poles 9.75 mtr. Long (Working.Load. 300 kg) 1678/1978 No. 20 2765 553003 S/T poles,10 mtr.,with pole cap (Working.Load. 300 kg) 2713/1980 No. 20 13033 2606604 60 % PCC & 40 %S/T poles No. 20 6872 1374445 Muffs No. 20 920 18400 73606 Angle iron 2240*65*65*6 mm cross arm for earth wires No. 10 865 8650 8650 86507 M.S. cross bracing set (consisting of one1800x65X65x6 mm- 2 Nos No. 10 2771 27710 27710 27710

and 2700x50x50x6 mm-2 Nos. os M.S Angle irons includingclamps and bolts.)

8 M.S. channel iron cross arm (4000x125x65x6 mm for No. 12 2976 35712 35712 357128 Nos. suspension structure=8 Nos. and 2 Nos.for deadend structure each= 4 Nos.)

9 Half clamps No. 34 133 4522 4522 452210 Nuts and Bolts of Various Sizes Kg 75 77 5775 5775 577511 Stay set complete (2 nos.for suspension structures with No. 15 695 10425 10425 10425

angle & 1 no. dead end with angle) 12 Stay Wire 7/4.00 mm ( @ 9.0 kg Per Stay Set) Kg 135 59 7965 7965 796513 33 kV Pin Insulators alongwith Pin No. 15 512 7680 7680 7680

( on 2 Nos. Dead End structure and 3 NosTangent Structure)14 Three discs insulator suspension string (P-54) No. 27 1250 33750 33750 33750

(on 5 Nos suspension Str. And 2 Nos Dead End Structure)15 Earth Reel No. 10 19 190 190 19016 Barbed wire Kg. 80 62 4960 4960 496017 Danger plate (203X200X1.6mm) No. 10 110 1100 1100 110018 HT Earthing set No. 10 1236 12360 12360 1236019 Material for 2 nos. road, path/road guarding in 1 km of linea PCC poles 8 mtr. Long 1678/1978 No. 4 1761 7044 7044 7044b Stay set LT No. 4 596 2384 2384 2384c Stay Wire 7/3.15 mm ( @ 6.0 kg Per Stay Set) kg 24 60 1440 1440 1440d Earthing set No. 2 563 1126 1126 1126e Catenary wire mtr. 30 59 1770 1770 1770f Cross Arm ( 2 Nos of Angle iron 2240*65*65*6 mm) No. 2 865 1730 1730 1730g Half clamps No. 2 133 266 266 266

20 GI wire no. 6 SWG for earth wire sag & wastage 280/1978 kg 155 59 9145 9145 9145 = 1.03 km @ 150 kg/km

21 ACSR 6/1/4.72 including 3 % sag and wastage km 3.09 59378 183478 183478 183478 S/Total 432638 656398 522142

Storage Charges @ 3.0 % 12979 19692 15664Contingencies Charges @ 3.0 % 12979 19692 15664Transportation Charges as per statement (P-61) 49910 35890 44300Erection charges as per statement (P-72) 250490 253980 250608

Total 758996 985652 848379Departmental Charges @ 11.0 % 83490 108422 93322

Grand Total 842486 1094074 941700Say Rs. In lacs 8.42 10.94 9.42

Page-2Cost Data for Construction of one km of 33 kV Single Circuit (S/C) Double Pole Structures line with

AAAC 7/4.26 mm Conductor (100 mm2 Eq. for wind pressure Zone upto 150 kg / M 2) on 9.75 mtr./10 mtr. Long PCC Poles, Steel Tubular Poles and 60 % PCC & 40 % ST Poles with single continuous earth wire

S. Description of item Iss.No. Unit Qty Rate Amount in Rs.No. REC STD Rs. PCC S/T 60 % PCC

No. pole pole & 40 % S/T Poles

1 Material for surveying and stacking of 33 KV line (1 km)a Wooden pegs No. 12 24 288 288 288b Stone pillar/RCC pillars with one wastage No. 7 1124 7868 7868 78682 PCC poles 9.75 mtr. Long (Working Load 300 kg) 1678/1978 No. 20 2765 553003 S/T poles,10 mtr. with pole cap (Working Load 300 kg) 2713/1980 No. 20 13033 2606604 60 % PCC & 40 %S/T poles No. 20 6872 1374445 Muffs No. 20 920 18400 73606 Angle iron 2240*65*65*6 mm cross arm for earth wires No. 10 865 8650 8650 86507 M.S. cross bracing set (consisting of one1800x65X65x6 mm- 2 Nos No. 10 2771 27710 27710 27710


8 M.S. channel iron cross arm (4000x125x65x6 mm for No. 12 2976 35712 35712 357128 Nos. suspension structure=8 Nos. and 2 Nos.for deadend structure each= 4 Nos.)

9 Half clamps No. 34 133 4522 4522 452210 Nuts and Bolts of Various Sizes Kg 75 77 5775 5775 577511 Stay set complete (2 nos.for suspension structures with No. 15 695 10425 10425 10425

angle & 1 no. dead end with angle) 12 Stay Wire 7/4.00 mm ( @ 9.0 kg Per Stay Set) Kg 135 59 7965 7965 796513 33 kV Pin Insulators alongwith Pin No. 15 512 7680 7680 7680

( on 2 Nos. Dead End structure and 3 NosTangent Structure)14 Three discs insulator suspension string (P-54) No. 27 1250 33750 33750 33750

(on 5 Nos suspension Str. And 2 Nos Dead End Structure)15 Earth reel No. 10 19 190 190 19016 Barbed wire Kg. 80 62 4960 4960 496017 Danger plate No. 10 110 1100 1100 110018 HT Earthing set No. 10 1236 12360 12360 1236019 Material for 2 nos. road, path/road guarding in 1 km of linea PCC poles 8 mtr. Long 1678/1978 No. 4 1761 7044 7044 7044b Stay set LT No. 4 596 2384 2384 2384c Stay Wire 7/3.15 mm ( @ 6.0 kg Per Stay Set) kg 24 60 1440 1440 1440d Earthing set No. 4 563 2252 2252 2252e Catenary wire mtr. 30 59 1770 1770 1770f Cross Arm ( 2 Nos of Angle iron 2240*65*65*6 mm) No. 2 865 1730 1730 1730g Half clamps No. 2 133 266 266 266

20 GI wire no. 6 SWG for earth wire 280/1978 kg 155 59 9145 9145 9145sag & wastage =1.03 km @ 150 kg/km

21 AAAC 7/4.26 including 3 % sag and wastage km 3.09 48001 148323 148323 148323 S/Total 398609 622369 488113

Storage Charges @ 3.0 % 11958 18671 14643Contingencies Charges @ 3.0 % 11958 18671 14643Transportation charges as per statement (P-61) 49600 35570 43990Erection charges as per statement (P-72) 250490 253980 250608

Total 722616 949261 811998Departmental charges @ 11.0 % 79488 104419 89320

Grand Total 802103 1053680 901318Say Rs. In lacs 8.02 10.54 9.01

Page -1ACost Data for Construction of one km of 33 KV Double Circuit (D/C) Double Pole Structures line with

ACSR 6/1/4.72mm conductor (100 mm2 Equivalent for wind pressure Zone upto 150 kg / M 2) on 11 mtr. Long Steel Tubular Pole with single continuous earth wire

S. Description of item ISS.No. Unit Qty Rate Amount in Rs.

No. REC STD Rs. S/T No. pole

1 Material for surveying and stacking of line (1 km)a Wooden pegs No. 12 24 288b Stone pillar/RCC pillars with one wastage No. 7 1124 78682 S/T poles,11 mtr. with pole cap (Working.Load. 300 kg) 2713/1980 No. 20 15243 3048603 Muffs No. 20 920 184004 Angle iron 2240*65*65*6 mm cross arm for earth wires No. 10 865 86505 M.S. cross bracing set (consisting of one1800x65X65x6 mm- 2 Nos No. 10 2771 27710


6 M.S. channel iron cross arm (4000x125x65x6 mm for No. 24 2976 714248 Nos. suspension structure=8 Nos. and 2 Nos.for deadend structure each= 4 Nos.)

7 Half clamps No. 58 133 77148 Nuts and Bolts of Various Sizes Kg 100 77 77009 Stay set complete (2 nos.for suspension structures with No. 15 695 10425

angle & 1 no. dead end with angle) 10 Stay Wire 7/4.00 mm ( @ 9.0 kg Per Stay Set) Kg 135 59 796511 33 kV Pin Insulators alongwith Pin No. 30 512 15360

( on 2 Nos. Dead End structure and 3 NosTangent Structure)12 Three discs insulator suspension string (P-54) No. 54 1250 67500

(on 5 Nos suspension Str. And 2 Nos Dead End Structure)13 Earth reel No. 10 19 19014 Barbed wire Kg. 80 62 496015 Danger plate No. 10 110 110016 HT Earthing set No. 10 1236 1236017 Material for 2 nos. road, path/road guarding in 1 km of linea PCC poles 8 mtr. Long 1678/1978 No. 4 1761 7044b Stay set LT No. 4 596 2384c Stay Wire 7/3.15 mm ( @ 6.0 kg Per Stay Set) kg 24 60 1440d Earthing set No. 2 563 1126e Catenary wire mtr. 30 62 1860f Cross Arm ( 2 Nos of Angle iron 2240*65*65*6 mm) No. 2 865 1730g Half clamps No. 2 133 266

18 GI wire no. 6 SWG for earth wire 280/1978 kg 155 59 9145sag & wastage =1.03 km @ 150 kg/km

19 ACSR 6/1/4.72including 3 % sag and wastage km 6.18 59378 366956 S/Total 966425

Storage Charges @ 3.0 % 28993Contingencies Charges @ 3.0 % 28993Transportation charges as per statement (P-61) 35890Erection charges as per statement (P-72) 321420

Total 1381721Departmental charges @ 11.0 % 151989

Grand Total 1533710Say Rs. In lacs 15.34

Page-2ACost Data for Construction of one km of 33 KV Double Circuit (D/C) Double Pole Structures line with

AAAC 7/4.26 mm conductor (100 mm2 Equivalent for wind pressure Zone upto 150 kg / M 2) on 11 mtr. Long Steel Tubular Pole with single continuous earth wire

S. Description of item Iss.No. Unit Qty Rate Amount in Rs.No. REC STD Rs. Steel Pole

No.

1 Material for surveying and stacking of 33 KV line (1 km)a Wooden pegs No. 12 24 288b Stone pillar/RCC pillars with one wastage No. 7 1124 78682 S/T poles,11 mtr.with pole cap (Working Load 300 kg) 2713/1980 No. 20 15243 3048603 Muffs No. 20 920 184004 Angle iron 2240*65*65*6 mm cross arm for earth wires No. 10 865 86505 M.S. cross bracing set (consisting of one1800x65X65x6 mm- 2 Nos No. 10 2771 27710


6 M.S. channel iron cross arm (4000x125x65x6 mm for No. 24 2976 714248 Nos. suspension structure=8 Nos. and 2 Nos.for deadend structure each= 4 Nos.)

7 Half clamps No. 58 133 77148 Nuts and Bolts of Various Sizes Kg 100 77 77009 Stay set complete (2 nos.for suspension structures with No. 15 695 10425

angle & 1 no. dead end with angle) 10 Stay Wire 7/4.00 mm ( @ 9.0 kg Per Stay Set) Kg 135 59 796511 33 kV Pin Insulators alongwith Pin No. 15 512 7680

( on 2 Nos. Dead End structure and 3 NosTangent Structure)12 Three discs insulator suspension string (P-54) No. 54 1250 67500

(on 5 Nos suspension Str. And 2 Nos Dead End Structure)13 Earth Reel No. 10 19 19014 Barbed wire Kg. 80 62 496015 Danger plate No. 10 110 110016 HT Earthing set No. 10 1236 1236017 Material for 2 nos. road, path/road guarding in 1 km of linea PCC poles 8 mtr. Long 1678/1978 No. 4 1761 7044b Stay set LT No. 4 596 2384c Stay Wire 7/3.15 mm ( @ 6.0 kg Per Stay Set) kg 24 60 1440d Earthing set No. 4 563 2252e Catenary wire mtr. 30 62 1860f Cross Arm ( 2 Nos of Angle iron 2240*65*65*6 mm) No. 2 865 1730g Half clamps No. 2 133 266

18 GI wire no. 6 SWG for earth wire 280/1978 kg 155 59 9145sag & wastage =1.03 km @ 150 kg/km

19 AAAC 7/4.26 including 3 % sag and wastage km 6.18 48001 296646 S/Total 889561

Storage Charges @ 3.0 % 26687Contingencies Charges @ 3.0 % 26687Transportation charges as per statement (P-61) 35570Erection charges as per statement (P-72) 321420

Total 1299925Departmental charges @ 11.0 % 142992

Grand Total 1442917Say Rs. In lacs 14.43

PAGE- 3

Cost of 2x 0.63 MVA, 33 kV Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. of out going Feeders with Common Breaker ( vacuum/SF6 ) Control for Transformer

S.No. Description of item ISS.No. Unit Qty Rate Amount for Sub-Station With No. of out going Feeders.

REC Std. No Rs. 4 Nos. 5 Nos. 6 Nos. 7 Nos. 8 Nos.

1 Cost of Terminal Equipments for 2x 0.63 MVA,33/11 kV Sub-Station No. 1 -- 7495230 7880220 8240550 8625550 8985890

with 4 to 8 nos. out going feeder excluding the cost of Power Transformer

& 11 kV incoming cable (P- 9 to 11)

2 0.63 MVA, 33/11 kV Transformer 2026/1993 No. 2 887500 1775000 1775000 1775000 1775000 1775000

3 95 mm2. 11 kV grade cable 7098/1985 Mtr 100 450 45000 45000 45000 45000 45000

S/Total 9315230 9700220 10060550 10445550 10805890

Storage Charges @ 3.0 % 279457 291007 301817 313367 324177

Contingencies Charges @ 3.0 % 279457 291007 301817 313367 324177

Transportation charges as per statement (P-61) 312900 312900 312900 312900 312900

Erection charges as per statement(P-74) 4539400 4702600 4865900 5029100 5192400

Cost of control room building as per detail(P-51) 4376016 4376016 4376016 4376016 4376016

Total 19102460 19673749 20218999 20790299 21335559

Departmental charges @ 11.0 % 2101271 2164112 2224090 2286933 2346912

Grand Total 21203730 21837862 22443089 23077232 23682471

Say Rs. In lacs 212.04 218.38 224.43 230.77 236.82

PAGE-4

Cost of 2x1.6 MVA, 33 kV Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. of out going Feeders with Common Breaker ( vacuum/SF6 ) Control for Transformer



1 Cost of Terminal Equipments for 2x 1.6 MVA,33/11 kV Substation No. 1 -- 7495230 7880220 8240550 8625550 8985890

with 4 to 8 nos. out going Feeder excluding the cost of Power Transformer



3 120 mm2. 11 kV grade cable 7098/1985 No. 100 516 51600 51600 51600 51600 51600

S/Total 11473830 11858820 12219150 12604150 12964490

Storage Charges @ 3.0 % 344215 355765 366575 378125 388935




Cost of control room building as per detail (P-51) 4376016 4376016 4376016 4376016 4376016

Total 21390576 21961866 22507116 23078416 23623676

Departmental Charges @ 11.0 % 2352963 2415805 2475783 2538626 2598604

Grand Total 23743539 24377671 24982899 25617042 26222280

Say Rs. In lacs 237.44 243.78 249.83 256.17 262.22

PAGE-5

Cost of 1x1.6 MVA, Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. out going Feederswith Independent Breaker ( vacuum/SF6 ) Control for Transformer


REC Std. No 4 Nos. 5 Nos. 6 Nos. 7 Nos. 8 Nos.

1 Cost of Terminal Equipments for 1x1.6 MVA,33/11 kV Sub-Station No. 1 6421180 6806170 7166500 7551490 7911830





S/Total 8410480 8795470 9155800 9540790 9901130

Storage Charges @ 3.0 % 252314 263864 274674 286224 297034





Total 18160424 18731714 19276964 19848354 20393514

Departmental Charges @ 11 % 1997647 2060489 2120466 2183319 2243287

Grand Total 20158071 20792203 21397430 22031673 22636801

Say Rs. In lacs 201.58 207.92 213.97 220.32 226.37

PAGE-6

Cost of 2x3.15 MVA, 33 kV Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. out going Feederswith Common Breaker ( vacuum/SF6 ) Control for Transformer





&11 kV incoming cable (P- 9 to 11)



S/Total 12514576 12899566 13259896 13644896 14005236

Storage Charges @ 3.0 % 375437 386987 397797 409347 420157





Total 22493766 23065056 23610306 24181606 24726866


Grand Total 24968080 25602212 26207440 26841583 27446821

Say Rs. In lacs 249.68 256.02 262.07 268.42 274.47

PAGE-7

Cost of 1x3.15 MVA, Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. out going Feederswith Independent Breaker ( vacuum/SF6 ) Control for Transformer



1 Cost of Terminal Equipments for 1x3.15MVA,33/11 kV Sub-Station No. 1 -- 6421180 6806170 7166500 7551490 7911830





S/Total 8930853 9315843 9676173 10061163 10421503

Storage Charges @ 3.0 % 267926 279475 290285 301835 312645





Total 18712020 19283310 19828559 20399949 20945109


Grand Total 20770342 21404474 22009701 22643943 23249071

Say Rs. In lacs 207.70 214.04 220.10 226.44 232.49

PAGE-8

Cost of 2x6.3 MVA, 33 kV Terminal Equipment & Sub-Station ( Manned) with 4 to 8 nos. out going Feeders and incorporating independent breaker ( vacuum/SF6 ) control for Transformer



1 Cost of Terminal Equipments for 2x 6.3MVA,33/11 kV Sub-Station No. 1 -- 8458840 8843830 9204160 9589160 9949500



2 6.3 MVA, 33/11 kV Transformer 2026 No. 2 3650219 7300438 7300438 7300438 7300438 7300438


S/Total 15838878 16223868 16584198 16969198 17329538

Storage Charges @ 3.0 % 475166 486716 497526 509076 519886





Total 26034527 26605816 27151066 27722466 28267626


Grand Total 28898325 29532456 30137683 30771937 31377065

Say Rs. In lacs :- 288.98 295.32 301.38 307.72 313.77

PAGE-9

Cost of Terminal Equipments for 2x'X' MVA, 33/11 kV Sub-Station (Manned) with 4 to 8 nos. out going Feeders incorporatingCommon Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables )



A) Sub-Station Transformer

100 kVA, 33/0.4 kV S/Stn, Transformer No. 1 324478 324478 324478 324478 324478 324478

B) 33 kV Switchgear Equipment

1 33 kV T/F C&R Panel without Differential Relay No. 2 226242 452484 452484 452484 452484 452484

2 33 kV Bus Coupler Panel No. 1 208101 208101 208101 208101 208101 208101

3 33 kV Feeder Panel No. 2 268446 536892 536892 536892 536892 536892

4 33 kV CT's Single Unit 2705/1992 No. 6 30992 185952 185952 185952 185952 185952

5 33/11 kV, single phase PT's 3156/1992 No. 3 26867 80601 80601 80601 80601 80601

6 33 kV Isolator with E/Blade 9921/1992 No. 1 77886 77886 77886 77886 77886 77886

7 33 kV Isolator without E/Blade 9921/1992 No. 7 71508 500556 500556 500556 500556 500556

8 33 kV lightening arresters metal oxide type 55/1987 set 5 5371 26855 26855 26855 26855 26855

9 33 kV Expulsion Dropout fuse unit 5292/1970 set 2 10304 20608 20608 20608 20608 20608

S/Total (B) :- 2089935 2089935 2089935 2089935 2089935

C) 11 kV switchgear and allied Equipment

(I) 11 kV panel board with 2 incomer panels with PT's 1

busbar coupler and following of out going Feeder panels.

1 4 nos. set of 7 panels set 1 2130382 2130382 -- -- -- --

2 5 nos. set of 8 panels set 1 2414049 -- 2414049 -- -- --

3 6 nos. set of 9 panels set 1 2697716 -- -- 2697716 -- --

4 7 nos. set of 10 panels set 1 2981383 -- -- -- 2981383 --

5 8 nos. set of 11 panels set 1 3265050 -- -- -- -- 3265050

(II) 11 kV triple pole GO Switch/Isolator without E/blade for S/Stn with

following no. of out going Feeder 1326/1977

1 4 nos. set 4 4582 18328 -- -- -- --

2 5 nos. set 5 4582 -- 22910 -- -- --

3 6 nos. set 6 4582 -- -- 27492 -- --4 7 nos. set 7 4582 -- -- -- 32074 --

5 8 nos. set 8 4582 -- -- -- -- 36656

PAGE-10

(III) 11 kV LA's Sub-Station Type for S/Stn with

following no. of out going Feeder

1 4 nos. No. 12 493 5916 -- -- -- --

2 5 nos. No. 15 493 -- 7395 -- -- --

3 6 nos. No. 18 493 -- -- 8874 -- --

4 7 nos. No. 21 493 -- -- -- 10353 --

5 8 nos. No. 24 493 -- -- -- -- 11832

(IV) 95 mm2, 11kV grade cable for S/Stn with


1 4 nos. mtr. 200 450 90000 -- -- -- --

2 5 nos. mtr. 250 450 -- 112500 -- -- --

3 6 nos. mtr. 300 450 -- -- 135000 -- --

4 7 nos. mtr. 350 450 -- -- -- 157500 --

5 8 nos. mtr. 400 450 -- -- -- -- 180000

(V) 11 kV epoxy terminating kits for S/Stn with


1 4 nos. No. 4 7074 28296 -- -- -- --

2 5 nos. No. 5 7074 -- 35370 -- -- --

3 6 nos. No. 6 7074 -- -- 42444 -- --

4 7 nos. No. 7 7074 -- -- -- 49518 --

5 8 nos. No. 8 7074 -- -- -- -- 56592

(VI) HT compound & other material in sets for cable boxes

of panels,S/Stn with following no. of out going Feeder

1 4 nos. No. 4 2179 8716 -- -- -- --

2 5 nos. No. 5 2179 -- 10895 -- -- --

3 6 nos. No. 6 2179 -- -- 13074 -- --

4 7 nos. No. 7 2179 -- -- -- 15253 --

5 8 nos. No. 8 2179 -- -- -- -- 17432

S/Total (C) :- 2281638 2603119 2924600 3246081 3567562

D) General Equipment

1 30 V, 100 AH Lead Acid Battery alongwith Battery Charger 34/1984 No. 1 108464 108464 108464 108464 108464 108464

2 30 V DC Distribution Board No. 1 45736 45736 45736 45736 45736 45736

3 400 V, A.C. distribution switchgear 4047/1967 No. 1 551591 551591 551591 551591 551591 551591

S/Total (D) :- 705791 705791 705791 705791 705791

PAGE-11

E) Super structure & busbar

(I) 33 kV super structure & busbar as per detail (P-33) job 1 613740 613740 613740 613740 613740 613740

(II) 11 kV super structure & busbar detail as per for Sub-Station

with following no. of out going Feeder (P-36)

1 4 nos. job 1 179850 179850 -- -- -- --

2 5 nos. job 1 243360 -- 243360 -- -- --

3 6 nos. job 1 282210 -- -- 282210 -- --

4 7 nos. job 1 345720 -- -- -- 345720 --

5 8 nos. job 1 384580 -- -- -- -- 384580

S/Total (E) :- 793590 857100 895950 959460 998320

F Earthing of 33 kV Sub-Station Equipments as per detail (P-38) job 1 249550 249550 249550 249550 249550 249550

G Yard & colony fencing as per detail (P-43) job 1 421090 421090 421090 421090 421090 421090

H Yard lightening as per detail (P-44) job 1 126130 126130 126130 126130 126130 126130

I Control and LT power cables as per detail (P-45) job 1 93510 93510 93510 93510 93510 93510

J) Foundation of :--

1 Transformer as per detail (P-46) job 2 42720 85440 85440 85440 85440 85440

K Cost of trenches as per detail (P-50) job 1 324080 324080 324080 324080 324080 324080

S/Total (F to K) :- 1299800 1299800 1299800 1299800 1299800

Grand Total (A to K ) :- 7495232 7880223 8240554 8625545 8985886

Say Rs. :- 7495230 7880220 8240550 8625550 8985890

PAGE-12

Cost of Terminal Equipments for 1x'X' MVA, 33/11 kV Sub-Station ( Manned) with 4 to 8 nos. out going Feeder incorporatingindependent Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables )










5 400A 33 kV Isolator with E/Blade 9921/1992 No. 1 77886 77886 77886 77886 77886 77886

6 400A 33 kV Isolator without E/Blade 9921/1992 No. 4 71508 286032 286032 286032 286032 286032



S/Total (B) :- 1058600 1058600 1058600 1058600 1058600


(I) 11 kV panel board with 1 incomer panel with PT's

and following of out going Feeder panels.






(II) 11 kV triple pole GO Switch/Isolator without E/blade for S/Stn with


1 4 nos. No. 4 4582 18328 -- -- -- --

2 5 nos. No. 5 4582 -- 22910 -- -- --

3 6 nos. No. 6 4582 -- -- 27492 -- --

4 7 nos. No. 7 4582 -- -- -- 32074 --

5 8 nos. No. 8 4582 -- -- -- -- 36656

PAGE-13



1 4 nos. No. 12 493 5916 -- -- -- --

2 5 nos. No. 15 493 -- 7395 -- -- --

3 6 nos. No. 18 493 -- -- 8874 -- --

4 7 nos. No. 21 493 -- -- -- 10353 --

5 8 nos. No. 24 493 -- -- -- -- 11832


following no. of out going Feeder mtr. 200 450 90000 -- -- -- --

1 4 nos. mtr. 250 450 -- 112500 -- -- --

2 5 nos. mtr. 300 450 -- -- 135000 -- --

3 6 nos. mtr. 350 450 -- -- -- 157500 --

4 7 nos. mtr. 400 450 -- -- -- -- 180000

5 8 nos.



1 4 nos. No. 4 7074 28296 -- -- -- --

2 5 nos. No. 5 7074 -- 35370 -- -- --

3 6 nos. No. 6 7074 -- -- 42444 -- --

4 7 nos. No. 7 7074 -- -- -- 49518 --

5 8 nos. No. 8 7074 -- -- -- -- 56592



1 4 nos. No. 4 2179 8716 -- -- -- --

2 5 nos. No. 5 2179 -- 10895 -- -- --

3 6 nos. No. 6 2179 -- -- 13074 -- --

4 7 nos. No. 7 2179 -- -- -- 15253 --

5 8 nos. No. 8 2179 -- -- -- -- 17432

S/Total (C) :- 2281638 2603119 2924600 3246081 3567562





S/Total (D) :- 705791 705791 705791 705791 705791

PAGE-14


I 33 kV super structure & busbar as per detail (P-33) job 1 613740 613740 613740 613740 613740 613740

II 11 kV super structure & busbar detail as per for Sub-Station


1 4 nos. job 1 179850 179850 -- -- -- --

2 5 nos. job 1 243360 -- 243360 -- -- --

3 6 nos. job 1 282210 -- -- 282210 -- --

4 7 nos. job 1 345720 -- -- -- 345720 --

5 8 nos. job 1 384580 -- -- -- -- 384580

S/Total (E) :- 793590 857100 895950 959460 998320








S/Total (F to K) :- 1257080 1257080 1257080 1257080 1257080

Grand Total (A to K ) :- 6421177 6806168 7166499 7551490 7911831

Say Rs. :- 6421180 6806170 7166500 7551490 7911830

PAGE-15

Cost of Terminal Equipments for 2x'X' MVA, 33/11 kV Sub-station (Manned) with 4 to 8 nos. out going Feeders incorporating independent Breaker ( vacuum/SF6 ) control for Transformer (excluding cost of power Transformer and 11 kV incoming cables )




100 kVA, 33/0.4 kV S/Stn, Transformer 1180 & 2026 No. 1 324478 324478 324478 324478 324478 324478

B) 33 kV Switchgear & Equipment

1 33 kV T/F C&R Panel with Differential Relay No. 2 433807 867614 867614 867614 867614 867614



4 36 kV Vacuum/SF-6 Circuit Breaker. 12-/1979 No. 2 254440 508880 508880 508880 508880 508880



7 33 kV Isolator with E/Blade 9921 No. 1 77886 77886 77886 77886 77886 77886

8 33 kV Expulsion Dropout fuse unit 55/1987 No. 2 10304 20608 20608 20608 20608 20608

9 33 kV Isolator without E/Blade 9921 set 7 71508 500556 500556 500556 500556 500556


S/Total (B) :- 3013945 3013945 3013945 3013945 3013945

C) 11 kV switchgear and allied EquipmentI 11 kV panel board with 2 incomer panels with PT's 1

busbar coupler and following out going Feeder panels.






II 11 kV triple pole GO Switch/Isolator without E/blade for S/Stn with


1 4 nos. set 4 4582 18328 -- -- -- --

2 5 nos. set 5 4582 -- 22910 -- -- --

3 6 nos. set 6 4582 -- -- 27492 -- --

4 7 nos. set 7 4582 -- -- -- 32074 --

5 8 nos. set 8 4582 -- -- -- -- 36656

PAGE-16

III 11 kV LA's Sub-Station Type for S/Stn with


1 4 nos. No. 12 493 5916 -- -- -- --

2 5 nos. No. 15 493 -- 7395 -- -- --

3 6 nos. No. 18 493 -- -- 8874 -- --

4 7 nos. No. 21 493 -- -- -- 10353 --

5 8 nos. No. 24 493 -- -- -- -- 11832

IV 95 mm2, 11kV grade cable for S/Stn with


1 4 nos. mtr. 200 450 90000 -- -- -- --

2 5 nos. mtr. 250 450 -- 112500 -- -- --

3 6 nos. mtr. 300 450 -- -- 135000 -- --

4 7 nos. mtr. 350 450 -- -- -- 157500 --

5 8 nos. mtr. 400 450 -- -- -- -- 180000

V 11 kV epoxy terminating kits for S/Stn with


1 4 nos. No. 4 7074 28296 -- -- -- --

2 5 nos. No. 5 7074 -- 35370 -- -- --

3 6 nos. No. 6 7074 -- -- 42444 -- --

4 7 nos. No. 7 7074 -- -- -- 49518 --

5 8 nos. No. 8 7074 -- -- -- -- 56592

VI HT compound & other material in sets for cable boxes


1 4 nos. No. 4 2179 8716 -- -- -- --

2 5 nos. No. 5 2179 -- 10895 -- -- --

3 6 nos. No. 6 2179 -- -- 13074 -- --

4 7 nos. No. 7 2179 -- -- -- 15253 --

5 8 nos. No. 8 2179 -- -- -- -- 17432

S/Total (C) :- 2281638 2603119 2924600 3246081 3567562





S/Total (D) :- 705791 705791 705791 705791 705791

PAGE-17





1 4 nos. job 1 179850 179850 -- -- -- --

2 5 nos. job 1 243360 -- 243360 -- -- --

3 6 nos. job 1 282210 -- -- 282210 -- --

4 7 nos. job 1 345720 -- -- -- 345720 --

5 8 nos. job 1 384580 -- -- -- -- 384580

S/Total (E) :- 793590 857100 895950 959460 998320







2 Circuit breaker (P-47) job 2 19800 39600 39600 39600 39600 39600


S/Total (F to K) :- 1339400 1339400 1339400 1339400 1339400

Grand Total (A to K ) :- 8458842 8843833 9204164 9589155 9949496

Say Rs. :- 8458840 8843830 9204160 9589160 9949500

PAGE- 18

Cost of 2x 0.63 MVA, 33 kV Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. of out going Feeders with Common Breaker ( vacuum/SF6 ) Control for Transformer








S/Total 10818840 11442610 12041720 12665490 13264610

Storage Charges @ 3.0 % 324565 343278 361252 379965 397938





Total 19832614 20657011 21455367 22279763 23078131


Grand Total 22014202 22929282 23815458 24730537 25616725

Say Rs. In lacs 220.14 229.29 238.15 247.31 256.17

PAGE-19

Cost of 2x1.6 MVA, 33 kV Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. of out going Feeders with Common Breaker ( vacuum/SF6 ) Control for Transformer



1 Cost of Terminal Equipments for 2x1.6 MVA,33/11 kV Sub-Station No. 1 -- 8998840 9622610 10221720 10845490 11444610





S/Total 12977440 13601210 14200320 14824090 15423210

Storage Charges @ 3.0 % 389323 408036 426010 444723 462696





Total 22120730 22945126 23743484 24567880 25366246


Grand Total 24554010 25469090 26355267 27270347 28156533

Say Rs. In lacs 245.54 254.69 263.55 272.70 281.57

PAGE-20

Cost of 1x1.6 MVA, Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. out going Feederswith Independent Breaker ( vacuum/SF6 ) Control for Transformer



1 Cost of Terminal Equipments for 1x1.6 MVA,33/11 kV Sub-Station No. 1 7650540 8274310 8873430 9497200 10096320





S/Total 9639840 10263610 10862730 11486500 12085620

Storage Charges @ 3.0 % 289195 307908 325882 344595 362569





Total 18599874 19424271 20222638 21047134 21845401


Grand Total 20645860 21560941 22447128 23362319 24248395

Say Rs. In lacs 206.46 215.61 224.47 233.62 242.48

PAGE-21

Cost of 2x3.15 MVA, 33 kV Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. out going Feederswith Common Breaker ( vacuum/SF6 ) Control for Transformer








S/Total 14018186 14641956 15241066 15864836 16463956

Storage Charges @ 3.0 % 420546 439259 457232 475945 493919





Total 23223921 24048317 24846674 25671070 26469437


Grand Total 25778552 26693632 27579808 28494888 29381075

Say Rs. In lacs 257.79 266.94 275.80 284.95 293.81

PAGE-22

Cost of 1x3.15 MVA, Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. out going Feederswith Independent Breaker ( vacuum/SF6 ) Control for Transformer



1 Cost of Terminal Equipments for 1x3.15MVA,33/11 kV Sub-Station No. 1 -- 7650540 8274310 8873430 9497200 10096320





S/Total 10160213 10783983 11383103 12006873 12605993

Storage Charges @ 3.0 % 304806 323519 341493 360206 378180





Total 19151470 19975866 20774233 21598729 22396997


Grand Total 21258132 22173211 23059399 23974589 24860667

Say Rs. In lacs 212.58 221.73 230.59 239.75 248.61

PAGE-23

Cost of 2x6.3 MVA, 33 kV Terminal Equipment & Sub-Station ( Un-Manned) with 4 to 8 nos. out going Feeders and incorporating independent breaker ( vacuum/SF6 ) control for Transformer



1 Cost of Terminal Equipments for 2x 6.3MVA,33/11 kV Sub-Station No. 1 -- 9413970 10037740 10636850 11260620 11859740



2 6.3 MVA, 33/11 kV Transformer 2026 No. 2 3650219 7300438 7300438 7300438 7300438 7300438


S/Total 16794008 17417778 18016888 18640658 19239778

Storage Charges @ 3.0 % 503820 522533 540507 559220 577193





Total 26183292 27007689 27806045 28630541 29428809


Grand Total 29063455 29978534 30864710 31779901 32665978

Say Rs. In lacs 290.63 299.79 308.65 317.80 326.66

PAGE-24

Cost of Terminal Equipments for 2x'X' MVA, 33/11 kV Sub-Station(Un-Manned) with 4 to 8 nos. out going Feeders incorporatingCommon Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables )












7 400A 33 kV Isolator with E/Blade (Motorised) 9921/1992 No. 1 77886 77886 77886 77886 77886 77886

8 400A 33 kV Isolator without E/Blade (Motorised) 9921/1992 No. 7 71508 500556 500556 500556 500556 500556



S/Total (B) :- 2598815 2598815 2598815 2598815 2598815C) 11 kV switchgear and allied Equipment

(I) 11 kV panel board with 2 incomer panels with PT's 1

Busbar coupler and following of out going Feeder panels.





5 8 nos. set of 11 panels set 1 3265050 -- -- -- -- 3265050(II) 11 kV triple pole GO Switch/Isolator without E/blade for S/Stn with


1 4 nos. set 4 4582 18328 -- -- -- --

2 5 nos. set 5 4582 -- 22910 -- -- --

3 6 nos. set 6 4582 -- -- 27492 -- --

4 7 nos. set 7 4582 -- -- -- 32074 --5 8 nos. set 8 4582 -- -- -- -- 36656

PAGE-25



1 4 nos. No. 12 493 5916 -- -- -- --2 5 nos. No. 15 493 -- 7395 -- -- --3 6 nos. No. 18 493 -- -- 8874 -- --4 7 nos. No. 21 493 -- -- -- 10353 --

5 8 nos. No. 24 493 -- -- -- -- 11832



1 4 nos. mtr. 200 450 90000 -- -- -- --

2 5 nos. mtr. 250 450 -- 112500 -- -- --

3 6 nos. mtr. 300 450 -- -- 135000 -- --

4 7 nos. mtr. 350 450 -- -- -- 157500 --

5 8 nos. mtr. 400 450 -- -- -- -- 180000



1 4 nos. No. 4 7074 28296 -- -- -- --

2 5 nos. No. 5 7074 -- 35370 -- -- --

3 6 nos. No. 6 7074 -- -- 42444 -- --

4 7 nos. No. 7 7074 -- -- -- 49518 --

5 8 nos. No. 8 7074 -- -- -- -- 56592



1 4 nos. No. 4 2179 8716 -- -- -- --

2 5 nos. No. 5 2179 -- 10895 -- -- --

3 6 nos. No. 6 2179 -- -- 13074 -- --

4 7 nos. No. 7 2179 -- -- -- 15253 --

5 8 nos. No. 8 2179 -- -- -- -- 17432(VII) 12 KV vacuum/SF-6 Circuit Breaker.

1 4 nos. No. 4 238781 955124 -- -- -- --

2 5 nos. No. 5 238781 -- 1193905 -- -- --

3 6 nos. No. 6 238781 -- -- 1432686 -- --

4 7 nos. No. 7 238781 -- -- -- 1671467 --

5 8 nos. No. 8 238781 -- -- -- -- 1910248

S/Total (C) :- 3236762 3797024 4357286 4917548 5477810

PAGE-26





S/Total (D) :- 705791 705791 705791 705791 705791

E) Super Structure & Busbar

(I) 33 kV super structure & busbar as per detail (P-33) job 1 613740 613740 613740 613740 613740 613740

(II) 11 kV super structure & busbar detail as per for Sub-Station


1 4 nos. job 1 179850 179850 -- -- -- --

2 5 nos. job 1 243360 -- 243360 -- -- --

3 6 nos. job 1 282210 -- -- 282210 -- --

4 7 nos. job 1 345720 -- -- -- 345720 --

5 8 nos. job 1 384580 -- -- -- -- 384580

S/Total (E) :- 793590 857100 895950 959460 998320









S/Total (F to K) :- 1339400 1339400 1339400 1339400 1339400

Grand Total (A to K ) :- 8998836 9622608 10221720 10845492 11444614

Say Rs. :- 8998840 9622610 10221720 10845490 11444610

PAGE-27

Cost of Terminal Equipments for 1x'X' MVA, 33/11 kV Sub-Station ( Un-Manned) with 4 to 8 nos. out going Feeder incorporatingindependent Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables )











6 400A 33 kV Isolator with E/Blade (Motorised) 9921/1992 No. 1 77886 77886 77886 77886 77886 77886

7 400A 33 kV Isolator without E/Blade (Motorised) 9921/1992 No. 4 71508 286032 286032 286032 286032 286032



S/Total (B) :- 1313040 1313040 1313040 1313040 1313040


(I) 11 kV panel board with 1 incomer panel with PT's

and following of out going Feeder panels.





5 8 nos. set of 9 panels set 1 3265050 -- -- -- -- 3265050(II) 11 kV triple pole GO Switch/Isolator without E/blade for S/Stn with


1 4 nos. No. 4 4582 18328 -- -- -- --

2 5 nos. No. 5 4582 -- 22910 -- -- --3 6 nos. No. 6 4582 -- -- 27492 -- --4 7 nos. No. 7 4582 -- -- -- 32074 --5 8 nos. No. 8 4582 -- -- -- -- 36656

PAGE-28



1 4 nos. No. 12 493 5916 -- -- -- --2 5 nos. No. 15 493 -- 7395 -- -- --

3 6 nos. No. 18 493 -- -- 8874 -- --4 7 nos. No. 21 493 -- -- -- 10353 --

5 8 nos. No. 24 493 -- -- -- -- 11832



1 4 nos. mtr. 200 450 90000 -- -- -- --

2 5 nos. mtr. 250 450 -- 112500 -- -- --

3 6 nos. mtr. 300 450 -- -- 135000 -- --4 7 nos. mtr. 350 450 -- -- -- 157500 --

5 8 nos. mtr. 400 450 -- -- -- -- 180000



1 4 nos. No. 4 7074 28296 -- -- -- --

2 5 nos. No. 5 7074 -- 35370 -- -- --

3 6 nos. No. 6 7074 -- -- 42444 -- --

4 7 nos. No. 7 7074 -- -- -- 49518 --

5 8 nos. No. 8 7074 -- -- -- -- 56592



1 4 nos. No. 4 2179 8716 -- -- -- --

2 5 nos. No. 5 2179 -- 10895 -- -- --

3 6 nos. No. 6 2179 -- -- 13074 -- --

4 7 nos. No. 7 2179 -- -- -- 15253 --

5 8 nos. No. 8 2179 -- -- -- -- 17432(VII) 12 KV vacuum/SF-6 Circuit Breaker

1 4 nos. No. 4 238781 955124 -- -- -- --

2 5 nos. No. 5 238781 -- 1193905 -- -- --

3 6 nos. No. 6 238781 -- -- 1432686 -- --

4 7 nos. No. 7 238781 -- -- -- 1671467 --

5 8 nos. No. 8 238781 -- -- -- -- 1910248

S/Total (C) :- 3236762 3797024 4357286 4917548 5477810

PAGE-29





S/Total (D) :- 705791 705791 705791 705791 705791





1 4 nos. job 1 179850 179850 -- -- -- --

2 5 nos. job 1 243360 -- 243360 -- -- --

3 6 nos. job 1 282210 -- -- 282210 -- --

4 7 nos. job 1 345720 -- -- -- 345720 --

5 8 nos. job 1 384580 -- -- -- -- 384580

S/Total (E) :- 793590 857100 895950 959460 998320









S/Total (F to K) :- 1276880 1276880 1276880 1276880 1276880

Grand Total (A to K ) :- 7650541 8274313 8873425 9497197 10096319

Say Rs. :- 7650540 8274310 8873430 9497200 10096320

PAGE-30

Cost of Terminal Equipments for 2x'X' MVA, 33/11 kV Sub-station (Un-Manned) with 4 to 8 nos. out going Feeders incorporating independent Breaker ( vacuum/SF6 ) control for Transformer (excluding cost of power Transformer and 11 kV incoming cables )




100 kVA, 33/0.4 kV S/Stn, Transformer 1180 & 2026 No. 1 324478 324478 324478 324478 324478 324478

B) 33 kV Switchgear & Equipment


2 33 kV T/F C&R Panel with Differential Relay No. 2 433807 867614 867614 867614 867614 867614





7 33 kV Isolator with E/Blade (Motorised) 9921 No. 1 77886 77886 77886 77886 77886 77886

8 33 kV Expulsion Dropout fuse unit 55/1987 No. 2 10304 20608 20608 20608 20608 20608

9 33 kV Isolator without E/Blade (Motorised) 9921 set 7 71508 500556 500556 500556 500556 500556


S/Total (B) :- 3013945 3013945 3013945 3013945 3013945


I 11 kV panel board with 2 incomer panels with PT's 1

Busbar coupler and following out going Feeder panels.





5 8 nos. set of 11 panels set 1 3265050 -- -- -- -- 3265050II 11 kV triple pole GO Switch/Isolator without E/blade for S/Stn with


1 4 nos. set 4 4582 18328 -- -- -- --

2 5 nos. set 5 4582 -- 22910 -- -- --

3 6 nos. set 6 4582 -- -- 27492 -- --

4 7 nos. set 7 4582 -- -- -- 32074 --5 8 nos. set 8 4582 -- -- -- -- 36656

PAGE-31

III 11 kV LA's Sub-Station Type for S/Stn with


1 4 nos. No. 12 493 5916 -- -- -- --

2 5 nos. No. 15 493 -- 7395 -- -- --

3 6 nos. No. 18 493 -- -- 8874 -- --

4 7 nos. No. 21 493 -- -- -- 10353 --

5 8 nos. No. 24 493 -- -- -- -- 11832

IV 95 mm2, 11kV grade cable for S/Stn with


1 4 nos. mtr. 200 450 90000 -- -- -- --

2 5 nos. mtr. 250 450 -- 112500 -- -- --

3 6 nos. mtr. 300 450 -- -- 135000 -- --

4 7 nos. mtr. 350 450 -- -- -- 157500 --

5 8 nos. mtr. 400 450 -- -- -- -- 180000

V 11 kV epoxy terminating kits for S/Stn with


1 4 nos. No. 4 7074 28296 -- -- -- --2 5 nos. No. 5 7074 -- 35370 -- -- --

3 6 nos. No. 6 7074 -- -- 42444 -- --

4 7 nos. No. 7 7074 -- -- -- 49518 --

5 8 nos. No. 8 7074 -- -- -- -- 56592

VI HT compound & other material in sets for cable boxes


1 4 nos. No. 4 2179 8716 -- -- -- --

2 5 nos. No. 5 2179 -- 10895 -- -- --

3 6 nos. No. 6 2179 -- -- 13074 -- --4 7 nos. No. 7 2179 -- -- -- 15253 --

5 8 nos. No. 8 2179 -- -- -- -- 17432(VII) 12 KV vacuum/SF-6 Circuit Breaker.

1 4 nos. No. 4 238781 955124 -- -- -- --2 5 nos. No. 5 238781 -- 1193905 -- -- --3 6 nos. No. 6 238781 -- -- 1432686 -- --

4 7 nos. No. 7 238781 -- -- -- 1671467 --

5 8 nos. No. 8 238781 -- -- -- -- 1910248

S/Total (C) :- 3236762 3797024 4357286 4917548 5477810

PAGE-32




3 400 V, A.C. distribution switchgear No. 1 551591 551591 551591 551591 551591 551591

S/Total (D) :- 705791 705791 705791 705791 705791





1 4 nos. job 1 179850 179850 -- -- -- --

2 5 nos. job 1 243360 -- 243360 -- -- --

3 6 nos. job 1 282210 -- -- 282210 -- --

4 7 nos. job 1 345720 -- -- -- 345720 --

5 8 nos. job 1 384580 -- -- -- -- 384580

S/Total (E) :- 793590 857100 895950 959460 998320









S/Total (F to K) :- 1339400 1339400 1339400 1339400 1339400

Grand Total (A to K ) :- 9413966 10037738 10636850 11260622 11859744

Say Rs. :- 9413970 10037740 10636850 11260620 11859740

PAGE-33

33 KV super structure and bus-bar for 33/11 kV or 33/22 KV S/Stn.

S.No. Description of item Unit Qty Rate (Rs.) Amount(Rs.)

A. SUPER STRUCTURE

1 R.S. Joists, size 10,000x225x150mm 12 supports

I.e. (12x10x33.9)=4068kg say 4.07 MT MT 4.07 56800 231176

2 R.S.Joists, size 4200x225x150mm

supports for lightening arrester differential CT's

(6x33.9x4.2) =854 kg say .854 MT MT 0.854 56800 48507

3 Foundation of R.S. joists supports as per detail p-37 job 18 6130 110340

4 a) M.S. channel iron 125x65mm, X-arm @13.1 kg/mtr. At

5% wastage for bus-bar,isolators,LA's,transformer etc.

I 9150 mm long =9 no. I.e. 1098.14 kg

II 4725 mm long =14 no. I.e. 882.11 kg

III 750 mm long =2 no. I.e. 20.00 kg

Total =25 no. I.e. 2000.25 kg =2 MT MT 2 56800 113600

b) Add 5 % workshop charges on item 4 a) 5680

5 a) M.S. angle iron 65x65 X-arm @ 5.8 kg/mtr & 5% wastage for MT 0.07 56800 3806

body supports belt of station transformer

b) Add 5% w/shop charge on item 5 a) 190

Nuts & Bolts with Washers off sizes Kg 60 77 4620

S/Total (A) :- 517919

B. BUS-BAR

I 3 disc insulators tension string complete with fitting p-54 No. 51 1347 68697

II ACSR conductor 100 mm2 at 10 % wastage

(8x4.5+1x3.5)x3x1.1=130.35 say 130 mtr. mtr. 130 59 7670

For jumpers at 2 mtr. average

25 sets I.e. 2x3x25x1.1=165 mtr. mtr. 165 59 9735

III Tee connections No. 24 209 5016

IV PG clamps No. 42 112 4704

S/Total (B) :- 95822

Total (A+B) :- 613741

Say Rs. 613740.00

PAGE-34

11 kV Super Structure & Busbar for 33/11 kV Sub-Station.

S.No. Description of item Unit Qty Rate (Rs.) Amount for out going Feeder of

Rs 4 no. 5 no. 6 no. 7 no. 8 no.

A SUPPORTS

1 Steel tubular pole 10 M long for:--

a 4 nos. out going Feeder No. 4 13033 52132 -- -- -- --

b 5 nos. out going Feeder No. 6 13033 -- 78198 -- -- --

c 6 nos. out going Feeder No. 6 13033 -- -- 78198 -- --

d 7 nos. out going Feeder No. 8 13033 -- -- -- 104264 --

e 8 nos. out going Feeder No. 8 13033 -- -- -- -- 104264

2 Steel tubular pole 9 M long for:--






3 RCC muffs & concreting thereof






S/Total (A) :- 66268 94174 104630 132536 142992

B CROSS ARMS

1 3.75 long M.S. channel iron 100X50X6 mm

9.56kg/mtr. Cross arms for Sub-Station With






PAGE-35

2 3.75 long M.S. angle iron 50X50X6 mm

4.5 kg/mtr. Cross arms for Sub-Station With






3 M.S. half clamps with nuts & bolts for S/Stn with






S/Total (B) :- 86504 109988 133472 156956 180440

C 1. BUS-BAR

Single insulators tension string for S/Stn with


b 5&6 nos. out going Feeder No. 12 975 -- 11700 11700 -- --

c 7&8 nos. out going Feeder No. 18 975 -- -- -- 17550 17550

2 ACSR CONDUCTOR

For bus-bars

a 4 nos. out going Feeder Mtr 23 59 1357 -- -- -- --

b 5&6 nos. out going Feeder Mtr 46 59 -- 2714 2714 -- --

c 7&8 nos. out going Feeder Mtr 69 59 -- -- -- 4071 4071

For jumpers & 6 sets of jumpers at 2.5 mtr. Average

per Feeder for

a 4 nos. out going Feeder Mtr 180 59 10620 -- -- -- --

b 5 nos. out going Feeder Mtr 225 59 -- 13275 -- -- --

c 6 nos. out going Feeder Mtr 270 59 -- -- 15930 -- --

d 7 nos. out going Feeder Mtr 315 59 -- -- -- 18585 --

e 8 nos. out going Feeder Mtr 360 59 -- -- -- -- 21240

PAGE-36

3 11 kV pin insulators with pin & helically formed fittings






4 CLAMPS






S/Total (C) :- 27073 39194 44108 56229 61143

Total (A+B+C):- 179845 243356 282210 345721 384575

Say Rs. 179850 243360 282210 345720 384580

PAGE-37

Foundation of R.S. joists as per drawing no. HPSEB-154

S.No. Description of item Unit Qty Rate (Rs.) Amount(Rs.)

Round 12 mm dia =

0.925x2x4+0.625x2x4+0.4x2x4+1.927x4x3 =44.804 mtr

Adding 10 % wastage =49.28 mtr or 43.61 kg

ii) Round 8 mm dia =

2x8x0.8+2x4x0.46+2x4x0.23+2x4x0.1 =17.52 mtr.

after adding 10% wastage =19.2 mtr. Or 7.52 kg

Total (i+ii) = 51.13 say 52 kg kg 52 57 2964

M.S. plate 225x160x10mm for top & bottom of R.S.

joists supports I.e. 2x2.84 =5.68kg kg 5.68 57 324

ii) Angle iron 50x50x6mm supports at the bottom of

2x0.15x4.5=1.35kg kg 1.35 57 77

3 M.S. 16 mm dia foundation bolts with washers and nuts etc. No. 4 77 308

4 R.C.C. 1:2:4=(1.155x0.96x0.08)+2(0.4x0.35x0.325)

.+2(0.35x0.208x0.205)+2(0.8x0.11x0.095)+2(1.72x0.205

x0.065)+2(0.517x0.05x0.045)=0.091+0.091+0.04+0.017

.+0.046+0.002=0.287 mtr. 0.287 8577 2462

Total :- 6134

Say Rs. 6130

1 i)

2 i)

PAGE-38

Schedule of cost for Earthing of 33/11 kV or 33/22 kV Sub-Station With indoor type of switchgear

S.No. Description of item Unit Qty Rate Amount

Rs.

1 Cost of material for earth mat laying as per detail P-40 No 1 207300.00 207300.00

2 Earthing of 33 kV yard & equipment & 22 kV or 11kV

panels M.S. flat 20x60mm,wt. 1.2 kg/mtr. At 5% wastage

A. For 3 no. Transformer earthing at 3 points (body & neutral) at

10 mtr. Each (3x3x10) 1.05=94.5 mtr.

B For 3 sets of LA's at 20 mtr each 3x20x2x1.05=126 mtr.

C For 4 nos. 33 kV super structure at 20 mtr each

4x2x20x1.05 =168 mtr.

D For 2 nos. VCB & CT body earthing at 10 mtr. Each

(2x10)2x1.05

E For earthing of 22 kV or 11kV super structure 80 mtr each

F For earthing of 22 kV or 11kV super structure 15 mtr each

2x15x1.05 =31.5 mtr.

Total (A+B+C+D+E+F) =542 mtr, 650 kg =0.65 MT MT 0.65 56800.00 36920.00

3 Welding of risers and corrosion protection @ 5% of 2 1846.00

4 GI wire no. 6 SWG for screening etc. kg 25 59.00 1475.00

5 Eye block for screening No 30 67.00 2010.00

Total :- 249551.00

Say Rs. 249550.00

PAGE-39

Schedule of cost and material Earthing Electrode (pipe type) ( refer REC Construction Std. J-2 )


Rs. Rs.

1 G.I. Pipe 50 mm dia with holes of 16 mm dia at 150 mm No 3 923.00 2769.00

from centre to centre for 2 mtr. Distance from bottom.

2 Workshop charges 5 % on item no. 1 138.45

3 M.S. plates 150x150x6mm for two connection Kg 1.13 57.00 64.41

4 50x6 mm M.S. flat connection with the mat to mat Kg 4.8 57.00 273.60

5 Nuts & bolts galvanized 16 mm dia, 50 mm long Kg 0.5 77.00 38.50

6 Chequred plate cover 500x500x6mm I.e. 11.8 kg Kg 11.8 81.00 955.80

Total :- 4239.76

Say Rs. :- 4240.00

PAGE-40

E 1.3 Schedule of cost & material for layout of Earthmat at 33/11 kV or 33/22 kV Sub-Station


Rs. Rs.

1 M.S. flat 50x6 mm for ground mat including 5% wastage

& weighing 2.4 kg/mtr. 2(37x10+27x5)x1.05=1060.5 mtr.

or 2545.2 kg say 2.55 MT MT 2.55 56800.00 144840.00

2 Earthing pipe electrode as per detail No. E.1.2. No. 12 4240.00 50880.00

3 20 mm round, 3 mtr. Long & weighing 2.47 kg/mtr. 4 no.

electrode 4x3x2.47 =29.64 kg, say 30 kg Kg 30 57.00 1710.00

4 Welding etc. of points @ 5% on above items 9871.50

Total :- 207301.50

Say Rs. :- 207300.00

PAGE-41

E 1.1 Extension Earthing of Equipments for 33 kV out going feeder


Rs. Rs.

1 M.S. flat 20x6 mm weighting 1.2 kg/mtr at 10% wastage

a For each set of LA's at 20 mtr each 20x2x1.1=44 mtr.

b Structure at 20 mtr each 20x2x1.1= 44 mtr.

c For 1 no. VCB & set of CT's body earthing at 10 mtr.

each 2x10x2x1.1 =44 mtr.

Total a+b+c =132 mtr. Or 158 kg say 0.16 MT MT 0.16 56800.00 9088.00

d Welding of riser and corrosion protection @ 5% of above 454.40

2 G.I. Wire no, 6 SWG for screening kg 10 59.00 590.00

3 Eye block for screening No. 6 67.00 402.00

Total :- 10534.40

Say Rs. :- 10530.00

PAGE-42

Super structure for 33 kV bay for 1 no. out going feeder C.I.3(Extension) for each 33 kV VCB 33 kV super structure and busbar controlled tapping for each outgoing 33kV feeder from existing 33 kV line


Rs. Rs.

A. SUPER STRUCTURE

1 R.S. Joists, size 10,000x225x150=746kg say 0.75 MT

37.3 kg/mt 2 no. supports I.e.(2x10x37.3) MT MT 0.75 56800.00 42600.00

2 Foundation of R.S. joists supports as per detail P-37 job 2 6130.00 12260.00

3 a) M.S. channel iron 125x65x6mm, X-arm @ 12.1 kg/mtr At

5% wastage for bus-bar,isolators,LA's,transformer etc.

I 4650 mm long =7 no. I.e. 447.73 kg

II 3725 mm long =2 no. I.e. 102.47 kg

Total =9 no. I.e. 550.20 = 0.55 MT MT 0.55 56800.00 31240.00

b) Add 5 % workshop charges on item 3 a) MT 1562.00

4 M.S. nuts and bolts (off size) with washers Kg 25 77.00 1925.00

S/Total (A) :- 89587.00

B. BUS-BAR

I 3 disc insulators tension string complete with fitting P-54 No. 6 1347.00 8082.00

II 3 disc suspension tension string complete with fitting P-54 No. 3 1250.00 3750.00

III ACSR conductor 100 mm2 at 10 % wastage

a for busbar

3.5x3x1.1 =11.55 mtr.

b For jumpers at 2 mtr. average

9 sets I.e. 2x3x9x1.1=59.4 mtr.

Total (a+b) =70.95 mtr. Say 71 mtr. mtr. 71 59.00 4189.00

c PG clamps No. 21 112.00 2352.00

S/Total (B) :- 18373.00

Total (A+B) :- 107960.00

Say Rs. :- 107960.00

PAGE-43

Schedule of cost & material for 33kV yard and colony fencing of 33/11 kV or 33/22 kV Sub-Station


Rs. Rs.

A) Expended metal fencing around switchyard

1 M.S. angle iron 65x65x6 mm, 3 M long supports 0.6 M

bent outwards at top & to contain 3 strands of barbed wire

0.4 mtr. Sagged and concreted in ground and 2 mtr.

Vertical for gauge fencing.

Supports required at every 2 mtr. For 127 mtr. Periphery

of switchyard 64 nos. No. 64 1390.00 88960.00

2 Expended metal at 10 % wastage 1.1x127x2=279.4 Sq. mtr. 280 896.00 250880.00

say 280 sq. mtr.

3 G.I. Wire no. 6 SWG 6 strand all along the periphery to MT 0.126 58889.00 7420.01

hold the metal 10% wastage I.e. 1.1x127x6=833.2 M @

0.150 kg/mtr =125.73 kg or 0.126 MT

4 Angle iron stays with eye hooks etc. for 20% of supports set 13 1243.00 5350.00

5 Cement etc. for concreting of supports & angle iron stays bag 90 348.00 31320.00

6 Barbed wire 3 strands of 127 mtr at 10% wastage kg 84 62.00 5208.00

1.1x3x127=419 mtr. =84 kg

S/Total (A) 389138.01

B) Gate at colony & switchyard entrance

a Gate cost of masonry No. 3 2083.00 6249.00

b M.S. angle iron 65x65x6 mm2 gates, 1.5x2.5 mtr. Each Sq. mtr. 7.5 824.00 6180.00

grill works 2 no. I.e. 2x1.5x2.5 = 7.5 sq.mtr.

c Wicket gate No. 1 3549.00 3549.00

15978.00

Cost of 2 no. gates :- 31956.00

Total (A+B) :- 421094.01

Say Rs. 421090.00

PAGE-44

Schedule of cost of yard lighting for 33/11 kV or 33/22 kV Sub-Station or 22 kV control point

S.No. Description of item Unit Qty Rate (Rs.)

1 8 mtr, 100 mm dia GI pipe poles for yard lighting No. 5 4116.00 20580.00

2 Mercury vapour lamp fittings No. 17 4269.00 72573.00

3 GI pipe bracket for murcury vapour lamp No. 17 459.00 7803.00

4 Post Erection for gate No. 4 1009.00 4036.00

5 Clamps for GI pipe bracket No. 34 133.00 4522.00

6 Underground cable 16 mm2 for yard lighting Mtr 220 69.00 15180.00

7 PVC cable size 6 mm2 for connecting mercury vapour lamp supply Mtr 75 10.00 750.00

8 Junction box No. 11 62.00 682.00

Total :- 126126.00

Say Rs. 126130.00

Amount (Rs.)

PAGE-45

I. 1.2 Schedule of cost and control cable for 33/11 kV or 33/22 kV Sub-Station using 22 kV indoor type switchgear.(Refer P-53)

S.No. Description of item Unit Length Rate Amount

Rs. Rs.

1 2x2.5 mm2 screened control cable Mtr. 605 49.00 29645.00



4 3.5 core 95 mm2 aluminium cable suitable for 415 V, AC Mtr. 55 168.00 9240.00

Total :- 93510.00

Say Rs. 93510.00

PAGE-46

Foundation of each of 33/11 kV or 33/22 kV Transformer (refer 33kV Sub-station standard layout)


Rs. Rs.

1 PCC 1:4:8= 3.8X1.8X0.25=1.026 mm3 m3 1.026 2629.00 2697.35

2 RCC 1:2:4=(3.5X1.5X0.2)-2(1.4X0.325X0.175)-(1.4X0.39 m3 0.837 8577.00 7178.95

X0.175)+2(0.68X0.35X0.175)=0.837

3 M.S. round 12mm dia 230 mm center to center at 18% kg 73 57.00 4161.00

wastage (21x1.5+3.5x7x2)+(0.68x7x6x7x0.2)1.1=81.31

say 80 mtr. Or 72.9 kg, say 73 kg

4 M.S. rails 133.8 kg/mtr. 2 no. 1.8 mtr. In length kg 402 57.00 22914.00

2x1.5x133.8=401.4 say 402 kg

5 M.S angle iron slapper 75x75x8 mm, 2 nos. of 1.75 mtr kg 31.2 57.00 1778.40

length 1.75x2x8.9= 31.15 kg say 31.2 kg

6 M.S. angle iron 65x65x6 mm supports along the M.S. kg 23.1 57.00 1316.70

rails 2x1.5x7.7=23.1 kg

7 GI drain pipe 100 mm dia 2 mtr long mtr 2 1029.00 2058.00

8 Stoppers for Transformer wheels & horing of M.S. rails L.S. 613.00

& angle iron with stoppers.

Total :- 42717.00

Say Rs. 42720.00

PAGE-47

I.1.2 Foundation of each of 33 kV or 22 kV CB (outdoor type) - [33kV Sub-station Standard layout]


Rs. Rs.

1 RCC 1:2:4 (2.3x1.75x0.05)+(2.2x1.65x0.5)=2.016 m3 m3 2.016 8577.00 17291.23

2 M.S. round 12 mm dia at 10% wastage kg 44 57.00 2508.00

1.1(10x1.65+8x2.2+5x4x0.6)=48.51 M =43.17 kg say 44

Total :- 19799.00

Say Rs. 19800.00

PAGE-48

Schedule of cost of construction of 1 mtr. of OB Type Trench with cover .


Rs. Rs.

1 PCC 1:5:10=(1.13x0.075x1) =0.085 m3 m3 0.085 2895.00 246.08

2 PCC 1:2:4=( 0.075x0.25x1)+(0.025x0.25x1)+ m3 0.021 4718.00 99.08

0.5(22/7x0.05x0.05)=0.021 m3

3 RCC 1:2:4 =2(0.09x0.24x1)+(0.04x0.5x1)+ m3 0.068 7559.00 514.01

0.043+0.025 =0.068

4 Brick Masonary1:6=2(0.24x0.6x1)+(0.25x0.05x1)=0.301 m3 m3 0.301 3866.00 1163.67

5 10 mm cement plaster in cement mortar m2 0.085 80.00 6.80

1:4(22/7x0.05x1)+(0.25x1)=0.085 m2

6 M.S. round 6 mm dia for at 10% wastage = kg 2.9 57.00 165.30

1.1(8x0.73+6x1) =13.02 mtr =2.9 kg

7 Angle iron 40x40x6 mm at10% wastage= 0.49x3= kg 5.15 57.00 293.55

1.47 mtr. Or 5.15 kg

Total :- 2488.48

Say Rs. 2490.00

PAGE-49

Schedule of cost of construction of 1 mtr. of OC Type Trench with cover.


Rs. Rs.

1 PCC 1:5:10=(0.98x0.075x1) =0.074 m3 m3 0.074 2895.00 214.23

2 PCC 1:2:4=2( 0.025x0.175x1)+0.5(0.05x0.175x1)=0.018 m3 0.018 4718.00 84.92

3 RCC 1:2:4 =2(0.09x0.24x1)+(0.05x0.35x1)= 0.061 m3 0.061 8577.00 523.20

4 Brick Masonry 1:6=2(0.24x0.21x1)=0.101 m3 m3 0.101 3866.00 390.47

5 10 mm cement plaster in cement mortar 1:4= m2 0.364 80.00 29.12

(0.152+0.152)x1=0.864 m2

6 M.S. round 6 mm dia for at 10% wastage = kg 2.64 57.00 150.48

1.1(8x0.59+6x1) =11.792 mtr =2.64 kg

7 Angle iron 40x40x6 mm, 8.3 mm long =2.01 kg kg 2.01 57.00 114.57

Total :- 1506.99

Say Rs. 1510.00

PAGE-50

Cost of Trenches in 33/11 kV or 33/22 kV Sub-Station

S.No. Description of item Unit Length Rate Amount

Rs. Rs.

1 Construction of OB type of Trench in the yard and Mtr 91.4 2490.00 227586.00

control room

2 Construction of OC type of Trench in the yard and Mtr 63.9 1510.00 96489.00

control room

Total :- 324075.00

Say Rs. 324080.00

PAGE-51

Switch Room & Control Room Building of 33/11kV or 33/22 kV Sub-Station or 33 kV control point

S.No. Description of item Unit Qty Rate Amount Total

Rs. Rs. Amount

1 2 3 4 5 6 7 8 9

A) Manned Sub-Station

1 Sub-Station Building/ Control Room of 120 sq. mtr Covered Area Sq. mtr 120 18376 2205120 110256 275640 2591016

2 Cost of Land (tentative ) Sq. mtr 7000 255.0 1785000 1785000

Total :- 4376016

B) Un-Manned Sub-Station

1 Sub-Station Building/ Control Room of 80 sq. mtr Covered Area Sq. mtr 80 18376 1470080 73504 183760 1727344

2 Cost of Land (tentative ) Sq. mtr 7000 255.0 1785000 1785000

Total :- 3512344

Electrical installation

& Water supply

service connection

@5%

Storage [email protected]

0%

PAGE-52

TERMINAL EQUIPMENT AND ALLIED MATERIAL FOR EACH OF 33 kV OUTGOING FEEDER

S.No. Description of item Iss.No. Unit Qty Rate (Rs.)

A) 33 kV equipment

1 36 kV Vacuum C.B. 12-/1979 No. 1 254440 254440 254440

2 33 kV control and relay panel No. 1 268446 268446 268446

3 33/11kV, single phase PT's 3156 No. 3 26867 80601

4 33 kV multi core, multi ratio CT's 2705 set 3 30992 92976 92976

5 33 kV isolator with E/Blade set 1 77886 77886 77886

6 33 kV isolator without E/Blade 52/1987 set 2 71508 143016 143016

7 33 kV lightening arresters metal oxide type 16/1981 set 1 5371 5371 5371

B 33 kV super structure & busbar extension as per detail P-42 job 1 107960 107960 107960

C Extension of earthing etc. as per detail P-41 job 1 10530 10530 10530

D Foundation of circuit breaker as per detail P-47 job 1 19800 19800 19800

E Additional control cables

4 core 2.5 mm2, 2x76 M Mtr 152 85 12920 12920

2 core 2.5 mm2, 2x76 M Mtr 76 49 3724 3724

12 core 2.5 mm2, 2x76 M Mtr 76 233 17708 17708

F Trench O.B. type (additional ) as per detail P-48 Mtr 9 2490 22410 22410

S/Total 1037187 1117788

Storage Charges @ 3.0 % 31116 33534

Contingencies Charges @ 3.0 % 31116 33534

Erection charges as per detail P-75 238070 247040

Transportation charges as per statement P-63 32820 32820

Total 1370308 1464715

Departmental Charges @ 11.0 % 150734 161119

Grand Total 1521042 1625834

Say Rs in lacs 15.21 16.26

Amount for 33/11 kV S/Stn. on which

REC STD No.

PT already Installed

PT not installed

52/1964&1968

PAGE-53

I.1.1.(a) CONTROL CABLE SCHEDULE FOR 33/11 kV OR 33/22 kV S/STN. WITH COMMON BREAKER CONTROL

(Note this cable schedule is strictly for preparation of cost data, exact cable schedule be had as per site requirements from quarter concerned)

S.No. Name of circuit From To Purpose Length in mtrs.

2x2.5 4x2.5 12x2.5 3.5x95

mm2 mm2 mm2 mm2

1 3-ph, 400 volt Stn. Station LT :AC Board To carry supply from -- -- -- 50

Transformer supply transformer transformer to ctrl. room

2 Indication circuit I1 33 kV control panel Carry isolator position indication 70 -- -- --

I2 33 kV control panel --do-- 65 -- -- --





VCB 33 kV control panel To carry indication to carry -- 72 -- --

circuit healthy check

3 AC circuit VCB AC control board To change MOCB spring -- 72 -- --

VCB Control panel Trip close -- 72 -- --

VCB (CT's) control Board Metering, protection -- -- 72 --

33kV diff. CT's control Board 33kV Differential protection -- 55 -- --

D.C. Board control Board Supply to the relay -- -- 15 --

D.C. Board 11/22kV control Board --do-- -- -- 25 --

4 Emergency lighting D.C. Board light points 200 -- -- --

Sub-Total :- 547 271 112 50

10% as wastage of above 54.7 27.1 11.2 5

Total :- 601.7 298.1 123.2 55

Say (Mtrs) 605 300 125 55

PAGE-54

Analysis for 1 disc insulator, 2 disc insulator, 3 disc insulator Tension/ Suspension, Strain Strings

S.No. Description unit Qty Rate ( Rs.) Amount ( In Rs.)

1 disc insulator String 2 disc insulator String 3 disc insulator String

Tension Suspension Tension Suspension Tension Suspension

1 Disc insulator 90 KN

I For 1 disc insulator String No. 1 186.00 186.00 186.00 -- -- -- --

II For 2 disc insulator String No. 2 186.00 -- -- 372.00 372.00 -- --

III For 3 disc insulator String No. 3 186.00 -- -- -- -- 558.00 558.00

2 Eye socket ball cleaves

I For 1 disc insulator String Set 1 135.00 135.00 135.00 -- -- -- --

II For 2 disc insulator String Set 1 135.00 -- -- 135.00 135.00 -- --

III For 3 disc insulator String Set 1 135.00 -- -- -- -- 135.00 135.00

3 Bend staple set/ chain link No. 1 177.00 177.00 177.00 177.00 177.00 177.00 177.00

4 Dead end clamp for 65mm2 Cu-eq. Conductor No. 1 477.00 477.00 -- 477.00 -- 477.00 --

5 Suspension clamps for 65 mm2 Cu-eq. Conductor No. 1 380.00 -- 380.00 -- 380.00 -- 380.00

Total :- 975.00 878.00 1161.00 1064.00 1347.00 1250.00

PAGE-55

Cost of installation of 11 kV Auto Voltage Booster

S.No. Description Unit Qty Rate Amount

Rs. Rs.

A) EQUIPMENT

1 11 kV 1-Phase auto voltage booster outdoor type No. 1 1010103 1010103

100 Amps( set of 2 for 10% booster)

2 11 kV G.O switch vertical type 200 Amps (4826/77) No. 1 4582 4582

3 11 kV D.O. fuse unit (5792/70) No. 1 1717 1717

4 11 kV substation type LA's ( 0/70) No. 3 493 1479

Sub-Total 1017881

B) 11 kV four pole structure as per detail P-56 77800

Sub-Total 1095681

Storage Charges @ 3.0 % 32870Contingencies Charges @ 3.0 % 32870

Erection charges as per detail P-76 81680

Transportation charges as per statement P-61 11330

Total 1254432

Departmental Charges @ 11.0 % 137988

Total 1392419

Less cost of dismantled material as per detail P-59 -1950

Grand Total 1390469

Say Rs in lacs 13.90

PAGE-56

Material cost of 4 Pole Structure on 11 kV line for installation of Auto Voltage Booster

S.No. Description of item Iss.No. Unit Qty Rate Amount

REC STD No. Rs. Rs.

1 Steel tubular pole 9 mtr long 2713/80 No 4 9536 38144

2 Channel Iron 2400x100x50x6 mm

I For line & four pole structure =6 nos.

II For G.O. switch & G.O. fuse unit =4 nos.

III For foundation of Auto voltage booster =6 nos.

total = 16 nos. No 16 1303 20848

3 Half clamps with nuts & bolts No 14 133 1862

4 Full --do-- No 8 216 1728

5 11 kV strain insulator complete with fittings 3./71 No 6 975 5850

6 11 kV pin insulators with side tie. Alongwith G-2/1975 No 6 105 630

helically formed fittings.

7 Stay set complete with guy grip G-2/1973 Set 5 695 3475

8 Earthing set complete I-1/1972 Set 3 1236 3708

9 Danger plate No 2 110 220

10 Barbed wire Kg 10 62.00 620

11 Set of jumpers with PG clamps (each of 3 nos.) Set 2 357 714

Total 77799

Say Rs. 77800

PAGE-57

Cost of installation of 1 no. 11 kV 3 ph, Auto Reclosure / 11kV Sectionalizer

S.No. Description of item Unit Qty Rate Amount(Rs.)

Rs. 11 kV Auto- 11 kV 3-ph line

reclosure Sectionalizer

1 11 kV 3-ph auto reclosure No. 1 497254 497254

2 11 kV , 3-ph sectionalizer No. 1 310709 310709

3 11 kV S/Stn type LA's No. 3 493 1479 1479

4 Material cost for double poles structure bed as per detail P-58 No. 1 40520 40520 40520

Sub-Total 539253 352708

Storage Charges @ 3.0 % 16178 10581Contingencies Charges @ 3.0 % 16178 10581

Erection Charges as per detail P-76 62110 62110

Transportation Charges as per statement P-61 11330 11330

Total 645048 447310


Total 716003 496515

Less cost of dismantled material as per detail P-59 -1950 -1950

Grand Total 714053 494565


PAGE-58

Material cost of Double Pole Structure on 11 kV line for installation of Voltage Booster/ Auto line sectionalizer

S.No. Description of item Iss.No. Unit Qty Rate Amount

REC STD No. Rs. Rs.

1 Steel tubular poles 9 mtr long 2713/80 No. 2 9536 19072

2 Channel iron cross arm (2400x100x50mmx6mm) No. 4 1303 5212

3 Angle iron bracing set (750x50x50x6mm) No. 2 192 384

4 Channel iron cross arm (980x100x50x6mm) No. 2 532 1064

5 11 kV strain insulators complete with fittings 3./71 No. 6 975 5850

6 Stay set complete with guy trip G-2/1976 Set 5 695 3475

7 Earthing set complete T-1/1972 Set 2 1236 2472

8 Danger plate No. 2 110 220

9 Barbed wire Kg 8 62.00 496

10 M.S. half clamps with nuts & bolts No. 2 133 266

11 M.S. Full clamps with nuts & bolts No. 6 216 1296

12 Set of jumpers with PG clamps( each set of 3 no.) Set 2 357 714.00

Total :- 40521.00

Say Rs. 40520

PAGE-59

Credit for Material to be Dismantled

S.No. Description Unit Qty Rate Amount

Rs. Rs.

1 9 mtr long PCC poles No. 1 2141(1-0.3x15)= 1178 1178

2 Angle Iron bracing set (750x50x50mm) No. 1 383(1-0.3x15)= 211 211

3 Channel Iron cross arm(1500x100x50mm) No. 1 816(1-0.3x15)= 449 449

4 11 kV pin insulator &side tie with pin A/w helically formed No. 3 105(1-0.3x15)= 58 174

fitting

5 Top Clamp No. 1 71(1-0.3x15)= 39 39

Total:- 2051

Less 5% dismantling charges -102.55

Total:- 1948.45

Say Rs. 1950.00

Page- 60

Cost of installation of 11 kV Shunt Capacitor Bank

S.No. Description Unit Qty Rate Amount(Rs.)

Rs. 1.2 MVAR 1.8 MVAR

1 11 kV Shunt Capacitor Bank along with Series Reactor

a 1.2 MVAR No. 1 628328 628328 -----

b 1.8 MVAR No. 1 865012 ---- 865012

Sub-Total 628328 865012

Storage Charges @ 3.0 % 18850 25950Contingencies Charges @ 3.0 % 18850 25950

Erection charges as per detail P-70 38600 38600

Transportation charges 45.00x2(76+33) 9810 9810

Total 714438 965323


Grand Total 793026 1071508


PAGE-61

Abstract of Transportation Charges

S.No. Description Unit Road Manual Unloading & Total

Transportation Transportation Stacking of material

1 33 kV line material

a Conductor size ACSR 6/1/4.72mm

I On PCC poles Km 15840 34070 -- 49910

II On steel tubular poles Km 15840 20050 -- 35890

III On 60% PCC & 40% S/T poles Km 15840 28460 -- 44300

b Conductor size AAAC 7/ 4.26mm

I On PCC poles Km 15840 33760 -- 49600

II On steel tubular poles Km 15840 19730 -- 35570

III On 60% PCC & 40% S/T poles Km 15840 28150 -- 43990

2. I Material for 33/11 kV Sub-Station (Manned) No. 297000 -- 530x30= 15900 312900

II Material for 33/11 kV Sub-Station (Un-Manned) No. 297000 -- 530x30= 15900 312900

III Material for 33/11 kV Terminal Equipment No. 28080 -- 530x3= 4740 32820

IV Material for 11 kV auto Voltage Booster/ No. 10800 -- 530x1= 530 11330

Sectionalizer/ Autoreclosure

PAGE-62

Transportation Charges for 33 kV line and 33/11 kV Sub-Station

Average distance of divisional store to central stores (Km) = 77.00

Average out turn of departmental truck in Rs. Per Km = 45.00

Transportation charges for 1 km of 33 kV line material

Average distance of divisional store to central stores (Km) = 77.00

Average lead distance from Divisional store to site of work (Km) = 11.00

Line material of 1 km of 33 kV line length requires

2 trip of truck, so total journey of truck = (77+11)x2x2 = 352.00

Average out turn of Departmental truck in Rs. Per Km = 45.00

Transportation charges for item of line material (352x45.00) = 15840.00

Say Rs. = 15840.00

Transportation charges for 33/11 kV Sub-Station (Manned)

Average distance of central store to Divisional store (Km) = 77.00

Average lead distance from Divisional store to site of work in Kms = 33.00

Carriage of material for 1 no. 33/11 kV Sub-Station requires

30 trips of truck, therefore total journey of truck (30x2(77+33)) = 6600.00

Transportation Charges for 1no. 33/11kV Sub-Station material (6600x45.00) = 297000.00

Say Rs. = 297000.00

Transportation charges for 33/11 kV Sub-Station (Un-Manned)

Average distance of central store to Divisional store (Km) = 77.00

Average lead distance from Divisional store to site of work in Kms = 33.00

Carriage of material for 1 no. 33/11 kV Sub-Station requires

30 trips of truck, therefore total journey of truck (30x2(77+33)) = 6600.00

Transportation Charges for 1no. 33/11kV Sub-Station material (6600x45.00) = 297000.00

Say Rs.= 297000.00

PAGE-63

Transportation Charges for Terminal Equipment and 11 kV auto voltage booster/ line sectionalizer/ auto reclosure

Transportation charges for Terminal Equipment

1 Average distance from central store to Divisional store = 77 kms

2 Average lead distance from Divisional store to site of work = 27 kms

3 Carriage of material for 1 no. Terminal Equipment (3 trips); Total = 3x2 ( 77+27) =624

4 Average out turn of truck = Rs. 45.00 per Km

5 Transportation charges for 1 set Terminal Equipment = Rs. 624x45.00

Say Rs.= 28080

Transportation charges for 11 kV auto voltage booster/11 kV line sectionalizer/ 11kV auto reclosure

1 Average distance from Central store to Divisional store = 77 Kms

2 Average lead distance from Divisional store to 33/11 kV Sub-Station site = 33 Kms

3 Average lead distance from 33/11 kV, Sub-Station site to site of installation of 11 kV

auto voltage booster/ 11 kV line sectionalizer/11kV auto reclosure= 10 Kms

4 Total journey of truck (1 trip) = 1x2 (77+33+10) =240

5 Average out turn of truck = Rs. 45.00 per Km

6 Transportation charges for 1 no. 11kV auto voltage booster

/ 11 kV sectionalizer/11kV auto reclosure = Rs. 240x45.00

Say Rs.= 10800.00

PAGE-64

Average Distance from Divisional Store to Site of Work

Sr. Name of Sub-Station Operating Divn. 33 kV Tapping Distance from divisional store to Remarks

No. to Divn. Store Point at Sub-Station (Km) 33 kV Tapping Point (km)

1 Chauntra Joginder Nagar Bassi 15 5+20 (line length)

2 Chowari Dalhousie Lahru 45 40+5 (line length)

3 Sandole Sarkaghat Jaisinghpur 40 35+7 (line length)

Total :- 100 80+32 (line length)

Average distance of Sub-Station From Divisional store = 100/3=33.33 Say 33 Kms

Average distance for carriage of 1 km of 33 kV line material = 32/3 = 10.66 Say 11 Kms

Average distance for carriage of Terminal Equipments = 80/3= 26.66 Say 27 Kms

PAGE-65

ANALYSIS OF WORKING DAYS IN THE YEARNo. of Days

S.NO. DESCRIPTION

1 TOTAL NO. OF DAYS IN A YEAR 3652 SUNDAY HOLIDAYS 523 EARNED LEAVE 304 CASUAL LEAVE 125 GAZZETED HOLIDAYS (RELIGIOUS, NATIONAL, LOCAL) 246 WORKING DAYS LOST DUE TO UNFORSEEN CIRCUMSTANCES 10

I.e. HEAVY RAINS, ROAD BLOCKADE, SNOWFALL AND NON AVAILABILITY OF MATERIAL ETC.

7 TOTAL WORKING DAYS IN A YEAR = 365-(52+30+12+24+10) = 2378 TOTAL WORKING DAYS IN A MONTH = 237/12= 20

A Details of labour cost per day S.No Description Pay per day Pay per day Pay per day Pay per day

Foreman Line man AL/man T/mate1 Pay Band PB-3 PB-2 PB-1 PB-12 Scale of Pay 10900-34800 6400-20200 5100-10680 5100-106803 Average Basic pay 22850.00 13300.00 7890.00 7890.004 Grade Pay 4550.00 3050.00 1700.00 1550.00

5 DA @ 72% (On Basic+Grade Pay) 19728.00 11772.00 6904.80 6796.806 Compensatory All. 250.00 250.00 250.00 250.007 Electricity All. 138.00 138.00 110.00 110.008 Medical Allowance 250.00 250.00 250.00 250.009 Conveyance All. 300.00 300.00 150.00 150.00

10 Washing All. 140.00 140.00 140.00 140.0011 House Rent 1000.00 800.00 700.00 500.0012 Risk Allowance 0.00 100.00 50.00 30.0013 Danger Allowance 0.00 50.00 50.00 50.0014 TA for 7 day a month

Foreman @ Rs 160/- per day 1120.00 -- -- --L/Man @ Rs 160/- per day -- 1120.00 -- --ALM @ Rs 130/- per day -- -- 910.00 --T/mate @ Rs 130/-per day -- -- -- 910.00

Total :- 50326.00 31270.00 19104.80 18626.80Total working days in a month 20.00 20.00 20.00 20.00Pay per day Rs. 2516.30 1563.50 955.24 931.34

Say for 2013-14 Rs. 2516.00 1564.00 955.00 931.00

B Per day working wages for Beldar

1 Daily wages (Rs.) = 1502 No. of Sundays in a year = 52 days3 No. of festival Holidays = 11days4 No. of paid holidays in a year I.e. 15th Aug, = 3 days

2nd Oct & 26th Jan5 No. of Casual Leave in a Year = 12 days6 No. of Earned Leave in a Year = 20 days7 Deduction of working hours lost due to unforeseen = 10 days

circumstances I.e. heavy rains, snow falls, road blockages & non availability of material.

Total working day in a year = 365-(52+11+3+12+20+10) = 257 days

Actual wages of Beldar per day = 150x365/257 = 213.04

Say with escalation of 10%for 2013-14 (Rs.) = 234.00

PAGE-66

Abstract for Manual Carriage Sr. Description Foreman @ Rs. 2516.00 L/Man @ Rs. 1564.00 ALM @ Rs. 955.00 T/mate @ Rs. 931.00 Beldar @ Rs. 234.00 TotalNo.

No wages No wages No wages No wages No wages

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

1 Steel poles 10 M long -- -- -- -- -- -- -- -- -- 1 6 5586 9 6 8424.00 14010.002 PCC poles -- -- -- -- -- -- -- -- -- 1 9 8379 14 9 19656.00 28035.00

3 -- -- -- -- -- -- -- -- -- 1 1 931 11 1 1716.00 2647.004 Stay set complete with stay wire -- -- -- -- -- -- -- -- -- -- -- 0 5 0.75 585.00 585.00a ACSR 6/1/ 4.72 cond. -- -- -- -- -- -- -- -- -- 1 1 931 9 1 1404.00 2335.00b AAAC 7/4.26 mm -- -- -- -- -- -- -- -- -- 1 1 931 7 1 1092.00 2023.00c GI wire 6 SWG -- -- -- -- -- -- -- -- -- -- -- 0 2 1.5 468.00 468.00

Total for S/P (ACSR 6/1/4.72) -- -- -- -- -- -- -- -- -- -- -- 7448 -- -- 12597.00 20045.00 (AAAC 7/4.26) -- -- -- -- -- -- -- -- -- -- -- 7448 -- -- 12285.00 19733.00or PCC poles (ACSR 6/1/4.72) -- -- -- -- -- -- -- -- -- -- -- 10241 -- -- 23829.00 34070.00 (AAAC 7/4.26) -- -- -- -- -- -- -- -- -- -- -- 10241 -- -- 23517.00 33758.00Manual carriage for 1 km line with PCC = ACSR 6/ 1/4.09= = AAAC 7/4.26 mm =poles Rs 34070 33758

Say Rs 34070 33760Manual carriage for 1 km line with S/T = 20045 19733poles Say Rs. 20050 19730

No. of days

No. of days

No. of days

No. of days

No. of days

Manual carriage of material for 1 km of 33 kV line

Assuming avrg lead distance of 1 km from road head

M.S. cross arms, bracing sets insulators nuts & bolts Etc.

Detailed analysis of Labour Rates for 33 kV line with 6/1/4.72 mm ACSR/ AAAC 7/4.26

SR. Description Foreman @ of Rs. 2516.00 L/Man @ of Rs. 1564.00 ALM @ of Rs. 955.00 T/mate @ of Rs. 931.00 Beldar @ of Rs. 234.00 Total

No.No wages No wages No wages No wages No wages

S/C

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

A) Surveying & Stacking(33 kV line)a Preliminary, actual surveying profiling 1 6 15096 2 6 18768 -- -- 0 -- -- 0 6 6 8424.00 42288.00

& final survey of 1 km of lineb Stacking of 1 km of line work -- -- 0 2 2 6256 -- -- 0 -- -- 0 6 2 2808.00 9064.00c Camp shifting 1 0.5 1258 2 0.5 1564 -- -- 0 -- -- 0 6 0.5 702.00 3524.00

Total :- -- -- 16354 -- -- 26588 -- -- 0 -- -- 0 -- -- 11934.00 54876.00Say Rs. 54880.00

B) Erection of double PCC pole structurea Digging of pits -- -- 0 -- -- 0 -- -- 0 1 1 931 6 0.66667 936.00 1867.00b Erection of two pole structure 1 0.25 629 -- -- 0 1 0.25 238.75 2 0.25 465.5 12 0.25 702.00 2035.25c Drilling of poles in X-arms cross bracing -- -- 0 -- -- 0 1 0.125 119.375 2 0.125 232.75 -- -- 0.00 352.13d Fixing of X-arm string insul. Cross bracing 1 0.5 1258 1 0.5 782 1 0.5 477.5 1 0.5 465.5 -- -- 0.00 2983.00e Fixing of barbed wire danger plate etc. -- -- 0 -- -- 0 1 0.25 238.75 1 0.25 232.75 1 0.25 58.50 530.00f Filling of pits & ramming -- -- 0 -- -- 0 -- -- 0 1 0.5 465.5 4 0.5 468.00 933.50g Painting of steel cross arms etc. -- -- 0 -- -- 0 -- -- 0 -- -- 0 2 0.5 234.00 234.00

Total :- 1887 782 1074.38 2793 2398.50 8934.88Say Rs. 8930.00

C) Erection of double S/T pole structure -- 0.75 1887 -- 0.5 782 -- -- 1074.38 -- -- 2793 -- -- 2398.50 8934.88(As per head "B" for PCC (9.75 M)

a Placing of templates & filling of concrete -- -- 0 -- -- 0 -- -- 0 1 0.5 465.5 2 0.5 234.00 699.50b painting of poles -- -- 0 -- -- 0 -- -- 0 -- -- 0 2 0.5 234.00 234.00

Total :- 1887 782 1074.38 3258.5 2866.50 9868.38Say Rs. 9870.00

D) Erection of double PCC pole structure (Dead End)a (9.75 M , dead end) as per S/head B -- 0.75 1887 -- 0.5 782 -- -- 1074.38 -- -- 2793 -- -- 2398.50 8934.88b Fixing of additional cross-arms for dead 1 0.25 629 1 0.25 391 1 0.25 238.75 1 0.25 232.75 -- -- 0.00 1491.50

end, 3 no. addl. String insulatordead end clamp only

c Painting of cross arm -- -- 0 -- -- 0 -- -- 0 -- -- 0 1 0.125 29.25 29.25Total :- 2516 1173 1313.13 3025.75 2427.75 10455.63

Say Rs. 10460.00E) Erection of double pole S/T poles (Dead End)

structure (dead end 9.75 M long)a As per sub head (C) -- -- 1887 -- -- 782 -- -- 1074.38 -- -- 3258.5 -- -- 2866.50 9868.38b As per item b+c of S/head (D) -- -- 629 -- -- 391 -- -- 238.75 -- -- 232.75 -- -- 29.25 1520.75

Total :- 2516.00 1173 1313.13 3491.25 2895.75 11389.13Say Rs. 11390.00

F Earthing of 33 kV linea Digging of pit -- -- 0 -- -- 0 -- -- 0 -- -- 0 6 1 1404.00 8398.00b Fixing of earth red, clamp earth wire and -- -- 0 1 0.5 782 1 0.5 477.5 -- -- 0 2 0.5 234.00 1493.50

connecting to the structurec Filling of the pit with material & earth -- -- 0 -- -- 0 -- -- 0 1 0.25 232.75 6 0.25 351.00 583.75

Total :- 0 782 477.5 232.75 1989.00 3481.25Say Rs. 3480.00

No. of days

No. of days

No. of days

No. of days

No. of days

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18G Erection of stay set of 33 kV linesa Digging of pit -- -- 0 -- -- 0 -- -- 0 1 0.25 232.75 4 0.25 234.00 466.75b Filling of stay rod, its template etc. 1 0.125 314.5 1 0.125 195.5 -- -- 0 -- -- 0 -- -- 0.00 510.00c Filling of the pit -- -- 0 -- -- 0 -- -- 0 1 0.25 232.75 4 0.25 234.00 466.75d Nuzzling of stay rod, and its lighting 1 0.125 171 1 0.125 195.5 -- -- 0 1 0.125 116.375 -- -- 0.00 482.88

Total :- 485.5 391 0 581.875 468.00 1926.38Say Rs. 1930.00

H Fixing of jumpers (1 set) for 33 kV line 1 0.25 341.5 1 0.25 220.75 1 0.25 162 -- -- 0 1 0.25 39.00 763.25I Stringing of 1 km of line (33 kV) Say Rs. 760.001 GI wirea Laying of GI wire 1 0.125 314.5 1 0.125 195.5 2 0.125 238.75 2 0.125 232.75 5 0.125 146.25 1127.75b Straining and sagging 1 0.375 943.5 1 0.375 586.5 2 0.375 716.25 2 0.375 698.25 5 0.375 438.75 3383.25c Binding with insulator 0 0 0 1 1.25 1955 2 1.25 2387.5 0 0 0 0 0 0.00 4342.50

Total :- 2 0.5 1258 3 1.75 2737 6 1.75 3342.5 4 0.5 931 10 0.5 585.00 8853.50Say Rs. 8850.00

2 100 mm2 33 kV (SC) linea Laying of conductor ACSR 1 0.625 1572.5 2 0.625 1955 2 0.625 1193.75 2 0.625 1163.75 12 0.625 1755.00 7640.00

(AAAC) 1 0.625 1572.5 2 0.625 1955 2 0.625 1193.75 2 0.625 1163.75 10 0.625 1462.50 7347.50b Straining and sagging ACSR 1 0.625 1572.5 2 0.625 1955 2 0.625 1193.75 2 0.875 1629.25 12 0.875 2457.00 8807.50

(AAAC) 1 0.625 1572.5 2 0.625 1955 2 0.625 1193.75 2 0.875 1629.25 10 0.875 2047.50 8398.00c Winding with insul. fixing of bird guards -- -- 0 2 0.5 1564.00 2 0.5 955.00 -- -- 0 -- -- 0.00 2519.00

Total ACSR 6/1/4.72 mm -- -- 3145 -- -- 5474 -- -- 3342.50 -- -- 2793.00 -- -- 4212.00 18966.50Say Rs. 18970.00

Total AAAC7/4.26 mm -- -- 3145 -- -- 5474 -- -- 3342.50 -- -- 2793.00 -- -- 1579.50 18264.50Say Rs. 18260.00

J) Road path stream etc.1 Erection of 2 no. PCC poles 8 M longa Digging of pits -- -- 0 -- -- 0 -- -- 0 -- -- 0 6 0.33333 468.00 468.00b Erection of poles -- -- 0 1 0.4 625.6 1 0.4 382 2 0.4 744.8 4 0.66667 624.00 2376.40c Filling of pits & ramming -- -- 0 -- -- 0 -- -- 0 -- -- 0 1 1 234.00 234.002 Erection of 2 no. stay sets (LT)a Digging of pits -- -- 0 -- -- 0 -- -- 0 1 0.333333 310.333 6 0.33333 468.00 778.33b Fixing of stay rod, nuzzling & tightening -- -- 0 1 0.25 391 1 0.25 238.75 -- -- 0.00 -- -- 0.00 629.75c Filling of pits -- -- 0 -- -- 0 -- -- 0 1 0.333333 310.333 2 0.5 234.00 544.333 Earthing (s) 2 no.a Digging of pits -- -- 0 -- -- 0 -- -- 0 1 0.333333 310.333 6 0.25 351.00 661.33b Fixing of earth rod, earth wire& conn. -- -- 0 1 0.25 391 1 0.25 238.75 -- -- 0.00 -- -- 0.00 629.75c Filling of pits -- -- 0 -- -- 0 -- -- 0 1 0.333333 310.333 1 1 234.00 544.33d Stringing of catenary wire & filling with -- -- 0 1 0.125 195.5 1 0.125 119.375 -- -- 0.00 4 0.125 117.00 431.88

poles & earth connectionsTotal :- 0 1603.1 978.875 1986.13 2730.00 7298.11

Say Rs. 7300.00

PAGE-69

Detailed analysis of Labour Charges for 33/11 kV Sub-StationSR. Description Foreman @ of Rs. 2516.00 L/Man @ of Rs. 1564.00 ALM @ of Rs. 955.00 T/mate @ of Rs. 931.00 Beldar @ of Rs. 234.00No.

No wages No wages No wages No wages No wagesTotal

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

I Laying of earth material rods & pipea Excavation for laying earth metal 1 0.5 1258 1 1 1564 -- -- 0 1 6 5586 20 6 28080.00 36488.00

at 0.75M depth (37xM)= 22nos. & (25x1)b Laying fault welding Erection earth riser 1 3 7548 1 3 4692 1 3 2865 1 3 2793 6 3 4212.00 22110.00

&painting other treatment after welding.c Digging of 3 M deep pits for solid earth -- -- -- -- 0 -- -- 0 1 6 5586 6 2 2808.00 8394.00

rods of Mat ( 4 no.)d Fixing of solid earth rods with earth mat -- -- 0 1 1 1564 1 1 955 -- -- 0 2 1 468.00 2987.00e Digging of 3.15 M deep earth pit for 11 no. -- -- 0 -- -- 0 -- -- 0 -- -- 0 6 8 11232.00 11232.00

pipe type electrodes for earthingf Fixing of pipe type electrodes with earth 1 1 2516 1 1 1564 1 1 955 -- -- 0 5 1 1170.00 6205.00

matg Filling of earth excavated item a,b & d -- -- 0 2 3 9384 -- -- 0 2 3 5586 11 3 7722.00 22692.00

filling of item c, e, to be done with charcoal& salt preparation of demanded pitsfor later treatment for pipeTotal :- -- -- 11322 -- -- 18768 -- -- 4775 -- -- 19551 -- -- 55692.00 110108.00

Say Rs. 110110.00II Erection of R.S. joists

10000x225x150 mma Digging of pit -- -- 0 -- -- 0 -- -- 0 1 0.5 465.5 5 0.5 585.00 1050.50b Erection of R.S. 10000x225x150 mm 1 0.5 1258 -- -- 0 1 0.5 477.5 1 0.5 465.5 6 0.5 702.00 2903.00

with muff complete etc.c Filling of pit -- -- 0 -- -- 0 -- -- 0 -- -- 0 5 0.25 292.50 292.50

Total :- 1258 0 477.5 931 1579.50 4246.00Say Rs. 4246.00

III Erection of each cross 1 0.25 629 1 0.25 391 -- -- 0 1 0.25 232.75 2 0.25 117.00 1369.75arms of various sizes including Say Rs. 1370.00drilling of pole&fixing clamps etc.

IV Foundation of VCBa Digging of pit -- -- 0 -- -- 0 -- -- 0 1 0.25 232.75 3 0.25 175.50 408.25b PCC masonry foundation 1 1 2516 -- -- 0 1 1 955 1 1 931 6 1 1404.00 5806.00c Erection of steel structure 1 1 2516 1 1 1564 1 1 955 1 1 931 -- -- 0.00 5966.00

Total :- 5032 1564 1910 2094.75 1579.50 12180.25Say Rs. 12180.00

V Foundation of transformera Digging of pit -- -- 0 -- -- 0 -- -- 0 1 1 931 12 1 2808.00 3739.00b PRCC masonry foundation including 1 1 2516 1 1 1564 1 1 955 1 1 931 10 1 2340.00 8306.00

filling of pit & laying of rail etc.Total :- 2516 1564 955 1862 5148.00 12045.00

Say Rs. 12050.00

No. of days

No. of days

No. of days

No. of days

No. of days

PAGE-701 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

VI Laying of trenches (per Mtrs.)a Earth excavation -- -- 0 -- -- 0 -- -- 0 -- -- 0 3 0.66667 468.00 468.00b trench lining etc. 1 0.5 1258 1 0.5 782 -- -- 0 1 0.5 465.5 3 0.5 351.00 2856.50

Total :- 1258 782 0 465.5 819.00 3324.50Say Rs. 3320.00

VII Erection of 1 set of Bus bar 1 0.666667 1677.333 -- -- 0 1 0.667 636.667 2 0.666667 1241.33 -- -- 0.00 3555.33Say Rs. 3560.00

VIII Installation of isolator 2 0.875 4403 4 0.875 5474 4 0.875 3342.5 -- -- 0 4 0.875 819.00 14038.50Say Rs. 14040.00

IX Installation of Lightening Arrestors 1 0.375 943.5 1 0.375 586.5 -- -- 0 1 0.375 349.125 -- -- 0.00 1879.13Say Rs. 1880.00

X Installation of PT's (single phase) 1 0.375 943.5 2 0.375 1173 -- -- 0 2 0.375 698.25 2 0.375 175.50 2990.25Say Rs. 2990.00

XI Installation of D.O. fuse unit 1 0.75 1887 1 0.75 1173 2 0.75 1432.5 2 0.75 1396.5 -- -- 0.00 5889.00Say Rs. 5890.00

XII Installation & commissioning of power 3 5 37740 3 5 23460 3 5 14325 3 5 13965 18 1 4212.00 93702.00transformer (1 no. including dehydration) Say Rs. 93700.00

XIII Installation of S/Stn transformer 3 4 30192 3 4 18768 3 4 11460 3 4 11172 12 0.5 1404.00 72996.00Say Rs. 73000.00

XIV Installation of VCB with CT 11 kV voltage 3 2 15096 3 2 9384 3 2 5730 3 2 5586 6 2 2808.00 38604.00booster 11 kV line sectionalizer Say Rs. 38600.00

XV Erection of 1 set of jumper inclu. PG clamps 1 0.25 629 1 0.25 391 1 0.25 238.75 1 0.25 232.75 -- -- 0.00 1491.50Say Rs. 1490.00

XVI Connection set 1 0.25 629 1 0.25 391 1 0.25 238.75 1 0.25 232.75 -- -- 0.00 1491.50Say Rs. 1490.00

XVII Installation of 11 kV incoming panel 3 5 37740 3 5 23460 3 6 17190 -- -- 0 6 1 1404.00 79794.00Say Rs. 79790.00

XVIII Laying of control cable 2 3 15096 2 3 9384 2 3 5730 2 3 5586 -- -- 0.00 35796.00Say Rs. 35800.00

XIX Installation of 11 kV out going feeder 3 5 37740 3 5 23460 3 6 17190 -- -- 0 6 1 1404.00 79794.00panel or bus coupler Say Rs. 79790.00

XX Laying of power cable (per no. of 50M)a Digging of earth -- -- 0 -- -- 0 -- -- 0 -- -- 0 8 0.5 936.00 936.00b Laying of cable in bricks & sand 1 0.75 1887 1 0.75 1173 -- -- 0 -- -- 0 8 0.75 1404.00 4464.00c Filling of earth -- -- 0 -- -- 0 -- -- 0 -- -- 0 4 0.5 468.00 468.00

Total :- 1887 1173 0 0 2808.00 5868.00Say Rs. 5870.00

XXI Connecting the cable ends to cable 2 0.75 3774 2 0.75 2346 -- -- 0 2 0.75 1396.5 -- -- 0.00 7516.50box or epoxy kit Say Rs. 7520.00

PAGE-711 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

XXII Installation of Stn.a Battery set with trickle charger & rectifier. 4 5 50320 4 5 31280 4 5 19100 -- -- 0 6 2 2808.00 103508.00b A.C. control board 2 2 10064 2 2 6256 2 2 3820 -- -- 0 6 1 1404.00 21544.00c Fire fighting equipment -- -- 0 -- -- 0 -- -- 0 1 0.5 465.5 3 0.5 351.00 816.50

Total :- 60384 37536 22920 465.5 4563.00 125868.50Say Rs. 125870.00

XXIII Yard lighting 3 0.875 6604.5 3 0.875 4105.5 3 0.875 2506.88 3 0.875 2443.88 18 0.25 1053.00 16713.75Say Rs. 16710.00

XXIV Erection of yard fencing ( 1 Mtr)a Digging of pit -- -- 0 -- -- 0 -- -- 0 -- -- 0 2 0.5 234.00 234.00b Erection of angle iron supports -- -- 0 1 0.75 1173 1 0.75 716.25 -- -- 0 2 0.75 351.00 2240.25c Filling the pit & muffing of angle iron -- -- 0 1 0.5 782 1 0.5 477.5 -- -- 0 2 0.5 234.00 1493.50

supportd Fixing of barbed wire -- -- 0 -- -- 0 1 0.5 477.5 -- -- 0 1 0.5 117.00 594.50

Total :- 0 1955 1671.25 0 936.00 4562.25

PAGE-67

Total

D/C

19

42288.00

9064.003524.0054876.0054880.00

1867.002035.25704.254708.00530.00933.50468.00

11246.0011250.00

699.50234.009868.389870.00

8934.881491.50

29.2510455.6310460.00

9868.381520.7511389.1311390.00

8398.001493.50

583.753481.253480.00

PAGE-6819

466.75510.00466.75482.881926.381930.001526.51520.00

1127.753383.254342.508853.508850.00

7640.007347.508807.508398.002519.0018966.5018970.0018264.5018260.00

468.002376.40234.00

778.33629.75544.33

661.33629.75544.33431.88

7298.117300.00

PAGE-72

Erection/ Labour charges for construction of 1 km of 33 kV line on 9.75/10 M long Double Pole Structure with ACSR 6/1/4.72 mm Conductor with single continuous earth wire .

Description Qty. Unit Rate (Rs.) Amount (in Rs.)

S/C D/C PCC Poles S/T Poles

1 Surveying & stacking of line A 1 Km 54880 54880 54880 54880 54880 54880

2 Erection of PCC Pole structure( susp) B 4 No. 8930 11250 35720 45000

3 Erection of S/T Pole structure( susp) C 4 No. 9870 9870 39480 39480

4 Erection of 60% PCC & 40% S/T Pole structure( susp) -- 4 No. 9306 37224

5 Erection of PCC Pole structure( Dead end) D 2 No. 10460 10460 20920 20920

6 Erection of S/T Pole structure( dead end) E 2 No. 11390 11390 22780 22780

7 Erection of 60% PCC & 40% S/T Pole structure(dead end) -- 2 No. 10832 21664

STAY SET COMPLETE

One suspension structure with angle =5 no.

Two dead end with angle =10 no.

Total =11 no. G 15 No. 1930 1930 28950 28950 28950 28950

8 Earthing of line at every alternate structure F 3 No. 3480 3480 10440 10440 10440 10440

9 Road path stream crossing guarding ( avrg 2 no./km) J 2 No. 7300 7300 14600 14600 14600 14600

10 Stringing of telephone & earth wire (GI No. 6 SWG) I)1 3 No. 8850 8850 26550 26550 26550 26550

11)I Stringing of 100 mm2 6/1/4.72 mm or 6/1/4.09 ACSR cond. I)2 3 No. 18970 18970 56910 56910 56910 56910

II Stringing of 100 mm2 7/4.26 mm AAAC cond. I)2 3 No. 18260 18260 54780 54780 54780 54780

12 Making jumpers H 2 Set 760 1520 1520 1520 1520 3040

Total 250490 253980 250608 321420

S.No.

Refer S/head

40% S/T+ 60 % PCC

Poles

S/T Poles (D/C)

PAGE-73

Erection charges for 33/11 kV Sub-Station with common/ independent breaker control of Transformer

33/11 kV Sub-Station with Description S/head Unit Rate (Rs.)

Qty Amount (Rs.) Qty

1 Laying of earth mat, earthing rod & pipes I No. 110110.00 1 110110 1 1101102 Erection of super structure & busbar

a Erection of R.S. joists II No. 4246.00 18 76428 18 76428

b Erection of cross arms III No. 1370.00 29 39730 29 39730

c Erection of T-set XV No. 1490.00 25 37250 27 40230

d Erection of Jumper sets XVI No. 1490.00 12 17880 12 17880

e Erection of one set of bus bar VII No. 3560.00 9 32040 9 32040

3 Erection of foundations

a Power Transformer V No. 12050.00 2 24100 2 24100

b Circuit breaker (VCB) IV No. 12180.00 1 12180 1 12180

c Laying of trenches VI Mtrs. 3320.00 155.3 515596 155.3 5155964 Installation of equipment

a Isolators VIII No. 14040.00 8 112320 9 126360

b Lightening Arresters IX No. 1880.00 9 16920 9 16920

c PT's (1-phase) X No. 2990.00 3 8970 3 8970

d D.O. fuse unit XI No. 5890.00 1 5890 1 5890

e Circuit Breaker ( V/SF6 CB) with CT's XIV No. 38600.00 1 38600 1 38600

f Station Transformer XIII No. 73000.00 1 73000 1 73000

g Power Transformer XII No. 93700.00 2 187400 2 187400h 11 kV incoming panel with PT's XVII No. 79790.00 2 159580 2 159580

I 11kV bus coupler XIX No. 79790.00 1 79790 1 79790

j 11 kV out going panels XIX No. 79790.00 N 70180N N 70180N

5 Laying of control cables set (for 50 M) XVIII Set 35800.00 12 429600 12 429600

6 Laying of power cables set (for 50 M) XX Set 5870.00 2+N 10300+5150N 2+N 10300+5150N 10300

7 Connecting the power cable to cable for epoxy XXI No. 7520.00 2(2+N) 26520+13260N 2(2+N) 26520+13260N 30080

8 Installation of Sub-Station auxiliaries XXII No. 125870.00 1 125870 1 125870 150409 Erection fencing XXIV No. 4562.25 378 1724530.5 378 1724530.5

10 Erection of yard lighting XXIII No. 16710.00 1 16710 1 16710

Total 100700 N + 3886314.5 100700 N + 3903334.5

S.No.

Common Breaker control of Transformer

Independent Breaker control of Transformer

Amount (Rs.)

PAGE-74

Erection of 11 kV yard for 4 feeder, therefore N no. feeder

S.No. Description REF Unit Rate(Rs.) Qty Amount (Rs.)

a Erection of structures II No. 4246.00 5 21230.00

b Erection of cross arms III No. 1370.00 40 54800.00

c Erection of set of Busbar VII No. 3560.00 1 3560.00

d Erection of jumpers XV No. 1490.00 24 35760.00

e Erection of isolators VIII No. 14040.00 8 112320.00

f Erection of LA's IX No. 1880.00 12 22560.00

Sub-Total :- 250230.00

Erection Charges for Single feeder = Sub-Total / 4 = 62557.5

Say Rs. 62560.00

Erection Charges for N feeder = N x Sub-Total /4 = 54930.00 x N

Erection Charges for 33/11 kV sub-station with common breaker control of Transformer

4 nos. 5 nos. 6 nos. 7 nos. 8 nos.

Total 4539354.5 4702615 4865875 5029135 5192395

Say Rs 4539400 4702600 4865900 5029100 5192400

Erection Charges for 33/11 kV Sub-Station with Independent control of Transformer

4 nos. 5 nos. 6 nos. 7 nos. 8 nos.

Total 4556375 4719635 4882895 5046155 5209415

Say Rs 4556400 4719600 4882900 5046200 5209400

PAGE-75

Erection Charges for Terminal Equipment & Allied Material for each of 33 kV out going Feeder

Amount for 33/11 kV S/Stn Description Unit Qty

A Earthing I (e+f) Job 1 17437.00 17437.00 17437.00

B Foundation of VCB IV Job 1 12180.00 12180.00 12180.00

C Laying of trenches O.B. type VI M 9 3320.00 29880.00 29880.00

D Laying of control cables (set of 50 M) XVIII 50 M 76 35800.00 54416.00 54416.00

E Erection of super structures

a Erection of R.S. joists II Job 2 4246.00 8492.00 8492.00

b Erection of cross arms III Job 9 1370.00 12330.00 12330.00

c Erection of Jumper sets XV Job 9 1490.00 13410.00 13410.00

d Erection of a set of bus bar VII Job 1 3560.00 3560.00 3560.00

Erection of equipment

I Isolator VIII Job 3 14040.00 42120.00 42120.00

II LA's IX Job 3 1880.00 5640.00 5640.00

III PT's X Job 3 2990.00 8970.00

IV Circuit breaker with CT's & CR panels XIV Job 1 38600.00 38600.00 38600.00

Total 238065.00 247035.00

Say Rs. 238070.00 247040.00

S.No.

Refer S/head

Rate (Rs.)

PT's already installed

PT's not installed

PAGE-76

Erection Charges for 11 kV Auto voltage Booster/Sectionalizer/ Auto reclosure

S. Description Refer S/head Unit Qty Rate Amount Amount

No. Rs. 11 kV auto 11 kV line

voltage sectionalizer

booster reclosure

1 Erection of Double PCC Poles Structures (9 M) S/head A-3 No. 1 5529 5529

2 Erection of Single Pole (9 M) including fixing of X-arms No. 1 3771 3771 3771

insulator of cross bracing set etc.

3)a Preparation of Platform Structure S/head C 3 No. 1 2808 2808 2808

3)b Erection of Platform S/head C 6 No. 1 2425 2424.5 2424.5

4 Erection of GO switch VIII No. 1 14040 14040

5 Erection of LA's IX No. 3 1880 5640 5640

6 Erection of Jumpers (set) XV No. 2 1490 2980 2980

7 Erection of D.O. fuse unit XI No. 1 5890 5890 5890

8 Installation of 11 kV voltage booster/ line sectionalizer/ XIV No. 1 38600 38600 38600

11 kV auto reclosure

Total 81682 62113

Say Rs. 81680 62110

RE Cost Data

SI Cost Data

S/head A-1 & A-3(b)

PAGE-77

ANALYSIS Page --1

Construction of 1 km of 33 kV line with ACSR (100 mm sqr. Al. equivalent) conductor on 9.75 mtr./10 mtr. long PCC/Steel Tubular or 60 % PCC & 40 % S/T Pole (Double pole structures) with single continuous earth wire

Description Unit Qty

1 Angle iron 2240*65*65*6 mm cross arm for earth wires (2.24*6.8*Rs.56.8) No. 1 865

2 M.S. cross bracing set (consisting of 1800x65X65x6 mm- 2 Nos

and 2700x50x50x6 mm-2 Nos. of M.S Angle Irons including clamps and bolts.)

(1.8*6.8*56.8*2+2.7*4.5*56.8*2) No. 1 2771

3 M.S. channel iron cross arm consisting of 4000x125x65x6 mm No. 1 2976

(4*13.1*56.8)

ANALYSIS Page --34

A CROSS ARMS

1 3.75 long M.S. channel iron 100X50X6 mm 9.56kg/mtr. Cross arms for S/Stn. No. 1 2036

2 3.75 long M.S. angle iron 50X50X6 mm 4.5 kg/mtr. Cross arms for S/Stn. No. 1 959

B CLAMPS

3 M.S. half clamps with nuts & bolts for S/Stn No 1 133

4 M.S. full clamps with nuts & bolts for S/Stn No 1 216

Sr No.

Amount (Rs.)

PAGE-78

ANALYSIS Page --43


1 M.S. angle iron 65x65x6 mm, 3 M lomg supports 0.6 M bent outwards at top No. 1 1390

& to contain 3 strands of barbed wire 0.4 mtr. sagged and concreted in ground and 2 mtr.

Vertical for gauge fencing.(3.6*6.8)*Rs.56.8+((3.6*6.8)*Rs.56.8)*0%=979

2 Supports required at every 2 mtr. For 127 mtr. Periphery of switchyard 64 nos. No. 1 1236

(3.2*6.8)*Rs.56.8+((3.2*6.8)*Rs.56.8)*0%

Rates on HPSSR 2009

1 P/LCC 1:4:8 (1 cement 4 sand 8 graded stone aggregate 40mm normal size ) in foundation/pludg cmt 2629

item 09130000 P151

2 P/LCC 1:5:10 (1 cement 5 sand 10 graded stone aggregate 40mm normal size ) in foundation/pludg cmt 2366

item 09150000 P151

3 P/LCC 1:2:4 (1 cement 2 sand 10 graded stone aggregate 40mm normal size )in foundation/pludg cmt 3629

item 0920010 P152

4 RCC 1:2:4(1 cement 2 sand 10 graded stone aggregate 40mm normal size ) in foundation/pludg cmt 8577

item 09380100 P157

5 1st class brick Masonry 1:6

item 010010901 P165 cmt 3340

6 10MM cement Plaster 1:6

item 17046040 P345 cmt 62

7 Trench O B (TYPE) cmt 1128

8 Trench O C (TYPE) cmt 916

PAGE-79

ANALYSIS Page --43


1 M.S. angle iron 65x65x6 mm, 3 M long supports 0.6 M bent outwards at top & No. 1 1390

to contain 3 strands of barbed wire 0.4 mtr. Sagged and concreted in ground and 2 mtr.

Vertical for gauge fencing.(3.6*6.8)*Rs.56.8+((3.6*6.8)*Rs.56.8)*0%

2 Supports required at every 2 mtr. For 127 mtr. Periphery of switchyard 64 nos. No. 1 1236

(3.2*6.8)*Rs.56.8+((3.2*6.8)*Rs.56.8)*0%

(B) Gate at colony & switchyard entrance.

Gate cost of masonry

M.S angle iron 65x65x6mm gates, 1.5x2.5 mtr. Each grill works 2 No. I.e.

2x1.5x2.5sq. mtr. Wicket gate.

((8*6.8)*Rs.56.8+((8*6.8)*Rs.56.8)*0%)*2 Sq. Mtr. 1 824

Gate cost of masonry No. 1 2083

((1.5*0.6)*1.21*1.1*1399)*3

Expended metal at 10 % wastage 1.1x127x2 =279.4 say 280 Sq mtr Sq.Mtr. 693

P-80

STATEMENT SHOWING RATES OF EQUIPMENTS/MATERIAL FOR THE COST DATA 2013-14 (11 kV SYSTEM)

S. SUPPLIER P.O.NO.& DATE DESCRIPTION QTY UNIT RATE E.D SALE F&I,UN- DIS- GRAND UNIT ROUNDED ROUNDED

No. Edu. TAX/VAT LOADING TOTAL -COUNT TOTAL RATE RATE FOR RATE FOR

Cess Entary Tax CHARGES 2012-13 2013-14

with 7.18 % Hike

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

A STEEL TUBULAR POLES :-

1 M/S Jindal Industries Ltd. CE(MM)-I-STP(Jindal)-TE-11/2011 8 MTRS 9600 No. 4707.91 484.91 268.91 205.00 54400608.00 54400608.00 5666.73

I 605, Madam Bhikaji Cama Bhawan L-32-Adll-8091-8148 Dt.11.05.2012

11, Bhikaji Cama Place Total 9600 54400608.00 5666.73 5667.00 6074.00

New Delhi-110066

9 MTRS 1340 No. 6546.66 674.31 374.92 318.00 10604612.60 10604612.60 7913.89

Total 1340 10604612.60 7913.89 7914.00 8482.00

II CE(MM)-I-STP(Jindal)-TE-11/2011 9MTRS 850 No. 6546.66 674.31 374.92 318.00 6726806.50 6726806.50 7913.89

L-33-23662-91 Dt.21.12.12

Total 850 6726806.50 7913.89 7914.00 8482.00

10 MTRS 600 No. 9336.53 961.66 536.68 520.00 6812922.00 6812922.00 11354.87

Total 600 6812922.00 11354.87 11355.00 12170.00

2 M/S Gaurang Products Pvt. Ltd., CE(MM)-II-STP/Gaurang/TE-05/12 8 MTRS 2055 No. 5332.50 659.09 309.50 211.21 13382776.50 13382776.50 6512.30

I Plot No.-10, South Side of GT Road -L-12-16788-844 dated 11.9.2012.

Bulanshahar Road Gaziabad (UP). Total 2055 13382776.50 6512.30 6512.00 6980.00

.

9MTRS 13444 No. 7413.16 916.26 432.20 358.00 122604171.28 122604171.28 9119.62

Total 13444 122604171.28 9119.62 9120.00 9775.00

10 MTRS 1081 No. 10629.45 1313.80 619.08 492.00 14111730.73 14111730.73 13054.33

Total 1081 14111730.73 13054.33 13054.00 13991.00

11 MTRS 253 No. 11583.38 1431.70 674.52 532.00 3598064.80 3598064.80 14221.60

Total 253 3598064.80 14221.60 14222.00 15243.00

3 M/S Electro Steels India CE(MM)-II-STP-Electro Steel 9 MTRS 850 No. 7417.79 0.00 296.71 199.39 6726806.50 6726806.50 7913.89

I Near Truck Union, G.T. road -TE-11/2011-L-33-14343-394

Damtal, Kangra (HP) Dt.15.11.2011 Total 850 6726806.50 7913.89 7914.00 8482.00

10 MTRS 600 No. 10603.27 0.00 424.13 327.48 6812928.00 6812928.00 11354.88

Total 600 6812928.00 11354.88 11355.00 12170.00

Average Rate of Steel Tubular Poles 8 MTRS LONG Total 11655 67783384.50 5815.82 5816.00 6234.00

9 MTRS LONG Total 16484 146662396.88 8897.26 8897.00 9536.00

10 MTRS LONG Total 2281 27737580.73 12160.27 12160.00 13033.00

11 MTRS LONG Total 253 3598064.80 14221.60 14222.00 15243.00

B PCC Poles

4 M/S Farm Fresh Foods Pvt. Ltd. CE(MM)-XI-PCC Poles-Farm Fresh 8 Mtrs (W/L 200Kg) 506 No 1505.00 75.25 206.67 904181.52 904181.52 1786.92

I Batamandi, Poanta Sahib, -09/2011-L-21-11760-82

Paonta Shahib, Sirmour (HP)-173025 Dt.29.09.2011 Total 506 904181.52 1786.92 1787.00 1915.00

8 Mtrs (W/L 200Kg) 87 No 1505.00 75.25 227.18 157246.41 157246.41 1807.43

Total 87 157246.41 1807.43 1807.00 1937.00

P-811 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

8 Mtrs (W/L 200Kg) 130 No 1505.00 75.25 227.18 234965.90 234965.90 1807.43

Total 130 234965.90 1807.43 1807.00 1937.00

II CE(MM)-XI-PCC Poles-Farm Fresh 8 Mtrs (W/L 200Kg) 202 No 1505.00 75.25 206.67 360957.84 360957.84 1786.92

-09/2011-L-21 (AO)-26511-521

Dt.27.03.2012 Total 202 360957.84 1786.92 1787.00 1915.00

8 Mtrs (W/L 200Kg) 35 No 1505.00 75.25 227.18 63260.05 63260.05 1807.43

Total 35 63260.05 1807.43 1807.00 1937.00

8 Mtrs (W/L 200Kg) 52 No 1505.00 75.25 227.18 93986.36 93986.36 1807.43

Total 52 93986.36 1807.43 1807.00 1937.00

5 M/S Kreative Concrete Industries CE(MM)XI-PCC Poles-KCI 9 Mtrs (W/L 180 kg) 499 No 1790.00 89.50 80.00 977790.50 977790.50 1959.50

I VPO, Lodhwan, Tehsil Nurpur -09/2011-L-20-11783-99

Distt. Kangra (HP) Dt. 29.09.2011 Total 499 977790.50 1959.50 1960.00 2101.00

CE(MM)XI-PCC Poles-KCI 9 Mtrs (W/L 180 kg) 200 No 1790.00 89.50 80.00 391900.00 391900.00 1959.50

-09/2011-L-20(AO-26522-532

Dt. 27.03.2012 Total 200 391900.00 1959.50 1960.00 2101.00

6 M/S Deep Concrete Products CE(MM)-XI-PCC Poles-Deep 8 Mtrs (W/L 200Kg) 108 No 1415.00 70.75 200.00 182061.00 182061.00 1685.75

I Vill. Malpur, P.O. Baddi, The. Nalagarh ,-09/2011-L-18-11695-11742

Distt. Solan(HP)-173205 Dt. 29.09.2011 Total 108 182061.00 1685.75 1686.00 1807.00

8 Mtrs (W/L 200Kg) 1113 No 1415.00 70.75 90.00 1753809.75 1753809.75 1575.75

Total 1113 1753809.75 1575.75 1576.00 1689.00

8 Mtrs (W/L 200Kg) 80 No 1415.00 70.75 140.00 130060.00 130060.00 1625.75

Total 80 130060.00 1625.75 1626.00 1743.00

9 Mtrs (W/L 180 kg) 760 No 1715.00 85.75 250.00 1558570.00 1558570.00 2050.75

Total 760 1558570.00 2050.75 2051.00 2198.00

9 Mtrs (W/L 180 kg) 104 No 1715.00 85.75 150.00 202878.00 202878.00 1950.75

Total 104 202878.00 1950.75 1951.00 2091.00

9.75 Mtrs (W/L 173 kg) 230 No 2275.00 113.75 200.00 595412.50 595412.50 2588.75

Total 230 595412.50 2588.75 2589.00 2775.00

9.75 Mtrs (W/L 173 kg) 100 No 2275.00 113.75 170.00 255875.00 255875.00 2558.75

Total 100 255875.00 2558.75 2559.00 2743.00

II CE(MM)-XI-PCC Poles-Deep 8 Mtrs (W/L 200Kg) 43 No 1415.00 70.75 200.00 72487.25 72487.25 1685.75

,-09/2011-L-18 (AO)-11695-26472

-509 dated 27.03.2012 Total 43 72487.25 1685.75 1686.00 1807.00

8 Mtrs (W/L 200Kg) 82 No 1415.00 70.75 170.00 135771.50 135771.50 1655.75

Total 82 135771.50 1655.75 1656.00 1775.00

P-821 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

8 Mtrs (W/L 200Kg) 100 No 1415.00 70.75 70.00 155575.00 155575.00 1555.75

Total 100 155575.00 1555.75 1556.00 1668.00

8 Mtrs (W/L 200Kg) 170 No 1415.00 70.75 140.00 276377.50 276377.50 1625.75

Total 170 276377.50 1625.75 1626.00 1743.00

8 Mtrs (W/L 200Kg) 195 No 1415.00 70.75 200.00 328721.25 328721.25 1685.75

Total 195 328721.25 1685.75 1686.00 1807.00

8 Mtrs (W/L 200Kg) 241 No 1415.00 70.75 200.00 406265.75 406265.75 1685.75

Total 241 406265.75 1685.75 1686.00 1807.00

8 Mtrs (W/L 200Kg) 32 No 1415.00 70.75 140.00 52024.00 52024.00 1625.75

Total 32 52024.00 1625.75 1626.00 1743.00

9 Mtrs (W/L 180 kg) 304 No 1715.00 85.75 250.00 623428.00 623428.00 2050.75

Total 304 623428.00 2050.75 2051.00 2198.00

9 Mtrs (W/L 180 kg) 42 No 1715.00 85.75 150.00 81931.50 81931.50 1950.75

Total 42 81931.50 1950.75 1951.00 2091.00

9 Mtrs (W/L 180 kg) 371 No 1715.00 85.75 100.00 705178.25 705178.25 1900.75

Total 371 705178.25 1900.75 1901.00 2037.00

9 Mtrs (W/L 180 kg) 131 No 1715.00 85.75 230.00 266028.25 266028.25 2030.75

Total 131 266028.25 2030.75 2031.00 2177.00

9 Mtrs (W/L 180 kg) 20 No 1715.00 85.75 100.00 38015.00 38015.00 1900.75

Total 20 38015.00 1900.75 1901.00 2037.00

9 Mtrs (W/L 180 kg) 126 No 1715.00 85.75 280.00 262174.50 262174.50 2080.75

Total 126 262174.50 2080.75 2081.00 2230.00

7 M/S K.B. Industries CE(MM)XI-PCC Poles-KBI 8 Mtrs 1257 No 1455.00 72.75 65.00 2002086.75 2002086.75 1592.75

I Vill. Chachelli, Ind. Area -09/2011-L-19-11743-59

Defence Road, P.O. Sujanpur Dt. 29.09.2011 Total 1257 2002086.75 1592.75 1593.00 1707.00

(PB)-145023

CE(MM)XI-PCC Poles-KBI 8 Mtrs 503 No 1455.00 72.75 65.00 801153.25 801153.25 1592.75

-09/2011-L-19(AO)-26501-510

Dt. 27.03.2012 Total 503 801153.25 1592.75 1593.00 1707.00

Average Rate of PCC Poles 8 MTRS LONG Total 4936 8110991.08 1643.23 1643.00 1761.00

9 MTRS LONG Total 2557 5107894.00 1997.61 1998.00 2141.00

9.75 MTRS LONG Total 330 851287.50 2579.66 2580.00 2765.00

P-831 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

C G.I. WIRE/BARBED WIRE/STAY WIRE

7 M/S Bajrang Wire Products(India) (P) Ltd. CE (MM)/IV:-GMS-07/2011)-L-15 ISS 280/1978 & ISS 4826/1979 GI wire

I E-762(A), Road No. 9F-1 V. K.I Area 9092-9144 Dt. 30.08.11 6 SWG 5.0 mm 23.83 MT 46000.00 7305.34 1638.63 1309314.81 1309314.81 54943.97

Jaipur-302013, Rajsthan, India

Total 23.83 1309314.81 54943.97 54944.00 58889.00

8 SWG 4.0 mm 119.4 MT 46250.00 7345.05 1638.70 6594909.75 6594909.75 55233.75

Total 119.40 6594909.75 55233.75 55234.00 59200.00

10 SWG 3.15 mm 32.7 MT 46750.00 7424.46 1638.70 1825090.33 1825090.33 55813.16

Total 32.70 1825090.33 55813.16 55813.00 59820.00

II CE (MM)/IV:-GMS-(AO)-07/2011 ISS 280/1978 & ISS 4826/1979 GI wire

L-24128-49 Dt. 27.02.12 6 SWG 5.0 mm 9.532 MT 46000.00 7305.34 1638.63 523725.92 523725.92 54943.97

Total 9.53 523725.92 54943.97 54944.00 58889.00

8 SWG 4.0 mm 47.76 MT 46250.00 7345.05 1638.70 2637963.90 2637963.90 55233.75

Total 47.76 2637963.90 55233.75 55234.00 59200.00

10 SWG 3.15 mm 13.08 MT 46750.00 7424.46 1638.70 730036.13 730036.13 55813.16

Total 13.08 730036.13 55813.16 55813.00 59820.00

8 M/S Himachal Wire Industries (P) Ltd. CE (MM)/IV:-GMS-07/2011)-L-16 ISS 280/1978 & ISS 4826/19379(2001-06) GI wire

I G.T. Road, Damtal Distt. Kangra (HP) 9145-65 Dt. 30.08.11 6 SWG 5.0 mm 10.21 MT 52079.97 2614.00 250.00 560977.93 560977.93 54943.97

Total 10.21 560977.93 54943.97 54944.00 58889.00

8 SWG 4.0 mm 51.17 MT 52355.95 2627.80 250.00 2826310.99 2826310.99 55233.75

Total 51.17 2826310.99 55233.75 55234.00 59200.00

10 SWG 3.15 mm 14.00 MT 52907.76 2655.39 250.00 781384.10 781384.10 55813.15

Total 14.00 781384.10 55813.15 55813.00 59820.00

II CE (MM)/IV:-GMS-(AO)-07/2011) ISS 280/1978 & ISS 4826/19379(2001-06) GI wire

24150-82 Dt. 27.02.12 6 SWG 5.0 mm 4.08 MT 52079.97 2614.00 250.00 224171.40 224171.40 54943.97

Total 4.08 224171.40 54943.97 54944.00 58889.00

8 SWG 4.0 mm 20.46 MT 52355.95 2627.80 250.00 1130082.53 1130082.53 55233.75

Total 20.46 1130082.53 55233.75 55234.00 59200.00

10 SWG 3.15 mm 5.60 MT 52907.76 2655.39 250.00 312553.64 312553.64 55813.15

Total 5.60 312553.64 55813.15 55813.00 59820.00

Average Rate of GI wire 6 SWG KM 47.65 2618190.06 54943.97 54944.00 58889.00

8SWG KM 238.79 13189267.16 55233.75 55234.00 59200.00

10 SWG KM 65.38 3649064.20 55813.16 55813.00 59820.00

9 M/S Himachal Wire Industries (P) Ltd. CE (MM)/IV:GSS-10/2011 ISS 2141/1992/2006 & 4826/1979(2001-06)

I G.T. Road, Damtal Distt. Kangra (HP) -L-13- 8017-8066 7/4.00 mm 84.831 MT 53460.00 2146.40 250.00 4738354.27 4738354.27 55856.40

dt. 16.08.2011

Total 84.83 4738354.27 55856.40 55856.00 59866.00

P-841 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

7/3.15 mm 129.671 MT 54450.00 2186.00 250.00 7376464.51 7376464.51 56886.00

Total 129.67 7376464.51 56886.00 56886.00 60970.00

CE (MM)/IV:GSS-17/2010 ISS 2141/1992/2006 & 4826/1979(2001-06)

-L-42 (AO)- 10353-385 7/4.00 mm 53.708 MT 50000.00 2510.00 250.00 2833634.08 2833634.08 52760.00

dt. 14.9.11

Total 53.71 2833634.08 52760.00 52760.00 56548.00

7/3.15 mm 54.014 MT 51000.00 2560.00 250.00 2906493.34 2906493.34 53810.00

Total 54.01 2906493.34 53810.00 53810.00 57674.00

CE (MM)/IV:GSS-10/2011 (AO) ISS 2141/1992/2006 & 4826/1979(2001-06)

II -L-16- 23460-91 7/4.00 mm 33.93 MT 53460.00 2146.40 250.00 1895207.65 1895207.65 55856.40

dt. 14.02.2012

Total 33.93 1895207.65 55856.40 55856.00 59866.00

7/3.15 mm 40.2 MT 54450.00 2186.00 250.00 2286817.20 2286817.20 56886.00

Total 40.20 2286817.20 56886.00 56886.00 60840.00

Average Rate of Stay Wire Stay Wire 7/4.00 mm 172.47 9467196.00 54892.16 54892.00 58833.00

7/3.15 mm 223.89 12569775.05 56143.89 56144.00 60175.00

D PVC TWIN CORE

11 M/s Shaan Aluminium Company, CE(MM)/XII/TE-11/2012-15310-42 2Cx6 mm2 750.00 Kms. 7371.47 0.00 417.07 1140.00 6696405.00 6696405.00 8928.54

I Village Kamli, Parwanoo, Dt. 13.08.2012

District Solan (HP)

Total 750.00 6696405.00 8928.54 8929.00 9570.00

12 M/s Preeti Industries CE(MM)/XII/TE-11/2012-15376-408 2Cx10 mm2 250 Kms. 10375.03 0.00 595.75 2020.00 3247695.00 3247695.00 12990.78

I Village Kamli, Parwanoo, Dt. 13.08.2012

District Solan (HP) Total 250.00 3247695.00 12990.78 12991.00 13924.00

2Cx25mm2 30 Kms. 24980.00 0.00 1411.50 3920.00 909345.00 909345.00 30311.50

Total 30.00 909345.00 30311.50 30312.00 32488.00

13 M/s Himachal Aluminium & Conductors CE(MM)/XII/TE-5/2011-5634-53 2Cx6 mm2 30.00 Kms. 7761.00 0.00 390.55 170.00 249646.50 249646.50 8321.55

I GT Road, VPO Mohtli Dated 07.07.11

Distt. Kangra (HP) Total 30.00 249646.50 8321.55 8322.00 8920.00

2Cx10 mm2 105.00 Kms. 11940.00 0.00 600.75 300.00 1348278.75 1348278.75 12840.75

Total 105.00 1348278.75 12840.75 12841.00 13763.00

2Cx16 mm2 15.00 Kms. 17910.00 0.00 903.00 500.00 289695.00 289695.00 19313.00

Total 15.00 289695.00 19313.00 19313.00 20700.00

II CE(MM)/XII/TE-5/2011-15343-75 2Cx16 mm2 70.00 Kms. 18844.76 0.00 949.74 500.00 1420615.00 1420615.00 20294.50

Dated 13.08.2012

Total 70.00 1420615.00 20294.50 20295.00 21752.00

Average Rate of Twin Core PVC PVC 2x6mm2 Total 780.00 6946051.50 8905.19 8905.00 9544.00

PVC 2x10mm2 Total 355.00 4595973.75 12946.40 12946.00 13876.00

PVC 2x16mm2 Total 85.00 1710310.00 20121.29 20121.00 21566.00

PVC 2x25mm2 Total 30.00 909345.00 30311.50 30312.00 32488.00

P-851 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

E 3.5 CORE PVC

14 M/s Rajesh Enterprises, F-274 CE(MM)/XII:3.5 C Cable-14/2010 4Cx16 mm2 10.00 Kms. 33868.80 3559.68 1905.98 1591.20 409256.60 409256.60 40925.66

I Sector-3, SIDC Industrial Area L-21- (A)-3837-3898

Bhavana, New Delhi-39 Dt 02.06.2011 Total 10.00 409256.60 40925.66 40926.00 43864.00

3.5Cx25 mm2 23.00 Kms. 41512.80 4363.08 2336.15 1747.20 1149062.29 1149062.29 49959.23

Total 23.00 1149062.29 49959.23 49959.00 53546.00

3.5Cx35 mm2 31.00 Kms. 51861.60 5450.76 2918.54 2048.40 1930658.30 1930658.30 62279.30

Total 31.00 1930658.30 62279.30 62279.00 66751.00

3.5Cx50 mm2 10.00 Kms. 73735.20 7749.72 4149.49 2494.80 881292.10 881292.10 88129.21

Total 10.00 881292.10 88129.21 88129.00 94457.00

3.5Cx 70 mm2 16.00 Kms. 100254.00 10536.90 5641.85 3846.00 1924460.00 1924460.00 120278.75

Total 16.00 1924460.00 120278.75 120279.00 128915.00

3.5Cx95 mm2 23.00 Kms. 131418.00 13812.30 7395.62 4482.00 3613482.16 3613482.16 157107.92

Total 23.00 3613482.16 157107.92 157108.00 168388.00

3.5Cx120 mm2 9.00 Kms. 177632.45 18669.53 9996.35 5425.15 1905511.32 1905511.32 211723.48

Total 9.00 1905511.32 211723.48 211723.00 226925.00

3.5Cx150 mm2 4.00 Kms. 201231.24 21149.81 11324.39 6106.76 959248.80 959248.80 239812.20

Total 4.00 959248.80 239812.20 239812.00 257031.00

3.5Cx185 mm2 8.00 Kms. 253300.60 26622.37 14254.60 8769.00 2423572.56 2423572.56 302946.57

Total 8.00 2423572.56 302946.57 302947.00 324699.00

3.5Cx240 mm2 10.00 Kms. 338003.57 35524.86 19021.32 10498.03 4030477.80 4030477.80 403047.78

Total 10.00 4030477.80 403047.78 403048.00 431987.00

3.5Cx300mm2 8.00 Kms. 376530.13 39915.03 21371.98 18194.40 3648092.32 3648092.32 456011.54

Total 8.00 3648092.32 456011.54 456012.00 488754.00

Average Rate of 3.5 core PVC PVC 4Cx16mm2 Total 10.00 409256.60 40925.66 40926.00 43864.00

PVC 3.5Cx25mm2 Total 23.00 1149062.29 49959.23 49959.00 53546.00

PVC 3.5Cx35mm2 Total 31.00 1930658.30 62279.30 62279.00 66751.00

PVC 3.5Cx50mm2 Total 10.00 881292.10 88129.21 88129.00 94457.00

PVC 3.5Cx70mm2 Total 16.00 1924460.00 120278.75 120279.00 128915.00PVC 3.5Cx95mm2 Total 23.00 3613482.16 157107.92 157108.00 168388.00

PVC 3.5Cx120mm2 Total 9.00 1905511.32 211723.48 211723.00 226925.00

PVC 3.5Cx150mm2 Total 4.00 959248.80 239812.20 239812.00 257031.00

PVC 3.5Cx185mm2 Total 8.00 2423572.56 302946.57 302947.00 324699.00

PVC 3.5Cx240mm2 Total 10.00 4030477.80 403047.78 403048.00 431987.00

PVC 3.5Cx300mm2 Total 8.00 3648092.32 456011.54 456012.00 488754.00

P-861 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

F 3-Core XLPE Cables and HT & LT AB Cables

15 11/22/33 kV XLPE Cables

I M/s Tirupati Plastomatics Pvt. Ltd. No. HPSEBL/CE(MM)/II-XLPE&AB 3Cx95 mm2 (11 kV) 1.00 Kms. 359603.00 37039.11 16200.44 7192.00 420034.55 420034.55 420034.55

B-141 (9A), Road No. 09-D Cables/TE-33/2011/L-01/6939-68

Vishwa Karma Industrial Area. dated 26.04.2012 Total 1.00 420034.55 420034.55 420035.00 450194.00

Jaipur (Raj)-302013

3Cx120 mm2 (11 kV) 1.25 Kms. 411983.00 42434.25 18560.20 8239.66 601521.39 601521.39 481217.11

Total 1.25 601521.39 481217.11 481217.00 515768.00

3Cx185 mm2 (11 kV) 5.25 Kms. 516742.00 53224.43 23279.69 10334.84 3168800.04 3168800.04 603580.96

Total 5.25 3168800.04 603580.96 603581.00 646918.00

3Cx240 mm2 (11 kV) 1.00 Kms. 635786.00 65485.96 28642.71 12715.00 742629.67 742629.67 742629.67

Total 1.00 742629.67 742629.67 742630.00 795951.00

3Cx300 mm2 (11 kV) 1.75 Kms. 741340.00 76358.02 33398.01 14826.00 1515363.55 1515363.55 865922.03

Total 1.75 1515363.55 865922.03 865922.00 928095.00

3Cx400 mm2 (11 kV) 0.75 Kms. 966465.00 99545.90 43540.12 19329.30 846660.24 846660.24 1128880.32

Total 0.75 846660.24 1128880.32 1128880.00 1209934.00

3Cx95 mm2 (22kV) 0.25 Kms. 514323.00 52975.27 23325.01 15429.69 151513.24 151513.24 606052.97

Total 0.25 151513.24 606052.97 606053.00 649568.00

3Cx120 mm2 (33 kV) 1.00 Kms. 719125.00 74069.88 32612.97 21573.75 847381.60 847381.60 847381.60

Total 1.00 847381.60 847381.60 847382.00 908224.00

16 M/s Ravi Cables Limited No. HPSEBL/CE(MM)/II-XLPE&AB 3Cx185 mm2 ( 22 kV) 1.50 Kms. 652364.00 67190.00 37657.52 41640.00 1198277.28 1198277.28 798851.52

I 302, Akruti Trade Centre, MIDC Cables/TE-33/2011/L-02/6939-68

Andheri East Mimbai-400093 dated 26.04.2012 Total 1.50 1198277.28 798851.52 798852.00 856210.00

Average Rate of XLPE Cables 3Cx95 mm2 (11 kV) Total 1.00 420034.55 420034.55 420035.00 450194.00

3Cx120 mm2 (11 kV) Total 1.25 601521.39 481217.11 481217.00 515768.00

3Cx185 mm2 (11 kV) Total 5.25 3168800.04 603580.96 603581.00 646918.00

3Cx240 mm2 (11 kV) Total 1.00 742629.67 742629.67 742630.00 795951.00

3Cx300 mm2 (11 kV) Total 1.75 1515363.55 865922.03 865922.00 928095.00

3Cx400 mm2 (11 kV) Total 0.75 846660.24 1128880.32 1128880.00 1209934.00

3Cx95 mm2 (22 kV) Total 0.25 151513.24 606052.97 606053.00 649568.00

3Cx185 mm2 (22 kV) Total 1.50 1198277.28 798851.52 798852.00 856210.00

3Cx120mm2 (33 kV) Total 1.00 847381.60 847381.60 847382.00 908224.00

G PIN/DISC INSULATORS

17 M/s Bathinda Ceramics (P) Ltd. CE(MM)/IV- TE-1/2011-INS-L-08 11 kV Pin Insulator with Pin 13200 Nos. 62.00 6.80 2.94 9.00 1065768.00 1065768.00 80.74

I Village Jodhpur, Romana Dabali Road (A)-19516-19551 Dt. 10.01.2012. (C.D. 230 mm)

Bathinda (Pb) Total 13200 1065768.00 80.74 81.00 87.00

11 kV Pin Insulator with Pin 2000 Nos. 74.00 8.14 3.52 12.25 195820.00 195820.00 97.91

(C.D. 320 mm)

Total 2000 195820.00 97.91 98.00 105.00


(C.D. 430 mm)

Total 2600 546234.00 210.09 210.00 225.00

P-871 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16


(C.D. 560 mm)

Total 200 49044.00 245.22 245.00 263.00


(C.D. 840 mm)

Total 200 95600.00 478.00 478.00 512.00

18 M/s Daga Ceramics Pvt. Ltd. CE(MM)/IV- TE-1/2011-INS-L-07 11 kV Disc. Insulator 45 KN (B&S) 10000 Nos. 160.00 3.20 11.20 1744000.00 1744000.00 174.40

I First Floor Labhu Ji ka Katla, (A)- 19552-19597 Dt. 10.01.2012. (C.D. 280 mm)

Bikaner (Raj) Total 10000 1744000.00 174.40 174.00 186.00

11 kV Disc. Insulator 45 KN (B&S) 1600 Nos. 160.00 3.20 11.20 279040.00 279040.00 174.40

(C.D. 320 mm)

Total 1600 279040.00 174.40 174.00 186.00

19 M/s Lamer Power & Infrastructure Pvt.. CE(MM)/IV- TE-9/2012-INS-L-10 11 kV Comopsit Insulator 45KN(B&S) 2000 Nos. 118.50 15.02 6.81 280660.00 280660.00 140.33

I Ltd. 2nd Floor, Masjid Moth, -16021-16063 Dt. 28.08.2012. Ploymeric Suspension Type

Near Uday Park, New Delhi-49. Total 2000 280660.00 140.33 140.00 150.00

11 kV Comopsit Insulator 45KN(B&S) 1000 Nos. 118.50 15.02 6.81 140330.00 140330.00 140.33

Ploymeric Tension Type

Total 1000 140330.00 140.33 140.00 150.00

Average Rate of Pin Insulators 11 kV Pin Insulator with Pin 230 mm Total 13200 1065768.00 80.74 81.00 87.00

Disc Insulator 11 kV Pin Insulator with Pin 320 mm Total 2000 195820.00 97.91 98.00 105.00

22 kV Pin Insulator with Pin 430 mm Total 2600 546234.00 210.09 210.00 225.00



11 kV Disc Insulator 45 KN 280 mm Total 10000 1744000.00 174.40 174.00 186.00

11 kV Disc Insulator 45 KN 320 mm Total 1600 279040.00 174.40 174.00 186.00

11 kV Composit Insulator 45 KN

Suspension Total 2000 280660.00 140.33 140.00 150.00

Tension Total 1000 140330.00 140.33 140.00 150.00

H LIGHTENING ARRESTOR (LA's)

20 M/s Raychem RPG Ltd., 401-406 HPSEBL/CE(MM)/II-35/2011 9 kV, 5 KA Polymeric Type Housing 6157 No. 400.00 41.2 8.82 9.98 2832220.00 2832220.00 460.00

I Viswa Sadan-9, Distt. Centre -LA-L-04-10771-10817 for 11 kV

Jankpuri-new Delhi-110058 Dated 26.06.2012. Total 6157 2832220.00 460.00 460.00 493.00

18 kV, 5 KA Polymeric Type Housing 1602 No. 685.00 70.555 15.11 14.33 1257561.99 1257561.99 785.00

for 22 kV

Total 1602 1257561.99 785.00 785.00 841.00

II HPSEBL/CE(MM)/II-35/2011 9 kV, 5 KA Polymeric Type Housing 2463 No. 400.00 41.2 8.82 9.98 1132980.00 1132980.00 460.00

-LA (Addl.)/2012-L-04(AO)-23477 for 11 kV

-521 Dated 17.12.2012. Total 2463 1132980.00 460.00 460.00 493.00

18 kV, 5 KA Polymeric Type Housing 641 No. 685.00 70.555 15.11 14.33 503181.80 503181.80 785.00

for 22 kV

Total 641 503181.80 785.00 785.00 841.00

Average Rate of L A 9 kV,5 KA, 11 kV Metal Oxide Total 8620 3965200.00 460.00 460.00 493.00

18 kV,5 KA, 22kV Metal Oxide Total 2243 1760743.79 785.00 785.00 841.00

P-881 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

I G. O. SWITCH

21 M/s Govind Wires CE(MM)-II-GOS-GOV-18/2011-L- 11 kV, 400 A, Triple Pole, 400 No. 3921.90 196.1 157.00 1710000.00 1710000.00 4275.00

I Plot No. 5-B Industrial area 24(AO)/11254-76 dated 07.02.12 Gang Operated, Outdoor Type

Mehatpur Distt. Una (HP)-174315 Single Throw, Single Break

II M/s Amrit Insulators, Pvt. Ltd. CE(MM)-II-GOS-Amrit-18/2011-L- 22 kV, 400 A, Triple Pole, 92 No. 5524.40 759.6 166.00 593400.00 593400.00 6450.00

Plot No 33-34, Phase-III, Industrial Area 23(AO)/-5479-524 dated12.04.12 Gang Operated, Outdoor Type

Tahliwal Distt. Una (HP) Single Throw, Single Break

Average Rate of GO Switch 11 kV GO Switch Total 400 1710000.00 4275.00 4275.00 4582.00

22 kV GO Switch Total 92 593400.00 6450.00 6450.00 6913.00

J CURRENT AND POTENTIAL TRANSFORMERS:

22 M/S Floral Electrical Pvt. Ltd. CE(MM)/VII: CT-PT/2012-L-11

I 223, W.K. Road, Opp. Shiv Lok 16434-54 Dt. 31.08.2012

Meerut-250001 (UP)

11 kV/110 V CT-PT Combined Unit Outdoor, Oil Immersed, Class .5 Consisting of Three CT on R,Y and B & 1 No. 11 kV/110 V PT Class .5

i) 10/5 A 50 Nos

ii) 15/5 A 76 Nos

iii) 25/5 A 54 Nos

iv) 50/5 A 35 Nos

v) 100/5 A 40 Nos

Total 255 21500.00 212.42 400.00 5638667.10 258.00 5572877.10 21854.42

Total 255 21500.00 5572877.10 21854.42 21854.00 23423.00


i) 30/5 A 1 Nos

ii) 50/5 A 3 Nos

iii) 50/1 A 1 Nos

iv) 100/5 A 2 Nos

v) 100/1A 1 Nos

vi) 200/5 A 2 Nos

vii) 100-50/5 A 1 Nos

viii) 100-50/1 A 1 Nos

ix) 300-50/5 A 2 Nos

Total 14 21500.00 212.42 400.00 309573.88 258.00 305961.88 21854.42

Total 14 21500.00 305961.88 21854.42 21854.00 23423.00


i) 50/1 A 1 Nos

ii) 75/1 A 4 Nos

iii) 100/1 A 9 Nos

iv) 100/5 A 1

v) 200/1 A 2

vi) 100-50/1 A 1

Total 18 37300.00 373.00 1500.00 705114.00 705114.00 39173.00

Total 18 37300.00 705114.00 39173.00 39173.00 41986.00

Average Rate of CTs and PTs 11 kVCT-PT Combined Unit Total 255 5572877.10 21854.42 21854.00 23423.00

22kVCT-PT Combined Unit Total 14 305961.88 21854.42 21854.00 23423.00

33kV CT-PT Combined Unit Total 18 705114.00 39173.00 39173.00 41986.00

K XLPE Cable Termination Kits

23 M/s Nardev Singh Kanwar & Sons SE(Op) Una PO No. 260614/DSJ Heat Shrinkable Outdoor Type Termination Kit for 33 kV

I VPO Bela, Tehsil Nadaun /2011-9201-09 dated 02.12.2011 XLPE Cable Confirming to ISS of Size 1x400 mm2

Disst. Hamirpur(HP) 3 No. 6975.00 20925.00 20925.00 6975.00

Total 3 20925.00 6975.00 6975.00 7476.00

P-891 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16

Heat Shrinkable Outdoor Type Termination Kit for 11 kV

XLPE Cable Confirming to ISS of Size 3x240 mm2

4 No. 6600.00 26400.00 26400.00 6600.00

Total 4 26400.00 6600.00 6600.00 7074.00

Heat Shrinkable Outdoor Type 1x400 mm2 33 kV Total 3 20925.00 6975.00 6975.00 7476.00

Termination Kit 3x240 mm2 11 kV Total 4 26400.00 6600.00 6600.00 7074.00

L Stay Set HT/LT

24 M/s Ruhani Industries, Plot No. 51 SE(Op) Una PO No. 260614/DSJ HT Stay Set 150 No. 612.00 12.24 93636.00 93636.00 624.24

I Industrial Area Focal Point /2011-13852-60 dated 23.2.2012

Naya Nanglal, Distt. Ropar (Pb) Total 150 93636.00 624.24 624.00 669.00

II SE(Op) Una PO No. 260614/PCA LTStay Set 179 No. 545.00 10.9 99506.10 99506.10 555.90

/2012-9388-96 dated 18.10.2012

Total 179 99506.10 555.90 556.00 596.00

25 M/s Aeri Electricals & Engineering Works SE(Op) Una PO No. 260614/PCA HT Stay Set 148 No. 640.00 32 99456.00 99456.00 672.00

I 56 Industrial Area, Mehatpuu /2012-9073-81 dated 10.10.2012

The & Distt. Una(HP) Total 148 99456.00 672.00 672.00 720.00

HT/LT Stay Set HT Stay Set Total 298 193092.00 647.96 648.00 695.00

LT Stay Set Total 179 99506.10 555.90 556.00 596.00

M M.S Nuts and Bolts

26 M/s Ruhani Industries, Plot No. 51 SE(Op) Una PO No. 260614/PCA Hexagonal MS Bolts with Nuts of 500 kg 71.00 1.42 36210.00 36210.00 72.42

I Industrial Area Focal Point /2012-12168-76 dated 21.01.13 Off Sizes of IS: 1363/1992

Naya Nanglal, Distt. Ropar (Pb) Total 500 36210.00 72.42 72.00 77.00

M/s Aeri Electricals & Engineering Works SE(Op) Una PO No. 260614/PCA Hexagonal MS Bolts with Nuts of 880 kg 69.00 3.45 63756.00 63756.00 72.45

56 Industrial Area, Mehatpuu /2012-12177-85 dated 21.01.13 Off Sizes of IS: 1363/1992

The & Distt. Una(HP) Total 880 63756.00 72.45 72.00 77.00

Average rate of MS Bolts with Nuts Total 1380 Kg 99966.00 72.44 72.00 77.00

Off Sizes of IS: 1363/1992

P-90

STATEMENT SHOWING RATES OF EQUIPMENTS/MATERIAL FOR THE COST DATA 2013-14 (33 kV SYSTEM)

S. SUPPLIER P.O.NO. & DATE DESCRIPTION QTY UNIT RATE E.D Edu. SALE F&I,UN- DIS- GRAND UNIT ROUNDED ROUNDEDNO Cess TAX/VAT LOADING TOTAL COUNT TOTAL RATE RATE FOR RATE FOR

CHARGES 2012-13 2013-14 with 7.18% Hike

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

A CURRENT AND POTENTIAL TRANSFORMERS:1 M/s Heptecare Power Industries HPSEBL/SED/SSD-289(Heptacare) 33 kV Single Phase Outdoor Type, Live tank design, Oil Immersed, Self Cooled, CT along with Bimetatic Terminal Connector and other accessories.I Pvt. Ltd.A-9/10 Udyog Puram, 2010-777-808 Dt. 23.05.2011 CTs

Partappur, Meerut-2501303 200-100/0.577-1-1-1 A 6 Nos 25000.00 2575.00 551.50 1000.00 174759.00 174759.00 29126.50300-150/0.577-1-1-1 A 9 Nos 25500.00 2626.50 562.53 1000.00 267201.27 267201.27 29689.03400-200/0.577-1-1-1 A 9 Nos 24000.00 2472.00 529.44 1000.00 252012.96 252012.96 28001.44

Total 24 74500.00 693973.23 28915.55 28916.00 30992.00

33 kV Electromagnetic Single Phase Outdoor Type, Live tank design, Oil Immersed, Self Cooled, Hermatically Sealed VT along with Bimetatic Terminal Connector and other accessories.PT36/ 3KV /110/ 3-110/ 3- 11 15 Nos 21392.00 2203.38 471.91 1000.00 376009.25 376009.25 25067.28

Total 15 21392.00 376009.25 25067.28 25067.00 26867.00

Average Rate of CTs and PTs 33 kV CTs Single Unit Total 24 693973.23 28915.55 28916.00 30992.00as per supply order No. 1 & 2 33 kV PTs Single Unit Total 15 376009.25 25067.28 25067.00 26867.00

B 36KV VACUUM CIRCUIT BREAKERS2 M/S Crompton Greaves Ltd: HPSEBL/SED/SSD-275/2010- 1. 36KV, 1250A,25KA breaking capacity VCB suitable for 3Ph auto reclosing complete with Gang operating I Vandhana Building, 11 Tolstoy CGL/2010-4238-70 Dt. 30.11.10 machenism Auxilary Switches interlock Control Cabinet Multicore Cable terminal connectors & Accessories etc.

Marg, New Delhi-011-2332436014 No. 175000 18025.00 3860.50 8200.00 2871197.00 2871197.00 205085.50

Additional Purchase order have been placed during 12.07.2011 as such Fabricated Hot Dip galvanised steel supporting structure including foundation bolts including CT Mounting structure same PO has been considered for the Cost data 2013-14. 14 No. 9500 978.50 209.57 1000.00 163632.98 163632.98 11688.07

2. Mandatory spares for normal operation:i. Tripping Coils 9 No. 1000 103.00 22.06 50.00 10575.54 10575.54 1175.06ii. Closing Coils 9 No. 1000 103.00 22.06 50.00 10575.54 10575.54 1175.06iii. Auxilary switch 1 No. 1500 154.50 33.09 50.00 1737.59 1737.59 1737.59iv. Vacuum interuptor a/w chamber and supporting insulator

4 No. 58000 5974.00 1279.48 1200.00 265813.92 265813.92 66453.48Total 14 3323532.57 237395.18 237395.00 254440.00

36KV VACUUM 36 kV 1250A, Total 14 3323532.57 237395.18 237395.00 254440.00 CIRCUIT BREAKERS 25 KA Breaking Capacity

C ISOLATORS3 M/S Faraday Electricals Pvt. HPSEBL/SE(D)ES/SSD-269 1. 36KV, 800A, double break, isolators triple pole, group operated, manually operated outdoor type,without Earthing switch, I Ltd. H-1016 road No.-14 FEPL/10-2600-2638 conforming to IS:9921 without solid core insulators and support structures.

V.K.I.A, Jaipur-302013 Dt. 19.08.10. 50 Set 26400 2131.85 560.08 1000.00 30091.93 528.0 1478196.49 29563.932. 36KV, 800A, double break, isolators triple pole, group operated, manually operated outdoor type,with Earthing switch, conforming to IS:9921 without solid core insulators and support structures.

17 Set 31900.00 2575.99 676.76 1000.00 36152.75 638.0 603750.73 35514.75Additional Purchase order have been placed during 07.07.2011 as such 3. Stack of 36KV solid core insulators for above creepage 1116 mm (9 no.Per set) same PO has been considered for the Cost data 2013-14. 67 Set 17050.00 600.00 17650.00 341.0 1159703.00 17309.00

4. Support structure for above2 Nos. 11550.00 932.69 245.03 1000.00 13727.72 231.0 26993.44 13496.72

Sub Total 3268643.665. Mandatory spares for 36KV isolators

a) Isolator Blades for main contacts2 Nos. 600.00 48.45 12.73 661.18 12.0 1298.36 649.18

b) Female contacts Assy. for above2 Nos. 1250.00 100.94 26.52 1377.46 25.0 2704.92 1352.46

c) Bearings for central rotating post(Top& Bottem) per pole

2 Nos. 900.00 72.68 19.09 991.77 18.0 1947.54 973.77

P-911 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

d) Pair of 6 NO : 6NC Aux. contacts 2 Nos. 750.00 60.56 15.91 826.48 15.0 1622.95 811.48

e) Isolator blades for Earthing switch2 Nos. 750.00 60.56 15.91 826.48 15.0 1622.95 811.48

f) 36KV solid core insulators 8 Nos. 1770.00 1770.00 35.40 13876.80 1734.60

Sub Total 23087.52 6347.96Isolators without Earth blade Total 50 1478196.49 29563.93 29564.00 31687.00Isolators with Earth blade Total 17 603750.73 35514.75 35515.00 38065.00Stack of 36KV solid core insulator Total 67 1159703.00 17309.00 17309.00 18552.00Support structure for above Total 2 26993.44 13496.72 13497.00 14466.00Spares Total 23073.52 6347.96 6348.00 6804.00Isolators without Earth blade with Stack of 36KV solid core insulators Support structure and Spares 66717.61 66718.00 71508.00Isolators with Earth blade with Stack of 36KV solid core insulators Support structure and Spares 72668.43 72668.00 77886.00

D 33/11KV & 33/22 kV Power TRANSFORMER:4 M/s Fatehpuria Transformers & No. HPSEB/DDSS/SSD- 6.3 MVA, 33/11 kV, ONAN Cooled , Oil imersed, Copper wound, Outdoor type,with winding connection Delta-Star, having vector group DY11, complete with fittings and acessariesI Switchgears (Pvt.) Ltd ,13, 284/10-FTS/11-7317-45 12 Nos 2945000

Jaipura Mansion, Tholia Circle dated 31.03.11 SPARES: MI Road, Jaipur-302001 a) 36KV HV bushing complete with metal parts

2 Nos 2500b) 12KV LV bushing complete with metal parts

2 Nos 1250c) Complete set of baskets

2 Sets 5000d) Spare winding Limb for HV & LV

1 Sets 500000e) Buchholz Relay 1 Nos 5000

Total 35862500 3693837.5 791126.75 360000 40707464.25 40983214.25(Including Test Charges)

Type Test and special test:a) Heat Run Test

b) Lightening Impulse voltage withstand Test 250000 25750 (Service tax on Test Charges)

Total (Test Charges) 275750 (i/c Service tax)

3.15 MVA, 33/11kV, ONAN Cooled , Oil imersed, Copper wound, Outdoor type,with winding connection Delta-Star, having vector group DY11, complete with fittings and acessaries6 Nos 1980000

SPARES:a) 36KV HV bushing complete with metal parts




1 Sets 250000e) Buchholz Relay

1 Nos 5000Any other spares

Total 12143750 1250806.3 267891.125 150000 13812447.38 14093347.38Type Test and special test: (Including Test Charges)a) Heat Run Test



5 M/s Fatehpuria Transformers & No. HPSEB/DDSS/SSD- 6.3 MVA, 33/11 kV, ONAN Cooled , Oil imersed, Copper wound, Outdoor type,with winding connection Delta-Star, having vector group DY11, complete with fittings and acessariesI Switchgears (Pvt.) Ltd ,13, 284/10-FTS (Addl.)/11-4278-96 2 Nos 2945000

Jaipura Mansion, Tholia Circle dated 13.12.11 SPARES: MI Road, Jaipur-302001 a) 36KV HV bushing complete with metal parts

1 Nos 2500

P-921 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

b) 12KV LV bushing complete with metal parts1 Nos 1250

c) Complete set of baskets1 Sets 5000




3.15 MVA, 33/11kV, ONAN Cooled , Oil imersed, Copper wound, Outdoor type,with winding connection Delta-Star, having vector group DY11, complete with fittings and acessaries4 Nos 1980000

SPARES:

a) 36KV HV bushing complete with metal parts1 Nos 2500

b) 12KV LV bushing complete with metal parts1 Nos 1250

c) Complete set of baskets1 Sets 5000




6 M/s PME Transformers B-10 & 11 No. HPSEB/DDSS/SSD- 10.0 MVA, 33/11 kV, ONAN Cooled , Oil imersed, Copper wound, Outdoor type,with winding connection Delta-Star, having vector group DY11, complete with fittings and acessariesI Surajpur-C, Greater Noida-201306 284/10-PME/10-139-54 3 Nos 3614384

dated 07.04.2011 SPARES:a) 36KV HV bushing complete with metal parts




1 Sets 525000e) Buchholz Relay

1 Nos 5000f) WTI

1 Nos 7500g) OTI

1 Nos 7500Total 11419151 1176172.5 251906.468 120000 12967229.88 13276604.88

Type Test and special test: (Including Test Charges)

a) Heat Run Test


c) tan delta test 25000


Average Rate of 33/11 kV 3.15 MVA 33/11 kV Total 10 23113666.85 2311366.69 2311367.00 2477323.00

Power Transformer 6.3 MVA, 33/11 kV Total 14 47679661.93 3405690.14 3405690.00 3650219.0010.0 MVA, 33/11 kV Total 3 13276604.88 4425534.96 4425535.00 4743288.00

P-931 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

E Lightening Arrestors7 M/s Reychem RPG Ltd. No. HPSEB/SEES/SSD- 30 kV Surge Arrestor 30 kV, Single Phase, Voltage Coordinated, Station Class, Zinc Oxide, Gapless, outdoor type, without insulating base and Discharge countersI 1107-1112, 11th Floor, 287/10-Raychem/11-1515-43

Vishwa Deep Building, Distt. Centre dated 23.06.2011 21 No. 4009.5 0 551 450 105227 105227Jankapuri, New Delhi 110058

Total 21 4009.50 105227 5010.81 5011.00 5371.00

18 kV Surge Arrestor 18 kV, Single Phase, Voltage Coordinated, Station Class, Zinc Oxide, Gapless, outdoor type, without insulating base and Discharge counters

27 No. 3069 0 422 340 103437 103437

Total 27 3069 103437 3830.99 3831.00 4106.00

Average Rate 30 KV LA for 33 kV Total 21 105226.93 5010.81 5011.00 5371.0018 KV LA for 22 kV Total 27 103436.66 3830.99 3831.00 4106.00

F 33KV CONTROL & RELAY PANEL:8 M/s EASUN Rayrolle Limited HPSEBL/SED-291/10(ER)/11-1023-54 33KV Simplex Type Transformer C&R Pannels without Differencial & with Ref Relay & with inbult LBB relayI 98, SIPCOT Industrial Complex, Dated 01.06.2011. 5 No. 183000 18849 4036.98 5200 1055429.90 1055429.9 211085.98

Hosur-635126 Chennai (TN)Total 5 183000.00 1055429.90 211085.98 211086.00 226242.00

33KV Simplex Type Transformer C&R Pannels with seprate Differencial & with Ref Relay & with inbult LBB relay2 No. 355000 36565 7831.3 5350 809492.60 809492.6 404746.30

Total 2 355000.00 809492.60 404746.30 404746.00 433807.00

33KV SimplexType Bus Cuupler Pannels with inbult LBB relay2 No. 168000 17304 3706.08 5150 388320.16 388320.2 194160.08

Total 2 168000.00 388320.16 194160.08 194160.00 208101.00

33KV SimplexType Feeder Pannels with inbult LBB relay7 No. 218000 22454 4809.08 5200 1753241.56 1753241.6 250463.08

Total 7 218000.00 1753241.56 250463.08 250463.00 268446.00

22 KV SimplexType Feeder Pannels with inbult LBB relay7 No. 218000 22454 4809.08 5200 1753241.56 1753241.6 250463.08

Total 7 218000.00 1753241.56 250463.08 250463.00 268446.00

Average Rate of Control and 33 kV T/F Pannel without Diff. Relay Total 5 1055429.90 211085.98 211086.00 226242.00Relay Panels 33 kV T/F Pannel with Diff. Relay Total 2 809492.60 404746.30 404746.00 433807.00

33 kV Bus Coupler Pannel 2 388320.16 194160.08 194160.00 208101.0033 kV Feeder Pannel 7 1753241.56 250463.08 250463.00 268446.0022 kV Feeder Pannel 7 1753241.56 250463.08 250463.00 268446.00

G 12KV INDOOR SWITCHGEAR PANEL BOARDS.9 M/s Electrotechnica switchgear Pvt. No. HPSEBL/SED/SSD-292/2011 1250 Amp. 12.5 KA Pannel Board comprising I Ltd. 1/5 A Raja Basata Roy Road -1970-83 dated 16.07.2011 03 Panel Board of 01 No T/F Panel,

Kolkata-700026 01 Bus Cuppler 1 set 692000.00 71276.00 15265.52 15000.00 793541.52 793541.5201 No. Outgoing Feeder

11Panel Board of 02 No T/F Panel, 01 Bus Cuppler 1 set 2535000.00 261105.00 55922.10 55000.00 2907027.1 2907027.1

08 No. Outgoing Feeder

01 Panel Board of 1 No. Outgoing Feeder 1 set 235000.00 24205.00 5184.10 5000.00 269389.1 269389.1

P-941 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

Sparesa) Tripping Coil 1 No. 1000.00 103.00 22.06 15.00 1140.06 1140.06

b) Closing Coil 1 No. 1000.00 103.00 22.06 15.00 1140.06 1140.06

c) Vacuum Interrupter 1 No. 24000.00 2472.00 529.44 360.00 27361.44 27361.44d) C.T. of Metering AC-0.5I. 300-150/1-1-1 A 1 No. 12000.00 1236.00 264.72 18.00 13518.72 13518.72I. 200-100/1-1-1 A 1 No. 12000.00 1236.00 264.72 18.00 13518.72 13518.72III. 100-50/1-1-1A 1 No. 12000.00 1236.00 264.72 18.00 13518.72 13518.72IV. 60-30/1-1-1A 1 No. 12000.00 1236.00 264.72 18.00 13518.72 13518.72

e) Voltage transformer 1 No. 32000.00 3296.00 705.92 480.00 36481.92 36481.9211000/ 3 /110/ 3-110/ 3-110 Ve) TVM 1 No. 13000.00 1339.00 286.78 195.00 14820.78 14820.78

Average Rate of 12 kV Indoor Panel Board Total (15 Panel) 15 3969957.72

Switchgear Pannel Board SparesAs per Supply Order NO. 5 iv) Spares Total

a) Tripping Coil Total 1 1140.06

b) Closing Coil Total 1 1140.06 264664.00 283667.00

c) Vacuum Interrupter Total 1 27361.44d) C.T. of Metering AC-0.5I. 300-150/1-1-1 A Total 1 13518.72I. 200-100/1-1-1 A Total 1 13518.72

Spares

III. 100-50/1-1-1A Total 1 13518.72IV. 60-30/1-1-1A Total 1 13518.72 135019.00 144713.00

e) Voltage transformer Total 1 36481.9211000/ 3 /110/ 3-110/ 3-110 V Totale) TVM Total 1 14820.78

H Control Cables10 M/s Satellite Cables (P) Ltd. HPSEBL/SEDS/Setellite/SSD-304/ 1.1 kV, PVC, HR-FRLSI A-36, Rajouri Garden, Ring Road 2012-4398-4418 dated 06.11.2012 Cpper Control cables

New Delhi (Un-screened)2Cx2.5 mm2 4.4 km 39335.67 4861.89 441.98 676.00 199388.35 199388.354Cx2.5 mm2 4.60 km 68896.08 8515.56 774.12 1185.00 365105.46 365105.467Cx2.5 mm2 8.00 km 111874.95 13827.74 1257.03 1924.00 1031069.77 1031069.7710Cx2.5 mm2 0.50 km 160073.10 19785.04 1798.58 2752.00 92204.36 92204.3612Cx2.5 mm2 9.10 km 188694.99 23322.70 2120.18 3245.00 1978184.10 1978184.1016Cx2.5 mm2 1.20 km 246087.27 30416.39 2765.04 4231.00 340199.63 340199.6319Cx2.5 mm2 8.80 km 289497.78 35781.93 3252.80 4978.00 2934892.42 2934892.422Cx4.0 mm2 3.10 km 58291.20 7204.79 654.96 1002.00 208174.15 208174.154Cx4.0 mm2 11.70 km 103313.43 12769.54 1160.83 1776.00 1392531.66 1392531.6610Cx4.0 mm2 3.70 km 246911.94 30518.32 2774.30 4246.00 1052467.07 1052467.077Cx6.0 mm2 1.90 km 248107.86 30666.13 2787.74 4266.00 543072.69 543072.6910Cx6.0 mm2 1.1 km 123885.63 15312.26 1391.98 2130.00 156991.86 156991.86

Average Rate of Control Cables 2Cx2.5 mm2 km 4.40 199388.35 45315.53 45316.00 48570.00(un-screened) of various Sizes 4Cx2.5 mm2 km 4.60 365105.46 79370.75 79371.00 85070.00

7Cx2.5 mm2 km 8.00 1031069.77 128883.72 128884.00 138138.0010Cx2.5 mm2 km 0.50 92204.36 184408.72 184409.00 197650.0012Cx2.5 mm2 km 9.10 1978184.10 217382.87 217383.00 232991.0016Cx2.5 mm2 km 1.20 340199.63 283499.69 283500.00 303855.0019Cx2.5 mm2 km 8.80 2934892.42 333510.50 333511.00 357457.00

Average Rate for one no.

Panel (Rs.)=

2Cx4.0 mm2 km 3.10 208174.15 67152.95 67153.00 71975.004Cx4.0 mm2 km 11.70 1392531.66 119019.80 119020.00 127566.0010Cx4.0 mm2 km 3.70 1052467.07 284450.56 284451.00 304875.007Cx6.0 mm2 km 1.90 543072.69 285827.73 285828.00 306350.0010Cx6.0 mm2 km 1.10 156991.86 142719.87 142720.00 152967.00

P-951 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17I Battery/Battery Chargers/DCDB

11 M/s Azure Multitrade & Vanjiya Pvt. HPSEBL/SEES/SSD-288/10 (AZURE)/11 220 V, 200 AH Lead Acid Stationary, Battery consisting of 110 No. 200 AH TubularI Ltd., 231, Tribhbvan Complex,, -1265-89 dated 14.06.2011 Sealed Cells (each 2V) in hard rubber/Polypropylene container etc. & accessories

Ishwar Nagar, Mathura Road, New Delhi-110065 3 Nos 278300 28664.90 6139.298 939312.594 939312.594

Total 3 278300.00 939312.59 939312.59 313104.20 313104.00 335585.00

30 V, 100 AH Lead Acid Stationary, Battery consisting of 15 No. 100 AH TubularSealed Cells (each 2V) in hard rubber/Polypropylene container etc. & accessories

6 Nos 22080.0 2274.24 487.0848 149047.9488 149047.9488

Total 6 22080.00 149047.95 149047.95 24841.32 24841.00 26625.00

12 M/s JVV Electrotech Pvt. Ltd. HPSEBL/SEES/SSD-288/10(JVV)/11- 220 V Battery Charger suitable for 220V-200 AH Battery Bank Comprising of float & Boost ChargersI A-68 Adhyapak Nagar, Nafjagarh 1290-1315 dated 14.06.2011.

Road, Nangoli, New Delhi-110041 4 Set 135037.5 2700.75 1400 556553 556553

Spares 4 Set 16450.0 329.00 0 67116 67116

Total wit Spares 4 151487.50 623669.00 623669.00 155917.25 155917.00 167112.00

30 V Battery Charger suitable for 30V-100 AH Battery Bank Comprising of float & Boost Chargers6 Set 57037.5 1140.75 1400 357469.5 357469.5

Spares 6 Set 16450.0 329.00 0 100674 100674

Total wit Spares 6 73487.50 458143.50 458143.50 76357.25 76357.00 81839.00

220 V DCDB suitable for 220V-200 AH Battery Bank1 Set 50017.5 1000.35 1400 52417.85 52417.85

Total 1 50017.50 52417.85 52417.85 52417.85 52418.00 56182.00

30 V DCDB suitable for 30V-100 AH Battery Bank4 Set 40462.5 809.25 1400 170687.00 170687

Total 4 40462.50 170687.00 170687.00 42671.75 42672.00 45736.00

220 V, 200 AH Battery No 3 939312.59 313104.20 313104.00 335585.0030 V, 100 AH Battery No 6 149047.95 24841.32 24841.00 26625.00

Average Rate Battery/Battery 220 V Battery Charger Set 4 623669.00 155917.25 155917.00 167112.00Chargers/DCDB 30 V Battery Charger Set 6 458143.50 76357.25 76357.00 81839.00

220 V DCDB Set 1 52417.85 52417.85 52418.00 56182.0030 V DCDB Set 4 170687.00 42671.75 42672.00 45736.00

ANALYSIS OF STEEL RATES (As per Steel world.com Statistics website:-www.steelworld.com )

Description Rates (Rs. Per MT)

Jan-12 Feb-12 Mar-12 Apr-12 May-12 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Dec-12 Dec-12

1 Angle Iron50x50x6 mm 44130 44550 45250 48380 47330 47580 47580 47330 46810 46740 46740 45410 46485.8375x75x6 mm 44270 44830 45430 47800 46750 46990 46990 46680 46500 46500 46500 44820 46171.67

2 Joists125x70 mm 44830 45080 45430 48560 47510 47510 47510 47160 47160 47160 47160 46630 46808.33200x100 mm 44830 45080 45430 48910 48030 47680 47680 47400 47400 47400 47400 46810 47004.17MS Channels

3 75x40x6 mm 45200 45440 45790 50400 49350 49180 49180 48830 48830 48830 48830 48300 48180.00150x75x6 mm 45280 45460 45810 49690 48810 48810 48810 48460 48460 48460 48460 47590 47841.67

Average Rate per MT 47081.94VAT @4%= 1883.28

Transportation @ 5%= 2354.10Total = 51319.32

Entry Tax @ 3% = 1539.58 Grand Total = 52858.90

Say Rs. (Per MT) = 53000.00Say Rs. (Per MT) with 7.18 % Hike = 56800.00

Sr. No.

Amount in Rs per MT (Average)

Cost Data System Improvement Schemes 33kV/11kV

Documents

Transcript of Cost Data System Improvement Schemes 33kV/11kV