Cost Data System Improvement Schemes 33kV/11kV

COST DATA
33 kV LINES
&
33/11 kV SUB-STATIONS
2013-14
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 Service Tax and Labour Cess will be payable extra as admissible.
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.
(i)
Abstract of Cost for 33 kV Lines and 33/11 kV Sub-Stations( FY 2013-14)

S.
No
Description
Unit
Rate
(Rs. Lacs)
Page No
km
km
km
8.42
10.94
9.42
1
1
1
km
15.34
1A
km
km
km
8.02
10.54
9.01
2
2
2
km
14.43
2A
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.)
ii 10 mtr . Long S/T Pole (W.L.300 Kg )
iii 60 %9.75mtr . Long PCC Pole & 40% 10 mtr . Long S/T Pole (W.L.300 Kg )
B) 33 kV Double Circuit line with 6/1/4.72 mm or 6/1/4.09 ACSR cond. with
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.)
ii 10 mtr . Long S/T Pole (W.L.300 Kg )
iii 60 %9.75mtr . Long PCC Pole & 40% 10 mtr . Long S/T Pole (W.L.300 Kg )
D) 33 kV Double Circuit line with 7/4.26 mm AAAC cond. with
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)
1
2
3
4
5
2x0.63 MVA, 33/11 kV Sub-Station (Manned) with

4 nos. out going feeder
No.
No.
No.
No.
No.
212.04
218.38
224.43
230.77
236.82
3
3
3
3
3
B)
1
2
3
4
5
2x1.6 MVA , 33/11 kV Sub-Station (Manned) with

No.
No.
No.
No.
No.
237.44
243.78
249.83
256.17
262.22
4
4
4
4
4
C)
1
2
3
4
5

No.
No.
No.
No.
No.
249.68
256.02
262.07
268.42
274.47
6
6
6
6
6
D)
1
2
3
4
5
2x0.63 MVA, 33/11 kV Sub-Station (Un-Manned) with

No.
No.
No.
No.
No.
220.14
229.29
238.15
247.31
256.17
18
18
18
18
18
E)
1
2
3
4
5
2x1.6 MVA , 33/11 kV Sub-Station (Un-Manned) with

No.
No.
No.
No.
No.
245.54
254.69
263.55
272.70
281.57
19
19
19
19
19
(ii)
F)
1
2
3
4
5

No.
No.
No.
No.
No.
257.79
266.94
275.80
284.95
293.81
21
21
21
21
21
II 33/11 kV Sub-Stations. Incorporating independent breaker (Vacuum/SF-6 type ) control for transformer
A)
1
2
3
4
5
2x6.3 MVA , 33/11 kV Sub-Station(Manned) with

No.
No.
No.
No.
No.
288.98
295.32
301.38
307.72
313.77
8
8
8
8
8
B)
1
2
3
4
5

No.
No.
No.
No.
No.
207.70
214.04
220.10
226.44
232.49
7
7
7
7
7
C)
1
2
3
4
5
1x1.6 MVA 33/11 kV Sub-Station (Manned) with

No.
No.
No.
No.
No.
201.58
207.92
213.97
220.32
226.37
5
5
5
5
5
D)
1
2
3
4
5
2x6.3 MVA , 33/11 kV Sub-Station(Un-Manned) with

No.
No.
No.
No.
No.
290.63
299.79
308.65
317.80
326.66
23
23
23
23
23
E)
1
2
3
4
5

No.
No.
No.
No.
No.
212.58
221.73
230.59
239.75
248.61
22
22
22
22
22
F)
1
2
3
4
5
1x1.6 MVA 33/11 kV Sub-Station (Un-Manned) with

No.
No.
No.
No.
No.
206.46
215.61
224.47
233.62
242.48
20
20
20
20
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.
b 33/11 kV where PT's do not exists
No.
No.
15.21
16.26
52
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
b Line sectionalizer
No.
No.
7.14
4.95
57
57
6 Installation of 11 kV Shunt Capacitor Bank with rating.

a 1.2 MVAR
b 1.8 MVAR
No.
No.
7.93
10.72
60
60
(iii)
Page -1
Cost 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.
No.
1
a
b
2
3
4
5
6
7
9
10
11
12
13
14
15
16
17
18
19
a
b
c
d
e
f
g
20
21
Description of item
ISS.No.
REC STD
No.
Unit Qty
Rate
Rs.
PCC
Pole
Amount in Rs.
S/T
60 % PCC
Pole & 40 % S/T
Poles
Material for surveying and stacking of line (1 km)

Wooden pegs
No. 12
24
288
288
Stone pillar/RCC pillars with one wastage
No.
7
1124
7868
7868
PCC poles 9.75 mtr. Long (Working.Load. 300 kg)
1678/1978 No. 20
2765 55300
S/T poles,10 mtr.,with pole cap (Working.Load. 300 kg) 2713/1980 No. 20 13033
260660
60 % PCC & 40 %S/T poles
No. 20
6872
Muffs
No. 20
920
18400
Angle iron 2240*65*65*6 mm cross arm for earth wires
No. 10
865
8650
8650
M.S. cross bracing set (consisting of one1800x65X65x6 mm- 2 Nos
No. 10
2771 27710
27710
and 2700x50x50x6 mm-2 Nos. os M.S Angle irons including
clamps and bolts.)
M.S. channel iron cross arm (4000x125x65x6 mm for
No. 12
2976 35712
35712
8 Nos. suspension structure=8 Nos. and 2 Nos.for dead
end structure each= 4 Nos.)
Half clamps
No. 34
133
4522
4522
Nuts and Bolts of Various Sizes
Kg
75
77
5775
5775
Stay set complete (2 nos.for suspension structures with
No. 15
695
10425
10425
angle & 1 no. dead end with angle)
Stay Wire 7/4.00 mm ( @ 9.0 kg Per Stay Set)
Kg 135
59
7965
7965
33 kV Pin Insulators alongwith Pin
No. 15
512
7680
7680
( on 2 Nos. Dead End structure and 3 NosTangent Structure)
Three discs insulator suspension string (P-54)
No. 27
1250 33750
33750
(on 5 Nos suspension Str. And 2 Nos Dead End Structure)
Earth Reel
No. 10
19
190
190
Barbed wire
Kg. 80
62
4960
4960
Danger plate (203X200X1.6mm)
No. 10
110
1100
1100
HT Earthing set
No. 10
1236 12360
12360
Material for 2 nos. road, path/road guarding in 1 km of line
PCC poles 8 mtr. Long
1678/1978 No.
4
1761
7044
7044
Stay set LT
No.
4
596
2384
2384
kg
24
60
1440
1440
Earthing set
No.
2
563
1126
1126
Catenary wire
mtr. 30
59
1770
1770
Cross Arm ( 2 Nos of Angle iron 2240*65*65*6 mm)
No.
2
865
1730
1730
Half clamps
No.
2
133
266
266
GI wire no. 6 SWG for earth wire sag & wastage
280/1978
kg 155
59
9145
9145
= 1.03 km @ 150 kg/km
ACSR 6/1/4.72 including 3 % sag and wastage
km 3.09 59378 183478 183478
S/Total
432638 656398
Storage Charges @ 3.0 %
12979
19692
Contingencies Charges @ 3.0 %
12979
19692
Transportation Charges as per statement (P-61)
49910
35890
Erection charges as per statement (P-72)
250490 253980
Total
758996 985652
Departmental Charges @ 11.0 %
83490 108422
Grand Total
842486 1094074
Say Rs. In lacs
8.42
10.94
288
7868
137444
7360
8650
27710
35712
4522
5775
10425
7965
7680
33750
190
4960
1100
12360
7044
2384
1440
1126
1770
1730
266
9145
183478
522142
15664
15664
44300
250608
848379
93322
941700
9.42
Page-2
Cost 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
No.
1
a
b
2
3
4
5
6
7
9
10
11
12
13
14
15
16
17
18
19
a
b
c
d
e
f
g
20
21
Iss.No.
REC STD
No.
Unit Qty
Rate
Rs.
PCC
pole
Amount in Rs.
S/T
60 % PCC
pole & 40 % S/T
Poles
Material for surveying and stacking of 33 KV line (1 km)

Wooden pegs
No. 12
24
288
288
No.
7
1124
7868
7868
PCC poles 9.75 mtr. Long (Working Load 300 kg)
1678/1978 No. 20
2765 55300
S/T poles,10 mtr. with pole cap (Working Load 300 kg)
2713/1980 No. 20 13033
260660
60 % PCC & 40 %S/T poles
No. 20
6872
Muffs
No. 20
920
18400
No. 10
865
8650
8650
No. 10
2771 27710
27710
clamps and bolts.)
No. 12
2976 35712
35712
Half clamps
No. 34
133
4522
4522
Kg
75
77
5775
5775
No. 15
695
10425
10425
Kg 135
59
7965
7965
No. 15
512
7680
7680
No. 27
1250 33750
33750
Earth reel
No. 10
19
190
190
Barbed wire
Kg. 80
62
4960
4960
Danger plate
No. 10
110
1100
1100
HT Earthing set
No. 10
1236 12360
12360
1678/1978 No.
4
1761
7044
7044
Stay set LT
No.
4
596
2384
2384
kg
24
60
1440
1440
Earthing set
No.
4
563
2252
2252
Catenary wire
mtr. 30
59
1770
1770
No.
2
865
1730
1730
Half clamps
No.
2
133
266
266
GI wire no. 6 SWG for earth wire
280/1978
kg 155
59
9145
9145
sag & wastage =1.03 km @ 150 kg/km
AAAC 7/4.26 including 3 % sag and wastage
km 3.09 48001 148323 148323
S/Total
398609 622369
11958
18671
11958
18671
Transportation charges as per statement (P-61)
49600
35570
250490 253980
Total
722616 949261
Departmental charges @ 11.0 %
79488 104419
Grand Total
802103 1053680
Say Rs. In lacs
8.02
10.54
288
7868
137444
7360
8650
27710
35712
4522
5775
10425
7965
7680
33750
190
4960
1100
12360
7044
2384
1440
2252
1770
1730
266
9145
148323
488113
14643
14643
43990
250608
811998
89320
901318
9.01
Page -1A
Cost 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.
No.
1
a
b
2
3
4
5
7
8
9
10
11
12
13
14
15
16
17
a
b
c
d
e
f
g
18
19
Description of item
ISS.No.
REC STD
No.
Unit Qty
Material for surveying and stacking of line (1 km)

Wooden pegs
No.
No.
S/T poles,11 mtr. with pole cap (Working.Load. 300 kg) 2713/1980 No.
Muffs
No.
No.
No.
clamps and bolts.)
No.
Half clamps
No.
Kg
No.
Kg
No.
No.
Earth reel
No.
Barbed wire
Kg.
Danger plate
No.
HT Earthing set
No.
1678/1978 No.
Stay set LT
No.
kg
Earthing set
No.
Catenary wire
mtr.
No.
Half clamps
No.
280/1978
kg
ACSR 6/1/4.72including 3 % sag and wastage
km
S/Total
Total
Grand Total
Say Rs. In lacs
Rate
Rs.
Amount in Rs.
S/T
pole
12
7
20
20
10
10
24
1124
15243
920
865
2771
288
7868
304860
18400
8650
27710
24
2976
71424
58
100
15
133
77
695
7714
7700
10425
135
30
59
512
7965
15360
54
1250
67500
10
80
10
10
19
62
110
1236
190
4960
1100
12360
4
4
24
2
30
2
2
155
1761
596
60
563
62
865
133
59
7044
2384
1440
1126
1860
1730
266
9145
6.18 59378
366956
966425
28993
28993
35890
321420
1381721
151989
1533710
15.34
Page-2A
Cost 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.
No.
1
a
b
2
3
4
5
7
8
9
10
11
12
13
14
15
16
17
a
b
c
d
e
f
g
18
19
Description of item
Iss.No.
REC STD
No.
Unit Qty
Material for surveying and stacking of 33 KV line (1 km)

Wooden pegs
No.
No.
S/T poles,11 mtr.with pole cap (Working Load 300 kg)
2713/1980 No.
Muffs
No.
No.
No.
clamps and bolts.)
No.
Half clamps
No.
Kg
No.
Kg
No.
No.
Earth Reel
No.
Barbed wire
Kg.
Danger plate
No.
HT Earthing set
No.
1678/1978 No.
Stay set LT
No.
kg
Earthing set
No.
Catenary wire
mtr.
No.
Half clamps
No.
280/1978
kg
AAAC 7/4.26 including 3 % sag and wastage
km
S/Total
Total
Grand Total
Say Rs. In lacs
Rate
Rs.
Amount in Rs.
Steel Pole
12
7
20
20
10
10
24
1124
15243
920
865
2771
288
7868
304860
18400
8650
27710
24
2976
71424
58
100
15
133
77
695
7714
7700
10425
135
15
59
512
7965
7680
54
1250
67500
10
80
10
10
19
62
110
1236
190
4960
1100
12360
4
4
24
4
30
2
2
155
1761
596
60
563
62
865
133
59
7044
2384
1440
2252
1860
1730
266
9145
6.18 48001
296646
889561
26687
26687
35570
321420
1299925
142992
1442917
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
REC Std. No
1
Cost of Terminal Equipments for 2x 0.63 MVA,33/11 kV Sub-Station
No.
Rate
Amount for Sub-Station With No. of out going Feeders.
Rs.
4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
--
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.
887500
1775000
1775000
1775000
1775000
1775000
95 mm2. 11 kV grade cable
7098/1985
Mtr
100
450
45000
45000
45000
45000
45000
9315230
9700220
10060550
10445550
10805890
S/Total
279457
291007
301817
313367
324177
279457
291007
301817
313367
324177
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
2101271
2164112
2224090
2286933
2346912
Grand Total
21203730
21837862
22443089
23077232
23682471
212.04
218.38
224.43
230.77
236.82

Say Rs. In lacs
PAGE-4
Cost of 2x1.6 MVA, 33 kV Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. of out going Feeders
ISS.No.
Unit
Qty
REC Std. No
1
Cost of Terminal Equipments for 2x 1.6 MVA,33/11 kV Substation
No.
Rate
Rs.
4 Nos.
5 Nos.
6 Nos.
--
7495230
7880220
8240550
7 Nos.
8625550
8 Nos.
8985890
with 4 to 8 nos. out going Feeder excluding the cost of Power Transformer
2
2026/1993
No.
1963500
3927000
3927000
3927000
7098/1985
No.
100
516
51600
51600
51600
S/Total
3927000
51600
3927000
51600
11473830
11858820
12219150
12604150
12964490
344215
355765
366575
378125
388935
344215
355765
366575
378125
388935
312900
312900
312900
312900
312900
4539400
4702600
4865900
5029100
5192400
Cost of control room building as per detail (P-51)
4376016
4376016
4376016
4376016
4376016
Total
21390576
21961866
22507116
23078416
23623676
2352963
2415805
2475783
2538626
2598604
Grand Total
23743539
24377671
24982899
25617042
26222280
237.44
243.78
249.83
256.17
262.22

Say Rs. In lacs
PAGE-5
Cost of 1x1.6 MVA, Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. out going Feeders
with Independent Breaker ( vacuum/SF6 ) Control for Transformer
ISS.No.
Unit
Qty
Rate
REC Std. No
1
Cost of Terminal Equipments for 1x1.6 MVA,33/11 kV Sub-Station
No.

4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
6421180
6806170
7166500
7551490
7911830
2
2026/1993
No.
1963500
1963500
1963500
1963500
1963500
1963500
7098/1985
No.
50
516
25800
25800
25800
25800
25800
8410480
8795470
9155800
9540790
9901130
S/Total
252314
263864
274674
286224
297034
252314
263864
274674
286224
297034
312900
312900
312900
312900
312900
4556400
4719600
4882900
5046200
5209400
4376016
4376016
4376016
4376016
4376016
Total
18160424
18731714
19276964
19848354
20393514
1997647
2060489
2120466
2183319
2243287
Grand Total
20158071
20792203
21397430
22031673
22636801
201.58
207.92
213.97
220.32
226.37
Departmental Charges @ 11 %
Say Rs. In lacs
PAGE-6
Cost of 2x3.15 MVA, 33 kV Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. out going Feeders
ISS.No.
Unit
Qty
REC Std. No
1
No.
Rate
Rs.
4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
--
7495230
7880220
8240550
8625550
8985890
&11 kV incoming cable (P- 9 to 11)
2
2026/1992
No.
2477323
4954646
4954646
4954646
4954646
4954646
7098/1985
Mtr
100
647
64700
64700
64700
64700
64700
12514576
12899566
13259896
13644896
14005236
S/Total
375437
386987
397797
409347
420157
375437
386987
397797
409347
420157
312900
312900
312900
312900
312900
4539400
4702600
4865900
5029100
5192400
4376016
4376016
4376016
4376016
4376016
Total
22493766
23065056
23610306
24181606
24726866
2474314
2537156
2597134
2659977
2719955
Grand Total
24968080
25602212
26207440
26841583
27446821
249.68
256.02
262.07
268.42
274.47

Say Rs. In lacs
PAGE-7
Cost of 1x3.15 MVA, Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. out going Feeders
ISS.No.
Unit
Qty
Rate
REC Std. No
1
Cost of Terminal Equipments for 1x3.15MVA,33/11 kV Sub-Station
No.

4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
--
6421180
6806170
7166500
7551490
7911830
2
2026/1993
No.
2477323
2477323
2477323
2477323
2477323
2477323
7098/1985
No.
50
647
32350
32350
32350
32350
32350
8930853
9315843
9676173
10061163
10421503
S/Total
267926
279475
290285
301835
312645
267926
279475
290285
301835
312645
312900
312900
312900
312900
312900
4556400
4719600
4882900
5046200
5209400
4376016
4376016
4376016
4376016
4376016
Total
18712020
19283310
19828559
20399949
20945109
2058322
2121164
2181142
2243994
2303962
Grand Total
20770342
21404474
22009701
22643943
23249071
207.70
214.04
220.10
226.44
232.49

Say Rs. In lacs
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
ISS.No.
Unit
Qty
Rate
REC Std. No
1
Cost of Terminal Equipments for 2x 6.3MVA,33/11 kV Sub-Station
Rs.
4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
No.
--
8458840
8843830
9204160
9589160
9949500
2026
No.
3650219
7300438
7300438
7300438
7300438
7300438
7098/1985
No.
100
796
79600
79600
79600
79600
79600
2
15838878
16223868
16584198
16969198
17329538
S/Total
475166
486716
497526
509076
519886
475166
486716
497526
509076
519886
312900
312900
312900
312900
312900
4556400
4719600
4882900
5046200
5209400
4376016
4376016
4376016
4376016
4376016
Total
26034527
26605816
27151066
27722466
28267626
2863798
2926640
2986617
3049471
3109439
Grand Total
28898325
29532456
30137683
30771937
31377065
288.98
295.32
301.38
307.72
313.77

Say Rs. In lacs :-
PAGE-9
Cost of Terminal Equipments for 2x'X' MVA, 33/11 kV Sub-Station (Manned) with 4 to 8 nos. out going Feeders incorporating
Common Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables )
ISS.No.
Unit
Qty
REC Std. No
A)
Rate
Rs.
4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
Sub-Station Transformer
100 kVA, 33/0.4 kV S/Stn, Transformer
No.
324478
324478
324478
324478
324478
324478
B)
33 kV Switchgear Equipment
33 kV T/F C&R Panel without Differential Relay
No.
226242
452484
452484
452484
452484
452484
33 kV Bus Coupler Panel
No.
208101
208101
208101
208101
208101
208101
33 kV Feeder Panel
No.
268446
536892
536892
536892
536892
536892
33 kV CT's Single Unit
2705/1992
No.
30992
185952
185952
185952
185952
185952
33/11 kV, single phase PT's
3156/1992
No.
26867
80601
80601
80601
80601
80601
33 kV Isolator with E/Blade
9921/1992
No.
77886
77886
77886
77886
77886
77886
33 kV Isolator without E/Blade
9921/1992
No.
71508
500556
500556
500556
500556
500556
33 kV lightening arresters metal oxide type
55/1987
set
5371
26855
26855
26855
26855
26855
33 kV Expulsion Dropout fuse unit
5292/1970
set
10304
S/Total (B) :C)
11 kV switchgear and allied Equipment
(I)
11 kV panel board with 2 incomer panels with PT's 1
20608
20608
20608
20608
20608
2089935
2089935
2089935
2089935
2089935
busbar coupler and following of out going Feeder panels.

1
4 nos. set of 7 panels
set
2130382
2130382
--
--
--
--
set
2414049
--
2414049
--
--
--
set
2697716
--
--
2697716
--
--
set
2981383
--
--
--
2981383
--
set
3265050
--
--
--
--
3265050
set
set
set
set
4
5
6
7
4582
4582
4582
4582
18328
----
-22910
---
--27492
--
---32074
-----
set
4582
--
--
--
--
36656
(II)
11 kV triple pole GO Switch/Isolator without E/blade for S/Stn with
1
2
3
4
following no. of out going Feeder

4 nos.
5 nos.
6 nos.
7 nos.
8 nos.
1326/1977
PAGE-10
(III) 11 kV LA's Sub-Station Type for S/Stn with
1
4 nos.
No.
12
493
5916
--
--
--
--
5 nos.
No.
15
493
--
7395
--
--
--
6 nos.
No.
18
493
--
--
8874
--
--
7 nos.
No.
21
493
--
--
--
10353
--
8 nos.
No.
24
493
--
--
--
--
11832
--
--
--
(IV) 95 mm2, 11kV grade cable for S/Stn with

1
4 nos.
mtr.
200
450
90000
--
5 nos.
mtr.
250
450
--
112500
--
--
--
6 nos.
mtr.
300
450
--
--
135000
--
--
7 nos.
mtr.
350
450
--
--
--
157500
--
8 nos.
mtr.
400
450
--
--
--
--
180000
(V) 11 kV epoxy terminating kits for S/Stn with

1
4 nos.
No.
7074
28296
--
--
--
--
5 nos.
No.
7074
--
35370
--
--
--
6 nos.
No.
7074
--
--
42444
--
--
7 nos.
No.
7074
--
--
--
49518
--
8 nos.
No.
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.
2179
8716
--
5 nos.
No.
2179
--
10895
--
--
--
6 nos.
No.
2179
--
--
13074
--
--
7 nos.
No.
2179
--
--
--
15253
--
8 nos.
No.
2179
S/Total (C) :D)
General Equipment
30 V, 100 AH Lead Acid Battery alongwith Battery Charger
30 V DC Distribution Board
400 V, A.C. distribution switchgear

S/Total (D) :-
34/1984
4047/1967
--
--
--
--
17432
2281638
2603119
2924600
3246081
3567562
No.
108464
108464
108464
108464
108464
108464
No.
45736
45736
45736
45736
45736
45736
No.
551591
551591
551591
551591
705791
705791
705791
551591
705791
551591
705791
PAGE-11
E)
Super structure & busbar
(I)
33 kV super structure & busbar as per detail (P-33)
(II)
11 kV super structure & busbar detail as per for Sub-Station
job
613740
613740
613740
613740
613740
613740
--
--
--
with following no. of out going Feeder (P-36)

1
4 nos.
job
179850
179850
--
5 nos.
job
243360
--
243360
--
--
--
6 nos.
job
282210
--
--
282210
--
--
7 nos.
job
345720
--
--
--
345720
--
8 nos.
job
384580
--
--
--
--
384580
793590
857100
895950
959460
998320
S/Total (E) :F
Earthing of 33 kV Sub-Station Equipments as per detail (P-38)
job
249550
249550
249550
249550
249550
249550
Yard & colony fencing as per detail (P-43)
job
421090
421090
421090
421090
421090
421090
Yard lightening as per detail (P-44)
job
126130
126130
126130
126130
126130
126130
Control and LT power cables as per detail (P-45)
job
93510
93510
93510
93510
93510
93510
85440
85440
85440
85440
85440
J)
Foundation of :--
Transformer as per detail (P-46)
job
42720
Cost of trenches as per detail (P-50)
job
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 incorporating
independent Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables )
ISS.No.
Unit
Qty
Rate
REC Std. No
A)

4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
No.
324478
324478
324478
324478
324478
324478
B)
No.
226242
226242
226242
226242
226242
226242
33 kV Feeder Panel
No.
268446
268446
268446
268446
268446
268446
2705/1992
No.
30992
92976
92976
92976
92976
92976
3156/1992
No.
26867
80601
80601
80601
80601
80601
400A 33 kV Isolator with E/Blade
9921/1992
No.
77886
77886
77886
77886
77886
77886
400A 33 kV Isolator without E/Blade
9921/1992
No.
71508
286032
286032
286032
286032
286032
55/1987
set
5371
16113
16113
16113
16113
16113
5292/1970
set
10304
10304
10304
10304
10304
10304
1058600
1058600
1058600
1058600
1058600
C)
(I)
11 kV panel board with 1 incomer panel with PT's
set
2130382
2130382
--
--
--
--
set
2414049
--
2414049
--
--
--
set
2697716
--
--
2697716
--
--
set
2981383
--
--
--
2981383
--
set
3265050
--
--
--
--
3265050
S/Total (B) :-
and following of out going Feeder panels.
(II)

1326/1977
4 nos.
No.
4582
18328
--
--
--
--
5 nos.
No.
4582
--
22910
--
--
--
6 nos.
No.
4582
--
--
27492
--
--
7 nos.
No.
4582
--
--
--
32074
--
8 nos.
No.
4582
--
--
--
--
36656
PAGE-13
1
4 nos.
No.
12
493
5916
--
--
--
--
5 nos.
No.
15
493
--
7395
--
--
--
6 nos.
No.
18
493
--
--
8874
--
--
7 nos.
No.
21
493
--
--
--
10353
--
8 nos.
No.
24
493
--
--
--
--
11832

mtr.
200
450
90000
--
--
--
--
4 nos.
mtr.
250
450
--
112500
--
--
--
5 nos.
mtr.
300
450
--
--
135000
--
--
6 nos.
mtr.
350
450
--
--
--
157500
--
7 nos.
mtr.
400
450
--
--
--
--
180000
8 nos.

1
4 nos.
No.
7074
28296
--
--
--
--
5 nos.
No.
7074
--
35370
--
--
--
6 nos.
No.
7074
--
--
42444
--
--
7 nos.
No.
7074
--
--
--
49518
--
8 nos.
No.
7074
--
--
--
--
56592
--
--
--

1
4 nos.
No.
2179
8716
--
5 nos.
No.
2179
--
10895
--
--
--
6 nos.
No.
2179
--
--
13074
--
--
7 nos.
No.
2179
--
--
--
15253
--
8 nos.
No.
2179
--
--
--
--
17432
2281638
2603119
2924600
3246081
3567562
S/Total (C) :D)
General Equipment

S/Total (D) :-
34/1981
4047/1967
No.
108464
108464
108464
108464
108464
108464
No.
45736
45736
45736
45736
45736
45736
No.
551591
551591
551591
551591
551591
551591
705791
705791
705791
705791
705791
PAGE-14
E)
II
job
613740
613740
613740
613740
613740
613740
4 nos.
job
179850
179850
--
--
--
--
5 nos.
job
243360
--
243360
--
--
--
6 nos.
job
282210
--
--
282210
--
--
7 nos.
job
345720
--
--
--
345720
--
8 nos.
job
384580
--
--
--
--
384580
793590
857100
895950
959460
998320
S/Total (E) :F
job
249550
249550
249550
249550
249550
249550
job
421090
421090
421090
421090
421090
421090
job
126130
126130
126130
126130
126130
126130
job
93510
93510
93510
93510
93510
93510
42720
42720
42720
42720
42720
J)
Foundation of :--
job
42720
job
324080
324080
324080
324080
324080
324080
S/Total (F to K) :-
1257080
1257080
1257080
1257080
1257080
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 )
ISS.No.
Unit
Qty
REC Std. No
A)
Rate
Rs.
4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
1180 & 2026
No.
324478
324478
324478
324478
324478
324478
B)
33 kV Switchgear & Equipment
33 kV T/F C&R Panel with Differential Relay
No.
433807
867614
867614
867614
867614
867614
No.
208101
208101
208101
208101
208101
208101
33 kV Feeder Panel
No.
268446
536892
536892
536892
536892
536892
36 kV Vacuum/SF-6 Circuit Breaker.
12-/1979
No.
254440
508880
508880
508880
508880
508880
2705/1992
No.
30992
185952
185952
185952
185952
185952
3156/1992
No.
26867
80601
80601
80601
80601
80601
33 kV Isolator with E/Blade
9921
No.
77886
77886
77886
77886
77886
77886
55/1987
No.
10304
20608
20608
20608
20608
20608
33 kV Isolator without E/Blade
9921
set
71508
500556
500556
500556
500556
500556
10
5292/1970
set
5371
26855
26855
26855
26855
26855
3013945
3013945
3013945
3013945
3013945
S/Total (B) :C)

I

busbar coupler and following out going Feeder panels.
set
2130382
2130382
--
--
--
--
set
2414049
--
2414049
--
--
--
set
2697716
--
--
2697716
--
--
set
2981383
--
--
--
2981383
--
set
3265050
--
--
--
--
3265050
II

--
--
--
3070/1985
4 nos.
set
4582
18328
--
5 nos.
set
4582
--
22910
--
--
--
6 nos.
set
4582
--
--
27492
--
--
7 nos.
set
4582
--
--
--
32074
--
8 nos.
set
4582
--
--
--
--
36656
PAGE-16
III
11 kV LA's Sub-Station Type for S/Stn with

4 nos.
No.
12
493
5916
--
--
--
--
5 nos.
No.
15
493
--
7395
--
--
--
6 nos.
No.
18
493
--
--
8874
--
--
7 nos.
No.
21
493
--
--
--
10353
--
8 nos.
No.
24
493
--
--
--
--
11832
IV
95 mm2, 11kV grade cable for S/Stn with

4 nos.
mtr.
200
450
90000
--
--
--
--
5 nos.
mtr.
250
450
--
112500
--
--
--
6 nos.
mtr.
300
450
--
--
135000
--
--
7 nos.
mtr.
350
450
--
--
--
157500
--
8 nos.
mtr.
400
450
--
--
--
--
180000
11 kV epoxy terminating kits for S/Stn with

4 nos.
No.
7074
28296
--
--
--
--
5 nos.
No.
7074
--
35370
--
--
--
6 nos.
No.
7074
--
--
42444
--
--
7 nos.
No.
7074
--
--
--
49518
--
8 nos.
No.
7074
--
--
--
--
56592
VI
HT compound & other material in sets for cable boxes

4 nos.
No.
2179
8716
--
--
--
--
5 nos.
No.
2179
--
10895
--
--
--
6 nos.
No.
2179
--
--
13074
--
--
7 nos.
No.
2179
--
--
--
15253
--
8 nos.
No.
2179
--
--
--
--
17432
2281638
2603119
2924600
3246081
3567562
S/Total (C) :D)
General Equipment

S/Total (D) :-
34/1984
4047/1967
No.
108464
108464
108464
108464
108464
108464
No.
45736
45736
45736
45736
45736
45736
No.
551591
551591
551591
551591
551591
551591
705791
705791
705791
705791
705791
PAGE-17
E)
II
job
613740
613740
613740
613740
613740
613740
4 nos.
job
179850
179850
--
--
--
--
5 nos.
job
243360
--
243360
--
--
--
6 nos.
job
282210
--
--
282210
--
--
7 nos.
job
345720
--
--
--
345720
--
8 nos.
job
384580
--
--
--
--
384580
793590
857100
895950
959460
998320
S/Total (E) :F
job
249550
249550
249550
249550
249550
249550
job
421090
421090
421090
421090
421090
421090
job
126130
126130
126130
126130
126130
126130
job
93510
93510
93510
93510
93510
93510
42720
85440
85440
85440
85440
85440
J)
Foundation of :--
job
Circuit breaker (P-47)
job
19800
39600
39600
39600
39600
39600
job
324080
324080
324080
324080
324080
324080
1339400
1339400
S/Total (F to K) :-
1339400
1339400
1339400
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
ISS.No.
Unit
Qty
REC Std. No
1
No.
Rate
Rs.
4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
--
8998840
9622610
10221720
10845490
11444610
2
2026/1993
No.
887500
1775000
1775000
1775000
1775000
1775000
7098/1985
Mtr
100
450
45000
45000
45000
45000
45000
10818840
11442610
12041720
324565
343278
361252
379965
397938
324565
343278
361252
379965
397938
312900
312900
312900
312900
312900
4539400
4702600
4865900
5029100
5192400
3512344
3512344
3512344
3512344
3512344
19832614
20657011
21455367
22279763
23078131
2181588
2272271
2360090
2450774
2538594
22014202
22929282
23815458
24730537
25616725
220.14
229.29
238.15
247.31
256.17
S/Total
Total
Grand Total
Say Rs. In lacs
12665490
13264610
PAGE-19
Cost of 2x1.6 MVA, 33 kV Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. of out going Feeders
ISS.No.
Unit
Qty
REC Std. No
1
No.
Rate
Rs.
4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
--
8998840
9622610
10221720
10845490
11444610
2
2026/1993
No.
1963500
3927000
3927000
3927000
7098/1985
No.
100
516
51600
51600
51600
S/Total
3927000
51600
14824090
3927000
51600
12977440
13601210
14200320
389323
408036
426010
444723
15423210
462696
389323
408036
426010
444723
462696
312900
312900
312900
312900
312900
4539400
4702600
4865900
5029100
5192400
3512344
3512344
3512344
3512344
3512344
Total
22120730
22945126
23743484
24567880
25366246
2433280
2523964
2611783
2702467
2790287
Grand Total
24554010
25469090
26355267
27270347
28156533
245.54
254.69
263.55
272.70
281.57

Say Rs. In lacs
PAGE-20
Cost of 1x1.6 MVA, Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. out going Feeders
ISS.No.
Unit
Qty
Rate
REC Std. No
1
No.

4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
7650540
8274310
8873430
9497200
10096320
2
2026/1993
No.
1963500
1963500
1963500
1963500
1963500
1963500
7098/1985
No.
50
516
25800
25800
25800
25800
25800
9639840
10263610
10862730
11486500
12085620
S/Total
289195
307908
325882
344595
362569
289195
307908
325882
344595
362569
312900
312900
312900
312900
312900
4556400
4719600
4882900
5046200
5209400
3512344
3512344
3512344
3512344
3512344
Total
18599874
19424271
20222638
21047134
21845401
2045986
2136670
2224490
2315185
2402994
Grand Total
20645860
21560941
22447128
23362319
24248395
206.46
215.61
224.47
233.62
242.48

Say Rs. In lacs
PAGE-21
Cost of 2x3.15 MVA, 33 kV Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. out going Feeders
ISS.No.
Unit
Qty
REC Std. No
1
No.
Rate
Rs.
4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
--
8998840
9622610
10221720
10845490
11444610
2
2026/1992
No.
2477323
4954646
4954646
4954646
7098/1985
Mtr
100
647
64700
64700
64700
S/Total
4954646
64700
15864836
4954646
64700
14018186
14641956
15241066
420546
439259
457232
475945
16463956
493919
420546
439259
457232
475945
493919
312900
312900
312900
312900
312900
4539400
4702600
4865900
5029100
5192400
3512344
3512344
3512344
3512344
3512344
Total
23223921
24048317
24846674
25671070
26469437
2554631
2645315
2733134
2823818
2911638
Grand Total
25778552
26693632
27579808
28494888
29381075
257.79
266.94
275.80
284.95
293.81

Say Rs. In lacs
PAGE-22
Cost of 1x3.15 MVA, Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. out going Feeders
ISS.No.
Unit
Qty
Rate
REC Std. No
1
Cost of Terminal Equipments for 1x3.15MVA,33/11 kV Sub-Station
No.

4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
--
7650540
8274310
8873430
9497200
10096320
2
2026/1993
No.
2477323
2477323
2477323
2477323
2477323
2477323
7098/1985
No.
50
647
32350
32350
32350
32350
32350
10160213
10783983
11383103
12006873
12605993
S/Total
304806
323519
341493
360206
378180
304806
323519
341493
360206
378180
312900
312900
312900
312900
312900
4556400
4719600
4882900
5046200
5209400
3512344
3512344
3512344
3512344
3512344
Total
19151470
19975866
20774233
21598729
22396997
2106662
2197345
2285166
2375860
2463670
Grand Total
21258132
22173211
23059399
23974589
24860667
212.58
221.73
230.59
239.75
248.61

Say Rs. In lacs
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
ISS.No.
Unit
Qty
REC Std. No
1
Cost of Terminal Equipments for 2x 6.3MVA,33/11 kV Sub-Station
Rate
Rs.
4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
11260620
11859740
No.
--
9413970
10037740
10636850
No.
3650219
7300438
7300438
7300438
No.
100
796
2
2026
7098/1985
7300438
79600
79600
79600
16794008
17417778
18016888
18640658
19239778
503820
522533
540507
559220
577193
503820
522533
540507
559220
577193
312900
312900
312900
312900
312900
4556400
4719600
4882900
5046200
5209400
3512344
3512344
3512344
3512344
3512344
26183292
27007689
27806045
28630541
29428809
2880162
2970846
3058665
3149360
3237169
29063455
29978534
30864710
31779901
32665978
290.63
299.79
308.65
317.80
326.66
S/Total
Total
Grand Total
Say Rs. In lacs
79600
7300438
79600
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 incorporating
Common Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables )
A)
B)
1
2
3
4
5
6
7
8
9
10
C)
(I)
1
2
3
4
5
(II)
1
2
3
4
5
ISS.No.
REC Std. No
12-/1979
33 kV Feeder Panel
2705/1992
3156/1992
400A 33 kV Isolator with E/Blade (Motorised)
9921/1992
400A 33 kV Isolator without E/Blade (Motorised)
9921/1992
55/1987
5292/1970
S/Total (B) :11 kV switchgear and allied Equipment
Busbar coupler and following of out going Feeder panels.
1326/1977
4 nos.
5 nos.
6 nos.
7 nos.
8 nos.
Unit
Qty
Rate
Rs.

4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
No.
324478
324478
324478
324478
324478
324478
No.
No.
No.
No.
No.
No.
No.
No.
set
set
2
2
1
2
6
3
1
7
5
2
254440
226242
208101
268446
30992
26867
77886
71508
5371
10304
508880
452484
208101
536892
185952
80601
77886
500556
26855
20608
2598815
508880
452484
208101
536892
185952
80601
77886
500556
26855
20608
2598815
508880
452484
208101
536892
185952
80601
77886
500556
26855
20608
2598815
508880
452484
208101
536892
185952
80601
77886
500556
26855
20608
2598815
508880
452484
208101
536892
185952
80601
77886
500556
26855
20608
2598815
set
set
set
set
set
1
1
1
1
1
2130382
2414049
2697716
2981383
3265050
2130382
-----
-2414049
----
--2697716
---
---2981383
--
----3265050
set
set
set
set
set
4
5
6
7
8
4582
4582
4582
4582
4582
18328
-----
-22910
----
--27492
---
---32074
--
----36656
PAGE-25
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
(VII) 12 KV vacuum/SF-6 Circuit Breaker.
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
S/Total (C) :-
No.
No.
No.
No.
No.
12
15
18
21
24
493
493
493
493
493
5916
-----
-7395
----
--8874
---
---10353
--
----11832
mtr.
mtr.
mtr.
mtr.
mtr.
200
250
300
350
400
450
450
450
450
450
90000
-----
-112500
----
--135000
---
---157500
--
----180000
No.
No.
No.
No.
No.
4
5
6
7
8
7074
7074
7074
7074
7074
28296
-----
-35370
----
--42444
---
---49518
--
----56592
No.
No.
No.
No.
No.
4
5
6
7
8
2179
2179
2179
2179
2179
8716
-----
-10895
----
--13074
---
---15253
--
----17432
No.
No.
No.
No.
No.
4
5
6
7
8
238781
238781
238781
238781
238781
955124
----3236762
-1193905
---3797024
--1432686
--4357286
---1671467
-4917548
----1910248
5477810
PAGE-26
D)
1
2
3
E)
(I)
(II)
1
2
3
4
5
F
G
H
I
J)
1
2
K
General Equipment
S/Total (D) :Super Structure & Busbar
4 nos.
5 nos.
6 nos.
7 nos.
8 nos.
S/Total (E) :Earthing of 33 kV Sub-Station Equipments as per detail (P-38)
Foundation of :-Transformer as per detail (P-46)
S/Total (F to K) :Grand Total (A to K ) :Say Rs. :-
34/1984
4047/1967
No.
No.
No.
1
1
1
108464
45736
551591
108464
45736
551591
705791
108464
45736
551591
705791
108464
45736
551591
705791
108464
45736
551591
705791
108464
45736
551591
705791
job
613740
613740
613740
613740
613740
613740
job
job
job
job
job
1
1
1
1
1
179850
243360
282210
345720
384580
179850
----793590
-243360
---857100
--282210
--895950
---345720
-959460
----384580
998320
job
job
job
job
1
1
1
1
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
job
job
job
2
2
1
42720
19800
324080
85440
39600
324080
1339400
8998836
8998840
85440
39600
324080
1339400
9622608
9622610
85440
39600
324080
1339400
10221720
10221720
85440
39600
324080
1339400
10845492
10845490
85440
39600
324080
1339400
11444614
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 incorporating
independent Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables )
A)
B)
1
2
3
4
5
6
7
8
9
C)
(I)
1
2
3
4
5
(II)
1
2
3
4
5
ISS.No.
REC Std. No
12-/1979
33 kV Feeder Panel
2705/1992
3156/1992
400A 33 kV Isolator with E/Blade (Motorised)
9921/1992
400A 33 kV Isolator without E/Blade (Motorised)
9921/1992
55/1987
5292/1970
S/Total (B) :11 kV switchgear and allied Equipment
11 kV panel board with 1 incomer panel with PT's
and following of out going Feeder panels.
1326/1977
4 nos.
5 nos.
6 nos.
7 nos.
8 nos.
Unit
Qty
Rate

4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
No.
324478
324478
324478
324478
No.
No.
No.
No.
No.
No.
No.
set
set
1
1
1
3
3
1
4
3
1
254440
226242
268446
30992
26867
77886
71508
5371
10304
254440
226242
268446
92976
80601
77886
286032
16113
10304
1313040
254440
226242
268446
92976
80601
77886
286032
16113
10304
1313040
254440
226242
268446
92976
80601
77886
286032
16113
10304
1313040
254440
226242
268446
92976
80601
77886
286032
16113
10304
1313040
254440
226242
268446
92976
80601
77886
286032
16113
10304
1313040
set
set
set
set
set
1
1
1
1
1
2130382
2414049
2697716
2981383
3265050
2130382
-----
-2414049
----
--2697716
---
---2981383
--
----3265050
No.
No.
No.
No.
No.
4
5
6
7
8
4582
4582
4582
4582
4582
18328
-----
-22910
----
--27492
---
---32074
--
----36656
324478
324478
PAGE-28
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
(VII) 12 KV vacuum/SF-6 Circuit Breaker
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
S/Total (C) :-
No.
No.
No.
No.
No.
12
15
18
21
24
493
493
493
493
493
5916
-----
-7395
----
--8874
---
---10353
--
----11832
mtr.
mtr.
mtr.
mtr.
mtr.
200
250
300
350
400
450
450
450
450
450
90000
-----
-112500
----
--135000
---
---157500
--
----180000
No.
No.
No.
No.
No.
4
5
6
7
8
7074
7074
7074
7074
7074
28296
-----
-35370
----
--42444
---
---49518
--
----56592
No.
No.
No.
No.
No.
4
5
6
7
8
2179
2179
2179
2179
2179
8716
-----
-10895
----
--13074
---
---15253
--
----17432
No.
No.
No.
No.
No.
4
5
6
7
8
238781
238781
238781
238781
238781
955124
----3236762
-1193905
---3797024
--1432686
--4357286
---1671467
-4917548
----1910248
5477810
PAGE-29
D)
1
2
3
E)
I
II
1
2
3
4
5
F
G
H
I
J)
1
2
K
General Equipment
4 nos.
5 nos.
6 nos.
7 nos.
8 nos.
34/1984
4047/1967
No.
No.
No.
1
1
1
108464
45736
551591
108464
45736
551591
705791
108464
45736
551591
705791
108464
45736
551591
705791
108464
45736
551591
705791
108464
45736
551591
705791
job
613740
613740
613740
613740
613740
613740
job
job
job
job
job
1
1
1
1
1
179850
243360
282210
345720
384580
179850
----793590
-243360
---857100
--282210
--895950
---345720
-959460
----384580
998320
job
job
job
job
1
1
1
1
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
job
job
job
1
1
1
42720
19800
324080
42720
19800
324080
1276880
7650541
7650540
42720
19800
324080
1276880
8274313
8274310
42720
19800
324080
1276880
8873425
8873430
42720
19800
324080
1276880
9497197
9497200
42720
19800
324080
1276880
10096319
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 )
A)
B)
1
2
3
4
5
6
7
8
9
10
C)
I
1
2
3
4
5
II
1
2
3
4
5
33 kV Switchgear & Equipment
33 kV T/F C&R Panel with Differential Relay
33 kV Feeder Panel
33 kV Isolator with E/Blade (Motorised)
33 kV Isolator without E/Blade (Motorised)
S/Total (B) :-
ISS.No.
REC Std. No
Unit
Qty
Rate
Rs.
1180 & 2026
No.
324478
324478
324478
324478
324478
324478
12-/1979
No.
No.
No.
No.
No.
No.
No.
No.
set
set
2
2
1
2
6
3
1
2
7
5
254440
433807
208101
268446
30992
26867
77886
10304
71508
5371
508880
867614
208101
536892
185952
80601
77886
20608
500556
26855
3013945
508880
867614
208101
536892
185952
80601
77886
20608
500556
26855
3013945
508880
867614
208101
536892
185952
80601
77886
20608
500556
26855
3013945
508880
867614
208101
536892
185952
80601
77886
20608
500556
26855
3013945
508880
867614
208101
536892
185952
80601
77886
20608
500556
26855
3013945
set
set
set
set
set
1
1
1
1
1
2130382
2414049
2697716
2981383
3265050
2130382
-----
-2414049
----
--2697716
---
---2981383
--
----3265050
set
set
set
set
set
4
5
6
7
8
4582
4582
4582
4582
4582
18328
-----
-22910
----
--27492
---
---32074
--
----36656
2705/1992
3156/1992
9921
55/1987
9921
5292/1970

Busbar coupler and following out going Feeder panels.
3070/1985
4 nos.
5 nos.
6 nos.
7 nos.
8 nos.

4 Nos.
5 Nos.
6 Nos.
7 Nos.
8 Nos.
PAGE-31
III
11 kV LA's Sub-Station Type for S/Stn with

1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
IV 95 mm2, 11kV grade cable for S/Stn with
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
V 11 kV epoxy terminating kits for S/Stn with
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
VI HT compound & other material in sets for cable boxes
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
(VII) 12 KV vacuum/SF-6 Circuit Breaker.
1 4 nos.
2 5 nos.
3 6 nos.
4 7 nos.
5 8 nos.
S/Total (C) :-
No.
No.
No.
No.
No.
12
15
18
21
24
493
493
493
493
493
5916
-----
-7395
----
--8874
---
---10353
--
----11832
mtr.
mtr.
mtr.
mtr.
mtr.
200
250
300
350
400
450
450
450
450
450
90000
-----
-112500
----
--135000
---
---157500
--
----180000
No.
No.
No.
No.
No.
4
5
6
7
8
7074
7074
7074
7074
7074
28296
-----
-35370
----
--42444
---
---49518
--
----56592
No.
No.
No.
No.
No.
4
5
6
7
8
2179
2179
2179
2179
2179
8716
-----
-10895
----
--13074
---
---15253
--
----17432
No.
No.
No.
No.
No.
4
5
6
7
8
238781
238781
238781
238781
238781
955124
----3236762
-1193905
---3797024
--1432686
--4357286
---1671467
-4917548
----1910248
5477810
PAGE-32
D)
1
2
3
E)
I
II
1
2
3
4
5
F
G
H
I
J)
1
2
K
General Equipment
4 nos.
5 nos.
6 nos.
7 nos.
8 nos.
34/1984
No.
No.
No.
1
1
1
108464
45736
551591
108464
45736
551591
705791
108464
45736
551591
705791
108464
45736
551591
705791
108464
45736
551591
705791
108464
45736
551591
705791
job
613740
613740
613740
613740
613740
613740
job
job
job
job
job
1
1
1
1
1
179850
243360
282210
345720
384580
179850
----793590
-243360
---857100
--282210
--895950
---345720
-959460
----384580
998320
job
job
job
job
1
1
1
1
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
249550
421090
126130
93510
job
job
job
2
2
1
42720
19800
324080
85440
39600
324080
1339400
9413966
9413970
85440
39600
324080
1339400
10037738
10037740
85440
39600
324080
1339400
10636850
10636850
85440
39600
324080
1339400
11260622
11260620
85440
39600
324080
1339400
11859744
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.)
MT
4.07
56800
231176
(6x33.9x4.2) =854 kg say .854 MT
MT
0.854
56800
48507
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
MT
56800
113600
MT
0.07
56800
A.
SUPER STRUCTURE
R.S. Joists, size 10,000x225x150mm 12 supports

I.e. (12x10x33.9)=4068kg say 4.07 MT
R.S.Joists, size 4200x225x150mm

supports for lightening arrester differential CT's
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
Total
b)
5 a)
=2 no. I.e. 20.00 kg

=25 no. I.e. 2000.25 kg =2 MT
Add 5 % workshop charges on item 4 a)

M.S. angle iron 65x65 X-arm @ 5.8 kg/mtr & 5% wastage for
5680
3806
body supports belt of station transformer

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

Nuts & Bolts with Washers off sizes
190
Kg
60
77
S/Total (A) :B.
4620
517919
BUS-BAR
3 disc insulators tension string complete with fitting p-54
No.
51
1347
68697
II
ACSR conductor 100 mm2 at 10 % wastage

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

For jumpers at 2 mtr. average
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.
A
Description of item
Unit
Qty
Rate (Rs.)
Amount for out going Feeder of
Rs
4 no.
5 no.
6 no.
7 no.
8 no.
--
--
--
SUPPORTS
1
Steel tubular pole 10 M long for:--
4 nos. out going Feeder
No.
13033
52132
--
No.
13033
--
78198
--
--
--
No.
13033
--
--
78198
--
--
No.
13033
--
--
--
104264
--
No.
13033
--
--
--
--
104264
Steel tubular pole 9 M long for:--
No.
9536
9536
--
--
--
--
No.
9536
--
9536
--
--
--
No.
9536
--
--
19072
--
--
No.
9536
--
--
--
19072
--
No.
9536
--
--
--
--
28608
RCC muffs & concreting thereof
No.
920
4600
--
--
--
--
No.
920
--
6440
--
--
--
No.
920
--
--
7360
--
--
No.
10
920
--
--
--
9200
--
No.
11
920
10120
S/Total (A) :B
1
--
--
--
--
66268
94174
104630
132536
142992
CROSS ARMS
3.75 long M.S. channel iron 100X50X6 mm
9.56kg/mtr. Cross arms for Sub-Station With
No.
30
2036
61080
--
--
--
--
No.
38
2036
--
77368
--
--
--
No.
46
2036
--
--
93656
--
--
No.
54
2036
--
--
--
109944
--
No.
62
2036
--
--
--
--
126232
PAGE-35
2
3.75 long M.S. angle iron 50X50X6 mm

4.5 kg/mtr. Cross arms for Sub-Station With
No.
16
959
15344
--
--
--
--
No.
20
959
--
No.
24
959
--
19180
--
--
--
--
23016
--
--
No.
28
959
No.
32
959
--
--
--
26852
--
--
--
--
--
30688
M.S. half clamps with nuts & bolts for S/Stn with
No.
48
210
10080
--
--
--
--
No.
64
210
--
13440
--
--
--
No.
80
210
--
--
16800
--
--
No.
96
210
--
--
--
20160
--
No.
112
210
--
--
--
--
23520
86504
109988
133472
156956
--
S/Total (B) :C 1.
180440
BUS-BAR
Single insulators tension string for S/Stn with
No.
975
5850
--
--
--
5&6 nos. out going Feeder
No.
12
975
--
11700
11700
--
--
No.
18
975
--
--
--
17550
17550
ACSR CONDUCTOR
For bus-bars
Mtr
23
59
1357
--
--
--
--
Mtr
46
59
--
2714
2714
--
--
Mtr
69
59
--
--
--
4071
4071
--
--
--
For jumpers & 6 sets of jumpers at 2.5 mtr. Average

per Feeder for
a
Mtr
180
59
10620
--
Mtr
225
59
--
13275
--
--
--
Mtr
270
59
--
--
15930
--
--
Mtr
315
59
--
--
--
18585
--
Mtr
360
59
--
--
--
--
21240
PAGE-36
3
11 kV pin insulators with pin & helically formed fittings
No.
14
105
1470
--
--
--
--
No.
17
105
--
1785
--
--
--
No.
20
105
--
--
2100
--
--
No.
23
105
--
--
--
2415
--
No.
26
105
--
--
--
--
2730
CLAMPS
No.
36
216
7776
--
--
--
--
No.
45
216
--
9720
--
--
--
No.
54
216
--
--
11664
--
--
No.
63
216
--
--
--
13608
--
No.
72
216
--
--
--
--
15552
S/Total (C) :-
27073
39194
44108
56229
61143
Total (A+B+C):-
179845
243356
282210
345721
384575
179850
243360
282210
345720
384580
Say Rs.
PAGE-37
Foundation of R.S. joists as per drawing no. HPSEB-154

S.No.
Description of item
1 i)
Round 12 mm dia =
Unit
Qty
Rate (Rs.)
Amount(Rs.)
kg
52
57
2964
kg
5.68
57
324
2x0.15x4.5=1.35kg
kg
1.35
57
77
M.S. 16 mm dia foundation bolts with washers and nuts etc.
No.
77
308
R.C.C. 1:2:4=(1.155x0.96x0.08)+2(0.4x0.35x0.325)
mtr.
0.287
8577
2462
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
2 i)
M.S. plate 225x160x10mm for top & bottom of R.S.

joists supports I.e. 2x2.84 =5.68kg
ii)
Angle iron 50x50x6mm supports at the bottom of
.+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
Total :-
6134
Say Rs.
6130
PAGE-38
Schedule of cost for Earthing of 33/11 kV or 33/22 kV Sub-Station With indoor type of switchgear
Unit
Qty
Rate
Amount
No
207300.00
207300.00
MT
0.65
56800.00
36920.00
Rs.
1
Cost of material for earth mat laying as per detail P-40
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.
For 3 sets of LA's at 20 mtr each 3x20x2x1.05=126 mtr.
For 4 nos. 33 kV super structure at 20 mtr each

4x2x20x1.05 =168 mtr.
For 2 nos. VCB & CT body earthing at 10 mtr. Each
For earthing of 22 kV or 11kV super structure 80 mtr each
For earthing of 22 kV or 11kV super structure 15 mtr each
(2x10)2x1.05
2x15x1.05 =31.5 mtr.

Total (A+B+C+D+E+F) =542 mtr, 650 kg =0.65 MT
3
Welding of risers and corrosion protection @ 5% of 2
GI wire no. 6 SWG for screening etc.
kg
25
59.00
1846.00
1475.00
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 )
1
G.I. Pipe 50 mm dia with holes of 16 mm dia at 150 mm
Unit
Qty
Rate
Amount
Rs.
Rs.
No
923.00
2769.00
from centre to centre for 2 mtr. Distance from bottom.

2
Workshop charges 5 % on item no. 1
M.S. plates 150x150x6mm for two connection
Kg
1.13
57.00
138.45
64.41
50x6 mm M.S. flat connection with the mat to mat
Kg
4.8
57.00
273.60
Nuts & bolts galvanized 16 mm dia, 50 mm long
Kg
0.5
77.00
38.50
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

1
Unit
Qty
Rate
Amount
Rs.
Rs.
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
Earthing pipe electrode as per detail No. E.1.2.
No.
12
4240.00
50880.00
20 mm round, 3 mtr. Long & weighing 2.47 kg/mtr. 4 no.

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

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

Unit
M.S. flat 20x6 mm weighting 1.2 kg/mtr at 10% wastage
For each set of LA's at 20 mtr each 20x2x1.1=44 mtr.
Structure at 20 mtr each 20x2x1.1= 44 mtr.
For 1 no. VCB & set of CT's body earthing at 10 mtr.
Qty
Rate
Amount
Rs.
Rs.
56800.00
9088.00
each 2x10x2x1.1 =44 mtr.

Total a+b+c =132 mtr. Or 158 kg say 0.16 MT
MT
0.16
Welding of riser and corrosion protection @ 5% of above
454.40
G.I. Wire no, 6 SWG for screening
kg
10
59.00
590.00
Eye block for screening
No.
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
Unit
A.
SUPER STRUCTURE
R.S. Joists, size 10,000x225x150=746kg say 0.75 MT
Qty
Rate
Amount
Rs.
Rs.
37.3 kg/mt 2 no. supports I.e.(2x10x37.3) MT
MT
0.75
56800.00
42600.00
Foundation of R.S. joists supports as per detail P-37
job
6130.00
12260.00
MT
0.55
56800.00
31240.00
25
77.00
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
II 3725 mm long
Total
=7 no. I.e. 447.73 kg

=2 no. I.e. 102.47 kg
=9 no. I.e. 550.20 = 0.55 MT
b) Add 5 % workshop charges on item 3 a)

4
M.S. nuts and bolts (off size) with washers
B.
BUS-BAR
MT
Kg
1562.00
S/Total (A) :-
1925.00
89587.00
3 disc insulators tension string complete with fitting P-54
No.
1347.00
8082.00
No.
1250.00
3750.00
mtr.
71
59.00
4189.00
No.
21
112.00
2352.00
II
3 disc suspension tension string complete with fitting P-54
III
ACSR conductor 100 mm2 at 10 % wastage
for busbar
3.5x3x1.1 =11.55 mtr.
For jumpers at 2 mtr. average

9 sets I.e. 2x3x9x1.1=59.4 mtr.
Total (a+b) =70.95 mtr. Say 71 mtr.
PG clamps
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
Unit
A)
Expended metal fencing around switchyard
M.S. angle iron 65x65x6 mm, 3 M long supports 0.6 M
Qty
Rate
Amount
Rs.
Rs.
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.
2
Expended metal at 10 % wastage 1.1x127x2=279.4
No.
64
1390.00
88960.00
Sq. mtr.
280
896.00
250880.00
MT
0.126
58889.00
7420.01
say 280 sq. mtr.

3
G.I. Wire no. 6 SWG 6 strand all along the periphery to

hold the metal 10% wastage I.e. 1.1x127x6=833.2 M @
0.150 kg/mtr =125.73 kg or 0.126 MT
Angle iron stays with eye hooks etc. for 20% of supports
set
13
1243.00
5350.00
Cement etc. for concreting of supports & angle iron stays
bag
90
348.00
31320.00
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)
B)
Gate at colony & switchyard entrance
Gate cost of masonry
M.S. angle iron 65x65x6 mm2 gates, 1.5x2.5 mtr. Each
389138.01
No.
2083.00
6249.00
Sq. mtr.
7.5
824.00
6180.00
No.
3549.00
3549.00
grill works 2 no. I.e. 2x1.5x2.5 = 7.5 sq.mtr.

c
Wicket gate
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.)
Amount
(Rs.)
8 mtr, 100 mm dia GI pipe poles for yard lighting
No.
4116.00
20580.00
Mercury vapour lamp fittings
No.
17
4269.00
72573.00
GI pipe bracket for murcury vapour lamp
No.
17
459.00
7803.00
Post Erection for gate
No.
1009.00
4036.00
Clamps for GI pipe bracket
No.
34
133.00
4522.00
Underground cable 16 mm2 for yard lighting
Mtr
220
69.00
15180.00
PVC cable size 6 mm2 for connecting mercury vapour lamp supply
Mtr
75
10.00
750.00
Junction box
No.
11
62.00
682.00
Total :-
126126.00
Say Rs.
126130.00
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)
Unit
Length
Rate
Amount
Rs.
Rs.
49.00
29645.00
2x2.5 mm2 screened control cable
Mtr.
605
Mtr.
300
85.00
25500.00
Mtr.
125
233.00
29125.00
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)
Unit
Qty
Rate
Amount
Rs.
Rs.
PCC 1:4:8= 3.8X1.8X0.25=1.026 mm3
m3
1.026
2629.00
2697.35
RCC 1:2:4=(3.5X1.5X0.2)-2(1.4X0.325X0.175)-(1.4X0.39
m3
0.837
8577.00
7178.95
kg
73
57.00
4161.00
kg
402
57.00
22914.00
kg
31.2
57.00
1778.40
kg
23.1
57.00
1316.70
1029.00
2058.00
X0.175)+2(0.68X0.35X0.175)=0.837
3
M.S. round 12mm dia 230 mm center to center at 18%

wastage (21x1.5+3.5x7x2)+(0.68x7x6x7x0.2)1.1=81.31
say 80 mtr. Or 72.9 kg, say 73 kg
M.S. rails 133.8 kg/mtr. 2 no. 1.8 mtr. In length

2x1.5x133.8=401.4 say 402 kg
M.S angle iron slapper 75x75x8 mm, 2 nos. of 1.75 mtr

length 1.75x2x8.9= 31.15 kg say 31.2 kg
M.S. angle iron 65x65x6 mm supports along the M.S.

rails 2x1.5x7.7=23.1 kg
GI drain pipe 100 mm dia 2 mtr long
mtr
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]

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

Unit
Qty
Rate
Amount
Rs.
Rs.
PCC 1:5:10=(1.13x0.075x1) =0.085 m3
m3
0.085
2895.00
246.08
PCC 1:2:4=( 0.075x0.25x1)+(0.025x0.25x1)+
m3
0.021
4718.00
99.08
m3
0.068
7559.00
514.01
0.5(22/7x0.05x0.05)=0.021 m3
3
RCC 1:2:4 =2(0.09x0.24x1)+(0.04x0.5x1)+

0.043+0.025 =0.068
Brick Masonary1:6=2(0.24x0.6x1)+(0.25x0.05x1)=0.301 m3
m3
0.301
3866.00
1163.67
10 mm cement plaster in cement mortar
m2
0.085
80.00
6.80
kg
2.9
57.00
165.30
kg
5.15
57.00
293.55
1:4(22/7x0.05x1)+(0.25x1)=0.085 m2
6
M.S. round 6 mm dia for at 10% wastage =

1.1(8x0.73+6x1) =13.02 mtr =2.9 kg
Angle iron 40x40x6 mm at10% wastage= 0.49x3=

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.

Unit
Qty
Rate
Amount
Rs.
Rs.
PCC 1:5:10=(0.98x0.075x1) =0.074 m3
m3
0.074
2895.00
214.23
PCC 1:2:4=2( 0.025x0.175x1)+0.5(0.05x0.175x1)=0.018
m3
0.018
4718.00
84.92
RCC 1:2:4 =2(0.09x0.24x1)+(0.05x0.35x1)= 0.061
m3
0.061
8577.00
523.20
Brick Masonry 1:6=2(0.24x0.21x1)=0.101 m3
m3
0.101
3866.00
390.47
10 mm cement plaster in cement mortar 1:4=
m2
0.364
80.00
29.12
kg
2.64
57.00
150.48
kg
2.01
57.00
114.57
(0.152+0.152)x1=0.864 m2
6
M.S. round 6 mm dia for at 10% wastage =

1.1(8x0.59+6x1) =11.792 mtr =2.64 kg
Angle iron 40x40x6 mm, 8.3 mm long =2.01 kg

Total :-
1506.99
Say Rs.
1510.00
PAGE-50
Cost of Trenches in 33/11 kV or 33/22 kV Sub-Station

1
Construction of OB type of Trench in the yard and
Unit
Length
Rate
Amount
Rs.
Rs.
Mtr
91.4
2490.00
227586.00
Mtr
63.9
1510.00
96489.00
control room
2
Construction of OC type of Trench in the yard and

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
Rs.
Rs.
Sub-Station Building/ Control Room of 120 sq. mtr Covered Area
Sq. mtr
120
18376
2205120
Cost of Land (tentative )
Sq. mtr
7000
255.0
1785000
A)
Manned Sub-Station
1
2
Electrical
installation
service
Storage
connectio
tank@12.5
7
8
110256
275640
Amount
9
2591016
1785000
Total :-
4376016
B)
Un-Manned Sub-Station
Sub-Station Building/ Control Room of 80 sq. mtr Covered Area
Sq. mtr
80
18376
1470080
Cost of Land (tentative )
Sq. mtr
7000
255.0
1785000
Total :-
Total
73504
183760
1727344
1785000
3512344
PAGE-52
TERMINAL EQUIPMENT AND ALLIED MATERIAL FOR EACH OF 33 kV OUTGOING FEEDER

Iss.No.
Unit
Qty
Rate (Rs.)
No.
254440
254440
254440
No.
268446
268446
268446
REC
STD No.
Amount for 33/11 kV

S/Stn. on which
PT already
PT not
Installed
installed
A)
33 kV equipment
36 kV Vacuum C.B.
33 kV control and relay panel
33/11kV, single phase PT's
3156
No.
26867
33 kV multi core, multi ratio CT's
2705
set
30992
92976
92976
33 kV isolator with E/Blade
set
77886
77886
77886
33 kV isolator without E/Blade
52/1964&
1968
52/1987
set
71508
143016
143016
16/1981
set
5371
5371
5371
33 kV super structure & busbar extension as per detail P-42
job
107960
107960
107960
Extension of earthing etc. as per detail P-41
job
10530
10530
10530
Foundation of circuit breaker as per detail P-47
job
19800
19800
19800
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
Mtr
2490
12-/1979
80601
22410
22410
1037187
1117788
31116
33534
31116
33534
Erection charges as per detail P-75
238070
247040
Trench O.B. type (additional ) as per detail P-48

S/Total
Transportation charges as per statement P-63
32820
32820
Total
1370308
1464715
150734
161119
Grand Total
1521042
1625834
15.21
16.26

Say Rs in lacs
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
3-ph, 400 volt Stn.

Transformer supply
From
Station
To
LT :AC Board
transformer
Indication circuit
Purpose
Length in mtrs.
To carry supply from
2x2.5
4x2.5
12x2.5
3.5x95
mm2
mm2
mm2
mm2
--
--
--
50
transformer to ctrl. room
I1
33 kV control panel
70
--
--
--
I2
33 kV control panel
Carry isolator position indication

--do--
65
--
--
--
I2
33 kV control panel
--do--
56
--
--
--
I5
33 kV control panel
--do--
52
--
--
--
I6
33 kV control panel
--do--
47
--
--
--
I7
33 kV control panel
--do--
57
--
--
--
VCB
33 kV control panel
--
72
--
--
To carry indication to carry

circuit healthy check
AC circuit
Emergency lighting
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
--
--
Supply to the relay
--
--
15
--
--
--
25
--
D.C. Board
control Board
D.C. Board
11/22kV control Board
D.C. Board
light points
--do-Sub-Total :-
10% as wastage of above

Total :Say (Mtrs)
200
--
--
--
547
271
112
50
54.7
27.1
11.2
601.7
298.1
123.2
55
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
Tension Suspension
Tension
Suspension
Tension Suspension
Disc insulator 90 KN
For 1 disc insulator String
No.
186.00
186.00
186.00
--
--
--
--
II
No.
186.00
--
--
372.00
372.00
--
--
III
No.
186.00
--
--
--
--
558.00
558.00
Eye socket ball cleaves
Set
135.00
135.00
135.00
--
--
--
--
II
Set
135.00
--
--
135.00
135.00
--
--
III
Set
135.00
--
--
--
--
135.00
135.00
Bend staple set/ chain link
No.
177.00
177.00
177.00
177.00
177.00
177.00
177.00
Dead end clamp for 65mm2 Cu-eq. Conductor
No.
477.00
477.00
--
477.00
--
477.00
--
Suspension clamps for 65 mm2 Cu-eq. Conductor
No.
380.00
--
380.00
--
380.00
--
380.00
975.00
878.00
1161.00
1064.00
1347.00
1250.00
Total :-
PAGE-55
Cost of installation of 11 kV Auto Voltage Booster

S.No.
Description
A)
EQUIPMENT
11 kV 1-Phase auto voltage booster outdoor type
Unit
Qty
Rate
Amount
Rs.
Rs.
No.
1010103
1010103
100 Amps( set of 2 for 10% booster)

2
11 kV G.O switch vertical type 200 Amps (4826/77)
No.
4582
4582
11 kV D.O. fuse unit (5792/70)
No.
1717
1717
11 kV substation type LA's ( 0/70)
No.
493
1479
B)
11 kV four pole structure as per detail P-56
Sub-Total
1017881
77800
Sub-Total
1095681
32870
32870
81680
Transportation charges as per statement P-61
11330
Total
1254432
137988
Total
Less cost of dismantled material as per detail P-59
1392419
-1950
Grand Total
Say Rs in lacs
1390469
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
REC STD No.

1
Steel tubular pole 9 mtr long
2713/80
Channel Iron 2400x100x50x6 mm
For line & four pole structure =6 nos.
Rate
Amount
Rs.
Rs.
No
9536
38144
No
16
1303
20848
No
14
133
1862
II
For G.O. switch & G.O. fuse unit =4 nos.
III
For foundation of Auto voltage booster =6 nos.
Half clamps with nuts & bolts
Full --do--
No
216
1728
11 kV strain insulator complete with fittings
3./71
No
975
5850
11 kV pin insulators with side tie. Alongwith
G-2/1975
No
105
630
total = 16 nos.
helically formed fittings.

7
Stay set complete with guy grip
G-2/1973
Set
695
3475
Earthing set complete
I-1/1972
Set
1236
3708
Danger plate
No
110
220
10
Barbed wire
Kg
10
62.00
620
11
Set of jumpers with PG clamps (each of 3 nos.)
Set
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
Rs.
Amount(Rs.)
11 kV Auto-
11 kV 3-ph line
reclosure
Sectionalizer
11 kV 3-ph auto reclosure
No.
497254
11 kV , 3-ph sectionalizer
No.
310709
11 kV S/Stn type LA's
No.
493
1479
1479
Material cost for double poles structure bed as per detail P-58
No.
40520
40520
40520
Sub-Total
497254
310709
539253
352708
16178
10581
16178
10581
Erection Charges as per detail P-76
62110
62110
Transportation Charges as per statement P-61
11330
11330
645048
447310
70955
49204
716003
496515
-1950
-1950
714053
494565
7.141
4.946
Total
Total
Less cost of dismantled material as per detail P-59
Grand Total
Say Rs in lacs
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
REC STD No.

1
Steel tubular poles 9 mtr long
2713/80
2
3
4
Channel iron cross arm (980x100x50x6mm)
11 kV strain insulators complete with fittings
6
7
8
9
Rate
Amount
Rs.
Rs.
No.
9536
19072
Channel iron cross arm (2400x100x50mmx6mm)
No.
1303
5212
Angle iron bracing set (750x50x50x6mm)
No.
192
384
No.
532
1064
3./71
No.
975
5850
Stay set complete with guy trip
G-2/1976
Set
695
3475
Earthing set complete
T-1/1972
Set
1236
2472
Danger plate
No.
110
220
Barbed wire
Kg
62.00
496
10
M.S. half clamps with nuts & bolts
No.
133
266
11
M.S. Full clamps with nuts & bolts
No.
216
1296
12
Set of jumpers with PG clamps( each set of 3 no.)
Set
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.
9 mtr long PCC poles
No.
2141(1-0.3x15)= 1178
1178
Angle Iron bracing set (750x50x50mm)
No.
383(1-0.3x15)=
211
211
Channel Iron cross arm(1500x100x50mm)
No.
816(1-0.3x15)=
449
449
11 kV pin insulator &side tie with pin A/w helically formed
No.
105(1-0.3x15)=
58
174
No.
71(1-0.3x15)=
39
39
fitting
5
Top Clamp
Total:Less 5% dismantling charges
2051
-102.55
Total:-
1948.45
Say Rs.
1950.00
Page- 60
Cost of installation of 11 kV Shunt Capacitor Bank

S.No.
Description
11 kV Shunt Capacitor Bank along with Series Reactor
1.2 MVAR
1.8 MVAR
Unit
Qty
Rate
Amount(Rs.)
Rs.
1.2 MVAR
1.8 MVAR
628328
-----
No.
628328
No.
865012
----
865012
628328
865012
18850
25950
18850
25950
38600
38600
Transportation charges 45.00x2(76+33)
9810
9810
Total
714438
965323
78588
106185
Grand Total
793026
1071508
7.93
10.72
Sub-Total

Say Rs in lacs
PAGE-61
Abstract of Transportation Charges

S.No. Description
1
Road
Manual
Transportation
Transportation
Unloading &
Total
Stacking of material
33 kV line material
a
2.
Unit
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
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
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) =

Say Rs.=
297000.00
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
Average lead distance from Divisional store to site of work
Carriage of material for 1 no. Terminal Equipment (3 trips); Total
Average out turn of truck
Transportation charges for 1 set Terminal Equipment
77 kms
= 27 kms
=
=
3x2 ( 77+27) =624

Rs. 45.00 per Km
=
Say Rs.=
Rs. 624x45.00
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
Average lead distance from Divisional store to 33/11 kV Sub-Station site =
33 Kms
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
Total journey of truck (1 trip) =
1x2 (77+33+10) =240
Average out turn of truck =
Rs. 45.00 per Km
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
No.
Operating Divn.
33 kV Tapping
to Divn. Store
Point at
Distance from divisional store to

Sub-Station (Km) 33 kV Tapping Point (km)
Chauntra
Joginder Nagar
Bassi
15
5+20 (line length)
Chowari
Dalhousie
Lahru
45
40+5 (line length)
Sandole
Sarkaghat
Jaisinghpur
40
35+7 (line length)
100
80+32 (line length)
Total :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
Remarks
PAGE-65
ANALYSIS OF WORKING DAYS IN THE YEAR

No. of Days
S.NO.
DESCRIPTION
1
2
3
4
5
6
TOTAL NO. OF DAYS IN A YEAR

SUNDAY HOLIDAYS
EARNED LEAVE
CASUAL LEAVE
GAZZETED HOLIDAYS (RELIGIOUS, NATIONAL, LOCAL)
WORKING DAYS LOST DUE TO UNFORSEEN CIRCUMSTANCES
I.e. HEAVY RAINS, ROAD BLOCKADE, SNOWFALL AND
NON AVAILABILITY OF MATERIAL ETC.
365
52
30
12
24
10
7
8
TOTAL WORKING DAYS IN A YEAR = 365-(52+30+12+24+10) =

TOTAL WORKING DAYS IN A MONTH = 237/12=
237
20
A
S.No Description
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Details of labour cost per day
Pay Band
Scale of Pay
Average Basic pay
Grade Pay
DA @ 72% (On Basic+Grade Pay)
Compensatory All.
Electricity All.
Medical Allowance
Conveyance All.
Washing All.
House Rent
Risk Allowance
Danger Allowance
TA for 7 day a month
Foreman @ Rs 160/- per day
L/Man @ Rs 160/- per day
ALM @ Rs 130/- per day
T/mate @ Rs 130/-per day
Total :Total working days in a month
Pay per day Rs.
Say for 2013-14 Rs.
Pay per day Pay per day Pay per day Pay per day
Foreman
Line man
AL/man
T/mate
PB-3
PB-2
PB-1
PB-1
10900-34800 6400-20200
5100-10680
5100-10680
22850.00
13300.00
7890.00
7890.00
4550.00
3050.00
1700.00
1550.00
19728.00
11772.00
6904.80
6796.80
250.00
250.00
250.00
250.00
138.00
138.00
110.00
110.00
250.00
250.00
250.00
250.00
300.00
300.00
150.00
150.00
140.00
140.00
140.00
140.00
1000.00
800.00
700.00
500.00
0.00
100.00
50.00
30.00
0.00
50.00
50.00
50.00
1120.00
---50326.00
20.00
2516.30
2516.00
-1120.00
--31270.00
20.00
1563.50
1564.00
--910.00
-19104.80
20.00
955.24
955.00
---910.00
18626.80
20.00
931.34
931.00
Per day working wages for Beldar
B
1
2
3
4
5
6
7
Daily wages (Rs.)

No. of Sundays in a year
No. of festival Holidays
No. of paid holidays in a year I.e. 15th Aug,
2nd Oct & 26th Jan
No. of Casual Leave in a Year
No. of Earned Leave in a Year
Deduction of working hours lost due to unforeseen
circumstances I.e. heavy rains, snow falls,
road blockages & non availability of material.
=
=
=
=
150
52 days
11days
3 days
=
=
=
12 days
20 days
10 days
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.
No.
1
1
2
3
4
a
b
c
Description
Foreman @ Rs. 2516.00

No. of
No
wages
days
3
4
5
No
---
---
2
Manual carriage of material for 1 km of 33
kV line
Assuming avrg lead distance of 1 km from
road head
-Steel poles 10 M long
-PCC poles
M.S. cross arms, bracing sets insulators
-nuts & bolts Etc.
-Stay set complete with stay wire
-ACSR 6/1/ 4.72 cond.
-AAAC 7/4.26 mm
-GI wire 6 SWG
-Total for S/P (ACSR 6/1/4.72)
-(AAAC 7/4.26)
-or PCC poles (ACSR 6/1/4.72)
-(AAAC 7/4.26)
Manual carriage for 1 km line with PCC
poles
Say Rs
Manual carriage for 1 km line with S/T
Say Rs.
poles
---------=
Rs
=
---
L/Man @ Rs. 1564.00

No. of
wages
days
6
7
8
------------------ACSR 6/ 1/4.09=
34070
34070
20045
20050
---
---
----------
----------
ALM @ Rs.
955.00
No. of
No
wages
days
9
10
11
---
---
------------------= AAAC 7/4.26 mm =

33758
33760
19733
19730
T/mate @ Rs.
931.00
No. of
No
wages
days
12
13
14
Beldar @ Rs. 234.00

No. of
No
wages
days
15
16
17
---
1
1
6
9
5586
8379
9
14
6
9
----------
1
-1
1
------
1
-1
1
------
931
0
931
931
0
7448
7448
10241
10241
11
5
9
7
2
-----
1
0.75
1
1
1.5
-----
Total
18
8424.00 14010.00
19656.00 28035.00
1716.00
585.00
1404.00
1092.00
468.00
12597.00
12285.00
23829.00
23517.00
2647.00
585.00
2335.00
2023.00
468.00
20045.00
19733.00
34070.00
33758.00
Detailed analysis of Labour Rates for 33 kV line with 6/1/4.72 mm ACSR/ AAAC 7/4.26
SR.
No.
Description
Foreman @ of Rs. 2516.00

No. of
No
wages
days
3
4
5
L/Man @ of Rs. 1564.00

No. of
No
wages
days
6
7
8
ALM @ of Rs. 955.00 T/mate @ of Rs. 931.00 Beldar @ of Rs. 234.00

No. of
No. of
No. of
No
No
No
wages
wages
wages
days
days
days
9
10
11
12
13
14
15
16
17
Total
S/C
18
A) Surveying & Stacking(33 kV line)

a Preliminary, actual surveying profiling
& final survey of 1 km of line
b Stacking of 1 km of line work
c Camp shifting
Total :-
15096
18768
--
--
--
--
-1
--
-0.5
--
0
1258
16354
2
2
--
2
0.5
--
6256
1564
26588
----
----
0
0
0
----
----
0
0
0
6
6
--
2
2808.00 9064.00
0.5
702.00
3524.00
-11934.00 54876.00
Say Rs.
54880.00
B)
a
b
c
d
e
f
g
-1
-1
----
-0.25
-0.5
----
0
629
0
1258
0
0
0
1887
---1
----
---0.5
----
0
0
0
782
0
0
0
782
-1
1
1
1
---
-0.25
0.125
0.5
0.25
---
0
238.75
119.38
477.5
238.75
0
0
1074.4
1
2
2
1
1
1
--
1
0.25
0.125
0.5
0.25
0.5
--
931
465.5
232.75
465.5
232.75
465.5
0
2793
6
12
--1
4
2
0.6667
0.25
--0.25
0.5
0.5
--
0.75
1887
--
0.5
782
--
--
1074.4
--
--
2793
--
Say Rs.
-2398.50
---
---
0
0
1887
---
---
0
0
782
---
---
0
0
1074.4
1
--
0.5
--
465.5
0
3258.5
2
2
Erection of double PCC pole structure

Digging of pits
Erection of two pole structure
Drilling of poles in X-arms cross bracing
Fixing of X-arm string insul. Cross bracing
Fixing of barbed wire danger plate etc.
Filling of pits & ramming
Painting of steel cross arms etc.
Total :-
C) Erection of double S/T pole structure

(As per head "B" for PCC (9.75 M)
a Placing of templates & filling of concrete
b painting of poles
Total :-
0.5
0.5
8424.00
936.00
702.00
0.00
0.00
58.50
468.00
234.00
2398.50
699.50
234.00
9868.38
9870.00
0.75
0.25
1887
629
-1
0.5
0.25
782
391
-1
-0.25
1074.4
238.75
-1
-0.25
2793
232.75
---
---
2398.50
0.00
8934.88
1491.50
--
0
2516
--
--
0
1173
--
--
0
1313.1
--
--
0
3025.8
0.125
29.25
2427.75
29.25
10455.63
10460.00
2866.50
29.25
2895.75
9868.38
1520.75
11389.13
11390.00
Say Rs.
E) Erection of double pole S/T poles (Dead End)
structure (dead end 9.75 M long)
a As per sub head (C)
b As per item b+c of S/head (D)
Total :-
---
---
1887
629
2516.00
---
---
782
391
1173
---
---
1074.4
238.75
1313.13
---
---
3258.5
232.75
3491.3
---
--Say Rs.
F
a
b
c
Earthing of 33 kV line
Digging of pit
Fixing of earth red, clamp earth wire and
connecting to the structure
Filling of the pit with material & earth
Total :-
1867.00
2035.25
352.13
2983.00
530.00
933.50
234.00
8934.88
8930.00
8934.88
234.00
234.00
2866.50
Say Rs.
D) Erection of double PCC pole structure (Dead End)
a (9.75 M , dead end) as per S/head B
-b Fixing of additional cross-arms for dead
1
end, 3 no. addl. String insulator
dead end clamp only
c Painting of cross arm
-Total :-
42288.00
---
---
0
0
-1
-0.5
0
782
-1
-0.5
0
477.5
---
---
0
0
6
2
1
0.5
1404.00
234.00
8398.00
1493.50
--
--
0
0
--
--
0
782
--
--
0
477.5
0.25
232.75
232.75
0.25
351.00
1989.00
583.75
3481.25
3480.00
Say Rs.
1
G
a
b
c
d
2
Erection of stay set of 33 kV lines
Digging of pit
Filling of stay rod, its template etc.
Filling of the pit
Nuzzling of stay rod, and its lighting
Total :-
H
I
1
a
b
c
Fixing of jumpers (1 set) for 33 kV line

Stringing of 1 km of line (33 kV)
GI wire
Laying of GI wire
Straining and sagging
Binding with insulator
Total :-
2
a
b
c
J)
1
a
b
c
2
a
b
c
3
a
b
c
d
10
11
12
13
14
15
16
17
18
-1
-1
-0.125
-0.125
0
314.5
0
171
485.5
-1
-1
-0.125
-0.125
0
195.5
0
195.5
391
-----
-----
0
0
0
0
0
1
-1
1
0.25
-0.25
0.125
232.75
0
232.75
116.38
581.88
4
-4
--
0.25
-0.25
--
234.00
0.00
234.00
0.00
468.00
0.25
341.5
0.25
220.75
0.25
162
--
--
Say Rs.
0.25
Say Rs.
466.75
510.00
466.75
482.88
1926.38
1930.00
763.25
760.00
1
1
0
2
0.125
0.375
0
0.5
314.5
943.5
0
1258
1
1
1
3
0.125
0.375
1.25
1.75
195.5
586.5
1955
2737
2
2
2
6
0.125
0.375
1.25
1.75
238.75
716.25
2387.5
3342.5
2
2
0
4
0.125
0.375
0
0.5
232.75
698.25
0
931
5
5
0
10
0.125
0.375
0
0.5
Say Rs.
146.25
438.75
0.00
585.00
1127.75
3383.25
4342.50
8853.50
8850.00
100 mm2 33 kV (SC) line

Laying of conductor ACSR
(AAAC)
Straining and sagging ACSR
(AAAC)
Winding with insul. fixing of bird guards
Total ACSR 6/1/4.72 mm
1
1
1
1
---
0.625
0.625
0.625
0.625
---
1572.5
1572.5
1572.5
1572.5
0
3145
2
2
2
2
2
--
0.625
0.625
0.625
0.625
0.5
--
1955
1955
1955
1955
1564.00
5474
2
2
2
2
2
--
0.625 1193.8
0.625 1193.8
0.625 1193.8
0.625 1193.8
0.5
955.00
-3342.50
2
2
2
2
---
0.625
0.625
0.875
0.875
---
1163.8
1163.8
1629.3
1629.3
0
2793.00
12
10
12
10
---
1755.00
1462.50
2457.00
2047.50
0.00
4212.00
Total AAAC7/4.26 mm
--
--
3145
--
--
5474
--
--
3342.50
--
--
2793.00
--
0.625
0.625
0.875
0.875
--Say Rs.
-Say Rs.
7640.00
7347.50
8807.50
8398.00
2519.00
18966.50
18970.00
18264.50
18260.00
----
----
0
0
0
-1
--
-0.4
--
0
625.6
0
-1
--
-0.4
--
0
382
0
-2
--
-0.4
--
0
744.8
0
6
4
1
0.3333
0.6667
1
468.00
624.00
234.00
468.00
2376.40
234.00
----
----
0
0
0
-1
--
-0.25
--
0
391
0
-1
--
-0.25
--
0
238.75
0
1
-1
0.33333 310.33
-0.00
0.33333 310.33
6
-2
0.3333
-0.5
468.00
0.00
234.00
778.33
629.75
544.33
-----
-----
0
0
0
0
-1
-1
-0.25
-0.125
0
391
0
195.5
-1
-1
-0.25
-0.125
0
238.75
0
119.38
1
-1
--
0.33333 310.33
-0.00
0.33333 310.33
-0.00
6
-1
4
0.25
-1
0.125
351.00
0.00
234.00
117.00
661.33
629.75
544.33
431.88
2730.00
7298.11
7300.00
Road path stream etc.

Erection of 2 no. PCC poles 8 M long
Digging of pits
Erection of poles
Filling of pits & ramming
Erection of 2 no. stay sets (LT)
Digging of pits
Fixing of stay rod, nuzzling & tightening
Filling of pits
Earthing (s) 2 no.
Digging of pits
Fixing of earth rod, earth wire& conn.
Filling of pits
Stringing of catenary wire & filling with
poles & earth connections
Total :-
1603.1
978.88
1986.13
Say Rs.
39.00
1579.50
PAGE-69
Detailed analysis of Labour Charges for 33/11 kV Sub-Station

SR. Description
No.
1
I
a
b
c
d
e
f
g
II
a
b
c
2
Laying of earth material rods & pipe
Excavation for laying earth metal
at 0.75M depth (37xM)= 22nos. & (25x1)
Laying fault welding Erection earth riser
&painting other treatment after welding.
Digging of 3 M deep pits for solid earth
rods of Mat ( 4 no.)
Fixing of solid earth rods with earth mat
Digging of 3.15 M deep earth pit for 11 no.
pipe type electrodes for earthing
Fixing of pipe type electrodes with earth
mat
Filling of earth excavated item a,b & d
filling of item c, e, to be done with charcoal
& salt preparation of demanded pits
for later treatment for pipe
Total :Erection of R.S. joists
10000x225x150 mm
Digging of pit
Erection of R.S. 10000x225x150 mm
with muff complete etc.
Filling of pit
Total :-
III
Erection of each cross

arms of various sizes including
drilling of pole&fixing clamps etc.
IV
a
b
c
Foundation of VCB
Digging of pit
PCC masonry foundation
Erection of steel structure
Total :-
V
a
b
Foundation of transformer
Digging of pit
PRCC masonry foundation including
filling of pit & laying of rail etc.
Total :-
Foreman @ of Rs. 2516.00

No. of
No
wages
days
3
4
5
L/Man @ of Rs. 1564.00

No. of
No
wages
days
6
7
8
ALM @ of Rs. 955.00 T/mate @ of Rs. 931.00 Beldar @ of Rs. 234.00

No. of
No. of
No. of
No
wages
No
wages
No
wages
days
days
days
9
10
11
12
13
14
15
16
17
Total
18
0.5
1258
1564
--
--
5586
20
28080.00 36488.00
7548
4692
2865
2793
4212.00
22110.00
--
--
--
--
--
--
5586
2808.00
8394.00
---
---
0
0
1
--
1
--
1564
0
1
--
1
--
955
0
---
---
0
0
2
6
1
8
468.00
2987.00
11232.00 11232.00
2516
1564
955
--
--
1170.00
6205.00
--
--
9384
--
--
5586
11
7722.00
22692.00
--
--
11322
--
--
18768
--
--
4775
--
--
19551
--
-1
-0.5
0
1258
---
---
0
0
-1
-0.5
0
477.5
1
1
0.5
0.5
465.5
465.5
5
6
0.5
0.5
585.00
702.00
1050.50
2903.00
--
--
0
1258
--
--
0
0
--
--
0
477.5
--
--
0
931
0.25
292.50
1579.50
0.25
629
0.25
391
--
--
0.25
232.75
Say Rs.
0.25
Say Rs.
292.50
4246.00
4246.00
1369.75
1370.00
-1
1
-1
1
0
2516
2516
5032
--1
--1
0
0
1564
1564
-1
1
-1
1
0
955
955
1910
1
1
1
0.25
1
1
232.75
931
931
2094.8
3
6
--
0.25
1
--
-55692.00 110108.00
Say Rs.
110110.00
117.00
175.50
1404.00
0.00
1579.50
408.25
5806.00
5966.00
12180.25
12180.00
2808.00
2340.00
3739.00
8306.00
5148.00
12045.00
12050.00
Say Rs.
-1
-1
0
2516
2516
-1
-1
0
1564
1564
-1
-1
0
955
955
1
1
1
1
931
931
12
10
1
1
1862
Say Rs.
10
11
12
13
14
15
16
17
VI Laying of trenches (per Mtrs.)

a Earth excavation
b trench lining etc.
Total :-
-1
-0.5
0
1258
1258
-1
-0.5
0
782
782
---
---
0
0
0
-1
-0.5
0
465.5
465.5
3
3
0.6667
0.5
468.00
351.00
819.00
VII Erection of 1 set of Bus bar
--
--
0.667
636.67
0.66667 1241.3
--
VIII Installation of isolator
0.875
4403
0.875
5474
0.875
3342.5
--
--
IX Installation of Lightening Arrestors
0.375
943.5
0.375
586.5
--
--
0.375
349.13
--
0.375
943.5
0.375
1173
--
--
0.375
698.25
XI Installation of D.O. fuse unit
0.75
1887
0.75
1173
0.75
1432.5
0.75
1396.5
--
XII Installation & commissioning of power

transformer (1 no. including dehydration)
37740
23460
14325
13965
18
XIII Installation of S/Stn transformer
30192
18768
11460
11172
12
XIV Installation of VCB with CT 11 kV voltage

booster 11 kV line sectionalizer
15096
9384
5730
5586
XV Erection of 1 set of jumper inclu. PG clamps
0.25
629
0.25
391
0.25
238.75
0.25
232.75
--
XVI Connection set
0.25
629
0.25
391
0.25
238.75
0.25
232.75
--
XVII Installation of 11 kV incoming panel
37740
23460
17190
--
--
XVIII Laying of control cable
15096
9384
5730
5586
--
XIX Installation of 11 kV out going feeder

panel or bus coupler
37740
23460
17190
--
--
-1
--
-0.75
--
0
1887
0
1887
-1
--
-0.75
--
0
1173
0
1173
----
----
0
0
0
0
----
----
0
0
0
0
8
8
4
XX
a
b
c
Installation of PT's (single phase)
Laying of power cable (per no. of 50M)

Digging of earth
Laying of cable in bricks & sand
Filling of earth
Total :-
0.66667 1677.33
Say Rs.
-0.00
Say Rs.
0.875
819.00
Say Rs.
-0.00
Say Rs.
0.375
175.50
Say Rs.
-0.00
Say Rs.
1
4212.00
Say Rs.
468.00
2856.50
3324.50
3320.00
3555.33
3560.00
14038.50
14040.00
1879.13
1880.00
2990.25
2990.00
5889.00
5890.00
93702.00
93700.00
0.5
1404.00
Say Rs.
2
2808.00
Say Rs.
72996.00
73000.00
38604.00
38600.00
-0.00
Say Rs.
-0.00
Say Rs.
1
1404.00
Say Rs.
-0.00
Say Rs.
1
1404.00
Say Rs.
1491.50
1490.00
1491.50
1490.00
79794.00
79790.00
35796.00
35800.00
79794.00
79790.00
0.5
0.75
0.5
936.00
1404.00
468.00
2808.00
936.00
4464.00
468.00
5868.00
5870.00
0.00
7516.50
7520.00
Say Rs.
XXI Connecting the cable ends to cable
box or epoxy kit
0.75
3774
0.75
2346
--
--
0.75
1396.5
--
PAGE-70
18
-Say Rs.
10
11
12
13
14
15
16
4
2
--
5
2
--
50320
10064
0
60384
4
2
--
5
2
--
31280
6256
0
37536
4
2
--
5
2
--
19100
3820
0
22920
--1
--0.5
0
0
465.5
465.5
6
6
3
2
1
0.5
XXIII Yard lighting
0.875
6604.5
0.875
4105.5
0.875
2506.9
0.875
2443.9
18
XXIV
a
b
c
----
----
0
0
0
-1
1
-0.75
0.5
0
1173
782
-1
1
-0.75
0.5
0
716.25
477.5
----
----
0
0
0
2
2
2
0.5
0.75
0.5
234.00
351.00
234.00
234.00
2240.25
1493.50
--
--
0
0
--
--
0
1955
0.5
477.5
1671.3
--
--
0
0
0.5
117.00
936.00
594.50
4562.25
Installation of Stn.
Battery set with trickle charger & rectifier.
A.C. control board
Fire fighting equipment
Total :-
Erection of yard fencing ( 1 Mtr)

Digging of pit
Erection of angle iron supports
Filling the pit & muffing of angle iron
support
Fixing of barbed wire
Total :-
17
PAGE-71
18
XXII
a
b
c
2808.00 103508.00
1404.00 21544.00
351.00
816.50
4563.00 125868.50
Say Rs.
125870.00
0.25
1053.00 16713.75
Say Rs.
16710.00
PAGE-67
Total
D/C
19
42288.00
9064.00
3524.00
54876.00
54880.00
1867.00
2035.25
704.25
4708.00
530.00
933.50
468.00
11246.00
11250.00
699.50
234.00
9868.38
9870.00
8934.88
1491.50
29.25
10455.63
10460.00
9868.38
1520.75
11389.13
11390.00
8398.00
1493.50
583.75
3481.25
3480.00
PAGE-68
19
466.75
510.00
466.75
482.88
1926.38
1930.00
1526.5
1520.00
1127.75
3383.25
4342.50
8853.50
8850.00
7640.00
7347.50
8807.50
8398.00
2519.00
18966.50
18970.00
18264.50
18260.00
468.00
2376.40
234.00
778.33
629.75
544.33
661.33
629.75
544.33
431.88
7298.11
7300.00
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 .
S.N
o.
Description
Qty.
Unit
Refer
S/head
Rate (Rs.)
Amount (in Rs.)
S/C
D/C
PCC Poles
S/T Poles
54880
40% S/T+ S/T Poles

60 % PCC
(D/C)
Poles
1 Surveying & stacking of line
Km
54880
54880
54880
2 Erection of PCC Pole structure( susp)
No.
8930
11250
35720
54880
54880
3 Erection of S/T Pole structure( susp)
No.
9870
9870
4 Erection of 60% PCC & 40% S/T Pole structure( susp)
--
No.
9306
5 Erection of PCC Pole structure( Dead end)
No.
10460
10460
6 Erection of S/T Pole structure( dead end)
No.
11390
11390
7 Erection of 60% PCC & 40% S/T Pole structure(dead end)
--
No.
10832
15
No.
1930
1930
28950
28950
28950
28950
8 Earthing of line at every alternate structure
No.
3480
3480
10440
10440
10440
10440
9 Road path stream crossing guarding ( avrg 2 no./km)
No.
7300
7300
14600
14600
14600
14600
I)1
No.
8850
8850
26550
26550
26550
26550
I)2
No.
18970
18970
56910
56910
56910
56910
II Stringing of 100 mm2 7/4.26 mm AAAC cond.
I)2
No.
18260
18260
54780
54780
54780
54780
12 Making jumpers
Set
760
1520
1520
1520
1520
3040
250490
253980
250608
321420
45000
39480
39480
37224
20920
20920
22780
22780
21664
STAY SET COMPLETE

One suspension structure with angle
=5 no.
Two dead end with angle
=10 no.
Total
=11 no.
10 Stringing of telephone & earth wire (GI No. 6 SWG)

11)I Stringing of 100 mm2 6/1/4.72 mm or 6/1/4.09 ACSR cond.
Total
PAGE-73
Erection charges for 33/11 kV Sub-Station with common/ independent breaker control of Transformer
S.N
o.
Description
33/11 kV Sub-Station with

Rate (Rs.) Common Breaker control
Independent Breaker
of Transformer
control of Transformer
Qty
Amount (Rs.)
Qty
Amount
(Rs.)
110110.00
1
110110
1
110110
S/head
Unit
No.
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
1 Laying of earth mat, earthing rod & pipes

2 Erection of super structure & busbar
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

3 Erection of foundations
VII
No.
3560.00
32040
32040
a Power Transformer
No.
12050.00
24100
24100
b Circuit breaker (VCB)
IV
No.
12180.00
12180
12180
c Laying of trenches
4 Installation of equipment
VI
Mtrs.
3320.00
155.3
515596
155.3
515596
a Isolators
VIII
No.
14040.00
112320
126360
b Lightening Arresters
IX
No.
1880.00
16920
16920
c PT's (1-phase)
d D.O. fuse unit
e Circuit Breaker ( V/SF6 CB) with CT's
X
XI
XIV
No.
No.
No.
2990.00
5890.00
38600.00
3
1
1
8970
5890
38600
3
1
1
8970
5890
38600
XIII
No.
73000.00
73000
73000
g Power Transformer
h 11 kV incoming panel with PT's
XII
XVII
No.
No.
93700.00
79790.00
2
2
187400
159580
2
2
187400
159580
XIX
No.
79790.00
79790
79790
XIX
XVIII
XX
XXI
XXII
XXIV
XXIII
No.
Set
Set
No.
No.
No.
No.
79790.00
35800.00
5870.00
7520.00
125870.00
4562.25
16710.00
N
12
2+N
2(2+N)
1
378
1
70180N
429600
10300+5150N
26520+13260N
125870
1724530.5
16710
N
12
2+N
2(2+N)
1
378
1
j
5
6
7
8
9
10
Station Transformer
11kV bus coupler

11 kV out going panels
Laying of control cables set (for 50 M)
Laying of power cables set (for 50 M)
Connecting the power cable to cable for epoxy
Installation of Sub-Station auxiliaries
Erection fencing
Erection of yard lighting
Total
100700 N
3886314.5
100700 N
70180N
429600
10300+5150N
10300
26520+13260N
30080
125870
15040
1724530.5
16710
3903334.5
PAGE-74
Erection of 11 kV yard for 4 feeder, therefore N no. feeder

S.No.
Description
Qty
Amount (Rs.)
4246.00
21230.00
1370.00
40
54800.00
REF
Unit
Rate(Rs.)
a Erection of structures
II
No.
III
No.
c Erection of set of Busbar
VII
No.
3560.00
3560.00
d Erection of jumpers
XV
No.
1490.00
24
35760.00
e Erection of isolators
VIII
No.
14040.00
112320.00
IX
No.
1880.00
12
Erection of LA's
Sub-Total :Erection Charges for Single feeder = Sub-Total / 4 =
22560.00
250230.00
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.
Total 4539354.5 4702615 4865875

Say Rs
4539400
4702600 4865900
7 nos.
8 nos.
5029135
5192395
5029100
5192400
Erection Charges for 33/11 kV Sub-Station with Independent control of Transformer

7 nos.
8 nos.
Total
4556375
4 nos.
4719635 4882895
5 nos.
6 nos.
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
S.N Description
o.
Amount for 33/11 kV S/Stn

PT's already
PT's not
installed
installed
Refer
S/head
Unit
Qty
Rate
(Rs.)
I (e+f)
Job
17437.00
17437.00
17437.00
B Foundation of VCB
IV
Job
12180.00
12180.00
12180.00
C Laying of trenches O.B. type
VI
3320.00
29880.00
29880.00
XVIII
50 M
76
35800.00
54416.00
54416.00
II
Job
4246.00
8492.00
8492.00
III
Job
1370.00
12330.00
12330.00
c Erection of Jumper sets
XV
Job
1490.00
13410.00
13410.00
d Erection of a set of bus bar
VII
Job
3560.00
3560.00
3560.00
VIII
Job
14040.00
42120.00
42120.00
II LA's
IX
Job
1880.00
5640.00
5640.00
III PT's
Job
2990.00
XIV
Job
38600.00
38600.00
38600.00
Total
238065.00
247035.00
Say Rs.
238070.00
247040.00
A Earthing
D Laying of control cables (set of 50 M)

E Erection of super structures
a Erection of R.S. joists
Erection of equipment
I
Isolator
IV Circuit breaker with CT's & CR panels
8970.00
PAGE-76
Erection Charges for 11 kV Auto voltage Booster/Sectionalizer/ Auto reclosure

S.
No.
Description
Unit
Qty
Rate
Rs.
S/head A-3
S/head A-1
& A-3(b)
No.
5529
5529
No.
3771
3771
3771
3)a Preparation of Platform Structure
S/head C 3
No.
2808
2808
2808
3)b Erection of Platform
S/head C 6
2424.5
1 Erection of Double PCC Poles Structures (9 M)

2 Erection of Single Pole (9 M) including fixing of X-arms
insulator of cross bracing set etc.
Refer S/head
RE Cost SI Cost
Data
Data
Amount
11 kV auto
voltage
Amount
11 kV line
sectionalizer
booster
reclosure
No.
2425
2424.5
VIII
No.
14040
14040
5 Erection of LA's
IX
No.
1880
5640
5640
6 Erection of Jumpers (set)
XV
No.
1490
2980
2980
7 Erection of D.O. fuse unit
XI
No.
5890
5890
5890
XIV
No.
38600
38600
38600
Total
81682
62113
Say Rs.
81680
62110
4 Erection of GO switch
8 Installation of 11 kV voltage booster/ line sectionalizer/

11 kV auto reclosure
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
Sr
Description
No
1 Angle iron 2240*65*65*6 mm cross arm for earth wires (2.24*6.8*Rs.56.8)
2
Unit
Qty
No.
Amount
(Rs.)
865
No.
2771
No.
2976
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)
M.S. channel iron cross arm consisting of 4000x125x65x6 mm
(4*13.1*56.8)
ANALYSIS Page --34
A
1
2
CROSS ARMS
3.75 long M.S. channel iron 100X50X6 mm 9.56kg/mtr. Cross arms for S/Stn.
3.75 long M.S. angle iron 50X50X6 mm 4.5 kg/mtr. Cross arms for S/Stn.
No.
No.
1
1
2036
959
B
3
4
CLAMPS
M.S. half clamps with nuts & bolts for S/Stn
M.S. full clamps with nuts & bolts for S/Stn
No
No
1
1
133
216
PAGE-78
ANALYSIS Page --43
A) Expended metal fencing around switchyard
1 M.S. angle iron 65x65x6 mm, 3 M lomg 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.(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.
(3.2*6.8)*Rs.56.8+((3.2*6.8)*Rs.56.8)*0%
Rates on HPSSR 2009
P/LCC 1:4:8 (1 cement 4 sand 8 graded stone aggregate 40mm normal size ) in foundation/pludg
item 09130000 P151
No.
1390
No.
1236
cmt
2629
P/LCC 1:5:10 (1 cement 5 sand 10 graded stone aggregate 40mm normal size ) in foundation/pludg
item 09150000 P151
cmt
2366
P/LCC 1:2:4 (1 cement 2 sand 10 graded stone aggregate 40mm normal size )in foundation/pludg
item 0920010 P152
cmt
3629
RCC 1:2:4(1 cement 2 sand 10 graded stone aggregate 40mm normal size ) in foundation/pludg
item 09380100 P157
cmt
8577
1st class brick Masonry 1:6

item 010010901 P165
cmt
3340
10MM cement Plaster 1:6

item 17046040 P345
cmt
62
Trench O B (TYPE)
cmt
1128
Trench O C (TYPE)
cmt
916
PAGE-79
ANALYSIS Page --43
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.(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.
(3.2*6.8)*Rs.56.8+((3.2*6.8)*Rs.56.8)*0%
(B) Gate at colony & switchyard entrance.

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
((1.5*0.6)*1.21*1.1*1399)*3
Expended metal at 10 % wastage 1.1x127x2 =279.4 say 280 Sq mtr
No.
1390
No.
1236
Sq. Mtr.
824
No.
2083
Sq.Mtr.
693
P-80
STATEMENT SHOWING RATES OF EQUIPMENTS/MATERIAL FOR THE COST DATA 2013-14 (11 kV SYSTEM)
S.
No.
SUPPLIER
A STEEL TUBULAR POLES :1 M/S Jindal Industries Ltd.

I 605, Madam Bhikaji Cama Bhawan
11, Bhikaji Cama Place
New Delhi-110066
II
P.O.NO.& DATE
CE(MM)-I-STP(Jindal)-TE-11/2011
L-32-Adll-8091-8148 Dt.11.05.2012
CE(MM)-I-STP(Jindal)-TE-11/2011
L-33-23662-91 Dt.21.12.12
2 M/S Gaurang Products Pvt. Ltd.,

I Plot No.-10, South Side of GT Road
Bulanshahar Road Gaziabad (UP).
DESCRIPTION
CE(MM)-II-STP/Gaurang/TE-05/12
-L-12-16788-844 dated 11.9.2012.
QTY
UNIT
RATE
E.D
Edu.
Cess
SALE
TAX/VAT
Entary Tax
F&I,UNLOADING
CHARGES
TOTAL
DIS-COUNT
GRAND
TOTAL
UNIT
RATE
ROUNDED
RATE FOR
2012-13
12
13
14
15
ROUNDED
RATE FOR
2013-14
with 7.18 % Hike
16
54400608.00
5666.73
54400608.00
5666.73
5667.00
6074.00
10604612.60
7913.89
10604612.60
7913.89
7914.00
8482.00
6726806.50
7913.89
7914.00
8482.00
11355.00
12170.00
6512.00
6980.00
9120.00
9775.00
13054.00
13991.00
14222.00
15243.00
7914.00
8482.00
10
11
8 MTRS
9600
No.
4707.91
484.91
268.91
205.00
54400608.00
Total
9600
9 MTRS
1340
No.
6546.66
674.31
374.92
318.00
10604612.60
Total
1340
9MTRS
850
Total
850
10 MTRS
600
Total
600
8 MTRS
2055
Total
2055
9MTRS
13444
Total
13444
10 MTRS
1081
Total
1081
11 MTRS
253
Total
253
9 MTRS
850
Total
850
10 MTRS
600
No.
6546.66
674.31
374.92
318.00
6726806.50
No.
9336.53
961.66
536.68
520.00
6812922.00
6726806.50
7913.89
6812922.00
11354.87
6812922.00
11354.87
No.
5332.50
659.09
309.50
211.21
13382776.50
13382776.50
6512.30
13382776.50
6512.30
No.
7413.16
916.26
432.20
358.00
122604171.28
122604171.28
9119.62
122604171.28
9119.62
14111730.73
13054.33
14111730.73
13054.33
3598064.80
14221.60
3598064.80
14221.60
6726806.50
7913.89
6726806.50
7913.89
6812928.00
11354.88
3 M/S Electro Steels India

I Near Truck Union, G.T. road
Damtal, Kangra (HP)
Average Rate of Steel Tubular Poles
B PCC Poles
4 M/S Farm Fresh Foods Pvt. Ltd.
I Batamandi, Poanta Sahib,
Paonta Shahib, Sirmour (HP)-173025
CE(MM)-II-STP-Electro Steel
-TE-11/2011-L-33-14343-394
Dt.15.11.2011
No.
No.
No.
No.
10629.45
11583.38
7417.79
10603.27
1313.80
1431.70
0.00
0.00
619.08
674.52
296.71
424.13
492.00
532.00
199.39
327.48
14111730.73
3598064.80
6726806.50
6812928.00
Total
600
6812928.00
11354.88
11355.00
12170.00
8 MTRS LONG
9 MTRS LONG
10 MTRS LONG
11 MTRS LONG
Total
Total
Total
Total
11655
16484
2281
253
67783384.50
146662396.88
27737580.73
3598064.80
5815.82
8897.26
12160.27
14221.60
5816.00
8897.00
12160.00
14222.00
6234.00
9536.00
13033.00
15243.00
CE(MM)-XI-PCC Poles-Farm Fresh

-09/2011-L-21-11760-82
Dt.29.09.2011
8 Mtrs (W/L 200Kg)
506
904181.52
1786.92
Total
506
904181.52
1786.92
1787.00
1915.00
8 Mtrs (W/L 200Kg)
87
157246.41
1807.43
Total
87
157246.41
1807.43
1807.00
1937.00
No
No
1505.00
1505.00
75.25
75.25
206.67
227.18
904181.52
157246.41
P-81
1
II
5 M/S Kreative Concrete Industries

I VPO, Lodhwan, Tehsil Nurpur
Distt. Kangra (HP)
6 M/S Deep Concrete Products

I Vill. Malpur, P.O. Baddi, The. Nalagarh
Distt. Solan(HP)-173205
8 Mtrs (W/L 200Kg)
130
No
1505.00
Total
130
8 Mtrs (W/L 200Kg)
202
Total
202
8 Mtrs (W/L 200Kg)
35
Total
35
8 Mtrs (W/L 200Kg)
52
Total
52
CE(MM)XI-PCC Poles-KCI
-09/2011-L-20-11783-99
Dt. 29.09.2011
9 Mtrs (W/L 180 kg)
499
Total
499
CE(MM)XI-PCC Poles-KCI
-09/2011-L-20(AO-26522-532
Dt. 27.03.2012
9 Mtrs (W/L 180 kg)
200
Total
200
CE(MM)-XI-PCC Poles-Deep
,-09/2011-L-18-11695-11742
Dt. 29.09.2011
8 Mtrs (W/L 200Kg)
108
CE(MM)-XI-PCC Poles-Farm Fresh

-09/2011-L-21 (AO)-26511-521
Dt.27.03.2012
Total
108
8 Mtrs (W/L 200Kg)
1113
Total
1113
8 Mtrs (W/L 200Kg)
II
CE(MM)-XI-PCC Poles-Deep
,-09/2011-L-18 (AO)-11695-26472
-509 dated 27.03.2012
80
Total
80
9 Mtrs (W/L 180 kg)
760
Total
760
9 Mtrs (W/L 180 kg)
104
Total
104
9.75 Mtrs (W/L 173 kg)
230
Total
230
9.75 Mtrs (W/L 173 kg)
100
Total
100
8 Mtrs (W/L 200Kg)
43
Total
43
8 Mtrs (W/L 200Kg)
82
Total
82
10
11
75.25
227.18
234965.90
No
1505.00
75.25
206.67
360957.84
No
1505.00
75.25
227.18
63260.05
No
No
No
1505.00
1790.00
1790.00
75.25
89.50
89.50
227.18
80.00
80.00
93986.36
977790.50
391900.00
12
13
14
234965.90
1807.43
234965.90
1807.43
360957.84
1786.92
360957.84
1786.92
63260.05
1807.43
63260.05
1807.43
93986.36
1807.43
93986.36
1807.43
977790.50
1959.50
977790.50
1959.50
391900.00
1959.50
391900.00
1959.50
No
1415.00
70.75
200.00
182061.00
182061.00
1685.75
182061.00
1685.75
No
1415.00
70.75
90.00
1753809.75
1753809.75
1575.75
1753809.75
1575.75
No
1415.00
70.75
140.00
130060.00
130060.00
1625.75
130060.00
1625.75
No
1715.00
85.75
250.00
1558570.00
1558570.00
2050.75
1558570.00
2050.75
202878.00
1950.75
202878.00
1950.75
595412.50
2588.75
595412.50
2588.75
255875.00
2558.75
255875.00
2558.75
72487.25
1685.75
72487.25
1685.75
135771.50
1655.75
135771.50
1655.75
No
No
No
No
No
1715.00
2275.00
2275.00
1415.00
1415.00
85.75
113.75
113.75
70.75
70.75
150.00
200.00
170.00
200.00
170.00
202878.00
595412.50
255875.00
72487.25
135771.50
15
16
1807.00
1937.00
1787.00
1915.00
1807.00
1937.00
1807.00
1937.00
1960.00
2101.00
1960.00
2101.00
1686.00
1807.00
1576.00
1689.00
1626.00
1743.00
2051.00
2198.00
1951.00
2091.00
2589.00
2775.00
2559.00
2743.00
1686.00
1807.00
1656.00
1775.00
P-82
7 M/S K.B. Industries

I Vill. Chachelli, Ind. Area
Defence Road, P.O. Sujanpur
(PB)-145023
Average Rate of PCC Poles
8 Mtrs (W/L 200Kg)
100
No
1415.00
Total
100
8 Mtrs (W/L 200Kg)
170
Total
170
8 Mtrs (W/L 200Kg)
195
Total
195
8 Mtrs (W/L 200Kg)
241
Total
241
8 Mtrs (W/L 200Kg)
32
Total
32
9 Mtrs (W/L 180 kg)
304
Total
304
9 Mtrs (W/L 180 kg)
42
Total
42
9 Mtrs (W/L 180 kg)
371
Total
371
9 Mtrs (W/L 180 kg)
131
Total
131
9 Mtrs (W/L 180 kg)
20
Total
20
9 Mtrs (W/L 180 kg)
126
No
No
No
No
No
No
No
No
No
1415.00
10
11
70.75
70.00
155575.00
70.75
1415.00
70.75
1415.00
70.75
1415.00
70.75
1715.00
85.75
1715.00
85.75
1715.00
85.75
1715.00
85.75
1715.00
85.75
140.00
200.00
200.00
140.00
250.00
150.00
100.00
230.00
100.00
12
276377.50
328721.25
406265.75
52024.00
623428.00
81931.50
705178.25
266028.25
38015.00
13
14
155575.00
1555.75
155575.00
1555.75
276377.50
1625.75
276377.50
1625.75
328721.25
1685.75
328721.25
1685.75
406265.75
1685.75
406265.75
1685.75
52024.00
1625.75
52024.00
1625.75
623428.00
2050.75
623428.00
2050.75
81931.50
1950.75
81931.50
1950.75
705178.25
1900.75
705178.25
1900.75
266028.25
2030.75
266028.25
2030.75
38015.00
1900.75
38015.00
1900.75
No
1715.00
85.75
280.00
262174.50
262174.50
2080.75
262174.50
2080.75
No
1455.00
72.75
65.00
2002086.75
2002086.75
1592.75
2002086.75
1592.75
801153.25
1592.75
15
16
1556.00
1668.00
1626.00
1743.00
1686.00
1807.00
1686.00
1807.00
1626.00
1743.00
2051.00
2198.00
1951.00
2091.00
1901.00
2037.00
2031.00
2177.00
1901.00
2037.00
2081.00
2230.00
1593.00
1707.00
Total
126
CE(MM)XI-PCC Poles-KBI
-09/2011-L-19-11743-59
Dt. 29.09.2011
8 Mtrs
1257
Total
1257
CE(MM)XI-PCC Poles-KBI
-09/2011-L-19(AO)-26501-510
Dt. 27.03.2012
8 Mtrs
503
Total
503
801153.25
1592.75
1593.00
1707.00
8 MTRS LONG
9 MTRS LONG
9.75 MTRS LONG
Total
Total
Total
4936
2557
330
8110991.08
5107894.00
851287.50
1643.23
1997.61
2579.66
1643.00
1998.00
2580.00
1761.00
2141.00
2765.00
13
14
15
No
1455.00
72.75
65.00
801153.25
P-83
1
10
11
12
16
C G.I. WIRE/BARBED WIRE/STAY WIRE

7 M/S Bajrang Wire Products(India) (P) Ltd.
I E-762(A), Road No. 9F-1 V. K.I Area
Jaipur-302013, Rajsthan, India
II
CE (MM)/IV:-GMS-07/2011)-L-15
9092-9144 Dt. 30.08.11
CE (MM)/IV:-GMS-(AO)-07/2011
L-24128-49 Dt. 27.02.12
8 M/S Himachal Wire Industries (P) Ltd.

I G.T. Road, Damtal Distt. Kangra (HP)
II
CE (MM)/IV:-GMS-07/2011)-L-16
9145-65 Dt. 30.08.11
CE (MM)/IV:-GMS-(AO)-07/2011)
24150-82 Dt. 27.02.12
Average Rate of GI wire
9 M/S Himachal Wire Industries (P) Ltd.

I G.T. Road, Damtal Distt. Kangra (HP)
ISS 280/1978 & ISS 4826/1979 GI wire

6 SWG 5.0 mm
23.83
Total
23.83
8 SWG 4.0 mm
119.4
Total
119.40
10 SWG 3.15 mm
32.7
Total
32.70
ISS 280/1978 & ISS 4826/1979 GI wire

6 SWG 5.0 mm
9.532
Total
9.53
8 SWG 4.0 mm
47.76
Total
47.76
10 SWG 3.15 mm
13.08
Total
13.08
ISS 280/1978 & ISS 4826/19379(2001-06) GI wire

6 SWG 5.0 mm
10.21
Total
10.21
8 SWG 4.0 mm
51.17
Total
51.17
10 SWG 3.15 mm
14.00
Total
14.00
ISS 280/1978 & ISS 4826/19379(2001-06) GI wire

6 SWG 5.0 mm
4.08
MT
MT
MT
MT
MT
MT
46000.00
7305.34
46250.00
7345.05
46750.00
7424.46
46000.00
7305.34
46250.00
7345.05
46750.00
7424.46
52079.97
2614.00
1638.63
1638.70
1638.70
1638.63
1638.70
1638.70
250.00
1309314.81
6594909.75
1825090.33
523725.92
2637963.90
730036.13
560977.93
MT
52355.95
2627.80
250.00
2826310.99
MT
52907.76
2655.39
250.00
781384.10
MT
52079.97
2614.00
250.00
224171.40
1309314.81
54943.97
1309314.81
54943.97
6594909.75
55233.75
6594909.75
55233.75
1825090.33
55813.16
1825090.33
55813.16
523725.92
54943.97
523725.92
54943.97
2637963.90
55233.75
2637963.90
55233.75
730036.13
55813.16
730036.13
55813.16
560977.93
54943.97
560977.93
54943.97
2826310.99
55233.75
2826310.99
55233.75
781384.10
55813.15
781384.10
55813.15
224171.40
54943.97
224171.40
54943.97
1130082.53
55233.75
1130082.53
55233.75
54944.00
58889.00
55234.00
59200.00
55813.00
59820.00
54944.00
58889.00
55234.00
59200.00
55813.00
59820.00
54944.00
58889.00
55234.00
59200.00
55813.00
59820.00
54944.00
58889.00
55234.00
59200.00
Total
4.08
8 SWG 4.0 mm
20.46
Total
20.46
10 SWG 3.15 mm
5.60
312553.64
55813.15
Total
5.60
312553.64
55813.15
55813.00
59820.00
47.65
238.79
65.38
2618190.06
13189267.16
3649064.20
54943.97
55233.75
55813.16
54944.00
55234.00
55813.00
58889.00
59200.00
59820.00
4738354.27
55856.40
4738354.27
55856.40
55856.00
59866.00
13
14
15
6 SWG
8SWG
10 SWG
KM
KM
KM
CE (MM)/IV:GSS-10/2011
-L-13- 8017-8066
dt. 16.08.2011
MT
ISS 2141/1992/2006 & 4826/1979(2001-06)

7/4.00 mm
84.831
Total
MT
MT
MT
52355.95
2627.80
52907.76
2655.39
53460.00
2146.40
250.00
250.00
250.00
1130082.53
312553.64
4738354.27
84.83
P-84
1
10
11
12
16
CE (MM)/IV:GSS-17/2010
-L-42 (AO)- 10353-385
dt. 14.9.11
CE (MM)/IV:GSS-10/2011 (AO)
-L-16- 23460-91
dt. 14.02.2012
II
7/3.15 mm
129.671
Total
129.67
ISS 2141/1992/2006 & 4826/1979(2001-06)

7/4.00 mm
53.708
Total
53.71
7/3.15 mm
54.014
Total
54.01
ISS 2141/1992/2006 & 4826/1979(2001-06)

7/4.00 mm
33.93
Total
Average Rate of Stay Wire
D PVC TWIN CORE

11 M/s Shaan Aluminium Company,
I Village Kamli, Parwanoo,
District Solan (HP)
12 M/s Preeti Industries

I Village Kamli, Parwanoo,
District Solan (HP)
II
MT
MT
2186.00
50000.00
2510.00
51000.00
2560.00
53460.00
2146.40
250.00
250.00
250.00
250.00
7376464.51
2833634.08
2906493.34
1895207.65
52760.00
2833634.08
52760.00
2906493.34
53810.00
2906493.34
53810.00
1895207.65
55856.40
1895207.65
55856.40
60970.00
52760.00
56548.00
53810.00
57674.00
55856.00
59866.00
56886.00
2286817.20
56886.00
56886.00
60840.00
Stay Wire
7/4.00 mm
7/3.15 mm
172.47
223.89
9467196.00
12569775.05
54892.16
56143.89
54892.00
56144.00
58833.00
60175.00
CE(MM)/XII/TE-11/2012-15310-42
Dt. 13.08.2012
2Cx6 mm2
750.00 Kms.
6696405.00
8928.54
Total
750.00
6696405.00
8928.54
8929.00
9570.00
3247695.00
12990.78
3247695.00
12990.78
12991.00
13924.00
909345.00
30311.50
909345.00
30311.50
30312.00
32488.00
8321.55
8322.00
8920.00
12841.00
13763.00
19313.00
20700.00
250
Total
CE(MM)/XII/TE-5/2011-5634-53
Dated 07.07.11
PVC 2x6mm2
PVC 2x10mm2
PVC 2x16mm2
PVC 2x25mm2
Kms.
10375.03
0.00
417.07
595.75
1140.00
2020.00
2286817.20
2833634.08
56886.00
2286817.20
0.00
250.00
56886.00
40.2
7371.47
2186.00
7376464.51
40.20
2Cx10 mm2
54450.00
56886.00
Total
CE(MM)/XII/TE-11/2012-15376-408
Dt. 13.08.2012
MT
7376464.51
7/3.15 mm
CE(MM)/XII/TE-5/2011-15343-75
Dated 13.08.2012
Average Rate of Twin Core PVC
MT
54450.00
33.93
6696405.00
3247695.00
250.00
2Cx25mm2
13 M/s Himachal Aluminium & Conductors

I GT Road, VPO Mohtli
Distt. Kangra (HP)
MT
30
Total
30.00
2Cx6 mm2
30.00
Kms.
24980.00
0.00
1411.50
3920.00
909345.00
Kms.
7761.00
0.00
390.55
170.00
249646.50
249646.50
Total
30.00
249646.50
8321.55
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
2Cx16 mm2
15.00
Total
15.00
2Cx16 mm2
70.00
Total
Total
Total
Total
Total
Kms.
17910.00
0.00
903.00
500.00
289695.00
289695.00
19313.00
289695.00
19313.00
Kms.
18844.76
0.00
949.74
500.00
1420615.00
1420615.00
20294.50
70.00
1420615.00
20294.50
20295.00
21752.00
780.00
355.00
85.00
30.00
6946051.50
4595973.75
1710310.00
909345.00
8905.19
12946.40
20121.29
30311.50
8905.00
12946.00
20121.00
30312.00
9544.00
13876.00
21566.00
32488.00
13
14
15
P-85
1
10
11
12
16
E 3.5 CORE PVC

14 M/s Rajesh Enterprises, F-274
I
Sector-3, SIDC Industrial Area

Bhavana, New Delhi-39
Average Rate of 3.5 core PVC
CE(MM)/XII:3.5 C Cable-14/2010
4Cx16 mm2
10.00
L-21- (A)-3837-3898
Dt 02.06.2011
Total
10.00
3.5Cx25 mm2
23.00
Total
23.00
3.5Cx35 mm2
31.00
Total
31.00
3.5Cx50 mm2
10.00
Total
10.00
3.5Cx 70 mm2
16.00
Total
16.00
3.5Cx95 mm2
23.00
Total
23.00
3.5Cx120 mm2
9.00
Total
9.00
3.5Cx150 mm2
4.00
Total
4.00
3.5Cx185 mm2
8.00
Total
8.00
3.5Cx240 mm2
10.00
Total
10.00
3.5Cx300mm2
8.00
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
Total
PVC 4Cx16mm2
PVC 3.5Cx25mm2
PVC 3.5Cx35mm2
PVC 3.5Cx50mm2
PVC 3.5Cx70mm2
PVC 3.5Cx95mm2
PVC 3.5Cx120mm2
PVC 3.5Cx150mm2
PVC 3.5Cx185mm2
PVC 3.5Cx240mm2
PVC 3.5Cx300mm2
Kms.
409256.60
40925.66
409256.60
40925.66
1149062.29
49959.23
1149062.29
49959.23
1930658.30
62279.30
1930658.30
62279.30
881292.10
88129.21
881292.10
88129.21
1924460.00
120278.75
1924460.00
120278.75
3613482.16
157107.92
3613482.16
157107.92
1905511.32
211723.48
1905511.32
211723.48
959248.80
239812.20
959248.80
239812.20
2423572.56
302946.57
2423572.56
302946.57
4030477.80
403047.78
4030477.80
403047.78
3648092.32
456011.54
8.00
3648092.32
10.00
23.00
31.00
10.00
16.00
23.00
9.00
4.00
8.00
10.00
8.00
Kms.
Kms.
Kms.
33868.80
41512.80
51861.60
73735.20
Kms. 100254.00
Kms. 131418.00
Kms. 177632.45
Kms. 201231.24
Kms. 253300.60
3559.68
4363.08
5450.76
7749.72
10536.90
13812.30
18669.53
21149.81
26622.37
1905.98
2336.15
2918.54
4149.49
5641.85
7395.62
9996.35
11324.39
14254.60
1591.20
1747.20
2048.40
2494.80
3846.00
4482.00
5425.15
6106.76
8769.00
409256.60
1149062.29
1930658.30
881292.10
1924460.00
3613482.16
1905511.32
959248.80
2423572.56
Kms. 338003.57
35524.86
19021.32
10498.03
4030477.80
Kms. 376530.13
39915.03
21371.98
18194.40
3648092.32
40926.00
43864.00
49959.00
53546.00
62279.00
66751.00
88129.00
94457.00
120279.00
128915.00
157108.00
168388.00
211723.00
226925.00
239812.00
257031.00
302947.00
324699.00
403048.00
431987.00
456011.54
456012.00
488754.00
409256.60
1149062.29
1930658.30
881292.10
1924460.00
3613482.16
1905511.32
959248.80
2423572.56
4030477.80
3648092.32
40925.66
49959.23
62279.30
88129.21
120278.75
157107.92
211723.48
239812.20
302946.57
403047.78
456011.54
40926.00
49959.00
62279.00
88129.00
120279.00
157108.00
211723.00
239812.00
302947.00
403048.00
456012.00
43864.00
53546.00
66751.00
94457.00
128915.00
168388.00
226925.00
257031.00
324699.00
431987.00
488754.00
13
14
15
P-86
1
2
F 3-Core XLPE Cables and HT & LT AB Cables
15 11/22/33 kV XLPE Cables
10
11
12
16
M/s Tirupati Plastomatics Pvt. Ltd.

B-141 (9A), Road No. 09-D
Vishwa Karma Industrial Area.
Jaipur (Raj)-302013
16 M/s Ravi Cables Limited

I 302, Akruti Trade Centre, MIDC
Andheri East Mimbai-400093
Average Rate of XLPE Cables
G PIN/DISC INSULATORS
17 M/s Bathinda Ceramics (P) Ltd.
I Village Jodhpur, Romana Dabali Road
Bathinda (Pb)
No. HPSEBL/CE(MM)/II-XLPE&AB
Cables/TE-33/2011/L-01/6939-68
dated 26.04.2012
3Cx95 mm2 (11 kV)
1.00
Total
1.00
3Cx120 mm2 (11 kV)
1.25
Total
1.25
3Cx185 mm2 (11 kV)
5.25
Total
5.25
3Cx240 mm2 (11 kV)
1.00
Total
1.00
3Cx300 mm2 (11 kV)
1.75
Total
1.75
3Cx400 mm2 (11 kV)
0.75
Total
0.75
3Cx95 mm2 (22kV)
0.25
Total
0.25
3Cx120 mm2 (33 kV)
1.00
Total
1.00
No. HPSEBL/CE(MM)/II-XLPE&AB
Cables/TE-33/2011/L-02/6939-68
dated 26.04.2012
3Cx185 mm2 ( 22 kV)
1.50
Total
3Cx95 mm2 (11 kV)

3Cx120 mm2 (11 kV)
3Cx185 mm2 (11 kV)
3Cx240 mm2 (11 kV)
3Cx300 mm2 (11 kV)
3Cx400 mm2 (11 kV)
3Cx95 mm2 (22 kV)
3Cx185 mm2 (22 kV)
3Cx120mm2 (33 kV)
Total
Total
Total
Total
Total
Total
Total
Total
Total
CE(MM)/IV- TE-1/2011-INS-L-08
(A)-19516-19551 Dt. 10.01.2012.
11 kV Pin Insulator with Pin

(C.D. 230 mm)
Total
13200

(C.D. 320 mm)
Total
2000

(C.D. 430 mm)
Total
2600
Kms. 359603.00
37039.11
16200.44
7192.00
420034.55
420034.55
420034.55
420034.55
420034.55
Kms. 411983.00
42434.25
18560.20
8239.66
601521.39
601521.39
481217.11
601521.39
481217.11
Kms. 516742.00
53224.43
23279.69
10334.84
3168800.04
3168800.04
603580.96
3168800.04
603580.96
420035.00
450194.00
481217.00
515768.00
603581.00
646918.00
742630.00
795951.00
865922.00
928095.00
1128880.00
1209934.00
606053.00
649568.00
847382.00
908224.00
Kms. 635786.00
65485.96
28642.71
12715.00
742629.67
742629.67
742629.67
742629.67
742629.67
Kms. 741340.00
76358.02
33398.01
14826.00
1515363.55
1515363.55
865922.03
1515363.55
865922.03
846660.24
1128880.32
846660.24
1128880.32
151513.24
606052.97
151513.24
606052.97
847381.60
847381.60
847381.60
847381.60
1198277.28
798851.52
1.50
1198277.28
798851.52
798852.00
856210.00
1.00
1.25
5.25
1.00
1.75
0.75
0.25
1.50
1.00
420034.55
601521.39
3168800.04
742629.67
1515363.55
846660.24
151513.24
1198277.28
847381.60
420034.55
481217.11
603580.96
742629.67
865922.03
1128880.32
606052.97
798851.52
847381.60
420035.00
481217.00
603581.00
742630.00
865922.00
1128880.00
606053.00
798852.00
847382.00
450194.00
515768.00
646918.00
795951.00
928095.00
1209934.00
649568.00
856210.00
908224.00
1065768.00
80.74
1065768.00
80.74
81.00
87.00
195820.00
97.91
195820.00
97.91
98.00
105.00
546234.00
210.09
546234.00
210.09
210.00
225.00
13
14
15
49044.00
245.22
Kms. 966465.00
Kms. 514323.00
Kms. 719125.00
Kms. 652364.00
99545.90
52975.27
74069.88
67190.00
43540.12
23325.01
32612.97
37657.52
19329.30
15429.69
21573.75
41640.00
846660.24
151513.24
847381.60
1198277.28
Nos.
62.00
6.80
2.94
9.00
1065768.00
Nos.
74.00
8.14
3.52
12.25
195820.00
13200
2000
Nos.
162.00
17.51
7.58
23.00
546234.00
2600
P-87
1
10
11
200
Nos.
190.00
20.39
8.83
26.00
49044.00
12
16
(C.D. 560 mm)

Total
200

(C.D. 840 mm)
200
Total
18 M/s Daga Ceramics Pvt. Ltd.
I First Floor Labhu Ji ka Katla,
Bikaner (Raj)
19 M/s Lamer Power & Infrastructure Pvt..

I Ltd. 2nd Floor, Masjid Moth,
Near Uday Park, New Delhi-49.
Average Rate of Pin Insulators

Disc Insulator
(A)- 19552-19597 Dt. 10.01.2012.
Nos.
381.00
Nos.
160.00
41.20
49044.00
245.22
17.80
38.00
95600.00
95600.00
478.00
95600.00
478.00
3.20
11.20
1744000.00
1744000.00
174.40
1744000.00
174.40
279040.00
174.40
279040.00
174.40
280660.00
140.33
280660.00
140.33
200
245.00
263.00
478.00
512.00
174.00
186.00
174.00
186.00
140.00
150.00
11 kV Disc. Insulator 45 KN (B&S)

(C.D. 280 mm)
Total
10000
11 kV Disc. Insulator 45 KN (B&S)

(C.D. 320 mm)
Total
1600
11 kV Comopsit Insulator 45KN(B&S)

Ploymeric Suspension Type
Total
2000
11 kV Comopsit Insulator 45KN(B&S)

Ploymeric Tension Type
Total
1000
140330.00
140.33
1000
140330.00
140.33
140.00
150.00
Total
Total
Total
Total
Total
Total
Total
13200
2000
2600
200
200
10000
1600
1065768.00
195820.00
546234.00
49044.00
95600.00
1744000.00
279040.00
80.74
97.91
210.09
245.22
478.00
174.40
174.40
81.00
98.00
210.00
245.00
478.00
174.00
174.00
87.00
105.00
225.00
263.00
512.00
186.00
186.00
Tension
Total
Total
2000
1000
280660.00
140330.00
140.33
140.33
140.00
140.00
150.00
150.00
HPSEBL/CE(MM)/II-35/2011
-LA-L-04-10771-10817
Dated 26.06.2012.
9 kV, 5 KA Polymeric Type Housing

for 11 kV
Total
6157
2832220.00
460.00
2832220.00
460.00
460.00
493.00

for 22 kV
Total
1602
1257561.99
785.00
1257561.99
785.00
785.00
841.00

for 11 kV
Total
2463
1132980.00
460.00
1132980.00
460.00
460.00
493.00

for 22 kV
Total
641
503181.80
785.00
641
503181.80
785.00
785.00
841.00
Total
Total
8620
2243
3965200.00
1760743.79
460.00
785.00
460.00
785.00
493.00
841.00
13
14
15
1710000.00
4275.00
-16021-16063 Dt. 28.08.2012.
11 kV Pin Insulator with Pin 230 mm

11 kV Disc Insulator 45 KN 280 mm
11 kV Disc Insulator 45 KN 320 mm
10000
Nos.
160.00
3.20
11.20
279040.00
1600
Nos.
118.50
15.02
6.81
280660.00
2000
Nos.
118.50
15.02
6.81
140330.00
11 kV Composit Insulator 45 KN
Suspension
H LIGHTENING ARRESTOR (LA's)

20 M/s Raychem RPG Ltd., 401-406
I Viswa Sadan-9, Distt. Centre
Jankpuri-new Delhi-110058
II
HPSEBL/CE(MM)/II-35/2011
-LA (Addl.)/2012-L-04(AO)-23477
-521 Dated 17.12.2012.
Average Rate of L A
9 kV,5 KA, 11 kV Metal Oxide

18 kV,5 KA, 22kV Metal Oxide
No.
400.00
41.2
8.82
9.98
2832220.00
6157
No.
685.00
70.555
15.11
14.33
1257561.99
1602
No.
400.00
41.2
8.82
9.98
1132980.00
No.
685.00
70.555
15.11
14.33
503181.80
2463
P-88
1
I G. O. SWITCH
21 M/s Govind Wires
I Plot No. 5-B Industrial area
Mehatpur Distt. Una (HP)-174315
3
CE(MM)-II-GOS-GOV-18/2011-L24(AO)/11254-76 dated 07.02.12
4
11 kV, 400 A, Triple Pole,
Gang Operated, Outdoor Type
Single Throw, Single Break
400
No.
3921.90
10
11
196.1
157.00
1710000.00
12
16
II M/s Amrit Insulators, Pvt. Ltd.

Plot No 33-34, Phase-III, Industrial Area
Tahliwal Distt. Una (HP)
Average Rate of GO Switch
CE(MM)-II-GOS-Amrit-18/2011-L23(AO)/-5479-524 dated12.04.12
22 kV, 400 A, Triple Pole,

Gang Operated, Outdoor Type
Single Throw, Single Break
92
11 kV GO Switch
22 kV GO Switch
Total
Total
400
92
No.
5524.40
759.6
166.00
593400.00
593400.00
6450.00
1710000.00
593400.00
4275.00
6450.00
4275.00
6450.00
4582.00
6913.00
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
10/5 A
50
Nos
15/5 A
76
Nos
25/5 A
54
Nos
50/5 A
35
Nos
100/5 A
40
Nos
Total
255
21500.00
212.42
400.00
5638667.10
258.00
Total
255
21500.00
5572877.10
5572877.10
21854.42
21854.42
21854.00
23423.00
30/5 A
1
Nos
50/5 A
3
Nos
50/1 A
1
Nos
100/5 A
2
Nos
100/1A
1
Nos
200/5 A
2
Nos
100-50/5 A
1
Nos
100-50/1 A
1
Nos
300-50/5 A
2
Nos
Total
14
21500.00
212.42
400.00
309573.88
258.00
305961.88
21854.42
305961.88
21854.42
21854.00
23423.00
705114.00
39173.00
705114.00
39173.00
39173.00
41986.00
5572877.10
305961.88
705114.00
21854.42
21854.42
39173.00
21854.00
21854.00
39173.00
23423.00
23423.00
41986.00
20925.00
6975.00
20925.00
6975.00
6975.00
7476.00
13
14
15
26400.00
6600.00
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)
i)
ii)
iii)
iv)
v)
i)
ii)
iii)
iv)
v)
vi)
vii)
viii)
ix)
Total
i)
ii)
iii)
iv)
v)
vi)
Average Rate of CTs and PTs
K XLPE Cable Termination Kits

23 M/s Nardev Singh Kanwar & Sons
I VPO Bela, Tehsil Nadaun
Disst. Hamirpur(HP)
21500.00
50/1 A
1
Nos
75/1 A
4
Nos
100/1 A
9
Nos
100/5 A
1
200/1 A
2
100-50/1 A
1
Total
18
37300.00
373.00
1500.00
705114.00
11 kVCT-PT Combined Unit

22kVCT-PT Combined Unit
33kV CT-PT Combined Unit
SE(Op) Una PO No. 260614/DSJ

/2011-9201-09 dated 02.12.2011
14
Total
18
Total
Total
Total
255
14
18
37300.00
Heat Shrinkable Outdoor Type Termination Kit for 33 kV

XLPE Cable Confirming to ISS of Size 1x400 mm2
3
No.
Total
6975.00
20925.00
P-89
1
Heat Shrinkable Outdoor Type Termination Kit for 11 kV

XLPE Cable Confirming to ISS of Size 3x240 mm2
4
No.
6600.00
10
11
26400.00
12
16
Heat Shrinkable Outdoor Type

Termination Kit
L Stay Set HT/LT
24 M/s Ruhani Industries, Plot No. 51
I Industrial Area Focal Point
Naya Nanglal, Distt. Ropar (Pb)
II
Total
26400.00
6600.00
6600.00
7074.00
1x400 mm2 33 kV
3x240 mm2 11 kV
Total
Total
3
4
20925.00
26400.00
6975.00
6600.00
6975.00
6600.00
7476.00
7074.00
SE(Op) Una PO No. 260614/DSJ

/2011-13852-60 dated 23.2.2012
HT Stay Set
150
93636.00
624.24
Total
150
93636.00
624.24
624.00
669.00
LTStay Set
179
99506.10
555.90
Total
179
99506.10
555.90
556.00
596.00
HT Stay Set
148
99456.00
672.00
Total
148
99456.00
672.00
672.00
720.00
HT Stay Set
LT Stay Set
Total
Total
298
179
193092.00
99506.10
647.96
555.90
648.00
556.00
695.00
596.00
SE(Op) Una PO No. 260614/PCA

/2012-12168-76 dated 21.01.13
Hexagonal MS Bolts with Nuts of

Off Sizes of IS: 1363/1992
Total
500
36210.00
72.42
36210.00
72.42
72.00
77.00
Hexagonal MS Bolts with Nuts of

Total
880
63756.00
72.45
63756.00
72.45
72.00
77.00
Total
1380
99966.00
72.44
72.00
77.00

/2012-9388-96 dated 18.10.2012
25 M/s Aeri Electricals & Engineering Works

I 56 Industrial Area, Mehatpuu
The & Distt. Una(HP)
HT/LT Stay Set
M M.S Nuts and Bolts

26 M/s Ruhani Industries, Plot No. 51
I Industrial Area Focal Point
Naya Nanglal, Distt. Ropar (Pb)
M/s Aeri Electricals & Engineering Works
56 Industrial Area, Mehatpuu
The & Distt. Una(HP)
Average rate of MS Bolts with Nuts

/2012-9073-81 dated 10.10.2012

/2012-12177-85 dated 21.01.13
No.
No.
No.
kg
612.00
545.00
640.00
71.00
12.24
10.9
32
1.42
93636.00
99506.10
99456.00
36210.00
500
kg
880
Kg
69.00
3.45
63756.00
P-90
STATEMENT SHOWING RATES OF EQUIPMENTS/MATERIAL FOR THE COST DATA 2013-14 (33 kV SYSTEM)
S.
NO
SUPPLIER
P.O.NO. & DATE
A CURRENT AND POTENTIAL TRANSFORMERS:

1 M/s Heptecare Power Industries
HPSEBL/SED/SSD-289(Heptacare)
I Pvt. Ltd.A-9/10 Udyog Puram,
2010-777-808 Dt. 23.05.2011
Partappur, Meerut-2501303
DESCRIPTION
QTY
UNIT
RATE
E.D
Edu.
Cess
SALE
TAX/VAT
F&I,UNLOADING
CHARGES
TOTAL
DISCOUNT
GRAND
TOTAL
UNIT
RATE
ROUNDED
RATE FOR
2012-13
10
11
12
13
14
15
16
ROUNDED
RATE FOR
2013-14
with 7.18% Hike
17
174759.00
267201.27
252012.96
29126.50
29689.03
28001.44
693973.23
28915.55
28916.00
30992.00
33 kV Single Phase Outdoor Type, Live tank design, Oil Immersed, Self Cooled, CT along with Bimetatic Terminal Connector and other accessories.
CTs
200-100/0.577-1-1-1 A
6
Nos
25000.00
2575.00
551.50
1000.00
174759.00
300-150/0.577-1-1-1 A
9
Nos
25500.00
2626.50
562.53
1000.00
267201.27
400-200/0.577-1-1-1 A
9
Nos
24000.00
2472.00
529.44
1000.00
252012.96
Total
24
74500.00
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.
PT
36/ 3KV /110/ 3-110/ 3- 110 V 15
Nos
21392.00
2203.38
471.91
1000.00
376009.25
376009.25
25067.28
Average Rate of CTs and PTs

as per supply order No. 1 & 2
33 kV CTs Single Unit

33 kV PTs Single Unit
B 36KV VACUUM CIRCUIT BREAKERS

2 M/S Crompton Greaves Ltd:
HPSEBL/SED/SSD-275/2010I Vandhana Building, 11 Tolstoy
CGL/2010-4238-70 Dt. 30.11.10
Marg, New Delhi-011-23324360
Additional Purchase order have been placed during 12.07.2011 as such
same PO has been considered for the Cost data 2013-14.
36KV VACUUM
CIRCUIT BREAKERS
C ISOLATORS
3 M/S Faraday Electricals Pvt.
I Ltd. H-1016 road No.-14
V.K.I.A, Jaipur-302013
36 kV 1250A,
25 KA Breaking Capacity
HPSEBL/SE(D)ES/SSD-269
FEPL/10-2600-2638
Dt. 19.08.10.
Additional Purchase order have been placed during 07.07.2011 as such

same PO has been considered for the Cost data 2013-14.
Total
15
Total
Total
24
15
21392.00
376009.25
25067.28
25067.00
26867.00
693973.23
376009.25
28915.55
25067.28
28916.00
25067.00
30992.00
26867.00
2871197.00
2871197.00
205085.50
163632.98
163632.98
11688.07
10575.54
10575.54
1737.59
10575.54
10575.54
1737.59
1175.06
1175.06
1737.59
265813.92
265813.92
3323532.57
66453.48
237395.18
237395.00
254440.00
3323532.57
237395.18
237395.00
254440.00
1. 36KV, 1250A,25KA breaking capacity VCB suitable for 3Ph auto reclosing complete with Gang operating
machenism Auxilary Switches interlock Control Cabinet Multicore Cable terminal connectors & Accessories etc.
14
No.
175000
18025.00
3860.50
8200.00
Fabricated Hot Dip galvanised steel supporting structure including foundation bolts including CT Mounting structure
14
No.
9500
978.50
209.57
1000.00
2. Mandatory spares for normal operation:
i. Tripping Coils
9
No.
1000
103.00
22.06
50.00
ii. Closing Coils
9
No.
1000
103.00
22.06
50.00
iii. Auxilary switch
1
No.
1500
154.50
33.09
50.00
iv. Vacuum interuptor a/w chamber and supporting insulator
4
No.
58000
5974.00
1279.48
1200.00
Total
14
Total
14
1. 36KV, 800A, double break, isolators triple pole, group operated, manually operated outdoor type,without Earthing switch,
conforming to IS:9921 without solid core insulators and support structures.
50
Set
26400
2131.85
560.08
1000.00
2. 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
3. Stack of 36KV solid core insulators for above creepage 1116 mm (9 no.Per set)
67
Set
17050.00
600.00
4. Support structure for above
2
Nos.
11550.00
932.69
245.03
1000.00
Sub Total
5. Mandatory spares for 36KV isolators
30091.93
528.0
1478196.49
29563.93
36152.75
638.0
603750.73
35514.75
17650.00
341.0
1159703.00
17309.00
13727.72
231.0
26993.44
3268643.66
13496.72
a) Isolator Blades for main contacts

2
600.00
48.45
12.73
661.18
12.0
1298.36
649.18
2
Nos.
1250.00
c) Bearings for central rotating post(Top& Bottem) per pole
2
Nos.
900.00
Nos.
100.94
26.52
1377.46
25.0
2704.92
1352.46
72.68
19.09
991.77
18.0
1947.54
973.77
b) Female contacts Assy. for above
P-91
1
10
Nos.
750.00
60.56
15.91
Nos.
750.00
60.56
15.91
Nos.
1770.00
11
12
13
14
15
826.48
15.0
1622.95
811.48
16
17
29564.00
35515.00
17309.00
13497.00
6348.00
66718.00
72668.00
31687.00
38065.00
18552.00
14466.00
6804.00
71508.00
77886.00
d) Pair of 6 NO : 6NC Aux. contacts

e) Isolator blades for Earthing switch
826.48
15.0
1622.95
811.48
1770.00
35.40
13876.80
23087.52
1478196.49
603750.73
1159703.00
26993.44
23073.52
1734.60
6347.96
29563.93
35514.75
17309.00
13496.72
6347.96
66717.61
72668.43
f) 36KV solid core insulators

Sub Total
Isolators without Earth blade
Total
50
Isolators with Earth blade
Total
17
Stack of 36KV solid core insulator
Total
67
Support structure for above
Total
2
Spares
Total
Isolators without Earth blade with Stack of 36KV solid core insulators Support structure and Spares
Isolators with Earth blade with Stack of 36KV solid core insulators Support structure and Spares
D 33/11KV & 33/22 kV Power TRANSFORMER:
No. HPSEB/DDSS/SSD4 M/s Fatehpuria Transformers &
284/10-FTS/11-7317-45
I Switchgears (Pvt.) Ltd ,13,
Jaipura Mansion, Tholia Circle
dated 31.03.11
MI Road, Jaipur-302001
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 acessaries
Nos
12
2945000
SPARES:
a) 36KV HV bushing complete with metal parts
2
Nos
2500
b) 12KV LV bushing complete with metal parts
2
Nos
1250
c) Complete set of baskets
2
Sets
5000
d) Spare winding Limb for HV & LV
1
Sets
500000
e) 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 acessaries
Nos
6
1980000
SPARES:
1
Nos
2500
1
Nos
1250
1
Sets
5000
1
Sets
250000
e) Buchholz Relay
1
Nos
5000
Any other spares
Total
12143750
1250806.3
267891.125
150000
13812447.38
14093347.38
a) Heat Run Test
250000
30900
5 M/s Fatehpuria Transformers &
I Switchgears (Pvt.) Ltd ,13,
Jaipura Mansion, Tholia Circle
MI Road, Jaipur-302001
No. HPSEB/DDSS/SSD284/10-FTS (Addl.)/11-4278-96

dated 13.12.11
280900
(i/c Service tax)
Nos
2
2945000
SPARES:
1
Nos
2500
P-92
1

1
Nos
1
Sets
Total
a) Heat Run Test
10
11
12
130126.425
60000
6696447.68
13
14
15
16
17
2311367.00
3405690.00
4425535.00
2477323.00
3650219.00
4743288.00
1250
5000
5898750
607571.3
6696447.68
(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 acessaries
Nos
4
1980000
SPARES:
1
Nos
1
Nos
1
Sets
Total
a) Heat Run Test
6 M/s PME Transformers B-10 & 11

I Surajpur-C, Greater Noida-201306
No. HPSEB/DDSS/SSD284/10-PME/10-139-54
dated 07.04.2011
2500
1250
5000
7928750
816661.3
174908.225
30900
100000
9020319.48
9020319.48
(i/c Service tax)
Nos
3
3614384
SPARES:
2
Nos
2500
2
Nos
2000
1
Sets
22000
1
Sets
525000
e) Buchholz Relay
1
Nos
5000
f) WTI
1
Nos
7500
g) OTI
1
Nos
7500
Total
11419151
1176172.5
251906.468
120000
12967229.88
13276604.88
a) Heat Run Test
Average Rate of 33/11 kV

Power Transformer
3.15 MVA 33/11 kV

6.3 MVA, 33/11 kV
10.0 MVA, 33/11 kV
250000
c) tan delta test
25000
309375
Total
Total
Total
10
14
3
34375
(i/c Service tax)

23113666.85
47679661.93
13276604.88
2311366.69
3405690.14
4425534.96
P-93
1
E Lightening Arrestors
7 M/s Reychem RPG Ltd.
I 1107-1112, 11th Floor,
Vishwa Deep Building, Distt. Centre
No. HPSEB/SEES/SSD287/10-Raychem/11-1515-43
30 kV Surge Arrestor
10
11
12
13
14
15
16
17
5010.81
5011.00
5371.00
30 kV, Single Phase, Voltage Coordinated, Station Class, Zinc Oxide, Gapless, outdoor type, without insulating base and Discharge counters
dated 23.06.2011
21
No.
4009.5
551
450
105227
105227
Jankapuri, New Delhi 110058

Total
18 kV Surge Arrestor
21
27
Average Rate
F 33KV CONTROL & RELAY PANEL:

8 M/s EASUN Rayrolle Limited
I 98, SIPCOT Industrial Complex,
Hosur-635126 Chennai (TN)
30 KV LA for 33 kV
18 KV LA for 22 kV
HPSEBL/SED-291/10(ER)/11-1023-54
Dated 01.06.2011.
4009.50
105227
18 kV, Single Phase, Voltage Coordinated, Station Class, Zinc Oxide, Gapless, outdoor type, without insulating base and Discharge counters
Total
27
Total
Total
21
27
No.
3069
422
33KV Simplex Type Transformer C&R Pannels without Differencial & with Ref Relay & with inbult LBB relay
5
No.
183000
18849
4036.98
Total
340
5200
Average Rate of Control and

Relay Panels
33 kV T/F Pannel without Diff. Relay

33 kV T/F Pannel with Diff. Relay
33 kV Bus Coupler Pannel
33 kV Feeder Pannel
22 kV Feeder Pannel
G 12KV INDOOR SWITCHGEAR PANEL BOARDS.

9 M/s Electrotechnica switchgear Pvt.
No. HPSEBL/SED/SSD-292/2011
I Ltd. 1/5 A Raja Basata Roy Road
-1970-83 dated 16.07.2011
Kolkata-700026
Total
Total
5
2
2
7
7
01 Panel Board of
1 No. Outgoing Feeder
5150
388320.16
22454
4809.08
5200
1753241.56
22454
4809.08
5200
1753241.56
218000.00
1250 Amp. 12.5 KA Pannel Board comprising

03 Panel Board of 01 No T/F Panel,
01 Bus Cuppler
1
set
11Panel Board of 02 No T/F Panel,
01 Bus Cuppler
3706.08
218000.00
22 KV SimplexType Feeder Pannels with inbult LBB relay

7
No.
218000
Total
17304
168000.00
33KV SimplexType Feeder Pannels with inbult LBB relay

7
No.
218000
Total
809492.60
355000.00
33KV SimplexType Bus Cuupler Pannels with inbult LBB relay

2
No.
168000
Total
1055429.90
183000.00
33KV Simplex Type Transformer C&R Pannels with seprate Differencial & with Ref Relay & with inbult LBB relay
2
No.
355000
36565
7831.3
5350
Total
103437
3069
103437
103437
3830.99
3831.00
4106.00
105226.93
103436.66
5010.81
3830.99
5011.00
3831.00
5371.00
4106.00
1055429.9
211085.98
1055429.90
211085.98
211086.00
226242.00
809492.6
404746.30
809492.60
404746.30
404746.00
433807.00
388320.2
194160.08
388320.16
194160.08
194160.00
208101.00
1753241.6
250463.08
1753241.56
250463.08
250463.00
268446.00
1753241.6
250463.08
1753241.56
250463.08
250463.00
268446.00
1055429.90
809492.60
388320.16
1753241.56
1753241.56
211085.98
404746.30
194160.08
250463.08
250463.08
211086.00
404746.00
194160.00
250463.00
250463.00
226242.00
433807.00
208101.00
268446.00
268446.00
692000.00
71276.00
15265.52
15000.00
793541.52
793541.52
set
2535000.00
261105.00
55922.10
55000.00
2907027.1
2907027.1
set
235000.00
24205.00
5184.10
5000.00
269389.1
269389.1
P-94
1
10
11
12
22.06
15.00
1140.06
13
14
Spares
a) Tripping Coil
No.
1000.00
103.00
b) Closing Coil
No.
1000.00
103.00
22.06
15.00
1140.06
1140.06
c) Vacuum Interrupter
d) C.T. of Metering AC-0.5
I. 300-150/1-1-1 A
I. 200-100/1-1-1 A
III. 100-50/1-1-1A
IV. 60-30/1-1-1A
No.
24000.00
2472.00
529.44
360.00
27361.44
27361.44
1
1
1
1
No.
No.
No.
No.
12000.00
12000.00
12000.00
12000.00
1236.00
1236.00
1236.00
1236.00
264.72
264.72
264.72
264.72
18.00
18.00
18.00
18.00
13518.72
13518.72
13518.72
13518.72
13518.72
13518.72
13518.72
13518.72
e) Voltage transformer
11000/ 3 /110/ 3-110/ 3-110 V
e) TVM
No.
32000.00
3296.00
705.92
480.00
36481.92
36481.92
No.
13000.00
1339.00
286.78
195.00
14820.78
Total (15 Panel)
15
3969957.72
Switchgear Pannel Board

As per Supply Order NO. 5
Spares
iv) Spares
a) Tripping Coil
Total
Total
1140.06
b) Closing Coil
c) Vacuum Interrupter
d) C.T. of Metering AC-0.5
I. 300-150/1-1-1 A
I. 200-100/1-1-1 A
III. 100-50/1-1-1A
IV. 60-30/1-1-1A
e) Voltage transformer
11000/ 3 /110/ 3-110/ 3-110 V
e) TVM
Total
Total
1
1
1140.06
27361.44
Total
Total
Total
Total
Total
Total
Total
1
1
1
1
1
13518.72
13518.72
13518.72
13518.72
36481.92
14820.78
HPSEBL/SEDS/Setellite/SSD-304/
2012-4398-4418 dated 06.11.2012
1.1 kV, PVC, HR-FRLS

Cpper Control cables
(Un-screened)
2Cx2.5 mm2
4Cx2.5 mm2
7Cx2.5 mm2
10Cx2.5 mm2
12Cx2.5 mm2
16Cx2.5 mm2
19Cx2.5 mm2
2Cx4.0 mm2
4Cx4.0 mm2
10Cx4.0 mm2
7Cx6.0 mm2
10Cx6.0 mm2
Average Rate of Control Cables

(un-screened) of various Sizes
2Cx2.5 mm2
4Cx2.5 mm2
7Cx2.5 mm2
10Cx2.5 mm2
12Cx2.5 mm2
16Cx2.5 mm2
19Cx2.5 mm2
2Cx4.0 mm2
4Cx4.0 mm2
10Cx4.0 mm2
7Cx6.0 mm2
10Cx6.0 mm2
km
km
km
km
km
km
km
km
km
km
km
km
4.40
4.60
8.00
0.50
9.10
1.20
8.80
3.10
11.70
3.70
1.90
1.10
km
km
km
km
km
km
km
km
km
km
km
km
39335.67
68896.08
111874.95
160073.10
188694.99
246087.27
289497.78
58291.20
103313.43
246911.94
248107.86
123885.63
4861.89
8515.56
13827.74
19785.04
23322.70
30416.39
35781.93
7204.79
12769.54
30518.32
30666.13
15312.26
441.98
774.12
1257.03
1798.58
2120.18
2765.04
3252.80
654.96
1160.83
2774.30
2787.74
1391.98
676.00
1185.00
1924.00
2752.00
3245.00
4231.00
4978.00
1002.00
1776.00
4246.00
4266.00
2130.00
199388.35
365105.46
1031069.77
92204.36
1978184.10
340199.63
2934892.42
208174.15
1392531.66
1052467.07
543072.69
156991.86
17
Average Rate
for one no.
Panel (Rs.)=
264664.00
283667.00
135019.00
144713.00
45316.00
79371.00
128884.00
184409.00
217383.00
283500.00
333511.00
67153.00
119020.00
284451.00
285828.00
142720.00
48570.00
85070.00
138138.00
197650.00
232991.00
303855.00
357457.00
71975.00
127566.00
304875.00
306350.00
152967.00
14820.78
Panel Board
4.4
4.60
8.00
0.50
9.10
1.20
8.80
3.10
11.70
3.70
1.90
1.1
16
1140.06
Average Rate of 12 kV Indoor
H Control Cables
10 M/s Satellite Cables (P) Ltd.
I A-36, Rajouri Garden, Ring Road
New Delhi
15
Spares
199388.35
365105.46
1031069.77
92204.36
1978184.10
340199.63
2934892.42
208174.15
1392531.66
1052467.07
543072.69
156991.86
199388.35
365105.46
1031069.77
92204.36
1978184.10
340199.63
2934892.42
208174.15
1392531.66
1052467.07
543072.69
156991.86
45315.53
79370.75
128883.72
184408.72
217382.87
283499.69
333510.50
67152.95
119019.80
284450.56
285827.73
142719.87
P-95
1
2
I Battery/Battery Chargers/DCDB
11 M/s Azure Multitrade & Vanjiya Pvt.
I Ltd., 231, Tribhbvan Complex,,
Ishwar Nagar, Mathura Road,
New Delhi-110065
3
HPSEBL/SEES/SSD-288/10 (AZURE)/11
-1265-89 dated 14.06.2011
10
11
12
13
14
15
16
17
313104.20
313104.00
335585.00
24841.32
24841.00
26625.00
155917.25
155917.00
167112.00
76357.25
76357.00
81839.00
52417.85
52418.00
56182.00
220 V, 200 AH Lead Acid Stationary, Battery consisting of 110 No. 200 AH Tubular
Sealed Cells (each 2V) in hard rubber/Polypropylene container etc. & accessories
3
Total
Nos
278300
28664.90
6139.298
278300.00
939312.594
939312.594
939312.59
939312.59
149047.9488
149047.9488
149047.95
149047.95
556553
556553
30 V, 100 AH Lead Acid Stationary, Battery consisting of 15 No. 100 AH Tubular

Sealed Cells (each 2V) in hard rubber/Polypropylene container etc. & accessories
6
Total
12 M/s JVV Electrotech Pvt. Ltd.
I A-68 Adhyapak Nagar, Nafjagarh
Road, Nangoli, New Delhi-110041
HPSEBL/SEES/SSD-288/10(JVV)/111290-1315 dated 14.06.2011.
Nos
22080.0
2274.24
487.0848
22080.00
220 V Battery Charger suitable for 220V-200 AH Battery Bank Comprising of float & Boost Chargers
Spares
Total wit Spares
Set
Set
135037.5
2700.75
1400
16450.0
329.00
30 V Battery Charger suitable for 30V-100 AH Battery Bank Comprising of float & Boost Chargers
6
Set
57037.5
1140.75
Spares
6
Total wit Spares
Set
220 V DCDB suitable for 220V-200 AH Battery Bank

1
Set
Total
30 V DCDB suitable for 30V-100 AH Battery Bank

4
Set
Average Rate Battery/Battery

Chargers/DCDB
220 V, 200 AH Battery

30 V, 100 AH Battery
220 V Battery Charger
30 V Battery Charger
220 V DCDB
30 V DCDB
Total
No
No
Set
Set
Set
Set
3
6
4
6
1
4
67116
67116
623669.00
623669.00
1400
357469.5
357469.5
100674
100674
458143.50
458143.50
52417.85
52417.85
52417.85
52417.85
170687.00
170687
170687.00
170687.00
42671.75
42672.00
45736.00
939312.59
149047.95
623669.00
458143.50
52417.85
170687.00
313104.20
24841.32
155917.25
76357.25
52417.85
42671.75
313104.00
24841.00
155917.00
76357.00
52418.00
42672.00
335585.00
26625.00
167112.00
81839.00
56182.00
45736.00
151487.50
16450.0
329.00
73487.50
50017.5
1000.35
1400
50017.50
40462.5
40462.50
809.25
1400
ANALYSIS OF STEEL RATES

(As per Steel world.com Statistics website:-www.steelworld.com )
Sr.
No.
Description
Angle Iron
50x50x6 mm
75x75x6 mm
Joists
125x70 mm
200x100 mm
MS Channels
75x40x6 mm
150x75x6 mm
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
Amount in
Rs per MT
(Average)
44130
44270
44550
44830
45250
45430
48380
47800
47330
46750
47580
46990
47580
46990
47330
46680
46810
46500
46740
46500
46740
46500
45410
44820
46485.83
46171.67
44830
44830
45080
45080
45430
45430
48560
48910
47510
48030
47510
47680
47510
47680
47160
47400
47160
47400
47160
47400
47160
47400
46630
46810
46808.33
47004.17
45200
45280
45440
45460
45790
45810
50400
49690
49350
48810
49180
48810
49180
48810
48830
48460
48830
48460
48830
48460
48830
48460
48300
47590
48180.00
47841.67
Average Rate per MT

VAT @4%=
Transportation @ 5%=
Total =
Entry Tax @ 3% =
Grand Total =
47081.94
1883.28
2354.10
51319.32
1539.58
52858.90
Say Rs. (Per MT) =

Say Rs. (Per MT) with 7.18 % Hike =
53000.00
56800.00

Cost Data System Improvement Schemes 33kV/11kV

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cost Data System Improvement Schemes 33kV/11kV

Uploaded by

Copyright:

Available Formats

COST DATA

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

2x0.63 MVA, 33/11 kV Sub-Station (Manned) with

2x1.6 MVA , 33/11 kV Sub-Station (Manned) with

2x3.15 MVA, 33/11 kV Sub-Station (Manned) with

2x0.63 MVA, 33/11 kV Sub-Station (Un-Manned) with

2x1.6 MVA , 33/11 kV Sub-Station (Un-Manned) with

2x3.15 MVA, 33/11 kV Sub-Station (Un-Manned) with

2x6.3 MVA , 33/11 kV Sub-Station(Manned) with

1x3.15 MVA, 33/11 kV Sub-Station (Manned) with

1x1.6 MVA 33/11 kV Sub-Station (Manned) with

2x6.3 MVA , 33/11 kV Sub-Station(Un-Manned) with

1x3.15 MVA, 33/11 kV Sub-Station (Un-Manned) with

1x1.6 MVA 33/11 kV Sub-Station (Un-Manned) with

3 Terminal equipment for each of 33 kV out going feeder from Sub-Station

4 Installation of 11 kV Auto Voltage Booster

5 Installation of 11 kV Auto Reclosure / line sectionalizer.

6 Installation of 11 kV Shunt Capacitor Bank with rating.

Material for surveying and stacking of line (1 km)

Material for surveying and stacking of 33 KV line (1 km)

Material for surveying and stacking of line (1 km)

Material for surveying and stacking of 33 KV line (1 km)

Cost of Terminal Equipments for 2x 0.63 MVA,33/11 kV Sub-Station

Amount for Sub-Station With No. of out going Feeders.

0.63 MVA, 33/11 kV Transformer

95 mm2. 11 kV grade cable

Storage Charges @ 3.0 %

Contingencies Charges @ 3.0 %

Transportation charges as per statement (P-61)

Erection charges as per statement(P-74)

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

Departmental charges @ 11.0 %

Cost of Terminal Equipments for 2x 1.6 MVA,33/11 kV Substation

Amount for Sub-Station With No. of out going Feeders.

1.6 MVA, 33/11 kV Transformer

120 mm2. 11 kV grade cable

Storage Charges @ 3.0 %

Contingencies Charges @ 3.0 %

Transportation charges as per statement (P-61)

Erection charges as per statement(P-74)

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

Departmental Charges @ 11.0 %

Cost of Terminal Equipments for 1x1.6 MVA,33/11 kV Sub-Station

Amount for Sub-Station With No. of out going Feeders.

1.6 MVA, 33/11 kV Transformer

120 mm2. 11 kV grade cable

Storage Charges @ 3.0 %

Contingencies Charges @ 3.0 %

Transportation charges as per statement (P-61)

Erection charges as per statement(P-74)

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

Cost of Terminal Equipments for 2x 3.15 MVA,33/11 kV Sub-Station

Amount for Sub-Station With No. of out going Feeders.

3.15 MVA, 33/11 kV Transformer

185 mm2. 11 kV grade cable

Storage Charges @ 3.0 %

Contingencies Charges @ 3.0 %

Transportation charges as per statement (P-61)

Erection charges as per statement(P-74)

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

Departmental Charges @ 11.0 %

Cost of Terminal Equipments for 1x3.15MVA,33/11 kV Sub-Station

Amount for Sub-Station With No. of out going Feeders.

3.15 MVA, 33/11 kV Transformer