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.

1

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.

2

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

3

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 er actual re uirements.

4

The estimates for the works/equipments not specifically covered in the cost data shall be prepared by suitably taking into accou nt 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/ e ui ment to be estimated.

5

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.

6

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

7

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

8

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

D e s c ri p t i o n

Un i t

Rate Page No (Rs. Lacs)

1 3 3 k V L IN E 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 9 I .75mtr Long . PCCPole(W.L.300Kg.) km 8.42 ii 10 mtr Long . S/T Pole(W.L.300 Kg ) km 10.94 iii 60 %9.75mtr . Long P CC Pole & 40% 10 mtr . Long S /T Pole (W.L.300 Kg ) km 9.42 B) 33 kV Double Circuit line with 6/1/4.72 mm or 6/1/4.09 ACSR cond. with km single continuous earth wire on 11 mtr . Long S/T Pole (W.L.300 Kg ) C) 33 kV Sing le Circu it line with 7/4.26 m m AAAC cond. (Double Pole Structure) with single continuous earth wire on 9 I .75mtr Long . PCCPole(W.L.300Kg.) km ii 10 mtr Long . S/T Pole (W.L.300 Kg ) km iii 60 %9.75mtr . Long P CC Pole & 40% 10 mtr . Long S /T Pole (W.L.300 Kg )

8.02 10.54 km 9.01

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 )

km

1 1 1 15.34

1A

2 2 2 14.43

2A

2 33/11 kV Sub -St ati ons I

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

A) 2x0.63 MVA, 33/11 kV Sub-Station (Manned) with 1 nos. 4 out going feeder 2 nos. 5 out going feeder 3 nos. 6 out going feeder 4 nos. 7 out going feeder 5 nos. 8 out going feeder

No. No. No. No. No.

212.04 218.38 224.43 230.77 236.82

3 3 3 3 3

B) 2x1.6 MVA , 33/11 kV Sub-Station (Manned) with 1 nos. 4 out going feeder 2 nos. 5 out going feeder 3 nos. 6 out going feeder 4 nos. 7 out going feeder 5 nos. 8 out going feeder

No. No. No. No. No.

237.44 243.78 249.83 256.17 262.22

4 4 4 4 4

C) 2x3.15 MVA, 33/11 kV Sub-Station (Manned) with 1 nos. 4 out going feeder 2 nos. 5 out going feeder 3 nos. 6 out going feeder 4 nos. 7 out going feeder 5 nos. 8 out going feeder

No. No. No. No. No.

249.68 256.02 262.07 268.42 274.47

6 6 6 6 6

D) 2x0.63 MVA, 33/11 kV Sub-Station (Un-Manned) with 1 nos. 4 out going feeder 2 nos. 5 out going feeder 3 nos. 6 out going feeder 4 nos. 7 out going feeder 5 nos. 8 out going feeder

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

No. No. No. No. No.

245.54 254.69 263.55 272.70 281.57

19 19 19 19 19

2x1.6 MVA , 33/11 kV Sub-Station (Un-Manned) with nos. 4 out going feeder nos. 5 out going feeder nos. 6 out going feeder nos. 7 out going feeder nos. 8 out going feeder (ii)

F) 1 2 3 4 5

2x3.15 MVA, 33/11 kV Sub-Station (Un-Manned) with nos. 4 out going feeder nos. 5 out going feeder nos. 6 out going feeder nos. 7 out going feeder nos. 8 out going feeder

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) 2x6.3 MVA , 33/11 kV Sub-Station(Manned) with 1 nos. 4 out going feeder 2 nos. 5 out going feeder 3 nos. 6 out going feeder 4 nos. 7 out going feeder 5 nos. 8 out going feeder

No. No. No. No. No.

288.98 295.32 301.38 307.72 313.77

8 8 8 8 8

B) 1x3.15 MVA, 33/11 kV Sub-Station (Manned) with 1 nos. 4 out going feeder

No.

207.70

7

2 3 4 5

No. No. No. No.

214.04 220.10 226.44 232.49

7 7 7 7

C) 1x1.6 MVA 33/11 kV Sub-Station (Manned) with 1 nos. 4 out going feeder 2 nos. 5 out going feeder 3 nos. 6 out going feeder 4 nos. 7 out going feeder 5 nos. 8 out going feeder

No. No. No. No. No.

201.58 207.92 213.97 220.32 226.37

5 5 5 5 5

D) 2x6.3 MVA , 33/11 kV Sub-Station(Un-Manned) with 1 nos. 4 out going feeder 2 nos. 5 out going feeder 3 nos. 6 out going feeder 4 nos. 7 out going feeder 5 nos. 8 out going feeder

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

1x3.15 MVA, 33/11 kV Sub-Station (Un-Manned) with nos. 4 out going feeder nos. 5 out going feeder nos. 6 out going feeder nos. 7 out going feeder nos. 8 out going feeder

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 nos. 4 out going feeder nos. 5 out going feeder nos. 6 out going feeder nos. 7 out going feeder nos. 8 out going feeder

No. No. No. No. No.

206.46 215.61 224.47 233.62 242.48

20 20 20 20 20

nos. 5 out going feeder nos. 6 out going feeder nos. 7 out going feeder nos. 8 out going feeder

3 Termin al equip ment for ea ch of 33 kV out goi ng feede r from Sub -Stat ion (with Vacuum/SF-6 C.B.) where a 33/11 kV where PT's exists. No. 15.21 b3 3/11 kV where PT's do not exists No. 16.26 4 Installation of 11 kV Auto Vo ltage Booster a Out door type 100 Amps rating

No.

5 Installation o f 11 kV A uto Re closu re / line se ctionalizer. a Auto reclosure b Line sectionalizer 6 Installation of 11 kV Shun t Capacito r Bank with rat ing. aMVAR 1.2 b MVAR 1.8 (iii)

13.90 No. No. No. No.

52 52 55

7.14 4.95 7.93 10.72

57 57 60 60

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 w ire S. No.

D e s c r i p t i o no fi t em

IS S. N o . R ES CT D No.

Unit

Q t y R at e Amount in Rs. Rs. PCC S/ T 6% P0C C P o le Pole & 40 % S/ T Poles

1 a b 2 3 4 5 6 7

Material for surveying and stacking of line (1 km) Wooden pegs No. 12 24 288 288 288 Stone pillar/RCC pillars with one wastage No. 7 1124 7868 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 137444 Muffs No. 20 920 18400 7360 Angleiron2240*65*65*6mmcrossarmforearthwires No. 10 865 8650 8650 8650 M.S. cross bracing set (consisting of one1800x65X65x6 mm- 2 Nos No. 10 2771 27710 27710 27710 and 2700x50x50x6 mm-2 Nos. os M.S Angle irons including clamps and bolts.) 8 M.S.channel ironcrossarm(4000x125x65x6mmfor No. 12 2976 35712 35712 35712 8 Nos. suspension structure=8 Nos. and 2 Nos.for dead end structure each= 4 Nos.) 9 Half clamps No.3 4 133 4522 4522 4522 10 NutsandBoltsofVariousSizes Kg 75 77 5775 5775 5775 11 Stay set complete (2 nos.for suspension structures with No. 15 695 10425 10425 10425 angle & 1 no. dead end with angle) 12 StayWire7/4.00mm(@9.0kgPerStaySet) Kg 135 59 7965 7965 7965 133 3kVPinInsulatorsalongwithPin No. 15 512 7680 7680 7680 ( on 2 Nos. Dead End structure and 3 NosTangent Structure) 14 Three discs insulator suspension string (P-54) No. 27 1250 33750 33750 33750 (on 5 Nos suspension Str. And 2 Nos Dead End Structure) 15 Earth Reel No. 10 19 190 190 190 16 Barbed wire Kg. 80 62 4960 4960 4960 17D angerplate(203X200X1.6mm) No. 10 110 1100 1100 1100 18 HT Earthing set No. 10 1236 12360 12360 12360 19 a b c d e f g 20

Material for 2 nos. road, path/road guarding in 1 km of line PCCpoles8mtr. Long 1678/1978 No. 4 1761 7044 7044 7044 StaysetLT No. 4 596 2384 2384 2384 StayWire7/3.15mm(@6.0kgPerStaySet) kg 24 60 1440 1440 1440 Earthing set No. 2 563 1126 1126 1126 Catenary wire mtr. 30 59 1770 1770 1770 CrossArm(2NosofAngleiron2240*65*65*6mm) No. 2 865 1730 1730 1730 Half clamps No. 2 133 266 266 266 GIwireno.6SWGfor e arthwires ag&wastage 280/1978 kg 155 59 9145 9145 9145 = 1.03 km @ 150 kg/km 21 ACSR6/1/4.72including3%sagandwastage km 3.09 59378 183478 183478 183478 S/To t al 432 638 65 639 8 522 14 2 Storage Charges @ 3.0 % 12979 19692 15664 Contingencies Charges @ 3.0 % 12979 19692 15664 TransportationChargesasperstatement(P-61) 49910 35890 44300 Erectionchargesasperstatement(P-72) 250490 253980 250608 To t al 758 996 98 565 2 848 37 9 Departmental Charges @ 11.0 % 83490 108422 93322 G r an dT o t a l 842 486 1 094 074 941 70 0 S ayR s .I nl a c s 8.42 10.94 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 w ire S .D e s c r i p t i o no fi t em No.

Is s . N o . R ES CT D No.

Unit

Q t y R at e Amount in Rs. Rs. PCC S/ T 6% P0C C po l e po le & 40 % S/ T Poles

1 a b 2 3 4 5 6 7

Material for surveying and stacking of 33 KV line (1 km) Wooden pegs No. 12 24 288 288 288 Stone pillar/RCC pillars with one wastage No. 7 1124 7868 7868 7868 PCC poles 9.75 mtr. Long (Working Load 300 kg) 1678/1978 No. 20 2765 55300 S/T poles,10 mtr. with p ole cap (Working Load 300 kg) 2713/1980 No. 20 13033 260660 60 % PCC 40 &%S/T poles No. 20 6872 137444 Muffs No. 20 920 18400 7360 Angleiron2240*65*65*6mmcrossarmforearthwires No. 10 865 8650 8650 8650 M.S. cross bracing set (consisting of one1800x65X65x6 mm- 2 Nos No. 10 2771 27710 27710 27710 and 2700x50x50x6 mm-2 Nos. os M.S Angle irons including clamps and bolts.) 8 M.S.channel ironcrossarm(4000x125x65x6mmfor No. 12 2976 35712 35712 35712 8 Nos. suspension structure=8 Nos. and 2 Nos.for dead end structure each= 4 Nos.) 9 Half clamps No.3 4 133 4522 4522 4522 10 NutsandBoltsofVariousSizes Kg 75 77 5775 5775 5775 11 Stay set complete (2 nos.for suspension structures with No. 15 695 10425 10425 10425 angle & 1 no. dead end with angle) 12 StayWire7/4.00mm(@9.0kgPerStaySet) Kg 135 59 7965 7965 7965 133 3kVPinInsulatorsalongwithPin No. 15 512 7680 7680 7680 ( on 2 Nos. Dead End structure and 3 NosTangent Structure) 14 Three discs insulator suspension string (P-54) No. 27 1250 33750 33750 33750 (on 5 Nos suspension Str. And 2 Nos Dead End Structure) 15E arthreel No. 10 19 190 190 190 16 Barbed wire Kg. 80 62 4960 4960 4960 17 Danger plate No. 10 110 1100 1100 1100 18 HT Earthing set No. 10 1236 12360 12360 12360 19 a b c d e f g 20

Material for 2 nos. road, path/road guarding in 1 km of line PCCpoles8mtr. Long 1678/1978 No. 4 1761 7044 7044 7044 StaysetLT No. 4 596 2384 2384 2384 StayWire7/3.15mm(@6.0kgPerStaySet) kg 24 60 1440 1440 1440 Earthing set No. 4 563 2252 2252 2252 Catenary wire mtr. 30 59 1770 1770 1770 CrossArm(2NosofAngleiron2240*65*65*6mm) No. 2 865 1730 1730 1730 Half clamps No. 2 133 266 266 266 GI wireno. 6 SWGfor earth wire 280/1978 kg 155 59 9145 9145 9145 sag & wastage =1.03 km @ 150 kg/km 21 AAAC7/4.26including3%sagandwastage km 3.09 48001 148323 148323 148323 S/To t al 398 609 62 236 9 488 11 3 Storage Charges @ 3.0 % 11958 18671 14643 Contingencies Charges @ 3.0 % 11958 18671 14643 Transportationchargesasperstatement(P-61) 49600 35570 43990 Erectionchargesasperstatement(P-72) 250490 253980 250608 To t al 7 22 616 94 926 1 811 99 8 Departmental charges @ 11.0 % 79488 104419 89320 G r an dT o t a l 802 103 1 053 680 901 31 8 S ayR s .I nl a c s 8.02 10.54 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.


IS S. N o . R SE TC D No.

Unit Qt y Rs.

R at e

Amount in Rs. S/ T po le

1 a b 2 3 4 5

Material for surveying and stacking of line (1 km) Wooden pegs No. 12 24 Stone pillar/RCC pillars with one wastage No. 7 1124 S/T poles,11 mtr. with pole cap (Working.Load. 300 kg) 2713/1980 No. 20 15243 Muffs No. 20 920 Angleiron2240*65*65*6mmcrossarmforearthwires No. 10 865 M.S. cross bracing set (consisting of one1800x65X65x6 mm- 2 Nos No. 10 2771 and 2700x50x50x6 mm-2 Nos. os M.S Angle irons including clamps and bolts.) 6 M.S.channelironcrossarm(4000x125x65x6mmfor No. 24 2976 8 Nos. suspension structure=8 Nos. and 2 Nos.for dead end structure each= 4 Nos.) 7 Half clamps No. 58 133 8N uts and Bolts ofVarious Sizes Kg 100 77 9 Stay set complete (2 nos.for suspension structures with No. 15 695 angle & 1 no. dead end with angle) 10S tayWire7/4.00mm(@9.0kgPerStaySet) Kg 135 59 11 33kVPinInsulatorsalongwithPin No. 30 512 ( on 2 Nos. Dead End structure and 3 NosTangent Structure) 12 Three discs insulator suspension string (P-54) No. 54 1250 (on 5 Nos suspension Str. And 2 Nos Dead End Structure) 13E arthreel No. 10 19 14 Barbed wire Kg. 80 62 15 Danger plate No. 10 110 16 HT Earthing set No. 10 1236 17 Material for 2 nos. road, path/road guarding in 1 km of line a PCCpoles8mtr.Long 1678/1978 No. 4 1761 b c d e f g 18

StaysetLT StayWire7/3.15mm(@6.0kgPerStaySet) Earthing set Catenary wire CrossArm(2NosofAngleiron2240*65*65*6mm) Half clamps GIwireno.6SWGfor earthwire sag & wastage =1.03 km @ 150 kg/km 19 ACSR6/1/4.72including3%sagandwastage

No. 4 596 kg 24 60 No.2 563 mtr. 30 62 No. 2 865 No. 2 133 280/1978 kg 155 59 km

288 7868 304860 18400 8650 27710

71424

7714 7700 10425 7965 15360 67500 190 4960 1100 12360 7044 1440

1126 1860 1730 266 9145

6.18 59378

366956 966425

S/Total Storage Charges 3.0 @ % Contingencies Charges @ 3.0 % Transportationchargesasperstatement(P-61) Erectionchargesasperstatement(P-72)

2384

28993

Total Departmental charges @ 11.0 % G r an d To t al S ay R sI.nl a c s

28993 35890 321420 1381721 151989 1 533 710 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.


Is s . N o . R ESCT D No.

Unit

Qt y Rs.

R at e

Material for surveying and stacking of 33 KV line (1 km) Wooden pegs No. 12 24 Stone pillar/RCC pillars with one wastage No. 7 1124 S/T poles,11 mtr.with pole cap (Working Load 300 kg) 2713/1980 No. 20 15243 Muffs No. 20 920 Angleiron2240*65*65*6mmcrossarmforearthwires No. 10 865 M.S. cross bracing set (consisting of one1800x65X65x6 mm- 2 Nos No. 10 2771 and 2700x50x50x6 mm-2 Nos. os M.S Angle irons including clamps and bolts.) 6 M.S.channelironcrossarm(4000x125x65x6mmfor No. 24 2976 8 Nos. suspension structure=8 Nos. and 2 Nos.for dead end structure each= 4 Nos.) 7 Half clamps No. 58 133 8N uts and Bolts ofVarious Sizes Kg 100 77 9 Stay set complete (2 nos.for suspension structures with No. 15 695 angle & 1 no. dead end with angle) 10S tayWire7/4.00mm(@9.0kgPerStaySet) Kg 135 59 11 33kVPinInsulatorsalongwithPin No. 15 512 ( on 2 Nos. Dead End structure and 3 NosTangent Structure) 12 Three discs insulator suspension string (P-54) No. 54 1250 (on 5 Nos suspension Str. And 2 Nos Dead End Structure) 13E arthReel No. 10 19 14 Barbed wire Kg. 80 62 15 Danger plate No. 10 110 16 HT Earthing set No. 10 1236 17 Material for 2 nos. road, path/road guarding in 1 km of line

Amount in Rs. S t ePeol l e

1 a b 2 3 4 5

a b c d e f g 18

PCCpoles8mtr.Long StaysetLT StayWire7/3.15mm(@6.0kgPerStaySet) Earthing set Catenary wire CrossArm(2NosofAngleiron2240*65*65*6mm) Half clamps GIwireno.6SWGfor earthwire sag & wastage =1.03 km @ 150 kg/km 19 AAAC7/4.26including3%sagandwastage

No. 4 1761 No. 4 596 24 60 No.4 563 mtr. 30 62 No. 2 865 No. 2 133 280/1978 kg 155 59

288 7868 304860 18400 8650 27710

71424

7714 7700 10425 7965 7680 67500 190 4960 1100 12360

1678/1978 kg

km

7044 2384 1440 2252 1860 1730 266 9145

6.18 48001

296646 889561

S/Total Storage Charges 3.0 @ % Contingencies Charges @ 3.0 % Transportationchargesasperstatement(P-61) Erectionchargesasperstatement(P-72)

26687

Total Departmental charges @ 11.0 % G r an d To t al S ay R sI.nl a c s

26687 35570 321420 1299925 142992 1 442 917 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 . N o.D e sc r i p ti onofi te m

IS S .N o.

Un it

Qt y

Ra te

R E CS t d.N o 1

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

R s.

No.

1

Am ou n tf orS u b - S t a t i onW i thN o.ofou tg oi n gFe e d er s. 4N os.

--

5N os .

7495230

6N os.

7880220

7N os.

8240550

8N os .

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

0.63MVA,33/11kVTransformer

3

95mm2.11kVgradecable

2026/1993 7098/1985

No. Mtr

2 100

887500 450

1775000

45000

S / To t a l Storage Charges @ 3.0 %

9 3 1 5 23 0 279457

Contingencies Charges @ 3.0 %

1775000

45000

4539400

Costofcontrolroombuildingasperdetail(P-51)

4376016 Tota l

Departmental charges @ 11.0 %

1 9 1 0 24 6 0 2101271

G r a n d To t a l

2 1 2 0 37 3 0

S a yR s .I nl a c s

2 1 2 .04

1 04 4 5 5 5 0

313367

324177

312900

4702600 4376016

313367 312900

4865900 4376016

1 96 7 3 7 49 2164112 2 18 3 7 8 62 2 1 8 .38

1775000

45000

1 0 0 6 05 5 0 301817

312900

1775000

45000

301817

291007

312900

Erectionchargesasperstatement(P-74)

97 0 0 2 20

291007

279457

Transportationchargesasperstatement(P-61)

1775000

45000

324177 312900

5029100 4376016

2 0 2 1 89 9 9 2224090

5192400 4376016

2 0 79 0 2 9 9

2286933

2 2 4 4 30 8 9 2 2 4.4 3

10 8 0 5 89 0

2 3 07 7 2 3 2 23 0 .7 7

21 3 3 5 55 9

2346912 23 6 8 2 47 1 2 3 6. 82

PAGE-4

Cost of 2x1.6 MVA, 33 kV Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. of out going Feeders with Common Breaker ( vacuum/SF6 ) Control for Transformer S . N o.D e s c ri p ti onofi t em

IS S .N o.

Un it

Qt y

Ra te

R E CS td .N o 1

Costof TerminalEquipmentsfor2x1.6MVA,33/11kVSubstation

Am ou n tf orS u b - S ta ti onW i t hN o.ofou tg oi n gFe e d er s .

R s.

No.

1

--

4N os .

5N os.

7495230

6N os .

7880220

7N os.

8240550

8N os .

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


3


2026/1993 7098/1985

No. No.

2 100

1963500 516

S /Tota l Storage Charges @ 3.0 %

3927000

51600

1 1 4 7 3 8 30 344215


3927000

51600

312900


4376016 To t a l

[email protected]%

355765

21 3 9 0 5 76 2352963

G r a n d To t a l

23 7 4 3 5 39

S a yR s .I nl a cs

2 3 7 .4 4

1 26 0 4 1 5 0

378125

388935

366575

378125 312900

4865900 4376016

2 1 9 61 8 6 6

2415805

5029100 4376016

2 2 50 7 1 1 6

2475783

2 4 3 77 6 7 1 2 43 .7 8

3927000

51600

1 2 21 9 1 5 0

312900

4702600 4376016

3927000 51600

366575

312900

4539400


1 1 8 58 8 2 0

355765

344215


3927000

51600

2 4 98 2 8 9 9 2 49 .8 3

388935 312900 5192400

4376016

2 3 07 8 4 1 6

2538626

12 9 6 4 4 90

23 6 2 3 6 76

2598604

2 5 61 7 0 4 2 25 6 .1 7

26 2 2 2 2 80 2 6 2 .22

PAGE-5

Cost of 1x1.6 MVA, Terminal Equipment &Sub-Station (Manned) with 4 to 8nos. out going Feeders with Independent Breaker ( vacuum/SF6 ) Control for Transformer S . N o.D e s c ri p t i onof i te m

IS S .N o.

Un it

Q ty

R at e

Am ou n tf orS u b - S ta ti onW i thN o.ofou tg oi n gFe e d e rs .

RE C S td .N o 1

Costof TerminalEquipments for 1x1.6 MVA,33/11 kV S ub-Station

4 N o s.

No.

1

5 N os.

6421180

6806170

6 N os.

7 N o s.

7166500

8N os.

7551490

7911830



3


2026/1993 7098/1985

No. No.

1 50

1963500 516

1963500


312900


4376016 Tota l

Departmental Charges @ 11 %

87 9 5 4 7 0 263864

1 87 3 1 7 1 4

1997647

2060489

G r a n d To t a l

2 0 1 58 0 7 1


2 0 1.5 8

286224

2 07 9 2 2 0 3 2 0 7 .9 2

5046200 4376016

1 92 7 6 9 6 4 2120466 2 13 9 7 4 3 0 21 3 .9 7

99 0 1 1 3 0

297034

312900

4882900 4376016

1 8 1 60 4 2 4

9 54 0 7 9 0

286224

274674

1963500 25800

9 15 5 8 0 0

312900

4719600 4376016

1963500 25800

274674

312900

4556400


25800

263864

252314


1963500

25800

8 4 1 04 8 0 252314


1963500

25800

297034 312900 5209400

4376016 1 9 84 8 3 5 4

2183319 2 2 03 1 6 7 3 22 0 .3 2

2 03 9 3 5 1 4 2243287 2 26 3 6 8 0 1 2 2 6 .3 7

PAGE-6

Cost of 2x3.15 MVA, 33 kV Terminal Equipment & Sub-Station (Manned) with 4 to8 nos. out going Feeders with Common Breaker ( vacuum/SF6 ) Control for Transformer S . N o.D e s c ri p ti onof i te m

IS S .N o.

U n it

Qt y

Ra te

R E CS td .N o 1


Rs.

No.

1

--

Am ou n tf orS u b - S ta ti onW i thN o.ofou tg oi n gFe e d e rs . 4N os .

5N os.

7495230

7880220

6N os.

7N os.

8240550

8625550

8N os . 8985890

with 4 to 8 nos. out going Feeder excluding the cost of Power Transf ormer &11 kV incoming cable (P- 9 to 11) 2


3


2026/1992 7098/1985

No. Mtr

2 100

2477323 647


4954646

312900


4539400


4376016 To t a l

[email protected]%

386987

G r a n d To t a l

2 4 9 6 8 0 80


2 4 9 .6 8

1 3 6 44 8 9 6

409347

420157

397797

409347 312900

4865900 4376016

2 3 0 6 50 5 6

2537156

5029100 4376016

2 3 6 10 3 0 6

2597134

2 5 6 0 22 1 2 2 56 .0 2

4954646 64700

1 3 2 59 8 9 6

312900

4702600 4376016

4954646 64700

397797

312900

2 2 4 9 3 7 66 2474314

64700

1 2 8 9 95 6 6

386987

375437


4954646

64700

1 2 5 1 4 5 76 375437


4954646

64700

2 6 2 07 4 4 0

420157 312900 5192400

4376016 2 4 1 81 6 0 6

2659977

2 6 2.0 7

1 4 0 05 2 3 6

2 4 7 26 8 6 6

2719955

2 6 8 41 5 8 3 2 68 .4 2

2 7 4 46 8 2 1 27 4 .4 7

PAGE-7

Cost of 1x3.15 MVA, Terminal Equipment & Sub-Station (Manned) with 4 to 8 nos. out going Feeders with Independent Breaker ( vacuum/SF6 ) Control for Transformer S . N o.D e s c ri p ti onof i te m

IS S .N o.

Un it

Qt y

Ra te

Am ou n tf orS u b - S ta ti onW i thN o.ofou tg oi n gFe e d er s .

R E C S td .N o 1

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

4N o s .

No.

1

--

6421180

5N o s .

6N o s .

7N o s .

8N o s .

6806170

7166500

7551490

7911830

with 4 to 8 nos. out going Feeder excluding the cost of Power Trans former & 11 kV incoming cable (P- 12 to 14) 2


3


2026/1993 7098/1985

No.

No.

1 50

2477323 647

2477323


8 9 30 8 5 3

4556400


4376016 To t a l


4719600 4376016

1 8 71 2 0 2 0 2058322

G r a n d To t a l

2 0 77 0 3 4 2


2 07 .7 0

290285

1 92 8 3 3 1 0

301835

2 14 0 4 4 7 4 2 1 4 .0 4

312645 312900

5046200 4376016

19 8 2 8 5 5 9 2181142

5209400 4376016

2 03 9 9 9 4 9

2243994

22 0 0 9 7 0 1 2 2 0 .1 0

10 4 2 1 5 0 3

312645

312900

4882900 4376016

2121164

1 00 6 1 1 6 3

301835

312900

2477323 32350

96 7 6 1 7 3

290285

312900

2477323 32350

9315843 279475

312900


32350

279475

267926


2477323

32350

267926


2477323

32350

2 26 4 3 9 4 3 2 2 6 .4 4

20 9 4 5 1 0 9

2303962 23 2 4 9 0 7 1 2 3 2 .4 9

PAGE-8

Cost of 2x6.3 MVA, 33 kV Terminal Equipment & Sub-Station ( Manned) with 4 to8 nos. out going Feeders and incorporating independent breaker ( vacuum/SF6 ) control for Transformer S . N o.D e sc r ip t i onofi te m

IS S .N o.

U n it

Qt y

R E CS td .N o 1

Cost of Terminal Equipments for 2x 6.3MVA,33/11 kV Sub-Station

R at e Rs.

No.

1

--

Am ou n tf orS u b - S t a ti onW i thN o.ofou tg oi n gFe e d er s. 4N os . 8458840

5N os .

6N os .

8843830

9204160

7N os .

8N os .

9589160

9949500

with 4 to 8 nos. out going Feeder excluding the cost of Power Transformer &11 kV incoming cable (P- 15 to 17) 2


3


2026 7098/1985

No. No.

2 100

3650219 796

7300438



4376016 To t a l


2 6 0 34 5 2 7 2863798

G r a n d To t a l S a yR s .I nl a cs: -

2 8 8 98 3 2 5 2 88 .9 8

1 6 96 9 1 98

509076

519886

497526

509076 312900

4882900 4376016

2 6 60 5 8 16 2926640 2 9 53 2 4 56 29 5 .32

79600

1 65 8 4 19 8

312900

4719600 4376016

7300438

79600

497526

312900

4556400


1 6 22 3 8 68 486716

312900

7300438

79600

486716

475166


7300438

79600

1 5 8 38 8 7 8 475166


7300438

79600

519886 312900

5046200 4376016

2 71 5 1 06 6 2986617

5209400 4376016

2 7 72 2 4 66

3049471

3 01 3 7 68 3 30 1 .38

1 73 2 9 53 8

3 0 77 1 9 37 30 7 .72

2 82 6 7 62 6

3109439 3 13 7 7 06 5 3 1 3 .77

PAGE-9

Cost of Terminal Equipments for 2x'X' MVA, 33/11kV Sub-Station (Manned) with 4 to 8nos. out going Feedersincorporating Common Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables ) S . N o.D e s c ri p ti onofi t em

IS S .N o.

Un it

Qt y

Ra te

R E CS td .N o A)

Am ou n tf orS u b - S ta ti onW i t hN o.ofou tg oi n gFe e d er s .

R s.

4N os .

5N os .

6N os .

7N os .

8N os .

Su b- Stati on Tr an sf orme r 100kVA,33/0.4kVS/Stn,Transformer

No.

1

33kVT/FC&RPanelwithoutDifferentialRelay

No.

2

226242

452484

452484

452484

452484

452484

33kVBusCouplerPanel

No.

1

208101

208101

208101

208101

208101

208101

B)

33 k V Swi tc hgea r Eq ui pm ent

1 2 3

33 kV Feeder Panel

4 5

33kVCT'sSingleUnit 33/11kV,singlephasePT's

6

33kVIsolatorwithE/Blade

7

33kVIsolatorwithoutE/Blade

9921/1992

8

33kVlighteningarrestersmetaloxidetype

55/1987

9

33kVExpulsionDropoutfuseunit

5292/1970

324478

324478

11 k V swi tch gea r and al lie d Eq uip ment

(I)

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

324478

324478

324478

No.

2

268446

536892

536892

536892

536892

536892

2705/1992 3156/1992

No. No.

6 3

30992 26867

185952 80601

185952 80601

185952 80601

185952 80601

185952 80601

9921/1992

No.

1

77886

77886

77886

77886

77886

77886

500556

500556

500556

500556

No. set set

7 5

71508 5371

2

26855 10304

S / Tota(lB:)C)

324478

26855 20608

2 0 8 9 9 35

26855

26855

500556 26855

20608

20608

2 0 89 9 3 5

2 0 89 9 3 5

20 8 9 9 3 5

20608

20608 2 0 8 9 9 35

busbar coupler and following of out going Feeder panels. 1

nos. 4panels set 7of

set

1

2130382

2130382

--

--

--

--

2


set

1

2414049

--

2414049

--

--

--

3


set

1

2697716

--

--

2697716

--

--

4

nos. 7 set 10 of panels

set

1

2981383

--

--

--

2981383

--

5

nos. 8set 11 of panels

set

1

3265050

--

--

--

--

3265050

(II)

11 kV triple pole GO Switch/Is olator without E/ blade for S/S tn with

1

f ol l ow i n gn o.ofou tg oi n gFe e d er nos. 4

13 2 6 /1 97 7 set

2 3 4

4

4582

18328

--

--

--

--

nos. 5 nos. 6 nos. 7

set set set

5 6 7

4582 4582 4582

----

22910 ---

-27492 --

--32074

----

5

nos. 8

set

8

4582

--

--

--

--

36656

PAGE-10 (III) 11 kV LA's Sub- Station Type for S/Stn wit h following no. of out going Feeder 1

nos. 4

No.

12

493

5916

--

--

--

--

2

nos. 5

No.

15

493

--

7395

--

--

--

3

nos. 6

No.

18

493

--

--

8874

--

--

4

nos. 7

No.

21

493

--

--

--

10353

--

5

nos. 8

No.

24

493

--

--

--

--

11832

(IV) 95 mm2, 11kV grade cable for S/Stn with following no. of out going Feeder 1

4nos.

2

nos. 5

mtr. mtr.

200 250

450 450

90000 --

--

--

--

112500

--

--

---

3 4

nos. 6 nos. 7

mtr. mtr.

300 350

450 450

---

---

135000 --

-157500

---

5

nos. 8

mtr.

400

450

--

--

--

--

180000

(V)

11 kV epoxy terminating kits for S/Stn with following no. of out going Feeder

1

nos. 4

No.

4

7074

28296

--

--

--

--

2

nos. 5

No.

5

7074

--

35370

--

--

--

3

nos. 6

No.

6

7074

--

--

42444

--

--

4

nos. 7

No.

7

7074

--

--

--

49518

--

5

nos. 8

No.

8

7074

--

--

--

--

56592

(VI) HT com pound & ot her material in sets f or cable boxe s of panels,S/Stn with following no. of out going Feeder 1

nos. 4

No.

4

2179

8716

--

--

--

--

2

nos. 5

No.

5

2179

--

10895

--

--

--

3

nos. 6

No.

6

2179

--

--

13074

--

--

4

nos. 7

No.

7

2179

--

--

--

15253

--

5

nos. 8

No.

8

2179

--

--

--

--

17432

2 6 0 31 1 9

29 2 46 0 0

S /To t a(lC:)D) 1

Gene ral Eq uipm en t 30 V,100AHLeadAcidBatteryalongwithBatteryCharger

2

30 V DC Distribution Board

3

400V,A.C.distributionswitchgear

2 2 8 16 3 8 34/1984

No. No.

S /To t a(D l :)-

4047/1967

No.

1

108464

1

45736 1

551591

108464 45736 551591 70 5 79 1

108464 45736 551591 7 05 7 91

108464 45736 551591 7 05 7 91

3 24 6 08 1

108464 45736

3 5 67 5 6 2

108464 45736

551591 7 0 57 9 1

551591 7 05 7 91

PAGE-11 E)

Su per st ruct ure & b us ba r

(I)

33kVsuperstructure&busbarasperdetail(P-33)

(II)

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

job

1

613740

613740

613740

613740

613740

613740

with following no. of out going Feeder (P-36) 1

nos. 4

job

1

179850

179850

--

--

--

--

2

nos. 5

job

1

243360

--

243360

--

--

--

3

nos. 6

job

1

282210

--

--

282210

--

--

4

nos. 7

job

1

345720

--

--

--

345720

--

5

nos. 8

job

1

384580

--

--

--

--

384580

S / To t a( E l :)F

Earthingof33kVSub-StationEquipmentsasperdetail(P-38)

G

Yard&colonyfencingasperdetail(P-43)

H

Yardlighteningasperdetail(P-44)

I

ControlandLTpowercablesasperdetail(P-45)

J)

Foundation of :--

1

Transformerasperdetail(P-46)

K

Costoftrenchesasperdetail(P-50)

79 3 59 0 job

S /To t a(lFt oK:)S aR y s:. -

1

job job job

G ra n dTo t a(lAt oK:)-

1

job

job

249550 421090

1 1

126130 93510

2 1

249550 421090 126130 93510

8 57 1 00

8 95 9 50

249550 421090

249550

249550

421090

126130 93510

421090

126130 93510

9 98 3 20 249550

421090

126130 93510

9 5 94 6 0

126130 93510

42720

85440

85440

85440

85440

85440

324080

324080

324080

324080

324080

324080

1 2 9 98 0 0 7 4 9 52 3 2 7 4 9 52 3 0

1 2 9 98 0 0 7 8 8 02 2 3 7 8 8 02 2 0

12 9 98 0 0 82 4 05 5 4

1 29 9 80 0 8 62 5 54 5

82 4 05 5 0

1 2 99 8 0 0 8 9 85 8 8 6

8 62 5 55 0

8 9 85 8 9 0

PAGE-12

Cost of Terminal Equipments for 1x'X' MVA,33/11 kV Sub-Station ( Manned) with 4to 8 nos. out going Feeder incorporating independent Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables ) S . N o.D e s c ri p ti onofi te m

IS S .N o.

Un it

Qt y

R at e

Am oun tf orS u b - S ta ti onW i thN o.of outg oi n gFe e d er s.

R E CS t d .N o A)

4N o s.

5N o s .

6N o s .

7N os.

8N o s .

Su b- Sta tion Tra nsform er 1 0 0k V A,3 3 / 0 . 4k VS / S t n ,Tra n s f orm e r

N o.

1

324478

324478

324478

324478

324478

324478

B)

33 k V Swi tc hg ea r Eq ui pm en t

1


2

33 kV Feeder Panel

3 4


5

400A33kVIsolatorwithE/Blade

6

400A33kVIsolatorwithoutE/Blade

9921/1992

7


55/1987

set

3

5371

16113

16113

16113

16113

16113

8


5292/1970

set

1

10304

10304

10304

10304

10304

10304

No.

1

226242

226242

11 k V swit chg ear and all ied E qui pment

(I)

11 kV p ane l boa rd wit h 1 inc ome r pan el wit h PT' s

226242

226242

226242

1

268446

268446

268446

268446

268446

268446

2705/1992 3156/1992

No. No.

3 3

30992 26867

92976 80601

92976 80601

92976 80601

92976 80601

92976 80601

9921/1992

No.

1

77886

77886

77886

77886

77886

77886

No.

4

71508

286032

S / Tota(lB:)C)

226242

No.

286032

10 5 8 6 00

286032

1 0 5 8 60 0

286032

286032

1 05 8 6 0 0

1 0 5 86 0 0

1 0 5 8 60 0

and following of out going Feeder panels. 1


set

1

2130382

2130382

--

--

--

--

2


set

1

2414049

--

2414049

--

--

--

3


set

1

2697716

--

--

2697716

--

--

4


set

1

2981383

--

--

--

2981383

--

58 nos. panels set 9of

set

1

3265050

--

--

--

--

3265050

(II)

11 kV triple pole GO Switch/I solator withou t E/bla de for S/Stn with f ol l ow i n gn o.ofou tg oi ngFe e d er

1 3 2 6/1 9 7 7

1

nos. 4

No.

4

4582

18328

--

--

--

--

2 3

nos. 5 nos. 6

No. No.

5 6

4582 4582

---

22910 --

-27492

---

---

4

nos. 7

No.

7

4582

--

--

--

32074

--

5

nos. 8

No.

8

4582

--

--

--

--

36656

PAGE-13 (III) 11 kV LA's Sub- Station Type for S/Stn wit h following no. of out going Feeder 1

nos. 4

No.

12

493

5916

--

--

--

--

2

nos. 5

No.

15

493

--

7395

--

--

--

3

nos. 6

No.

18

493

--

--

8874

--

--

4

nos. 7

No.

21

493

--

--

--

10353

--

5

nos. 8

No.

24

493

--

--

--

--

11832

(IV) 95 mm2, 11kV grade cable for S/Stn with following no. of out going Feeder

mtr.

200

450

90000

--

--

1

nos. 4

mtr.

250

450

--

112500

--

2

nos. 5

mtr.

300

450

--

--

3

nos. 6

mtr.

350

450

--

--

4

nos. 7

mtr.

400

450

--

5

8nos.

(V)

--

--

--

--

135000

--

--

--

157500

--

--

--

--

180000


1

nos. 4

No.

4

7074

28296

--

--

--

--

2

nos. 5

No.

5

7074

--

35370

--

--

--

3

nos. 6

No.

6

7074

--

--

42444

--

--

4

nos. 7

No.

7

7074

--

--

--

49518

--

5

nos. 8

No.

8

7074

--

--

--

--

56592

(VI) HT com pound & ot her material in sets f or cable boxe s of panels,S/Stn with following no. of out going Feeder 1

nos. 4

No.

4

2179

8716

--

--

--

--

2

nos. 5

No.

5

2179

--

10895

--

--

--

3

nos. 6

No.

6

2179

--

--

13074

--

--

4

nos. 7

No.

7

2179

--

--

--

15253

--

5

nos. 8

No.

8

2179

--

--

--

--

17432

2 6 0 31 1 9

29 2 46 0 0

S /To t a(lC:)D)

Gene ral Eq uipm en t

1

30 V,100AHLeadAcidBatteryalongwithBatteryCharger

2


3


2 2 8 16 3 8 34/1981

No. No.

S /To t a(D l :)-

4047/1967

No.

1

108464

1

45736 1

551591

108464 45736 551591 70 5 79 1

108464 45736 551591 7 05 7 91

108464 45736 551591 7 05 7 91

3 24 6 08 1

108464 45736

3 5 67 5 6 2

108464 45736

551591 7 0 57 9 1

551591 7 05 7 91

PAGE-14 E)


I


II


job

1

613740

1

nos. 4

job

1

179850

2

nos. 5

job

1

243360

3

nos. 6

job

1

4

nos. 7

job

5

nos. 8

job

613740

613740

613740

613740

613740

179850

--

--

--

--

--

243360

--

--

--

282210

--

--

282210

--

--

1

345720

--

--

--

345720

--

1

384580

--

--

--

--

384580

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

S / To t(aE :l-) F


G


H


I


J)

Foundation of :--

1


K


79 3 59 0 job

S /To t a(lFt oK:)S aR y s:.-

1

job job job

G ra n dTo t a(lAt oK:)-

1

job

job

249550 421090

1 1

126130 93510

1 1

249550 421090 126130 93510

8 57 1 00

8 95 9 50

249550 421090

249550

249550

421090

126130 93510

421090

126130 93510

998320

249550

421090

126130 93510

959460

126130 93510

42720

42720

42720

42720

42720

42720

324080

324080

324080

324080

324080

324080

1 2 5 70 8 0 6 4 2 11 7 7 6 4 2 11 8 0

1 2 5 70 8 0 6 8 0 61 6 8 6 8 0 61 7 0

12 5 70 8 0 71 6 64 9 9

1 25 7 08 0 7 55 1 49 0

71 6 65 0 0

1 2 57 0 8 0 7 9 11 8 3 1

7 55 1 49 0

7 9 11 8 3 0

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 ) S . N o.D e s c ri p ti onof i te m

IS S .N o.

U n it

Qt y

R E CS t d .N o A)

Ra te

Am ou n tf orS u b - S ta ti onW i thN o.ofou tg oi ngFe e d e rs .

Rs.

4N os .

5N os.

6N os .

7N os .

8N os .

Su b- Sta tio n Tr an sf or me r 100kVA,33/0.4kVS/Stn,Transformer

1180&2026

No.

1

324478

324478

324478

324478

324478

324478

B)

33 k V Swi tc hg ea r & Eq ui pm en t

1

33kVT/FC&RPanelwithDifferentialRelay

No.

2

433807

867614

867614

867614

867614

867614

2

33kVBusCouplerPanel

No.

1

208101

208101

208101

208101

208101

208101

3

33 kV Feeder Panel

4

36kVVacuum/SF-6CircuitBreaker.

5 6


7

33kVIsolatorwithE/Blade

8


9

33kVIsolatorwithoutE/Blade

10


No. 12-/1979 2705/1992 3156/1992

2

No. No. No.

268446 2

536892

254440

6 3

508880

30992 26867

536892

508880

508880

536892

536892

508880

508880

185952 80601

185952 80601

185952 80601

185952 80601

185952 80601

9921

No.

1

77886

77886

77886

77886

77886

77886

55/1987

No.

2

10304

20608

20608

20608

20608

20608

71508

500556

500556

500556

500556

500556

5371

26855

26855

26855

26855

26855

9921 5292/1970

set set

7 5

S / Tot a(lB:)C) I

536892

3013945

3 0 1 39 4 5

3 0 1 39 4 5

3 0 13 9 4 5

11 k V swi tch gea r and al lie d Eq uip men t 11 k V pa nel boa rd wi th 2 inc ome r pa nel s wit h PT's 1 busbar coupler and following out going Feeder panels.

1


set

1

2130382

2130382

--

--

--

--

2


set

1

2414049

--

2414049

--

--

--

3


set

1

2697716

--

--

2697716

--

--

4


set

1

2981383

--

--

--

2981383

--

5

nos. 8set 11 of panels

set

1

3265050

--

--

--

--

3265050

II

3 01 3 9 4 5

11 kV triple pole GO Switc h/Isol ator without E/blad e for S/Stn with f ol l ow i n gn o.ofou tgoi n gFe e d e r

3 0 7 0/1 9 8 5

1

nos. 4

set

4

4582

18328

--

--

--

--

2 3

nos. 5 nos. 6

set set

5 6

4582 4582

---

22910 --

-27492

---

---

4

nos. 7

set

7

4582

--

--

--

32074

--

5

nos. 8

set

8

4582

--

--

--

--

36656

PAGE-16 III

11 kV L A's Su b-S tation T ype for S /Stn with following no. of out going Feeder

1

nos. 4

No.

12

493

5916

--

--

--

--

2

nos. 5

No.

15

493

--

7395

--

--

--

3

nos. 6

No.

18

493

--

--

8874

--

--

4

nos. 7

No.

21

493

--

--

--

10353

--

5

nos. 8

No.

24

493

--

--

--

--

11832

IV

95 m m2, 11kV grade cable f or S /St n wit h following no. of out going Feeder

1

nos. 4

mtr.

200

450

90000

--

--

--

--

2

nos. 5

mtr.

250

450

--

112500

--

--

--

3

nos. 6

mtr.

300

450

--

--

135000

--

--

4

nos. 7

mtr.

350

450

--

--

--

157500

--

5

nos. 8

mtr.

400

450

--

--

--

--

180000

V

11 kV ep oxy terminating k its for S/S tn wi th following no. of out going Feeder

1

nos. 4

No.

4

7074

28296

--

--

--

--

2

nos. 5

No.

5

7074

--

35370

--

--

--

3

nos. 6

No.

6

7074

--

--

42444

--

--

4

nos. 7

No.

7

7074

--

--

--

49518

--

5

nos. 8

No.

8

7074

--

--

--

--

56592

VI

HT compound & other material in sets for cable boxes of panels,S/Stn with following no. of out going Feeder

1

nos. 4

No.

4

2179

8716

--

--

--

--

2

nos. 5

No.

5

2179

--

10895

--

--

--

3

nos. 6

No.

6

2179

--

--

13074

--

--

4

nos. 7

No.

7

2179

--

--

--

15253

--

5

nos. 8

No.

8

2179

--

--

--

--

17432

No.

1

108464

108464

S /To t a(lC:)-

D)

Gene ral Eq uipm en t

1

30 V,100AHLeadAcidBatteryalongwithBatteryCharger

2


3


2 2 8 16 3 8 34/1984

No. S /To t a(D l :)-

4047/1967

No.

1

45736 1

551591

45736 551591 70 5 79 1

2 6 0 31 1 9 108464 45736 551591 7 05 7 91

29 2 46 0 0 108464

45736 551591 7 05 7 91

3 24 6 08 1 108464 45736

3 5 67 5 6 2

108464 45736

551591 7 0 57 9 1

551591 7 05 7 91

PAGE-17 E)


I


II


job

1

613740

1

nos. 4

job

1

179850

2

nos. 5

job

1

243360

3

nos. 6

job

1

4

nos. 7

job

5

nos. 8

job

613740

613740

613740

613740

613740

179850

--

--

--

--

--

243360

--

--

--

282210

--

--

282210

--

--

1

345720

--

--

--

345720

--

1

384580

--

--

--

--

384580


S / To t a( E l :)F


G


H


I


J)

Foundation of :--

1


2

Circuit breaker (P-47)

K


79 3 59 0 job

1

job job job

421090 1

93510 2

job S /To t a(lFt oK:)G ra n dTo t a(lAt oK:)S aR y s:.-

126130

1

job job

249550

1

42720 2

1

19800 324080

249550 421090 126130 93510 85440 39600 324080 1 3 3 94 0 0 8 4 5 88 4 2 8 4 5 88 4 0

8 57 1 00

8 95 9 50

249550 421090

249550

249550

421090

126130 93510

9 5 94 6 0

421090

126130

85440 39600 324080 1 3 3 94 0 0 8 8 4 38 3 3 8 8 4 38 3 0

93510

85440

126130 93510

85440

39600

85440

39600

324080

324080

13 3 94 0 0 92 0 41 6 4

249550 421090

126130

93510

9 98 3 20

39600 324080

1 3 3 94 0 0 9 58 9 15 5

92 0 41 6 0

1 3 39 4 0 0 9 9 49 4 9 6

9 58 9 16 0

9 9 49 5 0 0

PAGE- 18

Cost of 2x 0.63 MVA, 33 kV Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. of out going Feeders with Common Breaker ( vacuum/SF6 ) Control for Transformer S . N o.D e sc r i pt i onof i te m

IS S .N o.

Un it

Q ty

R ECS td .N o 1


Ra te Rs.

No.

1

--

Am o u n t f o r S u b - S t a t i o n W i t h N o . o f o u t g o i n g F e e d e r s . 4N os .

5N os.

8998840

6N os .

9622610

10221720

7N os .

8N os.

10845490

11444610



3


2026/1993 7098/1985

No. Mtr

2

100

887500 450

1775000

S / T ot a l Storage Charges @ 3.0 %

324565


1775000

45000

1775000

45000

1775000

45000

45000

1 08 1 88 4 0 11 4 42 6 10 1 20 4 17 2 0 343278 361252 379965

324565

343278

361252

12 6 65 4 90 397938

379965


312900

312900

312900

312900


4539400

4702600

4865900

5029100


3512344 Tota l

Departmental Charges @ 11.0 %

3512344

1 98 3 26 1 4 2181588

G ra n d Tot al

2 20 1 42 0 2

S a yR s.I nl a cs

2 20 .1 4

3512344

20 6 57 0 11 2272271 22 9 29 2 82 22 9. 29

1775000

45000

3512344

2 14 5 53 6 7 2360090 2 38 1 54 5 8 23 8 .1 5

1 3 26 4 61 0

397938 312900 5192400 3512344

22 2 79 7 63 2450774 2 47 3 05 3 7 2 47 .3 1

2 3 07 8 13 1

2538594 2 5 61 6 72 5 2 5 6.1 7

PAGE-19

Cost of 2x1.6 MVA, 33 kV Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. of out going Feeders with Common Breaker ( vacuum/SF6 ) Control for Transformer S. N o.D e s cr i p ti onof i t em

I SS . N o.

Un it

Qty

R E CS td .N o 1

Cost of Terminal Equipments for 2x1.6 MVA,33/11 kV Sub-Station

R at e R s.

No.

1

--


5N os.

8998840

9622610

6N os .

7N os .

10221720

10845490

8N os . 11444610

with 4 to 8 nos. out going Feeder excluding the cost of Power Tr ansformer & 11 kV incoming cable (P- 24 to 26) 2


3


2026/1993 7098/1985

No. No.

2

100

1963500 516

S /Tota l Storage Charges @ 3.0 % Contingencies Charges @ 3.0 %

3927000 51600

3927000

3927000

51600

12 9 77 4 40

3927000

51600

13 6 01 2 10

3927000

51600 1 42 0 03 2 0

51600

1 48 2 40 9 0

15 4 23 2 1 0

389323 408036 426010 444723 462696 389323 408036 426010 444723 462696


312900

312900

312900

312900


4539400

4702600

4865900

5029100


3512344 Tot al

[email protected]%

3512344

22 1 20 7 30 2433280

3512344

22 9 45 1 26

2523964

G r a n d T ot a l

24 5 54 0 10

S a yR s .I nla c s

24 5 .54

25 4 69 0 90 25 4. 69

3512344

2 37 4 34 8 4

2611783

312900 5192400 3512344

2 45 6 78 8 0

2702467

2 63 5 52 6 7 2 63 .5 5

2 7 27 0 34 7 2 7 2.7 0

25 3 66 2 4 6

2790287 28 1 56 5 3 3 28 1 .5 7

PAGE-20

Cost of 1x1.6 MVA, Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. out going Feeders with Independent Breaker ( vacuum/SF6 ) Control for Transformer S. N o.D e s cr i p t i onof i te m

I S S . N o.

U nit

Qt y

Ra te

R E CS t d.N o 1

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


No.

1

7650540

5N os .

6N os .

7N os.

8274310

8873430

9497200

8N os.

10096320



3


2026/1993 7098/1985

No. No.

1 50

1963500 516

S/ Tot a l

Storage Charges @ 3.0 % Contingencies Charges @ 3.0 %

1963500 25800

1963500

1963500

25800

9 63 9 84 0

1963500

25800

1 0 26 3 61 0

1963500

25800 1 08 6 27 3 0

25800 1 1 48 6 5 00

1 20 8 5 62 0

289195 307908 325882 344595 362569 289195 307908 325882 344595 362569


312900

312900

312900

312900


4556400

4719600

4882900

5046200


3512344 To t a l


3512344

3512344

1 8 59 9 87 4

1 9 42 4 27 1

2045986

2136670

Gr a nd Tota l

2 0 64 5 86 0

Sa yR s .I nl a c s

2 0 6.4 6

2 1 56 0 94 1 2 1 5. 61

3512344

2 02 2 26 3 8

2224490 2 24 4 71 2 8 2 24 .4 7

312900 5209400 3512344

2 1 04 7 1 34

2315185 2 3 36 2 3 19 2 3 3. 62

2 18 4 5 40 1

2402994 2 42 4 8 39 5 2 4 2.4 8

PAGE-21

Cost of 2x3.15 MVA, 33 kV Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. out going Feeders with Common Breaker ( vacuum/SF6 ) Control for Transformer S. N o.D e s cr i p t i onof i t e m

IS S .N o.

Un it

Qty

R E CSt d .N o 1


R at e R s.

No.

1

--

A m o u n t f o rS u b - S t a t i o n W i t h N o . o f o u t g o i n g F e e d e r s . 4N os . 8998840

5N os .

6N os .

9622610

10221720

7N os .

8N os.

10845490

11444610

with 4 to 8 nos. out going Feeder excluding the cost of Power Transformer &11 kV incoming cable (P- 24 to 26) 2


3


2026/1992 7098/1985

No. Mtr

2

100

2477323 647

S / T ot a l Storage Charges @ 3.0 % Contingencies Charges @ 3.0 %

4954646 64700

4954646

4954646

64700

14 0 18 1 8 6

4954646

64700

14 6 41 9 56

4954646

64700 1 5 24 1 06 6

64700

1 5 86 4 83 6

1 6 46 3 95 6

420546 439259 457232 475945 493919 420546 439259 457232 475945 493919


312900

312900

312900

312900


4539400

4702600

4865900

5029100


3512344 Tota l

[email protected]%

3512344

23 2 23 9 2 1 2554631

3512344

24 0 48 3 17

2645315

G r a n d To t a l

25 7 78 5 5 2


25 7 .79

26 6 93 6 32 26 6 .94

3512344

2 4 84 6 67 4

2733134

312900 5192400 3512344

2 5 67 1 07 0

2823818

2 7 57 9 80 8 2 7 5.8 0

28 4 94 8 88 28 4 .95

2 6 46 9 43 7

2911638 2 9 38 1 07 5 2 9 3.8 1

PAGE-22

Cost of 1x3.15 MVA, Terminal Equipment & Sub-Station (Un-Manned) with 4 to 8 nos. out going Feeders with Independent Breaker ( vacuum/SF6 ) Control for Transformer S. N o.D e s cr i p t i onof i t e m

IS S .N o.

Un it

Qt y

R at e

R ECS td .N o 1

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

No.

1

--


5N os .

6N os .

7650540

8274310

8873430

7N os .

8N os .

9497200

10096320



3


2026/1993 7098/1985

No. No.

1 50

2477323 647

S /Tota l

Storage Charges @ 3.0 % Contingencies Charges @ 3.0 %

2477323 32350

2477323

2477323

32350

1 01 6 0 21 3

2477323

32350

1 07 8 39 8 3

2477323

32350 11 3 83 1 0 3

32350 1 20 0 6 87 3

12 6 05 9 9 3

304806 323519 341493 360206 378180 304806 323519 341493 360206 378180


312900

312900

312900

312900


4556400

4719600

4882900

5046200


3512344 Tot al


3512344

3512344

1 91 5 1 47 0

1 99 7 58 6 6

2106662

2197345

G r a n d T ot a l

2 12 5 8 13 2


2 12 .5 8

2 21 7 32 1 1 2 21 .7 3

3512344

20 7 74 2 3 3

2285166 23 0 59 3 9 9 23 0 .59

312900 5209400 3512344

2 15 9 8 72 9

2375860 2 39 7 4 58 9 2 3 9.7 5

22 3 96 9 9 7

2463670 24 8 60 6 6 7 24 8 .6 1

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 S . N o.D e s cr i pt i onof i t em

I SS . N o.

U nit

Q ty

R E CS td .N o 1

Cost of Terminal Equipments for 2x 6.3MVA,33/11 kV Sub-Station

R at e R s.

No.

1

--

Am o u n t f o r S u b - S t a t i o n W i t h N o . o f o u t g o i n g F e e d e r s . 4N os . 9413970

5N os . 10037740

6N os.

7N os .

10636850

11260620

8N os. 11859740



3

240mm2.11kVgradecable Storage Charges @ 3.0 %

2026 7098/1985

No. No.

2 100

3650219 796

S/ Tota l


7300438 79600

7300438

7300438

79600

7300438

79600

522533

540507

559220


312900

312900

312900

312900


4556400

4719600

4882900

5046200

3512344 To t a l

[email protected]%

79600

1 67 9 40 08 1 74 1 77 78 18 0 16 88 8 1 86 4 06 58 503820 522533 540507 559220 577193 503820


7300438

79600

3512344

2 61 8 32 92 2880162

3512344

2 70 0 76 89

2970846

G r a n d To t a l

2 90 6 34 55

Sa yR s .I nl a cs

2 90 .63

27 8 06 04 5

3058665

2 99 7 85 34 2 99 .79

3512344

312900 5209400 3512344

2 86 3 05 41

3149360

30 8 64 71 0 30 8. 65

19 2 39 77 8

577193

3 17 7 99 01 3 17 .8 0

29 4 28 80 9

3237169 32 6 65 97 8 32 6. 66

PAGE-24

Cost of Terminal Equipments for 2x'X' MVA, 33/11 kV Sub-Station(Un-Manned) with 4 to 8 nos. out going Feeders incorporating Common Breaker ( vacuum/SF6 ) Control for Transformer (excluding cost of power Transformer and 11 kV incoming cables ) S.No .D es cr ip tio no fit e m

IS S.N o .

U n it

Qty

Ra t e

R ECSt d .No A)

Amou n tf o rSub - Sta t io nW ithN o .o f o utg o ingF e ed e rs .

Rs .

4No s .

5N os .

6N os .

7No s .

8N o s .

Sub-Station Transf ormer 100kVA,33/0.4kVS/Stn,Transformer

No.

1

324478

324478

324478

324478

324478

324478

B)

33 kV Switchgear Equipment

1


2


No.

2

226242

452484

452484

452484

452484

452484

3

33kVBusCouplerPanel

No.

1

208101

208101

208101

208101

208101

208101

4

33 kV Feeder Panel

5

33kVCT'sSingleUnit

6

12-/1979

No.

2

254440

508880

508880

508880

508880

508880

No.

2

268446

536892

536892

536892

536892

536892

2705/1992

No.

6

30992

185952

185952

185952

185952

185952

33/11kV,singlephasePT's

3156/1992

No.

3

26867

80601

80601

80601

80601

80601

7

400A33kVIsolatorwithE/Blade(Motorised)

9921/1992

No.

1

77886

77886

77886

77886

77886

77886

8

400A33kVIsolatorwithoutE/Blade(Motorised)

9


55/1987

set

5

5371

26855

26855

26855

26855

26855

10


5292/1970

set

2

10304

20608

20608

20608

20608

20608

C)

S/T o t a(lB:)11 kV s wit chgear a nd al lied Eq uipment

(I)

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

9921/1992

No.

7

71508

500556

500556

2 5 98 8 1 5

500556

25 9 8 81 5

500556

25 9 8 81 5

500556

25 9 8 81 5

2 59 8 8 15

Busbar coupler and following of out going Feeder panels. 1


set

1

2130382

2130382

--

--

--

--

2


set

1

2414049

--

2414049

--

--

--

3


set

1

2697716

--

--

2697716

--

--

4


set

1

2981383

--

--

--

2981383

--

3265050

--

--

--

--

3265050

5 nos. 8set 11 of panels set 1 (II) 11 kV tripl e pole GO Swit ch/Isolator witho ut E/blade for S/S tn with f o llo w in gn o .o fo u tgo in gF ee d er 1 3 26 / 1 97 7 1

nos. 4

set

4

4582

18328

--

--

--

--

2

nos. 5

set

5

4582

--

22910

--

--

--

3

nos. 6

set

6

4582

--

--

27492

--

--

4

nos. 7 nos.

set se

7

4582

---

---

---

32074 --

--

PAGE-25 (III) 11 kV LA's Sub-S tation Type for S /Stn wi th 1 2 3 4 5

following no. of out going Feeder nos. 4 nos. 5 nos. 6 nos. 7 nos. 8

No. No. No. No. No.

12 15 18 21 24

493 493 493 493 493

5916 -----

-7395 ----

--8874 ---

---10353 --

----11832


4nos.

2

nos. 5

mtr.

250

450

--

112500

--

3

nos. 6

mtr.

300

450

--

--

4

nos. 7

mtr.

350

450

--

--

5

nos. 8

mtr.

400

450

--

(V)

mtr.

200

450

90000

--

--

--

--

--

--

135000

--

--

--

157500

--

--

--

--

180000


1

nos. 4

No.

4

7074

28296

--

--

--

--

2

nos. 5

No.

5

7074

--

35370

--

--

--

3

nos. 6

No.

6

7074

--

--

42444

--

--

4

nos. 7

No.

7

7074

--

--

--

49518

--

5

nos. 8

No.

8

7074

--

--

--

--

56592

(VI) HT comp ound & oth er material in s ets for ca ble box es of panels,S/Stn with following no. of out going Feeder 1

nos. 4

No.

4

2179

8716

--

--

--

--

2

nos. 5

No.

5

2179

--

10895

--

--

--

3

nos. 6

No.

6

2179

--

--

13074

--

--

4

nos. 7

No.

7

2179

--

--

--

15253

--

No.

8

2179

--

--

--

--

17432

5 nos. 8 (VII) 12 KV vacuum/SF-6 Circuit Breaker. 1

nos. 4

No.

4

238781

955124

--

--

--

--

2

nos. 5

No.

5

238781

--

1193905

--

--

--

3 4

nos. 6 nos. 7

No. No.

6 7

238781 238781

---

---

1432686 --

-1671467

---

5

nos. 8

No.

8

238781

--

--

--

--

1910248

43 57 28 6

4 9 17 54 8

S / To t a(lC:)-

3 23 67 62

3 79 70 24

54 77 81 0

PAGE-26 D)

Ge neral Eq uipment

1

30V,100AHLeadAcidBatteryalongwithBatteryCharger

2


3


34/1984

No.

1

No. 4047/1967

108464

1

45736

No.

1

551591

S / To t a( D l :)E)

108464

108464

45736

108464

45736

551591

551591

70 57 91

108464

45736

45736

551591

70 57 91

108464 45736

551591

70 57 91

551591

70 57 91

70 57 91

Su per St ructure & Bu sb ar

(I)


(II)


job

1

613740

613740

613740

613740

613740

613740

with following no. of out going Feeder (P-36) 1

nos. 4

job

1

179850

179850

--

--

--

--

2

nos. 5

job

1

243360

--

243360

--

--

--

3

nos. 6

job

1

282210

--

--

282210

--

--

4 5

nos. 7 nos. 8

job job

1 1

345720 384580

---

---

---

345720 --

-384580

S /T ot a( E l :)F


G


H


I


J)

Foundation of :--

1


2


K


79 35 90 job

1

job job job

421090 1

93510 2

job S /T o t a(lFt oK:)G r an dTo t a(l At oK): S ay R s .: -

126130

1

job job

249550

1

42720 2

1

19800 324080

85 71 00

249550

249550

421090

421090

126130 93510

89 59 50 249550 421090

126130 93510

85440 39600 324080 1 33 94 00 8 99 88 36 8 99 88 40

126130 93510

85440

85440

39600 324080

95 94 60 249550 421090 126130

93510

1 33 94 00 9 62 26 08 9 62 26 10

249550 421090 126130 93510

85440

39600 324080

99 83 20

85440

39600 324080

39600 324080

13 39 40 0

1 3 39 40 0

13 39 40 0

1 02 21 72 0

1 08 45 49 2

1 14 44 61 4

1 02 21 72 0

1 08 45 49 0

1 14 44 61 0

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 ) S. N o.D e s cr i p ti onof i t em

I S S . N o.

U nit

Qt y

R at e

R E CS t d.N o A)


5N os .

6N os .

7N os .

8N os.

Sub-S tat ion Tra nsfor mer 1 0 0k V A,3 3 / 0 . 4k VS / S t n,Tr a n s f or m er

N o.

1

324478

324478

324478

324478

324478

324478

B)

33 k V Swi tch ge ar E quip ment

1


2


3

33 kV Feeder Panel

4

33kVCT'sSingleUnit

5

33/11kV,singlephasePT's

3156/1992

No.

3

26867

80601

80601

80601

80601

80601

6

400A33kVIsolatorwithE/Blade (Motorised)

9921/1992

No.

1

77886

77886

77886

77886

77886

77886

7

400A33kVIsolatorwithoutE/Blade(Motorised)

9921/1992

8


55/1987

set

3

5371

16113

16113

16113

16113

16113

9


5292/1970

set

1

10304

10304

10304

10304

10304

10304

12-/1979

No. No.

2705/1992

1 1

254440 226242

254440 226242

11 kV s witc hgear an d all ied E quipment

(I)

11 kV p anel boa rd wit h 1 inc omer pan el wit h PT' s

254440 226242

254440 226242

254440 226242

No.

1

268446

268446

268446

268446

268446

268446

No.

3

30992

92976

92976

92976

92976

92976

No.

4

71508

286032

S / Tot a(lB:)C)

254440 226242

286032

13 1 30 4 0

286032

13 1 30 4 0

286032

1 31 3 04 0

286032

1 3 13 0 4 0

1 3 13 0 40

and following of out going Feeder panels. 1


set

1

2130382

2130382

--

--

--

--

2


set

1

2414049

--

2414049

--

--

--

3


set

1

2697716

--

--

2697716

--

--

4


set

1

2981383

--

--

--

2981383

--

3265050

--

--

--

--

3265050

5 nos. 8panels set 9of set 1 (II) 11 kV triple pole G O Switch /Isola tor witho ut E/bl ade for S/Stn with f ol l ow i n gn o.ofou tg oi n gFe ed e r 1 3 26 /19 7 7 1

nos. 4

No.

4

4582

18328

--

--

--

--

2 3 4 5

nos. 5 nos. 6 nos. 7 nos. 8

No. No. No. No.

5 6 7 8

4582 4582 4582 4582

-----

22910 ----

-27492 ---

--32074 --

---36656

PAGE-28 (III) 11 kV LA's Sub-S tation Type for S /Stn wi th following no. of out going Feeder 1 2 3 4

nos. 4 nos. 5 nos. 6 nos. 7

No. No. No. No.

12 15 18 21

493 493 493 493

5916 ----

-7395 ---

--8874 --

---10353

-----

5

nos. 8

No.

24

493

--

--

--

--

11832


nos. 4

mtr.

200

450

90000

--

--

--

--

2

nos. 5

mtr.

250

450

--

112500

--

--

--

3 4

nos. 6 nos. 7

mtr. mtr.

300 350

450 450

---

---

135000 --

-157500

---

5

nos. 8

mtr.

400

450

--

--

--

--

180000

(V)


1

nos. 4

No.

4

7074

28296

--

--

--

--

2

nos. 5

No.

5

7074

--

35370

--

--

--

3

nos. 6

No.

6

7074

--

--

42444

--

--

4

nos. 7

No.

7

7074

--

--

--

49518

--

5

nos. 8

No.

8

7074

--

--

--

--

56592

(VI) HT comp ound & oth er material in s ets for ca ble box es of panels,S/Stn with following no. of out going Feeder 1

nos. 4

No.

4

2179

8716

--

--

--

--

2

nos. 5

No.

5

2179

--

10895

--

--

--

3

nos. 6

No.

6

2179

--

--

13074

--

--

4

nos. 7

No.

7

2179

--

--

--

15253

--

No.

8

2179

--

--

--

--

17432

5 nos. 8 (VII) 12 KV vacuum/SF-6 Circuit Breaker 1

nos. 4

No.

4

238781

955124

--

--

--

--

2

nos. 5

No.

5

238781

--

1193905

--

--

--

3 4

nos. 6 nos. 7

No. No.

6 7

238781 238781

---

---

1432686 --

-1671467

---

5

nos. 8

No.

8

238781

--

--

1910248

43 57 28 6

4 9 17 54 8

S / To t a(lC:)-

-3 23 67 62

-3 79 70 24

54 77 81 0

PAGE-29 D)

Ge neral Eq uipment

1


2


3


34/1984

No. No.

4047/1967

1

108464

1

45736

No.

1

551591


108464 45736 551591 70 57 91

108464

108464

45736

45736

551591

108464

108464

45736

45736

551591

70 57 91

551591

70 57 91

551591

70 57 91

7 05 79 1


I


II


job

1

613740

613740

613740

613740

613740

613740

1

nos. 4

job

1

179850

179850

--

--

--

--

2

nos. 5

job

1

243360

--

243360

--

--

--

3

nos. 6

job

1

282210

--

--

282210

--

--

4 5

nos. 7 nos. 8

job job

1 1

345720 384580

---

---

---

345720 --

-384580


S /T ot a( E l :)F


G


H


I


J)

Foundation of :--

1


2


K


79 35 90 job

1

job job job

421090 1

93510 1

job S /T o t a(lFt oK:)G r an dTo t a(lAt oK): S aR y s:.-

126130

1

job job

249550

1

42720 1

1

19800 324080

249550 421090 126130 93510 42720 19800 324080 1 27 68 80 7 65 05 41 7 65 05 40

85 71 00

89 59 50

249550 421090

249550 421090

126130 93510

95 94 60 249550 421090

126130 93510

42720 19800 324080 1 27 68 80 8 27 43 13 8 27 43 10

249550 421090

126130 93510

42720

126130 93510

42720

19800 324080

99 83 20

19800 324080

12 76 88 0 88 73 42 5 88 73 43 0

1 2 76 88 0 9 4 97 19 7 9 4 97 20 0

42720 19800 324080 12 76 88 0 1 00 96 31 9 1 00 96 32 0

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 ) S. N o.D e s cr i p t i onof i te m

I S S. N o.

U n it

Q ty

R E CS t d .N o A)

R at e R s.

100kVA,33/0.4kVS/Stn,Transformer

1180&2026

No.

1

33 k V Swi tc hgea r & Eq uipm ent

1


2

33kVT/FC&RPanelwithDifferentialRelay

No.

2

3

33kVBusCouplerPanel

No.

1

4

33 kV Feeder Panel

5 6


7

33kVIsolatorwithE/Blade (Motorised)

8


9

33kVIsolatorwithoutE/Blade (Motorised)

10


12-/1979

No.

324478 2

324478

6N os .

7N os .

8N os .

254440

324478

508880

324478

508880

324478

508880

324478

508880

508880

433807

867614

867614

867614

867614

867614

208101

208101

208101

208101

208101

208101

No.

2

268446

536892

536892

536892

536892

536892

No. No.

6 3

30992 26867

185952 80601

185952 80601

185952 80601

185952 80601

185952 80601

9921

No.

1

77886

77886

77886

77886

77886

77886

55/1987

No.

2

10304

20608

20608

20608

20608

20608

2705/1992 3156/1992

9921 5292/1970

set set

7 5

71508

500556

500556

500556

500556

500556

5371

26855

26855

26855

26855

26855

S /Tot a(lB:)-

I

5N os .

Su b- Stati on Tr ansform er

B)

C)


3 0 1 39 4 5

30 1 39 4 5

3 0 13 9 45

3 01 3 94 5

3 01 3 94 5

11 k V swi tch gea r an d all ied E quipment 11 k V pa nel boa rd w ith 2 incomer pa nel s wi th PT's 1 Busbar coupler and following out going Feeder panels.

1


set

1

2130382

2130382

--

--

--

--

2


set

1

2414049

--

2414049

--

--

--

3


set

1

2697716

--

--

2697716

--

--

4


set

1

2981383

--

--

--

2981383

--

3265050

--

--

--

--

3265050

5 nos. 8set 11 of panels set 1 II 11 kV triple pole GO Switch/Is olator without E/bla de for S/Stn with f ol l ow i n gn o.of ou tg oi n gFee d er 3 0 70 /1 98 5 1

nos. 4

set

4

4582

18328

--

--

--

--

2

nos. 5

set

5

4582

--

22910

--

--

--

3

nos. 6

set

6

4582

--

--

27492

--

--

4 5

nos. 7 nos. 8

set set

7 8

4582 4582

---

---

---

32074 --

-36656

PAGE-31 III

11 kV L A's Sub -St ation Ty pe fo r S/S tn wit h following no. of out going Feeder

1

nos. 4

No.

12

493

5916

--

--

--

--

2

nos. 5

No.

15

493

--

7395

--

--

--

3

nos. 6

No.

18

493

--

--

8874

--

--

4

nos. 7

No.

21

493

--

--

--

10353

--

5

nos. 8

No.

24

493

--

--

--

--

11832

IV

95 m m2, 11 kV g rade cable for S /Stn wit h following no. of out going Feeder

1

nos. 4

mtr.

200

450

90000

--

--

--

--

2

nos. 5

mtr.

250

450

--

112500

--

--

--

3

nos. 6

mtr.

300

450

--

--

135000

--

--

4 5

nos. 7 nos. 8

mtr. mtr.

350 400

450 450

---

---

---

157500 --

-180000

V

11 k V ep oxy terminating kits for S/S tn wi th following no. of out going Feeder

1 2

nos. 4 nos. 5

No. No.

4 5

7074 7074

28296 --

-35370

---

3

nos. 6

No.

6

7074

--

--

4

nos. 7

No.

7

7074

--

--

5

nos. 8

No.

8

7074

--

VI

---

---

42444

--

--

--

49518

--

--

--

--

56592

HT compound & other material in sets for cable boxes of panels,S/Stn with following no. of out going Feeder

1

nos. 4

No.

4

2179

8716

--

--

--

--

2

nos. 5

No.

5

2179

--

10895

--

--

--

3 4

nos. 6 nos. 7

No. No.

6 7

2179 2179

---

---

13074 --

-15253

---

No.

8

2179

--

--

--

--

17432

5 nos. 8 (VII) 12 KV vacuum/SF-6 Circuit Breaker. 1 nos. 4 2 nos. 5 3 nos. 6

No. No. No.

4 5 6

238781 238781 238781

955124 ---

-1193905 --

--1432686

----

----

4

nos. 7

No.

7

238781

--

--

--

1671467

--

5

nos. 8

No.

8

238781

--

--

--

--

1910248

43 57 28 6

4 9 17 54 8

S / To t a(lC:)-

3 23 67 62

3 79 70 24

54 77 81 0

PAGE-32 D)

Ge neral Eq uipment

1


2


3


34/1984

No.

1

No.

108464

1

No.

45736 1

551591


108464

108464

45736

108464

45736

551591

551591

70 57 91

108464

45736

45736

551591

70 57 91

108464 45736

551591

70 57 91

551591

70 57 91

70 57 91


I


II


job

1

613740

1

nos. 4

job

1

179850

2

nos. 5

job

1

243360

3

nos. 6

job

1

4 5

nos. 7 nos. 8

job job

1 1

613740

613740

613740

613740

613740

179850

--

--

--

--

--

243360

--

--

--

282210

--

--

282210

--

--

345720 384580

---

---

---

345720 --

-384580


S /T ot a( E l :)F


G


H


I


J)

Foundation of :--

1


2


K


79 35 90 job

1

job job job

421090 1

93510 2

job S /T o t a(lFt oK:)G r an dTo t a(l At oK): Sa y Rs:.-

126130

1

job job

249550

1

42720 2

1

19800 324080

85 71 00

249550

249550

421090

421090

126130 93510

89 59 50

126130 93510

85440 39600 324080 1 33 94 00 9 41 39 66 9 41 39 70

249550 421090 126130 93510

85440

85440

39600 324080

95 94 60 249550 421090 126130

93510

249550 421090 126130 93510

85440

39600 324080

99 83 20

85440

39600 324080

39600 324080

1 33 94 00

13 39 40 0

1 3 39 40 0

13 39 40 0

1 00 37 73 8

1 06 36 85 0

1 12 60 62 2

1 18 59 74 4

1 00 37 74 0

1 06 36 85 0

1 12 60 62 0

1 18 59 74 0

PAGE-33

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

D e s cr ip t io no fit e m

U n it

A.

S U P ER S T R U C T U R E

1

R.S. Joists, size 10,000x225x150mm 12 supports I.e.(12x10x33.9)=4068kgsay4.07MT

2

Qty

MT

R a t e( R s .)

4.07

56800

Am o u n t ( R s . )

231176

R.S.Joists, size 4200x225x150mm supports for lightening arrester differential CT's (6x33.9x4.2)=854kgsay.854MT

MT

0.854

56800

48507

3

FoundationofR.S.joistssupportsasperdetailp-37

job

18

6130

110340

4 a)

M.S. channel iron 125x65mm, X-arm @13.1 kg/mtr. At 5% wastage for bus-bar,isolators,LA's,transformer etc.

I

9150 mm long

=9 no. I.e. 1098.14 kg

II

4725 mm long

=14 no. I.e. 882.11 kg

III

750 mm long Total

b) 5 a)

=2 no. I.e. 20.00 kg =25no.I.e.2000.25kg=2MT

MT

2

56800

Add % 5workshop charges on item a) 4

113600 5680

M.S.angle iron 65x65 X-arm @ 5.8 kg/mtr &5% wastage for

MT

0.07

56800

3806

body supports belt of station transformer b)

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

190

Nuts&BoltswithWashersoffsizes

Kg

60

77

4620

S /T o(:tA -a)l B.

5179 19

B U S - B AR

I

3discinsulatorstensionstringcompletewithfittingp-54

II

ACSR conductor 100 mm2 at 10 % wastage (8x4.5+1x3.5)x3x1.1=130.35say130mtr.

No. mtr.

51

1347

130

68697

59

7670

For jumpers at 2 mtr. average 25setsI.e.2x3x25x1.1=165mtr. III

Tee connections

IV

clamps PG

mtr. No. No.

165

59

9735

24 42

209 112

S/T o:(t-Ba)l T o(tA a+ l:B -)

5016 4704 958 22 6137 41

Say Rs .

6 1 3 7 4 0 .0 0

PAGE-34

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


U n it

Qty

R a t e( R s .) Rs

A

Amo u n tf o ro u tg o in gF e e d e ro f 4n o .

5n o .

--

--

6n o .

7n o .

8n o .

SUPPORTS 1

Steel tubular pole 10 M long for:--

a nos. 4 out going Feeder

No.

4

13033

52132

--

--

b

nos. 5out going Feeder

No.

6

13033

--

78198

--

--

--

c


No.

6

13033

--

--

78198

--

--

d

nos. 7 out going Feeder

No.

8

13033

--

--

--

104264

--

e


No.

8

13033

--

--

--

--

104264

2

St ee l t ub ular po le 9 M lon g f or :- -

a nos. 4out going Feeder

No.

1

9536

9536

--

--

--

--

b


No.

1

9536

--

9536

--

--

--

c


No.

2

9536

--

--

19072

--

--

d


No.

2

9536

--

--

--

19072

--

e


No.

3

9536

--

--

--

--

28608

3

RC C m u f f s & c o n cre t in g t h er e o f


No.

5

920

4600

--

--

--

--

b


No.

7

920

--

6440

--

--

--

c


No.

8

920

--

--

7360

--

--

d


No.

10

920

--

--

--

9200

--

e


No.

11

920

--

--

--

--

10120

S /T o t a( A l :)B 1

6 6268

9417 4

104 630

13 2536

--

--

CROSS ARMS 3.75 long M.S. ch an ne l iro n 1 00 X5 0X 6 mm 9.56kg/mtr. Cross arms for Sub-Station With

a nos. 4 out going Feeder

No.

30

2036

61080

--

--

b


No.

38

2036

--

77368

--

--

--

c d

nos. 6out going Feeder nos. 7 out going Feeder

No. No.

46 54

2036 2036

---

---

93656 --

-109944

---

e


No.

62

2036

--

--

--

--

126232

1429 92

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

--

--

--

--

b


No.

20

959

--

19180

--

--

--

c


No.

24

959

--

--

23016

--

--

d


No.

28

959

--

--

--

26852

--

e


No.

32

959

--

--

--

--

30688

3

M.S. half clamps wit h nut s & bolts f or S/St n w it h


No.

48

210

10080

--

--

--

--

b


No.

64

210

--

13440

--

--

--

c


No.

80

210

--

--

16800

--

--

d


No.

96

210

--

--

--

20160

--

e


No.

112

210

--

--

--

--

23520

C 1.

BUS - BAR

S /T o t a(lB:)-

8 65 04

1 09 98 8

13 3 47 2

15 69 56

Single insulators tension string for S/Stn with a nos. 4out going Feeder

No.

6

975

5850

--

--

--

--

b

5&6 nos. out going Feeder

No.

12

975

--

11700

11700

--

--

c


No.

18

975

--

--

--

17550

17550

2

AC S R C O NDUC T OR For bus-bars


Mtr

23

59

1357

--

--

--

--

b


Mtr

46

59

--

2714

2714

--

--

c


Mtr

69

59

--

--

--

4071

4071

For jumpers & 6 sets of jumpers at 2.5 mtr. Average per Feeder for a nos. 4out going Feeder

Mtr

180

59

10620

--

--

--

--

b


Mtr

225

59

--

13275

--

--

--

c


Mtr

270

59

--

--

15930

--

--

d


Mtr

315

59

--

--

--

18585

--

e


Mtr

360

59

--

--

--

--

21240

18 04 40

PAGE-36 3

11 k V pi n in sulato rs w it h pi n & h elically fo rm ed f it ti ngs


No.

14

105

1470

--

--

--

--

b


No.

17

105

--

1785

--

--

--

c


No.

20

105

--

--

2100

--

--

d


No.

23

105

--

--

--

2415

--

e


No.

26

105

--

--

--

--

2730

4

C LAM P S


No.

36

216

7776

--

--

--

--

b


No.

45

216

--

9720

--

--

--

c


No.

54

216

--

--

11664

--

--

d


No.

63

216

--

--

--

13608

--

e


No.

72

216

--

--

--

--

15552

3 91 94

4 41 08

S /T o t a( C l: -)

2 70 73

T ot a(lA+ B+ C) : S ayRs .

56 22 9

6 11 43

17 98 45

2 43 35 6

28 2 21 0

34 57 21

3 84 57 5

17 98 50

2 43 36 0

28 2 21 0

34 57 20

3 84 58 0

PAGE-37

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


1 i)

Round 12 mm dia =

U n it

Qty

R a t e( R s .) Amo u n t ( R s .)

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) ii)

kg

52

M.S. plate 225x160x10mm for top & bottom of R.S. joists supports I.e. 2x2.84 =5.68kg

57

2964

kg

5.68

57

324

kg

1.35

57

77

Angle iron 50x50x6mm supports at the bottom of 2x0.15x4.5=1.35kg

3

M.S.16mmdiafoundationboltswithwashersandnutsetc.

4

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

No.

4

77

308

.+2(0.35x0.208x0.205)+2(0.8x0.11x0.095)+2(1.72x0.205 x0.065)+2(0.517x0.05x0.045)=0.091+0.091+0.04+0.017 .+0.046+0.002=0.287

mtr. :T - otal R sS . ay

0.287

8577

2462 6134 6130

PAGE-38

Schedule of cost for Earthing of 33/11 kV or 33/22 kV Sub-Station With indoor type of switchgear S . N o . D e s cr i p t i o n oift e m

U n it

Qty

Rate

Am o u n t

Rs. 1

Costof materialforearthmatlayingasperdetail P -40

2

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

A.

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

B

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

C

For 4 nos. 33 kV super structure at 20 mtr each 4x2x20x1.05 =168 mtr.

D

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

E

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

No

1

207300.00

207300.00

panels M.S. flat 20x60mm,wt. 1.2 kg/mtr. At 5% wastage 10 mtr. Each (3x3x10) 1.05=94.5 mtr.

(2x10)2x1.05 F

For earthing of 22 k V or 11kV super structure 15 mtr each 2x15x1.05 =31.5 mtr. Total(A+B+C+D+E+F)=542mtr,650kg=0.65MT

3

Weldingofrisersandcorrosionprotection@5%of2

4

GIwireno.6SWGforscreeningetc.

5

Eye block for screening

MT

0.65

56800.00

36920.00 1846.00

kg No

25 30

59.00

1475.00 67.00

2010.00

T o: -t a l

2 4 9 5 5 1 .0 0

S Rasy.

2 4 9 5 5 0 .0 0

PAGE-39

Schedule of cost and material Earthing Electrode (pipe type) ( refer REC Construction Std. J-2 ) S . N o. D e s c r i p t i o n oifte m 1

U nit

G.I.Pipe50mmdiawithholesof16mmdiaat150mm

No

Qt y

R at e

3

Am o u n t

R s.

Rs.

923.00

2769.00

from centre to centre for 2 mtr. D istance from bottom. 2

Workshop charges % 5item on no. 1

3

M.S.plates150x150x6mmfortwoconnection

138.45

4

50x6mmM.S.flatconnectionwiththemattomat

5

Nuts&boltsgalvanized16mmdia,50mmlong

6

Chequredplatecover500x500x6mmI.e.11.8kg T:o-ta l :S R - asy.

Kg Kg

1.13 4.8

Kg

0.5 Kg

57.00 57.00 77.00

11.8

81.00

64.41 273.60 38.50 955.80 42 39.7 6 42 40.0 0

PAGE-40

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

S . N o . D es cr i p t io n oift em

U nit

Qty

Ra te

Am o u n t

Rs. 1

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. or2545.2kgsay2.55MT

MT

2

EarthingpipeelectrodeasperdetailNo.E.1.2.

3

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

4

electrode4x3x2.47=29.64kg,say30kg Weldingetc.ofpoints@5%onaboveitems To: t-a l SR :a-sy.

No.

Kg

2.55 12

30

56800.00 4240.00

57.00

144840.00 50880.00

1710.00 9871.50 2 07 301 .50 2 07 300 .00

PAGE-41

E 1.1 Extension Earthing of Equipments for 33 kV out going feeder S .N o . D e s c r ip t io n oift em

U n it

Qty

Rate

Amo u n t

Rs . 1

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

a

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

b

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

c

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

Rs .

each 2x10x2x1.1 =44 mtr. Totala+b+c=132mtr.Or158kgsay0.16MT d 2

Weldingofriserandcorrosionprotection@5%ofabove G.I.Wireno,6SWGforscreening

3

Eye block for screening

MT kg

10 No.

To : -ta l SR : -asy.

0.16

56800.00 59.00

6

67.00

9088.00 454.40 590.00 402.00 1 0 5 3 4 .4 0 1 0 5 3 0 .0 0

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 S . N o. D e s c r i p t i o n oift em

U nit

Qt y

Rat e

Am o u n t

Rs. A.

SU PER S TRU CTUR E

1

R.S. Joists, size 10,000x225x150=746kg say 0 .75 MT 37.3kg/mt2no.supportsI.e.(2x10x37.3)MT

2

MT

FoundationofR.S.joistssupportsasperdetailP-37

Rs.

0.75

56800.00

job

2

6130.00

12260.00

42600.00

MT

0.55

56800.00

31240.00

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 =9no.I.e.550.20=0.55MT

b)A dd 5% workshopchargesonitem3a) 4

MT

M.S.nutsandbolts(offsize)withwashers

1562.00 Kg

25

77.00

S/ Tot(a :A-l) B.

1925.00 89 58 7.0 0

B U S - B AR

I

3 disc insulatorstensionstring completewith fitting P-54

II

3 disc suspension tension string complete with fitting P-54

III

ACSR conductor 100 mm2 at 10 % wastage

a

for busbar

b

For jumpers at 2 mtr. average

No.

6

No.

1347.00 3

1250.00

8082.00 3750.00

3.5x3x1.1 =11.55 mtr. 9 sets I.e. 2x3x9x1.1=59.4 mtr. Total(a+b)=70.95mtr.Say71mtr. cP

clamps G

mtr.

71 No.

S / Tot(a :B-l) Tot(aAl +B : -) SR :a-sy.

59.00 21

112.00

4189.00 2352.00 18 37 3.0 0 1 07 96 0.00 1 07 96 0.00

PAGE-43

Schedule of cost & material for 33kV y ard and colony fencing of 33/11 kVor 33/22 kV Sub-Station S . N o . D e s c r ip t io n oift e m

U n it

Qty

Rate

Am o u n t

Rs. A)

Expende d met al fe ncing aro und s witc hyard

1

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

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

No.

Expended metal at 10 % wastage 1.1x127x2=279.4

64

Sq. mtr.

1390.00

88960.00

280

896.00

0.126

58889.00

250880.00

say 280 sq. mtr. 3

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

MT

7420.01

hold the metal 10% wastage I.e. 1.1x127x6=833.2 M @ 0.150 kg/mtr =125.73 kg or 0.126 MT 4

Angleiron stayswitheye hooksetc.for 20%of supports

set

13

5

Cementetc.for concreting of supports&angleironstays

bag

90

6

Barbedwire3strandsof127mtrat10%wastage

kg

1243.00 348.00

84

5350.00

31320.00

62.00

5208.00

1.1x3x127=419 mtr. =84 kg S/T o(tA a l)

3 8 9 1 3 8 .0 1

B)

Gat e at colony & switch yard en tra nce

a

Gate cost of masonry

No.

3

b

M.S.angle iron 65x65x6 mm2 gates,1.5x2.5 mtr.Each

Sq.mtr.

7.5

2083.00

6249.00

824.00

6180.00

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

Wicket gate

No.

1

3549.00

3549.00 15978.00

C o so n2tfog.a t es: T o t(aAl+B : -) S Rasy.

3 1 9 5 6 .0 0 4 2 1 0 9 4 .0 1 4 2 1 0 9 0 .0 0

PAGE-44

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

D e sc r i pt i onofi te m

1

8 mtr, 100 mm dia GI pipe poles for yard lighting

2

Mercury vapour lamp fittings

3

GIpipebracketformurcuryvapourlamp

4

Post Erection for gate

5

Clamps forGI pipe bracket

6

Undergroundcable16mm2foryardlighting

7 8

PVC cable size 6 mm2 for connecting mercury vapour lamp supply Junction box

U nit

Q ty

No. No. No. No. No. Mtr Mtr No.

5 17

R a te( R s. ) 4116.00

20580.00

4269.00

72573.00

459.00

7803.00

17 4 34 220 75 11

Am o u n t

1009.00 133.00

4036.00 4522.00

69.00 10.00 62.00

15180.00 750.00 682.00

To:t-a l

12 61 26 .00

S Rasy.

12 61 30 .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) S . N o . D es cr ip t i o noift e m

Unit

L e n gt h

Ra t e

Am ou n t

Rs. 1

2x2.5mm2screenedcontrolcable

Mtr.

605

2


Mtr.

3


Mtr.

4

3.5core95mm2aluminiumcablesuitablefor415V,AC

Mtr.

Rs.

49.00

29645.00

300

85.00

25500.00

125

233.00

55

168.00

29125.00 9240.00

To:t-a l

93510.00

R Ss a.y

93510.00

PAGE-46

Foundation of each of 33/11 kV or 33/22 kV Transformer (refer 33kV Sub-station standard layout) S .N o . D e s c r ip t io n oift e m

U n it

Qty

R at e

Amo u n t

Rs . 1

PCC1:4:8=3.8X1.8X0.25=1.026mm3

2

RCC1 :2:4=(3.5X1.5X0.2)-2(1.4X0.325X0.175)-(1.4X0.39

m3

1.026

m3

Rs .

2629.00

0.837

2697.35

8577.00

7178.95

X0.175)+2(0.68X0.35X0.175)=0.837 3

M.S. round 12mm dia 230 mm center to center at 18%

kg

73

57.00

4161.00

wastage (21x1.5+3.5x7x2)+(0.68x7x6x7x0.2)1.1=81.31 say 80 mtr. Or 72.9 kg, say 73 kg 4

M.S.rails133.8kg/mtr.2no.1.8mtr.Inlength 2x1.5x133.8=401.4 say 402 kg

5

M.Sangleironslapper75x75x8mm,2nos.of1.75mtr

kg

402

kg

57.00

31.2

57.00

22914.00 1778.40

length 1.75x2x8.9= 31.15 kg say 31.2 kg 6

M.S.angleiron65x65x6mmsupportsalongtheM.S.

kg

23.1

57.00

1316.70

rails 2x1.5x7.7=23.1 kg 7

GIdrainpipe100mmdia2mtrlong

8

Stoppers for Transformer wheels & horing of M.S. rails

mtr

2 L.S.

1029.00

2058.00 613.00

& angle iron with stoppers. To : -ta l

4 2 7 1 7 .0 0

R Ss a.y

4 2 7 2 0 .0 0

PAGE-47

I.1.2 Foundation of each of 33 kV or 22 kV CB (outdoor type) - [33kV Sub-station Standard layout] S . N o . D e s cr i p t i o n oift e m

U n it

Qty

Ra t e

Am o u n t

R s. 1

RCC1:2:4(2.3x1.75x0.05)+(2.2x1.65x0.5)=2.016m3

2

M.S.round12mmdiaat10%wastage

m3 kg

44

2.016 57.00

8577.00

R s. 17291.23

2508.00

1.1(10x1.65+8x2.2+5x4x0.6)=48.51 M =43.17 kg say 44 To : -t a l

19 7 9 9. 0 0

R Ss a.y

19 8 0 0. 0 0

PAGE-48

Schedule of cost of construction of 1 mtr. of OB Type Trench with cover . S. N o . D e s c r ip t i o n oift e m

U n it

1

PCC1:5:10=(1.13x0.075x1)=0.085m3

2

PCC1:2:4=(0.075x0.25x1)+(0.025x0.25x1)+

m3

Qty

Ra t e

0.085

Am o u n t

Rs.

Rs .

2895.00

246.08

m3

0.021

4718.00

99.08

m3

0.068

7559.00

514.01

3866.00

1163.67

80.00

6.80

0.5(22/7x0.05x0.05)=0.021 m3 3

RCC1:2:4=2(0.09x0.24x1)+(0.04x0.5x1)+ 0.043+0.025 =0.068

4

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

5

10mmcementplasterincementmortar 1:4(22/7x0.05x1)+(0.25x1)=0.085 m2

6

M.S.round6mmdiaforat10%wastage=

m3 m2 kg

0.301

0.085 2.9

57.00

165.30

1.1(8x0.73+6x1) =13.02 mtr =2.9 kg 7

Angleiron40x40x6mmat10%wastage=0.49x3=

kg

5.15

57.00

293.55

1.47 mtr. Or 5.15 kg T:o- ta l RSsa.y

2 4 8 8 .4 8 2 4 9 0 .0 0

PAGE-49

Schedule of cost of construction of 1 mtr. of OC Type Trench with cover. S .N o . D e s c r ip t io n oift em

U n it

Qt y

Ra t e

Amo u n t

Rs. 1

PCC1:5:10=(0.98x0.075x1)=0.074m3

2

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

3

RCC1:2:4=2(0.09x0.24x1)+(0.05x0.35x1)=0.061

4

BrickMasonry1:6=2(0.24x0.21x1)=0.101m3

5

10mmcementplasterincementmortar1:4=

m3

0.074

m3

0.018

m3

0.061

m3 m2

214.23

4718.00

84.92

8577.00

0.101 0.364

Rs.

2895.00

523.20

3866.00 80.00

390.47 29.12

(0.152+0.152)x1=0.864 m2 6

M.S.round6mmdiafor at10%wastage= 1.1(8x0.59+6x1) =11.792 mtr =2.64 kg

7

Angleiron40x40x6mm, 8.3mmlong=2.01kg T:o- t a l RSsa.y

kg

2.64 kg

2.01

57.00 57.00

150.48 114.57 1 5 0 6 .9 9 1 5 1 0 .0 0

PAGE-50

Cost of Trenches in 33/11 kV or 33/22 kV Sub-Station S. N o. D esc r ip ti onoifte m

U n it

L en g t h

R at e

Am o u n t

R s. 1

ConstructionofOBtypeofTrenchintheyardand

R s.

Mtr

91.4

2490.00

227586.00

Mtr

63.9

1510.00

96489.00

control room 2

ConstructionofOCtypeofTrenchintheyardand control room To: t-a l

32 407 5.00

S Rasy.

32 408 0.00

PAGE-51

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

D e sc ri p t ionofi te m

1

Un it

2

A)

Ma nn ed Sub- Station

1

Sub-Station Building/ Control Room of 120 sq. mtr Covered Area

2

Cost ofLand (tentative)

Qt y

3

Sq. mtr Sq. mtr

Rate

4

120

Am o u n t

E l e ct r i ca l

R s.

R s.

s er vi c e

S t or a g e

Am o u n t

5

6

7

8

9

18376

7000

2205120

255.0

110256

T ot a l

275640

1785000

: - Tota l B)

Un -Ma nned Sub-S ta tio n

1

Sub-Station Building/ Control Room of 80 sq. mtr Covered Area

2

Cost of Land (tentative )

4 37 60 1 6

Sq. mtr Sq. mtr

: - Tota l

2591016

1785000

7000

80

18376 255.0

1470080 1785000

73504

183760

1727344

1785000 3 51 23 4 4

PAGE-52

TERMINAL EQUIPMENT AND ALLIED MATERIAL FOR EACH OF 33 kV OUTGOING FEEDER S.N o . D e s cr ip t io no ift e m

Is s .N o .

U n it

Qty

R a t e( R s .)

Amount for 33/11 kV S/Stn. on which PT already PT not Installed installed

REC STD No. A)

33 kV e qu ip men t

1

36kVVacuumC.B.

2

33kVcontrolandrelaypanel

3

33/11kV, single phase PT's

4

33kVmulticore,multiratioCT's

5

33kV isolator withE/Blade

6

33kVisolatorwithoutE/Blade

7


B

33 kV su per st ructure & b usb ar ext ension as pe r deta il P -42

job

1

107960

107960

107960

C

Ext ens ion of e art hin g etc. as pe r detail P-41

job

1

10530

10530

10530

D

Foun dation of cir cuit bre ake r as p er de tail P-47

job

1

19800

19800

19800

E

Additiona l co ntr ol ca bles core 4 2.5 mm2, 2x76 M core 22.5 mm2, 2x76 M 12 core 2.5 mm2, 2x76 M

F

12-/1979

No.

1

No. 3156 2705

No.

16/1981

Mtr Mtr Mtr

1

152 76

85 49

76 Mtr

Tren ch O.B. t ype (ad dition al ) as pe r det ail P-4 8

92976

77886

2

set

233 9

92976

77886

77886

71508

143016

143016

5371

5371

5371

12920 3724

12920 3724

17708 2490 31116


22410

238070

Transportation charges as per statement P-63

32820 Total Grand Total Say Rs in lacs

150734

22410 11 17788

33534 31116

Erection charges as per detail P-75


17708 10371 87

S/Total Storage Charges 3.0 % @

268446 80601

30992 1

set

254440

268446

26867

3

set

52/1987

254440

268446

3

set

52/1964&

254440

1

33534

247040 32820 13703 08 161119

14 64715

15210 42

16 25834

1 5 .2 1

1 6 .2 6

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 .N am eo fc ir cu it

1

3-p h, 400 volt St n. Transformer supply

2

F ro m

Station

To

LT:ACBoard

transformer

Ind icat ion circuit

P ur po s e

Length in mtrs.

Tocarrysupplyfrom

2x2.5

4x 2.5

12x2.5

3.5 x95

mm2

mm2

mm2

mm2

--

--

--

50

transformertoctrl.room

I1

33kVcontrolpanel

I2

33 kV control panel

--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

33kVcontrolpanel

Carryisolatorpositionindication

Tocarryindicationtocarry

70

--

--

--

72

--

--

--

circuit healthy check 3

AC c ir cu it

VCB

ACcontrolboard

VCB

Control panel

VCB(CT's) 33kVdiff.CT's D.C.Board D.C.Board 4

Em ergency light ing

D.C. Board

controlBoard controlBoard33kV controlBoard 11/22kVcontrolBoard light points

TochangeMOCBspring

--

Trip close

72 --

--

72

---

--

Metering,protection

--

--

72

--

Differentialprotection

--

55

--

--

Supplytotherelay

--

--do--

--

15

--

--

--

25

--

200

--

--

--

S u b - T ot a l: 10% as wastage of above T ot a l: S ay( Mt r s )

5 47

2 71

11 2

50

54.7

27.1

11.2

5

6 01 .7

29 8. 1

12 3. 2

6 05

3 00

12 5

55 55

PAGE-54

Analysis for 1 disc insulator, 2 disc insulator, 3 disc insulator Tension/ Suspension, Strain Strings S .N o . D e s c r ip t io n

u n it

Q t y R a t eR ( s .)

Amount ( In Rs.) 1 disc insulator String 2 disc in sulator Str ing T e n s io n

S u s p e n s io n

T e n s io n

S u s p e n s io n

3 dis c ins ulator S tring T e n s io n S u s p e n s io n

1

Disc insu lato r 90 KN

I

For disc 1 insulator String

No.

1

186.00

186.00

186.00

--

--

--

II


No.

2

186.00

--

--

372.00

372.00

--

--

III


No.

3

186.00

--

--

--

--

558.00

558.00

--

--

2

Eye socke t ball cleaves

I


Set

1

135.00

135.00

135.00

--

--

--

II


Set

1

135.00

--

--

135.00

135.00

--

--

III


Set

1

135.00

--

--

--

--

135.00

135.00

3

Bend s ta ple se t/ ch ain link

No.

1

177.00

177.00

177.00

177.00

177.00

177.00

177.00

4

Dead end clamp f or 65 mm2 Cu -eq . Co ndu ctor

No.

1

477.00

477.00

--

477.00

--

477.00

--

5

Sus pension cla mps f or 65 mm 2 Cu- eq. C ond uct or No.

1

380.00

--

380.00

--

380.00

--

380.00

8 7 8. 00

1 1 6 1 .0 0

1 0 6 4 .0 0

T o t a:l-

9 7 5. 0 0

1 3 4 7 .0 0

1 2 5 0 .0 0

PAGE-55

Cost of installation of 11 kV Auto Voltage Booster S.N o.

D e s c r i p t io n

A)

EQ U IP M EN T

1

11 kV 1-Phase auto voltage booster outdoor type

U n it

Qty

No.

Rate

1

Am o u n t

Rs.

Rs.

1010103

1010103

100 Amps( set of 2 for 10% booster) 2

11kVG.Oswitchverticaltype200Amps(4826/77)

3

11 kV D.O. fuse unit (5792/70)

4

11 kV substation type LA's 0/70) (

B)

No.

1

No.

1

No.

3

4582 1717 493

4582 1717 1479

S ub-Total

10 17881 77800

S ub-Total

10 95681

11 kV fo ur pole s tr uctur e as per de ta il P- 56 Storage Charges @ 3.0 %

32870


32870

Erection charges as per detail P-76

81680

Transportationchargesasperstatement P-61

11330 T o t al

12 54432

T o t al

13 92419


137988

LesscostofdismantledmaterialasperdetailP-59

-1950 G r a nT do t a l S aR yilsna cs

13 90469 1 3 .9 0

PAGE-56

Material cost of 4 Pole Structure on 11 kV line for installation of Auto Voltage Booster S .N o .

D e s cr i p t i o n oift em

Is s .N o .

U n it

Qt y

R at e

REC STD No. 1

Steel tubular pole mtr 9 long

2

Channel Iron 2400x100x50x6 mm

2713/80

I

For line & four pole structure =6 nos.

II

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

III

For foundation of Auto voltage booster =6 nos.

3

Half clamps with nuts bolts &

No

nos. 16total = 4

4

No

9536

16

No

6

11kVpininsulatorswithsidetie.Alongwith

3./71 G-2/1975

No

G-2/1973

Set

1862

8

No

20848

133

No

11kVstraininsulatorcompletewithfittings

Rs. 38144

1303

14

--do-Full

5

Amo u n t

Rs.

216

6

1728

975

6

5850

105

630

helically formed fittings. 7

Stay set complete with guy grip

8

Earthing set complete

9

Danger plate

10

Barbed wire

11

Set of jumpers with PG clamps (each of 3 nos.)

I-1/1972

5

3475

3

1236

3708

No

2

110

220

10

62.00

Kg Set

695

Set

2

357

620 714

T o t al R s . Sa y

77799 77800

PAGE-57

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

De s cr ip t ioo nitfe m

U n it

Q ty

R a te

Amount(Rs.)

Rs.

11 kVAuto-

11 kV3-ph line

reclosure 1

11 kV 3-ph auto reclosure

2

11 3-ph kV , sectionalizer

3

S/Stn kV 11type LA's

4

Materialcostfordoublepolesstructure bedasperdetailP-58

Storage Charges @ 3.0 %

No.

1

No.

497254

1

No.

310709

3 No.

493 1

40520

310709

1479

1479

40520

S u b - T o t al

Contingencies Charges @ 3.0 % Erection Charges as per detail P-76

40520

53 9 2 5 3 16178

3 52 7 0 8 10581

16178

10581

62110

Transportation Charges as per statement P-61

62110

11330 Total


11330 64 5 0 4 8

70955 Total

LesscostofdismantledmaterialasperdetailP-59 SaR yis lna cs

4 47 3 1 0

49204 71 6 0 0 3

-1950 G r a nT do t al

Sectionalizer

497254

4 96 5 1 5

-1950 71 4 0 5 3 7 .1 4 1

4 94 5 6 5 4 .9 4 6

PAGE-58

Material cost of Double Pole Structure on 11 kV l ine for installation of Voltage Booster/ Auto line sectionalizer S . N o.

D e s c r i p t i on oifte m

I s s . N o.

U nit

Q ty

Rat e

REC STD No. 1

Steel tubular poles mtr 9 long

2

Channelironcrossarm(2400x100x50mmx6mm)

2713/80

3

Angle iron bracing set (750x50x50x6mm)

4

Channel iron cross arm (980x100x50x6mm)

5

11kVstraininsulatorscompletewithfittings

6 7

Stay set complete with guy trip Earthing set complete

8 9

No.

2

9536

No.

4

No.

G-2/1976 T-1/1972

5212 384

532

6

Set

19072

192

2

No.

Rs.

1303

2

No. 3./71

Am o u n t

Rs.

1064

975

5

5850

695

3475

Set

2

1236

2472

Danger plate

No.

2

110

220

Barbed wire

Kg

8

62.00

10

M.S. half clamps with nuts bolts &

No.

11

M.S. Full clamps with nuts bolts &

12

SetofjumperswithPGclamps(eachsetof3no.)

No. Set

2 6 2

133 216 357

496 266 1296 714.00

Total :R s. S a y

40521.00 4 05 20

PAGE-59

Credit for Material to be Dismantled S .N o .

D e s c r ip t io n

U nit

Qty

Rate

Am o u n t

Rs. 1

mtr 9 long PCC poles

No.

2

AngleIronbracingset(750x50x50mm)

3

ChannelIroncrossarm(1500x100x50mm)

4

11kVpininsulator&sidetiewithpinA/whelicallyformed

1

No.

1

No. No.

Rs.

2141(1-0.3x15)= 1178 383(1-0.3x15)= 1

3

816(1-0.3x15)= 105(1-0.3x15)=

211

1178 211

449

58

449 174

fitting 5

Top Clamp

No.

1

71(1-0.3x15)=

39

39

T o t a l: Less 5% dismantling charges

2051 -102.55

Total:R s .Sa y

1948.45 19 5 0 . 00

Page- 60

Cost of installation of 11 kV Shunt Capacitor Bank S .N o . 1

D e s c r ip t io n

U n it

Qty

Rate

Amount(Rs.)

Rs .

1 .2M VAR

1 .8M VAR

11 kV Shunt Capacitor Bank along with Series Reactor

a MVAR 1.2

No.

1

628328

628328

-----

b MVAR 1.8

No.

1

865012

----

865012

Su b -T o t a l Storage Charges @ 3.0 % Contingencies Charges @ 3.0 % Erection charges as per detail P-70 Transportation charges45.00x2(76+33)

38600

SaR yils n acs

18850

25950

38600

9810

7 1 4 4 38 78588

Grand Total

86 5 0 1 2 25950

9810

T o ta l Departmental Charges @ 11.0 %

6 2 8 3 28 18850

96 5 3 2 3

106185 7 9 3 0 26

7 .9 3

1 07 1 5 0 8 1 0 .7 2

PAGE-61

Abstract of Transportation Charges S .N o . D e s c r ip t io n

U n it

Ro ad

Ma nua l

Tr an sp or ta tion 1

U n lo a d in g&

Tr an sp or ta tion

Total

St acking o f ma te rial

3 3 k V li n e m a t e r ia l a

Co ndu ct or size ACSR 6/ 1/4.72 mm I PCC On poles

Km

15840

34070

--

49910

II On steel tubular poles

Km

15840

20050

--

35890

III On 60% PCC 40% & S/T poles

b

Km

15840

28460

--

44300

Co nd ucto r si ze A AAC 7/ 4.26 mm I PCC On poles

Km

15840

33760

--

49600

II On steel tubular poles

Km

15840

19730

--

35570

III On 60% PCC 40% & S/T poles 2 . IM a t e r ia lf o r3 3 /1 1k VS u b - S t a t io n( M a n n e d ) II M a t e r ia lf o r3 3 /1 1k VS u b - S t a t io n( U n - M a n n e d ) III M a t e r iafl o r3 3 /1 1k VT e r m in aE l q u ip m e n t IV M a t e r iaflo r1 1k Va u t oVo lt a g eB o o s t e r / Sectionalizer/ Autoreclosure

Km

15840 N o. N o. N o. N o.

28150

--

297 000

--

297 000 108 00

530 x30= 15 900 --

280 80

---

43990

530 x30= 15 900 53 0x3= 47 40 53 0x1= 53 0

31 2900 31 2900 3 2820 1 1330

PAGE-62

Transportation Charges for 33 kV line and 33/11 kV Sub-Station Average distance of divisional store to central stores (Km) = Ave r a g eo u tt u r no fd e p a r t m e n t a lt r u c kinR s .Pe rKm=

77.00 4 5 .0 0

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 2tripoftruck,sototaljourneyoftruck=(77+11)x2x2= Average out turn of Departmental truck in Rs. Per Km =

352.00 45.00

Transportationchargesforitemoflinematerial( 352x45.00)=

15840.00 S a yR s=.

1 5 8 4 0 .0 0

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 30tripsoftruck,thereforetotaljourneyoftruck(30x2(77+33))=

6600.00

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

297000.00 2 9 7 0 0 0 .0 0

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 30tripsoftruck,thereforetotaljourneyoftruck(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 T erminal Equipment 1

Average distance from central store to Divisional store

2

Average lead distance from Divisional store to site of work

=

3

Carriage of material for 1 no. Terminal Equipment (3 trips); Total

4

Average out turn of truck

5

Transportation charges for 1 set Terminal Equipment

77 kms = 27 kms

=

3x2 ( 77+27) =624

=

Rs. 45.00 per Km =

Rs. 624x45.00

Say Rs.=

28080

Transportation charges for 11 kV auto voltage booster/11 kV line sectionalizer/ 11kV auto reclosure 1

Average distance from Central store to Divisional store =

77 Kms

2

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

33 Kms

3

Average lead distance from 33/11 kV, Sub-Station site to site of installation of 11 kV auto voltage booster/ 11 kV line sectionalizer/11kV auto reclosure=

4

Totaljourneyoftruck(1trip)=

5

Average out turn of truck =

6

Transportation charges for 1 no. 11kV auto voltage booster

10 Kms 1x2(77+33+10)=240 Rs. 45.00 per Km

/11kVsectionalizer/11kVautoreclosure=

Rs.240x45.00 Say Rs.=

10800.00

PAGE-64

Average Distance from Divisional Store to Site of Work Sr.

N a me oS f u b - S t at i o n

No.

O p e r a t in g D i vn .

33 kV T a p p in g

t oD ivnS . tore

Po in ta t Bassi

Distance from divisional store to Su b - St a t io n( Km)

1

Chauntra

Joginder Nagar

2

Chowari

Dalhousie

Lahru

45

40+5 (line length)

3

Sandole

Sarkaghat

Jaisinghpur

40

35+7 (line length)

Total :-

15

3 3k VT a p p in gP o in t( km )

100

Aver ag e dist an ce of Su b- Statio n Fr om Division al st or e

=

10 0/3=33 .33 Say 33 Kms

Aver ag e dist an ce for ca rr iage of 1 km of 33 kV line mate rial Aver ag e dist an ce for ca rr iage of Te rminal Eq uipmen ts

= =

32 /3 = 10.66 Say 11 Kms 80 /3= 26.6 6 Say 27 Kms

5+20 (line length)

80+32 (line length)

R e ma r k s

PAGE-65

ANALYSIS OF WORKING DAYS IN THE YEAR No. of Days S .N O

D E S CR I P TI O N

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.

7

TOTAL WORKING DAYS IN A YEAR = 365-(52+30+12+24+10) =

8

TOTALWORKINGDAYSINAMONTH = 237/12=

A S . N oD e s c r i pt i o n 1 2 3 4 5 6 7 8 9 10 11 12 13 14

365 52 30 12 24 10

237 20

Details of labour cost per day P a yp e r d a y P a yp e r d a y F o re ma n L i n em a n PB-3 PB-2 10900-34800 6400-20200 22850.00 13300.00 4550.00 3050.00 19728.00 11772.00 250.00 250.00 138.00 138.00 250.00 250.00 300.00 300.00 140.00 140.00 1000.00 800.00 0.00 100.00 0.00 50.00

Pay Band ScaleofPay AverageBasicpay GradePay DA @ 72% (On Basic+Grade Pay) CompensatoryAll. ElectricityAll. MedicalAllowance ConveyanceAll. WashingAll. House Rent Risk Allowance DangerAllowance TA for 7 day a month Foreman@Rs160/-perday 1120.00

--

P a yp e r d a y AL / m a n PB-1 5100-10680 7890.00 1700.00 6904.80 250.00 110.00 250.00 150.00 140.00 700.00 50.00 50.00 --

P a yp e r d a y T/m a t e PB-1 5100-10680 7890.00 1550.00 6796.80 250.00 110.00 250.00 150.00 140.00 500.00 30.00 50.00 --

L/Man @ Rs 160/per day -1120.00 --ALM @ Rs 130/- per day --910.00 -T/mate @Rs 130/-per day ---910.00 Total:50326.00 31270.00 19104.80 18626.80 Totalworkingdaysinamonth 20.00 20.00 20.00 20.00 PayperdayRs. 2516.30 1563.50 955.24 931.34 Say for 2013-14 Rs. 2 5 1 6 . 0 0 15 64.00 9 5 5 .0 0 9 3 1 .0 0

Per day working wages for Beldar

B 1 2 3 4 5 6 7

Dailywages(Rs.) No. of Sundays in a year No. of festival Holidays No.ofpaidholidaysinayearI.e.15thAug, 2nd Oct & 26th Jan No.ofCasualLeaveinaYear No.ofEarnedLeaveinaYear 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 3days

= = = =

12days 20days 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.)

=

2 3 4 .0 0

Abstract for Manual Carriage S r. No.

De s c r i p t i o n

1

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.

1 2 3 4 a b c

For em an @ Rs . 251 6. 00 No. of No w ag es days 3 4 5

L / Ma n @ R s . 1 5 6 4 . 0 0 No. of w ages days 6 7 8

No

AL M@ Rs . 9 55. 00 T /m at e @Rs . 9 31. 00 Bel dar @ Rs . 2 34. 00 No. of No. of No. of No w age s No w ages No wages days days days 9 10 11 12 13 14 15 16 1

---

---

---

---

---

---

---

---

---

--

--

--

--

--

--

--

--

--

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 SRasy. poles

--------= Rs

----------------ACSR6/1/4.09= 34070 34 070 20045 20 050

---------

------------------------=A AAC7/4.26mm= 33758 337 60 19733 197 30

---------

=

1 1

6 9

5586 8379

9 14

6 9

8424. 19656

1

1

931

-1 1 ------

-1 1 ------

0 931 931 0 7448 7448 10241 10241

11

1

1716.

5 9 7 2 -----

0.75 1 1 1.5 -----

585.0 1404. 1092. 468.0 12597 12285 23829 23517

Detailed analysis of Labour Rates for 33 kV line with 6/1/4.72 mm ACSR/ AAAC 7/4.26 SR. No.

D e s c r i p t io n

1

2

Fo re ma n @ of R s. 25 16 .0 0

3

A) Surv eying & S tacking (33 k V lin e) aP reliminary,actualsurveyingprofiling & final survey of 1 km of line b Stacking km of 1of line work -cC amp shifting T o t:a-l

1

6

Erec tion of dou ble PC C pol e stru ctu re Digging pits of -Erectionoftwopolestructure 1 DrillingofpolesinX-armscrossbracing -FixingofX-armstringinsul.Crossbracing 1 Fixingofbarbedwiredangerplateetc. -Filling of pits ramming & -Painting of steel cross arms etc. -T o: -t a l

C)

Er e ct io no fd o u b leS /Tp o les t r u ct u r e (As per head "B" for PCC (9.75 M) Placingoftemplates&filling ofconcrete painting poles of T o:t-a l

0 0.5 --

No

5

6

No. of days 7

2

2 1258 163 54

6 2 2 --

No

8

9

18768

6256 0.5 --

ALM @ of R s. 95 5.00

wages

--

T/ ma te @ of R s. 93 1.00

No. of wages days 10 11

--

--1564 -2658 8 --

0 0 --

12

---

-0

14

--

6 2

0 --

0

No. of days 16

15

6 6

--

0

Be ld ar @ of R s. 23 No

wages

0

---

0 --

No. of days 13

No

wages

8424.00

2808.00 6 0.5 ---

1

42

9064.00 702.00 11 934

S a yR s .

-0.25 -0.5 ----

--

0 -629 -0 -1258 1 0 -0 -0 -1 887

0 .7 5

--

--

1 887

0

--

--

--

0

0 0

-0.5 ----

-1

0 782 0 0

1 1 1 --

0

--

-782

0 .5

--

0 1 887

--

---

--

D) Erection of double PCC pole structure (Dead End) a (9.75Mdead , end)asperS/headB -0.75 1887 b Fixingofadditionalcross-armsfordead 1 0.25 629 end, 3 no. addl. String insulator dead end clamp only

cP T o ainting of arm :t-a lcross

L/Ma n @ of R s. 15 64 .00

wages

15096

-1 --

B) a b c d e f g

a b

No. of days 4

No

782

0

--

-0.25 0.125 0.5 0.25 ---

0 1 238.75 2 119.38 2 477.5 1 238.75 1 0 1 0 -1 0 7 4 .4

1 0.25 0.125 0.5 0.25 0.5 --

--

--

--

--

--

--

0

1 0 7 4 .4

0

--

1

--

0.5 1

782 0.25

2 5 1 6 --

--

--

391

--

0

1

1 1 7 3 --

465.5

0 -1 0 7 4 .4

782

--

0.5

1074.4 -0.25 238.75

--

931 6 0.6667 936.00 465.5 12 0.25 702.00 2 232.75 --0.00 35 465.5 --0.00 298 232.75 1 0.25 58.50 530 465.5 4 0.5 468.00 933 0 2 0.5 234.00 234.0 2793 2 3 9 8 .5 0 S a yR s . -2793 --2 3 9 8 .5

--

-1

0 1 3 1 3 .1--

2 0 2 3 2 5 8 .5

2793 -0.25 232.75

--

0

0.5 0.5

---

1 3 0 2 5 .8

--

234.00 699. 234.00 2 8 6 6 .5 0 S a yR s .

2398.50 8934.8 0.00 1

0.125

29.252 4 2 7 .29 75 S a yR s .

E)

a b

F a b

c

Erec tion of dou ble po le S/ T pole s (Dea d End) structure (dead end 9.75 M long) As per sub head (C) -As per item b+c of S/head (D) -T o t:a -l Ea rt hing of 33 kV line Digging pit of Fixingofearthred,clampearthwireand connecting to the structure Fillingofthepit with material&earth To : -t a l

---

--

1887 -629 -2 5 1 6 .0 0

--

0

--

--

0

--

--

0

---

--

0

782 391

--

--1 173

0

1

0.5

782

--

--

0

---

-1 -782

1074.4 -238.75 -1 3 1 3 .1 3

--

0

0.5

477.5

--

0

---

---

1 4 7 7 .5

3258.5 -232.75 -3 4 9 1 .3

--

0

--

0

0.25

232.75

--

6 2

6 2 3 2 .7 5

2866.50 98 29.25 1520 2 8 9 5 .7 S a yR s .

--

1 0.5 0.25

1404.008 234.00 1493.5 351.00

583.75 1 9 8 9 .0 0 S a yR s .

1 G aD b c d

2 Erection of sta y set of 3 3 kV l ines igging pit of Fillingofstay rod, itstemplateetc. Filling of the pit Nuzzlingofstayrod,anditslighting To : -t al

H I 1 a b

Fi xi ngo fjum p er s( 1s e t)f o r33k Vl in e S tlrk (io i3 n kV nf3 m e)g 1ionfg GI wire LayingofGIwire Strainingandsagging

3 --1

1

0. 25

1

3 aD Earthing igging pits of (s) 2 no. b Fixingofearthrod,earthwire&conn. cF illing pits of d Stringingofcatenarywire&fillingwith poles & earth connections To:t-al

34 1. 5

0.125 0.375

1 0

0

2

1

7

-0.125 -0.125

1

8

9

0 -195.5 -0 -195.5 -391

0 . 25

1 1 --

---

0. 5

--

0

2 20 .7 5

--

--

10 --

11 0

--

12 1

0

---

0 .2 5

1 1

16 2

13

14

2 0.5 --

--

--

0

--

1 --

0

1 0

1.25 6

--

-0.125

0

--

--

-0.4 --

--

0

---

-1

1 60 3. 1

0.25 -1

4

0

0 0 .5

0.125 0.375

5

0 9 31

0 10

146.25 438.75

0.00 0. 5 S ayRs .

4 58

0.625 1163.8 12 0.625 1755.00 0.625 1163.8 10 0.625 1462 0.875 1629.3 12 0.875 2457.00 0.875 1629.3 10 0.875 2047 0 --0.00 2519 -2 79 3. 00 --4 21 2 S ayRs . --2 79 3. 00 --1 57 S ayRs .

33 42 . 50

0 382 0

0.25 --

0 195.5

2387.5 0 1 .7 5 33 42 .5

5

0.625 1193.8 2 0.625 1193.8 2 2 0.625 1193.8 2 2 0.625 1193.8 2 0.5 955.00 ----33 42 . 50 --

1

391

16

0.25 234.00 -0.00 51 0.25 234.00 4 -0.00 4 46 8. 00 S ayRs . 1 0. 25 39 .0 0 76 0. 00

0.125 232.75 0.375 698.25

2

2

1

0

2

2

--

0

-0.25

0

0 625.6 --

391 --

--

0

0

0.25 --

0.125 238.75 0.375 716.25

2

54 74

-0.4 --

1

2

0.625 1955 0.625 1955 0.625 1955 0.625 1955 1564.00 2 -54 74 --

1

0

---

2

195.5 586.5

15

0.25 232.75 4 -0 -0.25 232.75 4 0.125 116.38 -58 1. 88

-0 0 0

1

1955 2 1 . 75 27 37

--

0

---

2

--

0 --

--

2

--

---

1.25

3

0 0

--

--

1

0 --

--

0.125 0.375

1

31 45

---

--

1

12 58

--

---

--

314.5 943.5

0.625 1572.5 0.625 1572.5 0.625 1572.5 0.625 1572.5 0 2 -31 45

1

Tot aA l AAC7 /4 .2 6m m Road p ath st ream e tc. Erection of 2 no. PCC poles 8 M long Digging pits of Erection of poles illing pits of ramming & Erection of 2 no. stay sets (LT) Digging of pits Fixingofstayrod,nuzzling&tightening Filling of pits

6

SRasy.

2 a

J) 1 a b cF 2 a b c

5

-0 -0.125 314.5 1 -0 -0.125 171 1 48 5. 5

1

c Binding with insulator Tot a: -l 100 m m2 33 kV ( SC ) l ine LayingofconductorACSR (AAAC) b StrainingandsaggingACSR (AAAC) c Windingwithinsul.fixingofbirdguards Tot aA l C S R6/ 1/ 4. 7 2m m

4

0 238.75 0

-0 238.75 0 119.38

-0.125

--

-0.4

2 --

-1 -1 1

-1 --

97 8. 88

0

0 744.8 1

0.333333 10.33 -0.00 -0.33333 310.33

6 4 1

0.33334 68.00 0.6667 624.00 234.00 234

6 -2

0.33333 310.33 6 -0.00 -0.33333 310.33 1 -0.00 4

0.3333 468.00 0.00 62 0.5 234.00 0.25

-1 0.125

351.00 0.00 62 234.00 117.00 4

1 98 6. 13

2 73 0. 0 S ayRs .

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

III

2 Laying of earth material rods & pipe Excavation for laying earth metal at 0.75M depth (37xM)= 22nos. & (25x1) LayingfaultweldingErectionearthriser &painting other treatment after welding. Digging of M 3deep pits for solid earth -rods of Mat ( 4 no.)

1

Er ecti on of R .S . jo is ts 10000x225x150 mm Digging pit of ErectionofR.S.10000x225x150mm with muff complete etc. Filling pit of T:o-tal

0.5

1

--

0 1

0

1

--

--

--

-1

-0.5

--

--

1

0 1258 0 1 258 0.25

-1

-1

1

1

-1

-1

0

--

1564 0

--

0 2516 2 516

0 1

-1

--

0

955

18 768

--

-1

-0.5

--

--

0

--

--

---

---

1

1

-1

-1

391

0 0 1564 156 4

0 1564 156 4

--

4 775

0 477. 5 --

-1

-1

1

1

-1

-1

0

2

2808.00 1

5

5586

--

8

8394.00

1170.00

3

1955 1

221

468.00 2987.00 11232.00 11232.00 1

11

--

4212.00

7722.00

--

-S ayRs .

6205 22692.0

5 569

0.5 0.5

465.5 465.5

5 6

0.5 0.5

585.00 702.00

--

--

0

5

0.25

292.50 15 79. 50 S ayRs . 0.25 117.0 S ayRs .

931 1

0 1 955 1 955 1 1 910

955

2

6

28080.00 36

3

1 1

0

0 955

6

0

6

6

0

3

0 477.5

0 0.25

---

2

--

0 0

--

20

2793

5586

--

0

---

1

--

--

5586

3 6

955

--

6

1

1

1

--

T/mate @ of R s. 931.00 Beldar @ of R s. 23 No. of No. of wages No wages days days 12 13 14 15 16 1

No

1

2865

---

629

0 2516 2516 5 032

1

0

3 --

9384

--

--

1

1564

3

1132 2

ALM @ of R s. 955.00 No. of w ages days 9 10 11

No

--

4692

1

2

--

1

1

0

1564

3 --

2516

--

1

1

---

L/Man @ of R s. 1564.00 No. of w ag es days 6 7 8

No

1

7548

--

Erection of each cross arms of various sizes including drilling of pole&fixing clamps etc.

Foundation of transf ormer Digging pit of PRCCmasonryfoundationincluding filling of pit & laying of rail etc. T o: -tal

1258

3

Fixing of solid earth rods with earth mat -Digging of 3.15 M deep earth pit for 11 no. -pipe type electrodes for earthing Fixingofpipetypeelectrodeswithearth 1 mat Fillingofearthexcavateditema,b&d -filling of item c, e, to be done with charcoal & salt preparation of demanded pits for later treatment for pipe T ota: -l

IV Foundation of VCB aD igging pit of bP CC masonry foundation c Erection of steel structure T o:t-al V a b

Foreman @ of R s. 2516.00 No. of No w ages days 3 4 5

1 1

0.25

0.25 1 1

1 1

232.75

232.75 3 931 6 931 -209 4. 8

931 931 1 862

12 10

2

2

--

0.25 1

175.50 1404.00 0.00 5 15 79. 50 S ayRs .

1 1

2808.003 2340.00 8 51 48. 00 S ayRs .

1

2

3

VI Laying o f tre nches (p er Mt rs.) a Earth excavation b trench lining etc. T:o- t al

--

4

-0.5

1

5

6

0 1258 12 58

VII Erection of 1 se t of B us b ar

1

VIII Installation of isolator

2

0.875

IX

Installation of Lightening Arrestors

1

X

Installation of PT 's (s ingle p hase)

XI

Installation o f D.O . fus e uni t

--

-0.5

1

0.66667 1677.33

7

8

9

0 782 782

10

--

--

--

11

12

0 0 0

--

--

13

-0.5

1

14

0 465.5 46 5. 5

15

3

0.6667 468.00 0.5 351.00 81 9. 00 S ayRs . -0.0 S ayRs . 0.875 819 S ayRs . -0.0 S ayRs .

3

--

--

0

1

0.667

636.67

2

0.66667

1241.3

--

4403

4

0.875

5474

4

0.875

3342.5

--

--

0

4

0.375

943.5

1

0.375

586.5

--

--

0

1

0.375

349.13

--

1

0.375

943.5

2

0.375

1173

--

--

0

2

0.375

698.25

2

1

0.75

1887

1

0.75

1173

2

0.75

1432.5

2

0.75

1396.5

--

XII Installation & commissioning of power tr an s f or mn (e1iron.cl ud indge hydra t io n)

3

5

37740

3

5

23460

3

5

14325

3

5

13965

18 S aRys .

XIII Installation of S/Stn tr ansformer

3

4

30192

3

4

18768

3

4

11460

3

4

11172

12

XIV Installation of VCB with CT 11 kV voltage boo slki1 tsn V e1ee rc ti o nal i z e r

3

2

15096

3

2

9384

3

2

5730

3

2

5586 6 SRasy.

XV Erection of 1 set of ju mper inclu. PG clam ps

1

0.25

629

1

0.25

391

1

0.25

238.75

1

0.25

232.75

--

XVI Connection set

1

0.25

629

1

0.25

391

1

0.25

238.75

1

0.25

232.75

--

XVII Installation of 11 kV incoming panel

3

5

37740

3

5

23460

3

6

17190

--

--

0

6

XVIII Laying of control cable

2

3

15096

2

3

9384

2

3

5730

2

3

5586

--

XIX Installation of 11 kV out g oing feeder cbop uuo a sprnlelr

3

5

37740

3

5

23460

3

6

17190

--

--

XX a b c

Laying of power cable (per no. of 50M) Digging earth of Laying of cable in bricks &sand 1 Filling earth of T:o - tal

XXI Connecting the c able ends to ca ble ekpi too xrybox

--

-0.75

--

0

2

--

1887 --

1 0 18 87

0.75

3774

-0.75

--

0

2

--

1173 --

-0 11 73

0.75

2346

---

--

0

--

0

--

--

0

---

--

0

--

8 0

0.5 0.75 0.5

0

0

2

0.75

1396.5 RsS.ay

--

175 0.0 4212 9 37 0

0.5 1404 S ayRs . 2 2808 3 86 00 .0 0

6

4

0.375 S ayRs . -S ayRs . 1

-0.0 S ayRs . -0.0 S ayRs . 1 1404 S ayRs . -0.0 S ayRs . 1 1404 7 97 90 .0 0

8

0 --

0

--

0 RSsa.y

16

936.00 1404.00 446 468.00 2 80 8. 00 S ayRs .

-7 520 . 00

0.0

1

2

3

XXII Installation of Stn. a Batterysetwithtricklecharger&rectifier. bA .C. control board c Fire fighting equipment To:t-al

4

5 2 --

XXIII Yard lighting

c

Fillingthepit&muffingofangleiron support ixing barbed of wire T:o - tal

2 --

3

XXIV Erection of yard fencing ( 1 Mtr) a Digging pit of b Erection ofangleiron supports

dF

4

----

---

6604.5

0 0 1 0

2 --

3

8

-0.75

4105.5

0 1173 782

--

9

31280 4 6256 2 0 -3 753 6 0.875

0.5 --

0

7

5

-1

0 --

6

50320 4 10064 2 0 -60 38 4 0.875

---

5

1

5 2 --

3

-1

0 19 55

12

--

0 -0.5

3

---

477.5 -16 71 .3

13

--

2506.9

0 716.25

477.5 0.5

11

19100 -3820 -0 1 229 20 0.875

-0.75 0.5

1

10

--

2443.9

0 0 2 0

2808.00 103 1404.002 351.00 4 56 3. S ayRs . 0.25 1053 S ayRs .

1 0.5

18

0.5 0.75 0.5

1 0

16

2

2 2

0 --

15

6 0 6 465.5 3 46 5. 5

0.875

---

14

234.00 351.00

234.00 0.5

1493.

117.00 93 6. 00

PAGE-67

al 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

Ra te( Rs .)

Refer S/head

1 Surveying & stacking of line

A

2E rection of PCC Pole structure( susp)

1

B

3E rection of S/T Pole structure( susp)

No.

4

No.

D E

7 Erectionof60%PCC&40%S/TPolestructure(deadend)

2 2

--

54880

No.

4

--

5 ErectionofPCCPolestructure(Deadend) 6 Erection ofS/T Pole structure(dead end)

Km

4

C

4 Erectionof60%PCC&40%S/TPolestructure(susp)

S/C

54880

8930

11250

9870

9870

PCC Poles

54880

S/T Poles

54880

No.

40% S/T+ S/T Poles 60 % PCC (D/C) Poles

54880

54880

35720

45000 39480

39480

9306 No. No.

2

Amou n t( inRs .)

D/C

37224

10460 11390

10460 11390

20920

20920 22780

22780

10832

21664

STAY SET COMPLETE One suspension structure with angle

=5 no.

Two dead end with angle

=10 no. Total

=11 no.

8 Earthingoflineateveryalternatestructure 9 Roadpathstreamcrossingguarding(avrg2no./km) 10 Stringingoftelephone&earthwire(GINo.6SWG) 11)IS tringingof100mm26/1/4.72mmor6/1/4.09 ACSRcond. II Stringingof100mm27/4.26mm AAACcond. 12 Making jumpers

G

15

F

3

J

2

I)1 I)2

3 H

No. 2

7300

8850 18260 Set

18970 1520

T ot a l

28950 10440

56910

56910

1520

2 50 49 0

14600

26550

26550

56910

54780

56910

54780

1520

25 39 80

28950 10440

14600

26550

54780

28950 10440

14600

26550

18260 760

28950 10440 14600

8850

18970

No.

1930 3480

7300

No. 3

1930 3480

No.

3

I)2

No. No.

54780

1520

2 50 60 8

3040

32 14 20

PAGE-73

Erection charges for 33/11 kV Sub-Station with common/ independent breaker control of Transformer S.N o.

1 2

Description

S/head

U nit

I

No.

Laying of e art h mat, e arth ing ro d & pipe s Erection of s upe r str uct ure & b usbar

33/11 kV Sub-Station with Rate (Rs.) C o m m o n B r e ak e r co n t r o l Independent Breaker of Transformer control of Transformer Qty Am o u n t( Rs .) Qty Am o u n t 110110.00

1

110110

1

110110

a Erection of R.S. joists

II

No.

4246.00

18

76428

18

76428

b Erection of cross arms

III

No.

1370.00

29

39730

29

39730

c Erection T-set of

XV

d Erection of Jumper sets eE rection of one set of bus bar 3 Erection of fo un da tion s

No.

XVI

No.

VII

a Power Transformer b Circuit breaker (VCB)

fS

17880

2

24100

2

24100

No.

12180.00

1

12180

1

12180

Mtrs.

3320.00

155.3

515596

155.3

515596

No. No.

X

No.

XI

No.

14040.00

38600.00

3

1

73000.00

1

g Power Transformer h 11 kV incoming panel with PT's

XII

No. 93700.00 79790.00 2

2

No.

XIX

1

8970 5890

1

38600

79790

1

73000

2

187400 159580

2

11kV bus coupler

j

11 kV out going panels

XIX

No.

79790.00

N

70180N

N

70180N

5 6 7

Laying of cont rol cab les set (fo r 50 M) Laying o f powe r cab les s et (f or 50 M ) Connecting the power ca ble to cable for epoxy

XVIII XX XXI

Set Set No.

35800.00 5870.00 7520.00

12 2+N 2(2+N)

429600 10300+5150N 26520+13260N

12 2+N 2(2+N)

429600 0300+5150 6520+13260

XXII XXIV XXIII

No. No. No.

125870.00 4562.25 16710.00

1 378 1

125870 1724530.5 16710

1 378 1

125870 1724530.5 16710

+

3 9 0 3 33 4 . 5

T otal

79790.00

3

I

8 Installation of Sub-Station auxiliaries 9 Erection fe ncin g 10 Erection of yard lightin g

No.

16920

1

73000 187400 159580

126360

9

8970 5890 38600

No.

9

16920

1

XIII

32040

112320

9

tation Transformer XVII

9

8

1880.00 2990.00 5890.00

No.

XIV

32040

17880

12050.00

VIII

9

40230

12

3560.00

IX

c PT's (1-phase) d D.O. fuse unit

12

27

No.

a Isolators

e Circuit Breaker V/SF6 ( CB)withCT's

1490.00

37250

V VI

b Lightening Arresters

25

No.

IV

c Laying of trenches 4 Ins tallat ion of equ ipm ent

1490.00

1 00 7 0 0 N

+

3 8 8 6 3 1 4 .5

1

100700 N

79790

10300 30080 15040

PAGE-74

Erection of 11 kV yard for 4 feeder, therefore N no. feeder .No

D e s cr i p t i o n

R EF

aE rection of structures b Erection of cross arms c Erection ofset ofBusbar

Un it

II

Ra t e ( Rs .)

No.

III

No.

VII

5

1370.00

No.

3560.00

Amount (Rs.)

Qty

4246.00

21230.00

40

54800.00

1

3560.00

dE rection of jumpers

XV

No.

1490.00

24

35760.00

e Erectionofisolators

VIII

No.

14040.00

8

112320.00

fE

IX

rection of LA's

No.

1880.00

12

22560.00

Su b - T o ta l:Erection Charges for Single feeder = Sub-Total / 4 = Say Rs.

2 5 0 2 3 0 .0 0

62557.5 62 560.00

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 4n o s .

5n os .

6n o s .

7n o s .

Total 4539354.5 4702615 4865875 Sa yR s

4 53 9 4 0 0

4 7 02 6 0 0 4 8 6 59 0 0

5029135 5 02 9 1 0 0

8n o s . 5192395 51 9 2 4 0 0

Erection Charges for 33/11 kV Sub-Station with Independent control of Transformer 4n o s . Total

4556375

Sa yR s

4 55 6 4 0 0

5n os .

6n os .

4719635 4882895 4 7 19 6 0 0 4 8 8 29 0 0

7n o s .

8n o s .

5046155

5209415

5 04 6 2 0 0

52 0 9 4 0 0

PAGE-75

Erection Charges for Terminal Equipment & Allied Material for each of 33 kV out going Feeder

S.N De s cr ip tio n o.

Ref e r S/head

A Earthing

I (e+f)

BF oundation of VCB

Qty

Job

IV

C LayingoftrenchesO.B.type D Layingofcontrolcables(setof50M)

Un it

1

Job

VI XVIII

1

Amount for 33/11 kV S/Stn PT's already PT's not installed installed

Ra t e (Rs.) 17437.00 12180.00

M

9

3320.00

50M

76

35800.00

17437.00

17437.00

12180.00

12180.00

29880.00 54416.00

29880.00 54416.00

E Erection of super structures aE rection of R.S. joists

II

Job

2

4246.00

8492.00

8492.00

b Erectionofcrossarms

III

Job

9

1370.00

12330.00

12330.00

c ErectionofJumpersets d Erectionofasetofbusbar

XV VII

Job Job

9 1

1490.00 13410.00 13410.00 3560.00 3560.00 3560.00

Erection of equipment II

VIII

Job

3

14040.00

42120.00

II LA's

solator

IX

Job

3

1880.00

5640.00

III PT's

X

IV CircuitbreakerwithCT's&CRpanels

XIV

Job Job

3 1

42120.00 5640.00

2990.00 38600.00

8970.00 38600.00

38600.00

T o t al

2 3 8 0 6 5 .0 0

2 4 70 35 . 00

Sa y Rs .

2 3 8 0 7 0 .0 0

2 4 70 40 . 00

PAGE-76

Erection Charges for 11 kV Auto voltage Booster/Sectionalizer/ Auto reclosure S. No .

D e s c r ip t i o n

Refer S/head RE Cost SI Cost Data Data

U n it

Qty

Ra te Am o u n t Rs . lia nku ek Vt1 V o1 1 volta ge

Am o u n t sectio na lizer

b oo s t er 1 ErectionofDoublePCCPolesStructures(9M) 2 ErectionofSinglePole(9M)includingfixingofX-arms insulator of cross bracing set etc. 3)a PreparationofPlatformStructure 3)b Erection ofPlatform 4 Erection GO of switch

S/headA-3 S/head A-1 & A-3(b)

5529

1

3771

r e cl o s u r e

5529 3771

3771

No.

1

2808

2808

2808

S/head C 6

No.

1

2425

2424.5

2424.5

No.

1

14040

14040

VIII IX

6 Erection of Jumpers (set) 8 Installationof11kVvoltagebooster/linesectionalizer/

No.

1

S/headC3

5 Erection LA's of 7 Erection D.O. of fuse unit

No.

XV XI

No. No. No.

XIV

3 2 1

No.

1880 1490 5890

1

38600

5640

5640

2980 5890

2980 5890

38600

38600

11 kV auto reclosure Total

8 16 8 2

6 21 13

Sa yRs .

8 16 8 0

6 21 10

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 D e s cr i p t i o n No 1 Angleiron2240*65*65*6mmcrossarmforearthwires(2.24*6.8*Rs.56.8) 2

U n it No.

Qty

1

Am o u n t (Rs.)

865

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)

3

No.

M.S. channel iron cross arm consisting of 4000x125x65x6 mm

1

No.

2771

1

2976

(4*13.1*56.8) ANALYSIS Page --34 A

CROSS ARMS

1

3.75longM.S.channeliron100X50X6mm9.56kg/mtr.CrossarmsforS/Stn.

2

3.75longM.S.angleiron50X50X6mm4.5kg/mtr.CrossarmsforS/Stn.

B

CLAMPS

3

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

No

1

133

4

M.S. full clamps with nuts & bolts for S/Stn

No

1

216

No.

1

No.

2036

1

959

PAGE-78 ANALYSIS Page --43 A) Expended metal fencing around switchyard 1

M.S.angleiron65x65x6mm,3Mlomgsupports0.6Mbentoutwardsattop

No.

1

1390

& to contain 3 strands of barbed wire 0.4 mtr. sagged and concreted in ground and 2 mtr. Vertical for gauge fencing.(3.6*6.8)*Rs.56.8+((3.6*6.8)*Rs.56.8)*0%=979 2

Supportsrequiredatevery2mtr.For127mtr.Peripheryo fswitchyard64nos.

No.

1

1236

(3.2*6.8)*Rs.56.8+((3.2*6.8)*Rs.56.8)*0% Rates on HPSSR 2009 1

P/LCC 1:4:8 (1 cement 4 sand 8 graded stone aggregate 40mm normal size ) in foundation/pludg

cmt

2629

item 09130000 P151 2

P/LCC 1:5:10 (1 cement 5 sand 10 graded stone aggregate 40mm normal size ) in foundation/pludg

cmt

2366

cmt

3629

cmt

8577

item 09150000 P151 3

P/LCC 1:2:4 (1 cement 2 sand 10 graded stone aggregate 40mm normal size )in foundation/pludg item 0920010 P152

4

RCC 1:2:4(1 cement 2 sand 10 graded stone aggregate 40mm normal size ) in foundation/pludg item 09380100 P157

5

1st class brick Masonry 1:6 item 010010901 P165

6

cmt

3340

10MM cement Plaster 1:6 17046040 item P345

7(TYPE) B Trench O 8 (TYPE) CTrench O

cmt cmt cmt

62 1128 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 &

No.

1

1390

to contain 3 strands of barbed wire 0.4 mtr. Sagged and concreted in ground and 2 mtr. Vertical for gauge fencing.(3.6*6.8)*Rs.56.8+((3.6*6.8)*Rs.56.8)*0% 2

Supportsrequiredatevery2mtr.For127mtr.Peripheryofswitchyard64nos.

No.

1

1236

(3.2*6.8)*Rs.56.8+((3.2*6.8)*Rs.56.8)*0% (B) Gate at colony & switchyard entrance. Gate cost of masonry M.S angle iron 65x65x6mm gates, 1.5x2.5 mtr. Each grill works 2 No. I.e. 2x1.5x2.5sq. mtr. W icket gate. ((8*6.8)*Rs.56.8+((8*6.8)*Rs.56.8)*0%)*2

Sq.Mtr.

Gatecostof masonry

No.

1 1

2083

((1.5*0.6)*1.21*1.1*1399)*3 Expendedmetalat10%wastage 1.1x127x2=279.4say280Sqmtr

Sq.Mtr.

824

693

STATEMENT SHOWING RATES OF EQUIPMENTS/MATERIAL FOR THE COST DATA 2013-14 S. No .

S UPPL IER

P.O .NO .& DAT E

D ES C R IP T IO N

QT Y

U N IT

RAT E

1

2

3

4

5

6

7

A STEEL TUB ULAR POLES :1 M/SJindalIndustriesLtd. I 605, Madam Bhikaji Cama Bhawan 11, Bhikaji Cama Place New Delhi-110066

CE(MM)-I-STP(Jindal)-TE-11/2011 8MTRS L-32-Adll-8091-8148 Dt.11.05.2012 T o ta l

9600

CE(MM)-I-STP(Jindal)-TE-11/2011 L-33-23662-91 Dt.21.12.12

1340 1 34 0

9MTRS

850

T o ta l

85 0

10

484.91

6546.66

No.

600

T o ta l CE(MM)-II-STP/Gaurang/TE-05/12 -L-12-16788-844 dated 11.9.2012.

89

4707.91

No.

T o ta l

10MTRS

2 M/SGaurangProductsPvt.Ltd., I Plot No.-10, South Side of GT Road Bulanshahar Road Gaziabad (UP).

S AL E F & I, U N T AX/ V AT L O ADING Ent arTyax CHARG ES

268.91

205.00

5440

9 60 0

9MTRS

II

No.

E.D Ed u . Ce s s

674.31

6546.66

No.

9336.53

374.92

674.31

318.00

374.92

961.66

1

318.00

536.68

520.00

6

60 0

8MTRS

2055

T o ta l

No.

5332.50

659.09

309.50

211.21

1338

2 05 5

. 9MTRS

13444

T o ta l

1 34 4 4

10MTRS

1081

T o ta l

253

T o ta l CE(MM)-II-STP-ElectroSteel -TE-11/2011-L-33-14343-394 Dt.15.11.2011

9MTRS

850

No.

T o ta l

B PCC Poles 4 M/SFarmFreshFoodsPvt.Ltd. I Batamandi, Poanta Sahib, Paonta Shahib, Sirmour (HP)-173025

T o ta l

CE(MM)-XI-PCCPoles-FarmFresh -09/2011-L-21-11760-82 Dt.29.09.2011

432.20

358.00

1

No.

10629.45

1313.80

619.08

492.00

1

No.

11583.38

1431.70

674.52

532.00

3

7417.79

0.00

296.71

199.39

67268

85 0 600

T o ta l M 8 T RS L O NG M9T R LS O NG 1 M0T RLSO NG M 1 1T R LS O NG

916.26

25 3

10MTRS

Av e r a gR e a to eSf t e eTlub ulaPro les

7413.16

1 08 1

11MTRS

3 M/SElectroSteelsIndia I Near Truck Union, G.T. road Damtal,Kangra(HP)

No.

No.

10603.27

0.00

424.13

327.48

6

60 0 1 16 5 5

T o ta l T o ta l T o ta l

8Mtrs(W/L200Kg)

1 64 8 4 2 28 1 25 3

506

No

T o ta l 8Mtrs(W/L200Kg) T o ta l

1505.00

75.25

206.67

904181.5

50 6 87

No 87

1505.00

75.25

227.18

157

1

2

3

4

5

8Mtrs(W/L200Kg)

130

No

T ot al II

CE(MM)-XI-PCCPoles-FarmFresh -09/2011-L-21 (AO)-26511-521 Dt.27.03.2012

8Mtrs(W/L200Kg)

202

No

T ot al 35

52

T ot al

CE(MM)XI-PCCPoles-KCI -09/2011-L-20(AO-26522-532 Dt. 27.03.2012 6 M/SDeepConcreteProducts I

Vill. Malpur, P.O. Baddi, The. Nalagarh Distt.Solan(HP)-173205

CE(MM)-XI-PCCPoles-Deep ,-09/2011-L-18-11695-11742 Dt.2 9.09.2011

499

200

CE(MM)-XI-PCCPoles-Deep

8Mtrs(W/L200Kg)

No

1505.00

75.25

227.18

1790.00

89.50

80.00

1790.00

89.50

80.00

1415.00

70.75

200.00

No

1415.00

70.75

90.00

80

No

1415.00

70.75

140.00

760

T ot al

182

No

1715.00

85.75

250.00

15

1715.00

85.75

150.00

2

2275.00

113.75

200.00

5

2275.00

113.75

170.00

2

1415.00

70.75

200.00

1415.00

70.75

170.00

76 0 104

No 10 4

230

No 23 0

100

No 10 0

43

T ot al 8Mtrs(W/L200Kg)

39

80

No

,-09/2011-L-18 (AO)-11695-26472 -509 dated 27.03.2012

9777

11 13

T ot al II

227.18

1113

T ot al 9.75Mtrs(W/L173kg)

75.25

3

10 8

T ot al

9.75Mtrs(W/L173kg)

1505.00

No

T ot al 9Mtrs(W/L180kg)

No

No

108


206.67

20 0


75.25

49 9


227.18

1505.00

No


75.25

52


10

35

8Mtrs(W/L200Kg)

9Mtrs(W/L180kg)

1505.00

89

20 2

T ot al

CE(MM)XI-PCCPoles-KCI -09/2011-L-20-11783-99 Dt. 29.09.2011

7

13 0

8Mtrs(W/L200Kg)

5 M/SKreativeConcreteIndustries I VPO, Lodhwan, Tehsil Nurpur Distt.Kangra(HP)

6

43 82

No 82

1

2

3

4

5

8Mtrs(W/L200Kg)

100

No

T ot a l 170

195

241

32

No

T ot a l

140.00

1415.00

70.75

200.00

1415.00

70.75

200.00

1415.00

70.75

140.00

32

9Mtrs(W/L180kg)

304

No

T ot a l

1715.00

85.75

250.00

6

1715.00

85.75

150.00

8

1715.00

85.75

100.00

7

1715.00

85.75

230.00

2

1715.00

85.75

100.00

3

1715.00

85.75

280.00

2

1455.00

72.75

65.00

20

304

9Mtrs(W/L180kg)

42

No

T ot a l

42

9Mtrs(W/L180kg)

371

No

T ot a l

371

9Mtrs(W/L180kg)

131

No

T ot a l

131

9Mtrs(W/L180kg)

20

No

T ot a l

20

9Mtrs(W/L180kg)

126

No

T ot a l

126

8Mtrs

1257 T ot a l

No 125 7

8Mtrs

503

T ot a l

No

1455.00

72.75

65.00

503

T ot a l

493 6 T ot a l T ot a l

3

70.75

241

8Mtrs(W/L200Kg)

2

1415.00

No

T ot a l

1

70.00

195

8Mtrs(W/L200Kg)

M 8 T RSLO NG M9T R LO S NG 9.M 7 5T R LS O NG

70.75

No

T ot a l

Aver agR e ato ePf CCP ol es

10

170

8Mtrs(W/L200Kg)

CE(MM)XI-PCCPoles-KBI -09/2011-L-19(AO)-26501-510 Dt. 27.03.2012

89

1415.00

No

T ot a l

CE(MM)XI-PCCPoles-KBI -09/2011-L-19-11743-59 Dt. 29.09.2011

7

100

8Mtrs(W/L200Kg)

7 M/SK.B.Industries I Vill. Chachelli, Ind. Area Defence Road, P.O. Sujanpur (PB)-145023

6

255 7 330

4

5

6

7

89

10

C G.I. WIRE/BARBED WIRE/STAY WIRE 7 M/S Bajrang Wire Products(India) (P) Ltd. CE (MM)/IV:-GMS-07/2011)-L-15 ISS 280/1978 & ISS 4826/1979 GI wire I E-762(A),RoadNo.9F-1V.K.I Area 9092-9144Dt.30.08.11 6SWG5.0mm 23.83 Jaipur-302013, Rajsthan, India T ot al 8SWG4.0mm

MT

119.4

ISS 280/1978 & ISS 4826/1979 GI wire 6SWG5.0mm 9.532

MT

46750.00

7424.46

1638.70

7305.34

7345.05

1638.70

MT

46750.00

7424.46

1638.70

51.17

T ot al

MT

14.00

T ot al

56097

52355.95

2627.80

250.00

MT

52907.76

2655.39

250.00

14 . 00

ISS 280/1978 & ISS 4826/19379(2001-06) GI wire 6SWG5.0mm 4.08 MT T ot al

52079.97

2614.00

250.00

22

4 . 08

8SWG4.0mm

20.46

T ot al

MT

52355.95

2627.80

250.00

52907.76

2655.39

250.00

20 . 46

10SWG3.15mm

5.60

T ot al

MT 5 . 60

KM

47 . 65 KM KM

23 8. 7 9 65 . 38

ISS 2141/1992/2006 & 4826/1979(2001-06) 7/4.00mm 84.831 T ot al

3

250.00

51 . 17

10SWG3.15mm

CE (MM)/IV:GSS-10/2011 -L-13-8017-8066 dt. 16.08.2011

2614.00

10 . 21

8SWG4.0mm

8S W G S1W 0G

52

46250.00

CE (MM)/IV:-GMS-07/2011)-L-16 ISS 280/1978 & ISS 4826/19379(2001-06) GI wire 9145-65Dt.30.08.11 6SWG5.0mm 10.21 MT 52079.97

S6W G

1638.63

13 . 08

T ot al

2

1638.70

46000.00

MT

13.08

T ot al

1

7345.05

47 . 76

10SWG3.15mm

9 M/S Himachal Wire Industries (P) Ltd. I G.T.Road,DamtalDistt.Kangra(HP)

MT

47.76

T ot al

Av e r a g Reaw G ot efiIr e

46250.00

9 . 53

8SWG4.0mm

CE (MM)/IV:-GMS-(AO)-07/2011) 24150-82Dt.27.02.12

130931

32 . 70

T ot al

II

MT

32.7

T ot al

8 M/S Himachal Wire Industries (P) Ltd. I G.T.Road,DamtalDistt.Kangra(HP)

1638.63

11 9. 4 0

10SWG3.15mm

CE (MM)/IV:-GMS-(AO)-07/2011 L-24128-49Dt.27.02.12

7305.34

23 . 83

T ot al

II

46000.00

MT

53460.00

2146.40

250.00

4738

84 . 83 4

5

6

7

89

10

7/3.15mm

129.671

T ot al

CE (MM)/IV:GSS-17/2010 -L-42(AO)-10353-385 dt. 14.9.11

ISS 2141/1992/2006 & 4826/1979(2001-06) 7/4.00mm 53.708

ISS 2141/1992/2006 & 4826/1979(2001-06) 7/4.00mm 33.93

7 / 4. 0m 0m

2Cx6mm2

2Cx10mm2

2Cx6mm2

30.00

7371.47

Kms.

10375.03

Kms.

Kms.

105.00

250.00

0.00

417.07

1140.00

0.00

595.75

2020.00

24980.00

0.00

1411.50

3920.00

7761.00

0.00

390.55

170.00

2

Kms.

11940.00

0.00

600.75

300.00

Kms.

17910.00

0.00

903.00

500.00

Kms.

18844.76

0.00

949.74

500.00

10 5. 0 0 15.00 15 . 00

2Cx16 m m2

70.00

T ot al

70 . 00

T ot al

78 0. 0 0 T ot al T ot al T ot al

3

2186.00

30 . 00

T ot al

2

250.00

30 . 00

2Cx16mm2

1

2146.40

54450.00

Kms.

30

T ot al

P V2 Cx 6m m 2 P V2C x 10m m 2 P V2C x 16m m 2 P V2C x 25m m 2

250.00

25 0. 0 0

2Cx10mm2

Aver a gR eatoeTf wiC norPeV C

53460.00

MT

250

T ot al

CE(MM)/XII/TE-5/2011-15343-75 Dated 13.08.2012

2560.00

75 0. 0 0

T ot al

II

MT

750.00

T ot al

CE(MM)/XII/TE-5/2011-5634-53 Dated07.07.11

51000.00

22 3. 8 9

2Cx25mm2

13 M/sHimachalAluminium&Conductors I GTRoad,VPOMohtli Distt. Kangra (HP)

250.00

17 2. 4 7

T ot al CE(MM)/XII/TE-11/2012-15376-408 Dt.13.08.2012

2510.00

40 . 20

7 / 3. 1m5m

12 M/sPreetiIndustries I VillageKamli,Parwanoo, District Solan (HP)

MT

40.2

T ot al

CE(MM)/XII/TE-11/2012-15310-42 Dt.13.08.2012

50000.00

33 . 93

7/3.15mm

D PV C T WIN CORE 11 M/sShaanAluminiumCompany, I VillageKamli,Parwanoo, District Solan (HP)

250.00

54 . 01

T ot al

S t aW y ir e

MT

54.014

T ot al

Aver a gR eatoe Sft aW y ir e

2186.00

53 . 71

7/3.15mm

CE (MM)/IV:GSS-10/2011 (AO) -L-16-23460-91 dt. 14.02.2012

54450.00

12 9. 6 7

T ot al

II

MT

35 5. 0 0 85 . 00 30 . 00 4

5

6

7

89

10

E 3. 5 CORE P VC 14 M/sRajeshEnterprises,F-274 I

CE(MM)/XII:3.5CCable-14/2010

Sector-3, SIDC Industrial Area

L-21- (A)-3837-3898

Bhavana,NewDelhi-39

Dt02.06.2011

4Cx16mm2

10.00

T ot al

23.00

T ot al

31.00

T ot al

10.00

T ot al

1591.20

4

Kms.

41512.80

4363.08

2336.15

1747.20

Kms.

51861.60

5450.76

2918.54

2048.40

Kms.

73735.20

7749.72

4149.49

2494.80

Kms. 100254.00

10536.90

10 . 00

3.5Cx70mm2

16.00

T ot al

5641.85

3846.00

16 . 00

3.5Cx95mm2

23.00

T ot al

Kms. 131418.00

13812.30

7395.62

4482.00

Kms. 177632.45

18669.53

9996.35

5425.15

Kms. 201231.24

21149.81

11324.39

6106.76

Kms. 253300.60

26622.37

14254.60

8769.00

Kms. 338003.57

35524.86

19021.32

10498.03

23 . 00

3.5Cx120mm2

9.00

T ot al

9 . 00

3.5Cx150 m m2

4.00

T ot al

4 . 00

3.5Cx185mm2

8.00

T ot al

8 . 00

3.5Cx240mm2

10.00

T ot al

10 . 00

3.5Cx300mm2

8.00

T ot al

8 . 00

T ot al

Kms. 376530.13

39915.03

21371.98

18194.40

10 . 00 T ot al T ot al T ot al T ot al T ot al T ot al T ot al T ot al T ot al T ot al

3

1905.98

31 . 00

3.5Cx50 m m2

1 2 F 3-Core XLPE Cables and HT & LT AB Cables 15 11/22/33 kV XLPE Cables

3559.68

23 . 00

3.5Cx35mm2

PVC 4Cx1 6m m 2 P V3C. 5 Cx 25m m 2 P V3C. 5 Cx 35m m 2 P V3C. 5 Cx 50m m 2 P V3C. 5 Cx 70m m 2 P V3C. 5 Cx 95m m 2 P V3C. 5 Cx 120 m m 2 P V3C. 5 Cx 150 m m 2 P V3C. 5 Cx 185 m m 2 P V3C. 5 Cx 240 m m 2 P V3C. 5 Cx 300 m m 2

33868.80

10 . 00

3.5Cx25mm2

Aver a gR e ato e3f. 5c orP e VC

Kms.

23 . 00 31 . 00 10 . 00 16 . 00 23 . 00 9 . 00 4 . 00 8 . 00 10 . 00 8 . 00

4

5

6

7

89

10

I

M/s TirupatiPlastomatics Pvt.Ltd. B-141 (9A), Road No. 09-D Vishwa Karma Industrial Area. Jaipur (Raj)-302013

No.HPSEBL/CE(MM)/II-XLPE&AB Cables/TE-33/2011/L-01/6939-68 dated 26.04.2012

3Cx95mm2(11kV)

1.00

T ot al

1.25

T ot al

1.00

T ot al

53224.43

23279.69

10334.84

Kms. 635786.00

65485.96

28642.71

12715.00

Kms. 741340.00

76358.02

33398.01

14826.00

Kms. 966465.00

99545.90

43540.12

19329.30

0. 7 5

3Cx95mm2(22kV)

0.25

T ot al

Kms. 514323.00

52975.27

23325.01

15429.69

0. 2 5

3Cx120mm2(33kV)

1.00

T ot al

3

Kms. 516742.00

0.75

T ot al

2

8239.66

1. 7 5

3Cx400mm2(11kV)

1

18560.20

1.75

T ot al

CE(MM)/IV-TE-1/2011-INS-L-08 (A)-19516-19551 Dt. 10.01.2012.

42434.25

1. 0 0

3Cx300mm2(11kV)

G PIN/DISC INSULATORS 17 M/s BathindaCeramics(P)Ltd. I Village Jodhpur, Romana Dabali Road Bathinda (Pb)

4

5. 2 5

3Cx240mm2(11kV)

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)

7192.00

Kms. 411983.00

5.25

T ot al

Average Rate of XLPE Cables

16200.44

1. 2 5

3Cx185mm2(11kV)

No.HPSEBL/CE(MM)/II-XLPE&AB Cables/TE-33/2011/L-02/6939-68 dated 26.04.2012

37039.11

1. 0 0

3Cx120mm2(11kV)

16 M/sRaviCablesLimited I 302, A kruti T rade Centre, M IDC Andheri East Mimbai-400093

Kms. 359603.00

Kms. 719125.00

74069.88

32612.97

21573.75

1. 0 0

3Cx185mm2(22kV)

1.50

Kms. 652364.00

T ot al

1. 5 0

T ot al T ot al T ot al T ot al T ot al T ot al T ot al T ot al T ot al

1. 0 0 1. 2 5 5. 2 5 1. 0 0 1. 7 5 0. 7 5 0. 2 5 1. 5 0 1. 0 0

11kVPin InsulatorwithPin (C.D. 230 mm) T ot al

13200

62.00

37657.52

6.80

2.94

41640.00

11

9.00

106

1 320 0

11kVPin InsulatorwithPin (C.D. 320 mm) T ot al

2000

22kVPinInsulatorwithPin (C.D. 430 mm) T ot al

2600

Nos.

74.00

8.14

3.52

12.25

1

162.00

17.51

7.58

23.00

5

200 0 Nos. 260 0

4

22kVPinInsulatorwithPin

Nos.

67190.00

200

5

6

Nos.

190.00

7

89

20.39

10

8.83

26.00

4

(C.D. 560 mm) T ot a l

2 00

33kVPinInsulatorwithPin (C.D. 840 mm)

200

Nos.

T ot a l 18 M/sDagaCeramicsPvt.Ltd. I First Floor Labhu Ji ka Katla, Bikaner (Raj)

CE(MM)/IV-TE-1/2011-INS-L-07 (A)- 19552-19597 Dt. 10.01.2012.

CE(MM)/IV-TE-9/2012-INS-L-10 -16021-16063 Dt. 28.08.2012.

11kVDisc.Insulator45KN(B&S) (C.D. 280 mm) T ot a l

10000

11 kV Pin Insulator with Pin 320 mm 22 kV Pin Insulator with Pin 430 mm 22 kV Pin Insulator with Pin 560 mm 33 kV Pin Insulator with Pin 840 mm 11 kV Disc Insulator 45 KN 280 mm 11 kV Disc Insulator 45 KN 320 mm

Nos.

1600

38.00

160.00

3.20

11.20

174

Nos.

160.00

3.20

11.20

16 0 0

11kVComopsitInsulator45KN(B&S) Ploymeric Suspension Type T ot a l

11 kV Pin Insulator with Pin 230 mm

17.80

1 0 00 0

2000

Nos.

118.50

15.02

6.81

20 0 0

11kVComopsitInsulator45KN(B&S) Ploymeric Tension Type T ot a l Average Rate of Pin Insulators Disc Insulator

41.20

2 00

11kVDisc.Insulator45KN(B&S) (C.D. 320 mm) T ot a l 19 M/sLamerPower&InfrastructurePvt.. I Ltd. 2nd Floor, Masjid Moth, Near Uday Park, New Delhi-49.

381.00

1000

Nos.

118.50

15.02

6.81

10 0 0

T ot a l T ot a l

1 3 20 0 20 0 0

T ot a l T ot a l T ot a l T ot a l T ot a l

26 0 0 2 00 2 00 1 0 00 0 16 0 0

T ot a l T ot a l

20 0 0 10 0 0

11 kV Composit Insulator 45 KN Suspension Tension

H LIG HTEN ING AR RES TOR (L A's) 20 M/s Raychem RPGLtd.,401-406 I Viswa Sadan-9, Distt. Centre Jankpuri-new Delhi-110058

II

9kV,5KAPolymericTypeHousing for 11 kV T ot a l

HPSEBL/CE(MM)/II-35/2011 -LA (Addl.)/2012-L-04(AO)-23477 -521 Dated 17.12.2012.

Av e r agRea tA oL ef

1

HPSEBL/CE(MM)/II-35/2011 -LA-L-04-10771-10817 Dated 26.06.2012.

k9V ,K5A 1k,1M Veta Olx ide T ot a l 1k8VK , 5A 22 , kM Ve tO alx ide

2

I G . O . S W ITC H 21 M/sGovindWires I Plot No. 5-B Industrial area MehatpurDistt.Una(HP)-174315

6157

No.

400.00

41.2

8.82

9.98

28

61 5 7


1602


2463


641

No.

685.00

70.555

15.11

14.33

400.00

41.2

8.82

9.98

685.00

70.555

15.11

14.33

16 0 2

No. 24 6 3 No. 6 41

86 2 0 T ot a l

3 CE(MM)-II-GOS-GOV-18/2011-L24(AO)/11254-76 dated 07.02.12

22 4 3

4 11kV,400A,TriplePole, Gang Operated, Outdoor Type SingleThrow,SingleBreak

5 400

No.

6 3921.90

7

89 196.1

10 157.00

1

II M/sAmritInsulators,Pvt.Ltd. Plot No 33-34, Phase-III, Industrial Area TahliwalDistt.Una(HP) Aver a gReato G efS Ow it ch

CE(MM)-II-GOS-Amrit-18/2011-L23(AO)/-5479-524 dated12.04.12

1k1G VS Ow it ch G k2 SV O 2w it ch

22kV,400A,TriplePole, Gang Operated, O utdoor Type SingleThrow,SingleBreak

T ot al

92

No.

5524.40

759.6

166.00

593

4 00 T ot al

92

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 D t. 31.08.2012 Meerut-250001 (UP) i) ii) iii) iv) v)

i) ii) iii) iv) v) vi) vii) viii) ix)

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/1 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 T ot a l 2 55 21 500 . 00

15 kV/110 V CT-PT Combined Unit Outdoor, Oil Immersed, Class .5 Consisting of Three CT on R,Y and B & 1 No. 22 kV/1 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 T ot a l

i) ii) iii) iv) v) vi)

14

33 kV/110 V CT-PT Combined Unit Outdoor, Oil Immersed, Class .5 Consisting of Three CT on R,Y and B & 1 No. 33 kV/1 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 T ot a l

Aver a gR e ato eCf T a sn d PT s

1k 1V CT - P T Com bined Un i t

T ot a l

22 kV CT - PC Tom bineUdnit 33 kC VT - PC Tom bineUdnit

K XLPE Cable Termination Kits 23 M/s Nardev Singh Kanwar & Sons I VPO Bela, Tehsil Nadaun Disst. Hamirpur(HP)

SE(Op) Una PO No. 260614/DSJ /2011-9201-09 dated 02.12.2011

2

3

18

37 300 . 00

2 55 T ot a l T ot a l

18

14

Heat Shrinkable Outdoor Type Termination Kit for 33 kV XLPE Cable Confirming to ISS of Size 1x400 mm2 3 No.6 T ot al

1

21 500 . 00

975.00

3 4

5

6

Heat Shrinkable Outdoor Type Termination Kit for 11 kV XLPE Cable Confirming to ISS of Size 3x240 mm2 4 No.

7

6600.00

89

10

T ot al He aSthr inka blO eut dooTrype T er m inat ioKnit

1x4 0m 0 m32k3V 3x2 4m0m1k21V

L St ay Se t HT /L T 24 M/sRuhaniIndustries,PlotNo.51 I Industrial Area Focal Point Naya Nanglal, Distt. Ropar (Pb)

T ot al T ot al

4 3 4

SE(Op)UnaPONo.260614/DSJ HTStaySet /2011-13852-60 dated 23.2.2012

150 T ot al

II

25 M/sAeriElectricals&EngineeringWorks I 56 Industrial Area, Mehatpuu The & Distt. Una(HP)

SE(Op)UnaPONo.260614/PCA HTStaySet /2012-9073-81 dated 10.10.2012

M M.S Nuts and Bolts 26 M/sRuhaniIndustries,PlotNo.51 I Industrial Area Focal Point Naya Nanglal, Distt. Ropar (Pb) M/sAeriElectricals&EngineeringWorks 56 Industrial Area, Mehatpuu The & Distt. Una(HP)

SE(Op)UnaPONo.260614/PCA /2012-12177-85 dated 21.01.13

93636.00

No.

545.00

10.9

995

No.

640.00

32

99456.0

1.42

36210.00

14 8 29 8

T ot al

SE(Op)UnaPONo.260614/PCA /2012-12168-76 dated 21.01.13

12.24

17 9 148

T ot al SLS tT aeyt

Ave ra grea toeM fB S oltw s itN hu t s Off Sizes of IS: 1363/1992

179

T ot al H STtS a ye t

612.00 15 0

SE(Op) Una PONo. 260614/PCA LTStay Set /2012-9388-96 dated 18.10.2012 T ot al

HT / L STtS ayet

No.

HexagonalMSBoltswithNutsof Off Sizes of IS: 1363/1992 T ot al HexagonalMSBoltswithNutsof Off Sizes of IS: 1363/1992 T ot al

T ot al

17 9

500

kg

71.00 50 0

880

kg

69.00 88 0

13 80

Kg

3.45

63756.

STATEMENT SHOWING RATES OF EQUIPMENTS/MATERIAL FOR THE COST DATA S. NO

S U P P L IER

1

2

P.O .N O& .D AT E

D ES C R IP T IO N

3

A CURREN T 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

QTY

U N IT

5

67

4

R AT E

E.D

8

Ed u . C es s

SAL E T A X / V AT

9

10

F L CH

33 kV Single Phase Outdoor Type, Live tank design, Oil Immersed, Self Cooled, CT along with Bimetatic Terminal Conn CTs 200-100/0.577-1-1-1A 6 Nos 25000.00 2575.00 551.50 1000 300-150/0.577-1-1-1A 9 Nos 25500.00 2626.50 562.53 10 400-200/0.577-1-1-1A 9 Nos 24000.00 2472.00 529.44 10 T o t al

24

7 4 5 0 0 .0 0

33 kV Electromagnetic Single Phase Outdoor Type, Live tank design, Oil Immersed, Self Cooled, Hermatically Sealed VT along PT 36/ 3KV /110/ 3-110/ 3- 11 15 Nos 21392.00 2203.38 471.91 1000.00 T o t al A v er a gR e ato eC f Ts an d PTs ap s esr u p p lo y r d eN r o& 12.

3k 3V CTS s in g lU e nit 3k 3V PTS s in g lU e nit

T o t al T o t al

15

2 1 3 9 2 .0 0

24 15

B 36KV VACUUM CIRCUIT BREAKERS 2 M/S Crompton Greaves Ltd: I Vandhana Building, 11 Tolstoy Marg, New Delhi-011-23324360

HPSEBL/SED/SSD-275/2010CGL/2010-4238-70 Dt. 30.11.10

Additional Purchase order have been placed during 12.07.2011 as such same PO has been considered for the Cost data 2013-14.

3 6KV VAC U U M C IR C U IT B R EA K ER S

3k6 1V250 A, 2 5 K A B r e a k i n g C a p a ci t y

C ISOL ATOR S 3 M/S Faraday Electricals Pvt. I Ltd. H-1016 road No.-14 V.K.I.A, Jaipur-302013

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.

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 8 Fabricated Hot Dip galvanised steel supporting structure including foundation bolts including CT Mounting structure 14 No. 9500 978.50 209.57 1 2. Mandatory spares for normal operation: Tripping i. Coils 9 No. 1000 103.00 22.06 50.0 ii. Closing Coils 9 No. 1000 103.00 22.06 50.0 iii. Auxilary switch 1 No. 1500 154.50 33.09 50.0 iv. Vacuum interuptor a/w chamber and supporting insulator 4 No. 58000 5974.00 1279.48 1 T o t al 14 T o t al

14

1. 36KV, 800A, double break, isolators triple pole, group operated, manually operated outdoor type,without Earthing swit conforming to IS:9921 without solid core insulators and support structures. 50 Set 26400 2131.85 560.08 1000 2. 36KV, 800A, double break, isolators triple pole, group operated, manually operated outdoor type,with Earthing sw itch, conforming to IS:9921 without solid core insulators and support structures. 17 Set 31900.00 2575.99 676.76 1 3. Stack of 36KV solid core insulators for above creepage 1116 mm (9 no.Per set) 67 Set 17050.00 6 4. Support structure for above 2 Nos. 11550.00 932.69 245.03 1 Sub Total 5. Mandatory spares for 36KV isolators a) Isolator Blades for main contacts 2

Nos.

600.00

48.45

12.73

100.94

26.52

72.68

19.09

b) Female contacts Assy. for above 2 Nos. 1250.00 c) Bearings for central rotating post(Top& Bottem) per p ole 2 Nos. 900.00

1

2

3

4

5

67

8

9

10

2

Nos.

750.00

60.56

15.91

2

Nos.

750.00

60.56

15.91

d) Pair of 6 NO : 6NC Aux. contacts e) Isolator blades for Earthing switch f) 36KV solid core insulators 8 Nos. 1770.00 Su b T o tal Isolators without Earth blade Total 50 Isolators with Earth blade Total 17 Stack 36KV of solid core insulator Total 67 Support structure for above Total 2 Spares Total Is o lat o rsw it h ou tE ar t hb ladew i t hS t ackof36K Vs ol idco rein s u lat o rsS up p o rts t ru ct u reandS p ares Is o lat o rsw it hE ar t hb ladew i t hS t ackof36K Vs ol idco rein s u lat o rsS up p o rts t ru ct u reandS p ares D 33/11KV & 33/22 k V Power TRA NSFORMER: 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 MIRoad,Jaipur-302001

6.3 MVA, 33/11 kV, ONAN Cooled , Oil imersed, Copper wound, Outdoor type,with winding connection Delta-Star, having Nos 12 2945000 SPARES: a)36KVHVbushingcompletewithmetalparts 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 e) Buchholz Relay

1 1

Sets Nos

Total Type Test and special test: a) Heat Run Test b)LighteningImpulsevoltagewithstandTest

500000 5000 35862500

3693837.5

250000

Total (Test Charges)

275750

791126.75

25750

(Servic

(i/c Service tax)

3.15 MVA, 33/11kV, ONAN Cooled , Oil imersed, Copper wound, Outdoor type,with winding connection Delta-Star, having Nos 6 1980000 SPARES: a) 36KV HV bushing complete with metal parts 1 Nos 2500 b) 12KV LV bushing complete with metal parts 1 Nos 1250 c) Complete set of baskets 1 Sets 5000 d) Spare winding Limb for HV & LV

1

Sets

250000

1

Nos

5000

e) Buchholz Relay Any other spares Total Type Test and special test: a) Heat Run Test b)LighteningImpulsevoltagewithstandTest Total (Test Charges) 5 M/s Fatehpuria Transformers & I Switchgears (Pvt.) Ltd ,13, Jaipura Mansion, Tholia Circle MIRoad,Jaipur-302001

No. HPSEB/DDSS/SSD284/10-FTS (Addl.)/11-4278-96 dated 13.12.11

12143750

1250806.3

250000 280900

267891.125

30900

(Servic

(i/c Service tax)

6.3 MVA, 33/11 kV, ONAN Cooled , Oil imersed, Copper wound, Outdoor type,with winding connection Delta-Star, having Nos 2 2945000 SPARES: a)36KVHVbushingcompletewithmetalparts 1 Nos 2500

1

2

3

4

5

67

8

b) 12KV LV bushing complete with metal parts 1 Nos c) Complete set of baskets 1 Sets Total

9

10

1250 5000 5898750

607571.3

130126.425

Type Test and special test: a) Heat Run Test b)LighteningImpulsevoltagewithstandTest

0

0

Total (Test Charges)

0

(Service

(i/c Servicetax)

3.15 MVA, 33/11kV, ONAN Cooled , Oil im ersed, Copper wound, Outdoor type,with winding connection Delta-Star, having v Nos 4 1980000 SPARES: a) 36KV HV bushing complete with metal parts 1 Nos b) 12KV LV bushing complete with metal parts 1 Nos c) Complete set of baskets 1 Sets Total Type Test and special test: a) Heat Run Test b)LighteningImpulsevoltagewithstandTest

2500 1250 5000 7928750

0

Total (Test Charges) 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

816661.3

174908.225

30900 0

(Service

(i/c Servicetax)

10.0 MVA, 33/11 kV, ONAN Cooled , Oil imersed, Copper wound, Outdoor type,with winding connection Delta-Star, having Nos 3 3614384 SPARES: a) 36KV HV bushing complete with metal parts 2 Nos 2500 b) 12KV LV bushing complete with metal parts 2 Nos 2000 c) Complete set of baskets 1 Sets 22000 d) Spare winding Limb for HV & LV 1 Sets 525000 e) Buchholz Relay 1 Nos 5000 f) WTI 1 Nos 7500 g) OTI

1

Total Type Test and special test:

Nos

7500 11419151

1176172.5

251906.468

a) Heat Run Test b)LighteningImpulsevoltagewithstandTest c) tan delta test

3.1M 5 V3 A3/1k1V 6.M 3VA 3,3/ 1k1V 10M . 0V A 33, /1k1V

T o tal

309375 10

T o tal T o tal

34375

25000

Total (Test Charges) Av eragR e atoe3f3/1k1V Po w eTrr an s f o rm er

250000

14 3

(i/c Service tax)

(Servic

1

2

3

E Lightening Arre stors 7 M/s Reychem RPG Ltd. I 1107-1112, 11th Floor, Vishwa Deep Building, Distt. Centre

4

No. HPSEB/SEES/SSD287/10-Raychem/11-1515-43

5

30 kV Surge Arrestor

67

8

9

10

30 kV, Single Phase, Voltage Coordinated, Station Class, Zinc Oxide, Gapless, out

dated 23.06.2011

21

No.

4009.5

0

551

4

Jankapuri, New Delhi 110058 T o t al

21

18 kV Surge Arrestor

40 0 9. 5 0

18 kV, Single Phase, Voltage Coordinated, Station Class, Zinc Oxide, Gapless, out 27

T o t al Av e r a g Reat e

3 KL0fV3 A o3 k V r kfK 2 L1 V o2A V 8r

T o t al T o t al

F 33KV CONTROL & RELAY PANEL: 8 M/s EASUN Rayrolle Limited HPSEBL/SED-291/10(ER)/11-1023-54 I 98,SIPCOTIndustrialComplex, Dated01.06.2011. Hosur-635126 Chennai (TN)

No.

27

3069

0

422

30 6 9

21 27

33KV Simplex Type Transformer C&R Pannels without Differencial & with Ref Relay & with inbult LBB relay 5 No. 183000 18849 4036.98 T o t al

5

5200

1 83 0 00 . 0 0

33KV Simplex Type Transformer C&R Pannels with seprate Differencial & with Ref Relay & with inbult LBB relay 2 No. 355000 36565 7831.3 T o t al

2

3 55 0 00 . 0 0

33KV SimplexType Bus Cuupler Pannelswith inbult LBB relay 2 No. 168000 T o t al

2

7

Av erageR at eoC f o n t roal nd RelaPyan els

33kVT / FPan n ew l it h o uD t if fR . e l ay 3k3T V/P Fan n ewl itD hi fR f .e l a y

T o t al T o t al

3k3B V uC s o u p lePrann el 3k3F VeedePran nel 2k2F VeedePran nel G 12KV INDOO R SWITCHG EAR 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

7

4809.08

22454

4809.08

2 18 0 00 . 0 0

5 2 2

7 7

1250 Amp. 12.5 KA Pannel Board comprising 03 Panel Board of 01 No T/F Panel, 01BusCuppler 1 set 01 No. Outgoing Feeder 11Panel Board of 02 No T/F Panel, 01BusCuppler 1 08 No. Outgoing Feeder 01 Panel Board of 1No.OutgoingFeeder

22454

2 18 0 00 . 0 0

22 KV SimplexType Feeder Pannels with inbult LBB relay 7 No. 218000 T o t al

3706.08

1 68 0 00 . 0 0

33KV SimplexType Feeder Pannels with inbult LBB relay 7 No. 218000 T o t al

17304

1

set

set

692000.00

71276.00

15265.52

1500

2535000.00

261105.00

55922.10

55

235000.00

24205.00

5184.10

50

1

2

3

4

5

P an eBlo ard

H Cont rol Ca bles 10 M/s Satellite Cables (P) Ltd. I A-36, Rajouri Garden, Ring Road New Delhi

1000.00

103.00

22.06

15

b) Closing Coil

1

No.

1000.00

103.00

22.06

15

1

No.

24000.00

2472.00

529.44

3

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

1 1

No.

32000.00

3296.00

705.92

48

No.

13000.00

1339.00

286.78

1

1 1

15 Total T o t al

1

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

T o t al T o t al

1 1

T o t al T o t al

1 1

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

T o t al T o t al T o t al Total T o t al

1 1 1

HPSEBL/SEDS/Setellite/SSD-304/ 2012-4398-4418 dated 06.11.2012

1

1.1 kV, PVC, HR-FRLS Cpper Control cables (Un-screened) 2Cx2.5mm2 4Cx2.5mm2 7Cx2.5mm2 10Cx2.5mm2 12Cx2.5mm2 16Cx2.5mm2 19Cx2.5mm2 2Cx4.0mm2 4Cx4.0mm2 10Cx4.0mm2 7Cx6.0mm2 10Cx6.0mm2

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

10

No.

To t a( 1lP5an el)

S pares iv) Spares a) Tripping Coil

9

1

e)Voltagetransformer 1 11000/ 3 /110/ 3-110/ 3-110 V e)TVM 1

S w i t ch g ea r P a n n e l Bo a r d As per Supply Order NO. 5

8

Spares a) Tripping Coil

c)VacuumInterrupter d) C.T. of Metering AC-0.5 I.300-150/1-1-1A I.200-100/1-1-1A III.100-50/1-1-1A IV.60-30/1-1-1A

Av eragR eatoe 1k f2IVn d o or

67

km km km km km km km km km km km km

4.4 4.60 8.00 0.50 9.10 1.20 8.80 3.10 11.70 3.70

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

4861.89 8515.56 13827.74 19785.04 23322.70 30416.39 35781.93 7204.79 12769.54 30518.32

441.98 774.12 1257.03 1798.58 2120.18 2765.04 3252.80 654.96 1160.83 2774.30

1 1 2 3 4 4 1 1 4

1.90 1.1

km km

248107.86 123885.63

30666.13 15312.26

2787.74 1391.98

4 2

4.40 4.60 8.00 0.50 9.10 1.20 8.80 3.10 1 1. 70 3.70 1.90 1.10

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

4

5

67

8

9

10

HPSEBL/SEES/SSD-288/10 (AZURE)/11 220 V, 200 AH Lead Acid Stationary, Battery consisting of 110 No. 200 AH Tubular -1265-89 dated 14.06.2011 Sealed Cells (each 2V) in hard rubber/Polypropylene container etc. & accessories 3

Nos

T o tal

3

278300

28664.90

6139.298

2 7 83 0 0 . 0 0

30 V, 100 AH Lead Acid Stationary, Battery consisting of 15 No. 100 AH Tubular Sealed Cells (each2V) in hard rubber/Polypropylene container etc. & accessories 6 T o tal 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

6

22080.0

2274.24

487.0848

22 0 8 0. 00

220 V Battery Charger suitable for 220V-200 AH Battery Bank Comprising of float & Boost Chargers 4

Set

Spares

4 T o t alw i tS par es

135037.5 Set

4

16450.0

2700.75

1400 329.00

1 5 14 8 7 . 5 0

30 V Battery Charger suitable for 30V-100 AH Battery Bank Comprising of float & Boost Chargers 6 Set 57037.5 1140.75 Spares

6 T o t alw i tS par es

Set

6

1

30 V DCDB suitable for 30V-100 AH Battery Bank 4 Set T o tal

Av erag eR at eBat t ery/Bat t ery C h a r g er s / DC DB

22V 200 ,A0B Hat t ery 31 V00A , 0H Ba t t e r y 2 20VBat t eryC har ger 3B V0at t erCyh arger D 2V 20DB C DV 3 C0DB

No No Set Set Set Set

4 3 6 4 6 1 4

329.00

73 4 8 7. 50

220 V DCDB suitable for 220V-200 AH Battery Bank 1 Set T o tal

16450.0

50017.5

1000.35

50 0 1 7. 50

40462.5 40 4 6 2. 50

809.25

ANALYSIS OF STEEL RATES (As per Steel world.com Statistics website:-www.steelworld.com ) Sr. No.

1

2

3

De s c r i p t i o n

An g l e I r o n 50x50x6mm 75x75x6mm J oi s t s 125x70mm 200x100mm MS Channels 75x40x6mm 150x75x6mm

Rat e( R sP sM e . rT ) Jan-12

Feb-12

Mar-12

Apr-12

May-12

Jun-12

Jul-12

Aug-12

Sep-12

Oct-12

Dec-12

Am ouinnt Rs per MT Dec-12 (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) = 53000.00 Say Rs. (Per MT) with 7.18 % Hike =56800.00

Cost Data System Improvement Schemes 33kV/11kV

Recommend Documents