hpsebl shimla contacts
TRANSCRIPT
-
8/18/2019 HPSEBL Shimla Contacts
1/52
State Himachal Pradesh
HPSEB Ltd.,
Operation Circle Shimla
Ref no. of DPR HPSEBL/IPDSDPR/SHIMLA CIRCLE
Submitted to
Name of Govt Utility
Implementing Project
POWER FINANCE CORPORATION LTD.
Date of Submission
18/06/2015
Name of the Project Area(Circle/ Zone/ Utility)
INTEGRATED POWER DEVELOPMENT SCHEME(IPDS)
Detail Project Report
Strengthening of sub-transmission & distribution
network including metering
-
8/18/2019 HPSEBL Shimla Contacts
2/52
POWER FINANCE CORPORATION LTD.Detail Project ReportIndex
S.
N0. Table of Contents Page Number
1 Input Data for Detailed Project Report 1
2 Guidelines for DPR Preparation & Implementation 2-3
3 Declaration 4
4 Executive Summary 5
5 Background 6
6 Volume I: Project Area Details 7
7 Volume IIa: SUMMARY Project Cost 8
8 Estimated Project Cost - Bill of Quantities 9 - 23
9 Cost Benefit (24) Annexure-1
10 Project area asset detail (25-35) Annexure-2
11 Annexures 36-50
-
8/18/2019 HPSEBL Shimla Contacts
3/52
POWER FINANCE CORPORATION LTD.Detail Project ReportINPUT DATA
Utility DetailsHimachal Pradesh
Himachal Pradesh State Electricity BoardHPSEB Ltd.
Name
Designation
Address
Phone Office
Mobile No.
Fax
E-mail
Utility level AT&C loss Unit AT&C Loss for FY 2012-13
AT&C loss as provided by PFC in latest “Report on
Performance of State Power Utilities” % 9.53%
Project Area DetailsName of the Project Area Circle/ Zone/ Utility)
Nos. of towns covered
176702
105429
Name
Designation Address
Phone Office
Mobile No.
Fax
E-mail
Data for AT&C Losses Computation for Project Area (All
statutory towns of the Circle/ Zone/ Utility) Unit Data for Previous FY 2013-14
Energy Input M Units 438.15
Energy Sales M Units 383.01
Total Revenue Billed Rs. Lac 22632.91
Total Revenue Collected (excluding arrears) Rs. Lac 20028.74
Billing Efficiency % 87.41%
Collection Efficiency % 88.49%
AT&C Losses % 22.65%
Dedicated team:
HQ Level
Name & Designation
Er. Rajesh Singh, Chief Engineer (Operation), South Zone,
ShimlaEr.Rajiv Awasthi, Chief Engineer (System Planning), Vidyut
Bhawan, ShimlaEr. R.K. Pathania, Superintending Engineer (RGGVY),
Khalini, Shimla
Date of Submission of Proposal Date 18/06/2015
DPR Ref No. No. HPSEBL/IPDSDPR/SHIMLA CIRCLE
Proposed Project Start Date Month-Year 21.03.2016
Proposed Month of Completion Month-Year 20.09.2018
0177-2622129
Er. Pankaj Dadwal
Contact Details of Project Area Incharge (Govt/Govt Authorised Agency)
Total Population of all towns covered in project area
Contact Details of Nodal Officer (Govt Utility Implementing Project)
Operation Circle Shimla
Name of Pvt/Distribution Franchisee (in case of Pvt/DF/ Cooperative
Society)
+91-9418069834
Name of State
Name of Govt Utility Implementing Project (Expanded Name)Name of Govt Utility Implementing Project (Short Name)
Er. Rajiv Awasthi
Chief Engineer (SP)
Vidyut Bhawan, HPSEBL, Shimla
0177-2657901
Operation Circle, HPSEBL, Kasumpti, Shimla
94180-52907
0177-2653656
Nos. of Consumers in all towns covered in the project area
3
Superintending Engineer
0177-2622128
Name, Designation & Area
Er. Pankaj Dadwal, Superintending Engineer, Operation Circle,
ShimlaEr. R.K. Thakur, Sr. Executive Engineer, Electrical Division No.I,
Shimla-9 ( Shimla Town)Er. Raman Chaudhary, Sr. Executive Engineer, Shimla Rural
Electrical Division HPSEBL Sunni ( Sunni Town)
Field Level
Sr. Executive Engineer, Electrical Division HPSEBL Theog. (Theog
Town)
-
8/18/2019 HPSEBL Shimla Contacts
4/52
POWER FINANCE CORPORATION LTD.Detail Project ReportGuidelines for DPR Preparation & Implementation
1 DPR is to be prepared based on the broad scope of work validated by Nodal agency at 1st Stage during discussion withutility on NAD, on detailed field survey and latest approved schedule of rates for various items of work. The DPRs shall
be duly recommended by the Distribution Reforms Committee (DRC) at the State level. The Nodal Agency will separately
provide comparable costs sourced from CPSUs for major equipment for reference of the utility. These reference rates
shall be used as ceiling rates for sanctioning of the projects
2 The DPR under the scheme has been formulated for urban areas (Statutory Towns) only
3 In case of private sector Discoms where the distribution of power supply in urban areas is with them, projects under the
scheme will be implemented through a concerned State Government Agency and the assets to be created under the
scheme will be owned by the State Government / State owned companies. The areas under franchisee shall be covered
under the scheme subject to compliance with the terms & conditions of their respective agreements and Cooperative
Societies shall also be eligible, but they would be required to submit Audited statements annually regarding the utilization
under the approved project through State Cooperative Department and the concerned
Discom. Further, all the projects need to be recommended by the State Level DRC.
4 In case of private sector Discoms/Distribution Franchisee/Co-operative Societies, the DPR shall be submitted to PFC by
its State Govt Agency.5 The circle/zone/Utility wise DPRs shall be prepared by the utility and recommended by Distribution Reforms Committee
(DRC) at State level. To avoid duplication of works with scope already sanctioned under RAPDRP scheme, Utility shall
indicate the additional work component proposed under IPDS DPRs with comparative BOQ for such R-APDRP project
area.6 BoQ for R-APDRP towns in the project area to be filled in Sheet Vol II.b and BoQ for non-RAPDRP towns to be filled in
sheet Vol II.c.7 For ERP & IT component a separate consolidated DPR shall be prepared by respective state.
8 For linking of all 33 KV or 66 KV grid substations/billing offices/Regional/Circle/Zonal offices of Discoms with
optic fiber network of NOFNA, a separate and consolidated DPR shall be prepared by the respective utility in
consultation with BBNL or any designated agency like BSNL, RailTel, PGCIL etc.
9 The projects shall be implemented on turn-key basis. However, in exceptional circumstances, execution on partial
turnkey/departmental basis (to be proposed by utility along with respective DPR duly recommended by DRC) shall be
permitted with the approval of the Monitoring Committee.
10 In either mode of implementation (turnkey/partial turnkey/departmental), the maximum time limit for completion of the
project viz award and implementation shall not be beyond thirty months from date of communication of the approval ofthe Monitoring committee.
11 An appropriate Project Management Agency (PMA) will be appointed preferably utility-wise to assist them in project
management ensuring timely implementation of the project.
12 The work(s) already executed/to be executed under R-APDRP/NEF/GOI other scheme, etc is/are not eligible under
IPDS.
13 The works proposed in the DPR shall aim for meeting utility level AT&C loss reduction trajectory as finalised by MoP in
consultation of state utilities (The committed AT&C loss reduction trajectory is given in Annexure-I)
14 Utility to ensure installation of bounadry meters for ring fencing of Non-RAPDRP Towns having population more than
5000.
15 The Utility will have to certify that the DPR is in line with guidlines issued by Ministry of Power/ PFC for IPDS & DRC
clearance has been obtained, before the same is forwarded to PFC for consideration of sanction.
16 Utility shall ensure timely availability of any other infrastructure or facilities that are essential for implementation of IPDS
works but are not in the scope of Contractor viz. land acqusition, RoW, pole location etc.17 Utility shall provide detailed informantion regarding exisitng infrastrucuture, any bottleneck in implementation of the works
and the works proposed in the project to the Contractor before award of contract.18 The cost estimates should not include any departmental overhead expenses. All such expenditures should be borne by
the utility.19 No cost escalation shall be admissible for the schemes sanctioned under IPDS. Any additional cost on any account
whatsoever to complete the project shall be borne by utility.20 Distribution Transformers procured under IPDS scheme, shall have efficiency level equivalent / better than that of three
star ratings of BEE, where ever BEE standard is applicable. For other DTs, where, BEE standard is not applicable,
CEA uidelines shall be followed available on CEA web site .
21 AMI, Smart meters can be considered for deployment in the towns where SCADA has been/being established under R-
APDRP.
The DPR shall be prepared, base on IPDS guidelines as issued from MoP, GoI. Some salient features of IPDS
guidelines & additional guidelines for DPR preparation is mentioned below. In case of any mis-match between IPDS
guideline issued from MoP &DPR guideline as mentioned below, the IPDS guideline as issued from MoP, GoI shall
prevail.
-
8/18/2019 HPSEBL Shimla Contacts
5/52
22 For Solar Panels - only cost of Solar panels with support structure and Net-meters shall be permissible under IPDS.
Utility shall bear cost of associated items.23 Additional Guideline for DPR preparation
aLoad growth of 05 year in case of HT system & 03 years in case of LT system to be considered for proposing the DPR.
b For replacement of existing HT & LTCT Electromechanical consumer meters (AMR compatible, open protocol) tamper
proof electronic metersand replacement of whole current electromechanical consumer meters, the guidelines of CEA
shall be ado ted.c Service line for new consumers is not eligible in the scheme. In case of installation of meter pillar box or if existing
service line is prone to tamper and pilferage the same shall be replaced with armored or XLPE cable for which minimum
confi uration should be :(i) Single Phase consumers: min. 4 sq.mm(ii) Three Phase consumers: min. 6 sq.mm
d Installation of new Distribution Transformers in following cases:(i) If the length of LT feeder is more than 300 mtr then new Distribution transformer may be proposed to improve HT: LT
ratio.(ii) If existing peak load on DT is more than 70% of its rated capacity then new DT may be proposed.(iii) Even if the length of LT feeder is below 300 meter but the peak load on the feeder is more than 70% of rated thermal
capacity of the conductor, new DT should be installed or conductor should be replaced by higher size.e Provision of Isolator, HT fuse / horn gap & LA at each Distribution Transformer, if not provided earlier. Alternatively this
isolator, HT fuse / horn gap fuse can be replaced with drop out fuse with On Load maintenance facility thereby reducing
s stem interru tions.f Provision of LT distribution box for control and protection of outgoing LT circuits.
g Each Distribution Transformer of 25 KVA & above shall be provided with minimum two LT feeders.
h If the peak load on existing 11KV feeder is more than 75% of rated thermal capacity of the conductor, conductor withhigher capacity may be proposed or feeder bifurcation may be proposed.
iIf peak load on existing 33/11KV S/S is more than 80% of its transformer capacity, new 33/11KV S/S may be proposed.
j 11 Kv feeder segregation may be proposed for reducing boundary metering points, fixing greater accountability and
responsibility etc.k Ring Main Unit may be proposed in case of underground cabling area only.l Sectionaliser may be proposed in SCADA town only.
m The Distribution Transformer may be provided with the capacitors of following ratings at LT side:(i) 100 KVA : 12 KVR(ii) 63 KVA : 8 KVR(iii) 40 KVA : 6 KVR(iv) 25 KVA : 4 KVR
n Installation of ABC cables in dense, theft prone & congested areas. Both HT & LT ABC may be proposed. The capacity
of ABC shall be 20% more than that of bare conductor, as thermal overloading capacity of ABC is less than Bare
conductor.
o In theft prone area and to improve HT:LT ratio, HVDS may be proposed. Total capacity of HVDS shall be higher by 20%than conventional LT S/S.p The following works/ items shall not be eligible for coverage under IPDS scheme:
(i) Works already sanctioned under other schemes of Govt. of India (like R-APDRP/RGGVY/DDUGJY/NEF etc.). The
projects for which any other grant / subsidy from Government of India has already been received / proposed to be
received shall not be eli ible under this scheme.(ii) AMI in the towns where SCADA is not planned under R-APDRP(iii) Civil works other than sub station(iv) Service lines to new consumers(v) GIS survey of consumers(vi) Cost of land for sub-stations(vii) Compensation towards right of way(viii) Distribution automation(ix) Office equipment / fixtures(x) Spares (other than mandatory spares prescribed by manufacturer)
(xi) Tools and Plants (T&P)
(xii) Vehicles
(xiii) Salaries and Establishment Expenditure
-
8/18/2019 HPSEBL Shimla Contacts
6/52
POWER FINANCE CORPORATION LTD.Detail Project Report
DeclarationThis is to certify that:
1 Items Proposed in the DPR is for implmentation in urban area (Statutory Towns only).2 DPR has been prepared in line with the guidelines of IPDS issued by Ministry of Power / PFC.
3 The proposed DPR includes only new works & excludes other works under implementation. Works taken up under GOI scheme viz
RAPDRP/RGGVY/ NEF, etc is/are not included in this DPR.4 Additional items proposed in R-APDRP towns has been proposed in separate sheet Vol II.b, clearly defining earlier sanction in R-APDRP,
proposed new requirement in IPDS with proper justification.5 All works proposed in the DPR are as per DPR Formats issued by Nodal Agency. Any cost other than allowed by Monitoring Committee in
the DPR formats shall be borne by the Utility.6 The cost estimates does not include any departmental overhead expenses. All such expenditures would be borne by the utility.
7 Utility will henceforth, procure all meters (wherever applicable) as per guidelines/regulations issued by MoP/CEA (circular available on IPDS
web portal).
8 Utility shall ensure timely availability of any other infrastructure or facilities that are essential for implementation of IPDS works but are not in
the scope of Contractor viz. land acqusition, Row, pole location etc.
9 Following items have been excluded from the scope of the DPR:
(i) Works already sanctioned under other schemes of Govt. of India (like R-APDRP/RGGVY/DDUGJY/NEF etc.). The projects for which any
other grant / subsidy from Government of India has already been received / proposed to be received shall not be eligible under this scheme.
(ii) AMI in the towns where SCADA is not planned under R-APDRP(iii) Civil works other than sub station(iv) Service lines to new consumers(v) GIS survey of consumers(vi) Cost of land for sub-stations(vii) Compensation towards right of way(viii) Distribution automation(ix) Office equipment / fixtures(x) Spares (other than mandatory spares prescribed by manufacturer)
(xi) Tools and Plants (T&P)(xii) Vehicles(xiii) Salaries and Establishment Expenditure
10 A senior level officer has been appointed by the Utility as Nodal Officer , who shall be involved from concept to commissioning of the system
and co-ordinate from the Utility side for all issues related to implementation of the project. The details of Nodal Officer are given in Input
Sheet.
11 Utility has created a dedicated team for implementation of projects at field & HQ levels to ensure smooth implementation of scheme. Detalis
of the team are given in Input sheet.12 Utility has appointed M/s WAPCOS Ltd, a Project Management Agency (PMA) for monitoring & ensuring timely implementation of the
scheme.13 Cost of consumer meters installed under R-APDRP will not be charged to consumers.14 Work shall be awared within 06 months from date of communication of the approval of the Monitoring committee. & will be completed within
24 months from date of award. In case of departmental execution, the work will be completed within 30 months from date of communication
of the approval of the Monitoring committee.. In either mode of implementation (turnkey/partial turnkey/departmental), the maximum time
limit for completion of the project viz award and implementation shall not be beyond thirty months from date of communication of the
approval of the Monitoring committee.
15 The item rates taken for the materials for preparation of the DPR is based on the approved latest Schedule of Rates. For the materials for
which the rates are not avilable in Schedule of Rates, market Rates (duly approvd as per Utility system/procedure) or approved schedule
rate of works / stock issue rate of other utility (indicated in the cost estimate) has been taken for this purpose. The Nodal Agency will
separately provide comparable costs sourced from CPSUs for major equipment for reference of the utility. These reference rates shall be
used as ceiling rates for sanctioning of the projects.
16 No cost escalation shall be admissible for the schemes sanctioned under IPDS. Any additional cost on any account whatsoever to complete
the project shall be borne by utility.
17 10% of the project cost as approved by monitoring committee will be arranged by utility from own source & 30% will be arranged from
PFC/REC or other Fis within three months of award/start of project.
18 Metering of all feeders and distribution transformers including metering at all input points to the utility shall be ensured under this scheme.
Utility shall ensure installation of bounadry meters for ring fencing of Non-RAPDRP Towns having population more than 5000.
19 Projects sanctioned under R-APDRP scheme in the state/utility will continue to be implemented as per R-APDRP guidelines.
20 DPR has been prepared after detailed field survey, study of sytem & with full justification. No revision of DPR OR cost escalation will be
proposed by Utility.
21 While formulating this DPR, consultation with the respective public representatives including Member of Parliament has been ensured.
22 The information and data given in this DPR are correct.23 The DPR is technically & financially viable and tangible & intangible benefits will be achieved from implementation of this DPR making it
bankable.24 In case of private sector Discoms/Distribution Franchisee/Co-operative Societies, the project shall be implemented by
………………………….. State Govt A enc .
Project Area In-charge (Govt/Govt Authorised Agency)
Signature:
Name: Er. Pankaj Dadwal, Tel. No. / Mobile No. : 0177-2622129/ 94180-52907Designation: Superintending Engineer (OP) Circle HPSEBL Shimla-9. Email address : [email protected].
Nodal Officer (Govt Utility Implementing Project)
Approved by:
Signature:
Name: Er. Rajiv Awasthi Tel. No. / Mobile No. : 0177-2657901 / 9418069834Designation: Chief Engineer (SP) Email address : [email protected]
-
8/18/2019 HPSEBL Shimla Contacts
7/52
POWER FINANCE CORPORATION LTD.Detail Project ReportExecutive Summary
Project objective:-
Tripartite/Bipartite Agreement Date
Brief Profile of State/Utilityame o tate
Name of Utility (Short Name)Total Number of Utility Consumers
AT&C loss as rovided b PFC in latest “Re ort on Performance of State Power Utilities”AT&C Losses %
Project Area Profile
Operation
Circle, Shimla
105429
Unit
Data for
Previous FY
2013-14
M Units 438.152
M Units 383.006
Rs. Lac 22632.91
Rs. Lac 20028.74
% 87.41%
% 88.49%
% 22.65%
Name of the towns covered in project area and & its In-charges
Name of Town
Shimla
Sunni
Theog
Project Funding
Recommended Project Cost for
Sanction Rs. Lac 756.26
Say Rs.7.56 Cr
Cost Item TotalCost
GoI PFC/ FIs Own
Total Setup Cost Rs.Lac 756.26 642.82 75.63 37.81
Say Rs.7.56 Cr
Base
Year-0 Year-1 Year-2
Phasing of Capital Expenditure Rs.Lac 226.88 302.50 226.88
Sr.Executive Engineer,
ED-Shimla 0177-2623952
Sr.Executive Engineer,
ED-Sunni 0177-2786538
Sr.Executive Engineer,
ED-Theog 01783-238247
Total Revenue Billed
Total Revenue Collected (excluding arrears)
Billing Efficiency
Collection Efficiency
AT&C Losses
Town In Charge Contact No.
Name of the Project Area Circle/ Zone/ Utility)
os. o towns covere
Nos. of Consumers in all towns covered in the project area
Data for AT&C Losses Computation for Project Area (All statutory towns of
the Circle/ Zone/ Utility)
Energy Input
Energy Sales
This project aims at -
(i) 24x7 power supply for consumers in urban area,
(ii) reduction of AT&C losses as per trajectory (discom-wise) finalized by
the Ministry of Power in consultation with States
(iii) providing access to all urban households
Himachal PradeshHPSEB Ltd.
2087604
9.53%
-
8/18/2019 HPSEBL Shimla Contacts
8/52
POWER FINANCE CORPORATION LTD.
Detail Project Report
Background
1.1 Distribution is the most critical segment of the electricity business chain. The realchallenge in the power sector today lies in efficient management of the distribution
sector. Availability of a robust sub-transmission and distribution network along with
adequate metering arrangements is the need of the day for efficient management of
the distribution s stem.1.2 Electricity is the key ingredient for accelerated economic growth and is
considered vital for nation’s overall development. Providing reliable and quality power
supply in an efficient manner is an immediate requirement of the day. Amongst the
three major layers of Power Sector i.e. Generation, Transmission and Distribution, the
Distribution Sector has direct interface with the end consumers and is largely
accountable for consumer satisfaction and also for flow of revenues in the entire valuechain of Power Sector. Thus, Distribution Sector plays a significant role in sustenance
as well as growth of the Power Sector.
1.3 There is a consistent increase in electricity demand, particularly in urban areas,
due to increase in customer base, changes in lifestyle and consumption pattern, which
requires continual up-gradation and creation of infrastructure for electricity distribution.
However, the poor financial health of the distribution utilities has resulted in
inadequate investment in the distribution network.
1.4 The Government of India has been providing support to State owned
Discoms/Power Departments by extending financial assistance through various
programmes. However, the State owned Discoms/Power Departments have not beenable to keep pace with the growth in demand of electricity, resulting in critical
gaps/missing links in the sub transmission and distribution network. The sub-
transmission and distribution network has therefore become a bottleneck in ensuring
reliable and quality power supply to the consumers.
1.5 Apart from bridging the gaps in the requisite distribution infrastructure, there is
also a need to focus on metering of consumers. End-to-end metering is a vital need of
the power sector. Effective metering of all consumers will ensure proper accounting,
billing, load pattern assessment and planning of infrastructure required. It also helps in
identifying high loss pockets so as to initiate remedial measures towards reduction of
losses.
Keeping in view the present financial condition of Discoms/Power Deptt., GoI has
launched the Integrated Power Development Scheme (IPDS) to extend financial
assistance against capital expenditure to address the gaps in sub transmission &
distribution network and metering in Urban areas to supplement the resources of
DISCOMs/Power Deptt.
-
8/18/2019 HPSEBL Shimla Contacts
9/52
POWER FINANCE CORPORATION LTD.Detail Project ReportVolume I: Project Area Details
Assets Unit Current PositionProposed under
IPDS
Total Number 66/33 kV Feeders Nos. 7
Total Length of 66/33 kV Feeders
(Overhead) kM 74.00
Total Length of 66/33 kV Feeders (Under-
ground) kM
Total Number of 66/11 kV and 33/11 kV
Sub-stations feeding the Project Area
Nos. 13
Total Number of Power Transformers Nos. 23
Total Capacity of Power Transformers MVA 161.75
Total Number 11 kV Feeders Nos. 72 0
Number of Metered 11 kV Feeders Nos. 72 0
Total Length of 11 kV Feeders (Overhead) kM 803.24 34.700
Total Length of 11 kV Feeders (Under-
ground) kM 45.035 0
Total Length of LT Lines (Overhead) kM 1034.90 54.382
Total Length of LT Lines (Under-ground) kM 27.00 0.00
HT/LT Ratio 1:1.25 1:1.57
Total Number of Distribution Transformers Nos. 954 20
Total Capacity of Distribution Transformers MVA 232.566 4.230
Total Annual Energy Input of previous FY MUs 438.15 438.15
Current Peak Demand MVA 110.6 110.6
Current Average Demand MVA 69.43 69.43
Please specify name of town of Project area
covered under Part-A (IT) of R-APDRP, if
any.
Shimla
Please specify name of town of Project area
covered under Part-A (SCADA/DMS) of R-
APDRP, if any.
Project Area Asset Information: Restricted to Urban area (Statutory Towns) only, to be
considered under IPDS
-
8/18/2019 HPSEBL Shimla Contacts
10/52
POWER FINANCE CORPORATION LTD.
Detail Project ReportVolume IIa: SUMMARY Project Cost
4.1 Summary of Project Cost (Bill of Quantities)
SN Particular Unit Qty Project Cost from
Iib & IicRs. In Lac
A 33/11 KV or 66/22 kV S/S : New Nos 0 0
B 33/11 KV S/S : Additional Transformer Nos. 0 0
C 33/11 KV S/S : Transformer capacity enhancement Nos. 0 0
D Renovation & Modernisation of 33/11 kV SS Nos. 0 0
E New 33 KV new feeders/Bifurcation of feeders: Kms 0 0
F 33 KV feeders Reconductoring/Augmentation Kms 0 0
G 33 kV Line Bay Extension at EHV station Nos 0 0
H 22 KV or 11 kV Line : New Feeder/ Feeder Bifurcation Kms 5.800 46.551
I 22 kV or 11 kV Line : Augmentation/Reconductoring Kms 25.500 78.872
J Arial Bunched Cable Kms 31.480 177.218
K UG Cable Kms 0 0
L 11 KV Bay Extension Kms 0 0
M Installation of Distribution Transformer Nos. 19 88.941
N Capacity enhancement of LT sub-station Nos. 1 12.449
O LT Line : New Feeder/ Feeder Bifurcation Kms 5.000 28.195
P LT Line : Augmentation/Reconductoring Kms 22.802 32.720
Q Capacitor Bank Nos. 0 0
R HVDS Nos. 0 0
S Metering Nos. 8264 213.108
T Provisioning of solar panel Lot 98 78
U RMU,Sectionaliser, Auto reclosures, FPI etc. Lot 0 0
V Others Lot 0 0GRAND TOTAL 756.258
Say Rs.7.56 Cr
-
8/18/2019 HPSEBL Shimla Contacts
11/52
POWER FINANCE CORPORATION LTD.Detail Project Report Shimla RAPDRP TownEstimated Project Cost - Bill of Quantities
Bill of Quantities
Unit
Price
Cost
proposed
under IPDS
Qty Cost (Rs Lac) Qty Cost (Rs Lac) Rs. Lac Rs. Lac Annx No. Location
A 33/11 KV or 66/22 kV S/S : New
1 Nos 9 1 763.13 1 1,220.00 - 2 Nos 6 2,056.92 6.00 2,265.75 -
3 Nos. -
Sub Total 9 7 2820.05 7 3485.75 0 0
B 33/11 KV S/S : Additional Transformer 1.00 2,030.98 1.00 2,030.98
1 Nos.
2 Nos.
3 Nos.
Sub Total 0 1 2030.98 1 2030.98 0 0
C 33/11 KV S/S : Transformer capacity enhancement 1 597.150 1 597.150
1 Nos. -
2 Nos. -
3 Nos.
Sub Total 0 1.00 597.15 1.00 597.15 0 0
D Renovation & Modernisation of 33/11 kV SS 3.000 380.220 3.000 392.830
1 Nos.
2 Nos. -
3 Nos.
Sub Total 0 3.00 380.22 3.00 392.83 0 0
E New 33 KV new feeders/Bifurcation of feeders: 48 29.63 439.13 18.6 308.17
1 Kms -
2 Kms -
3 Kms - Sub Total 48.00 29.63 439.13 18.60 308.17 0 0
F 33 KV feeders Reconductoring/Augmentation 36.55 742.08 14.00 276.15
1 Kms -
2 Kms -
3 Kms
Sub Total 0 36.55 742.08 14.00 276.15 0 0
G 33 kV Line Bay Extension at EHV station 7.000 220.810 1.000 41.760
1 Nos -
2 Nos -
3 Nos
Sub Total 0 7 220.81 1 41.76 0 0
H 22 KV or 11 kV Line : New Feeder/ Feeder Bifurcation 780.738 124.356 1072.330 116.311 945.610
1 Kms
2 Kms
3 Kms
Sub Total 780.738 124.356 1072.33 116.311 945.61 0.000 -
ReferenceExecuted/ to-be executed (as
awarded) under R-APDRP
For R-APDRP Towns (Separate BOQ sheet to be furnished for each town)
Qty
proposed
under IPDS
Item Details UnitS. No.
Existing/
Current
Position
Sanctioned under R-APDRP
-
8/18/2019 HPSEBL Shimla Contacts
12/52
Unit
Price
Cost
proposed
under IPDS
Qty Cost (Rs Lac) Qty Cost (Rs Lac) Rs. Lac Rs. Lac Annx No. Location
ReferenceExecuted/ to-be executed (as
awarded) under R-APDRPQty
proposed
under IPDS
Item Details UnitS. No.
Existing/
Current
Position
Sanctioned under R-APDRP
I 22 kV or 11 kV Line : Augmentation/Reconductoring 42.105 954.850 72.981 605.410
1 Re Cond of 22 / 11 /15 kV from ACSR 6/1/2.59 mm sq to ACSR
6/1/4.09 mm sq Kms - - - - 13.500 3.093 41.756 Ann-HT_24
22 kV Dhalli Feeder, 11 kV
Cementary Feeder & 15 kV
Bharari to Sanjauli Feeder.
2 Kms - - - -
3 Kms -
Sub Total 0 42.105 954.85 72.98 605.41 13.500 41.756
J Arial Bunched Cablei) HT (New) 10.00
1 11 kV New Line with AB Cable 95 mm sq on 9 Mtr S/T Poles. Kms 4. 90 0 9 .0 66 4 4.4 23 Ann-HTAB_11
Spur Lines for new DTRs
Near Cemetary Chamyana
Road, Lower Shanan
Byepass, Nav Bahar, Near
Housing Board, Sector-I New
Shimla, Rajhana, Tibetian
Mandir Panthaghatti, IAS
Colony, Shakti Vihar, Lower
Sangti, Yarrows & Titla Hotel.
2 Kms
3 Kms
Sub Total 10.00 0 0 0 4.900 44.423
ii) LT 5.00
1 N ew Line w ith AB C able 120 mm sq on 8 Mtr. S/T Poles. Kms 4. 48 0 6 .1 95 2 7.7 54 Ann-LTAB_11
For area Near Cemetary
Chamyana Road, Lower
Shanan Byepass, Nav
Bahar, Near Housing Board,
Sector-I New Shimla,
Rajhana, Tibetian Mandir
Panthaghatti, IAS Colony,
Shakti Vihar, Lower Sangti,
Yarrows & Titla Hotel.
2 Re- Cond LT line from ACSR (20/30 mm sq) to AB Cable 120 mm sq Kms 10.100 4.753 48.005 Ann-LTAB_12
Mini Kufta, Badash ,
Chamyana, Navbahar ,
Badhai Shanan , HRTC,
Krishna Nagar, Old KNH
& Rippon.
Sub Total 5.000 0 0 0 14.580 75.759
Total 15.000 0 0 0 19.480 120.182
K UG Cable
i) HT
Kms 45.035
Kms
Kms
Sub Total 45.035 0 0 0 0 0
ii) LT
Kms 27.000
Kms
Kms
Sub Total 27.000 0 0 0 0 0
-
8/18/2019 HPSEBL Shimla Contacts
13/52
Unit
Price
Cost
proposed
under IPDS
Qty Cost (Rs Lac) Qty Cost (Rs Lac) Rs. Lac Rs. Lac Annx No. Location
ReferenceExecuted/ to-be executed (as
awarded) under R-APDRPQty
proposed
under IPDS
Item Details UnitS. No.
Existing/
Current
Position
Sanctioned under R-APDRP
Total 72.035 0 0 0 0 0
L 11 KV Bay Extension
Kms
Kms
Kms
Sub Total 0 0 0 0 0 0
MInstallation of Distribution Transformer 935 45 215.49 57 262.13
1 11/0.4 kV, 100 KVA SS Nos. - 3.086 - Ann-DT_11
2 11/0.4 kV, 250 KVA SS Nos. 11 4.497 49.467 Ann-DT_11
Near Cemetary Chamyana
Road, Lower Shanan
Byepass, Nav Bahar, Near
Housing Board, Sector-I New
Shimla, Rajhana, Tibetian
Mandir Panthaghatti, IAS
Colony, Shakti Vihar, Lower
Sangti, Yarrows & Titla Hotel.
3 22/0.4 kV, 100 KVA SS Nos. - 4.238 - Ann-DT_21
4 22/0.4 kV, 250 KVA SS Nos. - 7.023 - Ann-DT_21Sub Total 935 45 215.49 57 262.13 11 49.467
N Capacity enhancement of LT sub-station 28 303.670 24 351.540
1 250 KVA to 630 KVA Nos. - 12.449 - Ann-DT_22
Nos.
Nos.
Sub Total 0 28 303.67 24 351.54 0 0
O LT Line : New Feeder/ Feeder Bifurcation 998.1 5.633 25.83 5.633 32.06
Kms - Kms
Kms
Sub Total 998.100 5.633 25.830 5.633 32.060 0 0
P LT Line : Augmentation/Reconductoring 41.746 126.580 41.746 179.750
1 Augmentation from 1Ø to 3Ø with ACSR 50 mm sq Conductor. Kms 10 .600 1. 213 12. 858 Ann-LT_22
Cemetary IV , Mashobra ,Dhalli-IV, Shiva Temple, PD
Complex, Ram Nagar ,
Lower Phagli, Near Tibetian
Mandir Panthaghatti, IAS
Colony, Shakti Vihar, Gorkhu
Lodge, Bye Pass Road
Pantha Ghatti & LT Shakrala.
2 Re-Cond. LT line with ACSR 6/1/4.09mm sq conductor. Kms - 1.936 - Ann-LT_23
3 Kms
Sub Total 0 41.746 126.58 41.746 179.75 10.600 12.858
Q Capacitor Bank 3 100.803 8 3.700
Nos.
Nos.
Nos.
Sub Total 0 3.000 100.803 8.000 3.700 0 0
R HVDS 79 110.430 76 192.030
Nos.
Nos.
-
8/18/2019 HPSEBL Shimla Contacts
14/52
Unit
Price
Cost
proposed
under IPDS
Qty Cost (Rs Lac) Qty Cost (Rs Lac) Rs. Lac Rs. Lac Annx No. Location
ReferenceExecuted/ to-be executed (as
awarded) under R-APDRPQty
proposed
under IPDS
Item Details UnitS. No.
Existing/
Current
Position
Sanctioned under R-APDRP
Nos. -
Sub Total 0 79 110.43 76 192.03 0 0
S Metering
i) Prepaid / smart meters in Govt. establishment Nos.
ii) AMI, Smart meters in the towns where SCADA being
established under R-APDRP. Nos.
iii) Boundary meters for ring fencing of Non-RAPDRP Towns with
population more than 5000
Nos. 7 3 4.77 4 6.35 1.227 0.000 Ann-MT_FD Per unit cost includes
modem cost also.
iv) AMR for feeders, Distribution transformer and high load
consumersNos.
a Metering-Feeder Nos. 79 55 5.83 26 1.22 0.195 0.000 Ann-MT Per unit cost includes
modem cost also.
b Metering- DT Nos. 708 372 57.11 346 57.62 11 0.195 2.145 Ann-MT
c Metering-HT Nos. 66 31 3.286 16 0.83
d Modems Nos. 781 747 40.84 747 40.84 0.055 - As per RAPDRP
v) Consumers for existing un-metered connections, replacement
of faulty meters & electro-mechanical meters Nos.99000 46135 570.07 46135 702.38
a 1 Ø Meter Nos. 6000 0.017 102.00 Ann-MT
b 3 Ø Meter Nos. 200 0.064 12.80 Ann-MT
vi) Installation of Pillar Box for relocation of meters outside the
premises of consumers including associated cables and
accessories Nos.a Meter Boxes
b 1-Phase Each 960 0.030 28.800 Ann-MT_Boxes
c 3-Phase Each 143 0.042 6.006 Ann-MT_Boxes
d Piller Boxes for 8 Nos. meters Each 95 0.100 9.500 Ann-MT_Boxes
Sub Total 100641 47343 681.91 47274 809.24 6211 161.25
T Provisioning of solar panel
1 Solar Panel with Net Metering KWe 54 0.798 43.092 As per PFC
At SDA Complex
(Kasumpti), 33/11 kV SS
Bhattakuffer, SLDC-Totu,
Directorate of Health
Secretariat, Nirman Bhawan
& DGP H eadquater
2 Location 2 ……………. /( Capacity) KWe
3 Location 3 ……………. /( Capacity) KWe
4 N et -Me ter s Nos.
Sub Total 0 0 0 0 54.00 43.092
U RMU,Sectionaliser, Auto reclosures, FPI etc.
i) 33 kV Line : Installation of switchable breaker/switches Nos.
ii) 33 kV Line : Installation of commnuicable/non-communicable FPIs
(O/C&E/F) Nos.
iii) 11 kV Line : Installation of RMUs/Sectionaliser alongwith aux power supply
to operate sw/breaker. Nos.
iv) 11 kV Line :- Installation of communicable/non communicable FPIs (
O/C,E/F) Nos.
v) 11 kV Line : Installation of switchable breakers alongwith aux power supply
to operate sw/breaker Nos.
-
8/18/2019 HPSEBL Shimla Contacts
15/52
Unit
Price
Cost
proposed
under IPDS
Qty Cost (Rs Lac) Qty Cost (Rs Lac) Rs. Lac Rs. Lac Annx No. Location
ReferenceExecuted/ to-be executed (as
awarded) under R-APDRPQty
proposed
under IPDS
Item Details UnitS. No.
Existing/
Current
Position
Sanctioned under R-APDRP
vi) Installation of remote operable switches for breaker/switches operation
for Distribution Transformer alongwith aux power supply to operate
sw/breaker Nos.
vii)Installation of remote operable switches for breaker/switches operation
for cap bank alongwith aux power supply to operate sw/breaker .Nos.
Sub Total 0 0 0 0 0 0
V Others
1 Mobile service centres job 2 1 6.98 2 32.06
2 Replacement of AB/PVC cables job 1 1038.88 1 262.34
3 Revamping of DTRs Nos. 1 213.83 1 77.99
Sub Total 0 2 1269.69 372.39 0
Grand Total 12,092.000 10,886.645 428.606
Note: Unit price and Total Cost are inclusive of all taxes and duties
-
8/18/2019 HPSEBL Shimla Contacts
16/52
POWER FINANCE CORPORATION LTD.Detail Project Report Seoni Town (Seouni)Estimated Project Cost - Bill of Quantities
Bill of Quantities-Sunni Town
Unit Price
Cost
proposed
under IPDSRs. Lac Rs. Lac Annx No. Location
A 33/11 KV or 66/22 kV S/S : New1 66/22KV Nos 1 -
2 Nos -
3 Nos. -
Sub Total 1 0 0
B 33/11 KV S/S : Additional Transformer
1 Nos.
2 Nos.
3 Nos.
Sub Total 0 0 0
C 33/11 KV S/S : Transformer capacity enhancement
1 Nos. -
2 Nos. -
3 Nos.
Sub Total 0 0 0
D Renovation & Modernisation of 33/11 kV SS
1 Nos.
For Non R-APDRP Towns (Separate BOQ sheet to be furnished for each town)
S. No. Item Details Unit
Existing/
Current
Position
Qty proposed
under IPDS
Reference
2 Nos. -
3 Nos.
Sub Total 0 0 0
E New 33 KV new feeders/Bifurcation of feeders:
1 Kms -
2 Kms -
3 Kms -
Sub Total 0 0 0
F 33 KV feeders Reconductoring/Augmentation
1 Kms -
2 Kms -
3 Kms
Sub Total 0 0 0
-
8/18/2019 HPSEBL Shimla Contacts
17/52
Unit Price
Cost
proposed
under IPDS
Rs. Lac Rs. Lac Annx No. Location
S. No. Item Details Unit
Existing/
Current
Position
Qty proposed
under IPDS
Reference
G 33 kV Line Bay Extension at EHV station
1 Nos -
2 Nos -
3 Nos
Sub Total 0 0 0
H 22 KV or 11 kV Line : New Feeder/ Feeder Bifurcation
1 22 KV Line with ACSR 6/1/4.09 mm sq Conductor on 9 Mtr S/T Poles. Kms 3.00 1.500 8.026 12.039 Ann-HT_23From PWD RestHouse to Sunni
Feeder
2 Kms -
3 Kms -
Sub Total 3 1.500 12.039
I 22 kV or 11 kV Line : Augmentation/Reconductoring
1 Kms
2 Kms
3 Kms
Sub Total 0 0 0
J Arial Bunched Cable
i) HT
Kms
Kms
Kms
Sub Total 0 0 0
ii LT
1 Re- Cond LT line from ACSR (20/30 mm sq) to AB Cable 120 mm sq Kms 7.000 4.753 33.271 Ann-LTAB_12
At PWD Rest House
Sunni, Kol Dam
Colony, Hanuman
Mandir, Police
Thana, Civil
Hospital, Sunni-V &
IV.
Kms
Kms
Sub Total 0 7.000 33.271
Total 0 7.000 33.271
K UG Cable
i) HT
Kms
Kms
-
8/18/2019 HPSEBL Shimla Contacts
18/52
Unit Price
Cost
proposed
under IPDS
Rs. Lac Rs. Lac Annx No. Location
S. No. Item Details Unit
Existing/
Current
Position
Qty proposed
under IPDS
Reference
Kms
Sub Total 0 0 0
ii) LT
Kms
Kms
Kms
Sub Total 0 0 0Total 0 0 0
L 11 KV Bay Extension
Kms
Kms
Kms
Sub Total 0 0 0
M Installation of Distribution Transformer 7
1 11/0.4 kV, 100 KVA SS Nos. - 3.086 - Ann-DT_11
2 11/0.4 kV, 250 KVA SS Nos. - 4.497 - Ann-DT_11
3 22/0.4 kV, 100 KVA SS Nos. 3 4.238 12.714 Ann-DT_21
PWD Rest House
Sunni, Kol Dam
Colony, Hanuman
Mandir
4 22/0.4 kV, 250 KVA SS Nos. 2 7.023 14.046 Ann-DT_21 Police Thana &
Civil Hospital
Sub Total 7 5 26.760
N Capacity enhancement of LT sub-station
1 250 KVA to 630 KVA Nos. - 12.449 - Ann-DT_22
Nos.
Nos.
Sub Total 0 0 0
O LT Line : New Feeder/ Feeder Bifurcation 16.400
1 3-Phase LT line with ACSR 6/1/4.09 mm sq Conductor on 8 Mtr S/T
Poles. Kms 3.000 5.639 16.917 Ann-LT_14
For new DTR at
PWD Rest House
Sunni, Kol Dam
Colony, Hanuman
Mandir, Police
Thana & Near Civil
Hospital
2 Kms
3 Kms
Sub Total 16.400 3.000 16.917
P LT Line : Augmentation/Reconductoring
-
8/18/2019 HPSEBL Shimla Contacts
19/52
Unit Price
Cost
proposed
under IPDS
Rs. Lac Rs. Lac Annx No. Location
S. No. Item Details Unit
Existing/
Current
Position
Qty proposed
under IPDS
Reference
1 Augmentation from 1Ø to 3Ø with ACSR 50 mm sq Conductor. Kms 2.000 1.213 2.426 Ann-LT_22
For new DTR at
PWD Rest House
Sunni, Kol Dam
Colony, Hanuman
Mandir, Police
Thana & Near Civil
Hospital
2 Re-Cond. LT line with ACSR 6/1/4.09mm sq conductor. Kms 2.500 1.936 4.840 Ann-LT_23 Near Civil Hospital &Sunni-IV.
3 Kms
Sub Total 0 4.500 7.266
Q Capacitor Bank
Nos.
Nos.
Nos.
Sub Total 0 0 0
R HVDS
Nos.
Nos.
Nos. -
Sub Total 0 0 0
S Metering
i) Prepaid / smart meters in Govt. establishment Nos.
ii) AMI, Smart meters in the towns where SCADA being established under
R-APDRP. Nos.
iii) Boundary meters for ring fencing of Non-RAPDRP Towns with
population more than 5000 Nos.
iv) AMR for feeders, Distribution transformer and high load consumers Nos.
a Metering-Feeder Nos.
b Metering- DT Nos. 7 10 0.195 1.950 Ann-MT Per unit cost
includes modem
cost also.
c Metering-HT Nos.
d Modems Nos.
v) Consumers for existing un-metered connections, replacement of faulty
meters & electro-mechanical meters Nos. 2076
a 1 Ø Meter Nos. 803 0.017 13.651 Ann-MT
b 3 Ø Meter Nos. 18 0.064 1.152 Ann-MT
-
8/18/2019 HPSEBL Shimla Contacts
20/52
Unit Price
Cost
proposed
under IPDS
Rs. Lac Rs. Lac Annx No. Location
S. No. Item Details Unit
Existing/
Current
Position
Qty proposed
under IPDS
Reference
vi)Installation of Pillar Box for relocation of meters outside the premises of
consumers including associated cables and accessories Nos.
a Meter Boxes
b 1-Phase Each 79 0.030 2.370 Ann-MT_Boxes
c 3-Phase Each 10 0.042 0.420 Ann-MT_Boxes
d Piller Boxes for 8 Nos. meters Each 10 0 .100 1.000 Ann-MT_BoxesSub Total 2083 831 20.543
T Provisioning of solar panel
1 Solar Panel with Net Metering KWe 24 0.798 19.152 As per PFC
Electrical Division
(Sunni), Store
Division-Sunni,
Community Health
Center & Vridha
Aashram.
2 Location 2 ……………. /( Capacity) KWe
3 Location 3 ……………. /( Capacity) KWe
4 Net-Meters Nos.
Sub Total 0 24 19.152
U RMU,Sectionaliser, Auto reclosures, FPI etc.
i) 33 kV Line : Installation of switchable breaker/switches Nos.
ii) 33 kV Line : Installation of commnuicable/non-communicable FPIs
(O/C&E/F) Nos.
iii) 11 kV Line : Installation of RMUs/Sectionaliser alongwith aux power
su l to o erate sw/breaker. . .
iv) 11 kV Line :- Installation of communicable/non communicable FPIs (
O/C,E/F) Nos.
v) 11 kV Line : Installation of switchable breakers alongwith aux power
supply to operate sw/breaker Nos.
vi) Installation of remote operable switches for breaker/switches operation
for Distribution Transformer alongwith aux power supply to operate
sw/breaker Nos.
vii)Installation of remote operable switches for breaker/switches operation
for cap bank alongwith aux power supply to operate sw/breaker . Nos.
Sub Total 0 0 0
V Others
Sub Total 0 0 0
Grand Total 135.948
Note: Unit price and Total Cost are inclusive of all taxes and duties
-
8/18/2019 HPSEBL Shimla Contacts
21/52
POWER FINANCE CORPORATION LTD.Detail Project Report Theog TownEstimated Project Cost - Bill of Quantities
Bill of Quantities-Theog Town
Unit Price
Cost
proposed
under IPDSRs. Lac Rs. Lac Annx No. Location
A 33/11 KV or 66/22 kV S/S : New
1 66/22KV Nos 2 -
2 Nos - Nos -
Sub Total 2 0 0
B 33/11 KV S/S : Additional Transformer
1 Nos.2 Nos.
Nos.
Sub Total 0 0 0
C 33/11 KV S/S : Transformer capacity enhancement
1 Nos. -
2 Nos. -
3 Nos.
Sub Total 0 0 0
Reference
For Non R-APDRP Towns (Separate BOQ sheet to be furnished for each town)
S. No. Item Details Unit
Existing/
Current
Position
Qty proposed
under IPDS
D Renovation & Modernisation of 33/11 kV SS
1 Nos.
2 Nos. -
Nos.
Sub Total 0 0 0
E New 33 KV new feeders/Bifurcation of feeders:
1 Kms -
2 Kms -
Sub Total 0 0 0
F 33 KV feeders Reconductoring/Augmentation
1 Kms -
2 Kms -
3
Sub Total 0 0 0
G 33 kV Line Bay Extension at EHV station
1 Nos -
2 Nos -
3 Nos
Sub Total 0 0 0
-
8/18/2019 HPSEBL Shimla Contacts
22/52
H 22 KV or 11 kV Line : New Feeder/ Feeder Bifurcation 12.50
1 2 2 KV Line with ACSR 6/1/4.09 mm sq Conductor on 9 Mtr S/T Poles. Kms 4.300 8.026 34.512 Ann-HT_23
Spur line from
Bazaar Feeder t
Court Colony, Fa
to Muel Road &
Fagu to Nangla
2 Kms
3 Kms
Sub Total 12.50 4.300 34.512
I 22 kV or 11 kV Line : Augmentation/Reconductoring
1Re Cond of 22KV from ACSR 6/1/2.59 mm sq to ACSR 6/1/4.09 mm
sq Kms 12.00 3.093 37.116 Ann-HT_24
Shalii Bazar to
Theog feeder &
Jais to Theog
Feeder 2 Kms
3 Kms -
Sub Total 0 12.00 37.116
J Arial Bunched Cable
i) HT
Kms
Kms
Kms
Sub Total 0 0 0
ii) LT
1 Re- Cond LT line from ACSR (20/30 mm sq) to AB Cable 120 mm sq Kms 5.000 4.753 23.765 Ann-LTAB_12
Rahighat, Premgh
Shalli Bazar-I, Nay
Bazar & Court
.
2 Kms
3 Kms
Sub Total 0 5.000 23.765
Total 0 5.000 23.765
K UG Cablei) HT
Kms
Kms
Kms
Sub Total 0 0 0
ii) LT
Kms
Kms
Kms
Sub Total 0 0 0
Total 0 0 0
L 11 KV Bay Extension
Kms
-
8/18/2019 HPSEBL Shimla Contacts
23/52
Kms
Kms
Sub Total 0 0 0
M Installation of Distribution Transformer 12
1 11/0.4 kV, 100 KVA SS Nos. - 3.086 - Ann-DT_11
2 11/0.4 kV, 250 KVA SS Nos. - 4.497 - Ann-DT_11
3 22/0.4 kV, 100 KVA SS Nos. 3 4.238 12.714 Ann-DT_21Court Colony DTR
Muel Road Rahi G
DTR, Nangla Dev
4 22/0.4 kV, 250 KVA SS - 7.023 - Ann-DT_21
Sub Total 12 3 12.714
N Capacity enhancement of LT sub-station1 250 KVA to 630 KVA Nos. 1 12.449 12.449 Ann-DT_22 Shalli Bazar-I
Nos.
Nos.
Sub Total 0 1 12.449
O LT Line : New Feeder/ Feeder Bifurcation 15.400
1 3-Phase LT line with ACSR 6/1/4.09 mm sq Conductor on 8 Mtr S/T
Poles. Kms 2.000 5.639 11.278 Ann-LT_14
Court Colony, M
Road Rahighat &
Nangla Devi.
2 Kms
3 Kms
Sub Total 15.400 2.000 11.278
P LT Line : Augmentation/Reconductoring
1 Augmentation from 1Ø to 3Ø with ACSR 50 mm sq Conductor. Kms 3.202 1.213 3.885 Ann-LT_22our o ony,
Road Rahighat &
Nangla Devi.
2 Re-Cond. LT line with ACSR 6/1/4.09 mm sq conductor. Kms 4.500 1.936 8.712 Ann-LT_23 Rahighat, Prem
& Janogghat.
3
Sub Total 0 7.702 12.597
Q Capacitor Bank
Nos.
Nos.
Nos.
Sub Total 0 0 0
R HVDS
Nos.
Nos.
Nos. -
Sub Total 0 0 0
-
8/18/2019 HPSEBL Shimla Contacts
24/52
S Metering
i) Prepaid / smart meters in Govt. establishment Nos.
ii) AMI, Smart meters in the towns where SCADA being established
under R-APDRP. Nos.
iii) Boundary meters for ring fencing of Non-RAPDRP Towns with
population more than 5000 Nos.
iv) AMR for feeders, Distribution transformer and high load consumers Nos.
a Metering-Feeder Nos.
b Metering- DT Nos. 10 30 0.195 5.850 Ann-MT Per unit cos
includes mode
cost also.
c Metering-HT Nos.
d Modems Nos.v) Consumers for existing un-metered connections, replacement of faulty
meters & electro-mechanical meters Nos. 4353
a 1 Ø Meter Nos. 1172 0.017 19.924 Ann-MT
b 3 Ø Meter Nos. 20 0.064 1.280 Ann-MT
vi)Installation of Pillar Box for relocation of meters outside the premises
of consumers including associated cables and accessories Nos.
a Meter Boxes
b 1-Phase Each 98 0.030 2.940 Ann-MT_Boxes
c 3-Phase Each 10 0.042 0.420 Ann-MT_Boxes
d Piller Boxes for 8 Nos. meters Each 9 0.100 0.900 Ann-MT_Boxes
Sub Total 4363 1222 31.314
T Provisioning of solar panel
1 Solar Panel with Net Metering KWe 20.00 0.798 15.960 As per PFC
22 kV Control Po
BDO office, Judic
Court Complex &
SDM office.
2 Location 2 ……………. /( Capacity) KWe
3 Location 3 ……………. /( Capacity) KWe
4 Net-Meters Nos.
Sub Total 0 20.000 15.960
U RMU,Sectionaliser, Auto reclosures, FPI etc.
i) 33 kV Line : Installation of switchable breaker/switches Nos.
ii) 33 kV Line : Installat ion of commnuicable/non -communicable FPIs
(O/C&E/F) Nos.
iii) 11 kV Line : Installation of RMUs/Sectionaliser alongwith aux power
supply to operate sw/breaker. Nos.
iv) 11 kV Line :- Installation of communicable/non communicable FPIs (
O/C,E/F) Nos.
v) 11 kV Line : Installation of switchable breakers alongwith aux power
supply to operate sw/breaker Nos.
-
8/18/2019 HPSEBL Shimla Contacts
25/52
vi) Installati on of re mote operable switches for breaker/switches
operation for Distribution Transformer alongwith aux power supply to
operate sw/breaker Nos.
vii) Installati on of re mote operable switches for breaker/switches
operation for cap bank alongwith aux power supply to operate
sw/breaker . Nos.
Sub Total 0 0 0
V Others
Sub Total 0 0 0
Grand Total 191.704
Note: Unit price and Total Cost are inclusive of all taxes and duties
-
8/18/2019 HPSEBL Shimla Contacts
26/52
POWER FINANCE CORPORATION LTD. Annexure-1
Detail Project Report
Project Benefits:
a. Reduction in AT&C loss
Base Year: AT&C Loss for FY 2012-13 % 9.53%
FY 15-16 % 20.00%
FY 16-17 % 17.00%
FY 17-18 % 15.00%
FY 18-19 % 13.00%
FY 19-20 % 11.50%
FY 20-21 % 10.50%
FY 21-22 % 10.00%
b. Other intangible benefit shall be as follows:
Better voltage profile: With strenthening of network & improvement in PF, tail end voltage will be
imroved & reactive current will be reduced resulting improvement of quality of power & better
consumer satisfaction..
Decrease in the DT failure: With addition of DT & enhancement of DT capacity the load on DT will be
reduced, resulting decrease in DT failure & improvement in reliability.
Curbing the theft/ pilferage/ and unaccounted usage: With ABC, HVDS, meter pillar boxes & proper
consumer metering, theft / piferage & unaccounted usages will be minimised.
. Reduction of Losses to meet AT&C loss reduction trajectory.
. Providing elctricity access to all urban house hold.
. Improvement in network planning
. Improvement in quality of supply like voltage level, PF etc.
. Prompt and effective solution to the consumer queries / grievances.
Line loss reduction: With strengthening of network, conductor resistance will be reduced, resulting
reduction in cu loss.
Implementation of the project will facilitate to achieve Utility level AT&C Loss reduction trajectory asper Annexure-III of IPDS Guidelines is shown below:
. Accurate & reliable energy aacounting on sustainable basis.
. Better accountability at all level.
. Improve the reliability of the power supply.
. 24x7 power supply for consumers in urban area.
Ensuring better accounting: With metering of all nodal points, the energy accounting & auditing will
be improved, resulting better administrative action:
-
8/18/2019 HPSEBL Shimla Contacts
27/52
POWER FINANCE CORPORATION LTD.
Detail Project Report
Project area asset detail
Rating (MVA) Nos. Capacity (MVA)31.5 1 31.5 30.8
10.5 3 31.5 31.6
2 Totu 66/11KV 6.3 3 18.9 18
3 Gumma 66/22KV 2x6.3+1x10 1 22.6 22.4
4 Hully 66/22KV 10 2 20 18.4
5 Sainj 66/22KV 6.3 1 6.3 5.81
Rating (MVA) Nos. Capacity (MVA) MVA MVAR
1 Bharari 33/11KV 10 2 20 20 -
2 Khallini 33/11KV 10 2 20 20 -
3 Maliana 33/11KV 10 2 20 18.8 -
4 Shoghi 33/11KV 3.15 1 3.15 2.44 -
5 Ghandal 33/11KV 2.5 1 2.5 2 -
6 Ashwni Khud 33/11KV 2.5+4 1 6.5 5.8 -
7 Panthaghatti 33/11KV 3.15 2 6.3 5.22 -
8 Mashobra 15/22KV 2.5 3 7.5 7.6 -
9 Summer Hill 15/11KV 4 2 8 7.4 -
*Note:- 33/11 kV SS's Statutory Towns of the Project area alongwith rural areas.
SN
Annexure-2
EHV Transformer Details
Details of EHV Sub-stations feeding project area
Maximum Demand (MVA)
Details of 33/11 Sub-stations feeding project area
Maximum Demand
Voltage RatioSN Name of EHV
Substation
Voltage RatioHV Transformer Details Name of
Substation*
132/33KVJutogh1
-
8/18/2019 HPSEBL Shimla Contacts
28/52
SNFrom EHV
SubstationTo 33/11 S/S
Name of 33KV
feeder
Length of
feeder
Type of
conductor
Average
Demand
(MVA)
Peak
Demand
(MVA)
Bharari Bharari 7.00 ACSR 15 21
Khallini Khallini 19.00 ACSR 14 21
Maliana Maliana 4.60 ACSR 12 18
Shoghi Shoghi 0.00 ACSR 1.5 2.9
Ghandal Ghandal 16.00 ACSR 1.2 2
Ashwni Khud Ashwni Khud 21.40 ACSR 4 5.8
Panthaghatti Panthaghatti 6.00 ACSR 4 5.95
Sl.
No.From 33/11 S/S To 33/11 KV S/S
Name of 33KV
feeder
Length of
feeder
Type of
conductor
Average
Demand
MVA
Peak
Demand
MVA
-----Not Applicable------
Jutogh1
Details of interconnection of 33/11 KV Sub-stations feeding project area
Details of connection from EHV to 33/11 Sub-stations feeding project area
-
8/18/2019 HPSEBL Shimla Contacts
29/52
Rating (KVA) Nos.Capacity
KVA630 8 5040
500 2 1000
400 3 1200
250 10 2500100 2 200
Belvedere ACSR 2 630 1 630
630 15 9450
250 13 3250
630 1 630
250 2 500
100 16 1600
63 5 315
25 8 200
1000 3 3000
630 12 7560
500 1 500
400 1 400
250 1 250
400 1 400
250 1 250
25 2 50
1000 8 8000
630 6 3780
250 6 1500
133/11 kV SS
Bharari
0.29
Walker ACSR 5.46
Peak Demand
(MVA)
ACSR 4.37
Doomi ACSR 1.69
Telegraph
Idgah
Barmu ACSR
Sl. No Name of 22 / 11
KV feeder
From 33/11 of
66/11 KV S/S
Distribution Transformer Details*Type of
conductor
ACSR 2.56
ACSR 5.11
Name & Capacity of
Power Transformer
2x10MVA 33/11 KV
Bharari
Bharari
Details of 22/11 KV feeders emanating from 33/11 or 66/11 KV Sub-stations feeding project area
-
8/18/2019 HPSEBL Shimla Contacts
30/52
1000 2 2000
800 1 800
630 4 2520
250 2 500
1000 2 2000
630 7 4410
500 1 500400 1 400
250 7 1750
630 6 3780
500 1 500
250 1 250
1000 1 1000
630 4 2520
250 8 2000
630 4 2520
250 7 1750
630 4 2520
250 5 1250630 6 3780
400 3 1200
250 8 2000
100 2 200
1000 1 1000
630 12 7560
250 8 2000
100 2 200
33/11KV
Khallini2
0.1
New Sml ACSR 5.36
Kanlog ACSR 4.89
0.11
Palika Bhwn. ACSR 1.34
Forest Col. ACSR
2.8
4.54
Bamloe 2.15
Alu Park ACSR2x10MVA 33/11KV
Khallini
Benmore ACSR
Baragaon ACSR
ACSR
-
8/18/2019 HPSEBL Shimla Contacts
31/52
630 3 1890
250 4 1000
25 1 25
1000 2 2000
630 15 9450
400 1 400
250 2 500
100 1 100
1000 2 2000
630 2 1260
250 11 2750
100 1 100
630 1 630
400 4 1600
250 8 2000
100 4 400
25 1 25
630 3 1890
250 5 1250
100 3 300
63 1 63
25 1 25
630 5 3150
250 9 2250
100 5 500
25 2 50
400 2 800
25 1 25
33/11KV
Maliana3
Jagroti ACSR
3.03
Flowerdale ACSR 2.21
Nav Bahar ACSR 2.39
Cemetry ACSR
5.61
Kasumpti ACSR 4.43
1
2x10MVA 33/11KV
Maliana
PC Kasumpti ACSR 0.58
Strawbery ACSR
-
8/18/2019 HPSEBL Shimla Contacts
32/52
630 1 630
250 1 250
25 1 25
1000 2 2000
400 1 400
250 2 500
100 6 600
63 13 819
25 2 50
250 1 250
100 2 200
25 1 25
250 5 1250
100 1 100
63 4 252
25 6 150
630 1 630
250 2 500
100 3 300
63 2 126
25 2 50
Mehli ACSR 1 1000 0
250 3 750
63 1 63
25 1 25
630 3 1890
250 1 250
250 3 750
33/11KV
Panthaghatti5
33/11KV Shoghi4
ACSR 1.34
Tikaksha
0.54
ACSR 0.84
ACSR 1.44
Koti ACSR
0.3
Vikasnagar
Beolia
1x3.15MVA
33/11KV Shoghi
Supermax ACSR 0.29
Shoghi ACSR 1.14
2x3.15MVA
33/11KV
Panthaghatti
Paoghat ACSR
-
8/18/2019 HPSEBL Shimla Contacts
33/52
100 2 200
63 10 630
25 16 400
250 1 250
100 4 400
63 2 126
25 15 37563 4 252
25 8 200
250 3 750
100 3 300
63 5 315
25 10 250
LWSS ACSR 0.5 1000 0
Kawalag ACSR 1 100 1 100
630 4 2520
400 3 1200
250 11 2750
100 4 400
63 1 63
25 2 50
250 5 1250
100 3 300
63 9 567
25 16 400
250 2 500
33/11KV
Ghandal
6
33/11KV
Ashwani Khud7
0.68
ACSR 0.19
ACSRGhanahati
0.25
3
2.5MVA 33/11KV
Ghandal
Dhami ACSR 0.62
Kohbag ACSR
1x2.5+1x4MVA
33/11KV Ashwni
Khud
Kasumpti ACSR 2
Junga ACSR
Shakrah
-
8/18/2019 HPSEBL Shimla Contacts
34/52
100 11 1100
63 7 441
25 28 700
630 2 1260
250 2 500
100 3 300
63 1 63
25 1 252000 3 6000
630 1 630
100 1 100
Gumma-III ACSR 3 100 1 100
63 1 63
25 1 25
630 4 2520
500 1 500
400 1 400
250 3 750
100 3 300
63 40 252025 86 2150
630 4 2520
400 4 1600
250 12 3000
100 49 4900
63 56 3528
25 89 2225
100 3 300
63 5 315
66/22KV
Gumma8
Mashobra
Theog ACSR 6.2
ACSR
ACSR
Kadharghat ACSR
ACSR
1
0.1
9.2
Juggo (Koti) 3
0.7
Gumma-ii ACSR 4
Gar Guma
2x6.3+1x10MVA
66/22KV Gumma
Chair ACSR
-
8/18/2019 HPSEBL Shimla Contacts
35/52
25 53 1325
Drabla-! ACSR 0 1000 0
Drabla-II ACSR 4 25 1 25
AIR ACSR 0 630 1 630
250 10 2500
100 10 1000
63 30 1890
25 104 2600Chaba ACSR -4 1000 0
Sunni ACSR 0
AiR ACSR 0
250 3 750
100 4 400
63 4 252
25 5 125
Retreat ACSR 1 630 2 1260
250 3 750
100 5 500
63 6 378800 1 800
630 10 6300
500 1 500
250 8 2000
100 3 300
630 1 630
250 10 2500
100 17 1700Taradevi ACSR 3
Sunni ACSR 4
Chakkar ACSR 5
3
Dhalli ACSR 3.6
9 15/22KV 3x2.5MVA
Mashobra
Theog-II ACSR
-
8/18/2019 HPSEBL Shimla Contacts
36/52
63 8 504
25 2 50
630 3 1890
400 1 400
250 11 2750
100 10 1000
63 9 56725 18 450
400 2 800
250 6 1500
100 3 300
63 15 945
25 15 375
250 1 250
100 2 200
63 2 126
25 1 25
630 1 630
250 1 250
100 1 100
Dhami ACSR 1 250 1 250
1000 1 1000
630 1 630
400 2 800
200 1 200
66/11KV Totu10
2
Sceince Block PILC U/G 0.5
ACSR 1
STP Gadog ACSR
MES ACSR 2
Banuti ACSR 4
Chilling Plant
3x6.3MVA 66/11KV
Totu
AIR PILC U/G 0.5
-
8/18/2019 HPSEBL Shimla Contacts
37/52
630 5 3150
250 6 1500
Doordarshan ACSR 0.2 1000 0
630 5 3150
250 1 250
100 1 100
630 4 2520250 2 500
Kenedy House PILC U/G 0.8 1000 2 2000
250 10 2500
100 8 800
63 19 1197
25 60 1500
250 11 2750
100 12 1200
63 50 3150
25 98 2450
Rating (KVA) Nos.Capacity
KVA
-----Not Applicable------
66/22KV Sainj13
15/11KV
SummerHill11
66/22KV Hully12
Kumar house PILC U/G 1.8
Teacher house PILC U/G 1.8
Boys Hostel XLPE U/G 1.4
Peak Demand
(MVA)
Name & Capacity of
Power Transformer
From EHV
Substation
Distribution Transformer Details Name of 11 KV
feeder
Details of 11 KV feeders emanating from EHV Sub-stations feeding project area
Sl.
No.
Type of
conductor
2x4MVA 15/11KV
SummerHill
1x6.3MVA 66/22KV
Sainj
Sainj, Deha,
Pulbahal,
Dhareach.
ACSR 5.81
2x10 MVA 66/22KV
Hully
Hully Chhailla
TheogACSR 18.4
*Note:- Out of 1679 Nos. DTRs 954 Nos. DTRs feeds Statutory Towns (i.e. Shimla, Sunni & Theog) of theProject area.
-
8/18/2019 HPSEBL Shimla Contacts
38/52
Annex-HT_23
Sr.
No.Description Qty. Rate Unit Amount
Ref: DS CD
2014-15
2 ST Pole 9 Mtr. Long W/L 200 kg 12 9547 No 114564 P-12
3 RCC Muff of 2000 mm length 12 963 No 11556 P-12
4 C.I. X-Arm (1800X100X50) mm Tangent Structure 8 900 Set 7200 P-12
5 A. I. Knee Bracing Set 2X(850X50X50) mm 8 400 No 3200 P-12
6 C.I. X.-Arm (1500X100X50)mm Dead End Structure 4 752 No 3008 P-12
7 C.I. X.-Arm (3000X100X50)mm Dead End Structure 4 1500 No 6000 P-12
8 A. I. Bracing Set (1500X50X50+2700X50X50)mm 2 1977 Set 3954 P-12
2 No. Each
9 22 kV Pin Insulator with Pin Helically formed fitting 36 236 No 8496 P-12
10 Disc insulator set (Cleaves and Tong) 24 1454 Set 34896 P-12
Helically formed fitting
11 Stay Set complete including Guy Assembly 13 728 Set 9464 P-12
Helically fitting
12 Stay Wire 7/3.15 mm ( @ 6.0 kg Per Stay Set) 78 58 Kg 4524 P-12
13 Coil Earthing for PCC / Steel Pole 3 552 No 1656 P-12
14 GI Wire 8 SWG for Guarding across the Road 26 62 Kg 1612 P-12
15 Danger Plate(250X200X1.6 mm) 12 110 No 1320 P-12
16 Earth Wire 8SWG GI Wire for PCC/ Steel Pole 105 62 Kg 6510 P-12
17 M.S. Nuts and Bolts (Off Sizes) 25 81 Kg 2025 P-12
18 Top Clamp for Pole (M.S. Flat 50X6 mm) 8 65 No 520 P-12
19 Barbed Wire 30 65 Kg 1950 P-12
20 Aluminium Paint 12 141 Ltr 1692 P-12
21 Back Clamp ( M.S. Flat 50X6 mm ) 16 56 No 896 P-12
22 ACSR Cond. 6/1/4.09mm2 3.090 49932 Km 154290 P-66
23 G.O. Switch 400 A 1 7237 No 7237 P-33
24 D,O Fuse Unit 1 3524 No 3524 P-33
Total: 390094
22 Add 3% Contingencies 11703
23 Add 3% Storage charges 11703
24 Add Erection charges 1.000 96525 km 96525 P-54
25 Add Transportation charges 1.000 26145 km 26145 P-10
26 Add Electrical Inspection Fees. 1.000 200 km 200
TOTAL :- Material + Charges 704008
Central Taxes@ 14% 98561
GranD Total 802570
Say Rs. In Lac 8.026
** Abstract of Cost for 22 kV H.T.Line with ACSR 6/1/4.09 mm Conductor **
-
8/18/2019 HPSEBL Shimla Contacts
39/52
Annex-HT_24
Sr.
No.
Description Qty. Rate Unit Amount
Ref. Page No.
as per Cost-
Data for 2014-15
1
Prov. Steel Tubular pole 9mtr long with steel cap /
base plate. 4 9547 Each 38188 P-12
2 Prov. RCC muff . 4 963 Each 3852 P-12
3
Prov. ACSR Conductor 6/1/4.09mm i/c 3%
cutting,wastage & sagging. 3.090 49,932 km 154290 P-66
4
Prov. C.I.X-arm for double pole str size 3000 x 100
x 50mm for GO.Switch , D.O.Fuses & Disc
Insulators. 2 1,500 Each 3000 P-12
5
Prov. C.I.X-arm for double pole str size 1800 x 100
x 50mm. 2 900 Each 1800 P-12
6
Prov. C.I.X-arm size 1800 x 100 x 50mm for Single
Pole. 2 900 Each 1800 P-12
7Prov. MSAI-X-Arm 50x50x6x2800mm for earth/Gaurding. 1 659 Each 659 P-30
8
Prov. A.I.X-Bracing set for double pole str
(1500x100x 50mm) + (2700x50X50mm) each ( 2
nos per set ) complete with Full clamps,cutting &
wastage etc. 1 1,977 Set 1977 P-8
9
Prov. A.I.Knee-bracing set 2(750 x 50 x 50 x 6
mm. ) for single pole 2 353 Each 706 P-8
10
Prov. M.S. Flat 50 x 8mm for top clamp for single
pole 2 65 Each 130 P-8
11
Prov. M.S. Flat 50 x 8mm for back clamp for X-
arm. 2 63 Each 126 P-30
12 Prov. M.S. Flat 50 x 8mm for Staple 6 63 Each 378 P-8
13 Prov. M.S. Nuts & Bolts off size = 25 kg / Km line. 15.000 81 kg 1215 P-8
14 Prov. Barbed wire. 4 65 kg 260 P-8
15 Prov. M.S. Eye hook with nut. 4 30 Each 120 P-15
16
Prov. 22 kv Disc Insulator complete set with ball
clevis / eye -socket,dead end clamp , Bend
Stapple & P.G.clamps etc. 6 1,454 Set 8724 P-12
17 Prov. Dead end clamp for AAAC Conductor
6/1/4.09 mm 12 500 Set 6000
Stock Issue
rates
18
Prov. 22 kv Pin Insulatorwitn Pin Hellically formed
fitting. 6 236 Each 1416 P-12
19
Prov. H.T. stay set complete i/c Guy
assembly/Stay Wire 4 1,106 Set 4424 P-12
20 Prov. Coil earthing complete set. 1 552 Set 552 P-12
21 Prov. 22 KV Danger plate 3 110 Each 330 P-1222 Prov. Alluminum Paint. 4 141 Ltr 564 P-12
23
Add Sundreies & misc itmes i.s. Primer
,Alluminium Paint & other items to complete the
job = Rs 1000-00 / Km line. L.S. 1000
Sub-Total :-- Material 231511
CHARGES :--25 Add Contingency @ 3% on Rs. 6945
** Abstract of Cost of Re-Conductoring of Existing 22/11/15 kV H .T. Line from ACSR 6/1/2.59
mm to ACSR 6/1/4.09 mm Conductor / km line
-
8/18/2019 HPSEBL Shimla Contacts
40/52
26 Erection chargesa Add Erection charges for Single pole str. 3 3,174 Each 9522 P-48
b Add Erection charges for Double pole str. 1 6,245 Each 6245 P-48-49
c Add Erection charges for fixing of Jumpering. 4 318 Set 1272 P-49
d Add Erection charges for Earthing 1 639 Each 639 P-49
e Add Erection charges for Stay Set 4 1,184 Each 4736 P-49
f
Add Erection charges for laying of ACSR 6/1/4.09
mm Conuctor = ( 19720 x 3 wire ) for new and
re-conductoring of 11 kv H.T.Line.
1.000 59160 km 59160 33KV Cost
Data P- 68
27 Transportation charges
a Add Transportation charges for re-conductoring of
11 kv H.T.Line @ 50% on Rs. 26145.00 1.000 13073 km 13073 P-10
28 Add Electrical Inspection Fees. 1.000 200 km 200
TOTAL :- Material + Charges 3333030
Total 333303Less cost of dismantled material ( As per Ann-
HT 24 a 24040
Grand-Total 309263
Say Rs. 3.093
Ann-HT_24(a)
Sr.
No.Description Qty. Rate Unit Amount
Ref. Page No.
as per Cost-
Data for 2014-
151
(a) ACSR Conductor 6/1/2.59mm ( 30MM^2) /
AAAC 7/2.50mm (30mm2) 1.000 33162 P/km 33162 P- 44
(b)Dead end clamp for ACSR 6/1/2.11/6/1/2.59
mm Cond. on Stock Issue Rates = Rs. 500 x @
55% = 110.00 15 275 Each 4125 P- 42
TOTAL :- 1 372872
(a) ACSR Conductor 6/1/2.59mm ( 30MM^2) /
AAAC 7/2.50mm 1.000 13041 P/km 13041 P-53
(b)Dead end clamp for all type cond. @ 5%
on Rs. 4125 206
TOTAL :- 2 1324724040Net Cost to be credit = Item No. 1 - 2
Dismentaling charges for ACSR Condutor /G.I. Wire. ( 11kv Line / km)
Less the credit of ACSR Condutor / G.I.Wire ( Per Km line )
-
8/18/2019 HPSEBL Shimla Contacts
41/52
Annex-HTAB_11
Sr.
No.Description Qty. Rate Unit Amount
Ref: DS CD-
2014-15
1 Prov. Steel Tubular Pole 9 mtr long. 15 9547 Each 143205 P-12
2 RCC Muff 15 963 Each 14445 P-123
Prov. H.T. stay set complete i/c Guy
assembl /Sta Wire 4 1,076 Set 4304 P-11
4 Prov. Barbed wire. 14 65 kg 910 P-11
5 Prov. 11 KV Danger plate 10 110 Each 1100 P-11
6 Prov. Alluminum Paint for Steel items 3 141 Ltr 423 P-11
7 Prov. Anchoring Assembly . 4 285 Each 1140 P-11
8 Prov. Suspension Assembly. 21 227 Each 4767 P-11
9 Façade Hooks 15 75 Each 1125 P-11
10 Aerial Bunched Cable - 95 mm2 1.030 504545 km 519681 P-11
12 Sub-Total :-- Material 69110013 CHARGES :--
14 Add 3% Contingencies 20733
15 Add 3% Storage charges 20733
16 Add Erection charges 1.000 43505 km 43505 P-11
17 Add Transportation charges 1.000 19029 km 19029 P-11
18 Add Electrical Inspection Fees. 1.000 200 km 200
TOTAL :- Material + Charges 795300
Central taxes @ 14 % 111342
Grand Total 906642
Say Rs. In Lac 9.066
** Abstract of Cost for New 22kV /11kV H.T Line with AB Cable -95 mm2 on Single Pole Structure
**
-
8/18/2019 HPSEBL Shimla Contacts
42/52
Sr.
No.Description Qty. Rate Unit Amount
Ref: DS
CD 2014-
15
A MATERIAL :-
1 Prov. Steel Tubular Pole 8 mtr long. 15 7,224 Each 108360 P-11
2 RCC Muff 15 729 Each 10935 P-11
3 LT AB Cable 3x120+95mm2 LT AB Cable 1.030 297,291 P/Km 306210 P-70
3 Suspension and dead end clamp 15 389.00 Each 5835 As per
Award
Una Town
4 Distribution box 15 1820.00 Each 27300 As per
Award
Una Town
5 L.T. Stay-Set complete in all respect. 1 978 Set 978 P-23
6 Add Sundreies & misc itmes i.e. Primer
& other items to complete the job. 1 500 500
Sub-Total - Material 460118
B CHARGES :--
1 Add Contingency @ 3% on Rs. 13804
2 Add Storage @ 3% on Rs. 13804
3 Add Erection Charges @ 50% of Rs.
88465.00 (Cost. 3-Phase L.T.Line ) Km 1.000 44233 44233 P-18
4 Add Transportation charges @ 50% of
Rs. 22998-00 (Cost. 3-Phase L.T.Line )Km 1.000 11499 11499 P-28
543457
Central taxes @ 14 % 76084
Grand Total 619541
6.195
Annex-LTAB_11
New 3 Phase L.T. Line with AB Cable 120 mm2 on 8 Mtr long Steel Tublar Pole for
different Distribution SS:/ Km
TOTAL :- Material + Charges
Say Rs. In Lac
-
8/18/2019 HPSEBL Shimla Contacts
43/52
Annex-LTAB_12
Sr.
No.Description Qty. Rate Unit Amount
Ref: DS CD-
2014-15
A MATERIAL :-1 Prov. Steel Tubular Pole 8 mtr long. 5 7,224 Each 36120 P-112 RCC Muff 5 729 Each 3645 P-11
3 LT AB Cable 3x120+70 +16mm2 LT AB Cable 1.030 297,291 P/Km 306210 P-70
3 Suspension and dead end clamp 12 389.00 Each 4668 As per Award
Una Town
4 Distribution box 15 1820.00 Each 27300 As per Award
Una Town
5 L.T. Stay-Set complete in all respect. 1 978 Set 978 P-23
6 Add Sundreies & misc itmes i.e. Primer & other items to
com lete the ob. 1 500 500
Sub-Total - Material 379421B CHARGES :--1 Add Contingency @ 3% on Rs. 78612 Add Storage @ 3% on Rs. 7861
3
Add Erection Charges @ 50% of Rs. 88465.00(Cost. 3-
Phase L.T.Line Km 1.000 44233 44233 P-18
4 Add Transportation charges @ 50% of Rs. 22998-00(Cost. 3-
Phase L.T.LineKm 1.000 11499 11499 P-28
TOTAL :- Material + Charges 450875Less the Cost if Dismentaled Material as per Annex- LTAB_12(a) -33915
Sub-Total 416960
Central taxes @ 14 % 58374
Grand Total 475334Say Rs. In Lac 4.753
Annex-LTAB_12(a)
Sr.No.
Description Qty. Rate Unit Amount Ref: DS CD-2014-15
1
a)
ACSR Conductor 6/1/2.11mm ( 25MM^2)/ AAAC
7/2.00MM/AAC 7/2.21 mm (20mm2) [7512x4=30048] 1.000 30048 P/km 30048 P-44
b)
ACSR Conductor 6/1/2.59mm ( 30MM^2) / AAAC 7/2.50mm
(30mm2) 1.000 44216 P/km 44216 P-44
c)
ACSR Conductor 6/1/3.35mm ( 50MM^2).)/ AAAC 7/3.15 mm
(50mm2) 1.000 73924 P/km 73924 P- 44 TOTAL :- 1 148188
2
a) ACSR Conductor 6/1/2.11mm ( 25MM^2)/ AAAC
7/2.00MM/AAC 7/2.21 mm 20mm2 2917*4=11668 1.000 11668 P/km 11668 P-53
b) ACSR Conductor 6/1/2.59mm ( 30MM^2) / AAAC 7/2.50mm
4347*4=17388 1.000 17388 P/km 17388 P-53
c) ACSR Conductor 6/1/3.35mm ( 50MM^2)./AAAC 7/3.15mm[4347*4=17388]
1.000 17388 P/km 17388 P-53
TOTAL :- 2 464443 Net Cost = Item No. 1 - 2 101744
33915
Less the credit of ACSR Condutor / G.I.Wire ( Per Km line )
Dismentaling charges for ACSR Condutor /G.I. Wire. ( 11kv Line / km)
Average cost of Dismentled Material to be credited
Augmentation/ Re-Cond of 3 Phase L.T. Line with AB Cable 120 mm2 on 8 Mtr long Steel Tublar Pole for different
Distribution SS:/km
** Abstract of Cost for Dismentalled Material. **
-
8/18/2019 HPSEBL Shimla Contacts
44/52
Annex-DT_11
Sr DESCRIPTION QTY UNIT RATE
No Rs. 25 KVA 63 KVA 100 KVA 250 KVA 400 KVA 630 KVA
1 2 3 4 5 6 7 8 9 10 11
1 11/0.4 kV Distribution Transformer (Ordinary)
I) 25 kVA 1 No 47413.00 47413.00 P-30
II) 63 kVA 1 No 83317.00 83317.00 P-30
III) 100 kVA 1 No 110636.00 110636.00 P-30
IV) 250 kVA 1 No 184742.00 184742.00 P-30
V) 400 KVA 1 No 459397.00
As per Chief
Engineer
(MM) P.O.-
2014
VI) 630 KVA 1 No 640146.00
As per Chief
Engineer
(MM) P.O.-
2014
2 S/T Pole 9Mtr. W/L200 kg 2 No 9547.00 19094.00 19094.00 19094.00 19094.00 19094.00 19094.00 P-30
3 R CC Mu ff o f 2 00 0 mm l eng th 2 N o 96 3. 00 1 92 6. 00 1 92 6. 00 19 26. 00 1 92 6. 00 19 26. 00 1 92 6. 00 P-30
4 C. I. X -A rm (2 80 0X1 00 X50 mm) f or T ra ns fo rmer ba se 4 N o 1 40 3. 00 5 61 2. 00 5 61 2. 00 56 12. 00 5 61 2. 00 56 12. 00 5 61 2. 00 P-30
Main Channel
5C.I (460X100X50 mm) for supporting Main Channel of
2 No 230.00 230.00 230.00 230.00 230.00 230.00 230.00 P-30
Transformer
6 Transformer Belting
I) A.I (2800X50X50 mm) 2 No 659.00 1318.00 1318.00 1318.00 1318.00 - - P-30
II) A.I (460X35X35 mm) 2 No 96.00 192.00 192.00 192.00 192.00 - - P-30
7 Transformer Bed ( 1.2X1.5X1.5 M) i/c fencing 1 L/S - - - - 20000.00 20000.00 20000.00 P-30
8 C .I . f or F us e Un it /A B Swi tc h ( 28 00 X7 5X 40 mm) 4 N o 1 04 6. 00 4 18 4. 00 4 18 4. 00 41 84. 00 4 18 4. 00 41 84. 00 4 18 4. 00 P-30
9 A .I X Ar m f or Li ght ni ng A rr es tor ( 280 0X5 0X5 0 mm) 1 N o 65 9. 00 6 59 .00 65 9. 00 6 59 .00 65 9. 00 6 59 .00 65 9. 00 P-30
1 0 G .O. Swi tc h 1 Se t. 4 79 6. 00 47 96. 00 4 79 6. 00 47 96. 00 4 79 6. 00 47 96. 00 4 79 6. 00 P-30
11 D.O.Fuse 1 Set. 1797.00 1797.00 1797.00 1797.00 1797.00 1797.00 1797.00 P-301 2 L igh tn ing Ar re st or s 3 N o 51 6. 00 1 54 8. 00 1 54 8. 00 15 48. 00 1 54 8. 00 15 48. 00 1 54 8. 00 P-30
1 3 D is c I ns ul at or F it ti ng 3 Se t. 1 16 8. 00 3 50 4. 00 3 50 4. 00 35 04. 00 3 50 4. 00 35 04. 00 3 50 4. 00 P-30
1 4 S ta y Se t c omp le te 2 Se t. 72 8. 00 1 45 6. 00 1 45 6. 00 14 56. 00 1 45 6. 00 14 56. 00 1 45 6. 00 P-30
15 Stay W ire 7/3.15 mm ( @ 6.0 kg Per Stay Set) 12 Kg. 63.00 756.00 756.00 756.00 756.00 756.00 756.00 P-30
1 6 P ip e Ea rt hi ng 3 Se t. 2 80 3. 00 8 40 9. 00 8 40 9. 00 84 09. 00 8 40 9. 00 84 09. 00 8 40 9. 00 P-30
17 LT Distribution Panel Box with MCCB
I) 25 kVA 1 Set. 9940.00 9940.00 P-30
II) 63 kVA 1 Set. 10561.00 10561.00 P-30
III) 100 kVA 1 Set. 9944.00 9944.00 P-30
IV) 250 kVA 1.00 Set. 30871.00 30871.00 P-30
V) 400 KVA 179370.00Stock Issue
Rate
VI) 630 KVA 179370.00Stock Issue
Rate
18 Half Clamp (M.S. Flat 50X6 mm) 15 No. 63.00 945.00 945.00 945.00 945.00 945.00 945.00 P-30
19 M.S. Nuts and Bolts (Off Sizes) 10.00 Kg. 81.00 810.00 810.00 810.00 810.00 810.00 810.00 P-30
20 G.I. Thimble 16 No 34.00 544.00 544.00 544.00 544.00 544.00 544.00 P-30
21 Lead-Tin Solder (60:40) 1 Kg. 899.00 674.25 674.25 674.25 674.25 674.25 674.25 P-30
22 Solder Flux 1.00 Tin 108.00 108.00 108.00 108.00 108.00 108.00 108.00 P-30
23 Danger Plate 1.00 No 110.00 110.00 110.00 110.00 110.00 110.00 110.00 P-3124 Barbed Wire 15.00 Kg. 65.00 975.00 975.00 975.00 975.00 975.00 975.00 P-31
24 LT Cable (3.5 Core)
i) 25 mm2 10 Mtr 57.00 570.00 P-31
ii) 50 mm2 10 Mtr 98.00 980.00 P-31
iii) 95 mm2 10 Mtr 176.00 1760.00 P-31
iv) 185 mm2 10 Mtr 194.00 1940.00 P-31
v) XLPE 300 mm2 10 Mtr 1085.00 10850.00 P-69
v)XLPE 400 mm2 10 Mtr 1317.00 13170.00 P-69
25 Energy Meter (3-Phase, 4-Wire)
i) 50 A CT Type 1.00 No 13645.00 - P-31
ii) 100 A CT Type 1.00 No 14105.00 - P-31
iii) 200 A CT Type 1.00 No 12746.00 - P-31
iv) 400 A CT Type 1.00 No 13280.00 - P-31
v) 1000 A CT Type 1.00 No 20000.00 - -
As per Chief
Engineer
(MM) P.O.-
201426 Aluminium Paint. 4.00 Ltr 141.00 564.00 564.00 564.00 564.00 564.00 564.00 P-31
S ub -Total 1 18 13 4.25 1 55 06 9.25 1 82 55 1.25 2 97 76 4.25 7 28 31 8.25 9 11 38 7.25
27 Erection Charges as per Sub-Head-C (P-50) 57473.00 57473.00 57473.00 57473.00 57473.00 57473.00 P-31
2 8 T ran sp or ta ti on C ha rg es a s p er S ta te me nt -VI ( P-5 9) 17 09 0. 00 1 81 52 .0 0 19 74 4. 00 2 13 36 .0 0 21 33 6. 00 2 13 36 .0 0 P-31
29 Other Charges
I) Contingency Charges @3% 3544.03 4652.08 5476.54 8932.93 21849.55 27341.62
ii) Storage Charges @3% 3544.03 4652.08 5476.54 8932.93 21849.55 27341.62
199785.31 239998. 41 270721. 33 394439. 11 850826. 35 1044879.49
27969.94 33599.78 37900.99 55221.47 119115.69 146283.13
227755.25 273598. 18 308622. 31 449660. 58 969942. 03 1191162.61
2.278 2.736 3.086 4.497 9.699 11.912Say Rs.
COST DATA FOR 11/0.4 kV DISTRIBUTION SUB - STATION (Rs)ORDINARY
Ref. of Cost
Data 2014-15
Sub-Total
Central taxes @14%
Grand Total
-
8/18/2019 HPSEBL Shimla Contacts
45/52
Annex-DT_21
25 KVA 63 KVA 100 KVA 250 KVA 400 KVA
1 2 3 4 5 6 7 8 9
1 22/0.4 kV Distribution Transformer (Ordinary)
I) 25 kVA 1 No 94412 94412 P-33
II) 63 kVA 1 No 156513 156513 P-33
III) 100 kVA 1 No 199588 199588 P-33
IV) 250 kVA 1 No 388990 388990P-33
V) 400 KVA 1 No 618521 618521
2 S/T Pole 9Mtr. W/L200 kg 2 No 9547.00 19094.00 19094.00 19094.00 19094.00 19094.00 P-30
3 RCC Muff of 20 00 mm len gth 2 No 96 3.00 19 26 .00 19 26 .00 19 26 .00 19 26.00 1926 .00 P-30
4 C.I. X-Arm (2800X100X50 mm) for Transformer base 4 No 1403.00 5612 5612 5612 5612 5612 P-30
Main Channel
5C.I (460X100X50 mm) for supporting Main Channel of
2 No 230.00 460 460 460 460 460 P-30
Transformer
6 Transformer Belting
I) A.I (2800X50X50 mm) 2 No 659.00 1318 1318.00 1318.00 - - P-30
II) A.I (460X35X35 mm) 2 No 96.00 192 192.00 192.00 - - P-30
7 Transformer Bed ( 1.2X1.5X1.5 M) 1 L/S - - - - 20000.00 20000.00 P-30
8 C.I. for Fuse Unit/AB Switch (2800X75X40 mm) 4 No 1046.00 4184 4184 4184 4184 4184 P-30
9 A.I X Arm for Lightning Arrestor (2800X50X50 mm) 1 No 659.00 659 659 659 659 659 P-30
10 G.O.Switch 1 Set. 7237.00 7237 7237 7237 7237 7237 P-33
11 D.O.Fuse 1 Set. 3524.00 3524 3524 3524 3524 3524 P-33
12 Lightning Arrestors 3 No 880.00 2640 2640 2640 2640 2640 P-33
13 Disc Insulator Fitting 3 Set. 1454.00 4362 4362 4362 4362 4362 P-33
14 Stay Set complete 2 Set. 728.00 1456 1456 1456 1456 1456 P-3015 Stay Wire 7/3.15 mm ( @ 6.0 kg Per Stay Set) 12 Kg. 63.00 756 756 756 756 756 P-30
16 Pipe Earthing 3 Set. 2803.00 8409 8409 8409 8409 8409 P-30
17 LT Distribution Panel Box with MCCB
I) 25 kVA 1 Set. 9940.00 9940 P-30
II) 63 kVA 1 Set. 10561.00 10561.00 P-30
III) 100 kVA 1 Set. 9944.00 9944.00 P-30
IV) 250 kVA 1 Set. 30871.00 30871.00 P-30
V)400 KVA 1 Set. 30871.00 30871.00 "
18 Half Clamp (M.S. Flat 50X6 mm) 15 No. 63.00 945 945 945 945 945 P-30
19 M.S. Nuts and Bolts (Off Sizes) 10.00 Kg. 81.00 810 810 810 810 810 P-30
20 G.I. Thimble 16 No 34.00 544 544 544 544 544 P-30
21 Lead-Tin Solder (60:40) 1 Kg. 899.00 674 674 674 674 674 P-30
22 Solder Flux 1.00 Tin 108.00 108 108 108 108 108 P-30
23 Danger Plate 1.00 No 110.00 110 110 110 110 110 P-31
24 Barbed Wire 15.00 Kg. 65.00 975 975 975 975 975 P-31
24 LT Cable (3.5 Core)
i) 25 mm2 10 Mtr 5