r-apdrp cost data (2010-2011)
TRANSCRIPT
Page 1 of 55
New 33/11 kV Sub-station
PART - A - ELECTRICAL
A B C
Work Items
1 33/11 KV, 2x6.3 MVA Power Transformer ### ### ###
2 33/0.4 KV, 1x100 KVA Station Transformer 209,368.00 242,369.63 ###
3 33 KV Lightning Arrestor 88,200.00 102,102.53 5,105.13
4 ### ### ###
5 11 KV Switch Gear (2 I/C + 6 O/G + 1 B/C) ### ### ###
6 Power & Control Cables with its accessories 642,561.93 743,845.75 ###
7 Sub-Station Lighting 103,125.00 119,380.08 5,969.00
8 30 Volt 75 A.H. Battery with Charging Unit 152,756.00 176,834.16 8,841.71
9 AC Switch Board 34,375.00 39,793.36 1,989.67
10 841,779.00 974,464.41 ###
11 121,200.00 140,304.15 7,015.21
12 DATA Communication System 137,500.00 159,173.44 7,958.67
Sub-Total
Total in Lacs
Total Cost (Electrical) in Lacs
PART - B - CIVIL
1 All Civil works 81.51 94.36 4.72
PART - C - STEEL & FABRICATION WORKS & OTHER MISCELLENEOUS ITEMS
1 Steel & Fabrication works
2
Total
Total Estimated cost in Lacs
The Approximate Cost of a New Substation is thus estimated to be 3.05 Crores
Sl. No.
Unit Ex-works Price
5% successive hike for 3
yrs(A x 1.053)
Sundry Charge
(5% of B)
33 KV Group Control VCB complete with C.T., P.T. & Panel etc. (SET OF 4 NOS.)
Sub Station Structure, Insulator & Hardware, BusBar & Accessories Relating To Isolator, Earthing & Sheilding etc.
PCC DP arrangement for 11 KV O/G feeder with provision of LA & TPGO Isolator etc.
Erection cost of Electrical Equipments (Assuming 10% of Entire material cost) in LacsTotal cost of all Equipments + Erection cost of all Equipments
Other Auxillary & Miscelleneous Equipments
Page 2 of 55
D
###
254,488.11
107,207.65
###
###
781,038.04
125,349.08
185,675.87
41,783.03
###
147,319.36
167,132.11
###
169.01
16.90
185.92
185.92
99.08
10.00
10.00
20.00
304.99
The Approximate Cost of a New Substation is thus estimated to be 3.05 Crores
Total Price (B+C)
Page 3 of 55
POWER FINANCE CORPORATION LTD.Detail Project Report - Part B
Cost Data of 33/11 kV Sub-station
A 1 A 2 B C D E F G H
Work Items Unit
TRANSFORMERS
33/11 kV, 10.0 MVA Power Transformer No. ### - ### ### ### ### ### 102.763
33/11 kV, 6.3 MVA Power Transformer No. ### - ### ### ### ### ### 53.673
33/11 kV, 3.15 MVA Power Transformer No. ### - ### ### ### ### ### 29.604
33/0.433 kV, 100 kVA Station Transformer No. 218,718.00 - ### 247,018.28 ### 259,369.19 ### 2.853
CT, PT
33 kV CT (400 - 200 / 1 - 1 - 1 A) No. 23,317.00 4,950.00 ### 36,001.22 1,800.06 37,801.28 3,780.13 0.416
33 kV CT (400 - 200 / 1 - 1 A) No. 20,173.00 4,950.00 ### 32,700.02 1,635.00 34,335.02 3,433.50 0.378
33 kV CT (400 - 200 / 5 - 5 A) No. 21,129.00 4,950.00 ### 33,703.82 1,685.19 35,389.01 3,538.90 0.389
33 kV CT (200 - 100 / 1 - 1 A) No. 22,018.00 4,950.00 ### 34,637.27 1,731.86 36,369.13 3,636.91 0.400
33 kV CT (200 - 100 / 5 - 5 A) No. 21,759.00 4,950.00 ### 34,365.32 1,718.27 36,083.58 3,608.36 0.397
33 kV CT (100 - 50 / 5 - 5 A) No. 20,493.00 4,950.00 ### 33,036.02 1,651.80 34,687.82 3,468.78 0.382
No. 18,571.00 4,950.00 ### 31,017.92 1,550.90 32,568.81 3,256.88 0.358
No. 14,438.00 16,713.79 835.69 17,549.48 1,754.95 0.193
11 kV CT (100 - 50 / 1 - 1 A) No. 15,469.00 17,907.30 895.37 18,802.67 1,880.27 0.207
11 kV CT (50 - 25 / 1 - 1 A) No. 16,225.00 18,782.47 939.12 19,721.59 1,972.16 0.217
Sl. No.
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
9-1
0)
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
7-0
8)
Cost
of
Su
pp
ort
ing
S
tru
ctu
re(C
ost
Data
: 2
00
7-0
8)
Cost
of
Fou
nd
ati
on
(Cost
Data
: 2
00
7-0
8)
5%
hik
e f
or
each
year
[D =
1.0
5 x
A1 +
1.0
53 x
(A
2+
B+
C)]
Su
nd
ry C
harg
e(E
= 5
% o
f D
)
Tota
l S
up
ply
P
rice
(F =
D+
E)
Ere
cti
on
C
harg
es (
10
% o
n
F)
Tota
l P
rice
(H =
F +
G)
[in
Rs.
Lacs]
33 kV PT33 kV / 110V√3 √3
11 kV CT (400 - 200 / 1 - 1 A)11 kV CT (300 - 150 / 1 - 1 A)11 kV CT (200 - 100 / 1 - 1 A)
Page 4 of 55
A 1 A 2 B C D E F G H
Work Items UnitSl. No.
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
9-1
0)
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
7-0
8)
Cost
of
Su
pp
ort
ing
S
tru
ctu
re(C
ost
Data
: 2
00
7-0
8)
Cost
of
Fou
nd
ati
on
(Cost
Data
: 2
00
7-0
8)
5%
hik
e f
or
each
year
[D =
1.0
5 x
A1 +
1.0
53 x
(A
2+
B+
C)]
Su
nd
ry C
harg
e(E
= 5
% o
f D
)
Tota
l S
up
ply
P
rice
(F =
D+
E)
Ere
cti
on
C
harg
es (
10
% o
n
F)
Tota
l P
rice
(H =
F +
G)
[in
Rs.
Lacs]
Circuit Breakers
33 kV, 1250A Outdoor VCB No. 287,251.00 ### 318,977.93 ### 334,926.82 ### 3.684
33 kV, 1250A Outdoor SF6 CB No. 319,731.44 ### 387,493.48 ### 406,868.16 ### 4.476
No. 69,452.00 72,924.60 3,646.23 76,570.83 7,657.08 0.842
C&R Panel for 33 kV Indiv. Control Breaker No. 65,583.00 68,862.15 3,443.11 72,305.26 7,230.53 0.795
C&R Panel for 33 kV Group Control Breaker No. 52,832.00 55,473.60 2,773.68 58,247.28 5,824.73 0.641
C&R Panel for 33 kV Feeder Control Breaker No. 69,457.00 72,929.85 3,646.49 76,576.34 7,657.63 0.842
11 kV, 800A Indoor VCB Panel - Incomer No. 484,288.00 560,623.90 ### 588,655.09 ### 6.475
11 kV, 800A Indoor VCB Panel - Outgoing No. 584,753.00 676,924.69 ### 710,770.93 ### 7.818
11 kV, 800A Indoor VCB Panel - Bus Coupler No. 422,081.00 488,611.52 ### 513,042.09 ### 5.643
SET ### ### ### ### ### 59.935
SET ### ### ### ### ### 52.743
SET ### ### ### ### ### 53.509
SET ### ### ### ### ### 52.773
SET ### ### ### ### ### 49.069
SET ### ### ### ### ### 41.007
SET ### ### ### ### ### 26.834
SET ### ### ### ### ### 27.165
SET ### ### ### ### ### 24.229
SET ### ### ### ### ### 19.019
SET ### ### ### ### ### 37.038
SET ### ### ### ### ### 34.288
SET ### ### ### ### ### 30.609
SET ### ### ### ### ### 30.257
SET ### ### ### ### ### 26.930
C&R Panel for 33 kV Indiv. Control Breaker with Diff. Protection for 10.0 MVA Power Transformer
12 KV, 350MVA, 1250 / 800A 16 PNL (4+3+9) VCB12 KV, 350MVA, 1250 / 800A 14 PNL (3+3+8) VCB12 KV, 350MVA, 1250 / 800A 14 PNL (4+3+7) VCB12 KV, 350MVA, 1250 / 800A 14 PNL (3+2+9) VCB12 KV, 350MVA, 1250 / 800A 13 PNL (4+3+6) VCB12 KV, 350MVA, 1250 / 800A 11 PNL (2+1+8) VCB12 KV, 350MVA, 1250 / 800A 10 PNL (2+1+7) VCB12 KV, 350MVA, 1250 / 800A 10 PNL (3+2+5) VCB12 KV, 350MVA, 1250 / 800A 9 PNL (2+1+6) VCB12 KV, 350MVA, 1250 / 800A 7 PNL (2+1+4) VCB12 KV, 350MVA, 1250 / 800A 10 PNL (2+2+6) VCB12 KV, 350MVA, 1250 / 800A 9 PNL (2+1+6) VCB12 KV, 350MVA, 1250 / 800A 8 PNL (2+1+5) VCB12 KV, 350MVA, 1250 / 800A 8 PNL (2+2+4) VCB12 KV, 350MVA, 1250 / 800A 7 PNL (2+1+4) VCB
Page 5 of 55
A 1 A 2 B C D E F G H
Work Items UnitSl. No.
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
9-1
0)
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
7-0
8)
Cost
of
Su
pp
ort
ing
S
tru
ctu
re(C
ost
Data
: 2
00
7-0
8)
Cost
of
Fou
nd
ati
on
(Cost
Data
: 2
00
7-0
8)
5%
hik
e f
or
each
year
[D =
1.0
5 x
A1 +
1.0
53 x
(A
2+
B+
C)]
Su
nd
ry C
harg
e(E
= 5
% o
f D
)
Tota
l S
up
ply
P
rice
(F =
D+
E)
Ere
cti
on
C
harg
es (
10
% o
n
F)
Tota
l P
rice
(H =
F +
G)
[in
Rs.
Lacs]
SET ### ### ### ### ### 14.897
SET ### ### ### ### ### 14.488
SET 944,130.00 991,336.50 ### ### ### 11.450
SET 973,142.00 ### ### ### ### 11.802
SET 909,999.00 955,498.95 ### ### ### 11.036
SET 606,666.00 636,999.30 ### 668,849.27 ### 7.357
SET 298,663.00 313,596.15 ### 329,275.96 ### 3.622
XLPE Cables
33/19 kV, 1c x 400 sq.mm. XLPE Cable Km 809,801.00 850,291.05 ### 892,805.60 ### 9.821
33/19 kV, 3c x 300 sq.mm. XLPE Cable Km ### ### ### ### ### 18.481
33/19 kV, 3c x 240 sq.mm. XLPE Cable Km ### ### ### ### ### 23.432
33/19 kV, 3c x 185 sq.mm. XLPE Cable Km ### ### ### ### ### 20.066
11 kV (E), 3c x 300 sq.mm. XLPE Cable Km ### ### ### ### ### 16.706
11 kV (E), 3c x 185 sq.mm. XLPE Cable Km 969,668.00 ### ### ### ### 11.760
11 kV (E), 3c x 95 sq.mm. XLPE Cable Km 671,102.00 704,657.10 ### 739,889.96 ### 8.139
1.1 kV, 3.5c x 120 sq.mm. XLPE Cable Km 345,831.00 400,342.61 ### 420,359.74 ### 4.624
1.1 kV, 1c x 300 sq.mm. XLPE Cable Km 246,676.00 259,009.80 ### 271,960.29 ### 2.992
1.1 kV, 1c x 240 sq.mm. XLPE Cable Km 194,327.00 204,043.35 ### 214,245.52 ### 2.357
1.1 kV, 1c x 185 sq.mm. XLPE Cable Km 156,164.00 163,972.20 8,198.61 172,170.81 ### 1.894
1.1 kV, 1c x 150 sq.mm. XLPE Cable Km 119,698.00
1.1 kV, 1c x 120 sq.mm. XLPE Cable Km 95,679.00 100,462.95 5,023.15 105,486.10 ### 1.160
1.1 kV, 1c x 95 sq.mm. XLPE Cable Km 76,887.00 80,731.35 4,036.57 84,767.92 8,476.79 0.932
1.1 kV, 1c x 70 sq.mm. XLPE Cable Km 74,890.00 78,634.50 3,931.73 82,566.23 8,256.62 0.908
1.1 kV, 1c x 50 sq.mm. XLPE Cable Km 46,652.00 48,984.60 2,449.23 51,433.83 5,143.38 0.566
1.1 kV, 1c x 25 sq.mm. XLPE Cable Km 26,928.00 28,274.40 1,413.72 29,688.12 2,968.81 0.327
12 KV, 350MVA, 1250 / 800A 4 PNL (1+1+2) VCB12 KV, 350MVA, 1250 / 800A 4 PNL (0+0+4) VCB12 KV, 350MVA, 1250 / 800A 3 PNL (1+1+1) VCB12 KV, 350MVA, 1250 / 800A 3 PNL (1+0+2) VCB12 KV, 350MVA, 1250 / 800A 3 PNL (0+0+3) VCB12 KV, 350MVA, 1250 / 800A 2 PNL (0+0+2) VCB12 KV, 350MVA, 1250 / 800A 1 PNL (0+0+1) VCB
Page 6 of 55
A 1 A 2 B C D E F G H
Work Items UnitSl. No.
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
9-1
0)
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
7-0
8)
Cost
of
Su
pp
ort
ing
S
tru
ctu
re(C
ost
Data
: 2
00
7-0
8)
Cost
of
Fou
nd
ati
on
(Cost
Data
: 2
00
7-0
8)
5%
hik
e f
or
each
year
[D =
1.0
5 x
A1 +
1.0
53 x
(A
2+
B+
C)]
Su
nd
ry C
harg
e(E
= 5
% o
f D
)
Tota
l S
up
ply
P
rice
(F =
D+
E)
Ere
cti
on
C
harg
es (
10
% o
n
F)
Tota
l P
rice
(H =
F +
G)
[in
Rs.
Lacs]
Heat Shrinkable Indoor End Termination Kits
33/19 kV, 3c x 300 sq.mm. XLPE Cable Set 24,077.00 27,872.14 1,393.61 29,265.74 2,926.57 0.322
33/19 kV, 3c x 185 sq.mm. XLPE Cable Set 17,617.00 20,393.88 1,019.69 21,413.57 2,141.36 0.236
11 kV (E), 3c x 300 sq.mm. XLPE Cable Set 8,837.00 10,229.93 511.50 10,741.43 1,074.14 0.118
11 kV (E), 3c x 185 sq.mm. XLPE Cable Set 7,449.00 8,623.15 431.16 9,054.31 905.43 0.100
11 kV (E), 3c x 95 sq.mm. XLPE Cable Set 6,634.00 7,679.68 383.98 8,063.67 806.37 0.089
Heat Shrinkable Outdoor End Termination Kits
33/19 kV, 3c x 300 sq.mm. XLPE Cable Set 28,325.00 32,789.73 1,639.49 34,429.21 3,442.92 0.379
33/19 kV, 3c x 185 sq.mm. XLPE Cable Set 20,961.00 24,264.98 1,213.25 25,478.23 2,547.82 0.280
11 kV (E), 3c x 300 sq.mm. XLPE Cable Set 12,576.00 14,558.29 727.91 15,286.21 1,528.62 0.168
11 kV (E), 3c x 185 sq.mm. XLPE Cable Set 11,557.00 13,378.67 668.93 14,047.61 1,404.76 0.155
11 kV (E), 3c x 95 sq.mm. XLPE Cable Set 10,254.00 11,870.29 593.51 12,463.80 1,246.38 0.137
Heat Shrinkable Straight Throughs
33/19 kV, 3c x 300 sq.mm. XLPE Cable Set 46,904.00 54,297.24 2,714.86 57,012.11 5,701.21 0.627
33/19 kV, 3c x 185 sq.mm. XLPE Cable Set 46,904.00 54,297.24 2,714.86 57,012.11 5,701.21 0.627
11 kV (E), 3c x 300 sq.mm. XLPE Cable Set 27,542.00 31,883.31 1,594.17 33,477.47 3,347.75 0.368
11 kV (E), 3c x 185 sq.mm. XLPE Cable Set 25,374.00 29,373.58 1,468.68 30,842.26 3,084.23 0.339
11 kV (E), 3c x 95 sq.mm. XLPE Cable Set 20,438.00 23,659.54 1,182.98 24,842.52 2,484.25 0.273
Control Cable LS 44,000.00 50,935.50 2,546.78 53,482.28 5,348.23 0.588
1.1 kV, 12c x 2.5 sq.mm. Control Cable Km 207,100.00 217,455.00 ### 228,327.75 ### 2.512
1.1 kV, 8c x 2.5 sq.mm. Control Cable Km 155,266.00 163,029.30 8,151.47 171,180.77 ### 1.883
1.1 kV, 4c x 2.5 sq.mm. Control Cable Km 90,342.00 94,859.10 4,742.96 99,602.06 9,960.21 1.096
Page 7 of 55
A 1 A 2 B C D E F G H
Work Items UnitSl. No.
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
9-1
0)
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
7-0
8)
Cost
of
Su
pp
ort
ing
S
tru
ctu
re(C
ost
Data
: 2
00
7-0
8)
Cost
of
Fou
nd
ati
on
(Cost
Data
: 2
00
7-0
8)
5%
hik
e f
or
each
year
[D =
1.0
5 x
A1 +
1.0
53 x
(A
2+
B+
C)]
Su
nd
ry C
harg
e(E
= 5
% o
f D
)
Tota
l S
up
ply
P
rice
(F =
D+
E)
Ere
cti
on
C
harg
es (
10
% o
n
F)
Tota
l P
rice
(H =
F +
G)
[in
Rs.
Lacs]
PVC Cables
1.1 kV, 3.5c x 240 sq.mm. PVC Cable Km 806,747.00 847,084.35 ### 889,438.57 ### 9.784
1.1 kV, 3.5c x 185 sq.mm. PVC Cable Km 649,213.00 681,673.65 ### 715,757.33 ### 7.873
1.1 kV, 3.5c x 120 sq.mm. PVC Cable Km 345,831.00 363,122.55 ### 381,278.68 ### 4.194
1.1 kV, 3.5c x 95 sq.mm. PVC Cable Km 347,306.00 364,671.30 ### 382,904.87 ### 4.212
1.1 kV, 3.5c x 70 sq.mm. PVC Cable Km - - - - -
1.1 kV, 3.5c x 50 sq.mm. PVC Cable Km 214,925.00 225,671.25 ### 236,954.81 ### 2.607
1.1 kV, 3.5c x 35 sq.mm. PVC Cable Km 121,120.00 140,211.54 7,010.58 147,222.12 ### 1.619
1.1 kV, 3.5c x 25 sq.mm. PVC Cable Km 102,526.00 107,652.30 5,382.62 113,034.92 ### 1.243
1.1 kV, 4c x 16 sq.mm. PVC Cable Km 112,156.00 117,763.80 5,888.19 123,651.99 ### 1.360
1.1 kV, 4c x 10 sq.mm. PVC Cable Km 56,657.00 59,489.85 2,974.49 62,464.34 6,246.43 0.69
1.1 kV, 4c x 6 sq.mm. PVC Cable Km 48,694.00 51,128.70 2,556.44 53,685.14 5,368.51 0.59
1.1 kV, 2c x 10 sq.mm. PVC Cable Km 34,392.00 39,813.04 1,990.65 41,803.69 4,180.37 0.46
1.1 kV, 2c x 6 sq.mm. PVC Cable Km 26,715.00 28,050.75 1,402.54 29,453.29 2,945.33 0.32
1.1 kV, 2c x 4 sq.mm. PVC Cable Km 5,002.00 5,252.10 262.61 5,514.71 551.47 0.06
1.1 kV, 2c x 2.5 sq.mm. PVC Cable Km 9,960.00 11,529.95 576.50 12,106.44 1,210.64 0.13
1.1 kV, 2c x 1.5 sq.mm. PVC Cable Km 6,600.00 7,640.33 382.02 8,022.34 802.23 0.09
LA
42 kV LA (1 Set = 3 nos.) Set 22,599.00 23,728.95 1,186.45 24,915.40 2,491.54 0.274
12 kV LA (1 Set = 3 nos.) Set 1,029.00 1,080.45 54.02 1,134.47 155.00 0.013
Isolators
33 kV, 400A L.L. CR type Isolator No. 36,993.00 ### 57,179.43 2,858.97 60,038.40 6,003.84 0.660
33 kV, 400A H.L. CR type Isolator with E/I No. 54,440.00 ### 74,734.75 3,736.74 78,471.48 7,847.15 0.863
33 kV, 1250A H.L. CR type Isolator with E/S & E/I No. 72,299.00 ### 93,486.70 4,674.33 98,161.03 9,816.10 1.080
Page 8 of 55
A 1 A 2 B C D E F G H
Work Items UnitSl. No.
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
9-1
0)
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
7-0
8)
Cost
of
Su
pp
ort
ing
S
tru
ctu
re(C
ost
Data
: 2
00
7-0
8)
Cost
of
Fou
nd
ati
on
(Cost
Data
: 2
00
7-0
8)
5%
hik
e f
or
each
year
[D =
1.0
5 x
A1 +
1.0
53 x
(A
2+
B+
C)]
Su
nd
ry C
harg
e(E
= 5
% o
f D
)
Tota
l S
up
ply
P
rice
(F =
D+
E)
Ere
cti
on
C
harg
es (
10
% o
n
F)
Tota
l P
rice
(H =
F +
G)
[in
Rs.
Lacs]
No. 20,200.00 23,384.03 1,169.20 24,553.23 2,455.32 0.270
Battery & Charger
30 Volt, 75AH Lead Acid Battery Set 58,953.00 61,900.65 3,095.03 64,995.68 6,499.57 0.715
Float-cum-Boost Charger for above Battery No. 17,083.00 17,937.15 896.86 18,834.01 1,883.40 0.207
ACDB & DCDB
LT AC Distribution Board No. 34,375.00 39,793.36 1,989.67 41,783.03 4,178.30 0.460
LT DC Distribution Board No. 34,375.00 39,793.36 1,989.67 41,783.03 4,178.30 0.460
Communication
LS 137,500.00 159,173.44 7,958.67 167,132.11 ### 1.838
VHF Set with Tower & Mast
VHF Base Station Receiver Set Set 26,163.00 30,286.94 1,514.35 31,801.29 3,180.13 0.350
Walky Talkie Set 19,250.00 22,284.28 1,114.21 23,398.50 2,339.85 0.257
Co-axial Cable LS 4,838.00 5,600.59 280.03 5,880.62 588.06 0.065
Antena with accessories Set 2,425.00 2,807.24 140.36 2,947.60 294.76 0.032
12 Volt DC, 10 Amp Battery No. 13,475.00 15,599.00 779.95 16,378.95 1,637.89 0.180
12 Volt Battery Charger No. 14,375.00 16,640.86 832.04 17,472.90 1,747.29 0.192
LS 1,688.00 1,954.07 97.70 2,051.77 205.18 0.023
LS 5,625.00 6,511.64 325.58 6,837.22 683.72 0.075
11 kV O/G DP at Substation end with LA & TPGO Isolator on 9.0 mtr PCC Pole
Data Communication System incl. Hardware Cables, LAN, P&T Phone connection, Remote Connectivity excl. CMRI & Tel Modem
Misc. items required for fixing of Antena & Co-axial cable & fixing of LA at the Top of Tower
Earthing materials required for Earthing of VHF Mast in each alternate legs by Pipe Earthing & GI Strip etc.
Page 9 of 55
A 1 A 2 B C D E F G H
Work Items UnitSl. No.
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
9-1
0)
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
7-0
8)
Cost
of
Su
pp
ort
ing
S
tru
ctu
re(C
ost
Data
: 2
00
7-0
8)
Cost
of
Fou
nd
ati
on
(Cost
Data
: 2
00
7-0
8)
5%
hik
e f
or
each
year
[D =
1.0
5 x
A1 +
1.0
53 x
(A
2+
B+
C)]
Su
nd
ry C
harg
e(E
= 5
% o
f D
)
Tota
l S
up
ply
P
rice
(F =
D+
E)
Ere
cti
on
C
harg
es (
10
% o
n
F)
Tota
l P
rice
(H =
F +
G)
[in
Rs.
Lacs]
LS 122,370.00 ### 243,101.25 ### 255,256.31 ### 2.808
3.982
Fabrication, Galvanizing & Erection of 30 Mtr. High VHF Full Mast incl. supply of structural steel & other materials as per approved drawing
Page 10 of 55
A 1 A 2 B C D E F G H
Work Items UnitSl. No.
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
9-1
0)
Un
it E
x-w
ork
s
Pri
ce (
Cost
Data
: 2
00
7-0
8)
Cost
of
Su
pp
ort
ing
S
tru
ctu
re(C
ost
Data
: 2
00
7-0
8)
Cost
of
Fou
nd
ati
on
(Cost
Data
: 2
00
7-0
8)
5%
hik
e f
or
each
year
[D =
1.0
5 x
A1 +
1.0
53 x
(A
2+
B+
C)]
Su
nd
ry C
harg
e(E
= 5
% o
f D
)
Tota
l S
up
ply
P
rice
(F =
D+
E)
Ere
cti
on
C
harg
es (
10
% o
n
F)
Tota
l P
rice
(H =
F +
G)
[in
Rs.
Lacs]
Structures & Supports
33 kV H.L. Bus Support (2-Pole) LS 6,050.00 7,003.63 350.18 7,353.81 735.38 0.081
33 kV H.L. Bus Support (4-Pole) LS ### 17,190.73 859.54 18,050.27 1,805.03 0.199
33 kV L.L. Bus Support (4-Pole) LS ### 18,336.78 916.84 19,253.62 1,925.36 0.212
Conductor, Bus, Accessories & Misc. items LS 16,000.00 18,522.00 926.10 19,448.10 1,944.81 0.214
11 kV Cable End Box Supporting Frame No. 7,920.00 9,168.39 458.42 9,626.81 962.68 0.106
LS ### 974,464.41 ### ### ### 11.255
Civil Works
Development of Land (Incl.Labor Charge) LS ### ### ### ### - 13.371
Boundary Wall (Incl. Labor Charge) LS ### ### ### ### - 22.754
Switchyard Fencing (Incl. Labor Charges) LS 400,000.00 463,050.00 ### 486,202.50 - 4.862
Control Room Building (Incl. Labor Charge) LS ### ### ### ### - 31.603
LS 100,000.00 115,762.50 5,788.13 121,550.63 - 1.216
Approach Road & Drainage (Incl. Labor Charge) LS 500,000.00 578,812.50 ### 607,753.13 - 6.078
Cable Trench (Incl. Labor Charge) LS 200,000.00 231,525.00 ### 243,101.25 - 2.431
Substation Earthing Complete LS 82,500.00 95,504.06 4,775.20 100,279.27 ### 1.219
Substation Yard Lighting LS 103,125.00 119,380.08 5,969.00 125,349.08 ### 1.379
LS 147,200.00 ### 185,220.00 9,261.00 194,481.00 ### 2.139
Gravel Filling on Switchyard (Incl. Labor Charge) LS 350,000.00 405,168.75 ### 425,427.19 - 4.254
91.306
Substation Structures, Insulators & Hardwares, Busbar and Accessories related to Isolators, Earthing & Shielding etc.
Electrification of Control Room Building (Incl. Labor Charge)
Substation Shielding with 6 nos. Rail Pole & 50 sq.mm. Weasel conductor
Page 11 of 55
POWER FINANCE CORPORATION LTD.Detail Project Report - Part B
Cost Data of 33 kV Lines
New 33 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor
Item Description Unit Qty.
Supply
1 12.8 mtr. Rail Pole (52 Kg / mtr.) No. 17 ### 469,526.40
2 33 kV MS V Bracket No. 13 570.00 8,578.00
3 33 kV MS Top Adoptor No. 13 350.00 5,267.19
4 MS Channel 100 x 50 mm Kg. 85 40.07 3,575.89
5 MS Channel 75 x 40 mm Kg. 48 48.90 2,464.56
6 MS Angle 65 x 65 x 6 mm Kg. 70 58.05 4,266.68
7 MS Flat 75 x 8 mm Kg. 50 43.03 2,259.08
8 33 kV Pin Insulator No. 45 281.00 13,277.25
9 GI Pin for above No. 45 176.00 8,316.00
10 11 kV Disc Insulator (B&S Type 70 KN) No. 36 446.00 16,858.80
11 Hardware fittings for above Set 36 330.00 12,474.00
12 GI Stay set complete 1830 x 20 mm Set 9 719.00 6,794.55
13 HT Guy Insulator No. 9 24.00 250.05
14 GI Stay Wire 7/4 mm Kg. 72 71.74 5,423.54
15 GI Earth Spike 1830 x 20 mm No. 17 277.00 4,944.45
16 GI Wire 5 mm (6 SWG) Kg. 45 70.79 3,344.83
17 GI Wire 4 mm (8 SWG) Kg. 20 59.75 1,254.75
18 GI Wire 0.711 mm (22 SWG) Kg. 5 54.00 312.56
19 100 sq.mm ACSR DOG Conductor Km 3.09 ### 257,318.05
20 Flat Armour Tape Kg. 6 125.00 868.22
21 Aluminium Tie Wire Kg. 5 18.00 94.50
22 Compression Joint 100 sq.mm. No. 12 198.00 2,750.52
23 PG Clamp 100 sq.mm No. 12 65.00 902.95
24 GI Barbed Wire Kg. 12 38.50 534.82
25 Caution Board No. 17 48.00 944.62
A Total Supply Cost ###
B Sundry Charges @5% on A 41,630.11
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Survey of HT Overhead Line Ckt-Km 1 1,058.00 1,224.77
2 Erection of Single Pole (Rail Pole) No. 13 2,216.00 33,348.86
3 Erection of Double Pole (Rail Pole) No. 2 5,271.00 12,203.68
4 Fixing of Pin Insulator No. 45 31.00 1,614.89
5 Fixing of Disc Insulator No. 36 48.00 2,000.38
6 Earthing complete Set 17 119.00 2,341.88
7 HT Stay Set complete Set 9 251.00 2,615.07
8 LS 1 725.00 839.28
9 No. 4 60.00 277.83
10 Fixing of Caution Board No. 17 11.00 216.48
11 Numbering of Pole No. 17 9.00 177.12
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Craddle Guard (upto 30 mtr per span on S.P) per km
Fixing of Anti-climbing Device (with barbed wire)
Page 12 of 55
12 Strenging and Sagging LS 1 6,934.00 8,026.97
D Total Erection cost 64,887.20
E Total Cost (Supply + Erection) ###
Page 13 of 55
Renovation of 33 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor
Item Description Unit Qty.
Supply
1 12.8 mtr. Rail Pole (52 Kg / mtr.) No. 4 ### 110,476.80
2 33 kV MS V Bracket No. 4 570.00 2,639.39
3 33 kV MS Top Adoptor No. 4 350.00 1,620.68
4 MS Channel 100 x 50 mm Kg. 10 40.07 420.69
5 MS Channel 75 x 40 mm Kg. 5 48.90 256.73
6 MS Angle 65 x 65 x 6 mm Kg. 7 58.05 426.67
7 MS Flat 75 x 8 mm Kg. 5 43.03 225.91
8 33 kV Pin Insulator No. 12 281.00 3,540.60
9 GI Pin for above No. 12 176.00 2,217.60
10 11 kV Disc Insulator (B&S Type 70 KN) No. 9 446.00 4,214.70
11 Hardware fittings for above No. 9 330.00 3,118.50
12 GI Stay set complete 1830 x 20 mm Set 4 719.00 3,019.80
13 HT Guy Insulator No. 4 24.00 111.13
14 GI Stay Wire 7/4 mm Kg. 8 71.74 602.62
15 GI Earth Spike 1830 x 20 mm No. 4 277.00 1,163.40
16 GI Wire 5 mm (6 SWG) Kg. 5 70.79 371.65
17 GI Wire 4 mm (8 SWG) Kg. 2 59.75 125.48
18 GI Wire 0.711 mm (22 SWG) Kg. 2 54.00 125.02
19 100 sq.mm ACSR DOG Conductor Km 3.09 ### 257,318.05
20 Miscelleneous Items LS 1 13,000.00
A Total Supply Cost ###
B Sundry Charges @5% on A 20,249.77
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Dismantling of pole with all acessories LS 1 3,098.00 3,586.32
2 Erection of Single Pole (Rail Pole) No. 4 2,216.00 10,261.19
3 Fixing of Pin Insulator No. 12 31.00 430.64
4 Fixing of Disc Insulator No. 9 48.00 500.09
5 Earthing complete No. 4 119.00 551.03
6 HT Stay Set complete Set 4 251.00 1,162.26
7 LS 1 725.00 839.28
8 Set 4 60.00 277.83
9 Fixing of Caution Board No. 17 11.00 216.48
10 Numbering of Pole No. 17 9.00 177.12
11 Strenging and Sagging LS 1 6,934.00 8,026.97
D Total Erection cost 22,442.88
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Craddle Guard (upto 30 mtr per span on S.P) per km
Fixing of Anti-climbing Device (with barbed wire)
Page 14 of 55
POWER FINANCE CORPORATION LTD.Detail Project Report - Part B
Cost Data of 11 kV Lines
New 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor
Item Description Unit Qty.
Supply
1 12.8 mtr. Rail Pole (52 Kg / mtr.) No. 17 ### 469,526.40
2 11 kV MS V Bracket No. 13 451.00 6,787.16
3 11 kV MS Top Adoptor No. 13 192.00 2,889.43
4 MS Channel 100 x 50 mm Kg. 60 40.07 2,524.16
5 MS Channel 75 x 40 mm Kg. 96 48.90 4,929.12
6 MS Angle 50 x 50 x 6 mm Kg. 6 44.14 278.11
7 MS Flat 65 x 6 mm Kg. 60 43.03 2,710.89
8 11 kV Pin Insulator No. 45 48.00 2,268.00
9 GI Pin for above No. 45 88.00 4,158.00
10 11 kV Disc Insulator (B&S Type 70 KN) No. 12 446.00 5,619.60
11 Hardware fittings for above Set 12 330.00 4,158.00
12 GI Stay set complete 1830 x 20 mm Set 9 719.00 6,794.55
13 HT Guy Insulator No. 9 24.00 250.05
14 GI Stay Wire 7/3.15 mm Kg. 50 71.90 3,774.75
15 GI Earth Spike 1830 x 20 mm No. 17 277.00 4,944.45
16 GI Wire 5 mm (6 SWG) Kg. 49 70.79 3,642.15
17 GI Wire 4 mm (8 SWG) Kg. 25 59.75 1,568.44
18 GI Wire 0.711 mm (22 SWG) Kg. 3 54.00 187.54
19 100 sq.mm ACSR DOG Conductor Km 3.09 ### 257,318.05
20 Flat Armour Tape Kg. 5 125.00 723.52
21 Aluminium Tie Wire Kg. 5 18.00 94.50
22 Compression Joint No. 12 198.00 2,750.52
23 PG Clamp 100 sq.mm No. 12 65.00 902.95
24 GI Barbed Wire Kg. 12 38.50 534.82
25 Caution Board No. 17 48.00 944.62
A Total Supply Cost ###
B Sundry Charges @5% on A 39,513.99
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Survey of HT Overhead Line Ckt-Km 1 1,058.00 1,224.77
2 Erection of Single Pole (Rail Pole) No. 13 2,216.00 33,348.86
3 Erection of Double Pole (Rail Pole) No. 2 5,271.00 12,203.68
4 Fixing of Pin Insulator No. 45 25.00 1,302.33
5 Fixing of Disc Insulator No. 12 27.00 375.07
6 Earthing complete Set 17 119.00 2,341.88
7 HT Stay Set complete Set 9 251.00 2,615.07
8 LS 1 725.00 839.28
9 No. 4 60.00 277.83
10 Fixing of Caution Board No. 17 11.00 216.48
11 Numbering of Pole No. 17 9.00 177.12
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Craddle Guard (upto 30 mtr per span on S.P) per km
Fixing of Anti-climbing Device (with barbed wire)
Page 15 of 55
12 Stringing and Sagging LS 1 6,934.00 8,026.97
D Total Erection cost 62,949.33
E Total Cost (Supply + Erection) ###
Page 16 of 55
Renovation of 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor
Item Description Unit Qty.
Supply
1 12.8 mtr. Rail Pole (52 Kg / mtr.) No. 5 ### 138,096.00
2 11 kV MS V Bracket No. 5 451.00 2,610.44
3 11 kV MS Top Adoptor No. 5 192.00 1,111.32
4 MS Channel 100 x 50 mm Kg. 20 40.07 841.39
5 MS Channel 75 x 40 mm Kg. 40 48.90 2,053.80
6 MS Angle 50 x 50 x 6 mm Kg. 2 44.14 92.70
7 MS Flat 65 x 6 mm Kg. 20 43.03 903.63
8 11 kV Pin Insulator No. 15 48.00 756.00
9 GI Pin for above No. 15 88.00 1,386.00
10 11 kV Disc Insulator (B&S Type 70 KN) No. 6 446.00 2,809.80
11 Hardware fittings for above Set 6 330.00 2,079.00
12 GI Stay set complete 1830 x 20 mm Set 5 719.00 3,774.75
13 HT Guy Insulator No. 5 24.00 138.92
14 GI Stay Wire 7/3.15 mm Kg. 15 71.90 1,132.43
15 GI Earth Spike 1830 x 20 mm No. 5 277.00 1,454.25
16 GI Wire 5 mm (6 SWG) Kg. 45 70.79 3,344.83
17 GI Wire 4 mm (8 SWG) Kg. 20 59.75 1,254.75
18 GI Wire 0.711 mm (22 SWG) Kg. 2 54.00 125.02
19 100 sq.mm ACSR DOG Conductor Km 3.09 ### 257,318.05
20 Flat Armour Tape No. 6 125.00 868.22
21 Aluminium Tie Wire Kg. 2 18.00 37.80
22 Compression Joint Kg. 5 198.00 1,146.05
23 PG Clamp 100 sq.mm No. 6 65.00 451.47
24 GI Barbed Wire Kg. 4 38.50 178.27
25 Caution Board No. 5 48.00 277.83
A Total Supply Cost ###
B Sundry Charges @5% on A 21,212.14
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Dismantling of pole with all acessories LS 1 3,098.00 3,586.32
2 Erection of Single Pole (Rail Pole) No. 5 2,216.00 12,826.49
3 Fixing of Pin Insulator No. 15 25.00 434.11
4 Fixing of Disc Insulator No. 6 27.00 187.54
5 Earthing complete Set 5 119.00 688.79
6 HT Stay Set complete Set 5 251.00 1,452.82
7 Craddle Guard(upto 60 mtr on S.P) LS 1 725.00 839.28
8 Set 1 60.00 69.46
9 Fixing of Caution Board No. 5 11.00 63.67
10 Numbering of Pole No. 5 9.00 52.09
11 Stringing and Sagging LS 1 6,934.00 8,026.97
D Total Erection cost 28,227.53
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Fixing of Anti-climbing Device (with barbed wire)
Page 17 of 55
New 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Rabbit Conductor
Item Description Unit Qty.
Supply
1 12.8 mtr. Rail Pole (52 Kg / mtr.) No. 17 ### 469,526.40
2 11 kV MS V Bracket No. 13 451.00 6,787.16
3 11 kV MS Top Adoptor No. 13 192.00 2,889.43
4 MS Channel 100 x 50 mm Kg. 60 40.07 2,524.16
5 MS Channel 75 x 40 mm Kg. 96 48.90 4,929.12
6 MS Angle 50 x 50 x 6 mm Kg. 6 44.14 278.11
7 MS Flat 65 x 6 mm Kg. 60 43.03 2,710.89
8 11 kV Pin Insulator No. 45 48.00 2,268.00
9 GI Pin for above No. 45 88.00 4,158.00
10 11 kV Disc Insulator (T&C Type 45 KN) No. 12 337.00 4,246.20
11 Hardware fittings for above Set 12 330.00 4,158.00
12 GI Stay set complete 1830 x 20 mm Set 9 719.00 6,794.55
13 HT Guy Insulator No. 9 24.00 250.05
14 GI Stay Wire 7/3.15 mm Kg. 50 71.90 3,774.75
15 GI Earth Spike 1830 x 20 mm No. 17 277.00 4,944.45
16 GI Wire 5 mm (6 SWG) Kg. 49 70.79 3,642.15
17 GI Wire 4 mm (8 SWG) Kg. 25 59.75 1,568.44
18 GI Wire 0.711 mm (22 SWG) Kg. 3 54.00 187.54
19 50 sq.mm ACSR RABBIT Conductor Km 3.09 ### 131,720.21
20 Flat Armour Tape Kg. 5 125.00 723.52
21 Aluminium Tie Wire Kg. 5 18.00 94.50
22 Jointing Sleeve 50 sq.mm No. 6 7.00 48.62
23 PG Clamp 50 sq.mm No. 12 65.00 902.95
24 GI Barbed Wire Kg. 12 38.50 534.82
25 Caution Board No. 17 48.00 944.62
A Total Supply Cost ###
B Sundry Charges @5% on A 33,030.33
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Survey of HT Overhead Line Ckt-Km 1 1,058.00 1,224.77
2 Erection of Single Pole (PCC Pole) No. 13 2,216.00 33,348.86
3 Erection of Double Pole (PCC Pole) No. 2 5,271.00 12,203.68
4 Fixing of Pin Insulator No. 45 25.00 1,302.33
5 Fixing of Disc Insulator No. 12 27.00 375.07
6 Earthing complete Set 17 119.00 2,341.88
7 HT Stay Set complete Set 9 251.00 2,615.07
8 LS 1 689.00 797.60
9 No. 4 60.00 277.83
10 Fixing of Caution Board No. 17 11.00 216.48
11 Numbering of Pole No. 17 9.00 177.12
12 Stringing and Sagging LS 1 3,503.00 4,055.16
D Total Erection cost 58,935.85
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Craddle Guard (upto 30 mtr per span on S.P) per km
Fixing of Anti-climbing Device (with barbed wire)
Page 18 of 55
Renovation of 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Rabbit Conductor
Item Description Unit Qty.
Supply
1 12.8 mtr. Rail Pole (52 Kg / mtr.) No. 5 ### 138,096.00
2 11 kV MS V Bracket No. 5 451.00 2,610.44
3 11 kV MS Top Adoptor No. 5 192.00 1,111.32
4 MS Channel 100 x 50 mm Kg. 20 40.07 841.39
5 MS Channel 75 x 40 mm Kg. 40 48.90 2,053.80
6 MS Angle 50 x 50 x 6 mm Kg. 2 44.14 92.70
7 MS Flat 65 x 6 mm Kg. 20 43.03 903.63
8 11 kV Pin Insulator No. 15 48.00 756.00
9 GI Pin for above No. 15 88.00 1,386.00
10 11 kV Disc Insulator (T&C Type 45 KN) No. 3 337.00 1,061.55
11 Hardware fittings for above Set 3 330.00 1,039.50
12 GI Stay set complete 1830 x 20 mm Set 5 719.00 3,774.75
13 HT Guy Insulator No. 5 24.00 138.92
14 GI Stay Wire 7/3.15 mm Kg. 15 71.90 1,132.43
15 GI Earth Spike 1830 x 20 mm No. 5 277.00 1,454.25
16 GI Wire 5 mm (6 SWG) Kg. 45 70.79 3,344.83
17 GI Wire 4 mm (8 SWG) Kg. 20 59.75 1,254.75
18 GI Wire 0.711 mm (22 SWG) Kg. 2 54.00 125.02
19 50 sq.mm ACSR RABBIT Conductor Km 3.09 ### 131,720.21
20 Flat Armour Tape Kg. 6 125.00 868.22
21 Aluminium Tie Wire Kg. 2 18.00 37.80
22 Jointing Sleeve 50 sq.mm No. 5 7.00 40.52
23 PG Clamp 50 sq.mm No. 3 65.00 225.74
24 GI Barbed Wire Kg. 4 38.50 178.27
25 Caution Board No. 5 48.00 277.83
A Total Supply Cost ###
B Sundry Charges @5% on A 14,726.29
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Dismantling of pole with all acessories LS 1 3,098.00 3,586.32
2 No. 5 2,216.00 12,826.49
3 Fixing of Pin Insulator No. 15 25.00 434.11
4 Fixing of Disc Insulator No. 3 27.00 93.77
5 Earthing complete Set 5 119.00 688.79
6 HT Stay Set complete Set 5 251.00 1,452.82
7 LS 1 487.00 563.76
8 No. 1 60.00 69.46
9 Fixing of Caution Board No. 5 11.00 63.67
10 Numbering of Pole No. 5 9.00 52.09
11 Stringing and Sagging LS 1 3,503.00 4,055.16
D Total Erection cost 23,886.43
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection of Single Pole (Rail Pole) with all fittings
Craddle Guard(upto 30 mtr span on S.P) per kmFixing of Anti-climbing Device (with barbed wire)
Page 19 of 55
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by ACSR Rabbit Conductor
Item Description Unit Qty.
Supply
1 9 mtr. PCC Pole (WL 400 kg.) No. 17 3,431.00 67,520.79
2 11 kV MS V Bracket No. 13 451.00 6,787.16
3 11 kV MS Top Adoptor No. 13 192.00 2,889.43
4 MS Channel 100 x 50 mm Kg. 60 40.07 2,524.16
5 MS Channel 75 x 40 mm Kg. 96 48.90 4,929.12
6 MS Angle 50 x 50 x 6 mm Kg. 6 44.14 278.11
7 MS Flat 65 x 6 mm Kg. 60 43.03 2,710.89
8 11 kV Pin Insulator No. 45 48.00 2,268.00
9 GI Pin for above No. 45 88.00 4,158.00
10 11 kV Disc Insulator (T&C Type 45 KN) No. 12 337.00 4,246.20
11 Hardware fittings for above Set 12 330.00 4,158.00
12 GI Stay set complete 1830 x 20 mm Set 9 719.00 6,794.55
13 HT Guy Insulator No. 9 24.00 250.05
14 GI Stay Wire 7/3.15 mm Kg. 50 71.90 3,774.75
15 GI Earth Spike 1830 x 20 mm No. 17 277.00 4,944.45
16 GI Wire 5 mm (6 SWG) Kg. 49 70.79 3,642.15
17 GI Wire 4 mm (8 SWG) Kg. 25 59.75 1,568.44
18 GI Wire 0.711 mm (22 SWG) Kg. 3 54.00 187.54
19 50 sq.mm ACSR RABBIT Conductor Km 3.09 ### 131,720.21
20 Flat Armour Tape Kg. 5 125.00 723.52
21 Aluminium Tie Wire Kg. 5 18.00 94.50
22 Jointing Sleeve 50 sq.mm No. 6 7.00 48.62
23 PG Clamp 50 sq.mm No. 12 65.00 902.95
24 GI Barbed Wire Kg. 12 38.50 534.82
25 Caution Board No. 17 48.00 944.62
A Total Supply Cost ###
B Sundry Charges @5% on A 12,930.05
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Survey of HT Overhead Line Ckt-Km 1 1,058.00 1,224.77
2 Erection of Single Pole (PCC Pole) No. 13 1,317.00 19,819.70
3 Erection of Double Pole (PCC Pole) No. 2 3,342.00 7,737.57
4 Fixing of Pin Insulator No. 45 25.00 1,302.33
5 Fixing of Disc Insulator No. 12 27.00 375.07
6 Earthing complete Set 17 119.00 2,341.88
7 HT Stay Set complete Set 9 251.00 2,615.07
8 LS 1 689.00 797.60
9 No. 4 60.00 277.83
10 Fixing of Caution Board No. 17 11.00 216.48
11 Numbering of Pole No. 17 9.00 177.12
12 Stringing and Sagging LS 1 3,503.00 4,055.16
D Total Erection cost 40,940.57
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Craddle Guard (upto 30 mtr per span on S.P) per km
Fixing of Anti-climbing Device (with barbed wire)
Page 20 of 55
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 120 sq.mm. ABC
Item Description Unit Qty.
Supply
1 9 mtr. PCC Pole (WL 400 kg.) No. 30 3,431.00 119,154.34
2 M.S. Channel 75 x 40 mm Kg. 170 48.90 8,728.65
3 M.S. Angle 65 x 65 x 6 mm Kg. 260 58.05 15,847.65
4 M.S. Flat 65 x 6 mm Kg. 180 43.03 8,132.67
5 12 kV Gapless (ZnO Type) LA (1 Set = 3 nos. Set 1 1,029.00 1,080.45
6 G.I. HT Stay set complete 1830 x 20 mm Set 15 719.00 11,324.25
7 HT Guy insulator No. 15 24.00 416.75
8 G.I. Stay wire 7/3.15 mm Kg. 115 71.90 8,681.93
9 G.I. Earth Spike (1830 x 20 mm) No. 30 277.00 8,725.50
10 G.I. Wire 5 mm (6-SWG) Kg. 90 70.79 6,689.66
11 Caution Board No. 4 48.00 222.26
A Sub-Total ###
B Sundry Charges @5% on A 9,450.21
12 Suspension clamp No. 24 355.35 9,872.69
13 Dead-end/ Anchor clamp No. 12 473.80 6,581.79
14 Eye hook No. 32 92.70 3,433.98
15 Yoke bracket No. 4 355.35 1,645.45
16 Km 1.05 ### 757,165.89
17 No. 4 2,060.00 9,538.83
18 No. 6 3,296.00 22,893.19
19 No. 20 1,545.00 35,770.61
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Survey of HT Line Ckt-Km 1 1,058.00 1,224.77
2 Erection of Single Pole (PCC Pole) No. 30 1,317.00 45,737.76
3 Km 1.05 ### 75,716.59
4 Fixing of LA No. 3 52.00 180.59
5 Earthing complete Set 30 119.00 4,132.72
6 HT Stay Set complete Set 15 251.00 4,358.46
7 Fixing of Caution Board No. 4 11.00 50.94
8 Numbering of Pole No. 30 9.00 312.56
D Total Erection cost ###
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
11 kV Aerial Bunched Conductor (3c x 120 sq.mm + Messenger wire) Heat Shrinkable Straight Through Jointing KitSuitable Tapping arrangement along with associated accessories complete
Heat Shinkable Termination kit along with accessories complete
Erection of 11 kV Aerial Bunched Conductor including Hoisting, stringing, sagging, tensioning & route clearance with fixing of Clamps, Jointing Kits complete
Page 21 of 55
Renovation of 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 120 sq.mm. ABC
Item Description Unit Qty.
Supply
1 9 mtr. PCC Pole (WL 400 kg.) No. 16 3,431.00 63,548.98
2 M.S. Channel 75 x 40 mm Kg. 170 48.90 8,728.65
3 M.S. Angle 65 x 65 x 6 mm Kg. 260 58.05 15,847.65
4 M.S. Flat 65 x 6 mm Kg. 180 43.03 8,132.67
5 12 kV Gapless (ZnO Type) LA (1 Set = 3 nos. Set 1 1,029.00 1,080.45
6 G.I. HT Stay set complete 1830 x 20 mm Set 15 719.00 11,324.25
7 HT Guy insulator No. 15 24.00 416.75
8 G.I. Stay wire 7/3.15 mm Kg. 115 71.90 8,681.93
9 G.I. Earth Spike (1830 x 20 mm) No. 30 277.00 8,725.50
10 G.I. Wire 5 mm (6-SWG) Kg. 90 70.79 6,689.66
11 Caution Board No. 4 48.00 222.26
A Sub-Total ###
B Sundry Charges @5% on A 6,669.94
12 Suspension clamp No. 24 355.35 9,872.69
13 Dead-end/ Anchor clamp No. 12 473.80 6,581.79
14 Eye hook No. 32 92.70 3,433.98
15 Yoke bracket No. 4 355.35 1,645.45
16 Km 1.05 ### 757,165.89
17 Heat Shrinkable Straight Through Jointing Kit No. 4 2,060.00 9,538.83
18 No. 6 3,296.00 22,893.19
19 No. 20 1,545.00 35,770.61
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Dismantling of Pole with all accessories LS 1 3,098.00 3,586.32
2 No. 16 1,317.00 24,393.47
3 Km 1.05 ### 75,716.59
4 Fixing of LA No. 3 52.00 180.59
5 Earthing complete Set 30 119.00 4,132.72
6 HT Stay Set complete Set 15 251.00 4,358.46
7 Fixing of Caution Board No. 4 11.00 50.94
8 Numbering of Pole No. 16 9.00 166.70
D Total Erection cost ###
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
11 kV Aerial Bunched Conductor (3c x 120 sq.mm + Messenger wire)
Suitable Tapping arrangement along with associated accessories complete
Heat Shinkable Termination kit along with accessories complete
Erection of 9 mtr. long PCC pole with associated foundation (with all fittings)
Erection of 11 kV Aerial Bunched Conductor including Hoisting, stringing, sagging, tensioning & route clearance with fixing of Clamps, Jointing Kits complete
Page 22 of 55
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 95 sq.mm. ABC
Item Description Unit Qty.
Supply
1 9 mtr. PCC Pole (WL 400 kg.) No. 30 3,431.00 119,154.34
2 M.S. Channel 75 x 40 mm Kg. 170 48.90 8,728.65
3 M.S. Angle 65 x 65 x 6 mm Kg. 260 58.05 15,847.65
4 M.S. Flat 65 x 6 mm Kg. 180 43.03 8,132.67
5 12 kV Gapless (ZnO Type) LA (1 Set = 3 nos. Set 1 1,029.00 1,080.45
6 G.I. HT Stay set complete 1830 x 20 mm Set 15 719.00 11,324.25
7 HT Guy insulator No. 15 24.00 416.75
8 G.I. Stay wire 7/3.15 mm Kg. 115 71.90 8,681.93
9 G.I. Earth Spike (1830 x 20 mm) No. 30 277.00 8,725.50
10 G.I. Wire 5 mm (6-SWG) Kg. 90 70.79 6,689.66
11 Caution Board No. 4 48.00 222.26
A Sub-Total ###
B Sundry Charges @5% on A 9,450.21
12 Suspension clamp No. 24 355.35 9,872.69
13 Dead-end/ Anchor clamp No. 12 473.80 6,581.79
14 Eye hook No. 32 92.70 3,433.98
15 Yoke bracket No. 4 355.35 1,645.45
16 Km 1.05 ### 643,591.11
17 Heat Shrinkable Straight Through Jointing Kit No. 4 2,060.00 9,538.83
18 No. 6 3,296.00 22,893.19
19 No. 20 1,545.00 35,770.61
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Survey of HT Line Ckt-Km 1 1,058.00 1,224.77
2 No. 30 1,317.00 45,737.76
3 Km 1.05 ### 64,359.11
4 Fixing of LA No. 3 52.00 180.59
5 Earthing complete Set 30 119.00 4,132.72
6 HT Stay Set complete Set 15 251.00 4,358.46
7 Fixing of Caution Board No. 4 11.00 50.94
8 Numbering of Pole No. 30 9.00 312.56
D Total Erection cost ###
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
11 kV Aerial Bunched Conductor (3c x 120 sq.mm + Messenger wire)
Suitable Tapping arrangement along with associated accessories complete
Heat Shinkable Termination kit along with accessories complete
Erection of 9 mtr. long PCC pole with associated foundation (with all fittings)
Erection of 11 kV Aerial Bunched Conductor including Hoisting, stringing, sagging, tensioning & route clearance with fixing of Clamps, Jointing Kits complete
Page 23 of 55
Renovation of 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 95 sq.mm. ABC
Item Description Unit Qty.
Supply
1 9 mtr. PCC Pole (WL 400 kg.) No. 16 3,431.00 63,548.98
2 M.S. Channel 75 x 40 mm Kg. 170 48.90 8,728.65
3 M.S. Angle 65 x 65 x 6 mm Kg. 260 58.05 15,847.65
4 M.S. Flat 65 x 6 mm Kg. 180 43.03 8,132.67
5 12 kV Gapless (ZnO Type) LA (1 Set = 3 nos. No. 1 1,029.00 1,080.45
6 G.I. HT Stay set complete 1830 x 20 mm Set 15 719.00 11,324.25
7 HT Guy insulator No. 15 24.00 416.75
8 G.I. Stay wire 7/3.15 mm kg. 115 71.90 8,681.93
9 G.I. Earth Spike (1830 x 20 mm) No. 30 277.00 8,725.50
10 G.I. Wire 5 mm (6-SWG) Kg. 90 70.79 6,689.66
11 Caution Board No. 4 48.00 222.26
A Sub-Total ###
B Sundry Charges @5% on A 6,669.94
12 Suspension clamp No. 24 355.35 9,872.69
13 Dead-end/ Anchor clamp No. 12 473.80 6,581.79
14 Eye hook No. 32 92.70 3,433.98
15 Yoke bracket No. 4 355.35 1,645.45
16 Km 1.05 ### 643,591.11
17 Heat Shrinkable Straight Through Jointing Kit No. 4 2,060.00 9,538.83
18 No. 6 3,296.00 22,893.19
19 No. 20 1,545.00 35,770.61
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Dismantling of Pole with all accessories LS 1 3,098.00 3,586.32
2 No. 16 1,317.00 24,393.47
3 Km 1.05 ### 64,359.11
4 Fixing of LA No. 3 52.00 180.59
5 Earthing complete No. 30 119.00 4,132.72
6 HT Stay Set complete Set 15 251.00 4,358.46
7 Fixing of Caution Board No. 4 11.00 50.94
8 Numbering of Pole No. 16 9.00 166.70
D Total Erection cost ###
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
11 kV Aerial Bunched Conductor (3c x 120 sq.mm + Messenger wire)
Suitable Tapping arrangement along with associated accessories complete
Heat Shinkable Termination kit along with accessories complete
Erection of 9 mtr. long PCC pole with associated foundation (with all fittings)
Erection of 11 kV Aerial Bunched Conductor including Hoisting, stringing, sagging, tensioning & route clearance with fixing of Clamps, Jointing Kits complete
Page 24 of 55
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 70 sq.mm. ABC
Item Description Unit Qty.
Supply
1 9 mtr. PCC Pole (WL 400 kg.) No. 30 3,431.00 119,154.34
2 M.S. Channel 75 x 40 mm Kg. 170 48.90 8,728.65
3 M.S. Angle 65 x 65 x 6 mm Kg. 260 58.05 15,847.65
4 M.S. Flat 65 x 6 mm Kg. 180 43.03 8,132.67
5 12 kV Gapless (ZnO Type) LA (1 Set = 3 nos. No. 1 1,029.00 1,080.45
6 G.I. HT Stay set complete 1830 x 20 mm Set 15 719.00 11,324.25
7 HT Guy insulator No. 15 24.00 416.75
8 G.I. Stay wire 7/3.15 mm kg. 115 71.90 8,681.93
9 G.I. Earth Spike (1830 x 20 mm) No. 30 277.00 8,725.50
10 G.I. Wire 5 mm (6-SWG) Kg. 90 70.79 6,689.66
11 Caution Board No. 4 48.00 222.26
A Sub-Total ###
B Sundry Charges @5% on A 9,450.21
12 Suspension clamp No. 24 355.35 9,872.69
13 Dead-end/ Anchor clamp No. 12 473.80 6,581.79
14 Eye hook No. 32 92.70 3,433.98
15 Yoke bracket No. 4 355.35 1,645.45
16 Km 1.05 ### 579,231.27
17 No. 4 2,060.00 9,538.83
18 No. 6 3,296.00 22,893.19
19 No. 20 1,545.00 35,770.61
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Survey of HT Line Ckt-Km 1 1,058.00 1,224.77
2 No. 30 1,317.00 45,737.76
3 Km. 1.05 ### 57,923.13
4 Fixing of LA No. 3 52.00 180.59
5 Earthing complete Set 30 119.00 4,132.72
6 HT Stay Set complete No. 15 251.00 4,358.46
7 Fixing of Caution Board No. 4 11.00 50.94
8 Numbering of Pole No. 30 9.00 312.56
D Total Erection cost ###
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
11 kV Aerial Bunched Conductor (3c x 120 sq.mm + Messenger wire) Heat Shrinkable Straight Through Jointing KitSuitable Tapping arrangement along with associated accessories complete
Heat Shinkable Termination kit along with accessories complete
Erection of 9 mtr. long PCC pole with associated foundation (with all fittings)
Erection of 11 kV Aerial Bunched Conductor including Hoisting, stringing, sagging, tensioning & route clearance with fixing of Clamps, Jointing Kits complete
Page 25 of 55
New 11 kV U.G. Cable Railway Crossing Terminating on 9.0 mtr PCC DP (Single Run)
Item Description Unit Qty.
Supply
1 9 mtr. PCC Pole (WL 400 kg.) No. 4 3,431.00 15,887.25
2 MS Channel 75 x 40 mm Kg. 120 - 48.90 6,161.40
3 MS Angle 50 x 50 x 6 mm Kg. 70 - 44.14 3,244.58
4 MS Flat 65 x 6 mm Kg. 20 - 43.03 903.63
5 11 kV, 45 kN Disc Insulator (T&C Type) No. 6 - 337.00 2,123.10
6 Hardware fittings Set 6 - 330.00 2,079.00
7 Lightning Arrestor 11 kV (1 Set = 3 nos.) Set 2 - 1,029.00 2,160.90
8 GI Stay set complete 1830 x 20 mm Set 8 - 277.00 2,326.80
9 HT Guy Insulator No. 8 24.00 - 222.26
10 GI Stay Wire 7/3.15 mm Kg. 60 - 71.90 4,529.70
11 GI Earth Spike 1830 x 20 mm No. 6 - 277.00 1,745.10
12 GI Wire 5 mm (6 SWG) Kg. 22 - 70.79 1,635.25
13 PG Clamp No. 16 65.00 - 1,203.93
14 GI Barbed Wire Kg. 12 38.50 - 534.82
15 Caution Board No. 2 48.00 - 111.13
16 11 kV (E), 3c x 185 sq.mm. XLPE Cable Mtr. 135 969.67 137,450.44
17 No. 2 ### 26,757.34
A Total Supply Cost ###
B Sundry Charges @5% on A 10,453.83
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Erection of Double Pole (PCC Pole) No. 2 3,342.00 7,737.57
2 Fixing of Disc Insulator No. 6 27.00 187.54
3 Fixing of Lightning Arrestor No. 6 52.00 361.18
4 Earthing complete Set 6 119.00 826.54
5 HT Stay Set complete Set 8 251.00 2,324.51
6 Stringing and Sagging LS 1 175.15 202.76
7 LS 1 ### 39,779.02
8 Fixing of End Termination Kits No. 2 1,155.70 2,675.73
9 No. 4 60.00 277.83
10 Fixing of Caution Board No. 2 11.00 25.47
11 Numbering of Pole No. 4 9.00 41.67
D Total Erection cost 54,439.82
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Heat Shrinkable Outdoor Termination Kit for 3c x 185 sq.mm. XLPE cable
Laying of 11 kV Grade (E) 3c x 185 sq.mm. XLPE U.G. Cable (Single Run) through burried trench/Hume Pipe including digging of trench, supply & laying of sand, brick, Hume Pipe etc complete.
Fixing of Anti-climbing Device (with barbed wire)
Page 26 of 55
New 11 kV U.G. Cable Railway Crossing Terminating on 9.0 mtr PCC Four Pole (Double Run)
Item Description Unit Qty.
Supply
1 9 mtr. PCC Pole (WL 400 kg.) No. 8 3,431.00 31,774.49
2 MS Channel 75 x 40 mm Kg. 240 48.90 12,322.80
3 MS Angle 50 x 50 x 6 mm Kg. 140 44.14 6,489.17
4 MS Flat 65 x 6 mm Kg. 40 43.03 1,807.26
5 11 kV Pin Insulator No. 6 48.00 302.40
6 GI pin for above No. 6 88.00 554.40
7 11 kV, 45 kN Disc Insulator (T&C Type) No. 18 337.00 6,369.30
8 Hardware fittings Set 18 330.00 6,237.00
9 Lightning Arrestor 11 kV (1 Set = 3 nos.) Set 2 1,029.00 2,160.90
10 GI Stay set complete 1830 x 20 mm Set 12 277.00 3,490.20
11 HT Guy Insulator 11 kV No. 12 24.00 333.40
12 GI Stay Wire 7/3.15 mm Kg. 90 71.90 6,794.55
13 GI Earth Spike 1830 x 20 mm No. 10 277.00 2,908.50
14 GI Wire 5 mm (6 SWG) Kg. 36 70.79 2,675.86
15 PG Clamp No. 16 65.00 1,203.93
16 GI Barbed Wire Kg. 24 38.50 1,069.65
17 Caution Board No. 4 48.00 222.26
18 11 kV (E), 3c x 185 sq.mm. XLPE Cable Mtr. 270 969.67 274,900.88
19 No. 4 ### 53,514.69
A Total Supply Cost ###
B Sundry Charges @5% on A 20,756.58
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Erection of Four Pole (PCC Pole) No. 2 7,651.00 17,713.98
2 Fixing of Disc Insulator No. 18 27.00 562.61
3 Fixing of Pin Insulator No. 6 25.00 173.64
4 Fixing of Lightning Arrestor No. 6 52.00 361.18
5 Earthing complete Set 10 119.00 1,377.57
6 HT Stay Set complete Set 12 251.00 3,486.77
7 Stringing and Sagging LS 1 175.15 202.76
8 LS 1 ### 63,646.43
9 Fixing of End Termination Kits No. 4 1,155.70 5,351.47
10 No. 8 60.00 555.66
11 Fixing of Caution Board No. 4 11.00 50.94
12 Numbering of Pole No. 8 9.00 83.35
D Total Erection cost 93,566.34
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Heat Shrinkable Outdoor Termination Kit for 3c x 185 sq.mm. XLPE cable
Laying of 11 kV Grade (E) 3c x 185 sq.mm. XLPE U.G. Cable (Double Run) through burried trench/Hume Pipe including digging of trench, supply & laying of sand, brick, Hume Pipe etc complete.
Fixing of Anti-climbing Device (with barbed wire)
Page 27 of 55
Item Description Unit Qty.
Supply
1 12.8 mtr. Rail Pole 52kg/mtr No. 2 ### 55,238.40
2 MS Channel 75 x 40 mm Kg. 120 48.90 6,161.40
3 MS Angle 50 x 50 x 6 mm Kg. 70 44.14 3,244.58
4 MS Flat 65 x 6 mm Kg. 20 43.03 903.63
5 11 kV Pin Insulator No. 6 48.00 302.40
6 GI pin for above No. 6 88.00 554.40
7 11 kV, 45 kN Disc Insulator (T&C Type) No. 18 337.00 6,369.30
8 Hardware fittings Set 18 330.00 6,237.00
9 Lightning Arrestor 11 kV (1 Set = 3 nos.) Set 2 1,029.00 2,160.90
10 GI Stay set complete 1830 x 20 mm Set 12 277.00 3,490.20
11 HT Guy Insulator 11 kV No. 12 24.00 333.40
12 GI Stay Wire 7/3.15 mm Kg. 90 71.90 6,794.55
13 GI Earth Spike 1830 x 20 mm No. 10 277.00 2,908.50
14 GI Wire 5 mm (6 SWG) Kg. 36 70.79 2,675.86
15 PG Clamp No. 16 65.00 1,203.93
16 GI Barbed Wire Kg. 24 38.50 1,069.65
17 Caution Board No. 4 48.00 222.26
18 11 kV (E), 3c x 185 sq.mm. XLPE Cable Mtr. 270 969.67 274,900.88
19 No. 4 ### 53,514.69
A Total Supply Cost ###
B Sundry Charges @5% on A 21,414.30
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Erection of Four Pole (Rail Pole) No. 2 7,651.00 17,713.98
2 Fixing of Disc Insulator No. 18 27.00 562.61
3 Fixing of Pin Insulator No. 6 25.00 173.64
4 Fixing of Lightning Arrestor Set 2 52.00 120.39
5 Earthing complete Set 10 119.00 1,377.57
6 HT Stay Set complete Set 12 251.00 3,486.77
7 Stringing and Sagging LS 1 175.15 202.76
8 Dismantling of PILC Cable LS 1 5,498.02 6,364.64
9 LS 1 ### 63,646.43
10 Fixing of End Termination Kits No. 4 1,155.70 5,351.47
11 No. 8 60.00 555.66
12 Fixing of Caution Board No. 4 11.00 50.94
13 Numbering of Pole No. 8 9.00 83.35
D Total Erection cost 99,690.20
E Total Cost (Supply + Erection) ###
Renovation of 11 kV U.G. Cable (Single Run) Railway Crossing Terminating on 12.8 mtr Rail Four Pole by 11 kV U.G. Cable (Double Run)
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Heat Shrinkable Outdoor Termination Kit for 3c x 185 sq.mm. XLPE cable
Laying of 11 kV Grade (E) 3c x 185 sq.mm. XLPE U.G. Cable (Double Run) through burried trench/Hume Pipe including digging of trench, supply & laying of sand, brick, Hume Pipe etc complete.
Fixing of Anti-climbing Device (with barbed wire)
Page 28 of 55
POWER FINANCE CORPORATION LTD.Detail Project Report - Part B
Cost Data of Distribution Transformers
New 100 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Item Description Unit Qty.
Supply
1 12.8 mtr. Rail Pole (52 Kg / mtr.) No. 2 ### 55,238.40
2 MS Channel 100 x 50 mm Kg. 60 40.07 2,524.16
3 MS Channel 75 x 40 mm Kg. 80 48.90 4,107.60
4 MS Angle 65 x 65 x 6 mm Kg. 58 44.14 2,688.37
5 MS Flat 65 x 6 mm / 50 x 6 mm Kg. 54 43.03 2,439.80
6 11 kV Pin Insulator No. 6 48.00 302.40
7 GI Pin for above No. 6 88.00 554.40
8 11 kV Disc Insulator (T&C Type 45 KN) No. 3 446.00 1,404.90
9 Hardware fittings for above No. 3 330.00 1,039.50
10 GI HT Stay set complete 1830 x 20 mm Set 4 719.00 3,019.80
11 HT Guy Insulator No. 4 24.00 111.13
12 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
13 GI Earth Spike (1830 x 20 mm) No. 6 277.00 1,745.10
14 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
15 12 kV Lightning Arrestor (1 Set = 3 nos.) Set 1 1,029.00 1,080.45
16 11 kV, 200 Amp TPGO Isolator No. 1 8,362.00 8,780.10
17 Distribution Transformer 11/0.4 kV, 100 kVA No. 1 ### 158,495.40
18 XLPE Cable 1 x (1c x 70) sq.mm for I/C Mtr. 40 74.89 3,145.38
19 XLPE Cable 1 x (1c x 50) sq.mm for O/G Mtr. 120 46.65 5,878.15
20 Caution Board No. 1 48.00 55.57
21 Barbed Wire Kg. 6 38.50 267.41
22 Turn Buckle No. 2 100.00 231.53
23 Plastic Tape Roll 3 27.00 93.77
A Sub-Total ###
B Sundry Charges @5% on A 12,821.43
24 12 kV, 12 kVAR Capacitor Bank No. 1 ### 11,989.99
25 LT Distribution Box No. 1 ### 55,120.28
C Total Supply Cost (Incl. Sundry) ###
Erection
1 LS 1 6,040.00 6,992.06
2 Fixing of Pin Insulator No. 6 25.00 173.64
3 Fixing of Disc Insulator No. 3 27.00 93.77
4 Earthing complete Set 6 119.00 826.54
5 HT Stay Set complete Set 4 251.00 1,162.26
6 No. 1 1,274.00 1,474.81
7 Fixing of Lightning Arrestor No. 3 52.00 180.59
8 Fixing of TPGO Isolator No. 1 540.00 625.12
9 Fixing of LTDB & Capacitor Panel No. 1 8,695.86 10,066.54
10 Mtr. 40 11.23 520.01
11 Mtr. 120 8.75 1,215.51
12 Fixing of Anti-climbing Device No. 2 60.00 138.92
13 Fixing of Caution Board No. 1 11.00 12.73
D Total Erection cost 23,482.49
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection of Substation structure with all fittings on 12.8 mtr. Rail Pole (DP)
Erection of 100 kVA Distribution Transformer
Erection & termination of 1.1 kV grade 1c x 70 sq.mm XLPE cable as I/C
Erection & termination of 1.1 kV grade 1c x 50 sq.mm XLPE cable as O/G
E Total Cost (Supply + Erection) ###
Renovation of 100 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Item Description Unit Qty.
Supply
1 GI Earth Spike (1830 x 20 mm) No. 6 277.00 1,745.10
2 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
3 12 kV Lightning Arrestor (1 Set = 3 nos.) Set 1 1,029.00 1,080.45
4 11 kV TPGO Isolator 200 A No. 1 8,362.00 8,780.10
5 XLPE Cable 1 x (1c x 70) sq.mm for I/C Mtr. 40 74.89 3,145.38
6 XLPE Cable 1 x (1c x 50) sq.mm for O/G Mtr. 120 46.65 5,878.15
7 GI HT Stay set complete 1830x20 mm No. 4 719.00 3,019.80
8 HT Guy insulator No. 4 24.00 111.13
9 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
10 Caution Board No. 1 48.00 55.57
11 Barbed Wire Kg. 6 38.50 267.41
12 Turn Buckle No. 2 100.00 231.53
13 Plastic Tape Roll 3 27.00 93.77
A Sub-Total 27,633.69
B Sundry Charges @5% on A 1,381.68
14 12 kV, 12 kVAR Capacitor Bank No. 1 ### 11,989.99
15 LT Distribution Box No. 1 ### 55,120.28
16 Pole, Steel Structure & other accessories LS 1 35,000.00
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Pole, Steel Structure & other accessories LS 1 5,000.00
2 Earthing complete Set 6 119.00 826.54
3 HT Stay Set complete Set 4 251.00 1,162.26
4 Fixing of Lightning Arrestor No. 3 52.00 180.59
5 Fixing of TPGO Isolator No. 1 540.00 625.12
6 Fixing of LTDB & Capacitor Panel Set 1 8,695.86 10,066.54
7 Mtr. 40 11.23 520.01
8 Mtr. 120 8.75 1,215.51
9 Fixing of Anti-climbing Device No. 2 60.00 138.92
10 Fixing of Caution Board No. 1 11.00 12.73
D Total Erection cost 19,748.21
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection & termination of 1.1 kV grade 1c x 70 sq mm. XLPE cable as I/C
Erection & termination of 1.1 kV grade 1c x 50 sq mm. XLPE cable as O/G
New 63 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Item Description Unit Qty.
Supply
1 12.8 mtr. Rail Pole (52 Kg / mtr.) No. 2 ### 55,238.40
2 MS Channel 100 x 50 mm Kg. 40 40.07 1,682.77
3 MS Channel 75 x 40 mm Kg. 80 48.90 4,107.60
4 MS Angle 65 x 65 x 6 mm Kg. 35 44.14 1,622.29
5 MS Flat 65 x 6 mm / 50 x 6 mm Kg. 25 43.03 1,129.54
6 11 kV Pin Insulator No. 6 48.00 302.40
7 GI Pin for above No. 6 88.00 554.40
8 11 kV Disc Insulator (T&C Type 45 KN) No. 3 446.00 1,404.90
9 Hardware fittings for above Set 3 330.00 1,039.50
10 GI HT Stay set complete 1830 x 20 mm Set 4 719.00 3,019.80
11 HT Guy Insulator No. 4 24.00 111.13
12 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
13 GI Earth Spike (1830 x 20 mm) No. 6 277.00 1,745.10
14 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
15 12 kV Lightning Arrestor (1 Set = 3 nos.) Set 1 1,029.00 1,080.45
16 11 kV, 200 Amp TPGO Isolator No. 1 8,362.00 8,780.10
17 Distribution Transformer 11/0.4 kV, 63 kVA No. 1 ### 119,136.15
18 XLPE Cable 1 x (1c x 50) sq.mm for I/C Mtr. 40 46.65 1,959.38
19 XLPE Cable 1 x (1c x 25) sq.mm for O/G Mtr. 120 26.93 3,392.93
20 Caution Board Mtr. 1 48.00 55.57
21 Barbed Wire Kg. 6 38.50 267.41
22 Turn Buckle No. 2 100.00 231.53
23 Plastic Tape Roll 3 27.00 93.77
A Sub-Total ###
B Sundry Charges @5% on A 10,509.02
24 12 kV, 8 kVAR Capacitor Bank No. 1 6,420.38 7,432.39
25 LT Distribution Box No. 1 ### 50,408.43
C Total Supply Cost (Incl. Sundry) ###
Erection
1 LS 1 6,040.00 6,992.06
2 Fixing of Pin Insulator No. 6 25.00 173.64
3 Fixing of Disc Insulator No. 3 27.00 93.77
4 Earthing complete Set 6 119.00 826.54
5 HT Stay Set complete Set 4 251.00 1,162.26
6 Erection of 63 kVA Distribution Transformer No. 1 1,228.00 1,421.56
7 Fixing of Lightning Arrestor No. 3 52.00 180.59
8 Fixing of TPGO Isolator No. 1 540.00 625.12
9 Fixing of LTDB & Capacitor Panel No. 1 7,494.76 8,676.12
10 Mtr. 40 8.74 404.71
11 Mtr. 120 5.16 716.80
12 Fixing of Anti-climbing Device No. 2 60.00 138.92
13 Fixing of Caution Board No. 1 11.00 12.73
D Total Erection cost 21,424.81
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection of Substation structure with all fittings 12.8 mtr. Rail Pole (DP)
Erection & termination of 1.1 kV grade 1c x 50 sq.mm XLPE cable as I/C
Erection & termination of 1.1 kV grade 1c x 25 sq.mm XLPE cable as O/G
Renovation of 63 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Item Description Unit Qty.
Supply
1 GI Earth Spike (1830 x 20 mm) No. 6 277.00 1,745.10
2 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
3 12 kV Lightning Arrestor (1 Set = 3 nos.) Set 1 1,029.00 1,080.45
4 11 kV TPGO Isolator 200 A No. 1 8,362.00 8,780.10
5 XLPE Cable 1 x (1c x 50) sq.mm for I/C Mtr. 40 46.65 1,959.38
6 XLPE Cable 1 x (1c x 25) sq.mm for O/G Mtr. 120 26.93 3,392.93
7 GI HT Stay set complete 1830x20 mm No. 4 719.00 3,019.80
8 HT Guy insulator No. 4 24.00 111.13
9 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
10 Caution Board No. 1 48.00 55.57
11 Barbed Wire Kg. 6 38.50 267.41
12 Turn Buckle No. 2 100.00 231.53
13 Plastic Tape Roll 3 27.00 93.77
A Sub-Total 23,962.47
B Sundry Charges @5% on A 1,198.12
14 12 kV, 8 kVAR Capacitor Bank No. 1 6,420.38 7,432.39
15 LT Distribution Box No. 1 ### 50,408.43
16 Pole, Steel Structure & other accessories Lot 1 35,000.00
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Pole, Steel Structure & other accessories LS 1 5,000.00
2 Earthing complete Set 6 119.00 826.54
3 Staying complete Set 4 251.00 1,162.26
4 Fixing of Lightning Arrestor No. 1 52.00 60.20
5 Fixing of TPGO Isolator No. 1 540.00 625.12
6 Fixing of LTDB & Capacitor Bank Set 1 7,494.76 8,676.12
7 Mtr. 40 8.74 404.71
8 Mtr. 120 5.16 716.80
9 Fixing of Anti-climbing Device No. 2 60.00 138.92
10 Fixing of Caution Board No. 1 11.00 12.73
D Total Erection cost 17,623.39
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection & termination of 1.1 kV grade 1c x 50 sq mm. XLPE cable as I/C
Erection & termination of 1.1 kV grade 1c x 25 sq mm. XLPE cable as O/G
New 25 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Item Description Unit Qty.
Supply
1 12.8 mtr. Rail Pole (52 Kg / mtr.) No. 2 ### 55,238.40
2 MS Channel 75 x 40 mm Kg. 100 48.90 5,134.50
3 MS Angle 65 x 65 x 6 mm Kg. 35 44.14 1,622.29
4 MS Flat 65 x 6 mm / 50 x 6 mm Kg. 25 43.03 1,129.54
5 11 kV Pin Insulator No. 6 48.00 302.40
6 GI Pin for above No. 6 88.00 554.40
7 11 kV Disc Insulator (T&C Type 45 KN) No. 3 446.00 1,404.90
8 Hardware fittings for above Set 3 330.00 1,039.50
9 GI HT Stay set complete 1830 x 20 mm Set 4 719.00 3,019.80
10 HT Guy Insulator No. 4 24.00 111.13
11 GI Stay Wire 7/3.15 mm Kg. 23 71.90 1,736.39
12 GI Earth Spike (1830 x 20 mm) No. 3 277.00 872.55
13 5 mm GI Wire (6-SWG) Kg. 13 70.79 966.28
14 12 kV Lightning Arrestor (1 Set = 3 nos.) Set 1 1,029.00 1,080.45
15 11 kV, 200 Amp TPGO Isolator No. 1 8,362.00 8,780.10
16 Distribution Transformer 11/0.4 kV, 25 kVA No. 1 ### 74,446.05
21 XLPE Cable 1 x (1c x 50) sq.mm for I/C Mtr. 40 46.65 1,959.38
22 XLPE Cable 1 x (1c x 25) sq.mm for O/G Mtr. 60 26.93 1,696.46
17 Caution Board No. 1 48.00 55.57
18 Barbed Wire Kg. 6 38.50 267.41
19 Turn Buckle No. 2 100.00 231.53
20 Plastic Tape Roll 3 27.00 93.77
A Sub-Total ###
B Sundry Charges @5% on A 8,087.14
21 12 kV, 4 kVAR Capacitor Bank No. 1 3,937.02 4,557.59
23 LT Distribution Box No. 1 ### 40,746.08
C Total Supply Cost (Incl. Sundry) ###
Erection
1 LS 1 6,040.00 6,992.06
2 Fixing of Pin Insulator No. 6 25.00 173.64
3 Fixing of Disc Insulator No. 3 27.00 93.77
5 Earthing complete Set 6 119.00 826.54
4 HT Stay Set complete Set 4 251.00 1,162.26
7 Erection of 25 kVA Distribution Transformer No. 1 894.00 1,034.92
8 Fixing of Lightning Arrestor Set 1 52.00 60.20
9 Fixing of TPGO Isolator No. 1 540.00 625.12
11 Fixing of LTDB & Capacitor Panel No. 1 7,494.76 8,676.12
12 Mtr. 40 8.74 404.71
13 Mtr. 60 5.16 358.40
6 Fixing of Anti-climbing Device No. 2 60.00 138.92
10 Fixing of Caution Board No. 1 11.00 12.73
D Total Erection cost 20,559.37
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection of Substation structure with all fittings 12.8 mtr. Rail Pole (DP)
Erection & termination of 1.1 kV grade 1c x 50 sq.mm XLPE cable as I/C
Erection & termination of 1.1 kV grade 1c x 25 sq.mm XLPE cable as O/G
Renovation of 25 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Item Description Unit Qty.
Supply
1 GI Earth Spike (1830 x 20 mm) No. 6 277.00 1,745.10
2 5 mm GI Wire (6-SWG) Kg. 13 70.79 966.28
3 12 kV Lightning Arrestor (1 Set = 3 nos.) Set 1 1,029.00 1,080.45
4 11 kV TPGO Isolator 200 A No. 1 8,362.00 8,780.10
5 XLPE Cable 1 x (1c x 50) sq.mm for I/C Mtr. 40 46.65 1,959.38
6 XLPE Cable 1 x (1c x 25) sq.mm for O/G Mtr. 60 26.93 1,696.46
7 GI HT Stay set complete 1830x20 mm No. 4 719.00 3,019.80
8 HT Guy insulator No. 4 24.00 111.13
9 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
10 Caution Board No. 1 48.00 55.57
11 Barbed Wire Kg. 6 38.50 267.41
12 Turn Buckle No. 2 100.00 231.53
13 Plastic Tape Roll 3 27.00 93.77
A Sub-Total 21,894.36
B Sundry Charges @5% on A 1,094.72
14 12 kV, 4 kVAR Capacitor Bank No. 1 6,420.00 7,431.95
15 LT Distribution Box No. 1 ### 40,746.33
16 Pole, Steel Structure & other accessories LS 1 15,000.00
C Total Supply Cost (Incl. Sundry) 86,167.36
Erection
1 Pole, Steel Structure & other accessories LS 1 2,000.00
2 Earthing complete Set 6 119.00 826.54
3 Staying complete Set 4 251.00 1,162.26
4 Fixing of Lightning Arrestor No. 1 52.00 60.20
5 Fixing of TPGO Isolator No. 1 540.00 625.12
6 Fixing of LTDB & Capacitor Bank Set 1 6,242.73 7,226.74
7 Mtr. 40 8.74 404.71
8 Mtr. 60 5.16 358.40
9 Fixing of Anti-climbing Device No. 2 60.00 138.92
10 Fixing of Caution Board No. 1 11.00 12.73
D Total Erection cost 12,815.61
E Total Cost (Supply + Erection) 98,982.97
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection & termination of 1.1 kV grade 1c x 50 sq mm. XLPE cable as incomer
Erection & termination of 1.1 kV grade 1c x 25 sq mm. XLPE cable as incomer
Renovation of 315 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Item Description Unit Qty.
Supply
1 GI Earth Spike (1830 x 20 mm) No. 6 277.00 1,745.10
2 HT Expulsion type 20 Amp fuse (1 set = 3 no Set 1 2,686.00 3,109.38
3 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
4 12 kV Lightning Arrestor (1 Set = 3 nos.) Set 1 1,029.00 1,080.45
5 11 kV TPGO Isolator 200 A No. 1 8,362.00 8,780.10
6 XLPE Cable 2 x (1c x 150 sq.mm) as I/C Mtr. 40 239.40 10,054.63
7 XLPE Cable 1 x (1c x 185 sq.mm) as O/G Mtr. 240 156.16 39,353.33
8 GI HT Stay set complete 1830x20 mm No. 4 719.00 3,019.80
9 HT Guy insulator No. 4 24.00 111.13
10 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
11 Caution Board No. 1 48.00 55.57
12 Barbed Wire Kg. 6 38.50 267.41
13 Turn Backle No. 2 100.00 231.53
14 Plastic Tape Roll 3 27.00 93.77
A Sub-Total 71,127.50
B Sundry Charges @5% on A 3,556.37
15 12 kV, 42 kVAR Capacitor Bank No. 1 ### 27,997.16
16 LT Distribution Box No. 1 ### 86,243.06
17 Pole, Steel Structure & other accessories Lot 1 75,000.00
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Pole, Steel Structure & other accessories LS 1 8,000.00
2 Earthing complete Set 6 119.00 826.54
3 Staying complete Set 4 251.00 1,162.26
4 Fixing of Lightning Arrestor No. 1 52.00 60.20
5 Fixing of TPGO Isolator No. 1 540.00 625.12
6 Fixing of LTDB & Capacitor Panel LS 1 ### 23,427.17
7 Mtr. 40 35.91 1,662.78
8 Mtr. 240 23.42 6,508.06
9 Set 1 402.90 466.41
10 No. 2 60.00 138.92
11 Fixing of Caution Board No. 1 11.00 12.73
D Total Erection cost 42,890.18
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection & termination of 1.1 kV grade XLPE Cable 2 x (1c x 150 sq.mm) as incomer
Erection & termination of 1.1 kV grade XLPE Cable 1 x (1c x 185 sq.mm) as OutgoingFixing of Expulsion type Fuse (1 set = 3 nos)Fixing of Anti-climbing Device (with barbed wire)
Renovation of 250 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Item Description Unit Qty.
Supply
1 GI Earth Spike (1830 x 20 mm) No. 6 277.00 1,745.10
2 HT Expulsion type 15 Amp fuse (1 set = 3 no No. 1 2,686.00 3,109.38
3 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
4 12 kV Lightning Arrestor (1 Set = 3 nos.) Set 1 1,029.00 1,080.45
5 11 kV TPGO Isolator 200 A No. 1 8,362.00 8,780.10
6 XLPE Cable 2 x (1c x 95 sq.mm) as I/C Mtr. 40 153.77 6,458.51
7 XLPE Cable 1 x (1c x 120 sq.mm) as O/G Mtr. 180 95.68 18,083.33
8 GI HT Stay set complete 1830x20 mm No. 4 719.00 3,019.80
9 HT Guy insulator No. 4 24.00 111.13
10 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
11 Caution Board No. 1 48.00 55.57
12 Barbed Wire Kg. 6 38.50 267.41
13 Turn Backle No. 2 100.00 231.53
14 Plastic Tape Roll 3 27.00 93.77
A Sub-Total 46,261.38
B Sundry Charges @5% on A 2,313.07
15 12 kV, 24 kVAR Capacitor Panel No. 1 ### 23,979.97
16 LT Distribution Box No. 1 ### 72,930.38
17 Pole, Steel Structure & other accessories Lot 1 44,000.00
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Pole, Steel Structure & other accessories LS 1 5,000.00
2 Earthing complete Set 6 119.00 826.54
1 Staying complete Set 4 251.00 1,162.26
4 Fixing of Lightning Arrestor No. 1 52.00 60.20
5 Fixing of TPGO Isolator No. 1 540.00 625.12
7 Fixing of LTDB & Capacitor Panel LS 1 ### 16,401.46
8 Mtr. 40 23.07 1,068.08
9 Mtr. 180 14.35 2,990.53
7 Set 1 402.90 466.41
3 No. 2 60.00 138.92
6 Fixing of Caution Board No. 1 11.00 12.73
D Total Erection cost 22,925.69
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection & termination of 1.1 kV grade XLPE Cable 2 x (1c x 95 sq.mm) as I/C
Erection & termination of 1.1 kV grade XLPE Cable 1 x (1c x 120 sq.mm) as O/GFixing of Expulsion type Fuse (1 set = 3 nos)Fixing of Anti-climbing Device (with barbed wire)
POWER FINANCE CORPORATION LTD.Detail Project Report - Part B
Cost Data of LT Lines
New LT 3-Ph, 5 wire Overhead Line on 8.0 mtr. PCC Pole by 50 sq.mm AAC ANT
Item Description Unit Qty.
Supply
1 8 mtr. PCC Pole (WL:200 kg) No. 24 2,181.00 60,594.72
2 MS Angle 65 x 65 x 6 mm Kg. 250 44.14 11,587.80
3 MS Flat 50 x 6 mm Kg. 124 43.03 5,602.51
4 D Iron Clamp No. 144 19.00 3,167.26
5 Shackle Insulator No. 124 14.50 2,081.41
6 Shackle Strap with Nuts & Bolts No. 16 30.50 564.92
7 C.I. Reel Set 30 12.50 434.11
8 LT Stay set 1630 x 10 mm Set 20 391.00 8,211.00
9 LT Guy Insulator No. 20 14.00 324.14
10 GI Stay Wire 7/2.5 mm Kg. 100 64.44 6,766.20
11 AAC 50 sq.mm Km 4.12 ### 99,229.79
12 AAC 25 sq.mm Km 1.03 ### 12,808.20
13 Jointing Sleeve 50 sq.mm. No. 4 7.00 32.41
14 Jointing Sleeve 25 sq.mm. No. 1 5.00 5.79
15 GI Earth Spike 1830 x 20 mm No. 30 277.00 8,725.50
16 5 mm GI Wire Kg. 55 70.79 4,088.12
17 4 mm GI Wire (for continous earthing) Kg. 102 59.75 6,399.23
18 0.711 mm GI Wire Kg. 2 54.00 125.02
19 Aluminium Binding Wire Kg. 5 18.00 94.50
20 150 mm Polythene Pipe No. 250 7.70 2,228.43
21 LT Spacer 3-phase No. 8 15.00 138.92
A Total Supply Cost ###
B Sundry Charges @5% on A 11,660.50
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Survey of LT Line Ckt-Km 1 669.00 774.45
2 No. 24 856.00 23,782.25
3 Fixing of 'D' iron clamp non RE rate No. 144 3.00 500.09
4 Fixing of C.I Reel No. 30 18.00 625.12
5 Fixing of shackle insulator No. 124 22.00 3,158.00
6 No. 16 5.00 92.61
7 Staying complete Set 20 221.00 5,116.70
8 Earthing Complete Set 30 119.00 4,132.72
9 No. 50 13.00 752.46
10 LS 1 963.00 1,148.24
11 LS 1 3,402.00 3,938.24
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection of 8 mtr. long PCC pole (with fittings)
Fixing of shackle strap with nuts & bolts (non RE rate)
Fixing of safety Device with proper binding at both ends complete
Erection of 25 sq.mm AAC Conductor including Hoisting, stringing, jointing, sagging, tensioning & route clearance
Erection of 50 sq.mm AAC Conductor including Hoisting, stringing, jointing, sagging, tensioning & route clearance
12 LS 1 622.00 720.04
D Total Erection cost 44,740.92
E Total Cost (Supply + Erection) ###
Stringing & Sagging of G.I wire 4 mm for continuous earthing
Renovation of LT 3-Ph, 5 wire Overhead Line on 8.0 mtr. PCC Pole by 50 sq.mm AAC ANT
Item Description Unit Qty.
Supply
1 8 mtr. PCC Pole (WL:200 kg) No. 5 2,181.00 12,623.90
2 MS Angle 65 x 65 x 6 mm Kg. 100 44.14 4,635.12
3 MS Flat 50 x 6 mm Kg. 42 43.03 1,897.62
4 D Iron Clamp No. 36 19.00 791.82
5 Shackle Insulator No. 32 14.50 537.14
6 Shackle Strap with Nuts & Bolts No. 4 30.50 141.23
7 C.I. Reel Set 30 12.50 434.11
8 LT Stay set 1630 x 10 mm Set 5 391.00 2,052.75
9 LT Guy Insulator No. 5 14.00 81.03
10 GI Stay Wire 7/2.5 mm Kg. 25 64.44 1,691.55
11 AAC 50 sq.mm Km 4.12 ### 99,229.79
12 AAC 25 sq.mm Km 1.03 ### 12,808.20
13 Jointing Sleeve 50 sq.mm. No. 4 7.00 32.41
14 Jointing Sleeve 25 sq.mm. No. 1 5.00 5.79
15 GI Earth Spike 1830 x 20 mm No. 15 277.00 4,362.75
16 5 mm GI Wire Kg. 55 70.79 4,088.12
17 4 mm GI Wire (for continous earthing) Kg. 102 59.75 6,399.23
18 0.711 mm GI Wire Kg. 2 54.00 125.02
19 Aluminium Binding Wire Kg. 5 18.00 94.50
20 150 mm Polythene Pipe No. 250 7.70 2,228.43
21 LT Spacer 3-phase No. 8 15.00
A Total Supply Cost ###
B Sundry Charges @5% on A 7,713.03
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Dismantling of pole with all accessories LS 1 3,000.00
3 No. 5 856.00 4,954.64
4 Fixing of 'D' iron clamp non RE rate No. 36 3.00 125.02
5 Fixing of C.I Reel No. 30 18.00 625.12
6 Fixing of shackle insulator No. 32 22.00 814.97
7 Pair 4 5.00 23.15
8 Staying complete Set 5 221.00 1,279.18
9 Earthing Complete No. 15 119.00 2,066.36
10 No. 50 13.00 752.46
11 Km. 1 963.00 1,148.24
12 Km. 1 3,402.00 3,938.24
13 Km. 1 622.00 720.04
D Total Erection cost 19,447.41
E Total Cost (Supply + Erection) ###
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection of 8 mtr. long PCC pole (with fittings)
Fixing of shackle strap with nuts & bolts (non RE rate)
Fixing of safety Device with proper binding at both ends complete
Erection of 25 sq.mm AAC Conductor including Hoisting, stringing, jointing, sagging, tensioning & route clearance
Erection of 50 sq.mm AAC Conductor including Hoisting, stringing, jointing, sagging, tensioning & route clearance
Stringing & Sagging of G.I wire 4 mm for continuous earthing
New LT 3-Ph Overhead Line on 8.0 mtr. PCC Pole by (3c x 50 + 1c x 16 + 1c x 35) sq.mm. ABC
Item Description Unit Qty.
Supply
1 8 mtr. PCC Pole (WL:200 kg) No. 30 2,181.00 75,743.40
2 MS Angle 65 x 65 x 6 mm Kg. 260 44.14 12,051.31
3 MS Flat 50 x 6 mm Kg. 180 43.03 8,132.67
4 LT Stay set 1630 x 10 mm Set 30 391.00 12,316.50
5 LT Guy Insulator No. 30 14.00 486.20
6 GI Stay Wire 7/2.5 mm Kg. 150 64.44 10,149.30
7 Km 1.05 ### 187,710.55
8 GI Earth Spike 1830 x 20 mm No. 30 277.00 8,725.50
9 5 mm GI Wire Kg. 90 70.79 6,689.66
A Sub-Total ###
B Sundry Charges @5% on A 16,100.25
10 Suspension clamp with Suspension bracket No. 24 566.50 15,739.07
11 No. 7 442.90 3,588.98
12 No. 18 3,193.00 66,533.34
13 No. 12 5,871.00 81,557.00
14 No. 120 231.75 32,193.55
15 No. 60 128.75 8,942.65
16 LT ABC Straight through jointing kit No. 2 911.55 2,110.47
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Survey of LT Line Ckt-Km 1 669.00 774.45
2 No. 30 856.00 29,727.81
3 Km 1.05 ### 20,695.09
4 No. 30 1,360.00 47,231.10
5 No. 30 20.00 694.58
6 Staying complete Set 30 221.00 7,675.05
7 Earthing Complete Set 30 119.00 4,132.72
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
1.1 kV Aerial Bunched Conductor (3c x 50 sq.mm + 1c x 16 sq.mm + 1c x 35 sq.mm insulated Messenger wire) including pre-insulated crimping type straight connectors for jointing & termination lugs etc.
Dead-end/ Anchor clamp with Anchor bracketThree Phase S.M.C Junction Box/ Distribution Box 415 V, 50A
Three Phase S.M.C Junction Box/ Distribution Box 415 V, 100A
Insulation piercing connector for Distribution Box (Ph & neutral Conductor)
Insulation piercing connector for Street Light (Phase & Neutral Conductor)
Erection of 8 mtr. long PCC pole (with fittings) Erection of 1.1 kV Aerial Bunched Conductor (3c x 50 sq.mm + 1c x 16 sq.mm + 1c x 35 sq.mm insulated Messenger wire) including Hoisting, stringing, jointing, sagging, tensioning & route clearance with fixing of clamps, jointing kits etc.
Erection of S.M.C Three Phase Distribution Box/ Junction Box with bracket including connection between main cable to junction box with same size of AB cable with Proper Termination at J.B. end through suitable Insulation Piercing Connector
Fixing of Street Light Connection through 2 Nos Insulation Piercing Connector (for Phase & Neutral)
D Total Erection cost ###
E Total Cost (Supply + Erection) ###
Renovation of LT 3-Ph Overhead Line on 8.0 mtr. PCC Pole by (3c x 50 + 1c x 16 + 1c x 35) sq.mm. ABC
Item Description Unit Qty.
Supply
1 8 mtr. PCC Pole (WL:200 kg) No. 15 2,181.00 37,871.70
2 MS Angle 65 x 65 x 6 mm Kg. 260 44.14 12,051.31
3 MS Flat 50 x 6 mm Kg. 180 43.03 8,132.67
4 LT Stay set 1630 x 10 mm Set 15 391.00 6,158.25
5 LT Guy Insulator No. 15 14.00 243.10
6 GI Stay Wire 7/2.5 mm Kg. 75 64.44 5,074.65
7 Km 1.05 ### 187,710.55
8 GI Earth Spike 1830 x 20 mm No. 15 277.00 4,362.75
9 5 mm GI Wire Kg. 45 70.79 3,344.83
A Sub-Total ###
B Sundry Charges @5% on A 13,247.49
10 Suspension clamp with Suspension bracket No. 24 566.50 15,739.07
11 No. 7 442.90 3,588.98
12 No. 18 3,193.00 66,533.34
13 No. 12 5,871.00 81,557.00
14 No. 120 231.75 32,193.55
15 No. 60 128.75 8,942.65
16 LT ABC Straight through jointing kit No. 2 911.55 2,110.47
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Dismantling of Pole with all acessories LS 1 3,000.00
2 No. 15 856.00 14,863.91
3 Km. 1.05 ### 20,695.09
4 No. 30 1,360.00 47,231.10
5 No. 30 20.00 694.58
6 Staying complete Set 15 221.00 3,837.53
7 Earthing Complete No. 15 119.00 2,066.36
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
1.1 kV Aerial Bunched Conductor (3c x 50 sq.mm + 1c x 16 sq.mm + 1c x 35 sq.mm insulated Messenger wire) including pre-insulated crimping type straight connectors for jointing & termination lugs etc.
Dead-end/ Anchor clamp with Anchor bracketThree Phase S.M.C Junction Box/ Distribution Box 415 V, 50A
Three Phase S.M.C Junction Box/ Distribution Box 415 V, 100A
Insulation piercing connector for Distribution Box (Ph & neutral Conductor)
Insulation piercing connector for Street Light (Phase & Neutral Conductor)
Erection of 8 mtr. long PCC pole (with fittings) Erection of 1.1 kV Aerial Bunched Conductor (3c x 50 sq.mm + 1c x 16 sq.mm + 1c x 35 sq.mm insulated Messenger wire) including Hoisting, stringing, jointing, sagging, tensioning & route clearance with fixing of clamps, jointing kits etc.
Erection of S.M.C Three Phase Distribution Box/ Junction Box with bracket including connection between main cable to junction box with same size of AB cable with Proper Termination at J.B. end through suitable Insulation Piercing Connector
Fixing of Street Light Connection through 2 Nos Insulation Piercing Connector (for Phase & Neutral)
D Total Erection cost 92,388.56
E Total Cost (Supply + Erection) ###
Phase Conversion by LT 3-Ph, 5 wire 50 sq.mm AAC ANT Overhead Line on 8.0 mtr. PCC Pole
Item Description Unit Qty.
Supply
1 8 mtr. PCC Pole (WL:200 kg) No. 5 2,181.00 12,623.90
2 MS Angle 65 x 65 x 6 mm Kg. 250 44.14 11,587.80
3 MS Flat 50 x 6 mm Kg. 124 43.03 5,602.51
4 D Iron Clamp No. 144 19.00 3,167.26
5 Shackle Insulator No. 124 14.50 2,081.41
6 Shackle Strap with Nuts & Bolts No. 16 30.50 564.92
7 C.I. Reel Set 30 12.50 434.11
8 LT Stay set 1630 x 10 mm Set 20 391.00 8,211.00
9 LT Guy Insulator No. 20 14.00 324.14
10 GI Stay Wire 7/2.5 mm Kg. 100 64.44 6,766.20
11 AAC 50 sq.mm Km 4.12 ### 99,229.79
12 AAC 25 sq.mm Km 1.03 ### 12,808.20
13 Jointing Sleeve 50 sq.mm. No. 4 7.00 32.41
14 Jointing Sleeve 25 sq.mm. No. 1 5.00 5.79
15 GI Earth Spike 1830 x 20 mm No. 30 277.00 8,725.50
16 5 mm GI Wire Kg. 55 70.79 4,088.12
17 4 mm GI Wire (for continous earthing) Kg. 102 59.75 6,399.23
18 0.711 mm GI Wire Kg. 2 54.00 125.02
19 Aluminium Binding Wire Kg. 5 18.00 94.50
20 150 mm Polythene Pipe No. 250 7.70 2,228.43
21 LT Spacer 3-phase No. 8 15.00 138.92
A Total Supply Cost ###
B Sundry Charges @5% on A 9,261.96
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Dismantling of pole with all accessories LS 1 3,000.00
2 Survey of LT Line Ckt-Km 1 669.00 774.45
3 No. 5 856.00 4,954.64
4 Fixing of 'D' iron clamp non RE rate No. 144 3.00 500.09
5 Fixing of C.I Reel No. 30 18.00 625.12
6 Fixing of shackle insulator No. 124 22.00 3,158.00
7 No. 16 5.00 92.61
8 Staying complete Set 20 221.00 5,116.70
9 Earthing Complete Set 30 119.00 4,132.72
10 No. 50 13.00 752.46
11 LS 1 963.00 1,148.24
12 LS 1 3,402.00 3,938.24
13 LS 1 622.00 720.04
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Erection of 8 mtr. long PCC pole (with all fittings)
Fixing of shackle strap with nuts & bolts (non RE rate)
Fixing of safety Device with proper binding at both ends complete
Erection of 25 sq.mm AAC Conductor including Hoisting, stringing, jointing, sagging, tensioning & route clearance
Erection of 50 sq.mm AAC Conductor including Hoisting, stringing, jointing, sagging, tensioning & route clearance
Stringing & Sagging of G.I wire 4 mm for continuous earthing
D Total Erection cost 28,913.31
E Total Cost (Supply + Erection) ###
Phase conversion by LT 3-Ph (3c x 50 + 1c x 16 + 1c x 35) sq.mm. ABC Overhead Line on 8.0 mtr. PCC Pole
Item Description Unit Qty.
Supply
1 8 mtr. PCC Pole (WL:200 kg) No. 15 2,181.00 37,871.70
2 MS Angle 65 x 65 x 6 mm Kg. 260 44.14 12,051.31
3 MS Flat 50 x 6 mm Kg. 180 43.03 8,132.67
4 LT Stay set 1630 x 10 mm Set 30 391.00 12,316.50
5 LT Guy Insulator No. 30 14.00 486.20
6 GI Stay Wire 7/2.5 mm Kg. 150 64.44 10,149.30
7 Km 1.05 ### 187,710.55
8 GI Earth Spike 1830 x 20 mm No. 30 277.00 8,725.50
9 5 mm GI Wire Kg. 90 70.79 6,689.66
A Sub-Total ###
B Sundry Charges @5% on A 14,206.67
10 Suspension clamp with Suspension bracket No. 24 566.50 15,739.07
11 No. 7 442.90 3,588.98
12 No. 18 3,193.00 66,533.34
13 No. 12 5,871.00 81,557.00
14 No. 120 231.75 32,193.55
15 No. 60 128.75 8,942.65
16 LT ABC Straight through jointing kit No. 2 911.55 2,110.47
C Total Supply Cost (Incl. Sundry) ###
Erection
1 Dismantling of Pole with all acessories LS 1 3,000.00
2 Survey of LT Line Ckt-Km 1 669.00 774.45
3 No. 15 856.00 14,863.91
4 Km 1.05 ### 20,695.09
7 No. 30 1,360.00 47,231.10
8 No. 30 20.00 694.58
11 Staying complete Set 30 221.00 7,675.05
Sl. No.
Unit RateCost Data: 2007-2008(Rs.)
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
1.1 kV Aerial Bunched Conductor (3c x 50 sq.mm + 1c x 16 sq.mm + 1c x 35 sq.mm insulated Messenger wire) including pre-insulated crimping type straight connectors for jointing & termination lugs etc.
Dead-end/ Anchor clamp with Anchor bracketThree Phase S.M.C Junction Box/ Distribution Box 415 V, 50A
Three Phase S.M.C Junction Box/ Distribution Box 415 V, 100A
Insulation piercing connector for Distribution Box (Ph & neutral Conductor)
Insulation piercing connector for Street Light (Phase & Neutral Conductor)
Erection of 8 mtr. long PCC pole (with fittings) Erection of 1.1 kV Aerial Bunched Conductor (3c x 50 sq.mm + 1c x 16 sq.mm + 1c x 35 sq.mm insulated Messenger wire) including Hoisting, stringing, jointing, sagging, tensioning & route clearance with fixing of clamps, jointing kits etc.
Erection of S.M.C Three Phase Distribution Box/ Junction Box with bracket including connection between main cable to junction box with same size of AB cable with Proper Termination at J.B. end through suitable Insulation Piercing Connector
Fixing of Street Light Connection through 2 Nos Insulation Piercing Connector (for Phase & Neutral)
9 Earthing Complete Set 30 119.00 4,132.72
D Total Erection cost 99,066.89
E Total Cost (Supply + Erection) ###
New LT 3-Ph Overhead Line on 8.0 mtr. PCC Pole by (3c x 50 + 1c x 16 + 1c x 35) sq.mm. ABC
Renovation of LT 3-Ph Overhead Line on 8.0 mtr. PCC Pole by (3c x 50 + 1c x 16 + 1c x 35) sq.mm. ABC
Phase Conversion by LT 3-Ph, 5 wire 50 sq.mm AAC ANT Overhead Line on 8.0 mtr. PCC Pole
Phase conversion by LT 3-Ph (3c x 50 + 1c x 16 + 1c x 35) sq.mm. ABC Overhead Line on 8.0 mtr. PCC Pole
Page 53 of 55
POWER FINANCE CORPORATION LTD.Detail Project Report - Part B
Cost Data of LT Energy Meters
New 3-Ph LT Energy Meter
Item Description Unit Qty.
Supply
1 No. 1 9,418.00 9,888.90
2 No. 1 1,200.89 1,260.93
A Total Supply Cost 11,149.83
B Sundry Charges @5% on A 557.49
C Total Supply Cost (Incl. Sundry) 11,707.33
Erection
1 Fixing of 3-Ph Energy Meter No. 1 941.80 988.89
2 Fixing of Pilfer Proof box No. 1 120.09 126.09
D Total Erection cost 1,114.98
E Total Cost (Supply + Erection) 12,822.31
New 1-Ph LT Energy Meter
Item Description Unit Qty.
Supply
1 No. 1 1,152.00 1,209.60
A Total Supply Cost 1,209.60
B Sundry Charges @5% on A 60.48
C Total Supply Cost (Incl. Sundry) 1,270.08
Erection
1 Fixing of 1-Ph Energy Meter with Pilfer Proof box No. 1 115.20 120.96
D Total Erection cost 120.96
E Total Cost (Supply + Erection) 1,391.04
Sl. No.
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Energy Meter - 3-Ph, 4 Wire LT Static Whole Current Meter of rating 3 x 10 - 60 APilfer Proof Meter box for 3-Ph Meter, size: 400 x 300 x 190
Sl. No.
Unit RateCost Data: 2009-2010(Rs.)
Escalated Total Price: 2010-2011
(Rs.)
Energy Meter - 1 Ph, 2 Wire LT Static Whole Current Meter of rating 5 - 30 A with Pilfer Proof box
Page 54 of 55
POWER FINANCE CORPORATION LTD.Detail Project Report - Part B
Cost Data Summary of All Jobs
Description of Job
1 8.74 0.65 9.39
2 4.25 0.22 4.47
3 8.30 0.63 8.93
4 4.45 0.28 4.73
5 6.94 0.59 7.53
6 3.09 0.24 3.33
7 2.72 0.41 3.13
8 10.45 1.32 11.77
9 9.87 1.13 11.00
10 9.32 1.20 10.52
11 8.73 1.01 9.74
12 8.67 1.14 9.81
13 2.20 0.54 2.74
14 4.36 0.94 5.30
15 4.50 1.00 5.50
Sl. No.
SupplyCost(Rs.
Lakhs)
ErectionCost(Rs.
Lakhs)
TotalCost(Rs.
Lakhs)
New 33 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor
Renovation of 33 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor
New 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor
Renovation of 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor
New 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Rabbit Conductor
Renovation of 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Rabbit Conductor
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by ACSR Rabbit Conductor
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 120 sq.mm. ABC
Renovation of 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 120 sq.mm. ABC
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 95 sq.mm. ABC
Renovation of 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 95 sq.mm. ABC
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 70 sq.mm. ABC
New 11 kV U.G. Cable Railway Crossing Terminating on 9.0 mtr PCC DP (Single Run)New 11 kV U.G. Cable Railway Crossing Terminating on 9.0 mtr PCC Four Pole (Double Run)Renovation of 11 kV U.G. Cable (Single Run) Railway Crossing Terminating on 12.8 mtr Rail Four Pole by 11 kV U.G. Cable (Double Run)
Page 55 of 55
Description of JobSl. No.
SupplyCost(Rs.
Lakhs)
ErectionCost(Rs.
Lakhs)
TotalCost(Rs.
Lakhs)
16 3.36 0.23 3.59
17 1.31 0.20 1.51
18 2.79 0.21 3.00
19 1.18 0.18 1.36
20 2.15 0.21 2.36
21 0.86 0.13 0.99
22 2.64 0.43 3.07
23 1.89 0.23 2.12
24 2.45 0.45 2.90
25 1.62 0.19 1.81
26 5.49 1.11 6.60
27 4.87 0.92 5.79
28 1.95 0.29 2.24
29 5.09 0.99 6.08
30 New 3-Ph LT Energy Meter 0.12 0.01 0.13
31 New 1-Ph LT Energy Meter 0.013 0.001 0.014
32 1.1 kV, 3.5c x 25 sq.mm. PVC Cable 1.13 0.11 1.24
33 1.1 kV, 4c x 16 sq.mm. PVC Cable 1.24 0.12 1.36
34 1.1 kV, 2c x 6 sq.mm. PVC Cable 0.295 0.029 0.324
35 1.1 kV, 2c x 4 sq.mm. PVC Cable 0.055 0.006 0.061
36 12.8 mtr. Rail Pole (52 Kg / mtr.) 0.276 0.022 0.298
37 9 mtr. PCC Pole (WL 400 kg.) 0.040 0.013 0.053
38 8 mtr. PCC Pole (WL:200 kg) 0.025 0.009 0.034
New 100 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Renovation of 100 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
New 63 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Renovation of 63 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
New 25 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Renovation of 25 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Renovation of 315 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
Renovation of 250 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole
New LT 3-Ph, 5 wire Overhead Line on 8.0 mtr. PCC Pole by 50 sq.mm AAC ANT
Renovation of LT 3-Ph, 5 wire Overhead Line on 8.0 mtr. PCC Pole by 50 sq.mm AAC ANT
New LT 3-Ph Overhead Line on 8.0 mtr. PCC Pole by (3c x 50 + 1c x 16 + 1c x 35) sq.mm. ABCRenovation of LT 3-Ph Overhead Line on 8.0 mtr. PCC Pole by (3c x 50 + 1c x 16 + 1c x 35) sq.mm. ABCPhase Conversion by LT 3-Ph, 5 wire 50 sq.mm AAC ANT Overhead Line on 8.0 mtr. PCC PolePhase conversion by LT 3-Ph (3c x 50 + 1c x 16 + 1c x 35) sq.mm. ABC Overhead Line on 8.0 mtr. PCC Pole