R-Apdrp Cost Data (2010-2011)

New 33/11 kV Sub-station
PART - A - ELECTRICAL
A B C
5% successive Sundry
Sl. Unit Ex-
Work Items hike for 3 yrs Charge
No. works Price
(A x 1.053) (5% of B)
1 33/11 KV, 2x6.3 MVA Power Transformer 6,770,136.00 7,837,278.69 391,863.93

2 33/0.4 KV, 1x100 KVA Station Transformer 209,368.00 242,369.63 12,118.48
3 33 KV Lightning Arrestor 88,200.00 102,102.53 5,105.13
33 KV Group Control VCB complete with C.T.,
4 1,350,776.00 1,563,692.07 78,184.60
P.T. & Panel etc. (SET OF 4 NOS.)
5 11 KV Switch Gear (2 I/C + 6 O/G + 1 B/C) 3,453,102.00 3,997,397.20 199,869.86
6 Power & Control Cables with its accessories 642,561.93 743,845.75 37,192.29
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
Sub Station Structure, Insulator & Hardware,
10 BusBar & Accessories Relating To Isolator, 841,779.00 974,464.41 48,723.22
Earthing & Sheilding etc.
PCC DP arrangement for 11 KV O/G feeder with
11 121,200.00 140,304.15 7,015.21
provision of LA & TPGO Isolator etc.
12 DATA Communication System 137,500.00 159,173.44 7,958.67
Sub-Total
Total in Lacs
Erection cost of Electrical Equipments
(Assuming 10% of Entire material cost) in Lacs
Total cost of all Equipments + Erection cost of
all Equipments
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 Other Auxillary & Miscelleneous Equipments
Total
Total Estimated cost in Lacs
The Approximate Cost of a New Substation is thus estimated to be 3.05 Crores
Page 1 of 50
D
Total Price
(B+C)
8,229,142.62
254,488.11
107,207.65
1,641,876.67
4,197,267.06
781,038.04
125,349.08
185,675.87
41,783.03
1,023,187.64
147,319.36
167,132.11
16,901,467.24
169.01
16.90
185.92
185.92
99.08
10.00
10.00
20.00
304.99
Cost of a New Substation is thus estimated to be 3.05 Crores
Page 2 of 50
POWER FINANCE CORPORATION LTD.
Detail Project Report - Part B
Cost Data of 33/11 kV Sub-station
A1 A2 B C D E F G H
Unit Ex-works Price
Unit Ex-works Price
(Cost Data: 2007-08)

Cost of Foundation
Cost of Supporting
Total Supply Price
Erection Charges
1.053 x (A2+B+C)]
5% hike for each
[D = 1.05 x A1 +
Sundry Charge
(E = 5% of D)
[in Rs. Lacs]

(H = F + G)
Total Price
(10% on F)
(F = D+E)
Structure
Sl.
year
Work Items Unit
No.
TRANSFORMERS
33/11 kV, 10.0 MVA Power Transformer No. 8,427,216.00 - 42,000.00 8,897,197.05 444,859.85 9,342,056.90 934,205.69 102.763
33/0.433 kV, 100 kVA Station Transformer No. 218,718.00 - 15,000.00 247,018.28 12,350.91 259,369.19 25,936.92 2.853
CT, PT
33 kV CT (400 - 200 / 1 - 1 - 1 A) No. 23,317.00 4,950.00 5,000.00 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 5,000.00 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 5,000.00 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 5,000.00 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 5,000.00 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 5,000.00 33,036.02 1,651.80 34,687.82 3,468.78 0.382
33 kV PT
33 kV / 110V No. 18,571.00 4,950.00 5,000.00 31,017.92 1,550.90 32,568.81 3,256.88 0.358
√3 √3
11 kV CT (400 - 200 / 1 - 1 A)
11 kV CT (300 - 150 / 1 - 1 A) No. 14,438.00 16,713.79 835.69 17,549.48 1,754.95 0.193
11 kV CT (200 - 100 / 1 - 1 A)
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
Page 3 of 50
A1 A2 B C D E F G H
Unit Ex-works Price
Unit Ex-works Price

Cost of Foundation
Cost of Supporting
Total Supply Price
Erection Charges
1.053 x (A2+B+C)]
5% hike for each
[D = 1.05 x A1 +
Sundry Charge
(E = 5% of D)
[in Rs. Lacs]

(H = F + G)
Total Price
(10% on F)
(F = D+E)
Structure
Sl.
year
Work Items Unit
No.
Circuit Breakers
33 kV, 1250A Outdoor VCB No. 287,251.00 15,000.00 318,977.93 15,948.90 334,926.82 33,492.68 3.684
33 kV, 1250A Outdoor SF6 CB No. 319,731.44 15,000.00 387,493.48 19,374.67 406,868.16 40,686.82 4.476
C&R Panel for 33 kV Indiv. Control Breaker with Diff.

No. 69,452.00 72,924.60 3,646.23 76,570.83 7,657.08 0.842
Protection for 10.0 MVA Power Transformer
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 28,031.19 588,655.09 58,865.51 6.475
11 kV, 800A Indoor VCB Panel - Outgoing No. 584,753.00 676,924.69 33,846.23 710,770.93 71,077.09 7.818
11 kV, 800A Indoor VCB Panel - Bus Coupler No. 422,081.00 488,611.52 24,430.58 513,042.09 51,304.21 5.643
12 KV, 350MVA, 1250 / 800A 16 PNL (4+3+9) VCB SET 4,942,084.00 5,189,188.20 259,459.41 5,448,647.61 544,864.76 59.935
Page 4 of 50
A1 A2 B C D E F G H
Unit Ex-works Price
Unit Ex-works Price

Cost of Foundation
Cost of Supporting
Total Supply Price
Erection Charges
1.053 x (A2+B+C)]
5% hike for each
[D = 1.05 x A1 +
Sundry Charge
(E = 5% of D)
[in Rs. Lacs]

(H = F + G)
Total Price
(10% on F)
(F = D+E)
Structure
Sl.
year
Work Items Unit
No.
12 KV, 350MVA, 1250 / 800A 3 PNL (1+1+1) VCB SET 944,130.00 991,336.50 49,566.83 1,040,903.33 104,090.33 11.450
12 KV, 350MVA, 1250 / 800A 3 PNL (1+0+2) VCB SET 973,142.00 1,021,799.10 51,089.96 1,072,889.06 107,288.91 11.802
12 KV, 350MVA, 1250 / 800A 3 PNL (0+0+3) VCB SET 909,999.00 955,498.95 47,774.95 1,003,273.90 100,327.39 11.036
12 KV, 350MVA, 1250 / 800A 2 PNL (0+0+2) VCB SET 606,666.00 636,999.30 31,849.97 668,849.27 66,884.93 7.357
12 KV, 350MVA, 1250 / 800A 1 PNL (0+0+1) VCB SET 298,663.00 313,596.15 15,679.81 329,275.96 32,927.60 3.622
XLPE Cables
33/19 kV, 1c x 400 sq.mm. XLPE Cable Km 809,801.00 850,291.05 42,514.55 892,805.60 89,280.56 9.821
33/19 kV, 3c x 300 sq.mm. XLPE Cable Km 1,523,864.00 1,600,057.20 80,002.86 1,680,060.06 168,006.01 18.481
11 kV (E), 3c x 300 sq.mm. XLPE Cable Km 1,377,545.00 1,446,422.25 72,321.11 1,518,743.36 151,874.34 16.706
11 kV (E), 3c x 185 sq.mm. XLPE Cable Km 969,668.00 1,018,151.40 50,907.57 1,069,058.97 106,905.90 11.760
11 kV (E), 3c x 95 sq.mm. XLPE Cable Km 671,102.00 704,657.10 35,232.86 739,889.96 73,989.00 8.139
1.1 kV, 3.5c x 120 sq.mm. XLPE Cable Km 345,831.00 400,342.61 20,017.13 420,359.74 42,035.97 4.624
1.1 kV, 1c x 300 sq.mm. XLPE Cable Km 246,676.00 259,009.80 12,950.49 271,960.29 27,196.03 2.992
1.1 kV, 1c x 150 sq.mm. XLPE Cable Km 119,698.00
Page 5 of 50
A1 A2 B C D E F G H
Unit Ex-works Price
Unit Ex-works Price

Cost of Foundation
Cost of Supporting
Total Supply Price
Erection Charges
1.053 x (A2+B+C)]
5% hike for each
[D = 1.05 x A1 +
Sundry Charge
(E = 5% of D)
[in Rs. Lacs]

(H = F + G)
Total Price
(10% on F)
(F = D+E)
Structure
Sl.
year
Work Items Unit
No.
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
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

Heat Shrinkable Straight Throughs

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
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 10,872.75 228,327.75 22,832.78 2.512
Page 6 of 50
A1 A2 B C D E F G H
Unit Ex-works Price
Unit Ex-works Price

Cost of Foundation
Cost of Supporting
Total Supply Price
Erection Charges
1.053 x (A2+B+C)]
5% hike for each
[D = 1.05 x A1 +
Sundry Charge
(E = 5% of D)
[in Rs. Lacs]

(H = F + G)
Total Price
(10% on F)
(F = D+E)
Structure
Sl.
year
Work Items Unit
No.
PVC Cables
1.1 kV, 3.5c x 240 sq.mm. PVC Cable Km 806,747.00 847,084.35 42,354.22 889,438.57 88,943.86 9.784
1.1 kV, 3.5c x 70 sq.mm. PVC Cable Km - - - - -
1.1 kV, 4c x 16 sq.mm. PVC Cable Km 112,156.00 117,763.80 5,888.19 123,651.99 12,365.20 1.360
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 15,840.00 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 15,180.00 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 15,180.00 93,486.70 4,674.33 98,161.03 9,816.10 1.080
Page 7 of 50
A1 A2 B C D E F G H
Unit Ex-works Price
Unit Ex-works Price

Cost of Foundation
Cost of Supporting
Total Supply Price
Erection Charges
1.053 x (A2+B+C)]
5% hike for each
[D = 1.05 x A1 +
Sundry Charge
(E = 5% of D)
[in Rs. Lacs]

(H = F + G)
Total Price
(10% on F)
(F = D+E)
Structure
Sl.
year
Work Items Unit
No.
11 kV O/G DP at Substation end with LA & TPGO

No. 20,200.00 23,384.03 1,169.20 24,553.23 2,455.32 0.270
Isolator on 9.0 mtr PCC Pole
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
Data Communication System incl. Hardware Cables,

LAN, P&T Phone connection, Remote Connectivity LS 137,500.00 159,173.44 7,958.67 167,132.11 16,713.21 1.838
excl. CMRI & Tel Modem
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
Misc. items required for fixing of Antena & Co-axial
LS 1,688.00 1,954.07 97.70 2,051.77 205.18 0.023
cable & fixing of LA at the Top of Tower
Earthing materials required for Earthing of VHF Mast

LS 5,625.00 6,511.64 325.58 6,837.22 683.72 0.075
in each alternate legs by Pipe Earthing & GI Strip etc.
Page 8 of 50
Sl.
No.
Work Items
materials as per approved drawing

Fabrication, Galvanizing & Erection of 30 Mtr. High
VHF Full Mast incl. supply of structural steel & other
LS
Unit
Unit Ex-works Price

A1
Unit Ex-works Price

A2
Page 9 of 50
122,370.00
Cost of Supporting
B
Structure
Cost of Foundation
C

87,630.00
5% hike for each

year
D
[D = 1.05 x A1 +
1.053 x (A2+B+C)]
243,101.25
Sundry Charge
E
(E = 5% of D)
12,155.06
Total Supply Price

F
(F = D+E)
255,256.31
Erection Charges
G
(10% on F)
25,525.63
Total Price
H
(H = F + G)
[in Rs. Lacs]
3.982
2.808
A1 A2 B C D E F G H
Unit Ex-works Price
Unit Ex-works Price

Cost of Foundation
Cost of Supporting
Total Supply Price
Erection Charges
1.053 x (A2+B+C)]
5% hike for each
[D = 1.05 x A1 +
Sundry Charge
(E = 5% of D)
[in Rs. Lacs]

(H = F + G)
Total Price
(10% on F)
(F = D+E)
Structure
Sl.
year
Work Items Unit
No.
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 14,850.00 17,190.73 859.54 18,050.27 1,805.03 0.199
33 kV L.L. Bus Support (4-Pole) LS 15,840.00 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
Substation Structures, Insulators & Hardwares, Busbar

and Accessories related to Isolators, Earthing & LS 841,779.00 974,464.41 48,723.22 1,023,187.64 102,318.76 11.255
Shielding etc.
Civil Works
Development of Land (Incl.Labor Charge) LS 1,100,000.00 1,273,387.50 63,669.38 1,337,056.88 - 13.371
Boundary Wall (Incl. Labor Charge) LS 1,872,000.00 2,167,074.00 108,353.70 2,275,427.70 - 22.754
Switchyard Fencing (Incl. Labor Charges) LS 400,000.00 463,050.00 23,152.50 486,202.50 - 4.862
Control Room Building (Incl. Labor Charge) LS 2,600,000.00 3,009,825.00 150,491.25 3,160,316.25 - 31.603
Electrification of Control Room Building (Incl. Labor
LS 100,000.00 115,762.50 5,788.13 121,550.63 - 1.216
Charge)
Approach Road & Drainage (Incl. Labor Charge) LS 500,000.00 578,812.50 28,940.63 607,753.13 - 6.078
Cable Trench (Incl. Labor Charge) LS 200,000.00 231,525.00 11,576.25 243,101.25 - 2.431
Substation Earthing Complete LS 82,500.00 95,504.06 4,775.20 100,279.27 21,625.00 1.219
Substation Yard Lighting LS 103,125.00 119,380.08 5,969.00 125,349.08 12,534.91 1.379
Substation Shielding with 6 nos. Rail Pole & 50 sq.mm.
LS 147,200.00 12,800.00 185,220.00 9,261.00 194,481.00 19,448.10 2.139
Weasel conductor
Gravel Filling on Switchyard (Incl. Labor Charge) LS 350,000.00 405,168.75 20,258.44 425,427.19 - 4.254
91.306
Page 10 of 50
Cost Data of 33 kV Lines
New 33 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor
Unit Rate Unit Rate Escalated

Sl. Cost Data: Cost Data: Total Price:
Item Description Unit Qty.
No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
1 12.8 mtr. Rail Pole (52 Kg / mtr.) No. 17 26,304.00 469,526.40
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 79,309.00 257,318.05
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 832,602.25
B Sundry Charges @5% on A 41,630.11
C Total Supply Cost (Incl. Sundry) 874,232.36
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
Craddle Guard (upto 30 mtr per span on S.P) per
8 LS 1 725.00 839.28
km
9 Fixing of Anti-climbing Device (with barbed wire) 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
Page 11 of 50
12 Strenging and Sagging LS 1 6,934.00 8,026.97
D Total Erection cost 64,887.20
E Total Cost (Supply + Erection) 939,119.56
Page 12 of 50
Renovation of 33 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
2 33 kV MS V Bracket No. 4 570.00 2,639.39
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
11 Hardware fittings for above No. 9 330.00 3,118.50
14 GI Stay Wire 7/4 mm Kg. 8 71.74 602.62
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
20 Miscelleneous Items LS 1 13,000.00
Erection
1 Dismantling of pole with all acessories LS 1 3,098.00 3,586.32
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
7 LS 1 725.00 839.28
km
8 Fixing of Anti-climbing Device (with barbed wire) Set 4 60.00 277.83

11 Strenging and Sagging LS 1 6,934.00 8,026.97
Page 13 of 50
Cost Data of 11 kV Lines
New 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
2 11 kV MS V Bracket No. 13 451.00 6,787.16
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
14 GI Stay Wire 7/3.15 mm Kg. 50 71.90 3,774.75
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
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
Erection
3 Erection of Double Pole (Rail Pole) No. 2 5,271.00 12,203.68
8 LS 1 725.00 839.28
km

Page 14 of 50
12 Stringing and Sagging LS 1 6,934.00 8,026.97
Page 15 of 50
Renovation of 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Dog Conductor

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
2 11 kV MS V Bracket No. 5 451.00 2,610.44
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
14 GI Stay Wire 7/3.15 mm Kg. 15 71.90 1,132.43
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
20 Flat Armour Tape No. 6 125.00 868.22
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
Erection
5 Earthing complete Set 5 119.00 688.79
7 Craddle Guard(upto 60 mtr on S.P) LS 1 725.00 839.28
8 Fixing of Anti-climbing Device (with barbed wire) Set 1 60.00 69.46

Page 16 of 50
New 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Rabbit Conductor

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
2 11 kV MS V Bracket No. 13 451.00 6,787.16
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
10 11 kV Disc Insulator (T&C Type 45 KN) No. 12 337.00 4,246.20
14 GI Stay Wire 7/3.15 mm Kg. 50 71.90 3,774.75
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 40,598.00 131,720.21
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
Erection
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
8 LS 1 689.00 797.60
km

Page 17 of 50
Renovation of 11 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole by ACSR Rabbit Conductor

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
2 11 kV MS V Bracket No. 5 451.00 2,610.44
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
14 GI Stay Wire 7/3.15 mm Kg. 15 71.90 1,132.43
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
23 PG Clamp 50 sq.mm No. 3 65.00 225.74
24 GI Barbed Wire Kg. 4 38.50 178.27
Erection
2 Erection of Single Pole (Rail Pole) with all fittings No. 5 2,216.00 12,826.49

7 Craddle Guard(upto 30 mtr span on S.P) per km LS 1 487.00 563.76

Page 18 of 50
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by ACSR Rabbit Conductor

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
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
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
14 GI Stay Wire 7/3.15 mm Kg. 50 71.90 3,774.75
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
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
Erection
8 LS 1 689.00 797.60
km

Page 19 of 50
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 120 sq.mm. ABC

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
A Sub-Total 189,004.10
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
11 kV Aerial Bunched Conductor (3c x 120 sq.mm
16 Km 1.05 622,922.25 757,165.89
+ Messenger wire)
17 Heat Shrinkable Straight Through Jointing Kit No. 4 2,060.00 9,538.83
Suitable Tapping arrangement along with
18 No. 6 3,296.00 22,893.19
associated accessories complete
Heat Shinkable Termination kit along with
19 No. 20 1,545.00 35,770.61
accessories complete
C Total Supply Cost (Incl. Sundry) 1,045,356.74
Erection
1 Survey of HT Line Ckt-Km 1 1,058.00 1,224.77
Erection of 11 kV Aerial Bunched Conductor
including Hoisting, stringing, sagging, tensioning
3 Km 1.05 62,292.23 75,716.59
& route clearance with fixing of Clamps, Jointing
Kits complete
4 Fixing of LA No. 3 52.00 180.59
E Total Cost (Supply + Erection) 1,177,071.12
Page 20 of 50
Renovation of 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 120 sq.mm. ABC

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
8 G.I. Stay wire 7/3.15 mm Kg. 115 71.90 8,681.93
10 G.I. Wire 5 mm (6-SWG) Kg. 90 70.79 6,689.66
14 Eye hook No. 32 92.70 3,433.98
15 Yoke bracket No. 4 355.35 1,645.45
16 Km 1.05 622,922.25 757,165.89
+ Messenger wire)
18 No. 6 3,296.00 22,893.19
19 No. 20 1,545.00 35,770.61
Erection
1 Dismantling of Pole with all accessories LS 1 3,098.00 3,586.32
Erection of 9 mtr. long PCC pole with associated
2 No. 16 1,317.00 24,393.47
foundation (with all fittings)

3 Km 1.05 62,292.23 75,716.59
Kits complete
4 Fixing of LA No. 3 52.00 180.59
Page 21 of 50

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
8 G.I. Stay wire 7/3.15 mm Kg. 115 71.90 8,681.93
10 G.I. Wire 5 mm (6-SWG) Kg. 90 70.79 6,689.66
14 Eye hook No. 32 92.70 3,433.98
15 Yoke bracket No. 4 355.35 1,645.45
16 Km 1.05 529,484.00 643,591.11
+ Messenger wire)
18 No. 6 3,296.00 22,893.19
19 No. 20 1,545.00 35,770.61
Erection
2 No. 30 1,317.00 45,737.76

3 Km 1.05 52,948.40 64,359.11
Kits complete
4 Fixing of LA No. 3 52.00 180.59
Page 22 of 50
Renovation of 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole by 3c x 95 sq.mm. ABC

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
8 G.I. Stay wire 7/3.15 mm kg. 115 71.90 8,681.93
10 G.I. Wire 5 mm (6-SWG) Kg. 90 70.79 6,689.66
14 Eye hook No. 32 92.70 3,433.98
15 Yoke bracket No. 4 355.35 1,645.45
16 Km 1.05 529,484.00 643,591.11
+ Messenger wire)
18 No. 6 3,296.00 22,893.19
19 No. 20 1,545.00 35,770.61
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 52,948.40 64,359.11
Kits complete
4 Fixing of LA No. 3 52.00 180.59
5 Earthing complete No. 30 119.00 4,132.72
Page 23 of 50

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
8 G.I. Stay wire 7/3.15 mm kg. 115 71.90 8,681.93
10 G.I. Wire 5 mm (6-SWG) Kg. 90 70.79 6,689.66
14 Eye hook No. 32 92.70 3,433.98
15 Yoke bracket No. 4 355.35 1,645.45
16 Km 1.05 476,535.00 579,231.27
+ Messenger wire)
18 No. 6 3,296.00 22,893.19
19 No. 20 1,545.00 35,770.61
Erection
2 No. 30 1,317.00 45,737.76

3 Km. 1.05 47,653.50 57,923.13
Kits complete
4 Fixing of LA No. 3 52.00 180.59
6 HT Stay Set complete No. 15 251.00 4,358.46
Page 24 of 50
New 11 kV U.G. Cable Railway Crossing Terminating on 9.0 mtr PCC DP (Single Run)

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
Heat Shrinkable Outdoor Termination Kit for 3c x
17 No. 2 11,557.00 26,757.34
185 sq.mm. XLPE cable
Erection
3 Fixing of Lightning Arrestor No. 6 52.00 361.18
6 Stringing and Sagging LS 1 175.15 202.76
Laying of 11 kV Grade (E) 3c x 185 sq.mm. XLPE

U.G. Cable (Single Run) through burried
7 trench/Hume Pipe including digging of trench, LS 1 34,362.61 39,779.02
supply & laying of sand, brick, Hume Pipe etc
complete.
8 Fixing of End Termination Kits No. 2 1,155.70 2,675.73

Page 25 of 50
New 11 kV U.G. Cable Railway Crossing Terminating on 9.0 mtr PCC Four Pole (Double Run)

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
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
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
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
19 No. 4 11,557.00 53,514.69
Erection
1 Erection of Four Pole (PCC Pole) No. 2 7,651.00 17,713.98

U.G. Cable (Double Run) through burried
complete.

Page 26 of 50
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)

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
1 12.8 mtr. Rail Pole 52kg/mtr No. 2 26,304.00 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
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
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
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
19 No. 4 11,557.00 53,514.69
Erection
1 Erection of Four Pole (Rail Pole) No. 2 7,651.00 17,713.98
4 Fixing of Lightning Arrestor Set 2 52.00 120.39
8 Dismantling of PILC Cable LS 1 5,498.02 6,364.64

U.G. Cable (Double Run) through burried
complete.

Page 27 of 50
Cost Data of Distribution Transformers
New 100 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
7 GI Pin for above No. 6 88.00 554.40
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
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. 1 150,948.00 158,495.40
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
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
24 12 kV, 12 kVAR Capacitor Bank No. 1 10,357.40 11,989.99
25 LT Distribution Box No. 1 47,614.97 55,120.28
Erection
Erection of Substation structure with all fittings
1 LS 1 6,040.00 6,992.06
on 12.8 mtr. Rail Pole (DP)
6 Erection of 100 kVA Distribution Transformer No. 1 1,274.00 1,474.81
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
Erection & termination of 1.1 kV grade 1c x 70
10 Mtr. 40 11.23 520.01
sq.mm XLPE cable as I/C
11 Mtr. 120 8.75 1,215.51
sq.mm XLPE cable as O/G
12 Fixing of Anti-climbing Device No. 2 60.00 138.92
Renovation of 100 kVA, 11/0.433 kV Distribution Transformer on 12.8 mtr. Rail Pole

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
2 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
4 11 kV TPGO Isolator 200 A No. 1 8,362.00 8,780.10
7 GI HT Stay set complete 1830x20 mm No. 4 719.00 3,019.80
9 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
11 Barbed Wire Kg. 6 38.50 267.41
12 Turn Buckle No. 2 100.00 231.53
16 Pole, Steel Structure & other accessories LS 1 35,000.00
Erection
6 Fixing of LTDB & Capacitor Panel Set 1 8,695.86 10,066.54
Erection & termination of 1.1 kV grade 1c x 70 sq
7 Mtr. 40 11.23 520.01
mm. XLPE cable as I/C
8 Mtr. 120 8.75 1,215.51
mm. XLPE cable as O/G

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
12 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
14 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
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
Erection
1 LS 1 6,040.00 6,992.06
12.8 mtr. Rail Pole (DP)
6 Erection of 63 kVA Distribution Transformer No. 1 1,228.00 1,421.56
10 Mtr. 40 8.74 404.71
11 Mtr. 120 5.16 716.80

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
2 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
9 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
11 Barbed Wire Kg. 6 38.50 267.41
12 Turn Buckle No. 2 100.00 231.53
16 Pole, Steel Structure & other accessories Lot 1 35,000.00
Erection
3 Staying complete Set 4 251.00 1,162.26
6 Fixing of LTDB & Capacitor Bank Set 1 7,494.76 8,676.12
7 Mtr. 40 8.74 404.71
mm. XLPE cable as I/C
8 Mtr. 120 5.16 716.80
mm. XLPE cable as O/G

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
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
18 Barbed Wire Kg. 6 38.50 267.41
19 Turn Buckle No. 2 100.00 231.53
Erection
1 LS 1 6,040.00 6,992.06
12.8 mtr. Rail Pole (DP)
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
12 Mtr. 40 8.74 404.71
13 Mtr. 60 5.16 358.40

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
2 5 mm GI Wire (6-SWG) Kg. 13 70.79 966.28
9 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
11 Barbed Wire Kg. 6 38.50 267.41
12 Turn Buckle No. 2 100.00 231.53
Erection
6 Fixing of LTDB & Capacitor Bank Set 1 6,242.73 7,226.74
7 Mtr. 40 8.74 404.71
mm. XLPE cable as incomer
8 Mtr. 60 5.16 358.40
mm. XLPE cable as incomer

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
2 HT Expulsion type 20 Amp fuse (1 set = 3 nos.) Set 1 2,686.00 3,109.38
3 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
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
10 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
12 Barbed Wire Kg. 6 38.50 267.41
13 Turn Backle No. 2 100.00 231.53
Erection
6 Fixing of LTDB & Capacitor Panel LS 1 20,237.27 23,427.17
Erection & termination of 1.1 kV grade XLPE
7 Mtr. 40 35.91 1,662.78
Cable 2 x (1c x 150 sq.mm) as incomer
8 Mtr. 240 23.42 6,508.06
Cable 1 x (1c x 185 sq.mm) as Outgoing
9 Fixing of Expulsion type Fuse (1 set = 3 nos) Set 1 402.90 466.41


No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
2 HT Expulsion type 15 Amp fuse (1 set = 3 nos.) No. 1 2,686.00 3,109.38
3 5 mm GI Wire (6-SWG) Kg. 18 70.79 1,337.93
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
10 GI Stay Wire 7/3.15 mm Kg. 25 71.90 1,887.38
12 Barbed Wire Kg. 6 38.50 267.41
13 Turn Backle No. 2 100.00 231.53
15 12 kV, 24 kVAR Capacitor Panel No. 1 20,714.80 23,979.97
Erection
7 Fixing of LTDB & Capacitor Panel LS 1 14,168.20 16,401.46
8 Mtr. 40 23.07 1,068.08
Cable 2 x (1c x 95 sq.mm) as I/C
9 Mtr. 180 14.35 2,990.53
Cable 1 x (1c x 120 sq.mm) as O/G
7 Fixing of Expulsion type Fuse (1 set = 3 nos) Set 1 402.90 466.41

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

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
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 22,938.00 99,229.79
12 AAC 25 sq.mm Km 1.03 11,843.00 12,808.20
13 Jointing Sleeve 50 sq.mm. No. 4 7.00 32.41
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
Erection
1 Survey of LT Line Ckt-Km 1 669.00 774.45
2 Erection of 8 mtr. long PCC pole (with fittings) 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
Fixing of shackle strap with nuts & bolts (non RE
6 No. 16 5.00 92.61
rate)
8 Earthing Complete Set 30 119.00 4,132.72
Fixing of safety Device with proper binding at
9 No. 50 13.00 752.46
both ends complete
Erection of 25 sq.mm AAC Conductor including
10 Hoisting, stringing, jointing, sagging, tensioning LS 1 963.00 1,148.24
& route clearance

11 Hoisting, stringing, jointing, sagging, tensioning LS 1 3,402.00 3,938.24
& route clearance
Stringing & Sagging of G.I wire 4 mm for
12 LS 1 622.00 720.04
continuous earthing
Renovation of LT 3-Ph, 5 wire Overhead Line on 8.0 mtr. PCC Pole by 50 sq.mm AAC ANT

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
7 C.I. Reel Set 30 12.50 434.11
10 GI Stay Wire 7/2.5 mm Kg. 25 64.44 1,691.55
11 AAC 50 sq.mm Km 4.12 22,938.00 99,229.79
12 AAC 25 sq.mm Km 1.03 11,843.00 12,808.20
16 5 mm GI Wire Kg. 55 70.79 4,088.12
18 0.711 mm GI Wire Kg. 2 54.00 125.02
21 LT Spacer 3-phase No. 8 15.00
Erection
1 Dismantling of pole with all accessories LS 1 3,000.00
6 Fixing of shackle insulator No. 32 22.00 814.97
7 Pair 4 5.00 23.15
rate)
9 Earthing Complete No. 15 119.00 2,066.36
10 No. 50 13.00 752.46
both ends complete
11 Hoisting, stringing, jointing, sagging, tensioning Km. 1 963.00 1,148.24
& route clearance

12 Hoisting, stringing, jointing, sagging, tensioning Km. 1 3,402.00 3,938.24
& route clearance
13 Km. 1 622.00 720.04
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

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
6 GI Stay Wire 7/2.5 mm Kg. 150 64.44 10,149.30
1.1 kV Aerial Bunched Conductor (3c x 50 sq.mm

+ 1c x 16 sq.mm + 1c x 35 sq.mm insulated
7 Messenger wire) including pre-insulated Km 1.05 170,259.00 187,710.55
crimping type straight connectors for jointing &
termination lugs etc.

9 5 mm GI Wire Kg. 90 70.79 6,689.66
10 Suspension clamp with Suspension bracket No. 24 566.50 15,739.07
11 Dead-end/ Anchor clamp with Anchor bracket No. 7 442.90 3,588.98
Three Phase S.M.C Junction Box/ Distribution
12 No. 18 3,193.00 66,533.34
Box 415 V, 50A
13 No. 12 5,871.00 81,557.00
Box 415 V, 100A
Insulation piercing connector for Distribution Box
14 No. 120 231.75 32,193.55
(Ph & neutral Conductor)
Insulation piercing connector for Street Light
15 No. 60 128.75 8,942.65
(Phase & Neutral Conductor)
16 LT ABC Straight through jointing kit No. 2 911.55 2,110.47
Erection
Erection of 1.1 kV Aerial Bunched Conductor (3c

x 50 sq.mm + 1c x 16 sq.mm + 1c x 35 sq.mm
3 insulated Messenger wire) including Hoisting, Km 1.05 17,025.90 20,695.09
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
4 No. 30 1,360.00 47,231.10
size of AB cable with Proper Termination at J.B.
end through suitable Insulation Piercing
Connector
Fixing of Street Light Connection through 2 Nos

5 Insulation Piercing Connector (for Phase & No. 30 20.00 694.58
Neutral)
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

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
6 GI Stay Wire 7/2.5 mm Kg. 75 64.44 5,074.65


9 5 mm GI Wire Kg. 45 70.79 3,344.83
12 No. 18 3,193.00 66,533.34
Box 415 V, 50A
13 No. 12 5,871.00 81,557.00
Box 415 V, 100A
14 No. 120 231.75 32,193.55
15 No. 60 128.75 8,942.65
Erection
1 Dismantling of Pole with all acessories LS 1 3,000.00

3 insulated Messenger wire) including Hoisting, Km. 1.05 17,025.90 20,695.09

4 No. 30 1,360.00 47,231.10
Connector

Neutral)
7 Earthing Complete No. 15 119.00 2,066.36
Phase Conversion by LT 3-Ph, 5 wire 50 sq.mm AAC ANT Overhead Line on 8.0 mtr. PCC Pole

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
7 C.I. Reel Set 30 12.50 434.11
10 GI Stay Wire 7/2.5 mm Kg. 100 64.44 6,766.20
11 AAC 50 sq.mm Km 4.12 22,938.00 99,229.79
12 AAC 25 sq.mm Km 1.03 11,843.00 12,808.20
16 5 mm GI Wire Kg. 55 70.79 4,088.12
18 0.711 mm GI Wire Kg. 2 54.00 125.02
21 LT Spacer 3-phase No. 8 15.00 138.92
Erection
1 Dismantling of pole with all accessories LS 1 3,000.00
3 Erection of 8 mtr. long PCC pole (with all fittings) No. 5 856.00 4,954.64
6 Fixing of shackle insulator No. 124 22.00 3,158.00
7 No. 16 5.00 92.61
rate)
10 No. 50 13.00 752.46
both ends complete
11 Hoisting, stringing, jointing, sagging, tensioning LS 1 963.00 1,148.24
& route clearance

12 Hoisting, stringing, jointing, sagging, tensioning LS 1 3,402.00 3,938.24
& route clearance
13 LS 1 622.00 720.04
continuous earthing
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

No. 2007-2008 2009-2010 2010-2011
(Rs.) (Rs.) (Rs.)
Supply
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
6 GI Stay Wire 7/2.5 mm Kg. 150 64.44 10,149.30


9 5 mm GI Wire Kg. 90 70.79 6,689.66
12 No. 18 3,193.00 66,533.34
Box 415 V, 50A
13 No. 12 5,871.00 81,557.00
Box 415 V, 100A
14 No. 120 231.75 32,193.55
15 No. 60 128.75 8,942.65
Erection
1 Dismantling of Pole with all acessories LS 1 3,000.00

4 insulated Messenger wire) including Hoisting, Km 1.05 17,025.90 20,695.09

7 No. 30 1,360.00 47,231.10
Connector

Neutral)
Cost Data of LT Energy Meters
New 3-Ph LT Energy Meter
Unit Rate Escalated

Sl. Cost Data: Total Price:
No. 2009-2010 2010-2011
(Rs.) (Rs.)
Supply
Energy Meter - 3-Ph, 4 Wire LT Static Whole Current Meter of
1 No. 1 9,418.00 9,888.90
rating 3 x 10 - 60 A
2 Pilfer Proof Meter box for 3-Ph Meter, size: 400 x 300 x 190 No. 1 1,200.89 1,260.93
B Sundry Charges @5% on A 557.49
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
New 1-Ph LT Energy Meter
Unit Rate Escalated

Sl. Cost Data: Total Price:
No. 2009-2010 2010-2011
(Rs.) (Rs.)
Supply
Energy Meter - 1 Ph, 2 Wire LT Static Whole Current Meter of
1 No. 1 1,152.00 1,209.60
rating 5 - 30 A with Pilfer Proof box
B Sundry Charges @5% on A 60.48
Erection
1 Fixing of 1-Ph Energy Meter with Pilfer Proof box No. 1 115.20 120.96
D Total Erection cost 120.96
Page 48 of 50
Cost Data Summary of All Jobs
Supply Erection Total

Sl. No. Description of Job Cost Cost Cost
(Rs. Lakhs) (Rs. Lakhs) (Rs. Lakhs)
New 33 kV, 3-Ph Overhead Line on 12.8 mtr. Rail Pole

1 8.74 0.65 9.39
by ACSR Dog Conductor
Renovation of 33 kV, 3-Ph Overhead Line on 12.8 mtr.
2 4.25 0.22 4.47
Rail Pole by ACSR Dog Conductor

3 8.30 0.63 8.93
by ACSR Dog Conductor
4 4.45 0.28 4.73
Rail Pole by ACSR Dog Conductor
5 6.94 0.59 7.53
by ACSR Rabbit Conductor
6 3.09 0.24 3.33
Rail Pole by ACSR Rabbit Conductor
New 11 kV, 3-Ph Overhead Line on 9.0 mtr. PCC Pole
7 2.72 0.41 3.13
by ACSR Rabbit Conductor
8 10.45 1.32 11.77
by 3c x 120 sq.mm. ABC
9 9.87 1.13 11.00
PCC Pole by 3c x 120 sq.mm. ABC
10 9.32 1.20 10.52
11 8.73 1.01 9.74
PCC Pole by 3c x 95 sq.mm. ABC
12 8.67 1.14 9.81
New 11 kV U.G. Cable Railway Crossing Terminating

13 2.20 0.54 2.74
on 9.0 mtr PCC DP (Single Run)
New 11 kV U.G. Cable Railway Crossing Terminating
14 4.36 0.94 5.30
on 9.0 mtr PCC Four Pole (Double Run)
Renovation of 11 kV U.G. Cable (Single Run) Railway
15 Crossing Terminating on 12.8 mtr Rail Four Pole by 11 4.50 1.00 5.50
kV U.G. Cable (Double Run)
Page 49 of 50
Supply Erection Total
Sl. No. Description of Job Cost Cost Cost
(Rs. Lakhs) (Rs. Lakhs) (Rs. Lakhs)
New 100 kVA, 11/0.433 kV Distribution Transformer on

16 3.36 0.23 3.59
12.8 mtr. Rail Pole
Renovation of 100 kVA, 11/0.433 kV Distribution
17 1.31 0.20 1.51
Transformer on 12.8 mtr. Rail Pole
18 2.79 0.21 3.00
12.8 mtr. Rail Pole
19 1.18 0.18 1.36
20 2.15 0.21 2.36
12.8 mtr. Rail Pole
21 0.86 0.13 0.99
22 2.64 0.43 3.07
23 1.89 0.23 2.12
New LT 3-Ph, 5 wire Overhead Line on 8.0 mtr. PCC

24 2.45 0.45 2.90
Pole by 50 sq.mm AAC ANT
Renovation of LT 3-Ph, 5 wire Overhead Line on 8.0
25 1.62 0.19 1.81
mtr. PCC Pole by 50 sq.mm AAC ANT
New LT 3-Ph Overhead Line on 8.0 mtr. PCC Pole by
26 5.49 1.11 6.60
(3c x 50 + 1c x 16 + 1c x 35) sq.mm. ABC
Renovation of LT 3-Ph Overhead Line on 8.0 mtr. PCC
27 4.87 0.92 5.79
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
28 1.95 0.29 2.24
ANT Overhead Line on 8.0 mtr. PCC Pole
Phase conversion by LT 3-Ph (3c x 50 + 1c x 16 + 1c x 35)
29 5.09 0.99 6.08
sq.mm. ABC Overhead Line on 8.0 mtr. PCC Pole
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
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
Page 50 of 50

R-Apdrp Cost Data (2010-2011)

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

R-Apdrp Cost Data (2010-2011)

Uploaded by

Copyright:

Available Formats

New 33/11 kV Sub-station

1 33/11 KV, 2x6.3 MVA Power Transformer 6,770,136.00 7,837,278.69 391,863.93

PART - C - STEEL & FABRICATION WORKS & OTHER MISCELLENEOUS ITEMS

The Approximate Cost of a New Substation is thus estimated to be 3.05 Crores

Cost of a New Substation is thus estimated to be 3.05 Crores

Unit Ex-works Price

Unit Ex-works Price

(Cost Data: 2007-08)

(Cost Data: 2007-08)

Total Supply Price

[in Rs. Lacs]

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

Unit Ex-works Price

Unit Ex-works Price

(Cost Data: 2007-08)

(Cost Data: 2007-08)

Total Supply Price

[in Rs. Lacs]

C&R Panel for 33 kV Indiv. Control Breaker with Diff.

Unit Ex-works Price

Unit Ex-works Price

(Cost Data: 2007-08)

(Cost Data: 2007-08)

Total Supply Price

[in Rs. Lacs]

Unit Ex-works Price

Unit Ex-works Price

(Cost Data: 2007-08)

(Cost Data: 2007-08)

Total Supply Price

[in Rs. Lacs]

Heat Shrinkable Indoor End Termination Kits

Heat Shrinkable Outdoor End Termination Kits

Heat Shrinkable Straight Throughs

Control Cable LS 44,000.00 50,935.50 2,546.78 53,482.28 5,348.23 0.588

Unit Ex-works Price

Unit Ex-works Price

(Cost Data: 2007-08)

(Cost Data: 2007-08)

Total Supply Price

[in Rs. Lacs]

Unit Ex-works Price

Unit Ex-works Price

(Cost Data: 2007-08)

(Cost Data: 2007-08)

Total Supply Price

[in Rs. Lacs]

11 kV O/G DP at Substation end with LA & TPGO

Battery & Charger

ACDB & DCDB

Data Communication System incl. Hardware Cables,

VHF Set with Tower & Mast

Earthing materials required for Earthing of VHF Mast

materials as per approved drawing

Unit Ex-works Price

(Cost Data: 2009-10)

Unit Ex-works Price

(Cost Data: 2007-08)

(Cost Data: 2007-08)

5% hike for each

Total Supply Price

Unit Ex-works Price

Unit Ex-works Price