Abstract of Schedule of Rates for Draft 2017-18 : Cost Data for 66 kV Lines and Substations

S. No. Description Page No.
1 11 kV Line on 9 M Poles with 104 M Span 1

5 11 kV ABC Line on 8 M Poles with 50 M Span 9
6 11 kV Tapping Point 13
7 Guard Netting of Distribution Lines 15
8 Guys at various Angle Location of Distribution Lines 16
9 Thickening of Conductor from Squirrel to Weasel 17
10 Thickening of Conductor from Weasel to Rabbit 18
11 Replacement of ACSR Weasel by 11 kV - 50 sq mm ABC 19
12 LT - 3 Phase 4 Wire Line on 8 M Poles with 93 M Span 20
18 LT - Laying of Single Phase Conductor for Street Lighting 32
19 LT - ABC Line on 8 M Poles with 50 M Span 33
20 Replacement of ACSR Weasel by LT - 50 sq mm ABC 37
21 16/25/63/100/200/250 KVA, 11/0.4 kV Distribution Substation 38
22 400/630 KVA, 11/0.4 kV Distribution Substation 41
23 5 KVA/15 KVA, Single Phase High Voltage Distribution Substation 43
24 Augmentation of 11/0.4 kV Substation 44
25 Service Connection of Single Phase Line 45
26 Service Connection of Three Phase Line 46
27 Shifting of Single/Three Phase Meters 47
32 Guard Netting of 33 kV and 66 kV Lines 56
33 Guys at various Angle Location of 33 kV and 66 kV Lines 57
38 Thickening of Conductor from Rabbit to Dog 66
39 Thickening of Conductor from Dog to Wolf 67
40 Thickening of Conductor from Wolf to Panther 68
41 Thickening of Conductor from Dog to Panther 69
42 Replacement of Pole by 16 Meter ST Pole 70
43 Replacement of Pole by 13 Meter ST Pole 71
44 33/11 kV Substation 72
45 Addition of Transformer Bay of 33/11 kV Substation 79
46 Augmentation of 33/11 kV Substation 80
47 66/11 kV Substation 81
48 Addition of Transformer Bay of 66/11 kV Substation 88
49 Augmentation of 66/11 kV Substation 89
Abstract of Schedule of Rates for Draft 2017-18 : Cost Data for 66
Turnkey factor of 1.20 for Estimates of Lines
Turnkey factor of 1.15 for Estimates of Distrib
Turnkey factor of 1.10 for Estimates of Receiv
S. No. Type of Line WP-kg/m2 Pole Height
1 11 kV Line 75 9 Mtr. ST
2 11 kV Line 75 9 Mtr. PCC
9 11 kV AB Cable 75 8 Mtr. ST
12 11 kV AB Cable 75 8 Mtr. PCC
15 LT 3 phase 4 Wire 75 8 Mtr. ST
16 LT 3 phase 4 Wire 75 8 Mtr. PCC
27 LT AB Cable 75 8 Mtr. ST
30 LT AB Cable 75 8 Mtr. PCC
S. No. Type of Line
45 Installation of 16 KVA, 11/0.4 kV Distribution Substation

53 Installation of Single Phase 5 KVA, HV Distribution Substation
55 Augmentation of 11/0.4 kV Substation from 25 KVA to 63 KVA
59 Construction of 3.15 MVA, 33/11 kV Substation
61 Construction of 10 MVA, 33/11 kV Substation
62 Construction of 2 x 6.3 MVA, 33/11 kV Substation
63 Construction of 2 x 10 MVA, 33/11 kV Substation
64 Addition of Transformer of 3.15 MVA in 33/11 kV Substation
66 Addition of Transformer of 10 MVA in 33/11 kV Substation
67 Augmentation of 33/11 kV Substation from 3.15 MVA to 6.3 MVA
68 Augmentation of 33/11 kV Substation from 6.3 MVA to 10 MVA
79 Augmentation of 66/11 kV Substation from 3.15/5 MVA to 6.3 MVA
81 Augmentation of 66/11 kV Substation from 10 MVA to 20 MVA
S. No. Type of Line
82 Replacement of Pole by 16 Meter ST Pole

84 Installation of 11 kV Tapping Point
85 Thickening of 1 KM Conductor from Squirrel to Weasel
86 On 9 Mtr ST Pole
87 On 9 Mtr PCC Pole
88 Thickening of Conductor from Weasel to Rabbit
89 On 9 Mtr ST Pole
91 Thickening of 1 KM Conductor from Rabbit to Dog
92 On 11 Mtr ST Pole
94 Thickening of 1 KM Conductor from Dog to Wolf
97 Thickening of 1 KM Conductor from Wolf to Panther
100 Thickening of 1 KM Conductor from Dog to Panther
103 Thickening of 1 KM Conductor from ACSR to 50 Sq mm HV-ABC
106 Thickening of 1 KM Conductor from ACSR to 50 Sq mm LT-ABC
109 Laying of Conductor for the purpose of Street Lighting
110 Laying of Guard Netting on Distribution Lines
111 Installation of Guy for Distribution Lines
112 Laying of Guard Netting on HV/EHV Lines
113 Installation of Guy for HV/EHV Lines
114 Service Connection of Single Phase Line upto 4 kW Load
115 Service Connection of Single Phase Line above 4 kW to 8 kW Load
116 Service Connection of Three Phase Line upto 8 kW Load
117 Service Connection of Three Phase Line above 8 kW to 20 kW Load
118 Shifting of Single Phase Meters
119 Shifting of Three Phase Meters
Executive Engineer Executive Engineer

STD-II, Srinagar STD-Kargil
7-18 : Cost Data for 66/33/11 KV and LT Substations, Lines & other Electrical works
f 1.20 for Estimates of Lines
f 1.15 for Estimates of Distribution Transformers
f 1.10 for Estimates of Receiving Sub Stations
No. of Poles Span Size of Conductor Cost in Rs. Lacs
12 104 50 Sq. mm ACSR 3.98120

12 104 50 Sq. mm ACSR 2.85398
21 52 50 Sq. mm ACSR 5.71561
21 52 50 Sq. mm ACSR 3.69981
12 104 50 Sq. mm ACSR 3.60704
12 104 50 Sq. mm ACSR 2.77468
21 52 50 Sq. mm ACSR 5.00774
21 52 50 Sq. mm ACSR 3.53241
30 50 35 Sq. mm ABC 6.56049
30 50 50 Sq. mm ABC 7.16793
30 50 120 Sq. mm ABC 10.27557
30 50 35 Sq. mm ABC 5.34473
30 50 50 Sq. mm ABC 5.80909
30 50 120 Sq. mm ABC 8.97273
11 93 50 Sq. mm ACSR 3.50894
11 93 50 Sq. mm ACSR 2.68040
21 47 50 Sq. mm ACSR 4.98158
21 47 50 Sq. mm ACSR 3.38646
11 93 50 Sq. mm ACSR 3.06358
11 93 50 Sq. mm ACSR 2.21724
21 47 50 Sq. mm ACSR 4.56276
21 47 50 Sq. mm ACSR 2.95089
15 67 50 Sq. mm ACSR 3.15186
15 67 50 Sq. mm ACSR 2.03969
25 40 50 Sq. mm ACSR 4.58489
25 40 50 Sq. mm ACSR 2.70453
30 50 50 Sq. mm ABC 4.44317
30 50 70 Sq. mm ABC 5.01055
30 50 120 Sq. mm ABC 6.54917
30 50 50 Sq. mm ABC 3.00749
30 50 70 Sq. mm ABC 3.54891
30 50 120 Sq. mm ABC 5.15076
11 116 100 Sq. mm ACSR 6.08781
11 116 100 Sq. mm ACSR 4.80619
19 58 100 Sq. mm ACSR 8.56142
19 58 100 Sq. mm ACSR 6.18489
11 116 100 Sq. mm ACSR 5.41221
11 116 100 Sq. mm ACSR 4.44109
19 58 100 Sq. mm ACSR 7.75722
19 58 100 Sq. mm ACSR 5.76278
14 150 100 Sq. mm ACSR 8.07734
26 75 100 Sq. mm ACSR 12.85829
14 150 100 Sq. mm ACSR 7.50498
26 75 101 Sq. mm ACSR 11.79507
Cost in Rs. Lacs
0.98811
1.42196
2.42281
2.88533
4.71942
6.59818
8.58758
10.75956
0.65958
0.75791
1.48849
1.95939
5.72972
7.50405
177.07134
200.32209
245.59111
284.14008
365.95594
70.57762
93.82837
137.57950
72.49268
114.60716
233.33293
255.37900
276.67580
319.48965
423.84728
106.11119
128.15726
149.45406
192.26791
297.28538
109.71400
149.35600
249.03200
Cost in Rs. Lacs
0.38248
0.26918
0.62948
1.43851
1.38266
1.89437
1.87583
3.31070
3.28800
5.23325
5.08663
6.22867
6.20598
6.77377
6.20598
6.99421
6.60216
2.44374
2.16424
0.28794
0.04927
0.05527
0.06331
0.05306
0.06075
0.06894
0.09857
0.10385
0.02859
0.06521
Superintending Engineer Superintending Engineer

Projects wing, Kashmir Projects wing, Jammu
trical works
20%
Cost as per JKPDD Difference without Difference after
15% Cost Data 2015-16 Turnkey loading Turnkey factor
10%
Cost for turnkey
Turnkey Factor Projects in Rs. Lacs
0.79624 4.77744 3.84876 3.44% 24.13%
0.5708 3.42478 2.80137 1.88% 22.25%
1.14312 6.85873 5.43636 5.14% 26.16%
0.73996 4.43977 3.56772 3.70% 24.44%
0.72141 4.32845 3.50076 3.04% 23.64%
0.55494 3.32962 2.71037 2.37% 22.85%
1.00155 6.00929 4.77516 4.87% 25.84%
0.70648 4.23889 3.39482 4.05% 24.86%
1.3121 7.87259 5.97791 9.75% 31.69%
1.43359 8.60152 7.08564 1.16% 21.39%
2.05511 12.33068 9.18049 11.93% 34.31%
1.06895 6.41368 4.6912 13.93% 36.72%
1.16182 6.97091 5.81889 -0.17% 19.80%
1.79455 10.76728 7.95148 12.84% 35.41%
0.70179 4.21073 3.38549 3.65% 24.38%
0.53608 3.21648 2.62498 2.11% 22.53%
0.99632 5.97790 4.62358 7.74% 29.29%
0.67729 4.06375 3.14862 7.55% 29.06%
0.61272 3.67630 2.88799 6.08% 27.30%
0.44345 2.66069 2.10734 5.22% 26.26%
0.91255 5.47531 4.13225 10.42% 32.50%
0.59018 3.54107 2.6374 11.89% 34.26%
0.63037 3.78223 2.81113 12.12% 34.54%
0.40794 2.44763 1.77808 14.71% 37.66%
0.91698 5.50187 4.04181 13.44% 36.12%
0.54091 3.24544 2.29401 17.90% 41.47%
0.88863 5.33180 4.91921 -9.68% 8.39%
1.00211 6.01266 5.31075 -5.65% 13.22%
1.30983 7.85900 6.59217 -0.65% 19.22%
0.6015 3.60899 3.61836 -16.88% -0.26%
0.70978 4.25869 4.0203 -11.73% 5.93%
1.03015 6.18091 5.33574 -3.47% 15.84%
1.21756 7.30537 5.62894 8.15% 29.78%
0.96124 5.76743 4.3577 10.29% 32.35%
1.71228 10.27370 7.53142 13.68% 36.41%
1.23698 7.42187 5.22714 18.32% 41.99%
1.08244 6.49465 5.05402 7.09% 28.50%
0.88822 5.32931 4.21301 5.41% 26.50%
1.55144 9.30866 6.91522 12.18% 34.61%
1.15256 6.91534 5.16981 11.47% 33.76%
1.61547 9.69281 7.88392 2.45% 22.94%
2.57166 15.42995 12.21919 5.23% 26.28%
1.501 9.00598 7.18357 4.47% 25.37%
2.35901 14.15408 11.10396 6.22% 27.47%
Cost for turnkey Cost as per JKPDD Difference without Difference after
Turnkey Factor
Projects in Rs. Lacs Cost Data 2015-16 Turnkey loading Turnkey factor
0.14822 1.13633 0.90125 9.64% 26.08%

0.21329 1.63525 1.18974 19.52% 37.45%
0.36342 2.78623 1.73991 39.25% 60.14%
0.4328 3.31813 2.02536 42.46% 63.83%
0.70791 5.42733 2.45539 92.21% 121.04%
0.98973 7.58791 2.84134 132.22% 167.05%
1.28814 9.87572 4.61349 86.14% 114.06%
1.61393 12.37349 6.27729 71.40% 97.12%
0.09894 0.75852 0.56542 16.65% 34.15%
0.11369 0.87160 0.67966 11.51% 28.24%
0.22327 1.71176 1.08273 37.48% 58.10%
0.29391 2.25330 1.34681 45.48% 67.31%
0.85946 6.58918 2.15141 166.32% 206.27%
1.12561 8.62966 3.95593 89.69% 118.14%
17.70713 194.77847 151.9393 16.54% 28.19%
20.03221 220.35430 169.7398 18.02% 29.82%
24.55911 270.15022 194.6971 26.14% 38.75%
28.41401 312.55409 235.9088 20.44% 32.49%
36.59559 402.55153 277.7968 31.74% 44.91%
7.05776 77.63538 57.2015 23.38% 35.72%
9.38284 103.21121 75.002 25.10% 37.61%
13.75795 151.33745 99.9593 37.64% 51.40%
7.24927 79.74195 41.3913 75.14% 92.65%
11.46072 126.06788 62.0797 84.61% 103.07%
23.33329 256.66622 214.7602 8.65% 19.51%
25.5379 280.91690 233.3361 9.45% 20.39%
27.66758 304.34338 249.7527 10.78% 21.86%
31.94896 351.43861 281.4749 13.51% 24.86%
42.38473 466.23201 349.6829 21.21% 33.33%
10.61112 116.72231 93.646 13.31% 24.64%
12.81573 140.97299 112.2219 14.20% 25.62%
14.94541 164.39947 128.6385 16.18% 27.80%
19.22679 211.49470 160.3606 19.90% 31.89%
29.72854 327.01392 228.5686 30.06% 43.07%
10.9714 120.68540 75.5568 45.21% 59.73%
14.9356 164.29160 102.5728 45.61% 60.17%
24.9032 273.93520 170.0908 46.41% 61.05%
Cost for turnkey Cost as per JKPDD Difference without Difference after
Turnkey Factor
Projects in Rs. Lacs Cost Data 2015-16 Turnkey loading Turnkey factor
0.0765 0.45898 0.34828 9.82% 31.78%

0.05384 0.32302 0.26335 2.21% 22.66%
0.1259 0.75538 0.51082 23.23% 47.87%
0.2877 1.72621 0.84042 71.17% 105.40%

0.27653 1.65919 0.84042 64.52% 97.42%
0.37887 2.27324 1.40664 34.67% 61.61%

0.37517 2.25100 1.40664 33.36% 60.03%
0.66214 3.97284 2.51583 31.59% 57.91%

0.6576 3.94560 2.51583 30.69% 56.83%
1.04665 6.27990 4.14117 26.37% 51.65%
1.01733 6.10396 4.14117 22.83% 47.40%
1.24573 7.47440 5.64762 10.29% 32.35%

1.2412 7.44718 5.64762 9.89% 31.86%
1.35475 8.12852 5.64762 19.94% 43.93%

1.2412 7.44718 5.64762 9.89% 31.86%
1.39884 8.39305 4.82402 44.99% 73.98%

1.32043 7.92259 4.82402 36.86% 64.23%
0.48875 2.93249 1.84843 32.21% 58.65%

0.43285 2.59709 1.84843 17.09% 40.50%
0.05759 0.34553 0.32731 -12.03% 5.57%
0.00985 0.05912 0.05629 -12.47% 5.03%
0.01105 0.06632 0.0094 487.98% 605.53%
0.01266 0.07597 0.07189 -11.93% 5.68%
0.01061 0.06367 0.0102 420.20% 524.22%
0.01215 0.07290 0.02437 149.28% 199.14%
0.01379 0.08273 0.02656 159.56% 211.48%
0.01971 0.11828 0.05816 69.48% 103.37%
0.02077 0.12462 0.05952 74.48% 109.38%
0.00572 0.03431 0.02438 17.27% 40.73%
0.01304 0.07825 0.05953 9.54% 31.45%
Superintending Engineer Chief Engineer

EM&RE Circle-I, Jammu Planning and Design wing
J&K, Srinagar
Abstract of Schedule of Rates for Draft COST-DATA 2017-18 and c
Tran
S. No. Type of Line Pole Height No. of Poles
1 11 kV Line 9 Mtr. ST 12
2 11 kV Line 9 Mtr. PCC 12
9 11 kV AB Cable 8 Mtr. ST 20
12 11 kV AB Cable 8 Mtr. PCC 20
15 LT 3 phase 4 Wire 8 Mtr. ST 11
16 LT 3 phase 4 Wire 8 Mtr. PCC 11
27 LT AB Cable 8 Mtr. ST 20
30 LT AB Cable 8 Mtr. PCC 20
S. No. Type of Line
62 Construction of 2 x 6.3 MVA, 33/11 kV Substation
63 Construction of 2 x 10 MVA, 33/11 kV Substation
67 Augmentation of 33/11 kV Substation from 3.15 MVA to 6.3 MVA
S. No. Type of Line

79 Augmentation of 66/11 kV Substation from 3.15/5 MVA to 6.3 MVA
81 Augmentation of 66/11 kV Substation from 10 MVA to 20 MVA
84 Installation of 11 kV Tapping Point
85 Thickening of 1 KM Conductor from Squirrel to Weasel
86 On 9 Mtr ST Pole
88 Thickening of Conductor from Weasel to Rabbit
89 On 9 Mtr ST Pole
91 Thickening of 1 KM Conductor from Rabbit to Dog
94 Thickening of 1 KM Conductor from Dog to Wolf
97 Thickening of 1 KM Conductor from Wolf to Panther
100 Thickening of 1 KM Conductor from Dog to Panther
103 Thickening of 1 KM Conductor from ACSR to 50 Sq mm HV-ABC
106 Thickening of 1 KM Conductor from ACSR to 50 Sq mm LT-ABC
S. No. Type of Line

109 Laying of Conductor for the purpose of Street Lighting
110 Laying of Guard Netting on Distribution Lines
111 Installation of Guy for Distribution Lines
112 Laying of Guard Netting on HV/EHV Lines
113 Installation of Guy for HV/EHV Lines
114 Service Connection of Single Phase Line upto 4 kW Load
115 Service Connection of Single Phase Line above 4 kW to 8 kW Load
116 Service Connection of Three Phase Line upto 8 kW Load
117 Service Connection of Three Phase Line above 8 kW to 20 kW Load
118 Shifting of Single Phase Meters
119 Shifting of Three Phase Meters
120 Single Phase Service Connection for 25 KVA DTs
124 Single Phase Service Connection for ACSR
Executive Engineer Executive Engineer Superintending Engineer

STD-II, Srinagar STD-Kargil Projects wing, Kashmir
-DATA 2017-18 and comparison viz a viz 2015-16 approved COST-DATA for
Transmission works
Turnkey factor of 1.20 for all Estimates
Span Size of Conductor Cost in Rs. Lacs
104 50 Sq. mm ACSR 3.98120

104 50 Sq. mm ACSR 2.85398
52 50 Sq. mm ACSR 5.71561
52 50 Sq. mm ACSR 3.69981
104 50 Sq. mm ACSR 3.60704
104 50 Sq. mm ACSR 2.77468
52 50 Sq. mm ACSR 5.00774
52 50 Sq. mm ACSR 3.53241
50 35 Sq. mm ABC 6.56049
50 50 Sq. mm ABC 7.16793
50 120 Sq. mm ABC 10.27557
50 35 Sq. mm ABC 5.34473
50 50 Sq. mm ABC 5.80909
50 120 Sq. mm ABC 8.97273
93 50 Sq. mm ACSR 3.50894
93 50 Sq. mm ACSR 2.68040
47 50 Sq. mm ACSR 4.98158
47 50 Sq. mm ACSR 3.38646
93 50 Sq. mm ACSR 3.06358
93 50 Sq. mm ACSR 2.21724
47 50 Sq. mm ACSR 4.56276
47 50 Sq. mm ACSR 2.95089
67 50 Sq. mm ACSR 3.15186
67 50 Sq. mm ACSR 2.03969
40 50 Sq. mm ACSR 4.58489
40 50 Sq. mm ACSR 2.70453
50 50 Sq. mm ABC 4.44317
50 70 Sq. mm ABC 5.01055
50 120 Sq. mm ABC 6.54917
50 50 Sq. mm ABC 3.00749
50 70 Sq. mm ABC 3.54891
50 120 Sq. mm ABC 5.15076
116 100 Sq. mm ACSR 6.08781
116 100 Sq. mm ACSR 4.80619
Cost in Rs. Lacs
58 100 Sq. mm ACSR 8.56142

58 100 Sq. mm ACSR 6.18489
116 100 Sq. mm ACSR 5.41221
116 100 Sq. mm ACSR 4.44109
58 100 Sq. mm ACSR 7.75722
58 100 Sq. mm ACSR 5.76278
150 100 Sq. mm ACSR 8.07734
75 100 Sq. mm ACSR 12.85829
150 100 Sq. mm ACSR 7.50498
75 101 Sq. mm ACSR 11.79507
ation 0.98811
ation 1.42196
ation 2.42281
tation 2.88533
tation 4.71942
tation 6.59818
tation 8.58758
tation 10.75956
ubstation 0.65958
Substation 0.75791
to 63 KVA 1.48849
to 100 KVA 1.95939
A to 250 KVA 5.72972
A to 400 KVA 7.50405
177.07134
200.32209
245.59111
284.14008
365.95594
ubstation 70.57762
bstation 93.82837
station 137.57950
A to 6.3 MVA 72.49268
to 10 MVA 114.60716
233.33293
255.37900
Cost in Rs. Lacs
276.67580
319.48965
423.84728
ubstation 106.11119
tation 128.15726
bstation 149.45406
station 192.26791
station 297.28538
MVA to 6.3 MVA 109.71400
to 10 MVA 149.35600
to 20 MVA 249.03200
0.38248
0.26918
0.62948
sel
1.43851
1.38266
1.89437
1.87583
3.31070
3.28800
5.23325
5.08663
6.22867
6.20598
6.77377
6.20598
mm HV-ABC
6.99421
6.60216
mm LT-ABC
Cost in Rs. Lacs
2.44374
2.16424
ng 0.28794
0.04927
0.05527
0.06331
0.05306
oad 0.06075
to 8 kW Load 0.06894
oad 0.09857
to 20 kW Load 0.10385
0.02859
0.06521
0.11090
0.43003
0.57158
1.42733
0.17784
ding Engineer Superintending Engineer Superintending Engineer

ng, Kashmir Projects wing, Jammu EM&RE Circle-I, Jammu
COST-DATA for Distribution and Sub
20%
Turnkey Factor Cost for turnkey Cost as per Difference
@ 20% Projects in Rs. Lacs JKPDD Cost without
Data 2015-16 Turnkey
0.79624 4.77744 3.84876 3.44%
0.5708 3.42478 2.80137 1.88%
1.14312 6.85873 5.43636 5.14%
0.73996 4.43977 3.56772 3.70%
0.72141 4.32845 3.50076 3.04%
0.55494 3.32962 2.71037 2.37%
1.00155 6.00929 4.77516 4.87%
0.70648 4.23889 3.39482 4.05%
1.3121 7.87259 5.97791 9.75%
1.43359 8.60152 7.08564 1.16%
2.05511 12.33068 9.18049 11.93%
1.06895 6.41368 4.6912 13.93%
1.16182 6.97091 5.81889 -0.17%
1.79455 10.76728 7.95148 12.84%
0.70179 4.21073 3.38549 3.65%
0.53608 3.21648 2.62498 2.11%
0.99632 5.97790 4.62358 7.74%
0.67729 4.06375 3.14862 7.55%
0.61272 3.67630 2.88799 6.08%
0.44345 2.66069 2.10734 5.22%
0.91255 5.47531 4.13225 10.42%
0.59018 3.54107 2.6374 11.89%
0.63037 3.78223 2.81113 12.12%
0.40794 2.44763 1.77808 14.71%
0.91698 5.50187 4.04181 13.44%
0.54091 3.24544 2.29401 17.90%
0.88863 5.33180 4.91921 -9.68%
1.00211 6.01266 5.31075 -5.65%
1.30983 7.85900 6.59217 -0.65%
0.6015 3.60899 3.61836 -16.88%
0.70978 4.25869 4.0203 -11.73%
1.03015 6.18091 5.33574 -3.47%
1.21756 7.30537 5.62894 8.15%
0.96124 5.76743 4.3577 10.29%
Cost as per Difference
Turnkey Factor Cost for turnkey JKPDD Cost without
@ 20% Projects in Rs. Lacs Data 2015-16 Turnkey
1.71228 10.27370 7.53142 13.68%
1.23698 7.42187 5.22714 18.32%
1.08244 6.49465 5.05402 7.09%
0.88822 5.32931 4.21301 5.41%
1.55144 9.30866 6.91522 12.18%
1.15256 6.91534 5.16981 11.47%
1.61547 9.69281 7.88392 2.45%
2.57166 15.42995 12.21919 5.23%
1.501 9.00598 7.18357 4.47%
2.35901 14.15408 11.10396 6.22%
0.19762 1.18573 0.90125 9.64%
0.28439 1.70635 1.18974 19.52%
0.48456 2.90737 1.73991 39.25%
0.57707 3.46240 2.02536 42.46%
0.94388 5.66330 2.45539 92.21%
1.31964 7.91782 2.84134 132.22%
1.71752 10.30510 4.61349 86.14%
2.15191 12.91147 6.27729 71.40%
0.13192 0.79150 0.56542 16.65%
0.15158 0.90949 0.67966 11.51%
0.2977 1.78619 1.08273 37.48%
0.39188 2.35127 1.34681 45.48%
1.14594 6.87566 2.15141 166.32%
1.50081 9.00486 3.95593 89.69%
35.41427 212.48561 151.9393 16.54%
40.06442 240.38651 169.7398 18.02%
49.11822 294.70933 194.6971 26.14%
56.82802 340.96810 235.9088 20.44%
73.19119 439.14713 277.7968 31.74%
14.11552 84.69314 57.2015 23.38%
18.76567 112.59404 75.002 25.10%
27.5159 165.09540 99.9593 37.64%
14.49854 86.99122 41.3913 75.14%
22.92143 137.52859 62.0797 84.61%
46.66659 279.99952 214.7602 8.65%
51.0758 306.45480 233.3361 9.45%
55.33516 332.01096 249.7527 10.78%
63.89793 383.38758 281.4749 13.51%
84.76946 508.61674 349.6829 21.21%
21.22224 127.33343 93.646 13.31%
25.63145 153.78871 112.2219 14.20%
29.89081 179.34487 128.6385 16.18%
38.45358 230.72149 160.3606 19.90%
59.45708 356.74246 228.5686 30.06%
21.9428 131.65680 75.5568 45.21%
29.8712 179.22720 102.5728 45.61%
49.8064 298.83840 170.0908 46.41%
0.0765 0.45898 0.34828 9.82%
0.05384 0.32302 0.26335 2.21%
0.1259 0.75538 0.51082 23.23%
0.2877 1.72621 0.84042 71.17%

0.27653 1.65919 0.84042 64.52%
0.37887 2.27324 1.40664 34.67%

0.37517 2.25100 1.40664 33.36%
0.66214 3.97284 2.51583 31.59%

0.6576 3.94560 2.51583 30.69%
1.04665 6.27990 4.14117 26.37%
1.01733 6.10396 4.14117 22.83%
1.24573 7.47440 5.64762 10.29%

1.2412 7.44718 5.64762 9.89%
1.35475 8.12852 5.64762 19.94%

1.2412 7.44718 5.64762 9.89%
1.39884 8.39305 4.82402 44.99%

1.32043 7.92259 4.82402 36.86%
0.48875 2.93249 1.84843 32.21%
0.43285 2.59709 1.84843 17.09%
0.05759 0.34553 0.32731 -12.03%
0.00985 0.05912 0.05629 -12.47%
0.01105 0.06632 0.0094 487.98%
0.01266 0.07597 0.07189 -11.93%
0.01061 0.06367 0.0102 420.20%
0.01215 0.07290 0.02437 149.28%
0.01379 0.08273 0.02656 159.56%
0.01971 0.11828 0.05816 69.48%
0.02077 0.12462 0.05952 74.48%
0.00572 0.03431 0.02438 17.27%
0.01304 0.07825 0.05953 9.54%
0.02218 0.13308
0.08601 0.51604
0.11432 0.68590
0.28547 1.71280
0.03557 0.21341
Superintending Engineer Chief Engineer

Procurment & MM Planning and Design wing
Circle, Srinagar J&K, Srinagar
Difference
after loading
Turnkey factor
20%
24.13%
22.25%
26.16%
24.44%
23.64%
22.85%
25.84%
24.86%
31.69%
21.39%
34.31%
36.72%
19.80%
35.41%
24.38%
22.53%
29.29%
29.06%
27.30%
26.26%
32.50%
34.26%
34.54%
37.66%
36.12%
41.47%
8.39%
13.22%
19.22%
-0.26%
5.93%
15.84%
29.78%
32.35%
Difference
after loading
Turnkey factor
20%
36.41%
41.99%
28.50%
26.50%
34.61%
33.76%
22.94%
26.28%
25.37%
27.47%
31.57%
43.42%
67.10%
70.95%
130.65%
178.66%
123.37%
105.69%
39.98%
33.82%
64.97%
74.58%
219.59%
127.63%
39.85%
41.62%
51.37%
44.53%
58.08%
48.06%
50.12%
65.16%
110.17%
121.54%
30.38%
31.34%
Difference
after loading
Turnkey factor
20%
32.94%
36.21%
45.45%
35.97%
37.04%
39.42%
43.88%
56.08%
74.25%
74.73%
75.69%
31.78%
22.66%
47.87%
105.40%
97.42%
61.61%
60.03%
57.91%
56.83%
51.65%
47.40%
32.35%
31.86%
43.93%
31.86%
73.98%
64.23%
Difference
after loading
Turnkey factor
20%
58.65%
40.50%
5.57%
5.03%
605.53%
5.68%
524.22%
199.14%
211.48%
103.37%
109.38%
40.73%
31.45%
and Design wing

ABSTRACT OF COST FOR ERECTION OF 1 KM OF 11 kV LINE ON 9 METER ST/PCC
POLES WITH STANDARD SPAN OF 104 METERS
PCC Pole ST Pole

S.NO PARTICULARS
Amount Amount
1 Net cost of Material 219537 331767
2 Labour charges for Normal Terrain @ 25% for PCCP & 15% for STP 54884 49765
Labour charges for Hilly Terrain/Congested areas with 10% appriaciation

3 60372 54742
on labour charges
Overheads @ 5% for (Store, Material handling, T&P, Contingency,
4 10977 16588
Insurance and Transportation)
5 Total Amount for Normal Terrain 285398 398120
6 Total Amount for Hilly Terrain /Congested areas 290886 403097
Page No.1
COST OF MATERIAL FOR ERECTION OF 1 KM OF 11 kV LINE ON 9 METER ST/PCC POLES WITH STANDARD SPAN OF
104 METERS
S.NO PARTICULARS Unit Qty PCC Poles ST Poles
1 9 Mtr. Long Pole(PCC-300Kg WL,ST-540 SP28) Nos 10 3,760 37,600.00 10,000 100,000.00
2 11 Mtr. Long Pole(PCC-360Kg WL,ST-540 SP52) Nos 2 6,425 12,850.00 15,800 31,600.00
3 GI V cross-arm with top Bracket including clamp Kg 136 68 9,248.00 68 9,248.00

4 GI Channel X-arm including clamps and braces Kg 160 68 10,880.00 68 10,880.00
5 50 mm ACSR Conductor km 3.09 33,500 103,515.00 33,500 103,515.00
6 PG Clamps for 50 mm ACSR Conductor Nos 12 137 1,644.00 137 1,644.00
7 11 kV Pin Insulators with Pins (5 KN) Nos 30 175 5,250.00 175 5,250.00
8 11 kV Disc Insulators Complete with fitting,( 45 KN) Nos 12 420 5,040.00 420 5,040.00
9 Galvinized Nuts and Bolts kg 12 86 1,032.00 86 1,032.00
10 Danger Plates with Clamps Nos 12 100 1,200.00 100 1,200.00
11 Anti-Climbing Device with Clamps Nos 12 200 2,400.00 200 2,400.00
12 Earthing Complete by GI Pipe 40 mm or GI Rod 20mm 3 mtr long . Nos 12 768 9,216.00 768 9,216.00
13 Red Oxide Ltr. 12 - - 200 2,400.00

14 Aluminium Paint Ltr. 12 - - 333 3,996.00
15 Cement bottoming 1:2:4 mix as per REC standards .5cum /pole Nos 12 - - 2,200 26,400.00
16 Stone Pad (300 mm x 300 mm x 75 mm) Nos 12 143 1,716.00 - -

17 Aluminium Jointing Sleeves Nos 3 86.00 258.00 86.00 258.00
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg ,

18 Stay Clamps, Guy insulators , bolts, Nut and washers with Concrete Nos 4 4,422 17,688.00 4,422 17,688.00
Grouting)
19 Total Material Cost 219,537.00 331,767.00

20 mm ACSR Conductor 14500
Page No.2
POLES WITH HALF SPAN OF 52 METERS
PCC Pole ST Pole
S.NO PARTICULARS
Amount Amount

3 78265 78590
on labour charges
4 14230 23815
Page No.3
COST OF MATERIAL FOR ERECTION OF 1 KM OF 11 kV LINE ON 9 METER ST/PCC POLES WITH HALF SPAN OF 52
METERS
1 9 Mtr. Long Pole(PCC-300Kg WL,ST-540 SP28) Nos 19 3760 71,440.00 10000 190,000.00
5 50 mm ACSR Conductor km 3.09 33500 103,515.00 33500 103,515.00
8 11 kV Disc Insulators Complete with fitting (45 KN) Nos 12 420 5,040.00 420 5,040.00
Earthing Complete by GI Pipe 40 mm or GI Rod 20mm 3 Nos 21 768 16,128.00 768 16,128.00
12
mtr long.
13 Red Oxide Ltr. 21 --- --- 200 4,200.00

14 Aluminium Paint Ltr. 21 --- --- 333 6,993.00
Cement bottoming 1:2:4 mix as per REC standards . Nos 21 --- --- 2200 46,200.00
15
5cum /pole
16 Stone Pad (300 mm x 300 mm x 75 mm) Nos 21 143 3,003.00 0 -
17 Aluminium Jointing Sleeves Nos 3 86 258.00 86 258.00
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire
18 7/8SWG 10Kg , Guy insulators, Stay Clamps , bolts, Nut and Nos 5 4422 22,110.00 4422 22,110.00
washers with Concrete Grouting)

Page No.4
PCC Pole ST Pole
S.NO PARTICULARS
Amount Amount
Labour charges for Hilly Terrain/Congested areas with 10% appreciation

3 58695 49597
on labour charges
4 10672 15029
Page No.5
COST OF MATERIAL FOR ERECTION OF 1 KM OF 11 kV LINE ON 8 METER ST/PCC POLES WITH
STANDARD SPAN OF 104 METERS
7 11 kV Pin Insulators with Pins( 5 KN) Nos 30 175 5,250.00 175 5,250.00
8 11 kV Disc Insulators Complete with fitting( 45 KN) Nos 12 420 5,040.00 420 5,040.00
Earthing Complete by GI Pipe 40 mm or GI Rod Nos 12 768 9,216.00 9,216.00

12 768
20mm 3 mtr long .
13 Red Oxide Ltr. 12 --- --- 200 2,400.00

Cement bottoming 1:2:4 mix as per REC standards . Nos 12 --- --- 24,720.00
15 2060
45cum/pole
16 Stone Pad (300 mm x 300 mm x 75 mm) Nos 12 143 1,716.00 - -

18 7/8SWG 10Kg , Guy insulators, Stay Clamps , bolts, Nut Nos 4 4422 17,688.00 4422 17,688.00
and washers with Concrete Grouting)
19 Total Material Cost 213437 300587

Page No.6
PCC Pole ST Pole
S.NO PARTICULARS
Amount Amount

3 74724 68857
on labour charges
4 13586 20866
Page No.7
COST OF MATERIAL FOR ERECTION OF 1 KM OF 11 kV LINE ON 8 METER ST/PCC POLES WITH HALF SPAN
OF 52 METERS
8 11 kV Disc Insulators Complete with fitting (45 KN) Nos 12 420 5,040.00 420 5,040.00
9 Galvinized Nuts and Bolts. kg 21 86 1,806.00 86 1,806.00
Earthing Complete by GI Pipe 40 mm or GI Rod Nos 21 768 16,128.00 16,128.00

12 768
20mm 3 mtr long .
13 Red Oxide Ltr. 21 --- --- 200 4,200.00

Cement bottoming 1:2:4 mix as per REC standards . Nos 21 --- --- 43,260.00
15 2060
45cum /pole
16 Stone Pad (300 mm x 300 mm x 75 mm) Nos 12 143 1,716.00 -

18 7/8SWG 10Kg, Guy insulators , Stay Clamps , bolts, Nut Nos 5 4422 22,110.00 4422 22,110.00
Page-8
ABSTRACT OF COST FOR ERECTION OF 1 KM OF 11 KV ABC ON 8 MTS
PCC/ ST POLE WITH MINIMUM SPAN OF 50 METERS
Amount in Rs.
PCC Pole ST Pole
S.NO PARTICULARS
35 MM2 50 MM2 120 MM2 35 MM2 50 MM2 120 MM2
1 Net cost of Material 472985 514078.85 794046.65 591035 645758.85 925726.65
Labour charges for Normal Terrain @ 8% for PCCP

2 37839 41126 63524 35462 38746 55544
& 6% for STP
Labour charges for Hilly Terrain/Congested areas

3 41623 45239 69876 39008 42621 61098
with 10% appreciation on labour charges
Overheads @ 5% for (Store, Material handling,

4 23649 25704 39702 29552 32288 46286
T&P, Contingency, Insurance and Transportation)
5 Total Amount for Normal Terrain 534473 580908.85 897272.65 656049 716792.85 1027556.65
6 Total Amount for Hilly Terrain /Congested areas 538257 585021.85 903624.65 659595 720667.85 1033110.65
Page No. 9
COST OF MATERIAL FOR ERECTION OF 1 KM OF 35 MM2, 11 KV ABC ON 8 MTS
Rate Amount Rate Amount
1 8 Mtr. Long Pole(PCC-250Kg WL,ST-540 SP12) Nos 18 3150 56700 7050 126900
3 Cost of 35 mm AB Cable (3X35+1X70) km 1.05 324140 340347 324140 340347
4 Heat Shrinkable Outdoor Cable Termination Kit Nos 3 2600 7800 2600 7800
5 Suspension/Tension Clamp with eye hook Nos 20 600 12000 600 12000
6 Galvinized Nuts and Bolts. kg 10 86 860 86 860
7 Danger Plates Nos 20 100 2000 100 2000
8 Anti-Climbing Device with Clamps Nos 20 200 4000 200 4000
Earthing Complete by GI Pipe 40 mm or GI Rod 20mm Nos 20

9 768 15360 768 15360
3 mtr long .
10 Red Oxide Ltr. 20 --- --- 200 4000

11 Aluminium Paint Ltr. 20 --- --- 333 6660
Cement bottoming 1:2:4 mix as per REC standards . Nos 20

12 --- --- 2060 41200
45cum /pole
13 Stone Pad (300 mm x 300 mm x 75 mm) Nos 20 143 2860 0 0
14 Mid Span Straight Throgh Jointing Kit for 11 KV ABC Nos 1 1428 1428 1428 1428
15 7/8SWG 10Kg , Stay Clamps, Guy insulators , bolts, Nut and Nos 5 4,422.00 22,110.00 1,696.00 8,480.00
17 50 mm AB Cable (3X50+1X50) 505927
18 Cost of 70 mm AB Cable (3X70+1X95) 515751
Page No. 10
COST OF MATERIAL FOR ERECTION OF 1 KM OF 50 MM2, 11 KV ABC ON 8 MTS
3 50 mm AB Cable (3X50+1X70) km 1.05 363277 381441 363277 381441
Earthing Complete by GI Pipe 40 mm or GI Rod Nos 20

9 768 15360 768 15360
20mm 3 mtr long .
10 Red Oxide Ltr. 20 --- --- 200 4000

Cement bottoming 1:2:4 mix as per REC standards Nos 20

12 --- --- 2060 41200
.45cum/pole
Stone Pad (300 mm x 300 mm x 75 mm) Nos 20 143 2860 - 0

Mid Span Straight Throgh Jointing Kit for 11 KV Nos 1 1428 1428 1428 1428
ABC
Complete Stay set ( GI Stay Rod 20x1800mm,stay

wire 7/8SWG 10Kg , Stay Clamps, Guy insulators , Nos 5 4,422.00 22110 4,422.00 22110
bolts, Nut and washers with Concrete Grouting)

Page No.11
COST OF MATERIAL FOR ERECTION OF 1 KM OF 120 MM 2, 11 KV ABC ON 8 MTS

3 120 mm AB Cable (3X120+1X95) km 1.05 629913 661408.65 629913 661408.65

9 768 15360 768 15360
20mm 3 mtr long .
10 Red Oxide Ltr. 20 --- --- 200 4000

Cement bottoming 1:2:4 mix as per REC standards Nos 20

12 --- --- 2060 41200
.45cum /pole
Stone Pad (300 mm x 300 mm x 75 mm) Nos 20 143 2,860.00 - -

Mid Span Straight Throgh Jointing Kit for 11 KV Nos 1 1428 1428 1428 1428
ABC
wire 7/8SWG 10Kg, Guy insulators , Stay Clamps , Nos 5 4422 22110 4422 22110
13 Total Material Cost 794046.65 925726.65

15 50 mm AB Cable (3X50+1X50) 505927
Page No. 12
ABSTRACT OF COST FOR ERECTION OF 11 kV TAPPING POINT AT MID SPAN
PCC Pole ST Pole

S.NO PARTICULARS
Amount Amount
1 35129.5 52456.5
Labour charges for Hilly Terrain/Congested areas with 10% appreciation on

3 9660 8655
labour charges
Overheads @ 5% for (Store, Material handling, T&P, Contingency, Insurance

4 1756 2623
and Transportation)
5 Total Amount for Normal Terrain 45667.5 62947.5
6 Total Amount for Hilly Terrain /Congested areas 46545.5 63734.5
Page No.13
COST OF MATERIAL FOR ERECTION OF 11 kV TAPPING POINT AT MID SPAN
2 GI V cross-arm with top Bracket including clamp Kg 34 86 2924 86 2924
3 GI Channel/Angle Iron including clamps Kg 52 86 4472 86 4472
4 11kV GO Switch No 1 5638 5638 5638 5638
5 50 mm ACSR Conductor M 15.00 33.5 502.5 33.5 502.5
6 PG Clamps for 50 mm ACSR Conductor Nos 3 137 411 137 411
7 11 kV Pin Insulators with Pins (5KN) Nos 6 175 1050 175 1050
8 11 kV Disc Insulators Complete with fitting (45KN) Nos 3 420 1260 420 1260
9 Galvinized Nuts and Bolts kg 1 86 86 86 86
10 Danger Plates with Clamps Nos 2 100 200 100 200
Earthing Complete by GI Pipe 40 mm or GI Rod Nos 2 768

12 1536 768 1536
20mm 3 mtr long.
13 Red Oxide Ltr. 2 --- --- 200 400

Cement bottoming 1:2:4 mix as per REC standards . Nos 2 --- ---
15 2200 4400
5cum /pole
16 Stone Pad (300 mm x 300 mm x 75 mm) Nos 2 143 286 - -
17 7/8SWG 10Kg , Stay Clamps , Guy insulators, bolts, Nut Nos 2 4,422 8844 4,422 8844

20 mm ACSR Conductor Km 14500
Page No.14
ABSTRACT OF COST FOR GUARD NETTING OF SINGLE SPAN FOR
DISTRIBUTION LINES
Amount in Rs.
S.NO PARTICULARS Unit Qty Rate Amount
1 GI Channel X-arm including clamps and braces Kgs 33 68 2244
2 Galvinized Nuts and Bolts Kgs 3 86 258
3 GI Wire 6 SWG & 8 SWG Kgs 16 78 1248
5 Eye Bolts Nos. 4 48 192
6 Total Material Cost --- --- --- 3942
7 Labour charges for Normal Terrain @ 20% --- --- --- 788
Labour charges for Hilly Terrain/Congested areas with 10% appriaciation on

8 --- --- --- 867
labour charges
9 --- --- --- 197
and Transportation)
10 Total Amount for Normal Terrain 4927
11 Total Amount for Hilly Terrain /Congested areas 5006
Page No. 15
ABSTRACT OF COST FOR SINGLE GUY FOR DISTRIBUTION LINES
Amount in Rs.
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg ,

1 Stay Clamps, Guy insulators , bolts, Nut and washers with Concrete Item 1 4422 4422
Grouting)
Labour charges for Hilly Terrain/Congested areas with 10%

3 --- --- --- 972
appriaciation on labour charges
Overheads @ 5% for (Store, Material handling, T&P,

4 --- --- --- 221
Contingency, Insurance and Transportation)
Page No. 16
ABSTRACT OF COST FOR THICKENING OF 1 CIRCUIT KM ACSR CONDUCTOR FROM
SQUIRREL TO WEASEL
Amount in Rs.
PCC Poles ST Poles
S.NO PARTICULARS Unit
Qty Rate Amount Qty Rate Amount
1 30 mm ACSR Conductor - Weasel KM 3.09 20200 62418.00 3.09 20200 62418.00
2 9 Mtr. Long Pole(PCC-300Kg WL,ST-540 SP28) Nos 4 3760 15040.00 1 10000 10000.00
3 GI V cross-arm with top Bracket including clamp Kg 58 68 3944.00 58 68 3944.00
4 PG Clamps for 50 mm ACSR Conductor Nos 12 137 1644.00 12 137 1644.00
5 11 kV Pin Insulators with Pins (5KN) Nos 12 175 2100.00 12 175 2100.00
6 11 kV Disc Insulators Complete with fitting (45KN) Nos 6 420 2520.00 6 420 2520.00
7 Galvinized Nuts and Bolts kg 4 86 344.00 4 86 344.00
8 Earthing Complete by GI Pipe 40 mm or GI Rod 20mm 3 mtr long . Nos 4 768 3072.00 768 3072.00
4
9 Danger Plates Nos 4 100 400.00 4 100 400.00
10 Anti-Climbing Device with Clamps Nos 4 200 800.00 4 200 800.00
11 Aluminium Jointing Sleeves Nos 3 86 258.00 3 86 258.00
12 Red Oxide Ltr. 4 200 800.00
13 Aluminium Paint Ltr. 2 333 666.00
14 Cement bottoming 1:2:4 mix as per REC standards .5cum/pole Nos 4 2200 8800.00
15 Stone Pad (300 mm x 300 mm x 75 mm) Nos 4 143 572.00
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg, Guy insulators , Stay Nos 5 5
16
Clamps , bolts, Nut and washers with Concrete Grouting)
4422 22110.00 4422 22110.00
18 Labour charges for Normal Terrain @ 15% --- --- --- 17283.3 --- --- 17981.4
Labour charges for Hilly Terrain/Congested areas with 10% appriaciation on labour
19 --- --- --- 19011.63 --- --- 19779.54
charges
Overheads @ 5% for (Store, Material handling, T&P, Contingency, Insurance and

20 --- --- --- 5761.1 --- --- 5993.8
Transportation)
21 Total Amount for Normal Terrain --- --- --- 138266.40 --- --- 143851.20
22 Total Amount for Hilly Terrain /Congested areas --- --- --- 139994.73 --- --- 145649.34
Write back to credit material for 20 mm ACSR Conductor - Depreciation shall be

23 calculated as per useful life of the conductor or the actual scrap value whichever is --- --- --- --- --- --- ---
higher
Page No. 17
Note : Length of Pole, its unit rate and amount may vary as per the Poles of existing Line.
WEASEL TO RABBIT
Amount in Rs.
PCC Poles ST Poles
1 50 mm ACSR Conductor - Rabbit KM 3.09 33500 103515 3.09 33500 103515

2 9 Mtr. Long Pole(PCC-300Kg WL,ST-540 SP28) Nos 4 3760 15040 1 7491 7491
3 GI V cross-arm with top Bracket including clamp Kg 58 68 3944 58 68 3944
4 PG Clamps for 50 mm ACSR Conductor Nos 12 137 1644 12 137 1644
5 11 kV Pin Insulators with Pins (5KN) Nos 12 175 2100 12 175 2100
6 11 kV Disc Insulators Complete with fitting (45KN) Nos 6 420 2520 6 420 2520
7 Galvinized Nuts and Bolts kg 4 86 344 4 86 344
8 Earthing Complete by GI Pipe 40 mm or GI Rod 20mm 3 mtr long . Nos 4 768 3072 4 768 3072
9 Danger Plates Nos 4 100 400 4 100 400

10 Anti-Climbing Device with Clamps Nos 4 200 800 4 200 800
11 Aluminium Jointing Sleeves Nos 3 86 258 3 86 258
12 Red Oxide Ltr. 4 200 800
13 Aluminium Paint Ltr. 2 33 66
14 Cement bottoming 1:2:4 mix as per REC standards .5cum /pole Nos 4 2200 8800
15 Stone Pad Nos 4 143 572
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg, Guy insulators , Stay Nos 5 5
16
4422 22110 4422 22110

19 --- --- --- 25792.64 --- --- 26047.56
charges
20 --- --- --- 7815.95 --- --- 7893.2
Transportation)
higher
Page No. 18
Note : Length of Pole, its unit rate and amount may vary as per the Poles of existing Line.
COST FOR REPLACEMENT OF 1 CIRCUIT KM ACSR WEASEL CONDUCTOR BY
50 MM2 11 KV AB CABLE
Amount in Rs.
PCC Poles ST Poles

1 50 mm AB Cable (3X50+1X50) km 1.05 505927 531223.35 1.05 505927 531223.35

2 Heat Shrinkable Outdoor Cable Termination Kit Nos 3 2600 7800 3 2600 7800
3 Suspension/Tension Clamp with eye hook Nos 20 600 12000 20 600 12000
4 9 Mtr. Long Pole(PCC-300Kg WL,ST-540 SP28) Nos 4 3760 15040 4 10000 40000
5 Mid Span Straight Throgh Jointing Kit for 11 KV ABC Set 1 1428 1428 1 1428 1428
11 Stone Pad (300 mm x 300 mm x 75 mm) Nos 4 143 572
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg , Stay Clamps, Nos 5 5
14
Guy insulators , bolts, Nut and washers with Concrete Grouting)
4422 22110 4422 22110

17 --- --- --- 39256.1 --- --- 41587.22
labour charges
18 --- --- --- 29739.47 --- --- 31505.47
and Transportation)
Write back to credit material for 30 mm ACSR Conductor and Cross Arms -
21 Depreciation shall be calculated as per useful life of the conductor or the actual --- --- --- --- --- --- ---
scrap value whichever is higher
Page No. 19
ABSTRACT OF COST FOR ERECTION OF 1 KM OF 3P4W LT LINE ON 8 METER
ST/PCC POLES WITH STANDARD SPAN OF 93.5 METERS
Amount in Rs.
PCC Pole ST Pole
S.NO PARTICULARS
Amount Amount

3 56701 61757
on labour charges
4 10309 14036
Page No. 20
COST OF MATERIAL FOR ERECTION OF 1 KM OF 3 PHASE 4 WIRE LT LINE ON 8 METER
PCC/ST POLES WITH STANDARD SPAN OF 93.5 METERS
8 Mtr. Long Pole ( ST pole 540 SP-12 & PCC Nos 9 3150
1 28350 7050 63450
pole
9 Mtr.250KG working
Long Pole ( STLoad)
pole 540 SP-28 & PCC
2 Nos 2 3760 7520 10000 20000
pole 300kg Working Load)
3 GI U-Clamps for Shackle Insulators Kg 44 54 2376 54 2376
4 50 mm ACSR Conductor km 4.12 33500 138020 33500 138020
5 Shackle Insulators (16KN) Nos 44 33 1452 33 1452
Earthing Complete by GI Pipe 40 mm or GI Nos 11 768

9 8448 768 8448
Rod 20mm 3 mtr long.
10 Red Oxide Ltr. 11 --- --- 200 2200

Cement bottoming 1:2:4 mix as per REC Nos 11 --- ---
12 2060 22660
standards .45cum /pole
14 Stone Pad (300 mm x 300 mm x 75 mm) No 11 143 1573
15 Aluminium Jointing Sleeve No 4 86 344 86 344
16 LT Line Spacers No 10 59 590 59 590

17 wire 7/8SWG 10Kg, Guy insulators , Stay Clamps No 3 4422 13266 4422 13266
, bolts, Nut and washers with Concrete Grouting)
Total Material Cost 206185 280715

18 20 mm ACSR Conductor 15000
Page No. 21
ABSTRACT OF COST FOR ERECTION OF 1 KM OF 3P4W LT LINE ON 8 METER ST/PCC
Amount in Rs.
PCC Pole ST Pole

S.NO PARTICULARS
Amount Amount

3 71636 87676
on labour charges
4 13025 19926
Page No. 22
PCC/ST POLES WITH HALF SPAN OF 47 METERS
1 59850 7050 133950
pole 250KG working Load)
2 7520 10000 20000
8 Anti-Climbing Device with Clamps kg 21 200 4200 200 4200

9 13056 768 13056
20mm 3 mtr long.
10 Red Oxide Ltr. 21 --- --- 200 4200


12 2060 43260
standards .45cum/pole

17 wire 7/8SWG 10Kg , Stay Clamps, Guy insulators , No 5 4422 22110 4422 22110

Page No. 23
POLES WITH STANDARD SPAN OF 93.5 METERS
Amount in Rs.
PCC Pole ST Pole

S.NO PARTICULARS
Amount Amount

3 46903 53919
on labour charges
4 8528 12254
Page No. 24
PCC/ST POLES WITH STANDARD SPAN OF 93.5 METERS
1 28350 7050 63450
2 7520 10000 20000

9 8448 768 8448
20mm 3 mtr long .
10 Red Oxide Ltr. 11 --- --- 200 2200


12 2060 22660



Page No. 25
Amount in Rs.
PCC Pole ST Pole

S.NO PARTICULARS
Amount Amount

3 62423 80304
on labour charges
4 11350 18251
Page No. 26
PCC/ST POLES WITH HALF SPAN OF 47 METERS
1 59850 7050 133950
2 7520 10000 20000


9 16128 768 16128
20mm 3 mtr long .
10 Red Oxide Ltr. 21 --- --- 200 4200


12 2060 43260


17 wire 7/8SWG 10Kg, Guy insulators , Stay Clamps , No 5 4422 22110 4422 22110

Page No. 27
ST/PCC POLES WITH STANDARD SPAN OF 67 METERS
Amount in Rs.
PCC Pole ST Pole
S.NO PARTICULARS
Amount Amount

3 43148 55473
on labour charges
4 7845 12607
Page No. 28
PCC/ST POLES WITH STANDARD SPAN OF 67 METERS
8 Mtr. Long Pole 8 Mtr. Long Pole ( ST pole Nos 15 3150

1 47250 7050 105750
540 SP-12 & PCC pole 250KG working Load)

Earthing Complete by GI Pipe 40 mm or GI Nos 15 768

8 11520 768 11520
9 Red Oxide Ltr. 15 --- --- 200 3000


11 2060 30900



Page No. 29
ST/PCC POLES WITH MINIMUM SPAN OF 40 METERS
Amount in Rs.
PCC Pole ST Pole

S.NO PARTICULARS
Amount Amount

3 57211 80694
on labour charges
4 10402 18340
Page No. 30
PCC/ST POLES WITH MINIMUM SPAN OF 40 METERS
8 Mtr. Long Pole 8 Mtr. Long Pole ( ST pole 540 Nos 25 3150
1 78750 7050 176250
SP-12 & PCC pole 250KG working Load)


8 19200 768 19200
20mm 3 mtr long .
9 Red Oxide Ltr. 25 --- --- 200 5000


11 2060 51500

15 wire 7/8SWG 10Kg, Guy insulators , Stay Clamps , No 5 4422 22110 4422 22110

Page No. 31
ABSTRACT OF COST FOR LAYING OF 1 KM OF CONDUCTOR FOR STREET LIGHTING ON
DISTRIBUTION LINES
Amount in Rs.
1 30 mm ACSR Conductor KM 1.03 20200 20806.00
2 GI U-Clamps for Shackle Insulators Kgs 26 54 1404.00
3 Shackle Insulators (16KN) Nos 25 33 825.00
4 Total Material Cost --- --- --- 23035.00
5 Labour charges for Normal Terrain @ 20% --- --- --- 4607.00

6 --- --- --- 5067.70
on labour charges
7 --- --- --- 1151.75
Total Amount for Normal Terrain 28793.75
Total Amount for Hilly Terrain /Congested areas 29254.45
Page No. 32
ABSTRACT OF COST FOR ERECTION OF 1 KM OF LT ABC ON 8 MTS
PCC/ ST POLE WITH AN AVERAGE SPAN OF 50 METERS
Amount in Rs.
PCC Pole ST Pole

S.NO PARTICULARS
50 MM2 70 MM2 120 MM2 50 MM2 70 MM2 120 MM2
1 Net cost of Material 261521.35 308601.25 447892.15 393201.35 443411.25 579572.15
Labour charges for Normal Terrain @ 10% for

2 26152 30860 44789 31456 35473 46366
PCCP & 8% for STP

3 28767 33946 49268 34602 39020 51003

4 13076 15430 22395 19660 22171 28979
5 Total Amount for Normal Terrain 300749.35 354891.25 515076.15 444317.35 501055.25 654917.15
6 Total Amount for Hilly Terrain /Congested areas 303364.35 357977.25 519555.15 447463.35 504602.25 659554.15
Page No. 33
COST OF MATERIAL FOR ERECTION OF 1 KM OF 50 MM2, LT ABC ON 8 MTS
8 Mtr. Long Pole ( ST pole 540 SP-12 & PCC pole Nos 18
1 3150 56700 7050 126900
250KG working Load)
2 3760 7520 10000 20000
300kg Working Load)
3 50 mm AB Cable (3X50+1x16+1X35) km 1.05 127367 133735.35 127367 133735.35
5 Straigh Through Cable Jointing Kit Set 1 1428 1428 1428 1428

9 768 15360 768 15360
20mm 3 mtr long.
10 Red Oxide Ltr. 20 --- --- 200 4000

12 2060 41200
45cum /pole
13 Stone Pad (300 mm x 300 mm x 75 mm) No 20 143 2860 0
14 Insulating Piercing Connectors No 40 150 6000 150 6000
15 PG Clamps No 10 137 1370 137 1370

16 7/8SWG 10Kg, Guy insulators , Stay Clamps , bolts, Nut No 4 4422 17688 4422 17688

18 Cost of 70 mm AB Cable (3X70+1x16+1X50) 163931
19 Cost of 120 mm AB Cable (3X120+1x16+1X70) 304863
Page No. 34
PCC Poles ST Poles
S.NO PARTICULARS Unit Qty
1 3150 56700 7050 126900
250KG working Load)
2 3760 7520 10000 20000
300kg Working Load)
3 Cost of 70 mm AB Cable (3X70+1x16+1X50) km 1.05 172205 180815.25 172205 180815.25

9 768 15360 768 15360
20mm 3 mtr long .
10 Red Oxide Ltr. 20 --- --- 200 4000

12 2060 41200
45cum /pole
14 Insulating Piercing Connetors No 40 150 6000 150 6000
15 PG Clamps No 10 137 1370 450 4500

16 7/8SWG 10Kg, Guy insulators , Stay Clamps , bolts, Nut No 4 4422 17688 4422 17688

50 mm AB Cable (3X50+1x16+1X35) 119897
Cost of 120 mm AB Cable (3X120+1x16+1X70) 304863
Page No. 35
1 3150 56700 7050 126900
250KG working Load)
2 3760 7520 10000 20000
300kg Working Load)
3 Cost of 120 mm AB Cable (3X120+1x16+1X70) km 1.05 304863 320106.15 304863 320106.15

9 768 15360 768 15360
20mm 3 mtr long .
10 Red Oxide Ltr. 20 --- --- 200 4000
12 2060 41200
45cum /pole
14 Insulating Piercing Connetors No 40 150 6000 150 6000
15 PG Clamps No 10 137 1370 137 1370
16 7/8SWG 10Kg , Stay Clamps, Guy insulators , bolts, Nut No 4 4422 17688 4422 17688
50 mm AB Cable (3X50+1x16+1X35) 119897
Cost of 70 mm AB Cable (3X70+1x16+1X50) 163931
Page No. 36
COST FOR REPLACEMENT OF 1 CKT. KM ACSR WEASEL CONDUCTOR BY
50 MM2 LT AB CABLE
Amount in Rs.
PCC Pole ST Poles

1 50 mm AB Cable (3X50+1x16+1X35) KM 1.05 119897 125891.85 1.05 119897 125891.85

2 Straigh Through Cable Jointing Kit Set 1 1428 1428 1 1428 1428
3 Suspension/Tension Clamp with eye hook Nos 20 600 12000 20 600 12000
4 8 Mtr. Long Pole ( ST pole 540 SP-12 & PCC pole 250KG working Load) Nos 4 3150 12600 4 7050 28200
5 Stone Pad (300 mm x 300 mm x 75 mm) No 4 143 572 0
7 Galvinized Nuts and Bolts. kg 10 86 860 10 86 860
10 Earthing Complete by GI Pipe 40 mm or GI Rod 20mm 3 mtr long. Nos 4 768 3072 4 768 3072
11 Red Oxide Ltr. 200 0 4 200 800

12 Aluminium Paint Ltr. 333 0 2 333 666
13 Insulating Piercing Connetors No 64 150 9600 64 150 9600
14 PG Clamps No 16 137 2192 16 137 2192
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg, Guy insulators , Stay No 5 4422 5 4422
15
22110 22110

17 Labour charges for Normal Terrain @ 8% --- --- --- 15322.07 17300.79
18 --- --- --- 16854.28 19030.87
charges
19 --- --- --- 9576.29 10812.99
Transportation)
20 Total Amount for Normal Terrain --- --- --- 216424.21 244373.63
21 Total Amount for Hilly Terrain /Congested areas --- --- --- 217956.42 246103.71
Write back to credit material for 30 mm ACSR Conductor and Cross Arms -
22 Depreciation shall be calculated as per useful life of the conductor or the actual scrap --- --- --- --- ---
value whichever is higher
Page No. 37
ABSTRACT OF COST FOR ERECTION OF POLE MOUNTED
16 kVA / 25 kVA DISTRIBUTION SUBSTATION
Amount in Rs.
16 kVA 25 kVA 63 kVA 100 kVA 200 kVA 250 kVA

S.NO PARTICULARS
Amount Amount Amount Amount Amount Amount
1 Net cost of Material 88224 126961 216322 257619 421377 589123
2 Labour charges for Normal Terrain @ 7% 6176 8887 15143 18033 29496 41239

3 6794 9776 16657 19836 32446 45363

4 4411 6348 10816 12881 21069 29456
5 Total Amount for Normal Terrain 98811 142196 242281 288533 471942 659818
6 Total Amount for Hilly Terrain /Congested areas 99429 143085 243795 290336 474892 663942
Page No. 38
TYPICAL ESTIMATE OF MATERIAL COST FOR ERECTION OF POLE MOUNTED
16 kVA / 25 kVA DISTRIBUTION SUBSTATION IN RURAL / URBAN AREAS
S. No Particulars 16 kVA 25 kVA
Unit Qty Rate Amount Qty Rate Amount
11/0.433 kV Distribution Transformers with Bimetallic No
1 1 23000 23000 1 65549 65549
Terminal Connectors- EE --Level 2
2 9 kV Lightening Arrester Station type Set 1 5100 5100 1 5100 5100
3 11 kV G.O AB Switch , 3-phase, 3 pole 400A Set 1 5638 5638 1 5638 5638
4 11 kV D O Fuse 3phase 400A Set 1 1881 1881 1 1881 1881
25 mm Single-Core XLPE Cable,UA, 1.1K V Grade, Mtr

5 44 23 1012 44 23 1012
PVC Insulated Starnded Conductor FRLS type
6 9 Mtr. Long Pole,ST-540 SP28) Nos 2 10000 20000 2 10000 20000
7 11 kV Disc Insulators with fitting (45KN) Nos 3 420 1260 3 420 1260
8 GI Channel/Angle/Flat of sizes including clamps Kgs 200 68 13600 135 68 9180
9 Galvinized Nuts and Bolts. Kgs 8 86 688 8 86 688
10 32/63 amps TPN Switch Disconnector Fuse Unit No 1 1184 1184 1 1792 1792
Cement bottoming 1:2:4 mix as per REC standards . Nos
11 2 2260 4520 2 2260 4520
5cum /pole
12 Earthing of substation - Pipe earthing Nos 3 2935 8805 3 2935 8805
Earthing Complete by GI Pipe 40 mm or GI Rod 20mm 3 Nos
13 2 768 1536 2 768 1536
mtr long .
Page No. 39
TYPICAL ESTIMATE OF MATERIAL COST FOR ERECTION OF POLE MOUNTED
63 kVA / 100 kVA /200KVA/ 250 kVA DISTRIBUTION SUBSTATION IN RURAL / URBAN AREAS
S. No Particulars Unit Qty 63 kVA 100 kVA 200 kVA 250 kVA
Rate Amount Rate Amount Rate Amount Rate Amount
11/0.433 kV Distribution Transformers
1 with- EE --Level 2 No 1 103529 103529 136305 136305 249670 249670 417416 417416
Bimetallic Terminal Connectors
2 9 kV Lightening Arrester Station type Set 1 5100 5100 5100 5100 5100 5100 5100 5100
11 kV G.O AB Switch , 3-phase, 3 pole Set

3 1 5276 5276 5276 5276 5276 5276 5276 5276
400A
4 11 kV D O Fuse 3phase 400A Set 1 1881 1881 1881 1881 1881 1881 1881 1881
70 mm/50 mm (2Ckt)/185 mm (2Ckt)

5 XLPE Cable,UA, 1.1K V Grade, PVC Mtr 44 55 2420 76 3344 332 14608 332 14608
Insulated Starnded Conductor FRLS type
6 9 Mtr. Long Pole,ST-540 SP28) Nos 2 10000 20000 10000 20000 10000 20000 10000 20000
11 kV Disc Insulators Complete with Nos

7 3 420 1260 420 1260 420 1260 420 1260
fitting(45KN)
GI Channel/Angle/Flat of sizes including Kgs
8 200 68 13600 68 13600 68 13600 68 13600
clamps
9 Galvinized Nuts and Bolts. Kgs 8 86 688 86 688 86 688 86 688
11 Earthing of substation - Pipe earthing Nos 3 2935 8805 2935 8805 2935 8805 2935 8805
13 11 KV Pin Insulators with Pins (5KN) No. 3 175 525 175 525 175 525 175 525
LT Distribution Box for 63/100/200/250 KVA

14 DTR with MCCB for incomer & SFU's for No. 1 18895 18895 26492 26492 71073 71073 71073 71073
Outgoing Circuits
Complete Stay set ( GI Stay Rod

20x1800mm,stay wire 7/8SWG 10Kg, Guy
15 insulators , Stay Clamps , bolts, Nut and
set 2 4422 8844 4422 8844 1696 3392 1696 3392
16 Wedge Connectors / PG Clamps Nos 6 450 2700 450 2700 450 2700 450 2700
17 Danger Plates with Clamps Nos 1 100 100 100 100 100 100 100 100
18 GI Barbed Wire for Anti Climbing Kgs 15 78 1170 78 1170 78 1170 78 1170
Earthing Complete by GI Pipe 40 mm or

19 Nos 3 768 2304 768 2304 768 2304 768 2304
GI Rod 20mm 3 mtr long .
3-, 4-Wire Trivector Meter with CT.

20 No 1 13059 13059 13059 13059 13059 13059 13059 13059
with meter box
Cement bottoming 1:2:4 mix as per REC
22 Nos 2 2200 4400 2200 4400 2200 4400 2200 4400
23 Painting of Poles Red Oxide ltr 2 200 400 200 400 200 400 200 400
24 Painting of Poles Aluminium Paint ltr 2 333 666 333 666 333 666 333 666
Sundry items like aluminium lugs, Jumpers,

25 binding Tape,
LS 1 700 700 700 700 700 700 700 700
Total 216322 257619 421377 589123
Page No. 40
ABSTRACT OF COST FOR ERECTION OF BED MOUNTED
400 kVA / 630 kVA DISTRIBUTION SUBSTATION
Amount in Rs.
400 kVA 630 kVA

S.NO PARTICULARS
Amount Amount
2 Labour charges for Normal Terrain @ 7% 53672 67247
Labour charges for Congested areas with 10% appreciation on labour

3 59039 73972
charges

4 38337 48034
6 Total Amount for Congested areas 864125 1082681
Page No. 41
TYPICAL ESTIMATE OF MATERIAL COST FOR ERECTION OF POLE/PAD MOUNTED
400 kVA / 630 kVA DISTRIBUTION SUBSTATION IN RURAL / URBAN AREAS
S. No Particulars 400 kVA 630 kVA
Unit Qty Rate Amount Qty Rate Amount
11/0.433 kV Distribution Transformers with No

1 1 488200 488200 1 655672 655672
Bimetallic Terminal Connectors EE--Level 2
4 11 kV D O Fuse 3 Phase 400A Set 1 1881 1881 1 1881 1881
240mm(2Ckt)/400mm (2Ckt) Single Phase

5 Cable,UA,1.1K V Grade, PVC Insulated Mtr 88 300 26400 88 375 33000
Starnded Conductor FRLS type
6 9 Mtr. Long Pole,ST-540 SP28) Nos 2 10000 20000 2 10000 20000
7 11 kV Disc Insulators with fitting (45KN) Nos 3 420 1260 3 420 1260
GI Channel/Angle/Flat of sizes including Kgs
8 110 68 7480 110 68 7480
clamps
9 Galvinized Nuts and Bolts. Kgs 6 86 516 6 86 516
11 Earthing of substation - Pipe earthing Nos 3 2935 8805 3 2935 8805
13 Transformer Pad No. 1 25000 25000 1 25000 25000
14 11 KV Pin Insulators with Pins (5KN) No. 3 175 525 3 175 525
LT Distribution Box for 400/630 KVA DTR
15 with MCCB for incomer & SFU's for No. 2 71073 142146 2 81000 162000
Outgoing Circuits
16 wire 7/8SWG 10Kg , Stay Clamps, Guy insulators set 2 4422 8844 2 4422 8844
, bolts, Nut and washers with Concrete Grouting)
17 Wedge Connectors / PG Clamps Nos 6 450 2700 6 450 2700

18 Danger Plates with Clamps Nos 1 55 100 1 100 100
19 GI Barbed Wire for Anti Climbing Kgs 15 88 1320 15 88 1320
Earthing Complete by GI Pipe 40 mm or GI
20 Nos 3 768 2304 3 768 2304
3-, 4-Wire Trivector Meter with CT. with
21 No 1 13059 13059 1 13059 13059
meter box
Cement bottoming 1:2:4 mix as per REC

23 Nos 2 2200 4400 2 2200 4400
24 Painting of Poles Red Oxide ltr 2 200 400 2 200 400
25 Painting of Poles Aluminium Paint ltr 1 333 333 1 333 333
Sundry items like aluminium lugs, Jumpers,
26 binding Tape,
LS 1 700 700 1 700 700
Total 766749 960675
Page No. 42
COST FOR ERECTION OF POLE MOUNTED DOUBLE PHASE
5 KVA / 15 KVA HV DISTRIBUTION SUBSTATION
Amount in Rs.
5 kVA 15 kVA
S. No Particulars Unit Qty Rate Amount Qty Rate Amount
11/0.433 kV Distribution Transformers with Bimetallic 1 1
1 No. 15000 15000 23000 23000
Terminal Connectors EE --Level 2
4 11 kV D O Fuse 3phase 400A Set 1 1881 1881 1 1881 1881
16/25 mm Single-Core PVC cable - 2C,UA,1.1K V Grade, 10 10
5 M 20 200 20 200
PVC Insulated Starnded Conductor FRLS type
6 11 Mtr. Long Pole(ST-540 SP52) No. 1 15800 15800 1 15800 15800
7 GI Channel/Angle/Flat of sizes Kg 35 68 2380 35 90 3150
8 11kV Pin insulator (5KN) Nos. 2 175 350 2 175 350
9 Danger plate No. 1 100 100 1 100 100
10 Anti climbing device Kg 2 200 400 2 200 400
11 Nuts and bolts of sorts Kg 1 86 86 1 95 95
Cement bottoming 1:2:4 mix as per REC standards .6cum /pole No.s 1 2745 2745 1 2745 2745
Earthing Complete by GI Pipe 40 mm or GI Rod 20mm 3 mtr 1 1

No. 768 768 768 768
long .
14 Earthing of substation including Pipe Earthing No. 3 2935 8805 3 2935 8805
15 Total Material Cost --- --- --- 58891 --- --- 67670
16 Labour charges for Normal Terrain @ 7% --- --- --- 4122 --- --- 4737
Labour charges for Congested areas with 10% appreciation on
17 --- --- --- 4534 --- --- 5211
labour charges
18 --- --- --- 2945 --- --- 3384
Total Amount for Normal Terrain --- --- --- 65958 --- --- 75791
Total Amount for Congested areas --- --- --- 66370 --- --- 76265
Page No. 43
COST FOR AUGMENTATION OF DISTRIBUTION SUBSTATION
FROM (25 - 63)/(63 - 100)/(100 - 250)/(250-400) kVA
Amount in Rs.
S. No Particulars Unit Qty (25 - 63) kVA (63 - 100) kVA (100 - 250) kVA (250 - 400) kVA
Rate Amount Rate Amount Rate Amount Rate Amount
11/0.433 kV Distribution Transformers with No
1 1 103529 103529 136305 136305 417416 417416 530000 530000
Bimetallic Terminal Connectors EE --Level 2
50 mm/2x50 mm /2x185 mm / 2x240 mm XLPE
2 Single Phase Cable,UA,1.1K V Grade, PVC Insulated Mtr 44 38 1672 76 3344 232 10208 600 26400
3 Transformer Bed/pole mounted Kg 60 /350 0 0 0 0 68 4080 68 23800
LT Distribution Box for 63/100/250/400 KVA DTR

4 with MCCB for incomer & SFU's for Outgoing No. 1 18895 18895 26492 26492 71073 71073 81000 81000
Circuits
5 Earthing of substation - Pipe earthing No 3 2935 8805 2935 8805 2935 8805 2935 8805
6 Total Material Cost --- --- --- 132901 --- 174946 --- 511582 --- 670005
7 Labour charges for Normal Terrain @ 7% --- --- --- 9303 --- 12246 --- 35811 --- 46900

8 --- --- --- 10233 --- 13471 --- 39392 --- 51590
9 --- --- --- 6645 --- 8747 --- 25579 --- 33500
10 Total Amount for Normal Terrain --- --- --- 148849 --- 195939 --- 572972 --- 750405
11 Total Amount for Hilly Terrain /Congested areas --- --- --- 149779 --- 197164 --- 576553 --- 755095
Write back to credit material for Distribution

Transformers - Depreciation shall be calculated as
12 --- --- --- --- --- --- --- --- --- ---
per useful life of the Distribution Transformer or
the actual scrap value whichever is higher
Page No. 44
SERVICE CONNECTION OF SINGLE PHASE CONSUMER INSTALLATION
( POLE MOUNTED ENERGY METER)
Amount in Rs.
Single Phase upto 4 kW Load S.Phase above 4 kW to 8 kW
S No PARTICULAR Unit
Quantity Rate Amount Quantity Rate Amount
10 mm/16 mm Armoured XLPE

Cable (2C) from LT Line to meter M 7 133 931 7 159 1113
1
UA,1.1K V Grade, PVC Insulated
10mm/16 mm Armoured XLPE

Cable (2C) from meter to consumer M 20 134 2680 20 159 3180
2
cutout UA,1.1K V Grade, PVC Insulated
3 Single Phase Energy Meter No. 1 1100 1100 1 1100 1100
4 Meter Box (Metal) with Clamp No. 1 352 352 1 352 352
6 Labour Charges @ 15% --- --- --- 759 --- --- 862
7 Overheads @ 5% --- --- --- 253 --- --- 287
8 Total Amount --- --- --- 6075 --- --- 6894
Page No. 45
SERVICE CONNECTION OF THREE PHASE CONSUMER INSTALLATION
( POLE MOUNTED ENERGY METER)
Amount in Rs.
Three Phase upto 8 kW Load Three Phase upto 20 kW Load

Cable (4C) from LT Line to meter M 7 151 1057 7 168 1176
1
UA,1.1K V Grade, PVC Insulated

Cable (4C) from meter to consumer
cutout UA,1.1K V Grade, PVC M 20 151 3020 20 168 3360
Insulated Starnded Conductor FRLS
type
2 Three Phase Energy Meter No. 1 3794 3794 1 3794 3794
Meter Box (metal) No. 1 700 700 1 700 700
4 Labour Charges @ 10% --- --- --- 857 --- --- 903
5 Overheads @ 5% --- --- --- 429 --- --- 452
6 Total Amount --- --- --- 9857 --- --- 10385
Page No. 46
SHIFTING OF SINGLE/THREE PHASE LT METER FROM CONSUMER PREMISES
Amount in Rs.
Single Phase Meter Three Phase Meter

10 mm/16 mm Armoured XLPE Cable

1 (2C/4C) UA,1.1K V Grade, PVC Insulated M 7 133 931 7 168 1176
2 Energy Meter No. 1 1100 1100 1 3794 3794
3 Meter Box 1 352 352 1 700 700
5 Labour Charges @ 15%/10% --- --- --- 357 --- --- 567
6 Overheads @ 5% --- --- --- 119 --- --- 284
Write back to credit material No. 1 1100 1100 1 3794 3794

7 (to be deposited to JKPDD Store by Contractor)
8 Total Amount --- --- --- 2859 --- --- 6521
Page No. 47
PCC Pole ST Pole

S.NO PARTICULARS
Amount Amount

3 101670 83708
labour charges
4 18485 25366
Page No. 48
COST OF MATERIAL FOR ERECTION OF 1 KM OF 33 kV LINE ON 11 METER ST/PCC POLES
WITH STANDARD SPAN OF 116 METERS

3 GI Channel X-arm including clamps and braces Kg 160 68 10880 68 10880
6 33 kV Pin Insulators with GI Pins (10KN) Nos 33 570 18810 570 18810
Earthing Complete by GI Pipe 40 mm or GI Rod 20mm 3 Nos 11 768
11 8448 768 8448
mtr long.
12 Red Oxide Ltr. 11 --- --- 200 2200
14 2745 30195
6cum/pole
16 Aluminium Jointing Sleeves Nos 3 86 258 86 258

17 7/8SWG 10Kg , Stay Clamps, Guy insulators, bolts, Nut and Nos 3 4422 13266 4422 13266
18 Guard netting complete Span 2 6183 12366 6183 12366

Page No. 49
PCC Pole ST Pole

S.NO PARTICULARS
Amount Amount

3 130834 117720
labour charges
4 23788 35673
Page No. 50

11 14592 768 14592
20mm 3 mtr long .
12 Red Oxide Ltr. 19 --- --- 200 3800
Cement bottoming 1:2:4 mix as per REC standards Nos 19 --- ---
14 2745 52155
.6cum /pole

17 wire 7/8SWG 10Kg , Stay Clamps, Guy insulators , Nos 5 4422 22110 4422 22110
18 Guard netting Span 4 5130 20520 5130 20520

Page No. 51
PCC Pole ST Pole

S.NO PARTICULARS
Amount Amount

3 93947 74418
on labour charges
4 17081 22551
Page No. 52
9 Mtr. Long Pole(PCC-300Kg WL,ST-540 Nos 9 3760
1 33840 10000 90000
SP28)
11 Mtr. Long Pole(PCC-360Kg WL,ST-540 Nos 2 6425
2 12850 15800 31600
SP52)

12 8448 768 8448
20mm 3 mtr long .
13 Red Oxide Ltr. 11 --- --- 200 2200
15 2745 30195


Page No. 53
PCC Pole ST Pole

S.NO PARTICULARS
Amount Amount

3 121905 106662
labour charges
4 22165 32322
Page No. 54
WITH HALF SPAN OF 58 METERS

12 16128 768 16128
20mm 3 mtr long .
13 Red Oxide Ltr. 21 --- --- 200 4200
Cement bottoming 1:2:4 mix as per REC standards Nos 21 --- ---
15 2745 57645
.5cum /pole
Page No. 55
ABSTRACT OF COST FOR GUARD NETTING OF SINGLE SPAN FOR
33 AND 66 KV LINES
Amount in Rs.
S.NO PARTICULARS Unit Qty Rate Amount half span
1 GI Channel X-arm including clamps and braces Kgs 40 68 2720 2720

2 Galvinized Nuts and Bolts Kgs 3 86 258 258
3 GI Wire 6 SWG & 8 SWG Kgs 27 78 2106 1053
Eye Bolts Nos. 4 48 192 192
4 Total Material Cost --- --- --- 5276 4223
5 Labour charges for Normal Terrain @ 15% --- --- --- 791 633

6 --- --- --- 870 696
labour charges
7 --- --- --- 264 211
Total Amount for Normal Terrain 6331 5067
Total Amount for Hilly Terrain /Congested areas 6410 5130
Page No. 56
ABSTRACT OF COST FOR SINGLE GUY FOR 33 AND 66 KV LINES
Amount in Rs.
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg , Stay
1 Set 1 4422 4422
Clamps, Guy insulators , bolts, Nut and washers with Concrete Grouting)
Labour charges for Hilly Terrain/Congested areas with 10%

3 --- --- --- 729
appriaciation on labour charges
4 --- --- --- 221
Total Amount for Normal Terrain 5306
Total Amount for Hilly Terrain /Congested areas 5372
Page No. 57
ABSTRACT OF COST FOR ERECTION OF 1 KM OF 66 kV LINE ON
13 METER ST POLES WITH STANDARD SPAN OF 150 METERS
S. No PARTICULARS Amount
1 Net cost of Material 702377
2 Labour charges for Normal Terrain @ 10% 70238
Labour charges for Hilly Terrain/Congested areas with 10% appreciation on labour
3 77262
charges
4 35119
Transportation)
Page No. 58
COST OF MATERIAL FOR ERECTION OF 1 KM OF 66 kV LINE ON 13 METER
ST POLES WITH STANDARD SPAN OF 150 METERS
ST Poles
S.NO PARTICULARS
Unit Qty Rate Amount
1 13 Mtr. ST Pole(540- SP72) Nos 14 18900 264600
2 GI Channel /Angle X-arm including clamps Kg 872 68 59296
3 100 mm ACSR Conductor km 3.09 64500 199305
4 PG Clamps for 100 mm ACSR Conductor Nos 6 450 2700
5 11 kV Disc Insulators 70 kN Nos 144 365 52560
6 Suspension Fitting Nos 18 1000 18000
7 Tension Fitting Nos 6 1500 9000
8 Galvinized Nuts and Bolts kg 14 86 1204
9 Danger Plates with Clamps Nos 14 100 1400
10 Anti-Climbing Device with Clamps Nos 14 200 2800
11 768 10752
20mm 3 mtr long .
12 Red Oxide Ltr. 14 200 2800
14 3200 44800
7cum /pole
Aluminium Jointing Sleeves Nos 3 86 258

7/8SWG 10Kg , Stay Clamps, Guy insulators , bolts, Nut Nos 4 4422 17688
Guard netting Span 2 5276 10552

Total Material Cost 702377
Page No. 59
ABSTRACT OF COST FOR ERECTION OF 1 KM OF 66 kV LINE ON 13 METER
ST POLES WITH HALF SPAN OF 75 METERS
3 122992
charges
4 55906
Transportation)
Page No. 60
COST OF MATERIAL FOR ERECTION OF 1 KM OF 66 kV LINE ON 13 METER ST POLES WITH
HALF SPAN OF 75 METERS
ST Poles
S.NO PARTICULARS
1 13 Mtr. ST Pole(540- SP72) Nos 26 18900 491400
2 GI Channel /Angle X-arm including clamps Nos 1592 68 108256
3 100 mm ACSR Conductor Kg 3.09 64500 199305
4 PG Clamps for 100 mm ACSR Conductor Kg 6 450 2700
5 11 kV Disc Insulators 70 kN km 252 365 91980
8 Galvinized Nuts and Bolts Nos 26 86 2236
9 Danger Plates with Clamps kg 26 100 2600

11 768 19968
3 mtr long .
12 Red Oxide Ltr. 26 200 5200
14 3200 83200
7cum/pole


15 Total Material Cost Nos 1118112
Page No. 61
ABSTRACT OF COST FOR ERECTION OF 1 KM OF 66 kV LINE ON 11 METER ST
3 71787
charges
4 32630
Transportation)
Page No. 62
COST OF MATERIAL FOR ERECTION OF 1 KM OF 66 kV LINE ON 11 METER
ST POLES WITH STANDARD SPAN OF 150 METERS
ST Poles
S.NO PARTICULARS
1 11 Mtr. Long Pole(ST-540 SP52) Nos 14 15800 221200
11 768 10752
3 mtr long .
12 Red Oxide Ltr. 14 200 2800
14 2745 38430
6cum/pole
Page No. 63
ABSTRACT OF COST FOR ERECTION OF 1 KM OF 66 kV LINE ON 11 METER ST
3 112823
charges
4 51283
Transportation)
Page No. 64
COST OF MATERIAL FOR ERECTION OF 1 KM OF 66 kV LINE ON 11 METER ST POLES WITH
STANDARD SPAN OF 75 METERS
ST Poles
S.NO PARTICULARS
1 11 Mtr. Long Pole(ST-540 SP52) Nos 26 15800 410800
6 Suspension Fitting Nos 36 1,000 36000
7 Tension Fitting Nos 6 1,500 9000
11 768 19968
3 mtr long .
12 Red Oxide Page No 1 26 200 5200
14 2745 71370
6cum/pole
7/8SWG 10Kg , Stay Clamps, Guy insulators , bolts, Nut and Nos 8 4422 35376

Page No. 65
RABBIT TO DOG
Amount in Rs.
PCC Poles ST Poles

1 100 mm ACSR Conductor - Dog KM 3.09 64500 199305 3.09 64500 199305
2 11 Mtr Long Pole ( ST pole 540 SP-52 & PCC pole 360 Kg Working Load) Nos 4 6425 25700 1 15800 15800
6 11 kV Disc Insulators Complete with fitting (70 KN) Nos 6 420 2520 6 420 2520
14 Cement bottoming 1:2:4 mix as per REC standards .6cum/pole Nos 4 2745 10980
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg , Stay Clamps, Guy Nos 5 5
16
insulators , bolts, Nut and washers with Concrete Grouting)
4422 22110 4422 22110
17 Guard netting Span 4 5276 21104 4 5276 21104
20 --- --- --- 31450 --- --- 31668
charges

21 --- --- --- 14296 --- --- 14394
Transportation)
21 Total Amount for Normal Terrain --- --- --- 328800 --- --- 331070
22 Total Amount for Hilly Terrain /Congested areas --- --- --- 331659 --- --- 333949

calculated as per useful life of the conductor or the actual scrap value whichever is --- --- --- --- --- --- ---
higher
Page No. 66
DOG TO WOLF
Amount in Rs.
PCC Poles ST Poles

1 150 mm ACSR Conductor KM 3.09 113900 351951 3.09 113900 351951
2 11 Mtr Long Pole ( ST pole 540 SP-52 & PCC pole 360 Kg Working Load) Nos 4 6425 25700 1 15800 15800
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg , Stay Clamps, Nos 5 5
16
4422 22110 3138 15690
20
charges
--- --- --- 48655 --- --- 50058

21
Transportation)
--- --- --- 22116 --- --- 22753
calculated as per useful life of the conductor or the actual scrap value whichever is --- --- --- --- --- --- ---
higher
Page No. 67
WOLF TO PANTHER
Amount in Rs.
PCC Poles ST Poles

2 11 Mtr Long Pole( ST pole 540 SP-52 & PCC Pole 360 Kg Working Load) Nos 4 6425 25700 1 15800 15800
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg , Stay Clamps,
16 Nos 5 4422 22110 5 4422 22110
19 Labour charges for Normal Terrain @ 10% --- --- --- 53965 54162
20
charges
--- --- --- 59362 59578

21
Transportation)
--- --- --- 26983 27081
22 Total Amount for Normal Terrain --- --- --- 620598 622867
23 Total Amount for Hilly Terrain /Congested areas --- --- --- 625995 628283
calculated as per useful life of the conductor or the actual scrap value whichever is --- --- --- --- ---
higher
Page No.68
DOG TO PANTHER
Amount in Rs.
PCC Poles ST Poles

2 11 Mtr Long Pole ( ST pole 540 SP-52 & PCC Pole 360 Kg Working Load) Nos 4 6425 25700 4 15800 63200
Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg , Stay Clamps,
16 Nos 5 4422 22110 5 4422 22110
20
charges
--- --- --- 59362 --- --- 64792

21
Transportation)
--- --- --- 26983 --- --- 29451
higher
Poles & Accessories for pole insertion reqd
Page No. 69
COST FOR REPLACEMENT OF 16 METER STEEL TUBULAR POLE
Amount in Rs.
1 Pole 16 Mtr Long Nos 1 27000 27000

3 Earthing Complete by GI Pipe 40 mm or GI Rod 20mm 3 mtr long . No. 1 768 768
4 Cement bottoming 1:2:4 mix as per REC standards 1cum/pole No. 1 4700 4700
7 Total Material Cost --- --- --- 33259
9
labour charges
--- --- --- 3659
10
and Transportation)
--- --- --- 1663
11 Total Amount for Normal Terrain --- --- --- 38248

12 Total Amount for Hilly Terrain /Congested areas --- --- --- 38581
Write back to credit material for replacec pole - Depreciation shall be
13 calculated as per useful life of the conductor or the actual scrap value
whichever is higher
Page No. 70
COST FOR REPLACEMENT OF 13 METER STEEL TUBULAR POLE
Amount in Rs.
1 Steel Tubular Pole 13 Mtr Long 540 SP-72 Nos 1 18900 18900
3 Earthing Complete by GI Pipe 40 mm or GI Rod 20mm 3 mtr long . No. 1 768 768
4 Cement bottoming 1:2:4 mix as per REC standards 0.7cum/pole No. 1 3200 3200
6 Aluminium Paint Ltr. 0.5 333 166.5
Total Material Cost --- --- --- 23406.5
7
labour charges
--- --- --- 2575
7
and Transportation)
--- --- --- 1170
7 Total Amount for Normal Terrain --- --- --- 26917.5

7 Total Amount for Hilly Terrain /Congested areas --- --- --- 27151.5
Write back to credit material for replacec pole - Depreciation shall be
7 calculated as per useful life of the conductor or the actual scrap value
whichever is higher
Page No. 71
ABSTRACT OF COST FOR 33/11 kV SUBSTATIONS
Amount in Rs. Lacs
1 X 3.15 1 X 6.3 1 X 10 2 X6.3 2 X 10

S. NO. ITEM
MVA MVA MVA MVA MVA
1 33 kV LINE BAY 13.51 13.51 13.51 13.51 13.51
2 33 kV TRANSFORMER BAY 14.08 14.08 15.59 28.15 28.15
3 33/11 kV POWER TRANSFORMER 25.69 36.17 66.13 72.35 132.26
4 11 KV SWITCHGEAR AND AUXILLARIES 22.30 27.35 33.43 44.38 50.86
5 COMMON MISCELLENIOUS WORK'S 85.33 85.33 85.33 86.44 86.44
6 COMMON MISCELLENIOUS EQUIPMENTS 8.46 8.46 8.46 8.46 8.46
7 11 KV Capacitor Bank 7.71 15.42 23.14 30.85 46.27
TOTAL COST OF 33/11 KV SUBSTATION 177.07 200.32 245.59 284.14 365.96
Page No. 72
COST FOR 33 KV LINE BAY OF SINGLE BUS SCHEME
Amount in Rs.
1 SUB-STATION MAIN EQUIPMENT
i) 33 kV VCB (36 kV, 1250A, 26.2 kA, Outdoor Type) No. 1 277200 277200
33 KV C&R Panel No 1 250000 250000
33 kV Isolator with Earthing Blade (36KV,1250A, Outdoor, 3
ii) poles, 25 KA) No. 1 42500 42500
33 kV Isolator without Earthing Blade (36KV,1250A, Outdoor, 3

iii) No. 1 35000 35000
poles, 25 KA)
iv) 33 kV Current Transformer (33 kV, 1, Multi Ratio Multi Core, Nos. 3 58773 176319
Outdoor) (1 No. per )
v) 33 kV Voltage Transformer (33 kV/110 V, 1, Multi-Core, Nos. 3 29161 87483
Outdoor), (1No. per )
30 kV Lightening Arrestors (30 kV, 10KA, Station class, ZnO,
vi) Nos. 3 6000 18000
Porcelain) gap less
vii) 33 kV Post Insulator (36KV, 170KV Impulse) Nos. 3 700 2100
Total 888602
2 STRUCTURES
i) Galvanised Steel Structures MT 3 68000 204000
ii) Galvanised Nuts & Bolts MT 0.15 86000 12900
Total 216900
3 CONTROL CABLES
12 Core 2.5 mm2 Control cable copper Armoured , 1.1 KV
i) M 60 205 12300
Grade, ISI, FRLS.
ii)
4 Core 2.5 mm2 Control cable copper Armoured , 1.1 KV Grade, M 300 74 22200
ISI, FRLS.
iii)
2 Core 2.5 mm2 Control cable copper Armoured , 1.1 KV Grade, M 60 43 2580
ISI, FRLS.
iv) Lugs, Ferrules etc. Item L.S 800 800
Total 37880
4 CONDUCTOR & HARDWARE
i) 200 MM2 ACSR Conductor Panther M 100 145.4 14540
ii) T Clamps Nos. 24 700 16800
iii) Single Tension Fittings Nos. 9 1500 13500
iv) Disc Insulators 70 KN Nos. 18 365 6570
v) Earth wire 7/4.00 mm sq. Kg 58 53 3074
GI flat for earthing 50x6 mm Kg 125 68 8500
Total 62984
5 Grand Total 1206366
6 Spares @ 3% 36191
7 Labour charges @ 4% 48255
8 Overheads @ 5% for (Store, Material handling, T&P, 60318
Total Amount 1351130
Page No. 73
COST FOR 33 KV TRANSFORMER BAY OF SINGLE BUS SCHEME
Amount in Rs.
For PTR below 10 MVA For 10 MVA and above PTR
S.NO PARTICULARS Unit Qty Rate Amount Qty Rate Amount
i) 33 kV Vacuum Circuit Breaker (36 kV, 1250A, 26.2 kA, Outdoor No. 1 277200 277200 1 277200 277200
Type)
ii) 33 kV Isolator without Earthing Blade (36KV,1250A, Outdoor, No. 1 35000 35000 2 35000 70000
3 poles, 25 KA)
iii) 33 kV Current Transformer (33 kV, 1, Multi Ratio Multi Core, Nos. 3 58773 176319 3 58773 176319
Outdoor) (1 No. per )
iv) 30 kV Lightening Arrestors (30 kV, 10KA, Station class, ZnO, Set 3 6000 18000 3 6000 18000
Porcelain) gap less
33 kV C&R Panel with nemurical Relays ( IEC 61850)
1. Below 10 MVA without Differential Relay No 1 250000 250000 250000 0
v) 2. 10 MVA & above with Differential Relay No. 350526 0 1 350526 350526
vi) 33 kV Post Insulator (36KV, 170KV Impulse) Nos. 3 700 2100 3 700 2100
Total 758619 894145

2 STRUCTURES
i) Steel Structures MT 6 68000 408000 6 68000 408000
ii) Nuts & Bolts of sorts MT 0.30 86000 25800 0.30 86000 25800
Total 433800 433800

3 CONTROL CABLES
12 Core 2.5 mm2 Control cable copper Armoured , 1.1 KV Grade, ISI,
i) FRLS. M 60 205 12300 60 205 12300
ii) 6 Core 2.5 mm2 Control cable copper Armoured , 1.1 KV Grade, ISI,
M 300 107 32100 300 107 32100
FRLS.
2 Core 2.5 mm2 Control cable copper Armoured , 1.1 KV Grade, ISI,
iii) FRLS. M 60 43 2580 60 43 2580
iv) Lugs, Ferrules etc. Item L.S 800 800 L.S 800 800
Total 47780 47780
i) ACSR Conductor Panther M 100 145.4 14540 100 145.4 14540
ii) T Clamps Nos. 3 700 2100 3 700 2100
Total 16640 16640

5 Grand Total 1256839 1392365
6 Spares @ 3% 37705 41771
7 Labour charges @ 4% 50274 55695

8 Contingency, Insurance and Transportation)
62842 69618
Total Amount 1407660 1559449
Page No.74
COST OF POWER TRANSFORMER FOR 33/11kV SUBSTATION
Amount in Rs.
3.15 MVA 6.3 MVA 10 MVA

Rate Amount Rate Amount Rate Amount
1 3 Phase Power Transformer (On Line Tap No. 1 2249676 2249676 3186093 3186093 5860626 5860626
Changer)
2
12 Core 2.5 mm2 Control cable copper M 120 205 24600 205 24600 205 24600
Armoured , 1.1 KV Grade, ISI, FRLS.
6 Core 2.5 mm2 Control cable copper

3 M 120 74 8880 74 8880 74 8880
4
2 Core 2.5 mm2 Control cable copper M 240 43 10320 43 10320 43 10320
5 Grand Total --- --- --- 2293476 --- 3229893 --- 5904426
6 Spares @ 3% --- --- --- 68804 --- 96897 --- 177133
7 Labour charges @ 4% --- --- --- 91739 --- 129196 --- 236177
Overheads @ 5% for (Store, MH, T&P,

8 Contg, Insurance and Transportation) --- --- --- 114674 --- 161495 --- 295221
Total Amount 2568693 3617481 6612957
Page No. 75
COST FOR 11 kV INDOOR SWITCHGEAR OF 33/11 kV SUBSTATION
1 X 3.15 MVA 1 X 6.3 MVA 1 X 10 MVA 2 X 6.3 MVA 2 X 10 MVA
S.# PARTICULARS Unit
Qty Rate Amount Qty Rate Amount Qty Rate Amount Qty Rate Amount Qty Rate Amount
1 11 kV VCB Panel Board (12 kV, 1250A, 25 KA, Set
Outdoor)
For 3.15 MVA (1+3) 1 1599311 1599311
For 6.3 MVA (1+4) / (2+6) 1 1952585 1952585 1 3198623 3198623
For 10 MVA (1+5) / (2+7) 1 2385858 2385858 1 3591896 3591896
2 11 kV L.A Station Type (3/4/5 Sets) Set 3 5100 15300 4 5100 20400 5 5100 25500 8 5100 40800 10 5100 51000
3 11 KV XPLE Power Cables-
11 KV 630 mm Single Core Cable (with one 81600 163200
spare length) armoured 160 510 320 510
i) 11 KV 3- Core PVC 400 mm armoured Mtr --- --- --- 40 1235 49400 80 1235 98800
ii) 11 KV 3-Core PVC 300 mm armoured Mtr --- --- --- --- --- --- --- --- ---
iii) 11 KV 3- Core PVC 185 mm armoured Mtr 40 737 29480 --- --- --- --- --- --- --- --- --- --- --- ---
iv) 11 KV 3-Core PVC 120 mm armoured Mtr 120 569 68280 180 569 102420 240 569 136560 360 569 204840 480 569 273120
11 KV Cable Termination Kit for incoming Cable
11 kV Cable Kits - indoor Set 1 9000 9000 1 9000 9000 1 9000 9000 2 9000 18000 2 9000 18000
11 kV Cable Kits - outdoor Set 1 12000 12000 1 12000 12000 1 12000 12000 2 12000 24000 2 12000 24000
11 KV Cable Termination Kit for Outgoing Cable
4 11 kV Cable Kits - indoor Set 3 9000 27000 4 9000 36000 5 9000 45000 6 9000 54000 7 9000 63000
5 11 kV Cable Kits - outdoor Set 3 12000 36000 4 12000 48000 5 12000 60000 6 12000 72000 7 12000 84000
6 11 kV G.O Switch Nos. 3 5638 16914 4 5638 22552 5 5638 28190 6 5638 33828 7 5638 39466
7 9 Mtr. Long Pole(PCC-300Kg WL,ST-540 Nos 6 3760 22560 8 3760 30080 10 3760 37600 12 3760 45120 14 3760 52640
SP28)
Stone Pad (300 mm x 300 mm x 75 mm) Nos 6 143 858 8 143 1144 10 143 1430 12 143 1716 14 143 2002
8 M. Steel of sorts kg 120 68 8160 180 68 12240 240 68 16320 360 68 24480 480 68 32640
9 100 KVA, 11/0.4 KV Stn. Transformer No 1 136305 136305 1 136305 136305 1 136305 136305 1 136305 136305 1 136305 136305
10 120 mm2 XLPE LT Cable 3.5 Core Mtr 15 350 5250 15 350 5250 15 350 5250 15 350 5250 15 350 5250
11 MCCB - 200 Amps No 1 4597 4597 1 4597 4597 1 4597 4597 1 4597 4597 1 4597 4597
12 11 KV Bus Coupler with Adaptor Panel No 0 260000 0 0 260000 0
13 Grand Total 1991015 2441973 2985210 3962359 4541116

14 Spares @ 3% --- --- 59730 73259 89556 118871 136233
15 Labour charges @ 4% --- --- 79641 97679 119408 158494 181645
Overheads @ 5% for (Store, MH,
16
T&P, Contg., Insur. and Transport) --- --- 99551 122099 149261 198118 227056
Total Amount 2229937 2735010 3343435 4437842 5086050
Page No.76
COMMON MISCELLENOUS WORKS IN 33/11KV RECEIVING STATIONS
Amount in Rs.
For Double Power

For Single Power Transformer
Transformer
S.NO PARTICULARS Unit Qty Rate Amount Qty Rate

1 Land requirement for Substation Kanals 2 2
Compound walling of identified land by
way of Mass Concrete in Foundations RM 128 9945 1272960 128 9945
2 and 228 mm Brick Wall of 2 M height
Chainlink Fencing of 33 kV Yard of
Substation by way of Mass Concrete in RM 50 7216 360800 50 7216
Foundations and chainlink fencing of 6 ft
3 height
Cable Trench for laying of 11 kV XLPE
Cable from Power Transformer to Control RM 25 7912 197800 25 7912
4 Room
Item 1 111400 111400 2 111400
5 33/11 kV Power Transformer Foundation
33 kV Equipment Foundation & Gantry
Job 475000 475000 475000
6 foundation
7 Earthing Mat (GI Flat 50x8) Item 174000 174000 174000
Earthing Electrode ( 3m long 40mm dia
No. 38 1200 45600 38 1200
GI pipe)
8 33 kV Yard Concreting/Metalling Item 64000 64000 64000
Borewell with submersible pump No. 1 300000 300000 1 300000
9 Control Room Building sqm 111 25920 2877120 111 25920
10 Shift Quarters for JE and SBA sqm 130 16956 2204280 130 16956
Development of land by removing weeds,

wild grass and endulation if any,
ornamental land scaping and growing of Item LS 350000 350000 LS 350000
ornamental trees in unbuilt areas and
road sides and development of roads
11 along with surface drains
12 Yard Lighting Item LS 100000 100000 LS 100000
Civil Works rates to be revised as per new SOR.
Page No. 77
ONS
or Double Power
Transformer
Amount

1272960
360800
197800
222800
475000
174000
45600
64000
300000
2877120
2204280
350000
100000
8644360
COMMON MISCELLANEOUS EQUIPMENTS 33/11kV SUBSTATIONS
Amount in Rs.
1 Battery Bank with Battery Charger (15 No x 2V Cell, No. 1 116331 116331
Lead Acid, 30 V, 100 AH)
2 30 V Battery charger float cum boost- automatic

3 Distribution Panel (30V, DC) No. 1 47020 47020
4 Distribution Panel (415 V, AC) No. 1 591598 591598
5 TELECOMMUNICATION FACILITIES Item LS 15000 15000
6 Fire Fighting Equipment Item LS 100000 100000
7 Grand Total --- --- --- 754949
8 Spares @ 3% --- --- --- 22648
9 Labour charges @ 4% --- --- --- 30198
10 Overheads @ 5% for (Store, Material handling, T&P, --- --- --- 37747
Total Amount 845542
Page No. 78
1 X 3.15 MVA 1 X 6.3 MVA 1 X 10 MVA 2 X 6.3 MVA 2 X 10 MVA

S.N. PARTICULARS Unit
Qty Rate Amount Qty Rate Amount Qty Rate Amount Qty Rate Amount Qty Rate Amount
12 KV Capacitor Bank with VCB Panel

with complete arrancement for
conection with 11 KV incomer panel ,
Series Reactor, Isolator, RVT, Surge 1.2 2.4 3.6 2 X 2.4 2754332 2 X 3.6 4131498
Arrestors, HT Cable with termination Set MVAR 688583 688583 MVAR 1377166 1377166 2065749 2065749 2754332 4131498
1
MVAR MVAR MVAR
Kits, Control Cables, CRCA Cubicle
Panel etc with structure, foundation &
accessories.
2 Grand Total 688583 1377166 2065749 2754332 4131498

3 Spares @ 3% --- --- 20657 41315 61972 82630 123945
4 Labour charges @ 4% --- --- 27543 55087 82630 110173 165260
5
T&P, Contg., Insur. and Transport) --- --- 34429 68858 103287 137717 206575
Total Amount 771212 1542426 2313638 3084852 4627278

(ADDITION OF TRANSFORMER BAYS)
Amount
in Rs. Lacs
1 X 3.15 1 X 6.3 1 X 10
S. NO. ITEM
MVA MVA MVA
1 33 kV LINE BAY --- --- ---
2 33 kV TRANSFORMER BAY 14.08 14.08 14.08
3 33/11 kV POWER TRANSFORMER 25.69 36.17 66.13
4 11 KV SWITCHGEAR AND 20.66 25.71 31.80

AUXILLARIES
5 COMMON MISCELLENIOUS WORKS 2.44 2.44 2.44
6 COMMON MISCELLENIOUS --- --- ---

EQUIPMENTS
7 11 KV Capacitor Banks 7.71 15.42 23.14
TOTAL COST OF ADDITIONAL 33/11

KV 70.58 93.83 137.58
TRANSFORMER BAY
Page No. 79
1 X 3.15 MVA 1 X 6.3 MVA 1X1
Qty Rate Amount Qty Rate Amount Qty
1 11 kV VCB Panel Board (12 kV, Set

1250A, 25 KA, Outdoor)
For 3.15 MVA (1+3) 1 1599311 1599311
For 6.3 MVA (1+4) 1 1952585 1952585
For 10 MVA (1+5) 1
2 11 kV L.A Station Type (3/4/5 Sets) Set 3 5100 15300 4 5100 20400 5
11 KV 630 mm Single Core Cable
(with one spare length) armoured 160
11 KV 3- Core PVC 400 mm

i)
armoured Mtr --- --- --- 40 1235 49400
11 KV 3-Core PVC 300 mm

ii)
armoured Mtr --- --- --- ---
11 KV 3- Core PVC 185 mm

iii)
armoured Mtr 40 737 29480 --- --- --- ---
iv) 11 KV 3-Core PVC 120 mm Mtr 120 569 68280 180 569 102420 240
armoured
11 KV Cable Termination Kit for
incoming Cable
11 kV Cable Kits - indoor Set 1 9000 9000 1 9000 9000 1
11 kV Cable Kits - outdoor Set 1 12000 12000 1 12000 12000 1
11 KV Cable Termination Kit for
Outgoing Cable
4 11 kV Cable Kits - indoor Set 3 9000 27000 4 9000 36000 5
5 11 kV Cable Kits - outdoor Set 3 12000 36000 4 12000 48000 5
6 11 kV G.O Switch Nos. 3 5638 16914 4 5638 22552 5
7
9 Mtr. Long Pole(PCC-300Kg Nos 6 3760 22560 8 3760 30080 10
WL)
Stone Pad (300 mm x 300 mm x 75 Nos 6 143 858 8 143 1144 10
mm)
8 M. Steel of sorts kg 120 68 8160 180 68 12240 240
9 100 KVA, 11/0.4 KV Stn. Transformer No 136305 0 136305 0
10 120 mm2 XLPE LT Cable 3.5 Core Mtr 350 0 350 0
11 MCCB - 200 Amps No 4597 0 4597 0
12 11 KV Bus Coupler with Adaptor No 0 260000 0 0 260000 0 0
Panel
13 Grand Total 1844863 2295821
14 Spares @ 3% --- --- 55346 68875
15 Labour charges @ 4% --- --- 73795 91833

16
T&P, Contg., Insur. and Transport) --- --- 92243 114791
Total Amount 2066247 2571320

STATION
1 X 10 MVA
Rate Amount
2385858 2385858
5100 25500
510 81600
--- ---
--- ---
569 136560
9000 9000
12000 12000
9000 45000
12000 60000
5638 28190
3760 37600
143 1430
68 16320
136305 0
350 0
4597 0
260000 0
2839058
85172
113562
141953
3179745
Page No.
COMMON MISCELLENOUS WORKS IN 33/11KV RECEIVING STATI
Am

1 Land requirement for Substation Kanals
Compound walling of identified land by way of Mass Concrete
2 in Foundations and 228 mm Brick Wall of 2 M height RM
Chainlink Fencing of 33 kV Yard of Substation by way of Mass

3 Concrete in Foundations and chainlink fencing of 6 ft height RM
4 Cable Trench for laying of 11 kV XLPE Cable from Power RM

Transformer to Control Room
5 33/11 kV Power Transformer Foundation Item
33 kV Equipment Foundation & Gantry foundation (for
6 additional equipments and Gantry) Cum
7 Earthing Mat (GI Flat 50x8) KG

Earthing Electrode ( 3m long 40mm dia GI pipe) nos
8 33 kV Yard Concreting/Metalling Item
Borewell with submersible pump no
9 Control Room Building sqm
10 Shift Quarters for JE and SBA sqm
Development of land by removing weeds, wild grass and

endulation if any, ornamental land scaping and growing of
11 Item
ornamental trees in unbuilt areas and road sides and
development of roads along with surface drains
12 Yard Lighting Item

Total Amount
KV RECEIVING STATIONS
Amount in Rs.
For Additional Power Transformer
Qty Rate Amount

- - -
- 9945 -
- 7216 -
- 7912 -
1.00 111400 111400
1.00 118750 118750
20.00 90 1800
10.00 1200 12000
- 64000 -
- 300000 -
- 25920 -
- 16956 -
- 350000 -
- 100000 -
243950
Page No. 77
COST ESTIMATION FOR AUGMENTATION OF POWER TRANSFORME
3.15 MVA TO 6.3 MVA AND 6.3 MVA TO 10 MVA
Amoun
3.15 MVA to 6.3 MVA
Qty Rate
3 Phase Power Transformer (On Line Tap
1 changer
No. 1 3186093
11 kV VCB Panel Board (12 kV, 1250A, 25

2 KA, Outdoor)
No. 1 406500
For 6.3 MVA (1+4) set 1 1952585
for 10 MVA (1+5) set
3 300 mm2 11KV XLPE Power cables -3C mtr

11 KV 3- Core 400 mm for 6.3 MVA Power
Transformer Mtr 40 1235
11 KV 630 mm Single Core Cable (with one spare

length) for 10 MVA Power Transformer Mtr
4 11 kV Feeder Gantry and Accessories Item 1 15000

Installation of 11 Kv Capacitor Bank comple Item 1 1377166
set
Earthing of Power Transformer

( Improvement/strengthening works only) Item 1 10000
5 Total Material Cost --- --- ---
6 Labour charges @ 4% --- --- ---
7 Dismentalling Charges @ 1% --- --- ---

8 Contg, Insurance and Transportation)
--- --- ---
Total Amount
Write back to credit material of Power Transformers -

Depreciation shall be calculated as per useful life of the
Power Xmr or the actual scrap value whichever is higher
for 66/11 KV PTR Augmentation dismentalling charge has been considered 1 % of total material
PTR Augmentation dismentalling charge has been considered 1% of the cost of dismen
F POWER TRANSFORMER FROM
MVA TO 10 MVA
Amount in Rs.
MVA to 6.3 MVA 6.3 MVA to 10 MVA
Amount Qty Rate Amount
3186093 1 5860626 5860626
1 406500
1952585
1 2385858 2385858
49400
160 510 81600
15000 1 15000 15000
1377166 1 2065749 2065749
10000 1 10000 10000
6590244 --- 10418833
263610 --- 416753
65902 104188
329512 --- 520942
7249268 11460716
Page No. 80
nsidered 1 % of total material cost but for 33/11 KV
ered 1% of the cost of dismentalled PTR.
Amount in R
1 X 3.15 1X5 1 X 6.3

S. NO. ITEM
MVA MVA MVA
1 66 kV LINE BAY 33.20 33.20 33.20
2 66 kV TRANSFORMER BAY 31.05 31.05 31.05
3 66/11 kV POWER TRANSFORMER 43.61 61.80 74.19
4 11 KV SWITCHGEAR AND AUXILLARIES 22.30 22.30 27.35
5 COMMON MISCELLENIOUS WORKS 87.00 87.00 87.00
6 COMMON MISCELLENIOUS EQUIPMENTS 8.46 8.46 8.46
7 11 KV Capacitor Bank 7.71 11.57 15.42
TOTAL COST OF 66/11 KV SUBSTATION 233.33 255.38 276.68

TIONS
Amount in Rs. Lacs
1 X 10 1 X 20
MVA MVA
33.20 33.20
32.18 32.18
101.63 169.83
33.89 46.91
87.00 87.00
8.46 8.46
23.14 46.27
319.49 423.85
Page No. 81
COST FOR 66 KV LINE BAY OF SINGLE BUS SCHEME
Amount in
i) 66 kV SF6 No. 1
ii) 66 kV Isolator with Earthing Blade No. 1
iii) 66 kV Current Transformer Set 1
iv) 66 kV Voltage Transformer Set 1
v) 66 kV Lightening Arrestors Set 1
vi) 66 kV C&R Panel No. 1
vii) 66 kV Post insulator No. 3
Total
2 STRUCTURES
i) Galvanised Steel Structures MT 8
ii) Galvanised Nuts & Bolts MT 0.4
Total
3 CONTROL CABLES
12 Core 2.5 mm2 Control( Cu conductor), 1.1 KV Grade PVC
i) M 60
Insulated, steel armoured , stranded conductor FRLS type .
4 Core 2.5 mm2Control( Cu conductor), 1.1 KV Grade PVC
ii) M 360
2 Core 2.5 mm2 Control( Cu conductor), 1.1 KV Grade PVC
iii) M 100
iv) Lugs, Ferrules etc. Item L.S
Total
i) 200 MM2 ACSR Conductor Panther M 100
ii) T Clamps Nos. 24
iii) Single Tension Fittings Nos. 9
iv) Disc Insulators 120KN Nos. 18
v) Earth wire 7/4 mm sq. Kg 58
GI flat for earthing 50x6 mm Kg 125
vi) PG Clamps Nos. 12
Total
5 Grand Total
6 Spares @ 3%
7 Labour charges @ 4%
8
Total Amount
S SCHEME
Amount in Rs.
Rate Amount
1411000 1411000
160000 160000
167000 167000
174000 174000
120000 120000
236000 236000
2000 6000
2274000
68000 544000
86000 34400
578400
205 12300
74 26640
43 4300
1000 1000
44240
145.4 14540
700 16800
1500 13500
500 9000
53
68 8500
450 5400
67740
2964380
88931.4
118575.2
148219
3320105.6
Page No 82
COST FOR 66 KV TRANSFORMER BAY OF

i) 66 kV Vacuum Circuit Breaker No.
ii) 66 kV Isolator without Earthing Blade Nos.
iii) 66 kV Current Transformer Set
iv) 66 kV Lightening Arrestors Set
v) 66 kV C&R Panel No.

66 kV C&R Panel for control of Single 3.15 MVA/6.3 MVA Power
No.
Transformer without Differential Relay
66 kV C&R Panel for control of Single 10 MVA (and above)
Power Transformer with Differential Relay No.
vii) 66 kV Post insulator No.
Total
2 STRUCTURES
i) Steel Structures MT
ii) Nuts & Bolts of sorts MT
Total
3 CONTROL CABLES
12 Core 2.5 mm2 Control cable copper Armoured , 1.1 KV Grade,
i)
ISI, FRLS. M

ii)
ISI, FRLS. M

iii)
ISI, FRLS. M
iv) Lugs, Ferrules etc. Item
Total
i) ACSR Conductor Panther M
ii) T Clamps Nos.

Total
5 Grand Total
6 Spares @ 3%

8 Contingency, Insurance and Transportation)
Total Amount
RANSFORMER BAY OF SINGLE BUS SCHEME
Amount in Rs.
For PTR below 10 MVA For 10 MVA and above PTR
Qty Rate Amount Qty Rate
1 1411000 1411000 1 1411000
2 160000 320000 2 160000
1 167000 167000 1 167000
1 120000 120000 1 120000
1 250000 250000
1 350526
3 2000 6000 3 2000
2274000
6 68000 408000 6 68000
0.30 86000 25800 0.30 86000
433800
60 205 12300 60 205
300 107 32100 300 107
60 43 2580 60 43
L.S 1000 1000 L.S 1000
47980
100 145.4 14540 100 145.4
3 700 2100 3 700

16640
2772420
83172.6
110896.8
138621
3105110.4
Page No. 83
and above PTR
Amount
1411000
320000
167000
120000
350526
6000
2374526
408000
25800
433800
12300
32100
2580
1000
47980
14540
2100
16640
2872946
86188.38
114917.84
143647.3
3217699.52
COST OF POWER TRANSFORMER FOR 66/11kV SUB
3.15 MVA 5 MVA

S.N
PARTICULARS Unit Qty
O Rate Amount Rate Amount
1 3 Phase Power Transformer No. 1 38.50 38.5 54.74 54.74

with Online Tap Changer
12 Core 2.5 mm2 Control cable
2 copper Armoured , 1.1 KV Grade, M 120 0.00205 0.246 0.00205 0.246
ISI, FRLS.
ISI, FRLS.
ISI, FRLS.
5 Grand Total --- --- --- 38.938 --- 55.178
6 Spares @ 3% --- --- --- 1.16814 --- 1.65534
7 Labour charges @ 4% --- --- --- 1.55752 --- 2.20712

8 T&P, Contg, Insurance and --- --- --- 1.9469 --- 2.7589
Transportation)
Total Amount 43.61 61.80

FOR 66/11kV SUBSTATION
Amount in Rs. Lacs
6.3 MVA 10 MVA 20 MVA
Rate Amount Rate Amount Rate Amount
65.80 65.8 90.30 90.3 151.2 151.2
0.00205 0.246 0.00205 0.246 0.00205 0.246
0.00074 0.0888 0.00074 0.0888 0.00074 0.0888
0.00043 0.1032 0.00043 0.1032 0.00043 0.1032
--- 66.238 --- 90.738 --- 151.638
--- 1.98714 --- 2.72214 --- 4.54914
--- 2.64952 --- 3.62952 --- 6.06552
--- 3.3119 --- 4.5369 --- 7.5819
74.19 101.63 169.83
Page No. 84
COST FOR 11 kV INDOOR SWITCHGEAR OF 66/11
3.15/5 MVA 6.3 MVA
Qty Rate Amount Qty
1
KA, Outdoor) Set 1 1599311 1
For 3.15 to 5 MVA (1+3) Set 1 1599311 1599311
For 6.3 MVA (1+4) Set 1
For 10 MVA (1+5) Set
2 11 kV L.A Station Type (3/4/5 Sets) Set 3 5100 15300 4
11 KV 630 mm Single Core Cable (with
one spare length)
i) 11 KV 3- Core 400 mm Mtr --- --- --- 40
ii) 11 KV 3-Core 300 mm Mtr --- --- --- 40
iii) 11 KV 3- Core 185 mm Mtr 40 737 29480 ---
iv) 11 KV 3-Core 120 mm Mtr 120 569 68280 180
11 KV Cable Termination Kit for incoming
Cable
11 kV Cable Kits - indoor Set 1 9000 9000 1
11 kV Cable Kits - outdoor Set 1 12000 12000 1
11 KV Cable Termination Kit for Outgoing
Cable
6 11 kV G.O Switch Nos. 3 5638 16914 4
7 9 Mtr. Long Pole(PCC-300Kg WL) Nos 6 3760 22560 8
Stone Pad (300 mm x 300 mm x 75 mm) Nos 6 143 858 8

8 M. Steel of sorts kg 120 68 8160 180
9 100 KVA, 11/0.4 KV Stn. Transformer No 1 136305 136305 1
10 120 mm2 XLPE LT Cable 3.5 Core Mtr 15 350 5250 15
11 MCCB - 200 Amps No 1 4597 4597 1
11 KV Bus Coupler with Adaptor Panel No 0 260000 0 0

13 Spares @ 3% --- --- 59730.45
14 Labour charges @ 4% --- --- 79640.6
15
Contg., Insur. and Transport) --- --- 99550.75
Total Amount 2229936.8

R SWITCHGEAR OF 66/11 kV SUBSTATION
Rate Amount Qty Rate Amount Qty Rate Amount
1952585 1 2385858 1 3591896
1952585 1952585
1 2385858 2385858
1 3149520 3149520
5100 20400 5 5100 25500 10 5100 51000
160 510 81600 320 510 163200
1235 49400 40 1235 80 1235

1018 --- --- --- --- --- ---
--- --- 240 737 176880 480 737 353760
569 102420 --- --- --- --- --- ---
9000 9000 1 9000 9000 3 9000 27000

12000 12000 1 12000 12000 3 12000 36000
9000 36000 5 9000 45000 7 9000 63000

12000 48000 5 12000 60000 7 12000 84000
5638 22552 5 5638 28190 7 5638 39466
3760 30080 10 3760 37600 14 3760 52640
143 1144 10 143 1430 14 143 2002

68 12240 240 68 16320 300 68 20400
136305 136305 1 136305 136305 1 136305 136305
350 5250 15 350 5250 15 350 5250
4597 4597 1 4597 4597 1 4597 4597
260000 0 0 260000 0 0 260000 0
2441973 3025530 4188140

73259.19 90765.9 125644.2
97678.92 121021.2 167525.6
122098.65 151276.5 209407
2735010 3388593.6 4690716.8

Page No.85
COMMON MISCELLENOUS WORKS IN 66/11KV RECEIVING STATI
Amount in Rs.
Compound walling of identified land by way of Mass Concrete

2 in Foundations and 228 mm Brick Wall of 2 M height RM
3 Chainlink Fencing of 66 kV Yard of Substation by way of Mass RM

Concrete in Foundations and chainlink fencing of 6 ft height
Cable Trench for laying of 11 kV XLPE Cable from Power

4 Transformer to Control Room RM

6 66 kV Equipment Foundation & Gantry foundation Job
7 Earthing Mat (GI Flat 50x8) Item
Earthing Electrode ( 3m long 40mm dia GI pipe) No.
Borewell with submersible pump No.

11 endulation if any, ornamental land scaping and growing of Item
ornamental trees in unbuilt areas and road sides and

Total Amount
Civil Works rates to be revised as per new SOR.

Amount in Rs.
Qty Rate Amount
2 --- ---
128 9945 1272960
50 7216 360800
30 7912 237360
--- 175000 175000

--- 475000 475000
--- 174000 174000
38 1200 45600
--- 78266 78266
1 300000 300000
111 25920 2877120
130 16956 2204280
LS 400000 400000
LS 100000 100000
8700386
Page No. 86
COMMON MISCELLANEOUS EQUIPMENTS 66/11kV SUBSTATIO
Amount in
1 Battery Bank with Battery Charger (15 No x 2V Cell, Lead Acid, No.
30 V, 100 AH)
2 Battery Charger No.
3 Distribution Panel (30V, DC) No.
4 Distribution Panel (415 V, AC) No.
5 Communication Network Item
6 Fire Fighting Equipment Item
10 Grand Total ---
11 Spares @ 3% ---
12 Labour charges @ 4% ---

13
Contingency, Insurance and Transportation) ---
Total Amount
NTS 66/11kV SUBSTATIONS
Amount in Rs.
Qty Rate Amount
1 116331 116331
0 36000 0
1 47020 47020
1 591598 591598
LS 15000 15000
LS 100000 100000
--- --- 754949
--- --- 22648

--- --- 30198
--- --- 37747
845542
Page No. 87
COST FOR 11 kV I
1 X 3.15 MVA 1X5

Un
S.N. PARTICULARS
it
Qty Rate Amount Qty
12 KV Capacitor Bank with VCB Panel with

complete arrancement for conection with
11 KV incomer panel , Series Reactor, 1.2 1.8
1 Isolator, RVT, Surge Arrestors, HT Cable Set MVA 688583 688583 MVAR
with termination Kits, Control Cables, R
CRCA Cubicle Panel etc with structure,
foundation & accessories.

3 Spares @ 3% --- --- 20657
4 Labour charges @ 4% --- --- 27543
5 Overheads @ 5% for (Store, MH, --- --- 34429
T&P, Contg., Insur. and Transport)
Total Amount 771212
OR 11 kV INDOOR SWITCHGEAR OF 66/11 kV SUBSTATION
1 X 5 MVA 1 X 6.3 MVA 1 X 10 MVA 1X2
Rate Amount Qty Rate Amount Qty Rate Amount Qty
2.4 3.6 1X
1E+06 1E+06 MVAR 1E+06 1E+06 MVAR 2E+06 2E+06 7.2MVA
R
1E+06 1E+06 2E+06

--- 30986 41315 61972
--- 41315 55087 82630
--- 51644 68858 103287
1E+06 2E+06 2E+06
1 X 20 2 X 10 MVA
Rate Amount Qty Rate Amount
2 X 3.6
4E+06 4E+06 MVAR 4E+06 4E+06
4E+06 4E+06
123945 123945
165260 165260
206575 206575
5E+06 5E+06
(ADDITION OF TRANSFORMER BAYS)
Amount in Rs. La
1 X 3.15 1X5
S. NO. ITEM
MVA MVA
1 66 kV LINE BAY --- ---
12 KV Capacitor Bank with VCB Panel with

complete arrancement for conection with 11
KV incomer panel , Series Reactor, Isolator,
2 RVT, Surge Arrestors, HT Cable with 31.05 31.05
termination Kits, Control Cables, CRCA
Cubicle Panel etc with structure, foundation
& accessories.
3 66/11 kV POWER TRANSFORMER 43.61 61.80
4 11 KV SWITCHGEAR AND AUXILLARIES 20.66 20.66
5 COMMON MISCELLENIOUS WORKS 3.08 3.08
6 COMMON MISCELLENIOUS EQUIPMENTS --- ---
7 11 KV Capacitor Banks 7.71 11.57
TOTAL COST OF ADDITIONAL 66/11 KV

TRANSFORMER BAY 106.11 128.16
V SUBSTATIONS
MER BAYS)
Amount in Rs. Lacs
1 X 6.3 1 X 10 1 X 20
MVA MVA MVA
--- --- ---
31.05 32.18 32.18
74.19 101.63 169.83
25.71 32.25 45.93
3.08 3.08 3.08
--- --- ---
15.42 23.14 46.27
149.45 192.27 297.29
Page No. 88
COST FOR 11 kV INDOOR SWITCHGEAR FOR ADDITIONAL PT
3.15/5 MVA 6.3 MVA
S.N. PARTICULARS Unit
Qty Rate Amount Qty
1 11 kV VCB Panel Board (12 kV, 1250A, 25 Set 1 1599311 1

KA, Outdoor)
For 3.15 to 5 MVA (1+3) Set 1 1599311 1599311
For 6.3 MVA (1+4) Set 1
2 11 kV L.A Station Type (3/4/5 Sets) Set 3 5100 15300 4
one spare length)
i) 11 KV 3- Core 400 mm Mtr --- --- --- 40
ii) 11 KV 3-Core 300 mm Mtr --- --- --- 40
iii) 11 KV 3- Core 185 mm Mtr 40 737 29480 ---
iv) 11 KV 3-Core 120 mm Mtr 120 569 68280 180
11 KV Cable Termination Kit for incoming
Cable
11 KV Cable Termination Kit for Outgoing
Cable
6 11 kV G.O Switch Nos. 3 5638 16914 4
7 9 Mtr. Long Pole(PCC-300Kg WL) Nos 6 3760 22560 8
Stone Pad (300 mm x 300 mm x 75 mm) Nos 6 143 858 8

8 M. Steel of sorts kg 120 68 8160 180
9 100 KVA, 11/0.4 KV Stn. Transformer No 136305 0
10 120 mm2 XLPE LT Cable 3.5 Core Mtr 350 0
11 MCCB - 200 Amps No 4597 0
11 KV Bus Coupler with Adaptor Panel No 0 260000 0 0
13 Spares @ 3% --- --- 55345.89
14 Labour charges @ 4% --- --- 73794.52
15
Contg., Insur. and Transport) --- --- 92243.15
AR FOR ADDITIONAL PTR IN 66/11 kV SUBSTATION
Rate Amount Qty Rate Amount Qty Rate Amount
1952585 1 2385858 1 3149520
1952585 1952585
1 2385858 2385858
1 3149520 3149520
5100 20400 5 5100 25500 10 5100 51000
160 510 81600 320 510 163200

1235 49400 40 1235 80 1235
1050 --- --- --- --- --- ---
--- --- 240 737 176880 480 737 353760
569 102420 --- --- --- --- --- ---
9000 9000 1 9000 9000 2 9000 18000

12000 12000 1 12000 12000 2 12000 24000
9000 36000 5 9000 45000 10 9000 90000

12000 48000 5 12000 60000 10 12000 120000
5638 22552 5 5638 28190 10 5638 56380
3760 30080 10 3760 37600 14 3760 52640
143 1144 10 143 1430 14 143 2002

68 12240 240 68 16320 300 68 20400
136305 0 136305 0 136305 0
350 0 350 0 350 0
4597 0 4597 0 4597 0
260000 0 0 260000 0 0 260000 0
2295821 2879378 4100902
68874.63 86381.34 123027.06
91832.84 115175.12 164036.08
114791.05 143968.9 205045.1

2571320 3224903 4593010.24
Page No.85
COMMON MISCELLENOUS WORKS IN 66/11KV RECEIVING STATIO
Amount in Rs.
2 Compound walling of identified land by way of Mass Concrete in RM

Foundations and 228 mm Brick Wall of 2 M height
3 Chainlink Fencing of 66 kV Yard of Substation by way of Mass RM

Concrete in Foundations and chainlink fencing of 6 ft height
Cable Trench for laying of 11 kV XLPE Cable from Power

4 Transformer to Control Room RM
6 66 kV Equipment Foundation & Gantry Foundation (for Job

additional equipments and Gantry)
7 Earthing Mat (GI Flat 50x8) KG
Earthing Electrode ( 3m long 40mm dia GI pipe) No.
Borewell with submersible pump No.

endulation if any, ornamental land scaping and growing of
11 ornamental trees in unbuilt areas and road sides and Item

Total Amount
Amount in Rs.
Qty Rate Amount
- --- ---
- 9945 -
- 7216 -
- 7912 -
1.00 175000 175000
1.00 118750 118750
20.00 90 1800
10.00 1200 12000
- 78266 -
- 300000 -
- 25920 -
- 16956 -
- 400000 -
- 100000 -
307550
Page No. 86
COST ESTIMATION FOR AUGMENTATION OF POWER TRANSF
3.15 MVA TO 6.3 MVA, 6.3 MVA TO 10 MVA AND 10 MVA TO
3.15/5 MVA to 6.3 MVA

Qty Rate Amount
1 3 Phase Power Transformer with OLTC No. 1 65.8 65.8
2
KA, Outdoor)
For 6.3 MVA (1+4) Set 1 19.52 19.52
300 mm2 11 KV XPLE Power Cables-

3 Mtr 40 1018
3Core
11 KV 3- Core 400 mm for 6.3 MVA Power
Transformer Mtr 40 0.01235 0.494

one spare length) for 10 MVA Power Mtr
Transformer
4 11 kV Feeder Gantry and Accessories Item 1 0.15 0.15

2.4
11 KV Capacitor Banks Job MVAR 13.77 13.77
6 Total Material Cost --- --- --- 99.734
7 Labour charges @ 4% --- --- --- 3.99
8 Dismentalling Charges @ 1% --- --- --- 1

9 --- --- --- 4.99
Contg, Insurance and Transportation)
Total Amount 109.714
Write back to credit material of Power Transformers -

Depreciation shall be calculated as per useful life of the
Power Transformer or the actual scrap value whichever is
higher
ION OF POWER TRANSFORMER FROM
O 10 MVA AND 10 MVA TO 20 MVA
Amount in Rs. Lacs
6.3 MVA to 10 MVA 10 MVA to 20 MVA
1 90.30 90.3 1 151.2 151.2
1 23.86 23.86 1 31.5 31.5
40 1235 80 1235
160 0.0051 0.816 320 0.0051 1.632
1 0.15 0.15 5 0.15 0.75

1X
3.6 MVAR 20.65 20.65 7.2MVAR 41.31 41.31
--- 135.776 --- 226.392
--- 5.43 --- 9.06
8u 1.36 2.26
--- 6.79 --- 11.32
149.356 249.032
Page No. 89
ESTIMATE FOR SINGLE PHASE SERVICE CONNECTION for 25 KVA DT
CONSUMERS
S.No PARTICULARS UNIT
16 sqmm PVC service cable armoured

1 Meter
20mtr/consumer
2 Single Phase Energy meter Each
3 Metal Meter box 4in 1 Each
Misc Items such insulation tape, binding wire,
4 LS
screws, etc.
5 Earthing complete for metering box No
Total
7 Storage and transportation @ 1%
Total
Cost for 3 Consumer Meters 10766.00

Cost per consumer meter 3588.67
ON for 25 KVA DT s HAVING 3NO. OF
AMOUNT
QTY RATE
( Rs)
60 60 3600
3 1100 3300
1 2500 2500
1 100 100
1 768 768
10268
7% 719
1% 103
11090
ESTIMATE FOR SINGLE PHASE SERVICE CONNECTION for 63 KVA DT s
35 Sq.mm 4C PVC Cable from AB Cable taping

1 Mtr
point through Piericing connector to MSDB
2 Piercing Connector No.
3 Main Service Distribution Box NO.

4 Meter
20mtr/consumer
Misc Items such insulation tape, binding wire,

7 LS
screws, etc.
Total
Total
Cost for 9 Consumer Meters 43003

Cost per consumer meter 4778
ON for 63 KVA DT s HAVING 9NO. OF CONSUMERS
QTY RATE AMOUNT( Rs)
6 129 774
12 70 840
3 2500 7500
180 60 10800
9 1100 9900
3 2500 7500
2 100 200
3 768 2304
39818
7% 2787
1% 398
43003
ESTIMATE FOR SINGLE PHASE SERVICE CONNECTION for 100 KVA DT s HAV

35 Sq.mm 4C PVC Cable from AB Cable taping point through
1 Mtr
Piericing connector to MSDB
4 16 sqmm PVC service cable armoured 20mtr/consumer Meter
7 Misc Items such insulation tape, binding wire, screws, etc. LS
Total

Total

100 KVA DT s HAVING 12NO. OF CONSUMERS
8 129 1032
16 70 1120
4 2500 10000
240 60 14400
12 1100 13200
4 2500 10000
1 100 100
4 768 3072
52924
0.07 3705
0.01 529.24
57158
ESTIMATE FOR SINGLE PHASE SERVICE CONNECTION for 250 KVA DT s H
35 Sq.mm 4C PVC Cable from AB Cable

1 taping point through Piericing connector to Mtr
MSDB

4 Meter
20mtr/consumer
Misc Items such insulation tape, binding

7 LS
wire, screws, etc.
Total
Total

Cost per consumer meter 4757.7666666667
N for 250 KVA DT s HAVING 30NO. OF CONSUMERS
20 129 2580
40 70 2800
10 2500 25000
600 60 36000
30 1100 33000
10 2500 25000
1 100 100
10 768 7680
132160
7% 9251
1% 1322
142733
ESTIMATE FOR SINGLE PHASE SERVICE CONNECTION ACSR/A
35 Sq.mm 4C PVC Cable from AB Cable

1 taping point through Piericing connector to Mtr
MSDB
2 ACSR to Cable Connector No.

4 Meter
20mtr/consumer
Misc Items such insulation tape, binding

7 LS
wire, screws, etc.
Total
Total

NNECTION ACSR/ABC TO CONSUMERS
2 129 258
2 70 140
1 3500 3500
80 60 4800
4 1100 4400
1 2500 2500
1 100 100
1 768 768
16466
7% 1153
1% 165
17784

Abstract of Schedule of Rates for Draft 2017-18 : Cost Data for 66 kV Lines and Substations

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

Abstract of Schedule of Rates for Draft 2017-18 : Cost Data for 66 kV Lines and Substations

Uploaded by

Copyright:

Available Formats

S. No. Description Page No.

1 11 kV Line on 9 M Poles with 104 M Span 1

S. No. Type of Line WP-kg/m2 Pole Height

45 Installation of 16 KVA, 11/0.4 kV Distribution Substation

82 Replacement of Pole by 16 Meter ST Pole

Executive Engineer Executive Engineer

No. of Poles Span Size of Conductor Cost in Rs. Lacs

12 104 50 Sq. mm ACSR 3.98120

Superintending Engineer Superintending Engineer

0.14822 1.13633 0.90125 9.64% 26.08%

0.0765 0.45898 0.34828 9.82% 31.78%

0.2877 1.72621 0.84042 71.17% 105.40%

0.37887 2.27324 1.40664 34.67% 61.61%

0.66214 3.97284 2.51583 31.59% 57.91%

1.24573 7.47440 5.64762 10.29% 32.35%

1.35475 8.12852 5.64762 19.94% 43.93%

1.39884 8.39305 4.82402 44.99% 73.98%

0.48875 2.93249 1.84843 32.21% 58.65%

Superintending Engineer Chief Engineer

S. No. Type of Line Pole Height No. of Poles

71 Construction of 6.3 MVA, 66/11 kV Substation

107 On 8 Mtr ST Pole

Executive Engineer Executive Engineer Superintending Engineer

Span Size of Conductor Cost in Rs. Lacs

104 50 Sq. mm ACSR 3.98120

58 100 Sq. mm ACSR 8.56142

ding Engineer Superintending Engineer Superintending Engineer

0.2877 1.72621 0.84042 71.17%

0.37887 2.27324 1.40664 34.67%

0.66214 3.97284 2.51583 31.59%

1.24573 7.47440 5.64762 10.29%

1.35475 8.12852 5.64762 19.94%

1.39884 8.39305 4.82402 44.99%

Superintending Engineer Chief Engineer

and Design wing

PCC Pole ST Pole

1 Net cost of Material 219537 331767

Labour charges for Hilly Terrain/Congested areas with 10% appriaciation

5 Total Amount for Normal Terrain 285398 398120

6 Total Amount for Hilly Terrain /Congested areas 290886 403097

3 GI V cross-arm with top Bracket including clamp Kg 136 68 9,248.00 68 9,248.00

13 Red Oxide Ltr. 12 - - 200 2,400.00

16 Stone Pad (300 mm x 300 mm x 75 mm) Nos 12 143 1,716.00 - -

Complete Stay set ( GI Stay Rod 20x1800mm,stay wire 7/8SWG 10Kg ,

19 Total Material Cost 219,537.00 331,767.00

30 mm ACSR Conductor 20200

100 mm ACSR Conductor 64500

1 Net cost of Material 284601 476301

Labour charges for Hilly Terrain/Congested areas with 10% appriaciation

5 Total Amount for Normal Terrain 369981 571561

6 Total Amount for Hilly Terrain /Congested areas 377096 578706

13 Red Oxide Ltr. 21 --- --- 200 4,200.00

19 Total Material Cost 284,601.00 476,301.00

1 Net cost of Material 213437 300587

Labour charges for Hilly Terrain/Congested areas with 10% appreciation

5 Total Amount for Normal Terrain 277468 360704

6 Total Amount for Hilly Terrain /Congested areas 282804 365213

Earthing Complete by GI Pipe 40 mm or GI Rod Nos 12 768 9,216.00 9,216.00

13 Red Oxide Ltr. 12 --- --- 200 2,400.00

Complete Stay set ( GI Stay Rod 20x1800mm,stay wire

19 Total Material Cost 213437 300587

1 Net cost of Material 271724 417311

Labour charges for Hilly Terrain/Congested areas with 10% appreciation