Estimate for construction of 5 No.

33 KV Sub-station (33KV Sub-Station Nagal Dargu (1X10MVA), 33KV Sub-Station Surethi (1X10MVA), 33KV Sub-Station
Kotia (1X10MVA), 33KV Sub-Station Kojinda (1X10MVA) under Narnaul circle and 33KV Sub-Station Silani (2X10MVA) under Palwal circle ) under JICA
finanaced Scheme (Package-20)
P&D Unit Supply
approved rate including

Station Nagal Dargu (1X10MVA)

Quatity required for 33KV Sub-

Quatity required for 33KV Sub-

Quatity required for 33KV Sub-

Quatity required for 33KV Sub-

Quatity required for 33KV Sub-

Rate of Erection Charges %

Station Kojinda (1X10MVA)

Station Surethi (1X10MVA)
rate for the 15% overhead Estimated cost

Station Silani (2X10MVA)

Station Kotia (1X10MVA)

period Oct., charges (for Estimated
Total for Supply of
2016 to power T/F @ cost for
quantity material Total Estimated cost
March 2017 4%) Erection for
Unit required for including 15% for supply and
or latest PO (In Rs.) 5 No. 33KV
Sr. Erection 5 No. 33KV overhead erection for 5 No.
Description Ref Unit rate issue by sub-
NO. Charges sub- charges for 5 33KV sub-stations
P&D stations
(In Rs) stations No. 33KV sub- under pakage-20 (In
(In Rs.) under
under stations under Rs)
pakage-20
pakage-20 pakage-20
(In Rs)
(In Rs.)

10 MVA 33/11 KV Power Transformer Three phase

CRGO cooper wound as per Nigam Tech.
1 9.3 No. 4164967.00 2 83299.00 4331566.00 2 1.00 1.00 1.00 1.00 6 499794.00 25989396.00 26489190.00
Specification No. -CSC-XXVII-R-II/DH/UH/P&D/2012-
13 .
2 33KV L & E Switch(630Amps), with clamps 25.1 No. 37200.00 6 2232.00 42780.00 1 1.00 1.00 1.00 1.00 5 11160.00 213900.00 225060.00
3 33KV Isolators (630 Amps), with clamps 24.1 No. 29200.00 6 1752.00 33580.00 2 1.00 1.00 1.00 1.00 6 10512.00 201480.00 211992.00

33 KV VCB, 36 KV, 630A with 1000 MVA (16 KA for

4 10.4 No. 212000.00 2 4240.00 243800.00 2 1.00 1.00 1.00 1.00 6 25440.00 1462800.00 1488240.00
1 second) rupturing capacity VCB for out door use.

33 KV C&R panel 24 V DC Operated suitable for

5 controlling of one T/F (With Differential protection, 23.1 No. 130078.00 6 7805.00 149590.00 2 1.00 1.00 1.00 1.00 6 46830.00 897540.00 944370.00
master relay & 10 window auxre relay)

33KV Lightening Arrestor Sub-Stn Type 30KV 10KA

6 11.3 Nos 3950.00 6 237.00 4543.00 9 6.00 6.00 6.00 6.00 33 7821.00 149919.00 157740.00
with surge counter.
7 33KV CTs 400-200/5-5-5-5 A with Junction Box 14.2 (i) Nos 16200.00 6 972.00 18630.00 6 0.00 0.00 0.00 0.00 6 5832.00 111780.00 117612.00
8 33KV CTs 300-150/5-5-5-5 A with Junction Box 14.2 (ii) Nos 16200.00 6 972.00 18630.00 0 3.00 3.00 3.00 3.00 12 11664.00 223560.00 235224.00
9 33KV PTs with junction box 16.1 Nos 13200.00 6 792.00 15180.00 3 3.00 3.00 3.00 3.00 15 11880.00 227700.00 239580.00
10 33KV Post insulators 18.1 Nos 400.00 6 24.00 460.00 10 5.00 5.00 5.00 5.00 30 720.00 13800.00 14520.00
11 11KV Disc insulators 45KN T & C Type 4.3 Nos 182.00 6 11.00 209.00 54 54.00 54.00 54.00 54.00 270 2970.00 56430.00 59400.00
12 Disc Fitting (T&C Type) 4.11 Nos 85.00 6 5.00 98.00 18 27.00 27.00 27.00 27.00 126 630.00 12348.00 12978.00
11KV 8 panel board 24V DC operated with 1 No. I/C
13 panel,6 No. O/G Panel and 1 No. Capcitor Control 26.1 Set 1783465.00 2 35669.00 2050985.00 2 1.00 1.00 1.00 1.00 6 214014.00 12305910.00 12519924.00
Panel
11KV Lightening Arrestor Sub-Stn type 10KA (heavy
14 11.2 Nos 2500.00 6 150.00 2875.00 6 3.00 3.00 3.00 3.00 18 2700.00 51750.00 54450.00
duty)
15 11KV NCTs 600/5A 27.1 No. 9420.00 6 565.00 10833.00 2 1.00 1.00 1.00 1.00 6 3390.00 64998.00 68388.00
Ni-Cd ALKALINE BATTERIES (PARTIAL
16 RECOMBINATION TYPE) WITH CHARGERS 56.1 No. 99029.00 6 5942.00 113883.00 1 1.00 1.00 1.00 1.00 5 29710.00 569415.00 599125.00
suitable for 100 AH capacity
17 LT Distribution board for 33KV Sub-Stn 58.14 No. 34041.00 6 2042.00 39147.00 1 1.00 1.00 1.00 1.00 5 10210.00 195735.00 205945.00
18 11/0.415KV 100KVA Station Transformer 7.3 No. 97041.00 2 1941.00 111597.00 1 1.00 1.00 1.00 1.00 5 9705.00 557985.00 567690.00
11 kV automatically Switched Capacitorbank 3.6
19 MVAR, 57(i) No. 1043170.00 6 62590.00 1199646.00 2 1.00 1.00 1.00 1.00 6 375540.00 7197876.00 7573416.00
(with isolator, structure and all allied material )
20 Steel Structures galvanised(as per drawings) 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00
a Structure for 33 KV CT Wt. 87.62 Kg 52.1 Nos 5262.00 6 316.00 6051.00 6 3.00 3.00 3.00 3.00 18 5688.00 108918.00 114606.00
b Structure for 33 KV PTs Wt. 87.62 Kg 52.1 Nos 5262.00 6 316.00 6051.00 3 3.00 3.00 3.00 3.00 15 4740.00 90765.00 95505.00
c Structure for 33 KV LA Wt. 76.38 Kg 52.2 Nos 4587.00 6 275.00 5275.00 9 6.00 6.00 6.00 6.00 33 9075.00 174075.00 183150.00
d Structure for 33 KV Post Insulators Wt. 76.38 Kg 52.2 Nos 4587.00 6 275.00 5275.00 10 5.00 5.00 5.00 5.00 30 8250.00 158250.00 166500.00
e Structure for 33 KV Isolator Wt. 288.36 Kg 52.3 No. 17316.00 6 1039.00 19913.00 2 1.00 1.00 1.00 1.00 6 6234.00 119478.00 125712.00
f Structure for L&E Switch Wt. 288.36 Kg 52.3 No. 17316.00 6 1039.00 19913.00 1 1.00 1.00 1.00 1.00 5 5195.00 99565.00 104760.00
g Structure for 11 KV NCT Wt. 92.37 Kg 52.4 No. 5547.00 6 333.00 6379.00 2 1.00 1.00 1.00 1.00 6 1998.00 38274.00 40272.00

PROPORTI
Galvanised Gantry Towers - 2xDB-2, 2xDT-2, 2xDT- ONATELY
h Kgs 60.05 6 4.00 69.00 3100 3100.00 3100.00 3100.00 3100.00 15500 62000.00 1069500.00 1131500.00
3 per s/stn AS PER
ITEM NO.
52.1
20 ACSR Conductor 0.2 sq in(Panther) 5.7 Mtrs 125.83 6 8.00 145.00 450 200.00 200.00 200.00 200.00 1250 10000.00 181250.00 191250.00
C Wedge connectors for ACSR conductor 0.2 sq.
21 4.9 Nos 1000.00 6 60.00 1150.00 0 36.00 36.00 36.00 36.00 144 8640.00 165600.00 174240.00
inch. 'Panther' (Nom. Al area 200 mm2 )

22 11KV Single core XLPE cable 630mm2 for Incoming 32.1 Mtrs 525.52 5 26.00 604.00 240 200.00 180.00 180.00 180.00 980 25480.00 591920.00 617400.00
Feeder
23 S/C 630 mm Sq. cable Termination Kit indoor 38.6 Nos. 515.00 6 31.00 592.00 0 8.00 0.00 0.00 0.00 8 248.00 4736.00 4984.00
24 S/C 630 mm Sq. cable Termination Kit outdoor 37.5 Nos. 700.00 6 42.00 805.00 6 8.00 3.00 3.00 3.00 23 966.00 18515.00 19481.00

25 11KV 3 core XLPE cable 185mm2 for O/G Feeders 32.5 Mtrs 676.86 5 34.00 778.00 750 625.00 750.00 750.00 750.00 3625 123250.00 2820250.00 2943500.00
11KV 3 core XLPE cable 300 mm2 for capacitor
26 32.6 Mtrs 953.36 5 48.00 1096.00 240 80.00 100.00 100.00 100.00 620 29760.00 679520.00 709280.00
bank
27 11KV 3 core XLPE cable 50mm2 for S/Stn T/F. 32.3 Mtrs 344.52 5 17.00 396.00 40 40.00 40.00 40.00 40.00 200 3400.00 79200.00 82600.00
3/Cx185MM Sq. outdoor Heat shrinkable
28 44.4 Nos 700.00 6 42.00 805.00 12 10.00 5.00 5.00 5.00 37 1554.00 29785.00 31339.00
Termination Kit for O/G
3/Cx185MM Sq. indoor Heat shrinkable cable
29 43.4 Nos 680.00 6 41.00 782.00 0 10.00 0.00 0.00 0.00 10 410.00 7820.00 8230.00
Termination Kit for I/G
3/Cx300 MM Sq. outdoor Heat shrinkable cable box
30 44.5 Nos 977.00 6 59.00 1124.00 2 4.00 3.00 3.00 3.00 15 885.00 16860.00 17745.00
for capacitor
3/Cx300 MM Sq. indoor Heat shrinkable cable
31 43.5 Nos 854.00 6 51.00 982.00 2 4.00 0.00 0.00 0.00 6 306.00 5892.00 6198.00
Termination Kit for capacitor
32 LT 3.5 core cable 95mm2 for LT Distribution Board 28.13 Mtrs 224.42 5 11.00 258.00 60 30.00 30.00 30.00 30.00 180 1980.00 46440.00 48420.00
33 LT PVC cable 2C X 10 mm2 for yard light 28.10 Mtrs 17.28 5 1.00 20.00 500 260.00 250.00 250.00 250.00 1510 1510.00 30200.00 31710.00
34 un armoured Copper control cable 2C X 4mm2 33.1 Mtrs 64.77 5 3.00 74.00 1000 300.00 250.00 250.00 250.00 2050 6150.00 151700.00 157850.00
35 un armoured Copper control cable 2C X 6mm2 33.2 Mtrs 88.89 5 4.00 102.00 200 60.00 50.00 50.00 50.00 410 1640.00 41820.00 43460.00
36 un armoured Copper control cable 3C X 4mm2 33.3 Mtrs 87.62 5 4.00 101.00 500 140.00 120.00 120.00 120.00 1000 4000.00 101000.00 105000.00
37 un armoured Copper control cable4C X 4mm2 33.4 Mtrs 112.32 5 6.00 129.00 600 300.00 150.00 150.00 150.00 1350 8100.00 174150.00 182250.00
38 un armoured Copper control cable6C X 4mm2 33.5 Mtrs 140.25 5 7.00 161.00 300 100.00 75.00 75.00 75.00 625 4375.00 100625.00 105000.00
39 un armoured Copper control cable 7C X 2.5mm2 33.6 Mtrs 117.89 5 6.00 136.00 400 140.00 100.00 100.00 100.00 840 5040.00 114240.00 119280.00

40 un armoured Copper control cable 10C X 2.5mm2 33.7 Mtrs 165.71 5 8.00 191.00 300 100.00 75.00 75.00 75.00 625 5000.00 119375.00 124375.00

41 MS Channel galvanised of various size 2.12 Kgs 52.43 6 3.00 60.00 1000 200.00 500.00 500.00 500.00 2700 8100.00 162000.00 170100.00
42 MS Angle Iron galvanised 50 X 50 X 6 mm 2.12 Kgs 52.43 6 3.00 60.00 600 150.00 300.00 300.00 300.00 1650 4950.00 99000.00 103950.00
43 MS Flat galvanised 50 X 6 mm 2.17 Kgs 37.80 6 2.00 43.00 1000 500.00 500.00 500.00 500.00 3000 6000.00 129000.00 135000.00
44 MS Flat 75x8 MM for Earth mat in switch yard 58.12 Kgs 39.63 6 2.00 46.00 3700 3700.00 3700.00 3700.00 3700.00 18500 37000.00 851000.00 888000.00
45 Switch yard illumination system 0 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00
a 55W CFL with water proof fitting with pipe (mkt price) Makt. Nos 5000.00 3 150.00 5750.00 3 0.00 0.00 0.00 0.00 3 450.00 17250.00 17700.00
250 W mercury lamp with water proof fitting along
b 55.1 Nos 6000.00 6 360.00 6900.00 0 6.00 6.00 6.00 6.00 24 8640.00 165600.00 174240.00
with pipe
 9 meter long, single bracket steel tubler poles
c Makt. Nos 5187.00 6 311.00 5965.00 0 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00
(galvanised) for yard lighting (mkt price)
d 9 metres long PCC Poles for yard lighting 1.1 Nos 1800.00 15 270.00 2070.00 8 6.00 6.00 6.00 6.00 32 8640.00 66240.00 74880.00
50 W mercury lamp with water proof fitting along with
e Makt. Nos 5800.00 6 348.00 6670.00 0 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00
pipe
Single 28W CFL with water proof fitting complete (Mkt.
f with pipe (Mkt. price) No. 1500.00 6 90.00 1725.00 8 0.00 0.00 0.00 0.00 8 720.00 13800.00 14520.00
price)
46 Fire Fighting/Safety eqpt for Control room 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00
a Dry Chemical type Fire extinguisher 5 Kgs 53.1 Nos 1000.00 0 0.00 1150.00 3 3.00 3.00 3.00 3.00 15 0.00 17250.00 17250.00
b CO2 type Fire extinguisher 10 Kgs 53.2 Nos 6000.00 0 0.00 6900.00 3 3.00 3.00 3.00 3.00 15 0.00 103500.00 103500.00
47 Fire Fighting/Safety eqpt for yard 0.00 0.00 0 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00
a Dry Chemical type Fire extinguisher 10 Kgs 54.1 Nos 1400.00 0 0.00 1610.00 2 2.00 2.00 2.00 2.00 10 0.00 16100.00 16100.00
b CO2 type Fire extinguisher 22.5 Kgs 54.2 Nos 15000.00 0 0.00 17250.00 2 2.00 2.00 2.00 2.00 10 0.00 172500.00 172500.00
c Fire Buckets (capacity) - 10 Ltrs 54.3 Nos 70.00 0 0.00 81.00 12 12.00 12.00 12.00 12.00 60 0.00 4860.00 4860.00
48 100mm dia ISI marked GI Pipe with clamps (Mkt. price Mtr 200.00 6 12.00 230.00 12 15.00 12.00 12.00 12.00 63 756.00 14490.00 15246.00
11 KV 400 Amps. GO Switch complete with handle,
49 12.1 No. 6000.00 6 360.00 6900.00 5 5.00 5.00 5.00 5.00 25 9000.00 172500.00 181500.00
pipe & Sporting channel
50 11 KV LA type 9 KV Heavy Duty 11.1 no. 420.00 6 25.00 483.00 10 15.00 5.00 5.00 5.00 40 1000.00 19320.00 20320.00

51 Earthing of s/stn. with earthing rod & earthing plate 58.13 Nos 4950.00 6 297.00 5693.00 16 8.00 8.00 8.00 8.00 48 14256.00 273264.00 287520.00
52 Earthing Rod Wt. 6.175 Kg 58.4 Nos 290.00 6 17.00 334.00 24 24.00 24.00 24.00 24.00 120 2040.00 40080.00 42120.00
53 G.I. Pipe 40 mm dia 6 mtr. Long for earthing 58.5 Nos 1540.00 6 92.00 1771.00 12 6.00 6.00 6.00 6.00 36 3312.00 63756.00 67068.00
Premier Insulating Mat - "B Class" as per IS Sq.
54 58.16 2700.00 6 162.00 3105.00 40 20.00 20.00 20.00 20.00 120 19440.00 372600.00 392040.00
15652:2006 Mtr.
1 No. Table, 4 No. Chair, Wall clock, Safety Charts,
55 Set 13100.00 0.00 15065.00 1 1.00 1.00 1.00 1.00 5 0.00 75325.00 75325.00
Safety Tool Kit & Medical Kit, earth stick-1 (Mkt. price

56 11 KV CableTermination Kit for 3Cx50 mm2 Outdoor 44.1 No. 585.00 6 35.00 673.00 0 4.00 1.00 1.00 1.00 7 245.00 4711.00 4956.00

mkt.
57 PG Clamps for Panther conductor Nos 80.00 6 5.00 92.00 52 0.00 0.00 0.00 0.00 52 260.00 4784.00 5044.00
Rate
58 MS Nuts & Bolts off size 13.1 Kgs 52.00 6 3.00 60.00 300 0.00 0.00 0.00 0.00 300 900.00 18000.00 18900.00
59 GI nuts & bolts off size 13.4 Kgs 68.00 6 4.00 78.00 40 0.00 0.00 0.00 0.00 40 160.00 3120.00 3280.00
HT Trivector DLMS complaint Meters (Category-A) UHBVN
with all acessories for complete installation as per RATE
Tech.Specs.no.CSC-45/Rev-III/DH/UH/P&D/2015-16
60 subject to change in parameters i.e voltage ratio Nos. 23872.76 6.00 1432.00 27454.00 1.00 1.00 1.00 1.00 1.00 5 7160.00 137270.00 144430.00
33KV/110V ,0.2 accuracy class, current ratio -/1A .

Test Terminal Block R-

61 Nos. 617.44 6.00 37.00 710.00 1.00 1.00 1.00 1.00 1.00 5 185.00 3550.00 3735.00
APDRP
Metallic Meter Box (MMB) to house 1 No. of Three P&D
Phase Meter with Modem in accordance with RATE,
62 approved design / drawing of Nigam, in-let and out- 22.2 Nos. 1128.00 2.00 23.00 1297.00 1.00 1.00 1.00 1.00 1.00 5 115.00 6485.00 6600.00
let holes per cable, transparent glass cover for
Meter Reading
33 kV Combined Current Transformers & Potential MKT
63 Transformer Units with Junction Box Complete in all RATE Nos. 115000.00 2.00 2300.00 132250.00 1.00 1.00 1.00 1.00 1.00 5 11500.00 661250.00 672750.00
respects
U/A Copper Control Cable - 10C x 2.5 mm² complete P&D
64 with Lugs for fitting / connectivity for CTs (Both sides) RATE, Mtrs. 165.714 5.00 8.00 191.00 6.00 6.00 6.00 6.00 6.00 30 240.00 5730.00 5970.00
33.7
 U/A Copper Control Cable - 6C x 4 mm² complete P&D,
65 with Lugs for fitting / connectivity for PTs (Both sides) 33.5 Mtrs. 140.25 5.00 7.00 161.00 6.00 6.00 6.00 6.00 6.00 30 210.00 4830.00 5040.00

ACSR Conductor 0.2 Sq.inch (Panther) P&D,

66 Mtrs. 125.83 6.00 8.00 145.00 36.00 36.00 36.00 36.00 36.00 180 1440.00 26100.00 27540.00
5.7
P.G Clamps for Panther conductor MKT
67 RATE Nos. 80.00 6.00 5.00 92.00 6.00 6.00 6.00 6.00 6.00 30 150.00 2760.00 2910.00

C-WEDGE Connector for 0.2sq'' Panther Conductor P&D,

68 4.9 Nos. 1000.00 6.00 60.00 1150.00 3.00 3.00 3.00 3.00 3.00 15 900.00 17250.00 18150.00

M.S Flat 50x6mm (SAIL/TATA) for earthing Prop.

Rate as
69 per 2.17 Kg 37.80 6.00 2.00 43.00 15.00 15.00 15.00 15.00 15.00 75.000 150.00 3225.00 3375.00

Danger Plate Enameled with Clamp P&D,

70 58.7 Nos. 66.00 6.00 4.00 76.00 1.00 1.00 1.00 1.00 1.00 5 20.00 380.00 400.00

GI Pipe 40 mm² ( B class) Prop.

Rate as
71 per 58.5 Mtr. 256.67 6.00 15.00 295.00 2.50 2.50 2.50 2.50 2.50 12.50 188.00 3688.00 3876.00

Galvanized Steel Structure for combined 33 kV CT Prop.

PT unit complete with G.I. Nut, Bolts and Rate as
72 Washers.sizes-65x65x6mm=100 kg per 52.1 Kg 60.05 6.00 4.00 69.00 250.00 250.00 250.00 250.00 250.00 1250.00 5000.00 86250.00 91250.00
&50x50x6mm=150 kg (SAIL/TATA only)
Total 63462386.00

Prepared by Checked by Verified by Pre-Audited by

AE/D-II XEN/D-III SE/P&D Sr.A.O/FA/PD&C

Estimate for 42.147 KM 33 KV New line for 5 No. 33 KV Sub-station (8.200 KM for 33KV Sub-Station Nagal Dargu (1X10MVA), 5.500 KM for 33KV
Sub-Station Surethi (1X10MVA), 7.700 KM for 33KV Sub-Station Kotia (1X10MVA), 3.100 KM for 33KV Sub-Station Kojinda (1X10MVA) under
Narnaul circle and 17.647 KM for 33KV Sub-Station Silani (2X10MVA) under Palwal circle ) under JICA finanaced Scheme (Package-20)
P&D Unit Supply

Quatity required for 8.200 KM 33KV line

Quatity required for 5.500 KM 33KV line

Quatity required for 17.647 KM 33KV

Quatity required for 3.100 KM 33KV

Quatity required for 7.700 KM 33KV
for 33KV Sub-Station Nagal Dargu
approved rate

line for 33KV Sub-Station Kojinda

line for 33KV Sub-Station Silani

line for 33KV Sub-Station Kotia

for 33KV Sub-Station Surethi
rate for the including

Rate of Erection Charges %

period Oct- 15%

Unit Erection Charges

Estimated cost
2016 to overhead
Estimated for Supply of
March- charges Total Total Estimated

(2X10MVA)

(1X10MVA)

(1X10MVA)

(1X10MVA)
(1X10MVA)
cost for material

(In Rs)
2017or (for power quantity cost for supply
Sr. Erection including 15%
Description Unit Ref latest PO T/F @ 4%) required and erection
NO. 42.147 KM overhead
rate issue (In Rs.) 42.147 KM 42.147 KM 33 KV
33 KV line charges 42.147
by P&D 33 KV line line (In Rs)
(In Rs) KM 33 KV line
(In Rs.)
(In Rs.)

1 PCC Pole 11.0M Long. Nos 1.2 4600.00 15 690.00 5290.00 486 194.00 139.00 201.00 80.00 1100 759000.00 5819000.00 6578000.00
2 ACSR Conductor 150mm2 ( Leopard) Mtrs 5.6 91.19 10 9.00 105.00 54000 25092.00 16830.00 23562.00 9486.00 128970 1160730.00 13541850.00 14702580.00
3 33 KV Pin insulators with pin Nos 4.10 630.00 10 63.00 725.00 549 221.00 161.00 232.00 93.00 1256 79128.00 910600.00 989728.00
4 11 KV Disc insulators 45KN B&S type Nos 4.4 177.00 10 18.00 204.00 2754 992.00 668.00 934.00 378.00 5726 103068.00 1168104.00 1271172.00
5 Disc Fitting B&S type Nos 4.12 133.00 10 13.00 153.00 354 144.00 96.00 126.00 54.00 774 10062.00 118422.00 128484.00
6 Single Tension Fittings for 150mm2 ACSR Conductor Nos 4.15 130.00 10 13.00 150.00 354 0.00 96.00 126.00 54 630 8190.00 94500.00 102690.00
Suspension Fittings for 130mm2/ 150 mm2 ACSR
7 Nos 4.16 110.00 10 11.00 127.00 720 280.00 190.00 278.00 108.00 1576 17336.00 200152.00 217488.00
conductor
8 U- Bolt for suspension Fitting Nos 13.3 31.00 10 3.00 36.00 720 280.00 190.00 278.00 108.00 1576 4728.00 56736.00 61464.00
9 PG Clamps for 130mm2 / 150 mm2 ACSR conductor Nos 3.1 40.00 10 4.00 46.00 354 144.00 96.00 126.00 54.00 774 3096.00 35604.00 38700.00
10 33 KV Top Brackets / hamper Nos 3.4 128.00 10 13.00 147.00 360 140.00 95.00 139.00 54.00 788 10244.00 115836.00 126080.00
MS Channel for X-Arm (Single Pole) 100x50x6 mm
11 (2200mm) Wt-17.38 Kg (using steelof TATA/SAIL make Nos 2.3 648.00 10 65.00 745.00 360 140.00 95.00 139.00 54.00 788 51220.00 587060.00 638280.00
only)
PROPORTI
ONATELY
M.S. Channel (face channel) 100x50x6mm 3050mm (for H
12 No. AS PER 898.36 10 90.00 1033.00 134 60.00 56.00 82.00 34.00 366 32940.00 378078.00 411018.00
pole) (using steelof TATA/SAIL make only) ITEM NO.
2.3

PROPORTI
ONATELY
M.S.Channel 75x40x6 3350mm (for earth wire) (using
13 No. AS PER 768.98 10 77.00 884.00 63 27.00 22.00 31.00 13.00 156 12012.00 137904.00 149916.00
steelof TATA/SAIL make only) ITEM NO.
2.4

M.S. Angle 50x50x6mm-2860mm (Bracing H. Pole) Wt-

14 No. 2.7 518.00 10 52.00 596.00 110 66.00 68.00 102.00 42.00 388 20176.00 231248.00 251424.00
12.87 Kg (using steelof TATA/SAIL make only)
M.S Angle 50x50x6mm-2200mm (Belting for H-pole) Wt-
15 No. 2.9 398.00 10 40.00 458.00 110 66.00 68.00 102.00 42.00 388 15520.00 177704.00 193224.00
9.9 Kg (using steelof TATA/SAIL make only)
Half Clamps Wt-1.47 Kg (using steelof TATA/SAIL make
16 No. 3.2 66.00 10 7.00 76.00 706 326.00 275.00 405.00 164.00 1876 13132.00 142576.00 155708.00
only)
Full Clamps Wt-2.325 Kg (using steelof TATA/SAIL make
17 No. 3.3 104.00 10 10.00 120.00 252 277.00 171.00 243.00 98.00 1041 10410.00 124920.00 135330.00
only)
Stay Sets 8' long complete with X-Plat 460mm of Angle
18 Nos 58.3 649.00 10 65.00 746.00 252 137.00 100.00 139.00 58.00 686 44590.00 511756.00 556346.00
65x65x6 Elbow & rod with Disc
19 Stay wire 7/8 SWG Kgs 6.1 52.00 10 5.00 60.00 2520 1644.00 1197.00 1665.00 690.00 7716 38580.00 462960.00 501540.00
20 G.I. Pipe 40 mm dia 6 mtr. Long for earthing Nos 58.5 1540.00 10 154.00 1771.00 177 54.00 44.00 62.00 26.00 363 55902.00 642873.00 698775.00
21 Earthing with Earth rod as per Drawing Nos 58.4 290.00 10 29.00 334.00 90 35.00 24.00 35.00 14.00 198 5742.00 66132.00 71874.00
22 GSL 8 SWG Kgs 6.2 52.00 10 5.00 60.00 2580 1025.00 688.00 963.00 388.00 5644 28220.00 338640.00 366860.00
23 MS Nuts & Bolts Kgs 13.1 52.00 10 5.00 60.00 1690 417.00 333.00 486.00 196.00 3122 15610.00 187320.00 202930.00
24 Danger Plates (Enamelled) Nos 58.7 66.00 10 7.00 76.00 486 164.00 111.00 160.00 63.00 984 6888.00 74784.00 81672.00
25 Number Plates (Enamelled) Nos 58.8 66.00 10 7.00 76.00 486 164.00 111.00 160.00 63.00 984 6888.00 74784.00 81672.00
Phase plate for each phase set of 3 (on each H-Pole & 4-
26 Set 58.6 55.00 10 6.00 63.00 59 24.00 22.00 31.00 13.00 149 894.00 9387.00 10281.00
Pole)
27 Eye Screw Bolts 9”x5/8" Nos 13.2 25.00 10 3.00 29.00 360 140.00 95.00 139.00 54.00 788 2364.00 22852.00 25216.00
28 Barbed Wire Kgs 6.3 50.00 10 5.00 58.00 486 194.00 139.00 201.00 80.00 1100 5500.00 63800.00 69300.00
29 G.I. Strip 25x6 mm 9 mtr. For earthling Nos 6.4 601.00 10 60.00 691.00 267 54.00 44.00 62.00 26.00 453 27180.00 313023.00 340203.00
30 Knee Bracing - MS Flat 50x6 Kgs 2.17 37.80 10 4.00 43.00 1260 672.00 456.00 667.00 259.00 3314 13256.00 142502.00 155758.00
31 Catenary wire 7/14 SWG Kgs 6.5 52.00 10 5.00 60.00 100 0.00 0.00 0.00 0.00 100 500.00 6000.00 6500.00

32 S/C 630mm2 33 KV XLPE cable Mtrs 35.2 862.81 5 43.00 992.00 0 0.00 0.00 400.00 0.00 400 17200.00 396800.00 414000.00

33 S/C 300mm2 33 KV XLPE cable Mtrs 35.1 568.41 5 28.00 654.00 800 0.00 0.00 0.00 0.00 800 22400.00 523200.00 545600.00

34 CI pipe 250 mm dia 14 mm thick for highway crossing Mtrs 58.15 1342.00 10 134.00 1543.00 0 0.00 0.00 200.00 0.00 200 26800.00 308600.00 335400.00

35 MS Channel of 100x50x6mm for hieght Sail/Tata Kgs. 2.13 33.60 10 3.00 39.00 0 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00

36 I/D termination Kit for S/C 300 sq. mm 33kV XLPE Cable Nos 46.1 974.00 6 58.00 1120.00 8 0.00 0.00 0.00 0.00 8 464.00 8960.00 9424.00

O/D termination Kit for S/C 300 sq. mm 33kV XLPE

37 Nos 47.1 1263.00 6 76.00 1452.00 8 0.00 0.00 0.00 0.00 8 608.00 11616.00 12224.00
Cable

38 O/D termination Kit for 630 sq. mm 33kV XLPE Cable Nos 47.2 1579.00 6 95.00 1816.00 0 0.00 0.00 8.00 0.00 8 760.00 14528.00 15288.00

39 Grouting of PCC Pole No. Mkt 500.00 10 50.00 575.00 52 35.00 0.00 0.00 0.00 87 4350.00 50025.00 54375.00

Total 30706524.00

Prepared by Checked by Verified by Pre-Audited by

AE/D-II XEN/D-III SE/P&D Sr.A.O/FA/PD&C

 Estimate for34.963 KM 11KV New line for 5 No. 33 KV Sub-station (3.500KM for 33KV Sub-Station Nagal Dargu (1X10MVA), 2.850 KM for 33KV Sub-Station
Surethi (1X10MVA), 2.000 KM for 33KV Sub-Station Kotia (1X10MVA), 5.510 KM for 33KV Sub-Station Kojinda (1X10MVA) under Narnaul circle and 20.833 KM
for 33KV Sub-Station Silani (2X10MVA) under Palwal circle ) under JICA finanaced Scheme (Package-20)

11KV line for 33KV Sub-Station

11KV line for 33KV Sub-Station

Unit Supply rate including 15%
P&D

11KV line for 33KV Sub-Station

11KV line for 33KV Sub-Station

11KV line for 33KV Sub-Station

Quatity required for 20.833 KM

Quatity required for 5.510 KM

Quatity required for 2.000 KM
Quatity required for 3.500 KM

Quatity required for 2.850 KM

Rate of Erection Charges %

overhead charges (In Rs.)

approved Estimated

Nagal Dargu (1X10MVA)

Unit Erection Charges
rate for the cost for

Kojinda (1X10MVA)
Surethi (1X10MVA)
Silani (2X10MVA)

Kotia (1X10MVA)
period Oct- Estimated Supply of
2016 to Total Total Estimated
cost for material

(In Rs)
March-2017 quantity cost for supply
Sr. Erection including 15%
Description Unit Ref or latest PO required and erection
NO. 34.963 KM overhead
rate issue 34.963 KM 34.963 KM 11 KV
11 KV line charges
by P&D 11KV line line (In Rs)
(In Rs) 34.963 KM 11
(In Rs.) KV line
(In Rs.)

1 PCC Poles 9 M Long No. 1.1 1800.00 15 270.00 2070.00 437.00 82.00 80.00 70.00 145.00 814.00 219780.00 1684980.00 1904760.00
3 Grouting of Poles No. Mkt 500.00 10 50.00 575.00 57.00 15.00 12.00 10.00 24.00 118.00 5900.00 67850.00 73750.00
4 11 KV Top Brackets/hamper Wt. 1.480 Kg. No. 3.5 66.00 10 6.60 75.90 386.00 60.00 46.00 40.00 95.00 627.00 4138.20 47589.30 51727.50
5 11 KV Polymeric Insulator with G.I. Pin No. 4.7 148.00 10 14.80 170.20 1311.00 213.00 189.00 165.00 360.00 2238.00 33122.40 380907.60 414030.00
6 11KV Polymeric Composite Disc Insulator No. 4.8 180.00 10 18.00 207.00 612.00 60.00 78.00 84.00 126.00 960.00 17280.00 198720.00 216000.00
7 Disc Fitting (T &C type) No. 4.11 85.00 10 8.50 97.75 306.00 60.00 78.00 84.00 126.00 654.00 5559.00 63928.50 69487.50
8 ACSR Conductor 80mm2 Mtr 5.2 42.98 10 4.30 49.43 63750.00 10710.00 8721.00 6120.00 16861.00 106162.00 456284.28 5247269.17 5703553.45
9 ACSR Conductor 100mm2 insulated Mtr 5.4 64.71 10 6.47 74.41 1020.00 63.00 90.00 87.00 138.00 1398.00 9045.90 104027.84 113073.74
10 PG Clamps for 80 mm2 conductor No. 3.1 40.00 10 4.00 46.00 306.00 60.00 78.00 84.00 126.00 654.00 2616.00 30084.00 32700.00
11 Stay wire 7/8 SWG Kg. 6.1 52.00 10 5.20 59.80 3060.00 570.00 715.00 680.00 1158.00 6183.00 32151.60 369743.40 401895.00
12 GSL 8 SWG Kg. 6.2 52.00 10 5.20 59.80 2656.25 438.00 356.00 250.00 689.00 4389.25 22824.10 262477.15 285301.25
13 V-Shape X Arm 100x50x6mm Wt. 12.135 kg. No. 2.1 489.00 10 48.90 562.35 386.00 60.00 46.00 40.00 95.00 627.00 30660.30 352593.45 383253.75
14 Stay Sets 8' long complete with X-Plat 460mm of Angle 65x65x6
No. 58.3 649.00 10 64.90 746.35 306.00 57.00 72.00 68.00 116.00 619.00 40173.10 461990.65 502163.75
Elbow & rod Wt. 13.80 Kg.
15 G.I. Pipe 40 mm dia 6 mtr. Long for earthing set. B - Class No. 58.5 1540.00 10 154.00 1771.00 102.00 22.00 34.00 30.00 50.00 238.00 36652.00 421498.00 458150.00
16 Earthing Rod Wt. 6.175 Kg. No. 58.4 290.00 10 29.00 333.50 64.00 15.00 12.00 10.00 24.00 125.00 3625.00 41687.50 45312.50
17 G.I. Strip 25x6 mm 9 mtr. For earthling Wt.10.80 Kg. No. 6.4 601.00 10 60.10 691.15 102.00 22.00 34.00 30.00 50.00 238.00 14303.80 164493.70 178797.50
18 MS Nuts & Bolts & washer off sizes Kg. 13.1 52.00 10 5.20 59.80 1435.00 139.00 152.00 138.00 261.00 2125.00 11050.00 127075.00 138125.00
19 Eye Screw Bolts 9”x5/8" No. 13.2 25.00 10 2.50 28.75 386.00 60.00 46.00 40.00 95.00 627.00 1567.50 18026.25 19593.75
20 Half Clamps No. 3.2 66.00 10 6.60 75.90 590.00 134.00 180.00 138.00 277.00 1319.00 8705.40 100112.10 108817.50
21 Full Clamps No. 3.3 104.00 10 10.40 119.60 306.00 57.00 72.00 68.00 116.00 619.00 6437.60 74032.40 80470.00
22 M.S. Channel (face Channel) 100x50x6mm 2200mm (for H
No. 2.3 648.00 10 64.80 745.20 51.00 24.00 42.00 32.00 58.00 207.00 13413.60 154256.40 167670.00
pole) 17.38 kg
23 M.S.Angle Iron 50x50x6mm 2400mm (for earth wire) No. 2.8 435.00 10 43.50 500.25 51.00 11.00 17.00 15.00 25.00 119.00 5176.50 59529.75 64706.25
24 M.S. Angle 50x50x6mm-2860mm (Bracing H. Pole) No. 2.7 518.00 10 51.80 595.70 102.00 26.00 50.00 34.00 66.00 278.00 14400.40 165604.60 180005.00
25 M.S Angle 50x50x6mm-2200mm (Belting for H-pole) No. 2.9 398.00 10 39.80 457.70 102.00 26.00 50.00 34.00 66.00 278.00 11064.40 127240.60 138305.00
26 Barbed wire Kg. 6.3 50.00 10 5.00 57.50 437.00 82.00 80.00 70.00 145.00 814.00 4070.00 46805.00 50875.00
27 Danger Plate Enamalled with clamp No. 58.7 66.00 10 6.60 75.90 437.00 70.00 80.00 70.00 145.00 802.00 5293.20 60871.80 66165.00
28 Number Plate Enamalled with clamp No. 58.8 66.00 10 6.60 75.90 437.00 70.00 59.00 54.00 116.00 736.00 4857.60 55862.40 60720.00
29 MS Channel 100x50x6mm 1600mm for T-off/crossing Nos. 2.5 471.00 10 47.10 541.65 11.00 0.00 0.00 0.00 0.00 11.00 518.10 5958.15 6476.25
30 Phase Plate for each phase set of 3 (On H-pole & 4 pole) Set 58.6 55.00 10 5.50 63.25 0.00 10.00 26.00 28.00 42.00 106.00 583.00 6704.50 7287.50
35 11 KV 400 Amps. GO Switch complete with handle, pipe & Supporting
Channel. As per Nigam’s Tech. Spec., relevant ISS and latest No. 12.1 6000.00 10 600.00 6900.00 7.00 0.00 0.00 0.00 0.00 7.00 4200.00 48300.00 52500.00
amendments
Total 11975672.19

Prepared by Checked by Verified by Pre-Audited by

AE/D-II XEN/D-III SE/P&D Sr.A.O/FA/PD&C

 Estimate for civil works at 33 kv S/Stn., Silani (Palwal)
S. No. Description of items Unit Qty Est amt. (Rs.in lacs)
Construction of S/H bldg i/c cost of all materials viz cement, steel reinforcement, Bajri, Crusher, Bricks, Tools, Labour, men & machinery etc. etc. for
completion of Switch House Building i/c providing internal water supply and sewerage system and fixtures in the toilet, MS staircase with hand railing (wt.
1 300 kg approx.) outside, PVC Water Storage tank, internal electrical wiring and fittings complete in all respects as per DHBVN’s approved design, Each 1 Job 19.5
drawings & bid specification for civil works as per Vol-III of bid and directions of the Engineer Incharge (Any other work incidental to complete the building
shall not be paid extra.)
Construction of two Nos. Transformer Plinths i/c cost of all materials, Labour, men & machinery etc. etc. complete in all respects as per DHBVN’s
2 approved design, drawings, electrical layout, bid specification and directions of the Engineer. (Any other work incidental to complete the structure shall not Each 1 Job 2.89
be paid extra)
Construction of the Foundations for various structures as per Electrical lay out drg. i/c cost of all material labour men & machinery complete in all respect
and Cost. of 30 Mtr. Long outdoor cable trenches in S/Yard i/c RCC covers, sump pit in RCC work to collect water from outdoor cable trenches i/c 1 BHP
3 Pump Set (CROMPTON / KIRLOSKAR MAKE) with M.S. enclosures & cost of all materials, labour, men & machinery etc. Complete in all respect as per Each 1 Job 7
DHBVN’s approved design, drawings, bid specification & directions of Engineer –in-charges. ( Any other work incidental to complete the work shall not be
paid extra)
Construction of unclimble fencing with gates for the Switch Yard and distribution T/F i/c cost of all materials, Labour, men & machinery etc. etc. complete
4 in all respects, as per DHBVN’s approved design, drawings, bid specifications and directions of the Engineer Incharge. (Any other work incidental to Each 1 Job 6.5
complete the work shall not be paid extra)
Supply & spreading of Bajri of 20mm nominal size in the complete Yard area (both bays) within toe walls of U/C fencing and road i/c anti weed treatment
5 and site surfacing complete in all respects, as per specifications and directions of the Engineer Incharge. (Any other work incidental to complete the work Each 1 Job 2.21
shall not be paid extra).
Earth filling with good earth as per the satisfaction of Engineer Incharge and leveling in layers (as per specification), dressing i/c carriage irrespective of
lead, loading and unloading, watering and compaction in layers with roller i/c compaction of earth for Switch Yard area, roads and balance area of the
6 Each 1 Job 14.75
substation land (entire area within boundary wall) i/c earth filling on outer side of boundary wall (Northern side 300 ft. long upto 4 ft. wide from boundary
wallat formation ground level (10 mtr.) and 8 ft. at NGL completes in all respect to achieve the finished designed level (100 mtr.)
Construction of PCC road and 2 No. culverts in the sub-station area complete in all respects as per DHBVN’s approved design, drawings, bid
7 specification and directions of the Engineer Incharge. {The scope of road shall be within the sub-Stn and in front of main gate of Sub-Stn up to 50’ Each 1 Job 5.03
(approxi.) length to join the road in front of the sub-stn.}
Const. of compound wall all along the boundary of the sub-stn and gates with cost of materials tools and plants etc complete in all respects as per
DHBVN’s approved design, drawings & bid specifications and directions of the Engineer Incharge.
8 Each 1 Job 15.45

Providing external water supply i/c 10000 lts. Capacity RCC u/g water storage tank with pumping set of 2 BHP capacity (CROMPTON / KIRLOSKAR
MAKE) with M.S. enclosures providing Fire Hydrant with 100’ length flexible cloth pipe 2” dia suitable for fire hydrant and sewerage system i/c septic tank,
9 soakage pit etc.etc. for disposal of waste from the toilet of Switch House Bldg complete in all respects as per DHBVN’s approved design, drawings, bid Each 1 job 1.84
specification and directions of the Engineer Incharge

P&F of pipe line from main pipe line the work comprising of: excavation minimum 0.75 Mts depth, PVC 6 kgf pressure pipe line 50mm dia , ISI marked,
specials, 1 No. GM peet valve of 50 mm dia ISI marked i/c brick masonry chamber with HCI cover i/c making connection with main pipe line, of testing
10 pipe line and back filling of earth and compaction etc. complete in all respects as per directions of the engineer- in -charge. (Approx. length is = 500ft. ( 2” Each 1 Job 0
dia G.I. pipe C-Class shall be provided for crossing of on way water course.) (Note: In case the length of pipe line varies as per site requirements, payment
shall be made on proportionate basis)
Providing GI C-Class 1" dia water supply line from HUDA/HVPN/MC line to underground storage tank i/c 1" dia Peet valve with brick masonry enclosure i/c
11 Each 1 Job 0.1
all fittings required complete in all respect for 100 rft.
Construction of complaint cum cash collection centre i/c cost of all material labour , T&P viz cement, steel, reinforcement, bajri crusher, bricks men &
machinery etc. i/c providing internal water supply, sewerage and fixtures in the toilet, internal electrical wiring complete in all respects as per DHBVN’s
design & bid specifications for civil works as per Vol-III of bid and directions of the Engineer-in-charge . ( any other work incidental to complete the Bldg.
12 Each 1 Job 3.7
shall not be paid extra)
Note:- Providing PVC 10kg pressure 6” dia sewer line from inspection chamber to septic tank and G.I. C-class 20mm dia water supply line from PVC over
head tank to under ground water storage tank is also included in the scope of this work.
13 Construction of Foundation for combined 33 kV CT PT unit as per Nigam design and drawing (VCB-19) complete in all respect. Each 1 Job 0.04181
Total 79.01181

Prepared by Checked by Verified by Pre-Audited by

AE/D-II XEN/D-III SE/P&D Sr.A.O/FA/PD&C

 Estimate for civil works at 33 kv S/Stn., Nangal Dargu (Narnaul)
S. No. Description of items Unit Qty Est amt. (Rs.in lacs)
Construction of S/H bldg i/c cost of all materials viz cement, steel reinforcement, Bajri, Crusher, Bricks, Tools, Labour, men & machinery etc. etc. for completion of Switch
House Building i/c providing internal water supply and sewerage system and fixtures in the toilet, MS staircase with hand railing (wt. 300 kg approx.) outside, PVC Water
1 Storage tank, internal electrical wiring and fittings complete in all respects as per DHBVN’s approved design, drawings & bid specification for civil works as per Vol-III of Each 1 Job 21.78
bid and directions of the Engineer Incharge (Any other work incidental to complete the building shall not be paid extra.)

Construction of two Nos. Transformer Plinths i/c cost of all materials, Labour, men & machinery etc. etc. complete in all respects as per DHBVN’s approved design,
2 drawings, electrical layout, bid specification and directions of the Engineer. (Any other work incidental to complete the structure shall not be paid extra) Each 1 Job 2.67

Construction of the Foundations for various structures as per Electrical lay out drg. i/c cost of all material labour men & machinery complete in all respect and Cost. of 30
Mtr. Long outdoor cable trenches in S/Yard i/c RCC covers, sump pit in RCC work to collect water from outdoor cable trenches i/c 1 BHP Pump Set (CROMPTON /
3 Each 1 Job 7.22
KIRLOSKAR MAKE) with M.S. enclosures & cost of all materials, labour, men & machinery etc. Complete in all respect as per DHBVN’s approved design, drawings, bid
specification & directions of Engineer –in-charges. ( Any other work incidental to complete the work shall not be paid extra)
Construction of unclimble fencing with gates for the Switch Yard and distribution T/F i/c cost of all materials, Labour, men & machinery etc. etc. complete in all respects, as
4 per DHBVN’s approved design, drawings, bid specifications and directions of the Engineer Incharge. (Any other work incidental to complete the work shall not be paid Each 1 Job 6.13
extra)
Supply & spreading of Bajri of 20mm nominal size in the complete Yard area (both bays) within toe walls of U/C fencing and road i/c anti weed treatment and site surfacing
5 complete in all respects, as per specifications and directions of the Engineer Incharge. (Any other work incidental to complete the work shall not be paid extra). Each 1 Job 2.13

Earth filling with good earth as per the satisfaction of Engineer Incharge and leveling in layers (as per specification), dressing i/c carriage irrespective of lead, loading and
6 unloading, watering and compaction in layers with roller i/c compaction of earth for Switch Yard area, roads and balance area of the substation land (entire area within Each 1 Job 6.43
boundary wall) i/c earth filling on outer side of boundary wall (Northern side 300 ft. long upto 4 ft. wide from boundary wallat formation ground level (10 mtr.) and 8 ft. at
NGL completes in all respect to achieve the finished designed level (100 mtr )
Construction of PCC road and 2 No. culverts in the sub-station area complete in all respects as per DHBVN’s approved design, drawings, bid specification and directions
7 of the Engineer Incharge. {The scope of road shall be within the sub-Stn and in front of main gate of Sub-Stn up to 50’ (approxi.) length to join the road in front of the sub- Each 1 Job 4.63
stn.}
Const. of compound wall all along the boundary of the sub-stn and gates with cost of materials tools and plants etc complete in all respects as per DHBVN’s approved
8 design, drawings & bid specifications and directions of the Engineer Incharge. Each 1 Job 9.8

Providing external water supply i/c 10000 lts. Capacity RCC u/g water storage tank with pumping set of 2 BHP capacity (CROMPTON / KIRLOSKAR MAKE) with M.S.
enclosures providing Fire Hydrant with 100’ length flexible cloth pipe 2” dia suitable for fire hydrant and sewerage system i/c septic tank, soakage pit etc.etc. for disposal of
9 waste from the toilet of Switch House Bldg complete in all respects as per DHBVN’s approved design, drawings, bid specification and directions of the Engineer Incharge Each 1 job 1.84

P&F of pipe line from main pipe line the work comprising of: excavation minimum 0.75 Mts depth, PVC 6 kgf pressure pipe line 50mm dia , ISI marked, specials, 1 No. GM
peet valve of 50 mm dia ISI marked i/c brick masonry chamber with HCI cover i/c making connection with main pipe line, of testing pipe line and back filling of earth and
10 compaction etc. complete in all respects as per directions of the engineer- in -charge. (Approx. length is = 500ft. (2” dia G.I. pipe C-Class shall be provided for crossing of Each 1 Job 0.09
on way water course.) (Note: In case the length of pipe line varies as per site requirements, payment shall be made on proportionate basis)

Providing GI C-Class 1" dia water supply line from HUDA/HVPN/MC line to underground storage tank i/c 1" dia Peet valve with brick masonry enclosure i/c all fittings
11 Each 1 Job 0
required complete in all respect for 100 rft.
Construction of complaint cum cash collection centre i/c cost of all material labour , T&P viz cement, steel, reinforcement, bajri crusher, bricks men & machinery etc. i/c
providing internal water supply, sewerage and fixtures in the toilet, internal electrical wiring complete in all respects as per DHBVN’s design & bid specifications for civil
works as per Vol-III of bid and directions of the Engineer-in-charge . ( any other work incidental to complete the Bldg. shall not be paid extra)
12 Each 1 Job 3.7
Note:- Providing PVC 10kg pressure 6” dia sewer line from inspection chamber to septic tank and G.I. C-class 20mm dia water supply line from PVC over head tank to
under ground water storage tank is also included in the scope of this work.

13 Construction of Foundation for combined 33 kV CT PT unit as per Nigam design and drawing (VCB-19) complete in all respect. Each 1 Job 0.04181
Total 66.46181

Prepared by Checked by Verified by Pre-Audited by

AE/D-II XEN/D-III SE/P&D Sr.A.O/FA/PD&C

 Estimate for civil works at 33 kv S/Stn., Surethi, Mohindergarh (Narnaul)
Est amt. (Rs.in
S. No. Description of items Unit Qty
lacs)
Construction of S/H bldg i/c cost of all materials viz cement, steel reinforcement, Bajri, Crusher, Bricks, Tools, Labour, men & machinery etc. etc. for completion of Switch House Building i/c providing internal water
supply and sewerage system and fixtures in the toilet, MS staircase with hand railing (wt. 300 kg approx.) outside, PVC Water Storage tank, internal electrical wiring and fittings complete in all respects as per
1 DHBVN’s approved design, drawings & bid specification for civil works as per Vol-III of bid and directions of the Engineer Incharge (Any other work incidental to complete the building shall not be paid extra.) Each 1 Job 19.77

Construction of two Nos. Transformer Plinths i/c cost of all materials, Labour, men & machinery etc. etc. complete in all respects as per DHBVN’s approved design, drawings, electrical layout, bid specification and
2 directions of the Engineer. (Any other work incidental to complete the structure shall not be paid extra) Each 1 Job 2.46

Construction of the Foundations for various structures as per Electrical lay out drg. i/c cost of all material labour men & machinery complete in all respect and Cost. of 30 Mtr. Long outdoor cable trenches in S/Yard
i/c RCC covers, sump pit in RCC work to collect water from outdoor cable trenches i/c 1 BHP Pump Set (CROMPTON / KIRLOSKAR MAKE) with M.S. enclosures & cost of all materials, labour, men & machinery etc.
3 Complete in all respect as per DHBVN’s approved design, drawings, bid specification & directions of Engineer –in-charges. ( Any other work incidental to complete the work shall not be paid extra) Each 1 Job 5.31

Construction of unclimble fencing with gates for the Switch Yard and distribution T/F i/c cost of all materials, Labour, men & machinery etc. etc. complete in all respects, as per DHBVN’s approved design, drawings,
4 bid specifications and directions of the Engineer Incharge. (Any other work incidental to complete the work shall not be paid extra) Each 1 Job 5.78

Supply & spreading of Bajri of 20mm nominal size in the complete Yard area (both bays) within toe walls of U/C fencing and road i/c anti weed treatment and site surfacing complete in all respects, as per
5 Each 1 Job 2.13
specifications and directions of the Engineer Incharge. (Any other work incidental to complete the work shall not be paid extra).
Cutting of earth work from land height to 100 mtrs bench mark and filling in lower levels as per the specifications and satisfaction of engineer-in charge i/c laying in layers dressing, carriage, loading & unloading,
6 Each 1 Job 0.4
watering and compaction with road roller, complete in all respect to achieve finished designed level 100 mtr within the sub-station land.
Construction of PCC road and 2 No. culverts in the sub-station area complete in all respects as per DHBVN’s approved design, drawings, bid specification and directions of the Engineer Incharge. {The scope of
7 Each 1 Job 4.81
road shall be within the sub-Stn and in front of main gate of Sub-Stn up to 50’ (approxi.) length to join the road in front of the sub-stn.}
Const. of compound wall all along the boundary of the sub-stn and gates with cost of materials tools and plants etc complete in all respects as per DHBVN’s approved design, drawings & bid specifications and
8 directions of the Engineer Incharge. Each 1 Job 7.52

Providing external water supply i/c 10000 lts. Capacity RCC u/g water storage tank with pumping set of 2 BHP capacity (CROMPTON / KIRLOSKAR MAKE) with M.S. enclosures providing Fire Hydrant with 100’
length flexible cloth pipe 2” dia suitable for fire hydrant and sewerage system i/c septic tank, soakage pit etc.etc. for disposal of waste from the toilet of Switch House Bldg complete in all respects as per DHBVN’s
9 approved design, drawings, bid specification and directions of the Engineer Incharge. Each 1 job 1.95
Note-Providing PVC 10kg pressure 6" dia sewer line from inspection chamber of S/H building to septic tank and soak pit with conc 1:2:4 all round the pipe line complete.
Providing GI C-Class 1" dia water supply line from HUDA/HVPN/MC line to underground storage tank i/c 1" dia Peet valve with brick masonry enclosure i/c all fittings required complete in all respect for 100 rft.
10 Each 1 Job 0.4
Cost of additional outdoor cable trenches for outgoing 11 KV feeders and 33 KV incoming cables from 132/220 KV S/Stn of HVPN as per drgs of DHBVN (Approx 30.00 Mtr Long) i/c RCC covers. i/c cost of material
11 and labour etc complete in all respects as per directions of engineer in charge (in case length of trenches varies as per site requirement, payment shall be made as per prop basis) Each 1 Job 1.5

Construction of complaint cum cash collection centre i/c cost of all material labour , T&P viz cement, steel, reinforcement, bajri crusher, bricks men & machinery etc. i/c providing internal water supply, sewerage and
fixtures in the toilet, internal electrical wiring complete in all respects as per DHBVN’s design & bid specifications for civil works as per Vol-III of bid and directions of the Engineer-in-charge . ( any other work
12 incidental to complete the Bldg. shall not be paid extra) Each 1 Job 3.7
Note:- Providing PVC 10kg pressure 6” dia sewer line from inspection chamber to septic tank and G.I. C-class 20mm dia water supply line from PVC over head tank to under ground water storage tank is also
included in the scope of this work.
Earth filling with good earth as per the satisfaction of Engineer Incharge and leveling in layers (as per specification), dressing i/c carriage irrespective of lead, loading and unloading, watering and compaction in layers
13 with roller i/c compaction of earth for Switch Yard area, roads and balance area of the substation land (entire area within boundary wall complete in all respects to achieve the finished designed level (100 mtr.) Each 1 Job 2.05

14 Construction of Foundation for combined 33 kV CT PT unit as per Nigam design and drawing (VCB-19) complete in all respect. Each 1 Job 0.04181
Total 57.82181

Prepared by Checked by Verified by Pre-Audited by

AE/D-II XEN/D-III SE/P&D Sr.A.O/FA/PD&C

 Estimate for civil works at 33 kv S/Stn., Kotia/Karira, Mohindergarh (Narnaul)
Est amt. (Rs.in
S. No. Description of items Unit Qty
lacs)
Construction of S/H bldg i/c cost of all materials viz cement, steel reinforcement, Bajri, Crusher, Bricks, Tools, Labour, men & machinery etc. etc. for completion of Switch House Building i/c providing internal water
supply and sewerage system and fixtures in the toilet, MS staircase with hand railing (wt. 300 kg approx.) outside, PVC Water Storage tank, internal electrical wiring and fittings complete in all respects as per
1 Each 1 Job 19.5
DHBVN’s approved design, drawings & bid specification for civil works as per Vol-III of bid and directions of the Engineer Incharge (Any other work incidental to complete the building shall not be paid extra.)

Construction of two Nos. Transformer Plinths i/c cost of all materials, Labour, men & machinery etc. etc. complete in all respects as per DHBVN’s approved design, drawings, electrical layout, bid specification and
2 directions of the Engineer. (Any other work incidental to complete the structure shall not be paid extra) Each 1 Job 2.25

Construction of the Foundations for various structures as per Electrical lay out drg. i/c cost of all material labour men & machinery complete in all respect and Cost. of 30 Mtr. Long outdoor cable trenches in
S/Yard i/c RCC covers, sump pit in RCC work to collect water from outdoor cable trenches i/c 1 BHP Pump Set (CROMPTON / KIRLOSKAR MAKE) with M.S. enclosures & cost of all materials, labour, men &
3 machinery etc. Complete in all respect as per DHBVN’s approved design, drawings, bid specification & directions of Engineer –in-charges. ( Any other work incidental to complete the work shall not be paid extra) Each 1 Job 4.93

Construction of unclimble fencing with gates for the Switch Yard and distribution T/F i/c cost of all materials, Labour, men & machinery etc. etc. complete in all respects, as per DHBVN’s approved design,
4 Each 1 Job 5.42
drawings, bid specifications and directions of the Engineer Incharge. (Any other work incidental to complete the work shall not be paid extra)
Supply & spreading of Bajri of 20mm nominal size in the complete Yard area (both bays) within toe walls of U/C fencing and road i/c anti weed treatment and site surfacing complete in all respects, as per
5 Each 1 Job 2.13
specifications and directions of the Engineer Incharge. (Any other work incidental to complete the work shall not be paid extra).
Cutting of earth work from land height to 100 mtrs bench mark and filling in lower levels as per the specifications and satisfaction of engineer-in charge i/c laying in layers dressing, carriage, loading & unloading,
6 Each 1 Job 1
watering and compaction with road roller, complete in all respect to achieve finished designed level 100 mtr within the sub-station land.
Construction of PCC road and 2 No. culverts in the sub-station area complete in all respects as per DHBVN’s approved design, drawings, bid specification and directions of the Engineer Incharge. {The scope of
7 Each 1 Job 4.35
road shall be within the sub-Stn and in front of main gate of Sub-Stn up to 50’ (approxi.) length to join the road in front of the sub-stn.}
Const. of compound wall all along the boundary of the sub-stn and gates with cost of materials tools and plants etc complete in all respects as per DHBVN’s approved design, drawings & bid specifications and
8 directions of the Engineer Incharge. Each 1 Job 8.13

Providing external water supply i/c 10000 lts. Capacity RCC u/g water storage tank with pumping set of 2 BHP capacity (CROMPTON / KIRLOSKAR MAKE) with M.S. enclosures providing Fire Hydrant with 100’
length flexible cloth pipe 2” dia suitable for fire hydrant and sewerage system i/c septic tank, soakage pit etc.etc. for disposal of waste from the toilet of Switch House Bldg complete in all respects as per DHBVN’s
9 approved design, drawings, bid specification and directions of the Engineer Incharge. Each 1 job 1.95
Note-Providing PVC 10kg pressure 6" dia sewer line from inspection chamber of S/H building to septic tank and soak pit with conc 1:2:4 all round the pipe line complete.
Providing GI C-Class 1" dia water supply line from HUDA/HVPN/MC line to underground storage tank i/c 1" dia Peet valve with brick masonry enclosure i/c all fittings required complete in all respect for 100 rft.
10 Each 1 Job 0.15
Cost of additional outdoor cable trenches for outgoing 11 KV feeders and 33 KV incoming cables from 132/220 KV S/Stn of HVPN as per drgs of DHBVN (Approx 30.00 Mtr Long) i/c RCC covers. i/c cost of
11 material and labour etc complete in all respects as per directions of engineer in charge (in case length of trenches varies as per site requirement, payment shall be made as per prop basis) Each 1 Job 1.33

Construction of submersible tube well of 10" dia bore to a bore depth of 450 rft using 8" dia heavy duty PVC casing pipe (Wt 28kg/10 rft) i/c making filter 50' length in PVC pipe whereever required with GI pipe
40mm i/d B-Class as delivery pipe upto 240'rft i/c the submersible motor of 5 BHP, 300' head ISI marked (Crompton/Kirloskar make) three phase with warranty as per manufacturer with panel board and
submersible copper cable 4mm ISI marked 600 ft. This i/c the development of cavity by means of compressor upto 24 hours or till sand free water obtained and making the connection with the GI pipe
12 mainline/underground water storage tank. this i/c all materials, labour, T&P & fittings such as MS Clamps (Heavy Duty), Flanges, nuts & Bolts, rubber jains, starter, ammeter & voltmeter, rest and plug piece etc. to Each 1 Job 2.79
complete the job with all respect. (Any other work incidental to complete the job shall not be paid extra, if quantity differ, payment shall be made accordingly).

Construction of complaint cum cash collection centre i/c cost of all material labour , T&P viz cement, steel, reinforcement, bajri crusher, bricks men & machinery etc. i/c providing internal water supply, sewerage
and fixtures in the toilet, internal electrical wiring complete in all respects as per DHBVN’s design & bid specifications for civil works as per Vol-III of bid and directions of the Engineer-in-charge . ( any other work
13 incidental to complete the Bldg. shall not be paid extra) Each 1 Job 3.7
Note:- Providing PVC 10kg pressure 6” dia sewer line from inspection chamber to septic tank and G.I. C-class 20mm dia water supply line from PVC over head tank to under ground water storage tank is also
included in the scope of this work.
14 Making trail before 4" and upto 450' depth. The work at activity sr no-12 shall be taken only after ascertaining that the underground water is fit for drinking purpose. Each 1 Job 0.15
15 Construction of Foundation for combined 33 kV CT PT unit as per Nigam design and drawing (VCB-19) complete in all respect. Each 1 Job 0.04181
Total 57.82181

Prepared by Checked by Verified by Pre-Audited by

AE/D-II XEN/D-III SE/P&D Sr.A.O/FA/PD&C

 Estimate for civil works at 33 kv S/Stn., Kojinda (Narnaul)
Est amt. (Rs.in
S. No. Description of items Unit Qty
lacs)
Construction of S/H bldg i/c cost of all materials viz cement, steel reinforcement, Bajri, Crusher, Bricks, Tools, Labour, men & machinery etc. etc. for completion of Switch House Building i/c providing
internal water supply and sewerage system and fixtures in the toilet, MS staircase with hand railing (wt. 300 kg approx.) outside, PVC Water Storage tank, internal electrical wiring and fittings complete
1 Each 1 Job 20.03
in all respects as per DHBVN’s approved design, drawings & bid specification for civil works as per Vol-III of bid and directions of the Engineer Incharge (Any other work incidental to complete the
building shall not be paid extra.)
Construction of two Nos. Transformer Plinths i/c cost of all materials, Labour, men & machinery etc. etc. complete in all respects as per DHBVN’s approved design, drawings, electrical layout, bid
2 Each 1 Job 2.67
specification and directions of the Engineer. (Any other work incidental to complete the structure shall not be paid extra)
Construction of the Foundations for various structures as per Electrical lay out drg. i/c cost of all material labour men & machinery complete in all respect and Cost. of 30 Mtr. Long outdoor cable
trenches in S/Yard i/c RCC covers, sump pit in RCC work to collect water from outdoor cable trenches i/c 1 BHP Pump Set (CROMPTON / KIRLOSKAR MAKE) with M.S. enclosures & cost of all
3 materials, labour, men & machinery etc. Complete in all respect as per DHBVN’s approved design, drawings, bid specification & directions of Engineer –in-charges. ( Any other work incidental to Each 1 Job 5.46
complete the work shall not be paid extra)
Construction of unclimble fencing with gates for the Switch Yard and distribution T/F i/c cost of all materials, Labour, men & machinery etc. etc. complete in all respects, as per DHBVN’s approved
4 design, drawings, bid specifications and directions of the Engineer Incharge. (Any other work incidental to complete the work shall not be paid extra) Each 1 Job 6.13

Supply & spreading of Bajri of 20mm nominal size in the complete Yard area (both bays) within toe walls of U/C fencing and road i/c anti weed treatment and site surfacing complete in all respects, as
5 Each 1 Job 2.13
per specifications and directions of the Engineer Incharge. (Any other work incidental to complete the work shall not be paid extra).
Earth filling with good earth as per the satisfaction of Engineer Incharge and leveling in layers (as per specification), dressing i/c carriage irrespective of lead, loading and unloading, watering and
compaction in layers with roller i/c compaction of earth for Switch Yard area, roads and balance area of the substation land (entire area within boundary wall) i/c earth filling on outer side of boundary
6 Each 1 Job 6.04
wall (Northern side 300 ft. long upto 4 ft. wide from boundary wallat formation ground level (10 mtr.) and 8 ft. at NGL completes in all respect to achieve the finished designed level (100 mtr.)

Construction of PCC road and 2 No. culverts in the sub-station area complete in all respects as per DHBVN’s approved design, drawings, bid specification and directions of the Engineer Incharge.
7 Each 1 Job 4.88
{The scope of road shall be within the sub-Stn and in front of main gate of Sub-Stn up to 50’ (approxi.) length to join the road in front of the sub-stn.}
Const. of compound wall all along the boundary of the sub-stn and gates with cost of materials tools and plants etc complete in all respects as per DHBVN’s approved design, drawings & bid
8 Each 1 Job 10.21
specifications and directions of the Engineer Incharge.
Providing external water supply i/c 10000 lts. Capacity RCC u/g water storage tank with pumping set of 2 BHP capacity (CROMPTON / KIRLOSKAR MAKE) with M.S. enclosures providing Fire
9 Hydrant with 100’ length flexible cloth pipe 2” dia suitable for fire hydrant and sewerage system i/c septic tank, soakage pit etc.etc. for disposal of waste from the toilet of Switch House Bldg complete in Each 1 job 1.95
all respects as per DHBVN’s approved design, drawings, bid specification and directions of the Engineer Incharge
Providing GI C-Class 1" dia water supply line from HUDA/HVPN/MC line to underground storage tank i/c 1" dia Peet valve with brick masonry enclosure i/c all fittings required complete in all respect for
10 Each 1 Job 0.15
100 rft.
Cost of additional outdoor cable trenches for outgoing 11 KV feeders and 33 KV incoming cables from 132/220 KV S/Stn of HVPN as per drgs of DHBVN (Approx 30.00 Mtr Long) i/c RCC covers. i/c
11 cost of material and labour etc complete in all respects as per directions of engineer in charge (in case length of trenches varies as per site requirement, payment shall be made as per prop basis) Each 1 Job 1.5

Construction of submersible tube well of 10" dia bore to a bore depth of 450 rft using 8" dia heavy duty PVC casing pipe (Wt 28kg/10 rft) i/c making filter 50' length in PVC pipe whereever required with
GI pipe 40mm i/d B-Class as delivery pipe upto 240'rft i/c the submersible motor of 5 BHP, 300' head ISI marked (Crompton/Kirloskar make) three phase with warranty as per manufacturer with panel
board and submersible copper cable 4mm ISI marked 600 ft. This i/c the development of cavity by means of compressor upto 24 hours or till sand free water obtained and making the connection with
12 Each 1 Job 2.8
the GI pipe mainline/underground water storage tank. this i/c all materials, labour, T&P & fittings such as MS Clamps (Heavy Duty), Flanges, nuts & Bolts, rubber jains, starter, ammeter & voltmeter,
rest and plug piece etc. to complete the job with all respect. (Any other work incidental to complete the job shall not be paid extra, if quantity differ, payment shall be made accordingly).

Construction of complaint cum cash collection centre i/c cost of all material labour , T&P viz cement, steel, reinforcement, bajri crusher, bricks men & machinery etc. i/c providing internal water supply,
sewerage and fixtures in the toilet, internal electrical wiring complete in all respects as per DHBVN’s design & bid specifications for civil works as per Vol-III of bid and directions of the Engineer-in-
13 charge . ( any other work incidental to complete the Bldg. shall not be paid extra) Each 1 Job 3.7
Note:- Providing PVC 10kg pressure 6” dia sewer line from inspection chamber to septic tank and G.I. C-class 20mm dia water supply line from PVC over head tank to under ground water storage
tank is also included in the scope of this work.
14 Making trail before 4" and upto 450' depth. The work at activity sr no-12 shall be taken only after ascertaining that the underground water is fit for drinking purpose. Each 1 Job 0.15
15 Construction of Foundation for combined 33 kV CT PT unit as per Nigam design and drawing (VCB-19) complete in all respect. Each 1 Job 0.04181
Total 67.84181

Prepared by Checked by Verified by Pre-Audited by

AE/D-II XEN/D-III SE/P&D Sr.A.O/FA/PD&C

 Abstract of work for 33 KV Sub-Station in Palwal & Narnaul

Description 33 KV S/Stn. 33 KV Line 11 KV Line Total Amount (In Rs.)

Electrical 63462386.00 30706524.00 11975672.19 106144582.19
Civil 32895905.00 32895905.00
Total 96358291.00 30706524.00 11975672.19 139040487.19

Checked by Verified by Recommended by Preaudit by Approved by

AE/D-III XEN/D-III SE/P&D FA/PD&C CE/PD&C