JODHPUR VIDYUT VITRAN NIGAM LIMITED

Revamped Distribution Sector Scheme

Technical Estimates for Feeder Segregation

works under Loss Reduction

Name of Circle: …………………

Name of Division:……………….

Name of Sub-division:…………..
 Summery of feeder proposed for segregation under RDSS
S.No. Particulars
1 Name of Circle
2 Name of Division
3 Name of Subdivision
4 Name of 33/11 KV Sub-station
5 Name of 11 KV Feeder
6 Feeder Code
7 % VR of Feeder
8 % AT&C losses on Feeder
9 Total No. of DT on feeder before segregation Qty. Total KVA
A Single Phase
i 5 KVA
ii 10 KVA
iii 16 KVA
iv 25 KVA
Sub-Total (A) 0 0
B Three Phase
a For Ag consumer
i 16 KVA
ii 25 KVA
iii 40 KVA
iv 63 KVA
v 100 KVA
Sub-Total (a) 0 0
b For Non-Ag consumer
i 16 KVA
ii 25 KVA
iii 40 KVA
iv 63 KVA
v 100 KVA
Sub-Total (b) 0 0
Total (B) (a+b) 0 0
G.Total (A+B) 0 0
Category Nos.

10 Total consumers before Segregation on Existing Feeder

Total

Category Nos.

11 Total consumers after Segregation on Existing Feeder

Total

Category Nos.

12 Total consumers after Segregation on proposed Feeder

Total

13 Total Loading on feeder before segregation (in Amp)

14 Total KVA after segregation on existing feeder
15 Total KVA after segregation on proposed feeder

16 Total length of existing feeder (ckm)

17 Total length of proposed feeder (ckm)
18 % VR of existing feeder after segregation
19 % VR of proposed feeder after segregation

J.En.(O&M) A.En.(O&M) X.En.(O&M) X.En.(DDUGJY)

S.E. (O&M/DC)
 Loss-Reduction: Proposed works in Feeder-Segregation
Rs. In Lakh
11 KV Bay with VCB at 33/11
Name of 11 KV Line Distribution Transformer LT Line
Name of Name of Name of Sub Name of the KV S/S Grand Total
SI. No. eminating Remarks
Circle Division Divition feeder Line Type Qty. 1-Ph (Rs. Lakh)
Substaion Qty Rate Amount Rate Amount KVA Nos. Rate Amount Type 3-Ph (Qty) Rate Amount
(conductor) (Nos.) (Qty)
1

Total

J.En.(O&M) A.En.(O&M) X.En.(O&M) X.En.(DDUGJY)

S.E. (O&M/DC)
 Jodhpur Discom

ESTIMATE FOR 11 KV HT LINE USING 9.0 MTR. PCC POLES

S.NO. PARTICULARS UNIT RATE/UNIT

60 MTR. SPAN
(Rs)
QTY. AMOUNT
1 9 Mtr. Long PCC Poles No. 2659.03 0.00
2 11 kV cross arm with Top Hampers No. 911.12 0.00
3 11 kV Pln insulator with Pins No. 107.69 0.00
4 11 kV Disc insulator with H/W B&S Type No. 1031.36 0.00
5 L.T. Bracket 2 Feet long for neutral wire No. 226.02 0.00
6 L.T. Pin Insulator with Pin for neutral wire No. 60.32 0.00
7 L.T. Sackle Insulator with Hardware No. 60.00 0.00
8 ACSR 30 mm2 Weasel Km. 22203.23 0.00
9 HT XLPE Insulated Rabbit Conductor Km. 93759.35 0.00
G.I.Stay set 1.8 mtr. Long 16 mm dia. Stay rod complete with
10 Set 621.00 0.00
Guy insulator
11 G.I. Stay wire 7/10 SWG MT 96462.35 0.00
12 M.S. Nuts & Bolts Assorted type Kg 77.59 0.00
13 11 kV Danger plate No. 67.16 0.00
14 G.I. Wire 8 SWG MT 64457.50 0.00
15 MS rod Earthing set 20 mm dia.3 mtr. Length complete Set 519.47 0.00
16 P.G. Clamps for 11 kV No. 48.52 0.00
17 Lump sum for petty items LS 0.00
18 Total 0.00
B Civil Charges @10% 0.00
C Labour Charges @10% 0.00
D Total (A+B+C) 0.00
E Over Head Charges(D @ 20%) 0.00
F TOTAL (D+E) 0.00
G Shut down charges (F@ 1 %) 0.00
H TOTAL (F+G) 0.00
I GST@18% 0.00
J G.Total 0.00
Say Rs in Lacs 0.00

J.En.(O&M) A.En.(O&M) X.En.(O&M) X.En.(DDUGJY)

S.E. (O&M/DC)
 Jodhpur Discom

ESTIMATE FOR POLE MOUNTED SINGLE PHASE 6.35 / 0.24 S/S

UNI RATE/ 25 KVA, 1ph 16 KVA, 1ph 10 KVA, 1ph 5 KVA, 1ph
S.N PARTICULARS
T UNIT(Rs) QTY. AMOUNT QTY. AMOUNT QTY. AMOUNT QTY. AMOUNT
1 9 Mtr. Long PCC Poles No. 3220.00 1.00 3220.00 1.00 3220.00 1.00 3220.00 1.00 3220.00
6.35/0.24 kV S/s Structure (Approx. 47
2 Set 2922.08 1.00 2922.08 1.00 2922.08 1.00 2922.08 1.00 2922.08
Kg.)
3 11 kV Disc insulator T&C Type with H/W No. 351.94 1.00 351.94 1.00 351.94 1.00 351.94 1.00 351.94
4 11 kV D.O. fuse set No. 3645.50 1.00 3645.50 1.00 3645.50 1.00 3645.50 1.00 3645.50
5 11 kV Pin insulator with pins No. 107.69 1.00 107.69 1.00 107.69 1.00 107.69 1.00 107.69
6 11 KV L.A. No. 1272.25 1.00 1272.25 1.00 1272.25 1.00 1272.25 1.00 1272.25
Areail Bunched Cable 1 Core *25 + 25
7 Mtr. 0.00 20.00 0.00 20.00 0.00 20.00 0.00 20.00 0.00
mm2
8 Danger plate No. 67.16 1.00 67.16 1.00 67.16 1.00 67.16 1.00 67.16
G.I. Stay set 1.8 mtr. Long 16 mm Dia.
9 Set 621.00 2.00 1242.00 2.00 1242.00 2.00 1242.00 2.00 1242.00
Stay rod complete with Guy insulator
10 G.I.Stay wire 7/10 SWG MT 96462.35 0.03 2411.56 0.03 2411.56 0.03 2411.56 0.03 2411.56
MS Rod Earthing set 20 mm Dia. 3 mtr.
11 Set 519.47 2.00 1038.93 2.00 1038.93 2.00 1038.93 2.00 1038.93
Long complete
12 6.35 / 0.24 KV Transformer 25 KVA No. 90424.26 1.00 90424.26 0.00 0.00 0.00 0.00 0.00 0.00
13 6.35 / 0.24 KV Transformer 16 KVA No. 61185.44 0.00 0.00 1.00 61185.44 0.00 0.00 0.00 0.00
13 6.35 / 0.24 KV Transformer 10 KVA No. 32200.00 0.00 0.00 0.00 0.00 1.00 32200.00 0.00 0.00
13 6.35 / 0.24 KV Transformer 5 KVA No. 47610.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 47610.00
14 ACSR weasel conductor Mtr. 22.20 5.00 111.02 5.00 111.02 5.00 111.02 5.00 111.02
15 M.S. Nuts & Bolts Assorted Kg 77.59 5.00 387.94 5.00 387.94 5.00 387.94 5.00 387.94
16 Petty Items LS 100.00 100.00 100.00 100.00
17 Total 107302.33 78063.51 49078.07 64488.07
B Civil Charges @10% 0.00 0.00 0.00 0.00
C Labour Charges @10% 10730.23 7806.35 4907.81 6448.81
D Total (A+B+C) 118032.56 85869.86 53985.88 70936.88
E Over Head Charges(D @ 20%) 23606.51 17173.97 10797.18 14187.38
F TOTAL (D+E) 141639.07 103043.83 64783.05 85124.25
G Shut down charges (F@ 1 %) 1416.39 1030.44 647.83 851.24
H TOTAL (F+G) 143055.46 104074.27 65430.88 85975.49
I GST@18% 25749.98 18733.37 11777.56 15475.59
J G.Total 168805.45 122807.64 77208.44 101451.08
Say in Rs Lacs 1.69 1.23 0.77 1.01

J.En.(O&M) A.En.(O&M) X.En.(O&M) X.En.(DDUGJY)

S.E. (O&M/DC)
 Jodhpur Discom
ESTIMATE FOR 1 KM L.T. SINGLE PHASE LINE LAYING AERIAL BUNCH CONDUCTOR
S.NO. PARTICULARS UNIT RATE/UNIT Having 40 Mtr. span
Rs. QTY. AMOUNT.
1 P.C.C.Poles 9 Mtr. Long No 2659.03 28 74452.84
GI Stay Set 1.8 mtr. Long 16 mm dia. Stay rod complete
2 Set 621.00 8 4968.00
with Guy Insulator
3 G.I. Stay Wire 7\10 SWG MT 96462.35 0.09 8681.61
4 Dead end Clamp suitable for ABC No 316.25 8 2530.00
5 Suspension Clamp suitable for ABC No 276.00 24 6624.00
6 ABC Cable 1 Cx25+25 sq mm Km 30369.76 1.03 31280.86
7 L.T.Connector type - A No 43.86 80 3508.88
8 L.T.Connector type - B Set 52.67 8 421.36
9 Petty item Ls 500.00
10 Total 132967.55
B Civil Charges @10% 0.00
C Labour Charges @10% 13296.75
D Total (A+B+C) 146264.30
E Over Head Charges(D @ 20%) 29252.86
F TOTAL (D+E) 175517.16
G Shut down charges (F@ 1 %) 1755.17
H TOTAL (F+G) 177272.33
I GST@18 % 31909.02
J G.Total 209181.35
Say in Lacs of Rs. 2.09

J.En.(O&M) A.En.(O&M) X.En.(O&M) X.En.(DDUGJY)

S.E. (O&M/DC)
 Jodhpur Discom
ESTIMATE FOR 1 KM L.T. THREE PHASE LINE LAYING AERIAL BUNCH
CONDUCTOR
S.NO. PARTICULARS UNIT RATE/UNIT Having 40 Mtr. span

RS. QTY. AMOUNT.

L.T. Bracket 50*50*5 mm ,600 mm long
1 No 226.021 28 6328.59
with Clamps
2 P.C.C.Poles 9 Mtr.long No 2659.03 28 74452.84
GI Stay Set 1.8 mtr. Long 16 mm dia.
3 Set 621 8 4968
Stay rod complete with Guy Insulator
4 G.I. Stay Wire 7\10 SWG MT 96462.345 0.12 11575.48
5 Dead end Clamp suitable for ABC No 316.25 10 3162.5
6 Suspension Clamp suitable for ABC No 276 10 2760
7 ABC Cable 3 Cx35+25 sq mm Km 73618.4115 0 0.00
8 LT XLPE AB Cable 3CX50+35 sqmm Km 147913 1.03 152350.39
9 L.T.Connector type - A No 43.861 15 657.92
10 L.T.Connector type - B Set 52.67 21 1106.07
11 Petty item Ls 500.00
12 Total 257861.78
B Civil Charges @10% 0.00
C Labour Charges @10% 25786.18
D Total (A+B+C) 283647.96
E Over Head Charges(D @ 20%) 56729.59
F TOTAL (D+E) 340377.56
G Shut down charges (F@ 1 %) 3403.78
H TOTAL (F+G) 343781.33
I GST @ 18% 61880.64
J G.Total 405661.97
Say Rs in Lacs 4.06

J.En.(O&M) A.En.(O&M) X.En.(O&M) X.En.(DDUGJY)

S.E. (O&M/DC)
 Geotagging Data of existing Feeder for Segregation works under RDSS

Name of Circle Name of 33/11 KV Sub-station

Name of Division Name of 11 KV Feeder
Name of Subdivision Feeder Code

Remark
Pole_Type
DT Line Total No. of consumers
Pole_No (SS/HT-Pole/DTR/LT-Pole/T- Latitude Longitude Line DP Approach Other
Single Phase Three Phase Crossing AG
point/Bay) (Y/N) Path/Road Non-Ag
(KVA) (KVA) (Y/N) A/C No. Load in HP
S/S 11 KV Bay _ _
1 HT-Pole _ _
2 HT-Pole _ _
3 HT-Pole-T-Point _ _
4 HT-Pole _ _
5 HT-Pole _ _
6 DTR 5 _ 3
7 LT-Pole _ _
8 LT-Pole _ _
9 LT-Pole _ _
10 HT-Pole-T-Point _ _
11 HT-Pole-T-Point-DTR _ 16 2203/0017 7.5
12 DTR _ 25 2203/0025 17.5
13 DTR _ 40 2203/0030 27.5
14 HT-Pole _ _
15 DTR 10 _ 7
16 LT-Pole _ _
17 LT-Pole _ _
18 DTR 16 _ 12
19 LT-Pole _ _
20 LT-Pole _ _
21 DTR _ 63 2203/0012 60

J.En.(O&M) A.En.(O&M) X.En.(O&M) X.En.(DDUGJY)

S.E. (O&M/DC)
 Geotagging Data of proposed Feeder for Segregation works under RDSS

Name of Circle Name of 33/11 KV Sub-station

Name of Division Name of 11 KV Proposed Feeder
Name of Subdivision Feeder Code

Remark
Proposed Section DT Line
Section Latitude Longitude Line DP Approach Other
(HT/DTR/LT) Single Phase Three Phase Crossing Total Consumer
(Y/N) Path/Road
(KVA) (KVA) (Y/N)
A- A- _ _
A-B HT 1 Ph
B- B- _ _
C- C- _ _
C-D HT 1 Ph
D- D- 5 _ 3
D-E LT E- E- _ _ LT Tapping Point
D-F HT 1 Ph F- F- _ _ Yes
F-G HT 1 Ph G- G- 10 _ 7
G-H LT H- H- _ _ LT Tapping Point

J.En.(O&M) A.En.(O&M) X.En.(O&M) X.En.(DDUGJY)

S.E. (O&M/DC)
 20
12 13

H
19 Road
G 11 33/11 KV S/S
21

18 A
3 2
F
15
14 Existing 3 Ph DTR
10 Existing 1 Ph DTR

16 4 Existing Pole

33/11 KV Sub-station
E 5
Existing 3 Ph HT Line
B
D 6 Existing 1 Ph HT Line

17 Existing LT Line
C
Proposed HT line
7
Proposed 1 Ph DTR
8
Proposed LT line