Unit Cost i.r.o. 1 KM New 11 kV Line by 50 sq. mm. ACSR Rabbit on 13 mtr long 60 kg/mtr. Rail Pole.

Sl.
No.

Item

Unit

Qty.

Unit Rate (as

Unit Rate
per CSEB
2009-10
2007-08)

Total

Remarks

Span - 60 mtr, 2 DP /
Km
554288.90 Unit rate of 9 mtr Rail
pole has been
extrapolated to 13 mtr

13 mtr. Long 60kg/mtr Rail Pole

No.

19

24110.00

29173.10

2
3
4
5
6
7

11 kV V-cross arm with Back Clamp

11 kV Top clamp
Earthing (Coil earthing)
11 kV Pin Insulator with G.I. Pins
11 kV Disc Insulator 70KN with hardware
DP Cross arm of 100x50 mm channel
Horizontal & Cross bracing 4 inch centre with set of 4
back clamp
50 sq.mm. ACSR RABBIT Conductor incl. 3% sag
Jointing Sleeve for ACSR RABBIT
Stay set16mm complete with back clamps, stay wire
7/3.15 mm (5.5 kg stay wire per stay set) and Turn
Buckle
Concreting of support @ 0.5 Cmt. Per Pole & @ 0.3
Cmt. Per Stay
Red Oxide Paint
Aluminium Paint
Anti Climbing device
Danger board
Binding Wire & Tape
MS Nuts & Bolts
Guarding
Total Supply Cost

No.
No.
No.
No.
Set
Set

15
15
19
51
12
2

765.00
150.00
75.00
71.00
280.00
2230.00

925.65
181.50
90.75
85.91
338.80
2698.30

13884.75
2722.50
1724.25
4381.41
4065.60
5396.60

Set

1940.00

2347.40

4694.80

Km
No.

3.09
6

30556.00
25.00

36972.76
30.25

114245.83
181.50

Set

18

530.00

641.30

11543.40

Cmt.

12.9

2150.00

2601.50

33559.35

Ltr.
Ltr.
No.
No.
Kg
Kg
LS

4
4
19
17
4.5
30
1

90.00
140.00
120.00
55.00
120.00
41.00
3000.00

108.90
169.40
145.20
66.55
145.20
49.61
3630.00

435.60
677.60
2758.80
1131.35
653.40
1488.30
3630.00
761463.94

8
9
10
11
12
13
14
15
16
17
18
19

20
i)
ii)
iii)
iv)

Centages
Store incedental charges-2.5%
Contingency-5.0%
W/c Establishment-2.5%
T&P-1.5%

19036.60
38073.20
19036.60
11421.96

21 Labour Charges
Transport Chargesupto 50 kms average lead from area
22
stores to construction camp inc. site transport.

51581.09
9280.00
0.00

TOTAL COST FOR 1 KM 11KV RABBIT LINE

Labour Charges
Survey
Tree cutting
Approach Clearance
Pit digging
Stay Pit digging
Trasportation of Pole from road side to Pole Pit for a
lead of 1 Km
Shifting of materials (other than pole) to pole pits

Shifting of materials (other than pole) to pole pits for DP

9
10
11
12
13
14
15
16
17
18

Cross arm fixing complete with top clamp

Pole erection complete including earthing
Concreting of stay for poles
Stay erection complete
Insulator fixing at each location
Anti climbing device and danger board fixing
Painting of hardware and numbering of poles
stringing of lines
Carpet guarding
Twisting of jointing sleeves

1
2
3
4
5
6

909893.38

Km
Km
Km
No
No

1
1
1
19
18

600.00
1150.00
255.00
155.00
115.00

726.00
1391.50
308.55
187.55
139.15

726.00
1391.50
308.55
3563.45
2504.70

No

19

345.00

417.45

7931.55

No

15

25.00

30.25

453.75

Set

115.00

139.15

278.30

40.00
545.00
10.00
125.00
35.00
35.00
10.00
6400.00
920.00
55.00

48.40
659.45
12.10
151.25
42.35
42.35
12.10
7744.00
1113.20
66.55

726.00
12529.55
5619.24
2722.50
2668.05
804.65
96.80
7744.00
1113.20
399.30
51581.09

No
15
No
19
Cu-ft 464.4
No
18
No
63
No
19
Ltr
8
Ckt-Km
1
LS
1
No
6

Unit Cost i.r.o. 1 KM Renovation of 11 kV Line by 50 sq. mm. ACSR Rabbit on 13 mtr long 60 kg/mtr. Rail Pole.
1
Sl.
No.

2
Item

3
Unit

Unit Rate (as

Unit Rate
Qty.
per CSEB
2009-10
2007-08)

Total

Remarks

Span - 60 mtr, 2 DP
/ Km
554288.90
Unit rate of 9 mtr
Rail pole has been
13884.75
2722.50
1724.25
4381.41
4065.60
5396.60

13 mtr. Long 60kg/mtr Rail Pole

No.

19

24110.00

29173.10

2
3
4
5
6
7

11 kV V-cross arm with Back Clamp

11 kV Top clamp
Earthing (Coil earthing)
11 kV Pin Insulator with G.I. Pins
11 kV Disc Insulator 70KN with hardware
DP Cross arm of 100x50 mm channel
Horizontal & Cross bracing 4 inch centre with set of 4
back clamp
50 sq.mm. ACSR RABBIT Conductor incl. 3% sag
Jointing Sleeve for ACSR RABBIT
Stay set16mm complete with back clamps, stay wire
7/3.15 mm (5.5 kg stay wire per stay set) and Turn
Buckle
Concreting of support @ 0.5 Cmt. Per Pole & @ 0.3
Cmt. Per Stay
Red Oxide Paint
Aluminium Paint
Anti Climbing device
Danger board
Binding Wire & Tape
MS Nuts & Bolts
Guarding
Total Supply Cost
For Reconductoring Job Unit cost will be 80% of
new Line

No.
No.
No.
No.
Set
Set

15
15
19
51
12
2

765.00
150.00
75.00
71.00
280.00
2230.00

925.65
181.50
90.75
85.91
338.80
2698.30

Set

1940.00

2347.40

4694.80

Km
No.

3.09
6

30556.00
25.00

36972.76
30.25

114245.83
181.50

Set

18

530.00

641.30

11543.40

Cmt.

12.9

2150.00

2601.50

33559.35

Ltr.
Ltr.
No.
No.
Kg
Kg
LS

4
4
19
17
4.5
30
1

90.00
140.00
120.00
55.00
120.00
41.00
3000.00

108.90
169.40
145.20
66.55
145.20
49.61
3630.00

435.60
677.60
2758.80
1131.35
653.40
1488.30
3630.00
761463.94

8
9
10
11
12
13
14
15
16
17
18
19

609171.15

20
i)
ii)
iii)
iv)

Centages
Store incedental charges-2.5%
Contingency-5.0%
W/c Establishment-2.5%
T&P-1.5%

15229.28
30458.56
15229.28
9137.57

21 Labour Charges
Transport Chargesupto 50 kms average lead from area
22
stores to construction camp inc. site transport.

51581.09
9280.00
0.00

TOTAL COST FOR 1 KM 11KV RABBIT LINE

Labour Charges
Survey
Tree cutting
Approach Clearance
Pit digging
Stay Pit digging
Trasportation of Pole from road side to Pole Pit for a
lead of 1 Km
Shifting of materials (other than pole) to pole pits

Shifting of materials (other than pole) to pole pits for DP

9
10
11
12
13
14
15
16
17
18

Cross arm fixing complete with top clamp

Pole erection complete including earthing
Concreting of stay for poles
Stay erection complete
Insulator fixing at each location
Anti climbing device and danger board fixing
Painting of hardware and numbering of poles
stringing of lines
Carpet guarding
Twisting of jointing sleeves
Total Labour Charges
For Reconductoring Job Unit cost will be 80% of
new Line
Dismantaling cost will be 25% of above
Total Labour Charges for Reconductoring Job

1
2
3
4
5
6

740086.92

Km
Km
Km
No
No

1
1
1
19
18

600.00
1150.00
255.00
155.00
115.00

726.00
1391.50
308.55
187.55
139.15

726.00
1391.50
308.55
3563.45
2504.70

No

19

345.00

417.45

7931.55

No

15

25.00

30.25

453.75

Set

115.00

139.15

278.30

40.00
545.00
10.00
125.00
35.00
35.00
10.00
6400.00
920.00
55.00

48.40
659.45
12.10
151.25
42.35
42.35
12.10
7744.00
1113.20
66.55

726.00
12529.55
5619.24
2722.50
2668.05
804.65
96.80
7744.00
1113.20
399.30
51581.09

No
15
No
19
Cu-ft 464.4
No
18
No
63
No
19
Ltr
8
Ckt-Km
1
LS
1
No
6

41264.872
10316.218
51581.09

Unit cost for new 11/0.4 kV DTR (CSP type) on 13 mtr. Long 60 kg/mtr Rail Pole
1
Sl.
No.

2
Item

11/0.4 kV, 100 kVA Completely Self

1 Protected DTR alongwith HT
polypropylene LA & LT Isolator
2 13 mtr. Long 60kg/mtr Rail Pole

Unit

Qty.

No.

No.

5
Unit Rate (as
per CSEB
2007-08)
125000

Unit Rate
2009-10

Total

Remarks

151250

151250
Unit rate of 9
58346.20 mtr Rail pole
has been
extrapolated to
7877.10

24110.00

29173.10

3 11 kV ,200A TPGO Isolator

No.
DC Cross arm of 100x50 mm channel
4
No.
8 inch centre
11 kV Disc Insulator 70KN with
5
Set
hardware
6 11 kV Pin Insulator with G.I. Pins
No.
11 kV D.O. Fuse mounting DC Cross
7
Set
arm (100x50mm)

6510.00

7877.10

2550.00

3085.50

3085.50

280.00

338.80

1016.40

71.00

85.91

257.73

2040.00

2468.40

2468.40

8 11 kV D.O. Fuse Unit (1 set of 3nos.)

3435.00

4156.35

4156.35

600.00

726.00

726.00

530.00

641.30

2565.20

1.8

2150.00

2601.50

4682.70

Set

1000.00

1210.00

1210.00

Danger board
No.
Earthing (Pipe earthing)
LS
Anti Climbing device
No.
Red Oxide Paint
Ltr.
Aluminium Paint
Ltr.
MS Nuts & Bolts
Kg
1.1 kV unarmoured PVC Cable
3.5C 70 sq.mm. as outgoing
Mtr
3.5C 150 sq.mm. as incomming
Mtr
LT Distribution BOX with MCCB at I/c
22
No.
and Fuse at O/G

1
1
2
1
1
14

55.00
4500.00
120.00
90.00
140.00
41.00

30
10

214.00
416.00

66.55
5445.00
145.20
108.90
169.40
49.61
0.00
258.94
503.36

66.55
5445.00
290.40
108.90
169.40
694.54
0.00
7768.20
5033.60

27500.00

27500.00

23 3 Phase 18 kVAR LT Capacito Bank

Set

9 Trasformer Clamping set

Set
Stay set16mm complete with back
clamps, stay wire 7/3.15 mm (5.5 kg
10
Set
stay wire per stay set) and Turn
Buckle
Concreting of support @ 0.5 Cmt. Per
11
Cmt.
Pole & @ 0.2 Cmt. Per Stay
12

Transformer belting with 50x50x6mm

angle with 2 cross fixing channel

13
14
15
16
17
18
19
20
21

24
i)
ii)
iii)
iv)

No.

1
10431.00

12621.51

Total Supply Cost

Centages
Store incedental charges-2.5%
Contingency-5.0%
W/c Establishment-2.5%
T&P-1.5%

7433.49
14866.98
7433.49
4460.10

25 Labour Charges

10018.38

Transport Chargesupto 50 kms

26 average lead from area stores to
construction camp inc. site transport.

TOTAL COST FOR 1NO NEW 100

kVA DTR
DTR metering
TOTAL Including Metering

12621.51
297339.68

2616.00

344168.12
No

14211.00

17195.31

17195.31
361363.43

Labour Charges
1 Pit digging
2 Stay Pit digging
Trasportation of Pole from road side
3
to Pole Pit for a lead of 1 Km

No
No

2
4

150.00
115.00

181.50
139.15

363.00
556.60

No

115.00

139.15

278.30

Shifting of materials (other than pole)

to pole pits

Set

115.00

139.15

139.15

Cross arm fixing complete including

insulator

No

465.00

562.65

1125.30

Pole erection complete including

earthing

No

435.00

526.35

1052.70

Cu-ft

70

10.00

12.10

847.00

No

130.00

157.30

629.20

No

35.00

42.35

84.70

No

25.00

30.25

60.50

No

660.00

798.60

798.60

No

685.00

828.85

828.85

No

175.00

211.75

211.75

7
8
9
10
11
12
13
14
15
16

Concreting of stay and base pad for

Poles for poles
Stay erection complete
Anti climbing device and danger
board fixing
Painting of hardware and numbering
of poles
Fixing of LTDB & PVC Cable
completr
Handling & Installation of Transformer
on structure
Fixing of D.O. fuse complete with
base channel
Earthing of S/s including pit digging,
laying and connecting wires to
supports, Xmers etc.
Fixing of TPGO Isolator
Installation of LT Capacitor Bank
TOAL Labour charges

LS

600.00

726.00

726.00

No
No

1
1

350
1564.65

423.5
1893.227

423.50
1893.23
10018.38

Unit cost for Renovation of 11/0.4 kV DTR

1

Sl.
No.

Item

Unit

Qty.

1 11 kV ,200A TPGO Isolator

DC Cross arm of 100x50 mm
2
channel 8 inch centre
11 kV Disc Insulator 70KN with
3
hardware
4 11 kV Pin Insulator with G.I. Pins
5
6
7
8
9
10
11
12
13
14
15
16
16
16

16
i)
ii)
iii)
iv)

11 kV D.O. Fuse mounting DC

Cross arm (100x50mm)
11 kV D.O. Fuse Unit (1 set of
3nos.)
Earthing (Pipe earthing)
Anti Climbing device
Red Oxide Paint
Aluminium Paint
MS Nuts & Bolts
1.1 kV unarmoured PVC Cable
3.5C 16 sq. mm.
3.5C 70 sq.mm. as outgoing
3.5C 150 sq.mm. as incomming
LT Distribution BOX with MCCB at
I/c and Fuse at O/G
3 Phase 18 kVAR LT Capacito
Bank
3 Phase 9 kVAR LT Capacito
Bank for 63 kVA DTR
3 Phase 3 kVAR LT Capacito
Bank for 25 kVA DTR
Total Supply Cost

No.

8
9
5
6
7
Unit Rate (as
Unit Rate Total (for 100 Total for 63 Total for
per CSEB
2009-10
kVA)
kVA
25 kVA
2007-08)
6510.00
7877.10
7877.10
7877.1
7877.1

No.

2550.00

3085.50

3085.50

3085.5

Set

280.00

338.80

1016.40

1016.4

No.

71.00

85.91

257.73

257.73

Set

2040.00

2468.40

2468.40

2468.4

Set

3435.00

4156.35

4156.35

4156.35

LS
No.
Ltr.
Ltr.
Kg

1
2
1
1
14

4500.00
120.00
90.00
140.00
41.00

Mtr
Mtr
Mtr

30
30
10

46.00
214.00
416.00

5445.00
145.20
108.90
169.40
49.61
0.00
55.66
258.94
503.36

5445.00
290.40
108.90
169.40
694.54
0.00
0.00
7768.20
5033.60

5445
290.4
108.9
169.4
694.54
0
0
7768.2
0

27500.00

21000

No.
No.
No.

1
1

10431.00

12621.51

6466.00

7823.86

6466.00

7823.86

No.

TOTAL COST FOR

RENOVATION OF 11 KV DTR

257.73
2468.4
4156.35
5445
290.4
108.9
169.4
694.54
0
1380
0
0
14000
Unit rate
is
including
16% ED &
7823.86 4 % CST

7823.86

1962.33
3924.65
1962.33
1177.40
0.00
6828.41

17 Labour Charges

1016.4

12621.51

78493.03

Centages
Store incedental charges-2.5%
Contingency-5.0%
W/c Establishment-2.5%
T&P-1.5%

3085.5

94348.14

62161.78 48773.58

1554.04
3108.09
1554.04
932.43
0.00
5928.85

1219.34
2438.68
1219.34
731.60
0.00
5928.85

75239.23 60311.39

Labour Charges
Shifting of materials (other than
pole) to pole pits

10
11
12
14
15
16
17
17
17

Cross arm fixing complete

including insulator
Anti climbing device and danger
board fixing
Painting of hardware and
numbering of poles
Fixing of LTDB & PVC Cable
complete
Fixing of D.O. fuse complete with
base channel
Earthing of S/s including pit
digging, laying and connecting
wires to supports, Xmers etc.
Fixing of TPGO Isolator
Installation LT capacitor bank(100
kVA)
Installation LT capacitor bank (63
Kva)
Installation LT capacitor bank (25
kVA)
TOAL
Additional Dismantling charge
25% of above
Total Labour Charges

Set

115.00

139.15

139.15

139.15

No

465.00

562.65

1125.30

1125.3

No

35.00

42.35

84.70

84.7

No

25.00

30.25

60.50

60.5

No

660.00

798.60

798.60

798.6

No

175.00

211.75

211.75

211.75
726

139.15

LS

600.00

726.00

726.00

No

350

423.5

423.50

No

1564.65

1893.227

1893.23

No

969.9

1173.579

0.00

No

969.9

1173.579

0.00

LS

5462.73

1125.3
84.7
60.5
798.6
211.75

423.5

726
423.5

1173.579

0 1173.579
4743.079 4743.079

1365.68

1185.77

1185.77

6828.41

5928.85

5928.85

New LT line by ACSR (3 Phase 30 sq.mm + Street Light 20

sq.mm. + Nutral 20 sq.mm ) on RS Joist 175x85 mm
Component
1
2
3
4

Total supply Cost

Centages -11.5% on supply cost
Labour charges
Transport
TOTAL COST

2007-08

2009-10

205210.69 248304.9
23599.23 28555.07
27585.00 33377.85
4494.00
5437.74
0
260888.92 315675.59

Phase Conversion
1 phase 2 wire to new LT line by ACSR (3 Phase 30 sq.mm +
Street Light 20 sq.mm. + Nutral 20 sq.mm ) on RS Joist 175x85
mm
1 Total supply Cost-80% of New Line

164168.55 198643.9

2 Centages -11.5% on supply cost

3 Labour charges-80% of New Line
Dismantling Charge-25% of Labour
4
charge(Sl. No.3 above)
5 Transport-80% of new line

18879.38 22844.05
22068.00 26702.28

TOTAL COST

6675.57
5517.00
3595.20 4350.192
0
214228.14 259216.04

1 phase 3 wire to new LT line by ACSR (3 Phase 30 sq.mm +

Street Light 20 sq.mm. + Nutral 20 sq.mm ) on RS Joist 175x85
mm
# TOTAL COST SAMS AS ABOVE FOR PHASE CONVERSION

Item
30 sq.mm. ACSR
20 sq.mm. ACSR

Rate
Qty.
Total
17773.00
3.09
54918.57
11733.00
2.06
24169.98

Total
80 sq.mm. ACSR

45372.00

3.09

140199.48

30 sq.mm. ACSR

17773.00

2.06

36612.38
176811.86

Total

79088.55

97723.31
118733.8217
379622.74

Shifting of 1 ph. Domestic meter

Item

Rate (Rs.)

1 Dismantling & refixing of meter including PP Box

WBSEDCL (2004) Rate = Rs. 210.00
Rate enhanced by 10% per year

400.00

2 Supply of 2cx2.5 sqmm PVC cable @ Rs. 7.50/mtr

( enhanced over CSEB Rate of 6.0/= prevailing in 200708) for 30 mtrs

225.00

3 Erection of cable @15% of supply

35.00
660.00

Sub total
4 Survey, F&I etc @ 5%

Total

693.00

Shifting of 3 ph. Domestic meter

Item

Rate (Rs.)

1 Dismantling & refixing of meter including PP Box

WBSEDCL Rate enhanced by 10% per year

805.00

2 Supply of 4cx16 sqmm PVC cable @ Rs. 56.26/mtr

( enhanced over CSEB Rate of 46.50/= prevailing in
2007-08) for 30 mtrs

1688.00

3 Erection of cable @15% of supply

253.19
2746.19

Sub total
4 Survey, F&I etc @ 5%

Total

2883.50

Replacement of 1 ph EM Meter by New Electronic meter

Item
1 Dismantling & refixing of meter including PP Box
WBSEDCL (2004) Rate = Rs. 210.00
Rate enhanced by 10% per year

Rate (Rs.)
400.00

2 Supply of meter with rate enhancement by 10% per year

over Secure meter's quotation

1800.00

3 Supply of PP Box

1000.00
3200.00

Sub total
4 Survey, F&I etc @ 5%

Total

3360.00

Replacement of 3 ph EM Meter by New Electronic meter

Item
1 Dismantling & refixing of meter including PP Box
WBSEDCL Rate enhanced by 10% per year

Rate (Rs.)
805.00

2 Supply of meter with rate enhancement by 10% per year

over Secure meter's quotation

7560.00

3 Supply of PP Box

1500.00
9865.00

Sub total
4 Survey, F&I etc @ 5%

Total

10358.25

Procurement of New MRI

1
2
3
4

Item
Supply of MRI as per Secures Meter
CST @ 1.00%
Variation w.r.t vendor @ 2.0%
Escalation by 10%

Rate (Rs.)
85000.00

Total

96323.70

Unit Cost for 33/11 kV Substation Equipment.

Sl.
No.

Item

Replacement of existing Jumper by

New Crimping type Jumper
2 New 33 kV earth Mat
Replacement of existing Control
3
Cable whereever required
Installation of 11 kV LA (1 set= 3
4
nos.)
1

5 Yard Lighting

Unit

Unit Rate (as per Unit Rate 2009Labour Charges @ Total unit
(Centages-11.5%
CSEB
2007-08)
10 (Supply)
15%
Cost

Qty.

Lot

10600

12826

1474.99

1923.90

16224.89

Lot

115000

139150

16002.25

20872.50

176024.75

Lot

33000

39930

4591.95

5989.50

50511.45

Set

1068

1292.28

148.6122

193.84

1634.73

No

10000

12100

1391.5

1815.00

15306.50

Lot

1.00

50000

60500

--

--

Mtr

1.00

2000
(33% of new)

2420

--

--

--

--

Km

1.00

80000

96800

CIVIL WORK (*) :

1

O/D cable trench work for control

cable

2 Repair of boundary wall

Craddle guard arrangement at road

crossings (*)
(*) Unit rate (2007 - 08) based on
current ongoing projects at West
Bengal

60500.00
2420.00

96800.00