NEPAL ELECTRICITY AUTHORITY

DISTRIBUTION & CONSUMER SERVICE DIRECTORATE

NEPALGUNJ REGIONAL OFFICE
ROLPA DISTRIBUTION CENTRE

Scheme Title : Cost Estimate of 11 KV HT Line Construction at Jinabang Jhayam - Kukurgade- Mungrakhola- Nauli -Bade
Mela- Ramai and Nauli to Ghareli danda- Burti-Ooat Meldaari -Vittabang and Ghar veer and Kalo veer area of Rolpa.

(A) Material Cost

S.No. Description Unit Quantity Rate(NRs) Amount(NRs) Remarks
(1) 11 KV HT Line Construction
1 11m. long Steel Tubular F/T Pole Single Pole Set. 221.00 18,802.41 4,155,332.61
11m. long Steel Tubular F/T Pole Double Pole Dead End Set.
2 45.00 37,604.82 1,692,216.90
Type
3 0.05 sq.inch ACSR "Rabbit" Conductor Km. 48.00 55,118.99 2,645,711.52
4 Disc Insulator Nos. 270.00 1,450.00 391,500.00
5 Dead End (Tension) Clamp Set Set. 270.00 884.96 238,939.20
6 11 KV Pin Insulator with Spindle Set Set. 798.00 1,731.00 1,381,338.00
7 Stay Set HT(plate, laltern bow, eye bolt etc.) Complete Set. 163.00 2,640.37 430,380.31
8 Stay Wire (7/12 SWG) Kg. 652.00 217.00 141,484.00
9 HT Stay Insulator Nos. 163.00 238.00 38,794.00
10 Channel(6*50*50*100*3300 mm) Nos. 45.00 4,458.40 200,628.00
11 T - Channel(100x50x50x6.4x1900mm) Nos. 221.00 3,670.58 811,197.12
Double Pole Cross Arm(Bracing Angle set)
12 Nos. 45.00 12,000.00 540,000.00
(40x40x5x2416)mm, (40x40x5x2872)mm
13 PG Clamp 3 Nut Heavy(R-R) Nos. 135.00 2,000.00 270,000.00
14 Pole Clamps sizes as required Nos. 311.00 221.24 68,805.64
15 Nut Bolts (4" 5" 7" & 8" Half & Full Thread) sizes as Kg. 222.00 49,115.28
required 221.24
Sub Total 13,055,442.58
Contingency@5% 737,632.51
Vat @13% 1,697,207.54
Total 15,490,282.63
(2) 0.4/0.23 KV LT Line Construction 2 KM for all Transformer Station.
1 8m. long Steel Tubular F/T Pole Set. 280 11,214.06 3,139,937.35
2 0.03 sq.inch ACSR "Weasel" Conductor Km. 42 30,811.35 1,294,076.50
3 D Iron with Shackle Insulator Set Set. 1344 250.00 336,000.00
4 Stay Set LT(plate, laltern bow, eye bolt etc.) Complete Set. 93 1,670.00 155,866.67
5 Stay Wire (7/12 SWG) Kg. 280 217.00 60,760.00
6 NutBolts (4" 5" 7" & 8" Half & Full Thread) sizes as requir Kg. 269 221.24 59,469.31
Sub Total 5,046,109.82
Contingency@5% 285,105.20
Vat @13% 655,994.28
Total 5,987,209.30
Total Material Cost with VAT 21,477,491.93
(B) Labour Cost & Transportation Cost
Erection of 11 m. long Steel Tubular F/T Pole for HT Line
1 Set. 311 3,831.97 1,191,742.67

Stringing of 0.05 sq.inch ACSR conductor 3wire for HT

2 Km. 15.24 56,190.73 856,239.63
Line
Erection of 8 m. long Steel Tubular F/T Pole for LT Line
3 Set. 280 3,664.60 1,026,088.50

Stringing of 0.03 sq.inch ACSR conductor 2 wire for LT

4 Km. 40 17,917.06 716,682.40
Line
5 Stay Set (HT/LT) Installation Complete Work Set. 256 1,943.27 497,477.12
6 Installation of Distribution Transformer(25-250kVA) Set. 7 19,962.16 139,735.12
7 Transportation cost/km/quintal Km. 50 3.28 59,149.55
Sub Total 4,487,114.98
Vat @ 13% 583,324.95
Total Labour Cost with VAT 5,070,439.93
Grand Total Cost A & B with VAT 26,547,931.86

Estimated By: Checked By: Approved By:

 #f]/fxL pk-dxfgu/kflnsf
gu/ sfo{kflnsfsf] sfof{no
#f]/fxL, bfª, n"lDjgL k|b]z, g]kfn

लागत अनुमान
of]hgfsf] gfdM ljß't lj:tf/
of]hgf :ynM j*f g+= 1
(1) 0.4/0.23 KV LT Line Construction
1 8m. long Steel Tubular F/T Pole Set. 34 -
2 0.03 sq.inch ACSR "Weasel" Conductor wire Km. 3.4 -
3 D Iron with Shackle Insulator Set Set. 74 -
4 Stay Set LT(plate, laltern bow, eye bolt etc.) Complete Set. 20 -
5 Stay Wire (7/12 SWG) Kg. 100 -
6 NutBolts (4" 5" 7" & 8" Half & Full Thread) sizes as requi Kg. 68 -
Sub Total -
Contingency@5% -
Vat @13% -
Total -
(3) Transformer Stations
Distribution Transformers (11/0.4 KV,25 KVA) @
1 Nos. 1 -
Jinabang and Oat
2 Transformer Mounting Set Set. 1 -
3 Channel(6*50*50*100*2250 mm) Nos. 2 -
4 11 KV DO Fuse Set (3nos. 1Set) Set. 1 -
5 11 KV Lightning Arreter Set(3nos. 1Set) Set. 1 -
6 MCCB 200A Nos. 1 -
7 MCCB Box Metal Nos. 1 -
8 Earthing Chemical Kg. 25 -
9 Earthing Rod Nos. 3 -
10 Copper wire 8 SWG(5 kg for each tfr.) Kg. 5 -
11 ABC Cable 95 mm2 Mtr. 15 -
12 Pole Clamps sizes as required Nos. 2 -
13 Cable Shoes Copper 95 mm Nos. 3 -
14 Cable Shoes Copper 70 mm Nos. 3 -
15 NutBolts (4" 5" 7" & 8" Half & Full Thread) sizes as requi Kg. 1 -
Sub Total -
Contingency@5% -
Vat @ 13% -
Total -
Total Material Cost with VAT -
(B) Labour Cost & Transportation Cost
1 Erection of 8 m. long Steel Tubular F/T Pole for LT Line Set. 34 -
Stringing of 0.03 sq.inch ACSR conductor 2 wire for LT
3 Km. 3.40
Line -
4 Stay Set (LT) Installation Complete Work Set. 20 -
5 Installation of Distribution Transformer(25 to 250kVA) Nos. 10 -
6 Transportation cost/km/quintal Km. 15 -
Sub Total -
Vat @ 13% -
Total Labour & Transportaton Cost with VAT -
Grand Total Cost A & B with VAT -

Estimated By: Checked By: Approved By: