NEPAL ELECTRICITY AUTHORITY

KULESWOR DISTRIBUTION CENTER

Balaju Sub-Distribution Center
Balaju, Kathmandu
Work Description : HT/LT Line and Transformer Shifting Complete.
Feeder:
A.
S.N.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29

Shoyambhu

MATERIAL COST
Particulars

Unit

11 m PSC Pole

Nos.

A-Bracket Channel for 11m PSC Pole (Complete set)

Set

Cross Arm Channel ( Size 6*50**50*100*300 mm )

Cross Arm Channel ( Size 6*50**50*100*1200 mm )
D-Bracket ( For Five Wire ) For PSC Pole
I -Bracket Set ( For 5 wire ) For PSC Pole
Stay set (6' long)
Stay wire (7/10 SWG)
Stay insulator HT
11 kV Disc Insulator with tension Set
11 kV Pin Insulator with spindle
0.05 sq. inch ACSR conductor (Rabbit)
PG Clamp
Transformer Tower Set Complete (PSC Pole)
11 kV, 3-ph, 50 KVA Transformer (Existing)
MCCB Box with Busbar all Complete
160 Amp. MCCB
11 kV Drop Out Fuse Set Complete
9 kV Lightning Arrestor
Earthing set, G.I. Pipe set
Earthing wire, 8 SWG Cu. Wire
4*95 sq.mm ABC cable
95 sq.mm cable socket

Set
Set
Set
Set
Set
Kg
Nos.
Set
Set
Mtr
Set
Set
Nos.
Nos.
Nos.
Set
Set
Set
Mtr
Mtr
Nos.

9 m PSC Pole
Stay set (5' long)
Stay wire (7/12 SWG)
Stay insulator LT
D-iron set with shackle insulator
Nut bolts (1/2"x 2"- 4" long)

Nos.
Set
Kg
Nos.
Set
Set

Qty
Rate (Rs.)
13
13,600.00
11
4,500.00
3
600.00
3
1,850.00
57
4,000.00
2
2,000.00
4
1,350.00
28
165.00
4
170.00
21
1,000.00
42
275.00
10650
50.00
45
400.00
1
15,000.00
1
0.00
1
15,000.00
1
5,000.00
1
15,000.00
1
15,000.00
3
3,000.00
35
245.00
15
450.00
12
195.00
46
8,725.00
15
1,150.00
90
155.00
15
105.00
310
195.00
310
56.00

TOTAL
SUB-TOTAL (A)
B.
S.N.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

C.
D.

E.
F.
G.
H.

Amount (Rs.)
176,800.00
49,500.00
1,800.00
5,550.00
228,000.00
4,000.00
5,400.00
4,620.00
680.00
21,000.00
11,550.00
532,500.00
18,000.00
15,000.00
0.00
15,000.00
5,000.00
15,000.00
15,000.00
9,000.00
8,575.00
6,750.00
2,340.00
401,350.00
17,250.00
13,950.00
1,575.00
60,450.00
17,360.00

1,663,000.00
1,663,000.00

LABOUR COST
Particulars
11 m PSC Pole Erection Work
HT Stay set installation work
Stringing of 0.05 Sq.inch ACSR conductor ( 3-wire HT )

Unit
Nos.
Set
Mtr.

50 KVA Transformer Dismantling & Installation work complete

Set

Dismantling of 0.03 Sq.inch ACSR conductor ( 3-wire HT )

11 m Steel Tubular Pole dismantling work
Dismantling of Wooden Poles
8 m PSC Pole erection work
LT Stay set installation work
Dismantling of 0.05 sq. inch ACSR conductor (4-wire LT)
Dismantling of 0.03 Sq. Inch ACSR conductor ( 4-wire LT )
Dismantling of 0.03 Sq. Inch ACSR conductor ( 3-wire LT )
Dismantling of 0.03 Sq. Inch ACSR conductor ( 2-wire LT )
Stringing of 0.05 Sq. inch ACSR conductor(5 Wire LT)
Consumers service cable reconnection work
Transportation Cost @ 5% of Material cost

Mtr.
Nos.
Nos.
Nos.
Set
Mtr.
Mtr.
Mtr.
Mtr.
Mtr
Nos.
Lot

Qty
Rate (Rs.)
13
4,318.25
4
1,257.81
354
36.06
1
18,302.25
400
16.95
11
3,132.32
42
1,209.23
46
3,023.06
15
1,257.81
378
29.04
400
23.37
570
17.53
246
11.69
1711
72.61
95
354.78
1
83,150.00
Total
13 % VAT
SUB-TOTAL (B)

TOTAL Cost ( A + B )
Contingency 5% of (material+labour) of C

Amount (Rs.)
56,137.25
5,031.24
12,764.53
18,302.25
6,780.40
34,455.47
50,787.45
139,060.76
18,867.15
10,978.63
9,349.60
9,992.39
2,875.00
124,235.71
33,704.10
83,150.00
616,471.93
80,141.35
696,613.28
2,359,613.28
117,980.66
2,477,593.94
247,759.39
10,000.00
2,735,353.33

TOTAL Cost of Work ( C + D )

NEA Service charge ( 10% ) of E
Shutdown charge
Grand Total Cost of the Line Shifting Work ( E +F+G)
Total Cost In Words :
Twenty Seven Lakh Thirtyfive Thousand Three hundred Fiftythree Rupees and Paisa Thirtythree Only.

Estimated by:Date:-

Recommended by:Date:-

Approved by:-

Date:-