220 Kv Cost Data 454v4c
This document was ed by and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this report form. Report 3b7i
Overview 3e4r5l
& View 220 Kv Cost Data as PDF for free.
More details w3441
- Words: 19,837
- Pages: 97
Office of the Chief Engineer Transmission Project Deptt. ‘Prakashganga’, MSETCL Plot no. C-19, E-Block, Bandra Kurla complex, Bandra (E), Mumbai - 400051
PHONE : (O) 26598588 / 95 (P) 26598589 FAX : 022- 26598587 E-Mail : [email protected]
Ref. MSETCL/CO/Tr Project/S & C/Cost Data08-09/ 8146
Dt
23.06.08
To The Chief Engineer, MSETCL, STU / Trans O & M /Trans Project monitoring Corporate Office Constn. Cum O&M Zone. Aurangabad/Amravati/Vashi/Nagpur/Nasik/ Karad/Pune
Sub :
Cost data for the year 2008-09 for the transmission schemes a) For 400 kV and b) For 220 kV & below
The cost data for the year 2008-09 for the transmission schemes for 400 kV and 220 kV & below is finalized and approved by competent authority. Copy of same is enclosed herewith. Cost data has been prepared with the help of rates of material from latest tender rates accepted at A. The cost data is applicable for the schemes prepared henceforth. This is for your information please.
Chief Engineer (Tr Project) Copy s.w rs to 1. The Director (Operation)/Director (Project)/Director (Finance) , MSETCL 2. The E.D. (Operation) / Project , MSETCL Prakashganga, Mumbai 3. The C.G.M.(F&A), MSETCL, Prakashganga, Mumbai Copy to : 1.
The S.E. Des & Engg / Turnkey/S & C/ STU / Trans O&M/ L E MSETCL, Prakashganga, Mumbai
2.
The S.E.. EHV Constn. Circle, MSETCL, Aurangabad/Kalwa/Nagpur/Nasik/Pune/ Amravati/ Kolhapur
3.
The S.E. Trans O& M circle, MSETCL, Kalwa/ Panvel/ Pune/ Karad/Nashik/ Bhusawal/ Aurangabad/ Parli Vaijnath / Nagpur / Chandrapur / Amravati
4.
The S.E.. Civil Constn.C M Circle, MSETCL, Akola/ Aurangabad /Nasik / Pune /Vashi/ Karad / Nagpur
INDEX FOR COST DATA 2008-09 ( RS IN LAKHS) SR.N O
220 KV
PARTICULARS
1
TRANSMISSION LINES
A
( COST/ KM)
132 KV
33 KV
PAGE NO 1 -18
ACSR
AAAC
ACSR
AAAC
SINGLE CIRCUIT LINE ON DOUBLE CIRCUIT TOWERS
40.83
41.92
26.38
30.90
-
3 -6
B
DOUBLE CIRCUIT LINE ON DOUBLE CIRCUIT TOWERS
51.99
54.16
32.75
42.15
-
7 - 10
C
II
11.13
12.21
6.52
11.22
-
11 - 14
D
DOUBLE CIRCUIT LINE ON MULTI CIRCUIT TOWERS
91.56
-
53.75
-
-
15 - 16
E
MULTI CIRCUIT LINE ON MULTI CIRCUIT TOWERS
114.03
-
66.68
-
-
17 -18
2
FEEDER BAYS
220 KV
132 kV
33 KV
19-25
A
ONE BUS
122.32
78.34
21.47
19-20-21
B
TWO BUS
133.69
85.79
-
22-23
C
THREE BUS
149.68
95.31
-
24-25
3
SUBSTATION
A
EQUIPMENTWISE
B
TRANSFORMER
C
GIS SUBSTATION
30
D
EHV CABLE & ADSS CABLE /OPTICAL FIBRE CABLE
30
C
BREAK UP OF TF / ICT BAY AT PROPOSED S/S
ND
CIRCUIT STRINGING
26-58 220 KV
COST
2 X 25 MVA T/F (II BUS AT HV AND I BUS AT LV FOR T/F)
2 X 50 MVA T/F (II BUS AT HV AND I BUS AT LV FOR T/F)
4 X 50 MVA T/F (II BUS AT HV AND I BUS AT LV FOR T/F)
2 X 100 MVA ( II BUS AT HV AND II BUS AT LV FOR ICT)
2 X 200 MVA ( II BUS AT HV AND II BUS AT LV FOR ICT)
2 X 100 MVA ( III BUS AT HV AND II BUS AT LV FOR ICT)
2 X 200 MVA ( III BUS AT HV AND II BUS AT LV FOR ICT)
132 KV
33 KV
-
220/100KV 220/132 KV ICT ICT
26-28 29
220/132110 KV ICT
220/33KV OR 220/22KV
220/33-22 KV
132/33 KV
132 /22 KV
31-75
-
-
-
1453.58
-
1055.03
-
31 -37
-
-
-
1665.27
1836.97
1218.91
1218.91
38 -49
-
-
-
2748.11
-
-
-
50 -52
2318.77 2187.05
-
-
-
-
-
53 -58
3076.16 2556.35
3259.63
-
-
-
-
59 - 67
-
2165.82
-
-
-
-
-
68 - 70
-
2547.87
-
-
-
-
-
71 -72
INDEX FOR COST DATA 2008-09 ( RS IN LAKHS) SR.N O
PARTICULARS 2 X 100 MVA 220/132 KV ICT 2 X 50 MVA 220/33 KV T/F
220 KV
132 KV
33 KV
3298.22 [ 2187.05 + 1111.17 ]
Ref 53-58 & 73-75
3667.52 [ 2556.35 + 1111.17 ]
Ref 59-67 & 73-75
3276.99 [ 2165.82 + 1111.17 ]
Ref 68-70 & 38-49
3659.04 [ 2547.87 + 1111.17 ]
Ref 71-72 & 38-49
( II BUS AT HV AND II BUS AT LV FOR ICT)
2 X 200 MVA 220/132 KV ICT 2 X 50 MVA 220/33 KV T/F ( II BUS AT HV AND II BUS AT LV FOR ICT)
2 X 100 MVA 220/132 KV ICT 2 X 50 MVA 220/33 KV T/F ( III BUS AT HV AND II BUS AT LV FOR ICT)
2 X 200 MVA 220/132 KV ICT 2 X 50 MVA 220/33 KV T/F ( III BUS AT HV AND II BUS AT LV FOR ICT)
220 KV
132 KV
STATION EQUIPMENT
12.86
12.86
-
76-77
LINE EQUIPMENT
24.91
22.36
-
78-79
B
BATTERY
7.12
3.02
-
80
C
EQUIPMENT WISE
6
POWER LINE CARRIER COMMUNICATION (PLCC)
PAGE NO
76- 81
A
7 A SCADA SCADA FOR REMOTE MONITORING OF B SWITCHYARD ( FOR ORC/ DEDICATED SUPPLY CONSUMER)
81
70.00
70.00
30.00
30.00
-
82
8
CIVIL WORKS
83-84
9
TRANSMISSION LINE DETAILS
85-91
10
CONTROL CABLE
92
TRANSMISSION
LINES ( Amt.in Rs.Lakhs)
Sr. No.
Particulars
Cost using Appendix ACSR no. conductor
Cost using AAAC conductor
Appendix no.
1
220 KV S/C on D/C Towers
40.83
2A
41.92
2B
2
220 KV D/C on D/C Towers
51.99
2C
54.16
2D
3
132 KV S/C on D/C Towers
26.38
1A
30.90
1B
4
132 KV D/C on D/C Towers
32.75
1C
42.15
1D
5
220 KV 2nd Ckt.stringing
11.13
2E
12.21
2F
6
132 KV 2nd Ckt.stringing
6.52
1E
11.22
1F
7
220 KV D/C line on M/C Towers
91.56
2G
-
-
8
220 KV M/C line on M/C Towers
114.03
2H
-
-
9
132 KV D/C line on M/C Towers
53.75
1G
-
-
10
132 KV M/C line on M/C Towers
66.68
1H
-
-
Page no. : 2
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV S/c line on D/c Tower.
(i)
Conductor Size :
0.4 Sq.inch ACSR ( Zebra )
(ii) Earthwire Size :
7/3.15 mm
(iii) Normal Span
350 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.04
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
3
Conductor (including 2.5% sag and wastage)
Km
2.25
30.75
69.19
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
L.S.
25.43
-
270.12
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
8.02
16.52
-
L.S.
Service Tax 12.36 10 % on Erection & stringing charges. TOTAL Cost of 220 kV S/c line on D/c Tower for ONE km.
2-A
L.S.
84.05
26.35
3.26 408.32
40.83 Page - 3
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV S/c line on D/c Tower.
(i)
Conductor Size :
525 Sq.mm. AAAC
(ii) Earthwire Size :
7 / 3.15 mm G.S. earthwire
(iii) Normal Span
350 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.04
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
3
Conductor (including 2.5% sag and wastage)
Km
2.55
30.75
78.41
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
25.43 279.34
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
8.30
17.09
-
L.S.
Service Tax 12.36 10 % on Erection & stringing charges. TOTAL Cost of 220 kV S/c line on D/c Tower for ONE km.
2-B
L.S.
84.05
27.04
3.34 419.16
41.92 Page -4
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV D/c line on D/c Tower. (i)
Conductor Size :
0.4 Sq.inch ACSR ( Zebra )
(ii)
Earthwire Size :
7/3.15 mm
(iii)
Normal Span
350 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.75
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
3
Conductor (including 2.5% sag and wastage)
Km
2.25
61.50
138.38
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
50.38 364.97
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
10.87
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
22.38
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
33.47
10
Service Tax 12.36 % on Erection & stringing charges.
4.14
TOTAL
519.88
-
L.S.
Cost of 220 kV D/c line on D/c Tower for ONE km.
2-C
L.S.
84.05
51.99 Page -5
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV D/c line on D/c Tower.
(i)
Conductor Size :
525 Sq.mm. AAAC
(ii) Earthwire Size :
7 / 3.15 mm G.S. earthwire
(iii) Normal Span
350 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.75
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
3
Conductor (including 2.5% sag and wastage)
Km
2.55
61.50
156.83
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
50.38 383.42
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
11.42
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
23.52
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
-
L.S.
Service Tax 12.36 10 % on Erection & stringing charges. TOTAL Cost of 220 kV D/c line on D/c Tower for ONE km.
2-D
L.S.
84.05
34.85
4.31 541.57
54.16 Page - 6
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132/110/100 kV S/c line on D/c Tower.
(i) Conductor Size :
0.2 Sq.inch ACSR (Panther)
(ii) Earthwire Size :
7/3.15 mm
(iii) Normal Span
320 Mtrs
Sr. No
:
Item
Survey,Tree Cutting & Compensation 2 (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
1
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.04
(iii) Nut Bolts
M.T.
1.05
5.70
5.99
3
Conductor (including 2.5% sag and wastage)
Km
1.25
30.75
38.44
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
-
L.S.
L.S.
17.00
Insulators,Hardwares, 5 Conductor & Groundwire accessories Sub Total-I : 6
164.72
Spares ( @ 3% on item 2 to 5)
4.86
Transportation to site 7 5%, Insurance 1% (Total 6 % on item 2 to 6) Concrete for foundations 8 & excavation and stubsettings
10.01
-
L.S.
L.S.
65.05
Erection & stringing 9 charges (7.5% on item 2 to 5 & 8)
17.02
Service Tax 10 12.36 % on Erection & stringing charges.
2.10
TOTAL Cost of 132/110/100 kV S/c line on D/c Tower for ONE km.
I-A
263.76
26.38 Page - 7
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132/110/100 kV S/c line on D/c Tower.
(i) Conductor Size :
288/ 525 Sq.mm. AAAC
(ii) Earthwire Size :
7/3.15 mm
(iii) Normal Span
320 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.04
(iii) Nut Bolts
M.T.
0.79
5.70
4.50
3
Conductor (including 2.5% sag and wastage)
Km
2.55
30.75
78.41
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
17.00
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
203.20 6.01
12.38
-
L.S.
L.S.
Service Tax 12.36 10 % on Erection & stringing charges. TOTAL Cost of 132/110/100 kV S/c line on D/c Tower for ONE km.
65.05
19.91
2.46 309.01
30.90
I-B
Page- 8
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132/110/100 kV D/c line on D/c Tower.
(i)
Conductor Size :
0.2 Sq.inch ACSR (Panther)
(ii)
Earthwire Size :
7/3.15 mm
(iii) Normal Span
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
320 Mtrs
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.75
(iii) Nut Bolts
M.T.
0.79
5.70
4.50
3
Conductor (including 2.5% sag and wastage)
Km
1.25
61.50
76.88
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
33.55
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
218.93 6.48
13.36
-
L.S.
L.S.
Service Tax 12.36 10 % on Erection & stringing charges. TOTAL Cost of 132/110/100 kV D/c line on D/c Tower for ONE km.
I-C
65.05
21.09
2.61 327.52
32.75 Page- 9
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132/110/100 kV D/c line on D/c Tower.
(i)
Conductor Size :
288 /525 Sq.mm. AAAC
(ii) Earthwire Size :
7/3.15 mm
(iii) Normal Span
320 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.75
(iii) Nut Bolts
M.T.
0.79
5.70
4.50
3
Conductor (including 2.5% sag and wastage)
Km
2.55
61.50
156.83
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
33.55
Sub Total-I :
298.88
6
Spares ( @ 3% on item 2 to 5)
8.88
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
18.30
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
-
L.S.
L.S.
Service Tax 10 12.36 % on Erection & stringing charges. TOTAL Cost of 132/110/100 kV D/c line on D/c Tower for ONE km.
I-D
65.05
27.08
3.35 421.54
42.15 Page- 10
Appendix - 2 E (Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. of Stringing of second circuit of 220 kV line on D/c Tower.
(i)
Conductor Size :
(iii) Normal Span
Sr. No
:
Item
1
Conductor (including 2.5% sag and wastage)
2
Insulators,Hardwares, Conductor & Groundwire accessories
0.4 Sq.inch ACSR (Zebra) 335 Mtrs
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
kms
2.25
30.75
69.19
L.S.
L.S.
25.43
Sub Total-I :
94.62
3
Spares ( @ 3% on Subtotal-I)
2.84
4
Transportation to site 5%, Insurance 1% (Total 6 % Sub-total-I & item 3)
5.85
5
Erection & stringing charges ( 7.5% on Sub Total - I )
7.10
6
Service Tax 12.36 % on Erection & stringing charges.
0.88
TOTAL
111.29
Cost for Stringing of 220 kV second circuit ( for ONE km.) using 0.4 ACSR Zebra conductor
2-E
11.13 Page - 11
Appendix - 2F (Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. of Stringing of second circuit of 220 kV line on D/c Tower.
(i)
Conductor Size :
(iii) Normal Span
Sr. No
:
Item
1
Conductor (including 2.5% sag and wastage)
2
Insulators,Hardwares, Conductor & Groundwire accessories
525 Sq.mm AAAC 335 Mtrs
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
kms
2.55
30.75
78.41
L.S.
L.S.
25.43
Sub Total-I :
103.84
3
Spares ( @ 3% on Subtotal-I)
3.12
4
Transportation to site 5%, Insurance 1% (Total 6 % Sub-total-I & item 3)
6.42
5
Erection & stringing charges ( 7.5% on Sub Total - I )
7.79
6
Service Tax 12.36 % on Erection & stringing charges.
0.96
TOTAL Cost for Stringing of 220 kV second circuit ( for ONE km.) using AAAC CONDUCTOR
2-F
122.13
12.21 Page -12
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. of Stringing of second circuit of 132 kV line on D/c Tower.
(i)
Conductor Size :
(iii) Normal Span
Sr. No
:
Item
1
Conductor (including 2.5% sag and wastage)
2
Insulators,Hardwares, Conductor & Groundwire accessories
0.2 Sq.inch ACSR (Panther) 320 Mtrs
Unit
kms
Unit Rate in Quantity Rs. Lakhs
Amount
1.25
30.75
38.44
L.S.
L.S.
17.00
Sub Total-I :
55.44
3
Spares ( @ 3% on Subtotal-I)
1.66
4
Transportation to site 5%, Insurance 1% (Total 6 % Sub-total-I & item 3)
3.43
5
Erection & stringing charges (7.5% on Sub Total -I )
4.16
6
Service Tax 12.36 % on Erection & stringing charges.
0.51
TOTAL Cost for Stringing of 132 kV second circuit ( for One km) using 0.2 ACSR Panthar conductor
I-E
65.20
6.52 Page- 13
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. of Stringing of second circuit of 132 kV line on D/c Tower. (i) Conductor Size :
288/ 525 Sq. mm. AAAC
(iii) Normal Span
:
320 Mtrs
Item
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
kms
2.55
30.75
78.41
L.S.
L.S.
17.00
Sr. No 1
Conductor (including 2.5% sag and wastage)
Insulators,Hardwares, 2 Conductor & Groundwire accessories Sub Total-I :
95.41
Spares ( @ 3% on Subtotal-I)
2.86
Transportation to site 5%, 4 Insurance 1% (Total 6 % Sub-total-I & item 3)
5.90
Erection & stringing 5 charges (7.5% on Sub Total -I )
7.16
Service Tax 6 12.36 % on Erection & stringing charges.
0.88
3
I-F
TOTAL
112.21
Cost of 132 kV second circuit ( for ONE km.)
11.22 Page- 14
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV D/c line on M/c Tower. (i)
Conductor Size :
0.4 Sq.inch ACSR ( Zebra )
(ii)
Earthwire Size :
7/3.15 mm
(iii)
Normal Span
350 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
667.00 L.S.
413.54 2.75
(iii) Nut Bolts
M.T.
0.79
20.00
15.80
3
Conductor (including 2.5% sag and wastage)
Km
2.25
61.50
138.38
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
50.38 626.62
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
18.71
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
38.55
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
59.18
10
Service Tax 12.36 % on Erection & stringing charges.
7.31
TOTAL
915.57
-
L.S.
Cost of 220 kV D/c line on M/c Tower for ONE km.
2-G
L.S.
165.2
91.56 Page -15
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV M/c line on M/c Tower. (i)
Conductor Size :
0.4 Sq.inch. ACSR ( Zebra )
(ii)
Earthwire Size :
7 / 3.15 mm
(iii)
Normal Span
335 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
667.00 L.S.
413.54 5.50
(iii) Nut Bolts
M.T.
0.79
20.00
15.80
3
Conductor (including 2.5% sag and wastage)
Km
2.25
123.00
276.75
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
100.30 817.66
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
24.45
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
50.36
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
73.50
10
Service Tax 12.36 % on Erection & stringing charges.
9.08
TOTAL
1140.25
-
L.S.
Cost of 220 kV M/c line on M/c Tower for ONE km.
2-H
L.S.
165.2
114.03 Page -16
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132 kV D/c line on M/c Tower. (i)
Conductor Size :
0.2 Sq.inch ACSR (Panther)
(ii)
Earthwire Size :
7/3.15 mm
(iii) Normal Span
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
335 Mtrs
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
376.00 L.S.
233.12 5.50
(iii) Nut Bolts
M.T.
0.79
14.00
11.06
3
Conductor (including 2.5% sag and wastage)
Km
1.25
61.50
76.88
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
33.55 365.88
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
10.89
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
22.44
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
34.68
10
Service Tax 12.36 % on Erection & stringing charges.
4.29
-
L.S.
TOTAL Cost of 132 kV D/c line on M/c Tower for ONE km.
I-G
L.S.
99.3
537.48
53.75 Page-17
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132 kV M/c line on M/c Tower. (i)
Conductor Size :
0.2 Sq.inch ACSR (Panther)
(ii)
Earthwire Size :
7/3.15 mm
(iii) Normal Span
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
335
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
376.00 L.S.
233.12 5.50
(iii) Nut Bolts
M.T.
0.79
14.00
11.06
3
Conductor (including 2.5% sag and wastage)
Km
1.25
123.00
153.75
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
66.62 475.82
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
14.19
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
29.23
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
42.92
10
Service Tax 12.36 % on Erection & stringing charges.
5.30
-
L.S.
TOTAL Cost of 132 kV M/c line on M/c Tower for ONE km.
I-H
L.S.
99.3
666.76
66.68 Page- 18
COST ESTIMATE FOR 220 KV LINE BAYS (220 KV ONE BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
19.83
19.83
2
ISOLATOR WITHOUT EB
NO
1
3.79
3.79
3
ISOLATOR WITH EB
NO
1
4.15
4.15
4
CURRENT TRANSFORMER
NO
3
3.67
11.01
5
LIGHTENING ARRESTOR
NO
3
0.54
1.62
6
C & R FOR LINE
SET
1
8.15
8.15
7
CONTROL CABLE
BAY
1
2.51
2.51
8
STRUCTURE
BAY
1
14.25
14.25
9
EARTHING & LIGHTING
BAY
1
3.25
3.25
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
7.50
15.00
SUB TOTAL - I
85.56
12 SPARES FOR LA, CT, PT ETC.
2.57
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
88.13 1
20.00
20.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
5.29
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
7.92
16 SERVICE TAX 12.36 % ON ERECTION CHARGES SR.NO.15 GRAND TOTAL
0.98
TOTAL COST OF 220KV LINE BAYS RS.
122.32 122.32
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE
NO
19
COST ESTIMATE FOR 132 KV LINE BAYS (132 KV ONE BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
10.08
10.08
2
ISOLATOR WITHOUT EB
NO
1
2.46
2.46
3
ISOLATOR WITH EB
NO
1
2.52
2.52
4
CURRENT TRANSFORMER
NO
3
0.97
2.91
5
LIGHTENING ARRESTOR
NO
3
0.38
1.14
6
C & R FOR LINE
SET
1
7.72
7.72
7
CONTROL CABLE
BAY
1
2.12
2.12
8
STRUCTURE
BAY
1
8.25
8.25
9
EARTHING & LIGHTING
BAY
1
2.60
2.60
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
5.50
11.00
SUB TOTAL - I
52.79
12 SPARES FOR LA, CT, PT ETC.
1.58
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
54.37 1
15.00
15.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
3.26
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
5.08
16 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.15 GRAND TOTAL
0.63
TOTAL COST OF 132KV LINE BAYS RS.
78.34 78.34
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE NO 20
BREAK-UP OF ESTIMATE FOR 33/22 KV OUTLET
Set
1
Rate per unit Rs.Lakhs 2.61
2 Isolator without earthing blade
Set
1
0.68
0.68
3 Isolator with earthing blade
Set
1
0.79
0.79
4 Current Transformer
Nos.
3
0.26
0.78
5 Lightening Arrestor
Nos.
3
0.04
0.12
6 Control & Relay s
Set
1
1.78
1.78
7 Structures
Set
1
3.75
3.75
8 Power & Control cables
Set
1
0.84
0.84
9 Busbar & Insulators
Set
2
0.80
1.60
L.S.
L.S.
L.S.
0.70
Sr. Particulars No. 1 Circuit Breaker
10 Earthing , lighting & fencing
Unit
Qty.
Sub Total-I :
13.65
11 Spares ( 3% on Sub Total-I )
0.41
Sub Total-II : 12 CONCRETE FOR FOUNDATION
Amount in Rs.Lakhs 2.61
14.06 BAY
1
5.00
Sub Total-III :
5.00 19.06
13 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
0.84
14 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.12)
1.40
15 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.14
0.17 21.47
Say Rs. 21.47 Lakhs per OUTLET NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE NO 21
ANNEXURE-IV
COST ESTIMATE FOR 220 KV LINE BAYS (220 KV TWO BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
19.83
19.83
2
ISOLATOR WITHOUT EB
NO
2
3.79
7.58
3
ISOLATOR WITH EB
NO
1
4.15
4.15
4
CURRENT TRANSFORMER
NO
3
3.67
11.01
5
LIGHTENING ARRESTOR
NO
3
0.54
1.62
6
C & R FOR LINE
SET
1
8.35
8.35
7
CONTROL CABLE
BAY
1
2.70
2.70
8
STRUCTURE
BAY
1
18.00
18.00
9
EARTHING & LIGHTING
BAY
1
4.00
4.00
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
8.00
16.00
SUB TOTAL - I
95.24
12 SPARES FOR LA, CT, PT ETC.
2.86
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
98.09 1
20.00
20.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
5.89
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
8.64
16 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.15 GRAND TOTAL
1.07
TOTAL COST OF 220KV LINE BAYS RS.
133.69 133.69
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE
NO
22
ANNEXURE-V
COST ESTIMATE FOR 132 KV LINE BAYS (132 KV TWO BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
10.08
10.08
2
ISOLATOR WITHOUT EB
NO
2
2.46
4.92
3
ISOLATOR WITH EB
NO
1
2.52
2.52
4
CURRENT TRANSFORMER
NO
3
0.97
2.91
5
LIGHTENING ARRESTOR
NO
3
0.38
1.14
6
C & R FOR LINE
SET
1
7.89
7.89
7
CONTROL CABLE
BAY
1
2.28
2.28
8
STRUCTURE
BAY
1
10.13
10.13
9
EARTHING & LIGHTING
BAY
1
3.25
3.25
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
6.00
12.00
SUB TOTAL - I
59.12
12 SPARES FOR LA, CT, PT ETC.
1.77
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
60.89 1
15.00
15.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
3.65
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
5.56
16 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.15 GRAND TOTAL
0.69
TOTAL COST OF 132KV LINE BAYS RS.
85.79 85.79
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE
NO
23
ANNEXURE-IV
COST ESTIMATE FOR 220 KV LINE BAYS (220 KV THREE BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
19.83
19.83
2
ISOLATOR WITHOUT EB
NO
3
3.79
11.37
3
ISOLATOR WITH EB
NO
1
4.15
4.15
4
CURRENT TRANSFORMER
NO
3
3.67
11.01
5
LIGHTENING ARRESTOR
NO
3
0.54
1.62
6
C & R FOR LINE
SET
1
8.58
8.58
7
CONTROL CABLE
BAY
1
2.92
2.92
8
STRUCTURE
BAY
1
24.75
24.75
9
EARTHING & LIGHTING
BAY
1
4.60
4.60
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
9.00
18.00
SUB TOTAL - I
108.83
12 SPARES FOR LA, CT, PT ETC.
3.27
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
112.10 1
20.00
20.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
6.73
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
9.66
16 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.15 GRAND TOTAL
1.19
TOTAL COST OF 220KV LINE BAYS RS.
149.68 149.68
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE
NO
24
COST ESTIMATE FOR 132 KV LINE BAYS (132 KV THREE BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
10.08
10.08
2
ISOLATOR WITHOUT EB
NO
3
2.46
7.38
3
ISOLATOR WITH EB
NO
1
2.52
2.52
4
CURRENT TRANSFORMER
NO
3
0.97
2.91
5
LIGHTENING ARRESTOR
NO
3
0.38
1.14
6
C & R FOR LINE
SET
1
9.20
9.20
7
CONTROL CABLE
BAY
1
2.48
2.48
8
STRUCTURE
BAY
1
12.00
12.00
9
EARTHING & LIGHTING
BAY
1
3.50
3.50
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
7.00
14.00
SUB TOTAL - I
67.21
12 SPARES FOR LA, CT, PT ETC.
2.02
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
69.23 1
15.00
15.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
4.15
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
6.17
16 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.15
0.76
GRAND TOTAL TOTAL COST OF 132KV LINE BAYS RS.
95.31 95.31
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE NO :25
Annexure - S-1
Sub-station Equipments --- 220 kV Rs. in Lakhs Unit
Unit A Tender Cost Rs. in Lakhs
Set
18.01
2 Lightening Arrestors
Nos.
0.40
3 Isolator without E.B.
Set
4 Isolator with E.B.
Set
5 C.T 6 P.T
Sr. No
Equipments
1 Circuit Breaker
Price Projected Variation as rate with Base Date/AT ref. per IEEMA IEEMA PV as on Mar-08 in % age Jan06 /T-0606/1205
10.13%
19.83
34.36%
0.54
3.61
Feb 07/T-526/1206
4.99%
3.79
3.95
Feb 07/T-526/1206
4.99%
4.15
Nos.
3.59
Oct 07/T-607/0307
2.32%
3.67
Nos.
2.59
May 06/T-603/0506
7.50%
2.78
Aug 06/T0602/0306
C&R - Line 7. a
1 Bus
8.61%
8.15
7.69
8.61%
8.35
7.90
8.61%
8.58
8.61%
7.60
5.71
8.61%
6.20
Bus sectionaliser
6.89
8.61%
7.48
C&R - T/F
10.80/ 9.21/11.24 8.61%
11.73
8.61%
10.00
8.61%
12.21
2 Bus
Set
3 Bus C&R -B/C,TBC & B/S b
Bus coupler Transfer Bus coupler
1 Bus
c
2 Bus
Set
Set
Set
3 Bus 9 A.C.Distn.Board 10 Auxiliary Station T/F
10.80
June -06/T-0605/0506
June -06/T-0605/0506
9.21
8.61%
10.70
70.00/75.00/85.0 0 70.00
8.61%
76.03
75.00
8.61%
81.46
8.61%
92.32
9.85
Bus Bar Protection Nemerical
2 Bus
7.00
11.24
d ICT ( HV II / LVII)
1 Bus
June -06/T-0605/0506
7.00/ 5.71 /6.89
3 Bus
8
7.50
June -06/T-0605/0506
85.00 No.
4.89
Aug 06/T0506/0506
Set
2.26
Jul-04/T0502/0804
0.60%
4.92
90.82%
4.31
Structures (I/II/III) 11
1 Bus 2 Bus
Bay
3 Bus
14.25
T-702/0106 / JUNE 06
14.25
18.00
18.00
24.75
24.75
7.50
7.50
8.00
8.00
9.00
9.00
12 Bus Bar and Insulator 1 Bus 2 Bus
Bay
3 Bus 13 Earthing & Lighting
Bay
3.25/ 4.00 / 4.60
1 Bus
3.25
3.25
2 Bus
4.00
4.00
3 Bus
4.60
4.60
Bay
2.51/2.70/2.92
2.51/2.70/2.92
1.61
1.61
C Transformer HV I / II / III
Bay
1.99/2.33/2.51
1.99/2.33/2.51
D Transformer LV I / II / III
Bay
1.66/2.01
1.66/2.01
E P.T
Bay
0.45
0.45
F B/C , B/T
Bay
1.64
1.64
Set
2.00
14 Control Cable A Feeder bay I / II / III
Bay
B Transformer
15 Fire Fighting Equipment
2.00 Page no : 26
Annexure - S-2
Sub-station Equipments --- 132 kV Rs. in Lakhs Sr. No.
Equipments
Price Projected rate Variation as with IEEMA PV as per IEEMA in on Mar -08 % age
Unit A Base Date/AT Unit Tender Cost Rs. ref. in Lakhs
1
Circuit Breaker
Set
9.15
Jan06 /T-0606/1205
10.13%
10.08
2
Lightening Arrestors
Nos.
0.28
Aug 06/T0602/0306
34.36%
0.38
3
Isolator without E.B.
Set
2.34
Feb 07/T-525/1206
4.99%
2.46
4
Isolator with E.B.
Set
2.40
Feb 07/T-525/1206
4.99%
2.52
5
CT
Nos.
0.90
May 06/T-604/0506
7.50%
0.97
6
P.T
Nos.
0.93
May 06/T-604/0506
7.50%
1.00
June -06/T0605/0506
8.61%
7.72
8.61%
7.89
8.61%
9.20
8.61%
7.60
8.61%
7.19
8.61%
7.09
8.61%
10.05
8.61%
11.52
8.61%
11.73
70
8.61%
76.03
75
8.61%
81.46
85
8.61%
92.32
C&R - Line( I, II, III ) 7a
1 Bus 2 Bus
7.11/7.26/8.47 Set
3 Bus
Bus coupler Transfer Bus coupler
7.00/6.62/6.53 Set
Bus sectionaliser
1 Bus 2 Bus
9.25 Set
a
2 Bus
10.61
June -06/T0605/0506
10.80
Bus Bar Protection Nemerical 1 Bus
6.62
June -06/T0605/0506
9.25/10.61/10.8
3 Bus 8
7.00
6.53
C&R - T/F (I, II & III ) c
7.26 8.47
C&R -B/C,B/T & B/S b
7.11
70.00/75.00/85.00 Set
3 Bus A.C.Distn.Board
No.
1.70
Aug 06/T0506/0506
0.60%
1.71
10 Auxiliary Station T/F
Set
2.26
July-04/T-0502/0804
90.82%
4.31
9
Structures (I/II/III) 11
1 Bus 2 Bus
Bay
3 Bus 12 Bus Bar and Insulator 1 Bus 2 Bus
8.25
T-702/0106 / JUNE 06
8.25
10.13
10.13
12.00
12.00
5.50/6.00/7.00 Bay
3 Bus
5.50 6.00 7.00
13 Earthing & Lighting
.
5.50 6.00 7.00
2.60 /3.25 /3.50 2.60
2.60
3.25
3.25
3.50
3.50
2.12 / 2.28 / 2.48
2.12 / 2.28 / 2.48
1.61
1.61
1.99/2.33/2.51
1.99/2.33/2.51
1.66/2.01
1.66/2.01
E P.T
0.45
0.45
F B/C , B/T
1.64
1.64
2.00
2.00
1 Bus 2 Bus
Bay
3 Bus 14 Control Cable A Feeder bay I / II / III B Transformer C Transformer HV I / II / III
Bay
D Transformer LV I / II
15 Fire Fighting Equipment
Set
Page no. : 27
Annexure - S-3
Sub-station Equipments --- 33 / 22 kV Rs. in Lakhs Sr. No.
Equipments
Unit A Tender Unit Base Date/AT ref. Cost Rs. in Lakhs
1
Circuit Breaker
Set
2.49
Mar 07/T-0604/0107
2
Lightening Arrestors
Nos.
0.03
Aug06/T0602/0306
3
Isolator without E.B.
Set
0.65
4
Isolator with E.B.
Set
5
C.T.
6 7
Price Projected rate Variation with IEEMA as per PV as on Mar IEEMA in 08 % age 4.94%
2.61
34.36%
0.04
Mar 07/T-0524/1206
4.94%
0.68
0.75
Mar 07/T-0524/1206
4.94%
0.79
Nos.
0.25
May 06/T-606/0606
5.46%
0.26
P.T.
Nos.
0.20
May 06/T-606/0606
5.46%
0.21
C&R - Line
Set
1.70
4.80%
1.78
C&R - T/F
Set
0.52
4.80%
0.54
C&R Sectionaliser
Set
0.73
4.80%
0.77
4.80%
7.34
Bus Bar Protection
Jan-07/T-0608/8106
Jan-07/T-0608/0806
7.00 T-702/0106 / JUNE 06
8
Structures
Bay
3.75
9
Bus Bar and Insulator
Bay
0.80
0.80
Bay
0.70
0.70
A Feeder bay
Bay
0.84
0.84
B Transformer LV
Bay
0.80
0.80
C PT
Bay
0.21
0.21
10 Earthing & Lighting
3.75
14 Control Cable
Page no. : 28
POWER TRANSFORMERS (REVISED COST 2008-2009) Rs. in Lakhs
SR. NO.
TRNSFORMER
Base Date / AT Ref
Projected rate Price with IEEMA COST / UNIT IN Variation as per IEEMA in PV as on MarRS.LAKHS 08 % age
1
200 MVA, 220/132/11 KV
Aug -07/T-0518/1206
458.80
2
Aug -07/T-0523/1206
670.86
4
200 MVA, 220/100/22 KV 200 MVA, 220/132-110/11 KV 150 MVA, 220/132/11 KV
5
3
Aug -07/T-0523/1206
745.43
May 06/T-0501/0506
425.00
100 MVA, 220/132 KV
May 06/T-0501/0506
303.98
6
100 MVA, 220/100 KV
May 06/T-0501/0506
355.64
7
50 MVA, 220/132 KV
8
50 MVA, 220/33-22 KV
Aug -07/T-0523/1206
339.92
9
50 MVA, 220/33 KV
Aug -07/T-0519/1206
270.44
10 50 MVA, 220/22 KV
Aug -07/T-0519/1206
270.44
11 50 MVA, 132/33 KV
Oct -07/T-0521/1206
207.04
260.00
12 50 MVA, 132/33-22 KV
207.04
13 50 MVA, 132/22 KV
May-06/T-0516/0806
195.97
14 50 MVA, 132-110/33 KV
May-06/T-0516/0806
213.57
15 50 MVA, 132-100/22 KV
213.57
16 50 MVA, 100/22 KV
May-06/T-0516/0806
195.97
17 25 MVA, 220/33 KV
Oct -07/T-0520/1206
199.36
18 25 MVA, 220/22 KV
Oct -07/T-0520/1206
199.36
20 25 MVA, 132/33 KV
Aug -07/T-0522/1206
152.52
21 25 MVA, 132-110/33 KV
Aug -07/T-0522/1206
171.64
22 25 MVA, 132-100/22 KV
Aug -07/T-0522/1206
182.30
23 25 MVA, 132/22 KV
Aug -07/T-0522/1206
162.59
24 25 MVA, 132/11 KV
Aug -07/T-0522/1206
154.28
19 25 MVA, 132/66 KV
145.19
25 25 MVA, 110/33 KV
154.28
26 25 MVA, 110/11 KV
154.28
27 25 MVA, 100/22 KV
154.28
4.56% 4.56% 4.56% 8.54% 8.54% 8.54% 8.54% 4.56% 4.56% 4.56% 4.80% 4.80% 8.54% 8.54% 8.54% 8.54% 4.80% 4.80% 4.80% 4.56% 4.56% 4.56% 4.56% 4.56% 4.56% 4.56% 4.56%
480 701 779 461 330 386 282 355 283 283 217 217 213 232 232 213 209 209 152 159 179 191 170 161 161 161 161
Transformer Oil (Rate Rs 46 Per Litre) Price QTY in ( in Rs KL Lakhs) 60 27.60 60
27.60
60
27.60
55
25.30
45
20.70
45
20.70
35
16.10
35
16.10
35
16.10
35
16.10
25
11.50
25
11.50
25
11.50
25
11.50
25
11.50
25
11.50
Total Cost of Transformer with Oil
Tr of these ratings are supplied with Oil
FIRE FIGHTING EQUIPMENTS SR. NO.
CAPACITY
COST IN RS. LAKHS
1
UP TO 99 MVA
2
100 MVA TO 250 MVA
12.50
7.50
3
251 MVA TO 315 MVA
17.50
Page no. : 29
508 729 807 487 351 407 298 372 299 299 228 228 224 243 243 224 209 209 152 159 179 191 170 161 161 161 161
COST FOR GIS SUBSTATION AMOUNT IN RS LAKHS / BAY SR. NO.
PARTICULARS
220 KV GIS SUBSTATION
132 KV GIS SUBSTATION
1
FEEDER BAY
273.00
217.00
2
TRANSFORMER BAY
279.00
200.00
3
BUS COUPLER BAY
215.00
175.00
COST FOR EHV CABLE FEEDER SR PARTICULARS NO
220 KV
132 KV
240.00
139.00
1
1000 SQ MM XLPE SINGLE CORE COPPER CABLE PER KM
2
TERMINATION KIT COST / KIT
15.00
7.00
3
CABLE TS PER T
15.00
6.00
4
LAYING CHARGES ( PER KM)
80.00
40.00
5
CIVIL WORKS , TRENCHES ( PER KM)
30.00
20.00
COST FOR ADSS / FIBRE CABLE ADSS/OPTICAL FIBRE CABLE
RS. 5 LAKHS / KM PAGE O
30
COST ESTIMATE OF 2 X 25 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
5
6
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CIRCUIT BREAKER A) 220 KV T/F HV
SET
2
19.83
39.66
B) 220 KV B/C
SET
2
19.83
39.66
C) 220 KV BS
SET
1
19.83
19.83
D)33KV T/F LV
SET
2
2.61
5.22
E)33KV BS
SET
1
2.61
2.61
A) 220 KV T/F HV
SET
6
3.79
22.74
B) 220 KV B/C
SET
4
3.79
15.16
C) 220 KV BS
SET
2
3.79
7.58
D) 220 KV PT
SET
2
3.79
7.58
E)33KV T/F LV
SET
2
0.68
1.36
F)33KV BS
SET
2
0.68
1.36
G)33KV P.T.
SET
2
0.68
1.36
H)33KV STN. T/F
SET
2
0.68
1.36
I)33KV BY ISOLATOR
SET
6
0.68
4.08
A) 220 KV T/F HV
NO
6
3.67
22.02
B) 220 KV B/C
NO
6
3.67
22.02
C) 220 KV BS
NO
3
3.67
11.01
D)33KV T/F LV
NO
6
0.26
1.56
E)33KV BS
NO
3
0.26
0.78
A) 220 KV
NO
6
2.78
16.68
B)33KV
NO
6
0.21
1.26
A) 220 KV
NO
6
0.54
3.24
B)33KV
NO
6
0.04
0.24
POWER TRANSFORMER 25 MVA, 220/33KV
NO
2
209.00
418.00
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
LIGHTENING ARRESTORS
COST ESTIMATE OF 2 X 25 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 7
8
9
10
11
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CONTROL & RELAY A) 220 KV T/F
SET
2
10.00
20.00
B) 220 KV B/C
SET
2
7.60
15.20
C) 220 KV BS
SET
1
7.48
7.48
D)33KV BS
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2.33
4.66
C) 220 KV B/C
BAY
2
1.64
3.28
D) 220 KV BS
BAY
1
1.64
1.64
E) 220 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 220 KV T/F HV
BAY
2
18.00
36.00
B) 220 KV B/C
BAY
2
18.00
36.00
C) 220 KV BS
BAY
1
18.00
18.00
D)33KV T/F LV
BAY
2
3.75
7.50
E)33KV BS
BAY
1
3.75
3.75
A) 220 KV T/F HV
BAY
2
4.00
8.00
B) 220 KV B/C
BAY
2
4.00
8.00
B) 220 KV BS
BAY
1
4.00
4.00
C)33KV T/F LV
BAY
2
0.70
1.40
D)33KV BS
BAY
1
0.70
0.70
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
FENCING
COST ESTIMATE OF 2 X 25 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
12
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
4.92
9.84
16
BATTERY, BATTERY CHARGER DC
SET
1
7.12
7.12
17
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B)33KV
SET
1
7.34
7.34
A) 220 KV T/F HV
BAY
4
8.00
32.00
B) 220 KV BC
BAY
4
8.00
32.00
C) 220 KV BS
BAY
2
8.00
16.00
D)33KV T/F LV
BAY
4
0.80
3.20
e)33KV BS
Bay
2
0.80
1.60
18
BUS BAR & INSULATORS
SUB TOTAL- I 19
1118.87
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC.
33.57
SUB TOTAL- II
1152.44
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-II)
21
CONCRETE FOR FOUNDATION
69.15
A) 220 KV T/F HV
Bay
2
20.00
40.00
B) 220 KV B/C
Bay
2
20.00
40.00
C) 220 KV BS
Bay
1
20.00
20.00
D)33KV T/F LV
Bay
2
5.00
10.00
E)33KV BS
Bay
1
5.00
5.00
F) 220 KV T/F PLINTH
Bay
2
6.00
12.00
SUB TOTAL - III
1348.59
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
93.44
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
11.55
GRAND TOTAL
1453.58
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
COST ESTIMATE OF 2 X 25 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
COST ESTIMATE OF 2 X 25 MVA, 132 / 33 KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
5
PARTICULARS OF MATERIALS
UNIT
QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
A) 132 KV T/F HV
SET
2
10.08
20.16
B) 132 KV B/C
SET
2
10.08
20.16
C) 132 KV BS
SET
1
10.08
10.08
D) 33 KV T/F LV
SET
2
2.61
5.22
E) 33 KV BS
SET
1
2.61
2.61
A) 132 KV T/F HV
SET
6
2.46
14.76
B) 132 KV B/C
SET
4
2.46
9.84
C) 132 KV BS
SET
2
2.46
4.92
D) 132 KV PT
SET
2
2.46
4.92
E) 33 KV T/F LV
SET
2
0.68
1.36
F) 33 KV BS
SET
2
0.68
1.36
G) 33KV P.T.
SET
2
0.68
1.36
H) 33 KV STN. T/F
SET
2
0.68
1.36
I) 33 KV BY ISOLATOR
SET
4
0.68
2.72
A) 132 KV T/F HV
NO
6
0.97
5.82
B) 132 KV B/C
NO
6
0.97
5.82
C) 132 KV BS
NO
3
0.97
2.91
D) 33 KV T/F LV
NO
6
0.26
1.56
E) 33 KV BS
NO
3
0.26
0.78
A) 132 KV
NO
6
1.00
6.00
B) 33 KV
NO
6
0.21
1.26
A) 132 KV
NO
6
0.38
2.28
B) 33 KV
NO
6
0.04
0.24
CIRCUIT BREAKER
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
LIGHTENING ARRESTORS
COST ESTIMATE OF 2 X 25 MVA, 132 / 33 KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT
QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
NO
2
159.00
318.00
A) 132 KV T/F
SET
2
11.52
23.04
B) 132 KV B/C
SET
2
7.60
15.20
C) 132 KV BS
SET
1
7.09
7.09
D) 33 KV BS
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B)132 KV T/F HV
BAY
2
2.33
4.66
C) 132KV B/C
BAY
2
1.64
3.28
D) 132 KV BS
BAY
1
1.64
1.64
E) 132 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 132 KV T/F HV
BAY
2
10.13
20.26
B) 132 KV B/C
BAY
2
10.13
20.26
C) 132 KV BS
BAY
1
10.13
10.13
D) 33 KV T/F LV
BAY
2
3.75
7.50
E) 33 KV BS
BAY
1
3.75
3.75
A) 132 KV T/F HV
BAY
2
3.25
6.50
B) 132 KV B/C
BAY
2
3.25
6.50
B) 132 KV BS
BAY
1
3.25
3.25
C) 33 KV T/F LV
BAY
2
0.70
1.40
D) 33 KV BS
BAY
1
0.70
0.70
6
POWER TRANSFORMER 25 MVA, 132 / 33KV
7
CONTROL & RELAY
8
9
10
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
COST ESTIMATE OF 2 X 25 MVA, 132 / 33 KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
UNIT
QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
I )PERIFERY FENCING
L.S.
1
10.00
10.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
15.00
15.00
12
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
13
T/F RAIL TRACK
L.S
2
3.00
6.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
1.71
3.42
16
BATTERY, BATTERY CHARGER DC
SET
1
3.02
3.02
17
BUSBAR PROTECTION A) 132 KV
SET
1
81.46
81.46
B) 33 KV
SET
1
7.34
7.34
A) 132 KV T/F HV
BAY
4
6.00
24.00
B) 132 KV BC
BAY
4
6.00
24.00
C) 132 KV BS
BAY
2
6.00
12.00
D) 33 KV T/F LV
BAY
4
0.80
3.20
e) 33 KV BS
Bay
2
0.80
1.60
11
18
PARTICULARS OF MATERIALS
FENCING
BUS BAR & INSULATORS
SUB TOTAL- I
803.03
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC.
24.09
SUB TOTAL- II
827.12
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTALII)
49.63
21
CONCRETE FOR FOUNDATION
19
A) 132 KV T/F HV
Bay
2
15.00
30.00
B) 132 KV B/C
Bay
2
15.00
30.00
C) 132 KV BS
Bay
1
15.00
15.00
D) 33 KV T/F LV
Bay
2
5.00
10.00
E) 33 KV BS
Bay
1
5.00
5.00
F) 132 KV T/F PLINTH
Bay
2
6.00
12.00
COST ESTIMATE OF 2 X 25 MVA, 132 / 33 KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT
QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
SUB TOTAL - III
978.76
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
67.88
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
8.39
GRAND TOTAL
1055.03
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 132 KV & 33 KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
COST ESTIMATE OF 2 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
5
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CIRCUIT BREAKER A) 220 KV T/F HV
SET
2
19.83
39.66
B) 220 KV B/C
SET
2
19.83
39.66
C) 220 KV BS
SET
1
19.83
19.83
D)33KV T/F LV
SET
2
2.61
5.22
E)33KV BS
SET
1
2.61
2.61
A) 220 KV T/F HV
SET
6
3.79
22.74
B) 220 KV B/C
SET
4
3.79
15.16
C) 220 KV BS
SET
2
3.79
7.58
D) 220 KV PT
SET
2
3.79
7.58
E)33KV T/F LV
SET
2
0.68
1.36
F)33KV BS
SET
2
0.68
1.36
G) 22KV P.T.
SET
2
0.68
1.36
H)33KV STN. T/F
SET
2
0.68
1.36
I)33KV BY ISOLATOR
SET
6
0.68
4.08
A) 220 KV T/F HV
NO
6
3.67
22.02
B) 220 KV B/C
NO
6
3.67
22.02
C) 220 KV BS
NO
3
3.67
11.01
D)33KV T/F LV
NO
6
0.26
1.56
E)33KV BS
NO
3
0.26
0.78
A) 220 KV
NO
6
2.78
16.68
B)33KV
NO
6
0.21
1.26
NO
6
0.54
3.24
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
LIGHTENING ARRESTORS A) 220 KV
COST ESTIMATE OF 2 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
B)33KV
NO
6
0.04
0.24
6
POWER TRANSFORMER 50 MVA, 220/33KV
NO
2
299.00
598.00
7
CONTROL & RELAY A) 220 KV T/F
SET
2
10.00
20.00
B) 220 KV B/C
SET
2
7.60
15.20
C) 220 KV BS
SET
1
7.48
7.48
D)33KV BS
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2.33
4.66
C) 220 KV B/C
BAY
2
1.64
3.28
D) 220 KV BS
BAY
1
1.64
1.64
E) 220 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 220 KV T/F HV
BAY
2
18.00
36.00
B) 220 KV B/C
BAY
2
18.00
36.00
C) 220 KV BS
BAY
1
18.00
18.00
D)33KV T/F LV
BAY
2
3.75
7.50
E)33KV BS
BAY
1
3.75
3.75
8
9
CONTROL CABLE
STRUCTURES
COST ESTIMATE OF 2 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 10
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
EARTHING & LIGHTING A) 220 KV T/F HV
BAY
2
4.00
8.00
B) 220 KV B/C
BAY
2
4.00
8.00
B) 220 KV BS
BAY
1
4.00
4.00
C)33KV T/F LV
BAY
2
0.70
1.40
D)33KV BS
BAY
1
0.70
0.70
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
4.92
9.84
16
BATTERY, BATTERY CHARGER DC
SET
1
7.12
7.12
17
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B)33KV
SET
1
7.34
7.34
A) 220 KV T/F HV
BAY
4
8.00
32.00
B) 220 KV BC
BAY
4
8.00
32.00
C) 220 KV BS
BAY
2
8.00
16.00
D)33KV T/F LV
BAY
4
0.80
3.20
e)33KV BS
Bay
2
0.80
1.60
11
18
FENCING
BUS BAR & INSULATORS
SUB TOTAL- I 19
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC. SUB TOTAL- II
1298.87 38.97 1337.84
COST ESTIMATE OF 2 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-II)
21
CONCRETE FOR FOUNDATION
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS 80.27
A) 220 KV T/F HV
Bay
2
20.00
40.00
B) 220 KV B/C
Bay
2
20.00
40.00
C) 220 KV BS
Bay
1
20.00
20.00
D)33KV T/F LV
Bay
2
5.00
10.00
E)33KV BS
Bay
1
5.00
5.00
F) 220 KV T/F PLINTH
Bay
2
6.00
12.00
SUB TOTAL - III
1545.11
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
106.94
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
13.22
GRAND TOTAL
1665.27
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
COST ESTIMATE OF 2 X 50 MVA, 220 /33-22KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CIRCUIT BREAKER A) 220 KV T/F HV
SET
2
19.83
39.66
B) 220 KV B/C
SET
2
19.83
39.66
C) 220 KV BS
SET
1
19.83
19.83
D)33KV T/F LV
SET
2
2.61
5.22
E)33KV BS
SET
1
2.61
2.61
A) 220 KV T/F HV
SET
6
3.79
22.74
B) 220 KV B/C
SET
4
3.79
15.16
C) 220 KV BS
SET
2
3.79
7.58
D) 220 KV PT
SET
2
3.79
7.58
E)33KV T/F LV
SET
2
0.68
1.36
F)33KV BS
SET
2
0.68
1.36
G) 22KV P.T.
SET
2
0.68
1.36
H)33KV STN. T/F
SET
2
0.68
1.36
I)33KV BY ISOLATOR
SET
6
0.68
4.08
A) 220 KV T/F HV
NO
6
3.67
22.02
B) 220 KV B/C
NO
6
3.67
22.02
C) 220 KV BS
NO
3
3.67
11.01
D)33KV T/F LV
NO
6
0.26
1.56
E)33KV BS
NO
3
0.26
0.78
A) 220 KV
NO
6
2.78
16.68
B)33KV
NO
6
0.21
1.26
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
COST ESTIMATE OF 2 X 50 MVA, 220 /33-22KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 5
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
LIGHTENING ARRESTORS A) 220 KV
NO
6
0.54
3.24
B)33KV
NO
6
0.04
0.24
6
POWER TRANSFORMER 50 MVA, 220/33-22KV
NO
2
372.00
744.00
7
CONTROL & RELAY A) 220 KV T/F
SET
2
10.00
20.00
B) 220 KV B/C
SET
2
7.60
15.20
C) 220 KV BS
SET
1
7.48
7.48
D)33KV BS
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2.33
4.66
C) 220 KV B/C
BAY
2
1.64
3.28
D) 220 KV BS
BAY
1
1.64
1.64
E) 220 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 220 KV T/F HV
BAY
2
18.00
36.00
B) 220 KV B/C
BAY
2
18.00
36.00
C) 220 KV BS
BAY
1
18.00
18.00
D)33KV T/F LV
BAY
2
3.75
7.50
E)33KV BS
BAY
1
3.75
3.75
8
9
CONTROL CABLE
STRUCTURES
COST ESTIMATE OF 2 X 50 MVA, 220 /33-22KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 10
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
EARTHING & LIGHTING A) 220 KV T/F HV
BAY
2
4.00
8.00
B) 220 KV B/C
BAY
2
4.00
8.00
B) 220 KV BS
BAY
1
4.00
4.00
C)33KV T/F LV
BAY
2
0.70
1.40
D)33KV BS
BAY
1
0.70
0.70
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
4.92
9.84
16
BATTERY, BATTERY CHARGER DC
SET
1
7.12
7.12
17
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B)33KV
SET
1
7.34
7.34
A) 220 KV T/F HV
BAY
4
8.00
32.00
B) 220 KV BC
BAY
4
8.00
32.00
C) 220 KV BS
BAY
2
8.00
16.00
D)33KV T/F LV
BAY
4
0.80
3.20
e)33KV BS
Bay
2
0.80
1.60
11
18
FENCING
BUS BAR & INSULATORS
SUB TOTAL- I 19
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC. SUB TOTAL- II
1444.87 43.35 1488.22
COST ESTIMATE OF 2 X 50 MVA, 220 /33-22KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-II)
21
CONCRETE FOR FOUNDATION
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS 89.29
A) 220 KV T/F HV
Bay
2
20.00
40.00
B) 220 KV B/C
Bay
2
20.00
40.00
C) 220 KV BS
Bay
1
20.00
20.00
D)33KV T/F LV
Bay
2
5.00
10.00
E)33KV BS
Bay
1
5.00
5.00
F) 220 KV T/F PLINTH
Bay
2
6.00
12.00
SUB TOTAL - III
1704.51
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
117.89
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
14.57
GRAND TOTAL
1836.97
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
COST ESTIMATE OF 2 X 50 MVA, 132 /33KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CIRCUIT BREAKER A) 132 KV T/F HV
SET
2
10.08
20.16
B) 132 KV B/C
SET
2
10.08
20.16
C) 132 KV BS
SET
1
10.08
10.08
D)33KV T/F LV
SET
2
2.61
5.22
E)33KV BS
SET
1
2.61
2.61
A) 132 KV T/F HV
SET
6
2.46
14.76
B) 132 KV B/C
SET
4
2.46
9.84
C) 132 KV BS
SET
2
2.46
4.92
D) 132 KV PT
SET
2
2.46
4.92
E)33KV T/F LV
SET
2
0.68
1.36
F)33KV BS
SET
2
0.68
1.36
G) 22KV P.T.
SET
2
0.68
1.36
H)33KV STN. T/F
SET
2
0.68
1.36
I)33KV BY ISOLATOR
SET
6
0.68
4.08
A) 132 KV T/F HV
NO
6
0.97
5.82
B) 132 KV B/C
NO
6
0.97
5.82
C) 132 KV BS
NO
3
0.97
2.91
D)33KV T/F LV
NO
6
0.26
1.56
E)33KV BS
NO
3
0.26
0.78
A) 132 KV
NO
6
1.00
6.00
B)33KV
NO
6
0.21
1.26
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
COST ESTIMATE OF 2 X 50 MVA, 132 /33KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 5
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
LIGHTENING ARRESTORS A) 132 KV
NO
6
0.38
2.28
B)33KV
NO
6
0.04
0.24
6
POWER TRANSFORMER 50 MVA, 132 / 33KV
NO
2
228.00
456.00
7
CONTROL & RELAY A) 132 KV T/F
SET
2
11.52
23.04
B) 132 KV B/C
SET
2
7.60
15.20
C) 132 KV BS
SET
1
7.09
7.09
D)33KV BS
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B)132 KV T/F HV
BAY
2
2.33
4.66
C) 132KV B/C
BAY
2
1.64
3.28
D) 132 KV BS
BAY
1
1.64
1.64
E) 132 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 132 KV T/F HV
BAY
2
10.13
20.26
B) 132 KV B/C
BAY
2
10.13
20.26
C) 132 KV BS
BAY
1
10.13
10.13
D)33KV T/F LV
BAY
2
3.75
7.50
E)33KV BS
BAY
1
3.75
3.75
8
9
CONTROL CABLE
STRUCTURES
COST ESTIMATE OF 2 X 50 MVA, 132 /33KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 10
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
EARTHING & LIGHTING A) 132 KV T/F HV
BAY
2
3.25
6.50
B) 132 KV B/C
BAY
2
3.25
6.50
B) 132 KV BS
BAY
1
3.25
3.25
C)33KV T/F LV
BAY
2
0.70
1.40
D)33KV BS
BAY
1
0.70
0.70
I )PERIFERY FENCING
L.S.
1
10.00
10.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
15.00
15.00
12
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
13
T/F RAIL TRACK
L.S
2
3.00
6.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
1.71
3.42
16
BATTERY, BATTERY CHARGER DC
SET
1
3.02
3.02
17
BUSBAR PROTECTION A) 132 KV
SET
1
81.46
81.46
B)33KV
SET
1
7.34
7.34
A) 132 KV T/F HV
BAY
4
6.00
24.00
B) 132 KV BC
BAY
4
6.00
24.00
C) 132 KV BS
BAY
2
6.00
12.00
D)33KV T/F LV
BAY
4
0.80
3.20
e)33KV BS
Bay
2
0.80
1.60
11
18
FENCING
BUS BAR & INSULATORS
SUB TOTAL- I 19
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC. SUB TOTAL- II
942.39 28.27 970.66
COST ESTIMATE OF 2 X 50 MVA, 132 /33KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-II)
21
CONCRETE FOR FOUNDATION
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS 58.24
A) 132 KV T/F HV
Bay
2
15.00
30.00
B) 132 KV B/C
Bay
2
15.00
30.00
C) 132 KV BS
Bay
1
15.00
15.00
D)33KV T/F LV
Bay
2
5.00
10.00
E)33KV BS
Bay
1
5.00
5.00
F) 132 KV T/F PLINTH
Bay
2
6.00
12.00
SUB TOTAL - III
1130.91
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
78.33
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
9.68
GRAND TOTAL
1218.91
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 132 KV &33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
COST ESTIMATE OF 4 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
5
6
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CIRCUIT BREAKER A) 220 KV T/F HV
SET
4
19.83
79.32
B) 220 KV B/C
SET
2
19.83
39.66
C) 220 KV BS
SET
1
19.83
19.83
D)33KV T/F LV
SET
4
2.61
10.44
E)33KV BS
SET
3
2.61
7.83
A) 220 KV T/F HV
SET
12
3.79
45.48
B) 220 KV B/C
SET
4
3.79
15.16
C) 220 KV BS
SET
2
3.79
7.58
D) 220 KV PT
SET
2
3.79
7.58
E)33KV T/F LV
SET
4
0.68
2.72
F)33KV BS
SET
6
0.68
4.08
G) 22KV P.T.
SET
2
0.68
1.36
H)33KV STN. T/F
SET
2
0.68
1.36
I)33KV BY ISOLATOR
SET
12
0.68
8.16
A) 220 KV T/F HV
NO
12
3.67
44.04
B) 220 KV B/C
NO
6
3.67
22.02
C) 220 KV BS
NO
3
3.67
11.01
D)33KV T/F LV
NO
12
0.26
3.12
E)33KV BS
NO
9
0.26
2.34
A) 220 KV
NO
6
2.78
16.68
B)33KV
NO
6
0.21
1.26
A) 220 KV
NO
12
0.54
6.48
B)33KV
NO
12
0.04
0.48
POWER TRANSFORMER 50 MVA, 220/22KV
NO
4
299.00
1196.00
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
LIGHTENING ARRESTORS
COST ESTIMATE OF 4 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 7
8
9
10
11
12
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CONTROL & RELAY A) 220 KV T/F
SET
4
10.00
40.00
B) 220 KV B/C
SET
2
7.60
15.20
C) 220 KV BS
SET
1
7.48
7.48
D)33KV BS
SET
3
0.77
2.31
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2.33
4.66
C) 220 KV B/C
BAY
2
1.64
3.28
D) 220 KV BS
BAY
1
1.64
1.64
E) 220 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 220 KV T/F HV
BAY
4
18.00
72.00
B) 220 KV B/C
BAY
2
18.00
36.00
C) 220 KV BS
BAY
1
18.00
18.00
D)33KV T/F LV
BAY
4
3.75
15.00
E)33KV BS
BAY
3
3.75
11.25
A) 220 KV T/F HV
BAY
4
4.00
16.00
B) 220 KV B/C
BAY
2
4.00
8.00
B) 220 KV BS
BAY
1
4.00
4.00
C)33KV T/F LV
BAY
4
0.70
2.80
D)33KV BS
BAY
3
0.70
2.10
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
FIRE FIGHTING EQUIPMENTS
SET
4
7.50
30.00
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
FENCING
COST ESTIMATE OF 4 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
13
T/F RAIL TRACK
L.S
4
5.00
20.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
4.92
9.84
16
BATTERY, BATTERY CHARGER DC
SET
1
7.12
7.12
17
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B)33KV
SET
1
7.34
7.34
A) 220 KV T/F HV
BAY
8
8.00
64.00
B) 220 KV BC
BAY
4
8.00
32.00
C) 220 KV BS
BAY
2
8.00
16.00
D)33KV T/F LV
BAY
8
0.80
6.40
e)33KV BS
Bay
6
0.80
4.80
18
BUS BAR & INSULATORS
SUB TOTAL- I 19
2153.23
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC.
64.60
SUB TOTAL- II
2217.83
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-II)
21
CONCRETE FOR FOUNDATION
133.07
A) 220 KV T/F HV
Bay
4
20.00
80.00
B) 220 KV B/C
Bay
2
20.00
40.00
C) 220 KV BS
Bay
1
20.00
20.00
D)33KV T/F LV
Bay
4
5.00
20.00
E)33KV BS
Bay
3
5.00
15.00
F) 220 KV T/F PLINTH
Bay
4
6.00
SUB TOTAL - III
24.00 2549.90
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
176.42
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
21.81
GRAND TOTAL
2748.11
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
BREAK UP ESTIMATE OF 220/100 KV, 2 X 100 MVA ICT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O. 1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I) T/F
NO
2
19.83
39.66
II ) B/C
NO
2
19.83
39.66
III) B/S
NO
1
19.83
19.83
I) T/F
NO
2
10.08
20.16
II ) B/C
NO
2
10.08
20.16
III) B/S
NO
1
10.08
10.08
I) T/F
NO
6
3.79
22.74
II) B/C
NO
4
3.79
15.16
III) B/S
NO
2
3.79
7.58
IV) P.T.
NO
2
3.79
7.58
I) T/F
NO
6
2.46
14.76
II) B/C
NO
4
2.46
9.84
III) B/S
NO
2
2.46
4.92
IV) P.T.
NO
2
2.46
4.92
I) T/F
NO
6
3.67
22.02
II ) B/C
NO
6
3.67
22.02
III) B/S
NO
3
3.67
11.01
I) T/F
NO
6
0.97
5.82
II ) B/C
NO
6
0.97
5.82
III) B/S
NO
3
0.97
2.91
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
B) 132 KV ISOLATOR WITHOUT EB
3
A) 220 KV C.T.
B) 132 KV C.T.
BREAK UP ESTIMATE OF 220/100 KV, 2 X 100 MVA ICT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
NO
6
2.78
16.68
B) 132 KV
NO
6
1.00
6.00
A) 220 KV
NO
6
0.54
3.24
B) 132 KV
NO
6
0.38
2.28
6
2 X 100 MVA, 220 / 132 KV ICT
NO
2
407.00
814.00
7
CONTROL & RELAY A) 220 FOR B/C
SET
2
7.60
15.20
B) 220 KV FOR ICT
SET
2
10.70
21.40
C) 220 KV FOR B/S
SET
1
7.48
7.48
D) 132 FOR B/C
SET
2
7.60
15.20
E) 132 KV FOR B/S
SET
1
7.09
7.09
A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
A) 220 KV
BAY
5
18.00
90.00
B) 132 KV
BAY
5
10.13
50.65
A) 220 KV
BAY
5
4.00
20.00
B) 132 KV
BAY
5
3.25
16.25
4
5
8
9
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
BREAK UP ESTIMATE OF 220/100 KV, 2 X 100 MVA ICT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
2
12.50
25.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B) 132 KV
SET
1
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I 16
1799.22
SPARES FOR LA, CT, PT ETC.
53.98
SUB TOTAL - II 17
12.50
1853.20
CONCRETE FOUNDATION A) 220 KV
BAY
5
20.00
100.00
B) 132 KV
BAY
5
15.00
75.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
18
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
111.19
19
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.17)
148.97
20
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.19
18.41
GRAND TOTAL
2318.77
TOTAL COST OF SUBSTATION WORK RS. LAKHS
2318.77
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
BREAK UP ESTIMATE OF 220/132 KV, 2 X 100 MVA ICT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O. 1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I) T/F
NO
2
19.83
39.66
II ) B/C
NO
2
19.83
39.66
III) B/S
NO
1
19.83
19.83
I) T/F
NO
2
10.08
20.16
II ) B/C
NO
2
10.08
20.16
III) B/S
NO
1
10.08
10.08
I) T/F
NO
6
3.79
22.74
II) B/C
NO
4
3.79
15.16
III) B/S
NO
2
3.79
7.58
IV) P.T.
NO
2
3.79
7.58
I) T/F
NO
6
2.46
14.76
II) B/C
NO
4
2.46
9.84
III) B/S
NO
2
2.46
4.92
IV) P.T.
NO
2
2.46
4.92
I) T/F
NO
6
3.67
22.02
II ) B/C
NO
6
3.67
22.02
III) B/S
NO
3
3.67
11.01
I) T/F
NO
6
0.97
5.82
II ) B/C
NO
6
0.97
5.82
III) B/S
NO
3
0.97
2.91
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
B) 132 KV ISOLATOR WITHOUT EB
3
A) 220 KV C.T.
B) 132 KV C.T.
BREAK UP ESTIMATE OF 220/132 KV, 2 X 100 MVA ICT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
NO
6
2.78
16.68
B) 132 KV
NO
6
1.00
6.00
A) 220 KV
NO
6
0.54
3.24
B) 132 KV
NO
6
0.38
2.28
6
2 X 100 MVA, 220 / 132 KV ICT
NO
2
351.00
702.00
7
CONTROL & RELAY A) 220 FOR B/C
SET
2
7.60
15.20
B) 220 KV FOR ICT
SET
2
10.70
21.40
C) 220 KV FOR B/S
SET
1
7.48
7.48
D) 132 FOR B/C
SET
2
7.60
15.20
E) 132 KV FOR B/S
SET
1
7.09
7.09
A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
A) 220 KV
BAY
5
18.00
90.00
B) 132 KV
BAY
5
10.13
50.65
A) 220 KV
BAY
5
4.00
20.00
B) 132 KV
BAY
5
3.25
16.25
4
5
8
9
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
BREAK UP ESTIMATE OF 220/132 KV, 2 X 100 MVA ICT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
2
12.50
25.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B) 132 KV
SET
1
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I 16
1687.22
SPARES FOR LA, CT, PT ETC.
50.62
SUB TOTAL - II 17
1737.84
CONCRETE FOUNDATION A) 220 KV
BAY
5
20.00
100.00
B) 132 KV
BAY
5
15.00
75.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
18
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
104.27
19
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.17)
140.57
20
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.19
17.37
GRAND TOTAL
2187.05
TOTAL COST OF SUBSTATION WORK RS. LAKHS
2187.05
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
BREAK UP ESTIMATE OF 220/100 KV, 2 X 200 MVA ICT AT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O. 1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I) T/F
NO
2
19.83
39.66
II ) B/C
NO
2
19.83
39.66
III) B/S
NO
1
19.83
19.83
I) T/F
NO
2
10.08
20.16
II ) B/C
NO
2
10.08
20.16
III) B/S
NO
1
10.08
10.08
I) T/F
NO
6
3.79
22.74
II) B/C
NO
4
3.79
15.16
III) B/S
NO
2
3.79
7.58
IV) P.T.
NO
2
3.79
7.58
I) T/F
NO
6
2.46
14.76
II) B/C
NO
4
2.46
9.84
III) B/S
NO
2
2.46
4.92
IV) P.T.
NO
2
2.46
4.92
I) T/F
NO
6
3.67
22.02
II ) B/C
NO
6
3.67
22.02
III) B/S
NO
3
3.67
11.01
I) T/F
NO
6
0.97
5.82
II ) B/C
NO
6
0.97
5.82
III) B/S
NO
3
0.97
2.91
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
B) 132 KV ISOLATOR WITHOUT EB
3
A) 220 KV C.T.
B) 132 KV C.T.
BREAK UP ESTIMATE OF 220/100 KV, 2 X 200 MVA ICT AT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
NO
6
2.78
16.68
B) 132 KV
NO
6
1.00
6.00
A) 220 KV
NO
6
0.54
3.24
B) 132 KV
NO
6
0.38
2.28
6
2 X 200 MVA, 220 / 132 KV ICT
NO
2
729.00
1458.00
7
CONTROL & RELAY A) 220 FOR B/C
SET
2
7.60
15.20
B) 220 KV FOR ICT
SET
2
10.70
21.40
C) 220 KV FOR B/S
SET
1
7.48
7.48
D) 132 FOR B/C
SET
2
7.60
15.20
E) 132 KV FOR B/S
SET
1
7.09
7.09
A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
A) 220 KV
BAY
5
18.00
90.00
B) 132 KV
BAY
5
10.13
50.65
A) 220 KV
BAY
5
4.00
20.00
B) 132 KV
BAY
5
3.25
16.25
4
5
8
9
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
BREAK UP ESTIMATE OF 220/100 KV, 2 X 200 MVA ICT AT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
2
12.50
25.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B) 132 KV
SET
1
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I 16
2443.22
SPARES FOR LA, CT, PT ETC.
73.30
SUB TOTAL - II 17
2516.52
CONCRETE FOUNDATION A) 220 KV
BAY
5
20.00
100.00
B) 132 KV
BAY
5
15.00
75.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
18
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
150.99
19
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.17)
197.27
20
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.19
24.38
GRAND TOTAL
3076.16
TOTAL COST OF SUBSTATION WORK RS. LAKHS
3076.16
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
BREAK UP ESTIMATE OF 220/132 KV, 2 X 200 MVA ICT AT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O. 1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I) T/F
NO
2
19.83
39.66
II ) B/C
NO
2
19.83
39.66
III) B/S
NO
1
19.83
19.83
I) T/F
NO
2
10.08
20.16
II ) B/C
NO
2
10.08
20.16
III) B/S
NO
1
10.08
10.08
I) T/F
NO
6
3.79
22.74
II) B/C
NO
4
3.79
15.16
III) B/S
NO
2
3.79
7.58
IV) P.T.
NO
2
3.79
7.58
I) T/F
NO
6
2.46
14.76
II) B/C
NO
4
2.46
9.84
III) B/S
NO
2
2.46
4.92
IV) P.T.
NO
2
2.46
4.92
I) T/F
NO
6
3.67
22.02
II ) B/C
NO
6
3.67
22.02
III) B/S
NO
3
3.67
11.01
I) T/F
NO
6
0.97
5.82
II ) B/C
NO
6
0.97
5.82
III) B/S
NO
3
0.97
2.91
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
B) 132 KV ISOLATOR WITHOUT EB
3
A) 220 KV C.T.
B) 132 KV C.T.
BREAK UP ESTIMATE OF 220/132 KV, 2 X 200 MVA ICT AT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
NO
6
2.78
16.68
B) 132 KV
NO
6
1.00
6.00
A) 220 KV
NO
6
0.54
3.24
B) 132 KV
NO
6
0.38
2.28
6
2 X 200 MVA, 220 / 132 KV ICT
NO
2
508.00
1016.00
7
CONTROL & RELAY A) 220 FOR B/C
SET
2
7.60
15.20
B) 220 KV FOR ICT
SET
2
10.70
21.40
C) 220 KV FOR B/S
SET
1
7.48
7.48
D) 132 FOR B/C
SET
2
7.60
15.20
E) 132 KV FOR B/S
SET
1
7.09
7.09
A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
A) 220 KV
BAY
5
18.00
90.00
B) 132 KV
BAY
5
10.13
50.65
A) 220 KV
BAY
5
4.00
20.00
B) 132 KV
BAY
5
3.25
16.25
4
5
8
9
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
BREAK UP ESTIMATE OF 220/132 KV, 2 X 200 MVA ICT AT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
2
12.50
25.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B) 132 KV
SET
1
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I 16
2001.22
SPARES FOR LA, CT, PT ETC.
60.04
SUB TOTAL - II 17
2061.26
CONCRETE FOUNDATION A) 220 KV
BAY
5
20.00
100.00
B) 132 KV
BAY
5
15.00
75.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
18
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
123.68
19
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.17)
164.12
20
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.19
20.29
GRAND TOTAL
2556.35
TOTAL COST OF SUBSTATION WORK RS. LAKHS
2556.35
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
BREAK UP ESTIMATE OF 220/132-110 KV, 2 X 200 MVA ICT AT 220/132-110/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O. 1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I) T/F
NO
2
19.83
39.66
II ) B/C
NO
2
19.83
39.66
III) B/S
NO
1
19.83
19.83
I) T/F
NO
2
10.08
20.16
II ) B/C
NO
2
10.08
20.16
III) B/S
NO
1
10.08
10.08
I) T/F
NO
6
3.79
22.74
II) B/C
NO
4
3.79
15.16
III) B/S
NO
2
3.79
7.58
IV) P.T.
NO
2
3.79
7.58
I) T/F
NO
6
2.46
14.76
II) B/C
NO
4
2.46
9.84
III) B/S
NO
2
2.46
4.92
IV) P.T.
NO
2
2.46
4.92
I) T/F
NO
6
3.67
22.02
II ) B/C
NO
6
3.67
22.02
III) B/S
NO
3
3.67
11.01
I) T/F
NO
6
0.97
5.82
II ) B/C
NO
6
0.97
5.82
III) B/S
NO
3
0.97
2.91
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
B) 132 KV ISOLATOR WITHOUT EB
3
A) 220 KV C.T.
B) 132 KV C.T.
BREAK UP ESTIMATE OF 220/132-110 KV, 2 X 200 MVA ICT AT 220/132-110/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
NO
6
2.78
16.68
B) 132 KV
NO
6
1.00
6.00
A) 220 KV
NO
6
0.54
3.24
B) 132 KV
NO
6
0.38
2.28
6
2 X 200 MVA, 220 / 132110 KV ICT
NO
2
807.00
1614.00
7
CONTROL & RELAY A) 220 FOR B/C
SET
2
7.60
15.20
B) 220 KV FOR ICT
SET
2
10.70
21.40
C) 220 KV FOR B/S
SET
1
7.48
7.48
D) 132 FOR B/C
SET
2
7.60
15.20
E) 132 KV FOR B/S
SET
1
7.09
7.09
A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
A) 220 KV
BAY
5
18.00
90.00
B) 132 KV
BAY
5
10.13
50.65
A) 220 KV
BAY
5
4.00
20.00
B) 132 KV
BAY
5
3.25
16.25
4
5
8
9
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
BREAK UP ESTIMATE OF 220/132-110 KV, 2 X 200 MVA ICT AT 220/132-110/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
2
12.50
25.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B) 132 KV
SET
1
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I 16
2599.22
SPARES FOR LA, CT, PT ETC.
77.98
SUB TOTAL - II 17
2677.20
CONCRETE FOUNDATION A) 220 KV
BAY
5
20.00
100.00
B) 132 KV
BAY
5
15.00
75.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
18
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
160.63
19
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.17)
208.97
20
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.19
25.83
GRAND TOTAL
3259.63
TOTAL COST OF SUBSTATION WORK RS. LAKHS
3259.63
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
Estimate of 2 x 100 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
Particulars
Unit Qty.
1
Rate/Per Unit
Amount in Rs. Lakhs
Circuit breaker a) 220 KV (T/F)
No.
b) 132 KV (T/F)
No.
2
19.83
39.66
2
10.08
20.16
1
19.83
19.83
1
19.83
19.83
2
10.08
20.16
1
10.08
10.08
8
3.79
30.32
2
3.79
7.58
3
3.79
11.37
2
3.79
7.58
6
2.46
14.76
4
2.46
9.84
2
2.46
4.92
2
2.46
4.92
6
3.67
22.02
3
3.67
11.01
3
3.67
11.01
6
0.97
5.82
6
0.97
5.82
3
0.97
2.91
6
2.78
16.68
6
1.00
6.00
Circuit breaker
2
a) 220 KV (TBC)
No.
b) 220 KV (B.C.)
No.
c) 132 KV (B.C.)
No.
d) 132 KV (B. S.)
No.
Isolator without E.B. a) 220 KV (T/F Bay)
Set
b) 220 KV (TBC)
Set
c) 220 KV (B.C.)
Set
d) 220 KV (P.T.)
Set
Isolator without E.B.
3
a) 132 KV (T/F Bay)
Set
b) 132 KV (BC)
Set
c) 132 KV (B.S.)
Set
d) 132 KV (PT)
Set
Current Transformers a) 220 KV (T/F Bay)
No.
b) 220 KV (TBC)
No.
c) 220 KV (B.C.)
No.
Current Transformers
4
a) 132 KV (T/F Bay)
No.
b) 132 KV (B.C.)
No.
c) 132 KV (B.S.)
No.
Potential Transformer a) 220 KV
No.
b) 132 KV
No.
Estimate of 2 x 100 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
Particulars
Unit Qty.
5
6
a) 220 KV (T/F Bay)
No.
b) 132 KV (T/F Bay)
No.
No.
b) 220 KV (TBC)I/II/III
No.
c) 220 KV (B.C.) I/II/III
No.
d) 220 KV B.B. Protection (numerical) I/II/IIII
No.
e) 132 KV (T/F LV) I/II/III
No.
f) 132 KV (BC) I/II/III
No.
g) 132 KV (BS) I/II/III
No.
h) 132 KV Busbar protection (numerical) I/II/III
No.
3.24
6
0.38
2.28
2
351.00
702.00
2
III)
12.21
24.42
1
III)
6.20
6.20
1
III)
7.60
7.60
1
III)
92.32
92.32
2
II)
11.52
23.04
2
II)
7.60
15.20
1
II)
7.09
7.09
1
II)
81.46
81.46
Structures
b) 132 KV (I/II/III)
10
0.54
Control & Relay
a) 220 KV (I/II/III)
9
6
I.C. Transformer
a) 220 KV (T/F HV) I/II/III
8
Amount in Rs. Lakhs
Lightening Arrestor
100 MVA, 220/132 KV 7
Rate/Per Unit
Bay
I)
14.25
II)
18.00
4
III)
24.75
I)
8.25
5
II)
10.13
III)
12.00
Bay
99.00 50.65
Control Cable A) TRANSFORMER
BAY
B) T/F HV
BAY
C) B/C
BAY
D) BS
BAY
E) PT
BAY
2
1.61
3.22
4
2.33
9.32
4
1.64
6.56
2
1.64
3.28
4
0.45
1.80
Busbar & Insulators (Twin conductor bus) a) 220 KV (I/II/III)
Bay 8
b) 132 KV (I/II/III)
Bay 10
I)
7.50
II)
8.00
III)
9.00
I)
5.50
II)
6.00
72.00 60.00
Estimate of 2 x 100 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
Particulars
Unit Qty.
Rate/Per Unit III)
7.00
Amount in Rs. Lakhs
Estimate of 2 x 100 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
Particulars
Unit Qty.
Rate/Per Unit
Amount in Rs. Lakhs
11
Rail Track
L.S.
2
5.00
10.00
12
Firefighting equipments
Set
2
12.50
25.00
Earthing & Lighting a) 220 KV Bay
Bay 4
b) 132 KV Bay
Bay 5
I)
3.25
II)
4.00
III)
4.60
I)
2.60
II)
3.25
III)
381.75
18.40 16.25
BW Fencing (Periphery) Chainlink Fencing (Sub-station) a) BW Fencing with (Perphery)
L.S.
L.S.
15.00
b) Chain Link Fencing (Sub-station)
L.S.
L.S.
30.00
SUB TOTAL - I 13
15
30.00 1687.61
Spares for CB, CT, LA, PT etc
50.63
SUB TOTAL - II 14
15.00
1738.24
Transportation to site 5%, Insurance 1% (Total 6% on Subtotal - II
104.29
Concreting for foundation a) 220 KV Bay (I/II/III)
Bay
4
20.00
80.00
b) 132 KV Bay
Bay
5
15.00
75.00
c) Transformer Plinth
No.
2
6.00
12.00
SUB TOTAL - III
2009.53
16
Erection Charges @ 7.5% on Subtotal I and item no.15
139.10
17
Service tax on erection charges (12.36%) item no. 16 GRAND TOTAL
17.19 2165.82
Estimate of 2 x 200 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
1
Particulars
Unit Qty.
Rate/Per Unit
Amount in Rs. Lakhs
Circuit breaker a) 220 KV (T/F)
No.
2
19.83
39.66
b) 132 KV (T/F)
No.
2
10.08
20.16
a) 220 KV (TBC)
No.
1
19.83
19.83
b) 220 KV (B.C.)
No.
1
19.83
19.83
c) 132 KV (B.C.)
No.
2
10.08
20.16
d) 132 KV (B. S.)
No.
1
10.08
10.08
a) 220 KV (T/F Bay)
Set
8
3.79
30.32
b) 220 KV (TBC)
Set
2
3.79
7.58
c) 220 KV (B.C.)
Set
3
3.79
11.37
d) 220 KV (P.T.)
Set
2
3.79
7.58
a) 132 KV (T/F Bay)
Set
6
2.46
14.76
b) 132 KV (BC)
Set
4
2.46
9.84
c) 132 KV (B.S.)
Set
2
2.46
4.92
d) 132 KV (PT)
Set
2
2.46
4.92
a) 220 KV (T/F Bay)
No.
6
3.67
22.02
b) 220 KV (TBC)
No.
3
3.67
11.01
c) 220 KV (B.C.)
No.
3
3.67
11.01
a) 132 KV (T/F Bay)
No.
6
0.97
5.82
b) 132 KV (B.C.)
No.
6
0.97
5.82
c) 132 KV (B.S.)
No.
3
0.97
2.91
a) 220 KV
No.
6
2.78
16.68
b) 132 KV
No.
6
1.00
6
a) 220 KV (T/F Bay)
No.
6
0.54
3.24
b) 132 KV (T/F Bay)
No.
6
0.38
2.28
No.
2
508.00
1016.00
Circuit breaker
2
Isolator without E.B.
Isolator without E.B.
3
Current Transformers
Current Transformers
4
5
Potential Transformer
Lightening Arrestor
6
I.C. Transformer
7
Control & Relay
200 MVA, 220/132 KV a) 220 KV (T/F HV) I/II/III b) 220 KV (TBC)I/II/III
No.
c) 220 KV (B.C.) I/II/III
No.
d) 220 KV B.B. Protection (numerical) I/II/IIII
No.
e) 132 KV (T/F LV) I/II/III
No.
f) 132 KV (BC) I/II/III
No.
g) 132 KV (BS) I/II/III
No.
h) 132 KV Busbar protection (numerical) I/II/III
No.
2
III)
12.21
24.42
1
III)
6.20
6.20
1
III)
7.60
7.60
1
III)
92.32
92.32
2
II)
11.52
23.04
2
II)
7.60
15.20
1
II)
7.09
7.09
1
II)
92.32
92.32
Estimate of 2 x 200 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
Particulars
Unit Qty.
8
Bay
4 b) 132 KV (I/II/III)
Bay 5
10
Amount in Rs. Lakhs
Structures a) 220 KV (I/II/III)
9
Rate/Per Unit
I)
14.25
II)
18.00
III)
24.75
I)
8.25
II)
10.13
III)
12.00
99 50.65
Control Cable A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
Busbar & Insulators (Twin conductor bus) a) 220 KV (I/II/III)
Bay
8 b) 132 KV (I/II/III)
Bay 10
I)
7.50
II)
8.00
III)
9.00
I)
5.50
II)
6.00
III)
7.00
72.00 60.00
11
Rail Track
L.S.
2
5.00
10.00
12
Firefighting equipments
Set
2
12.50
25.00
Earthing & Lighting Bay
a) 220 KV Bay
4 b) 132 KV Bay
Bay 5
I)
3.25
II)
4.00
III)
4.60
I)
2.60
II)
3.25
III)
392.61
18.40 16.25
BW Fencing (Periphery) Chainlink Fencing (Sub-station) a) BW Fencing with (Perphery)
L.S.
b) Chain Link Fencing (Sub-station)
L.S.
L.S.
15.00
L.S.
30.00
SUB TOTAL - I 13
15
30.00 2012.47
Spares for CB, CT, LA, PT etc
60.37
SUB TOTAL - II 14
15.00
2072.84
Transportation to site 5%, Insurance 1% (Total 6% on Subtotal - II
124.37
Concreting for foundation a) 220 KV Bay (I/II/III)
Bay
4
20.00
80.00
b) 132 KV Bay
Bay
5
15.00
75.00
c) Transformer Plinth
No.
2
6.00
12.00
SUB TOTAL - III
2364.21
16
Erection Charges @ 7.5% on Subtotal I and item no.15
163.46
17
Service tax on erection charges (12.36%) item no. 16 GRAND TOTAL
20.20 2547.87
BREAK UP ESTIMATE OF 220/132 KV ICT either 100 MVA / 200 MVA AND 2 x 50 MVA 220/33 KV AT 220/132/33 KV S/S SR.N PARTICULARS O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV T/F H.V.
NO
2
19.83
39.66
B) 33 KV(T/F LV & BS)
NO
3
2.61
7.83
2
33 KV BY ISOLATOR WITHOUT EB
NO
6
0.68
4.08
3
ISOLATOR WITHOUT EB A) 220 KV T/F H.V.
NO
6
3.79
22.74
B) 33 KV (T/F LV & BS)
NO
8
0.68
5.44
A) 220 KV T/F H.V.
NO
6
3.67
22.02
B) 33 KV (T/F LV & BS)
NO
9
0.26
2.34
NO
6
0.21
1.26
A) 220 KV
NO
6
0.54
3.24
B) 33 KV
NO
6
0.04
0.24
NO
2
299.00
598.00
A) 220 KV FOR T/F
SET
2
10.00
20.00
B) 33 KV FOR B/S
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2.33
4.66
C)33KV T/F LV
BAY
2
0.80
1.60
D)33KV BS
BAY
1
0.80
0.80
E)33KV PT
BAY
2
0.21
0.42
1
4
5
CIRCUIT BREAKER
CURRENT TRANSFORMER
P.T. A) 33 KV
6
7
LIGHTENING ARRESTOR
POWER TRANSFORMER A) 2 X 50 MVA, 220 / 33 KV
8
9
CONTROL & RELAY
CONTROL CABLE
BREAK UP ESTIMATE OF 220/132 KV ICT either 100 MVA / 200 MVA AND 2 x 50 MVA 220/33 KV AT 220/132/33 KV S/S SR.N PARTICULARS O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
BAY
2
18.00
36.00
B) 33 KV(T/F LV & BS)
BAY
3
3.75
11.25
11
FIRE FIGHTING EQUIPMENT
SET
2
7.50
15.00
12
EARTHING & LIGHTING A) 220 KV
BAY
2
4.00
8.00
B) 33 KV(T/F LV & BS)
BAY
3
0.70
2.10
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
STATION T/F
SET
2
4.31
8.62
15
AC DIST.BOARD.
NO
2
4.92
9.84
16
BATTERY, BATTERY CHARGER DC DIST.BOARD ALONGWITH E/F ANNUNCIATOR & PORTABLE E/F DETECTOR.
SET
1
7.12
7.12
17
BUSBAR AND INSULATORS A) 220 KV
BAY
4
8.00
32.00
B) 33 KV(T/F LV & BS)
BAY
6
0.80
4.80
10
STRUCTURES
SUB TOTAL - I 18
883.05
SPARES FOR LA, CT, PT ETC.
26.49
SUB TOTAL - II 19
20
909.54
CONCRETE FOUNDATION A) 220 KV
BAY
2
20.00
40.00
B) 33 KV(T/F LV & BS)
BAY
3
5.00
15.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
54.57
BREAK UP ESTIMATE OF 220/132 KV ICT either 100 MVA / 200 MVA AND 2 x 50 MVA 220/33 KV AT 220/132/33 KV S/S SR.N PARTICULARS O. 21
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.19)
22
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.21
UNIT
QTY.
RATE/UNIT
71.25
8.81
GRAND TOTAL TOTAL COST OF SUBSTATION WORK RS.
AMOUNT RS.IN LAKHS
1111.17 LAKHS
1111.17
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
Cost Estimate of PLCC Station Equipments for 220 KV System Sr. NO. 1
Items
Qty.
UpSs Comprising of i) 48 V, 200 AH Battery and
72396.00 1 Set
Microprocessor based 12/8 lines EPAX with Telephone Cable and wiring etc.
3
Push button Telephones( nos)
4
PLCC Testing equipment digital signal level meter, Digital signal level oscillator, Oscilloscope with allied assortment etc.
5 6 7
8
88484.00 329203.93
329203.93
1 Set 5
L.S.
613.15
L.S.
Sub Total-I : Spares @ 3% on Sub Total- I Sub Total-II : Transportation, Insurance @ 6 % on Sub Total-II
3065.75
600000.00
1093149.68 32794.49 1125944.17 67556.65
Cost of installation, Testing & Communication @ 7.5% on Sub Total-I Service Tax ( 12.36 % on item 7 ) Grand Total in Rs. Grand Total in Rs. Lakhs
Say Rs.
Amount in Rs. 160880.00
ii) 48 V, 50 A, Battery charger with D.C. Board 2
Unit Rate in Rs.
81986.23
10133.50 1285620.54 12.86
12.86 Lakhs Page no. : 76
Cost Estimate of PLCC Station Equipments for 132 KV or 100 KV System Sr. NO. 1
Items
Qty.
UpSs Comprising of i) 48 V, 200 AH Battery and
1 Set
3
4
5.00 6.00 7.00
8.00
Microprocessor based 12/8 lines EPAX with Telephone Cable and wiring etc. Push button Telephones( nos)
160880.00
88484.00 1 Set
329203.93
5
613.15
PLCC Testing equipment digital signal level meter, Digital signal level oscillator, Oscilloscope with allied assortment etc. Sub Total-I : Spares @ 3% on Sub Total- I Sub Total-II : Transportation, Insurance @ 6 % on Sub Total-II
L.S.
L.S.
329203.93 3065.75
600000.00 1093149.68 32794.49 1125944.17 67556.65
Cost of installation, Testing & Communication @ 7.5% on Sub Total-I Service Tax ( 12.36 % on item 7 )
81986.23
10133.50
Grand Total in Rs. Grand Total in Rs. Lakhs
Say Rs.
Amount in Rs.
72396.00
ii) 48 V, 50 A, Battery charger with D.C. Board 2
Unit Rate in Rs.
1285620.54 12.86
12.86 Lakhs
Page no. : 77
Standard Cost Estimate of PLCC Line Equipments on One End of 220 KV Trans.Lines
Sr. No. 1
Equipment Wave trap 1250 A/0.5 mH with three connecting clamps
2
Unit Rate in Rs. 464023.43
2
Coupling Capacitors for 220 KV
2
224278.85
448557.70
3
Co-axial cable 75 ohms unbalanced
0.5 Km
116790.00
58395.00
4
Twin channel carrier set Protection Coupler Double Circuit
1
634406.00
634406.00
5 6
7 8
9
10
11
Qty
Coupling Device for 1 Set phase to phase coupling (200W) Cost of civil works L.S. Sub Total- I : Cost of spares (@ 3% )
34018.15
L.S.
Sub Total-II : Transportation, Insurance @ 6 % on Sub Total-II Cost of installation testing and commissioning @ 7.5% on Sub Total-I Service Tax ( 12.36 % on item no 10 ) Grand Total in Rs. Grand Total in Rs. Lakhs
Say Rs.
Amount in Rs. 928046.86
34018.15
15000.00 2118423.71 63552.71 2181976.42 130918.59
158881.78
19637.79 2491414.58 24.91
24.91 Lakhs Page no. : 78
Standard Cost Estimate of PLCC Line Equipments on One End of 132 KV or 100 KV Trans.Lines
Sr. No.
Equipment
Qty
Unit Rate in Rs.
Amount in Rs.
1
Wave trap 630 A/0.5 mH with three connecting clamps
2
433972.30
867944.60
2
Coupling Capacitors for 132 KV
2
145632.88
291265.77
3
Co-axial cable 75 ohms unbalanced
0.5 Km
116790.00
58395.00
4
Twin channel carrier set
1
634405.70
634405.70
5 6
7 8
9
10
11
Protection Coupler Double Circuit 1 Set Coupling Device for phase to phase coupling (200W) Cost of civil works L.S. Sub Total- I : Cost of spares (@ 3% )
34018.15
L.S.
Sub Total-II : Transportation, Insurance @ 6 % on Sub Total-II Cost of installation testing and commissioning @ 7.5% on Sub Total-I Service Tax ( 12.36 % on item no 10 ) Grand Total in Rs. Grand Total in Rs. Lakhs
Say Rs.
34018.15
15000.00 1901029.21 57030.88 1958060.09 117483.61
142577.19
17622.54 2235743.43 22.36
22.36 Lakhs Page no .: 79
Cost of Batteries Amt in Rs. Sr.No Items .
Unit A Tender Base Date/AT Cost Rs. ref.
Projected rate Price Variation with IEEMA PV as per IEEMA as on MARCH in % age 08
1
110 V,10 A ( Load ) + 20 A Boost Charger alongwith DCDB
135000
April 07 /T0703/0107
0.55%
135742.50
2
48 V ,300 A float cum Boost Charger alongwith DCDB.
627000
Sept 05/T0705/0414
26.02%
790145.40
3
48 V ,50 A float cum Boost Charger alongwith DCDB.
88000
April 07 /T0704/0107
0.55%
88484.00
729000
April 07 /T0703/0107
0.55%
733009.50
446000
April 07 /T0703/0107
0.55%
448453.00
165000
April 07 /T0701/0107
0.55%
165907.50
205000
April 07 /T0703/0107
0.55%
206127.50
72000
April 07 /T0703/0107
0.55%
72396.00
293000
April 07 /T0703/0107
0.55%
294611.50
200 V ,500 AH Lead acid stationary 4 battery complete set with all accessories 200 V ,300 AH Lead acid stationary 5 battery complete set with all accessories 110 V ,200 AH Lead acid stationary 6 battery complete set with all accessories 110 V ,300 AH Lead acid stationary 7 battery complete set with all accessories 48 V ,200 AH Lead acid stationary 8 battery complete set with all accessories 48 V ,1000 AH Lead acid stationary 9 battery complete set with all accessories 10
220 V,40 A ( Load ) + 50 A Boost Charger alongwith DCDB
614000
April 07 /T0703/0107
0.55%
617377.00
11
220 V,20 A ( Load ) + 30 A Boost Charger alongwith DCDB
209000
Sept 05/T0705/0414
26.02%
263381.80
Sr No Substation 1 2
220 kV 132 / 110 kV
Battery Cost Rs. in Lakhs 4.48+2.63 7.12 1.36 + 1.66 3.02 Page no. : 80
Unit rate of PLCC Equipments Sr. Items No.
Unit A Tender Cost in Rs.
Price Variation Base Date/AT as per ref. IEEMA in % age
Projected rate with IEEMA PV as on MARCH-07
1
Line Traps 2000A / 1.0.0 mH
885656.00
July-05 /T16.79% 0703/0405
1034357.64
2
Line Traps 1250A / 0.5.0 mH
436440.40
April 07 /T0705/0207
6.32%
464023.43
3
Line Traps 630 A / 0.5.0 mH
408175.60
April 07 /T0705/0207
6.32%
433972.30
4
Coupling Capacitor 220 kV
210947.00
April 07 /T0705/0207
6.32%
224278.85
5
Coupling Capacitor 132 kV
136976.00
April 07 /T0705/0207
6.32%
145632.88
6
Coupling Devices 640 Watts
44340.00
July-05 /T16.79% 0703/0405
51784.69
7
Coupling Devices 200 Watts
31996.00
April 07 /T0705/0207
34018.15
8
H.F. Cable 75 Ohm in kM
100000.00
July-05 /T16.79% 0703/0405
116790.00
9
PLC Terminal 40 W T/C with Protection Coupler
596694.60
April 07 /T0705/0207
6.32%
634405.70
10
PLC Terminal 40 W S/C with Protection Coupler
485327.00
April 07 /T0705/0207
6.32%
515999.67
11
PLC Terminal 20 W S/C without Protection Coupler
343675.00
July-05 /T16.79% 0703/0405
401378.03
12 EPAX 20/8
398080.00
July-05 /T16.79% 0703/0405
464917.63
13 EPAX 12/8
309635.00
April 07 /T0705/0207
329203.93
14 Push Button Telephone
525.00
6.32%
6.32%
July-05 /T16.79% 0703/0405
613.15 Page no. : 81
BREAK UP SCADA SYSTEM SR.NO.
PARTICULARS
1
SCADA SCADA SYSTEM COMPRISING OF BASE SERVER CUM WORK STATION COMPRISING PENTIUM PC 2.8 GHZ 1.44 MB FDD 1 GB RAM, 80 GB HARD DISC, COMBO DRIVE(CD RAM & DVD R/W), 21" TFT MONITOR, KEY BOARD, MOUSE AND LICENCED OPERATING SYSTEM.
A)
UNIT
RATE PER UNIT
SET
4
1
4
QTY. AMOUNT IN RS. LAKHS
B)
SCADA SOFTWARE
SET
21
1
21
C)
BAY CONTROLLER/RTU, GPS CLOCK, PARALLEL REDUDANT UPS SYSTEM (MIN 5 HOURS BACKUP)
SET
30
1
30
D)
LAN SWITCH, OPTICAL FIBRE CABLES, CONTROL CABLES, A3 SIZE PRINTER(LASERJET, COLOUR), A4 SIZE DOT MATRIX PRINTER, FURNITURE FOR SCADA SYSTEM
SET
8
1
8
E)
LAPTOP WITH MAINTAINANCE SOFTWARE OF LATEST HARDWARE CONFIGURATION
SET
2
1
2
F)
ETC OF SCADA SYSTEM
SET
5
1
5
TOTAL RS.
70
PAGE O 82
Rs. in Lakhs
Cost Estimate of Civil works ( 2008-2009 ) Sr. No. 1
Particulars
Land Acquisition (a) Agriculture (b) MIDC
Min Max
(c) Urban
220 KV Sub-station
132 KV Sub-station
100.00
70.00
100.00 800.00
50.00 300.00
300.00
200.00
33 kV
220 KV Bay extention
132 KV Bay extention
8.00
4.00
2
Land Development with UCR/RCC retaining wall and step wall etc.
90.00
65.00
7.00
5.00
3
Control Room Building/Store shed/ A.C.Plant etc.
80.00
60.00
7.00
6.00
4
Staff Quarters
75.00
50.00
3.00
3.00
5
Cable Trench
30.00
25.00
3.00
3.00
6
Electrification (@ 7.5% on item 3&4)
11.63
8.25
0.75
0.68
7
Water supply and drainageetc. (LS)
30.00
25.00
1.00
1.00
8
Roads etc. (WBM and Asphalting)
25.00
20.00
2.00
1.50
9
Metal spreading GI pipeline and other misc. civil works
25.00
20.00
2.00
2.00
10 T/F Oil Collection tank
7.00
11 Rail Track
5.00
3.00
1.00
15.00
10.00
2.00
30.00
15.00
3.00
12
Fencing Periphery fencing Chain-link fencing ( Sub-Station)
Rs. in Lakhs
Cost Estimate of Civil works ( 2008-2009 ) Sr. No.
220 KV Sub-station
132 KV Sub-station
33 kV
220 KV Bay extention
132 KV Bay extention
80.00
60.00
5.00
20.00
15.00
b) Concrete for T/F Plenth
6.00
6.00
3.00
Furniture in Control room, Office & Rest room
10.00
10.00
2.50
2.50
0.50
0.50
822.63
580.25
28.75
23.18
1622.63
880.25
922.63
630.25
622.63
450.25
Particulars
a) Concrete for foundation (I/II/III) For 220 kV- Rs.20 lakhs 13 / Bay For 132 kV- Rs.15 lakhs / Bay
14
Material required for pantry such as LPG 15 connection, Utensiles, Crockery, Shelf Refridgerator etc.
16
TV, Set Top Box / Dish Antena
17 Total (i) For Urban land (ii) For MIDC land Max Min (iii) For Agri land
Note : Land Plot area for (i) 220 KV S/s. 300 Mtr x 200 Mtr (ii) for 132 KV S/s. 200 Mtr x 150 Mtr Rate of lands (1) Urban land
Rs. 500 per Sq.mt.
(2) MIDC land
Rs. 300 to 700 per Sq.mt.
(3) Agriculture land - lump sum. Reference : Civil works cost data from Karad received vide letetr no 101 dt 08.04.2008
Page83-84
Cost of the line conductor & Towers
Price of material as
Sr. No
Conductor
Cost of the on AT no. with date / Base Cost 31 st March2008 conductor escalation Date by using IEEMA per km. index
1
0.2 ACSR " Panther " conductor
118753.00
T-0807/0507/ JUL 07 (with 5 % rise)
5937.65
124690.65
2
0.4 ACSR " Zebra " conductor
214144.00
T-0807/0507/ JUL 07 (with 5 % rise)
10707.20
224851.20
3
0.5 ACSR " Moose " conductor
260121.00
T-0807/0507/ JUL 07 (with 5 % rise)
13006.05
273127.05
4
80 sq.mm. AAA conductor
6
285/ 525 sq.mm AAA conductor
254646.00
7
560 sq.mm. AAA conductor with steel drum
257791.00
T-0812 /1107 / Jan 08
257791.00
8
560 sq.mm. AAA conductor with wooden drum
254646.00
T-0812 /1107 / Jan 08
254646.00
9
7 / 3.15 mm G.S. earth wire
27826.00
T-0808/0507/ JUL 07 (with 5 % rise)
1391.30
29217.30
10 7 / 3.66 mm G.S. earth wire
27594.59
T-0802 dt Jul.06/Apr 06 ( with 10 % rise)
2759.46
30354.05
Price of material as on 31 st March 2008 by using IEEMA index
Sr. No
Structure material
36081.00
T-0812 /1107 / Jan 08
36081.00
--
254646.00
Cost of the Structure per Metric Ton.
AT no. with date
IEEMA index
1
220 KV / 132 KV / 33 KV Substation Gantry Structures
56330.00
T-702/0106/ June 06
0.23
69207.04
2
Nut & Bolts
65526.00
T-702/0106/ June 06
0.23
80505.24
3
220 KV / 132 KV D/c & Horizontal Towers.
54758.00
T-708/707/ SEPT 07
0.13
61843.69
4
Nut & Bolts
70325.00
T-708/707/ SEPT 07
0.13
79425.06
PAGE NO 85
COST OF CASTING FOUNDATION FOR VARIOUS 220 KV TOWERS FOR 10 KM LONG LINE
Sr. No.
Type of Foundation
Quantity (Nos.)
220 KV D/C Line Unit Rate Cost (Rs.)
220 KV M/C Line Unit Rate Cost (Rs.)
1
Foundation for Tower Type 'DA' in
a
Black Cotton Soil
15
175000
2625000
375000
5625000
b
Fissured Rock
2
90000
180000
110000
220000
2
Foundation for Tower Type 'DB' in
a
Black Cotton Soil
4
240000
960000
475000
1900000
b
Fissured Rock
1
115000
115000
150000
150000
3
Foundation for Tower Type 'DC' in
a
Black Cotton Soil
4
260000
1040000
625000
2500000
b
Fissured Rock
1
175000
175000
250000
250000
4
Foundation for Tower Type 'DD' in
a
Black Cotton Soil
6
350000
2100000
750000
4500000
b
Fissured Rock
1
210000
210000
275000
275000
5
Foundation for Special Tower
LS
350000
350000
450000
450000
6
Benching and Retaining Wall
a
Excavation in Normal, Yellow, Black Cotton, Sandy soil (per m 3)
600
200
120000
200
120000
b
Excavation in Fissured Rock (per m 3)
150
450
67500
450
67500
c
Concreting (1:3:6 Mix) (per m3)
15
4500
67500
4500
67500
d
Concreting (1:2:4 Mix) (per m3)
50
5500
275000
5500
275000
e
Steel Reinforcement (per MT)
4
30000
120000
30000
120000
TOTAL
8405000
16520000 PAGE NO 86
COST OF CASTING FOUNDATION FOR VARIOUS 132 KV TOWERS FOR 10 KM LONG LINE
Sr. No.
Type of Foundation
Quantity (Nos.)
132 KV D/C Line Unit Rate Cost (Rs.)
132 KV M/C Line Unit Rate Cost (Rs.)
1
Foundation for Tower Type 'P' in
a
Black Cotton Soil
15
125000
1875000
240000
3600000
b
Fissured Rock
2
65000
130000
75000
150000
2
Foundation for Tower Type 'Q' in
a
Black Cotton Soil
4
175000
700000
250000
1000000
b
Fissured Rock
1
90000
90000
110000
110000
3
Foundation for Tower Type 'R' in
a
Black Cotton Soil
4
190000
760000
300000
1200000
b
Fissured Rock
1
110000
110000
150000
150000
4
Foundation for Tower Type 'S' in
a
Black Cotton Soil
6
290000
1740000
410000
2460000
b
Fissured Rock
1
150000
150000
210000
210000
5
Foundation for Special Tower
LS
300000
300000
400000
400000
6
Benching and Retaining Wall
a
Excavation in Normal, Yellow, Black Cotton, 3 Sandy soil (per m )
600
200
120000
200
120000
b
Excavation in Fissured Rock (per m 3)
150
450
67500
450
67500
c
Concreting (1:3:6 Mix) (per m3)
15
4500
67500
4500
67500
d
Concreting (1:2:4 Mix) (per m3)
50
5500
275000
5500
275000
e
Steel Reinforcement (per MT)
4
30000
120000
30000
120000
TOTAL
6505000
9930000 PAGE NO 87
COST OF INSULATORS & HARDWARES FOR 10 KM LENGTH OF 220 KV LINE
Sr. No. 1
Item
Unit Rate
220 KV S/C Line
220 KV D/C Line
220 KV M/C Line
(in Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Disc Insulator (Antifog type)
a
70 KN
768
810
622080
1620
1244160
3240
2488320
b
120 KN
828
1620
1341360
3240
2682720
6480
5365440
2
Insulator Hardware (For 0.4 ACSR Zebra)
a
SSN/SSA
1706
54
92124
108
184248
216
368496
b
STN/STA
1893
102
193086
204
386172
408
772344
c
DTN/DTA
4109
12
49308
24
98616
48
197232
d
DSN/DSA
2897
6
17382
12
34764
24
69528
3
Conductor Accessories (For 0.4 ACSR Zebra)
a
Mid Span Comp. t
606
15
9090
30
18180
60
36360
b
Repair Sleeves
188
10
1880
20
3760
40
7520
c
P.A.Rod
1176
60
70560
120
141120
240
282240
d
Vibration Damper
457
216
98712
432
197424
864
394848
4
Earthwire Accessories (For 7/3.15 mm E/W)
a
Suspension Clamp
338
20
6760
20
6760
20
6760
b
Tension Clamp
357
38
13566
38
13566
38
13566
c
Mid Span Comp. t
83
6
498
6
498
6
498
d
Earth Bond
470
56
26320
56
26320
56
26320
TOTAL
2542726
5038308
10029472 PAGE NO 88
COST OF INSULATORS & HARDWARES FOR 10 KM LENGTH OF 132 KV LINE
Sr. No. 1
Item
Unit Rate 132 KV S/C Line (in Rs.) Quantity (nos.) Cost (Rs.)
132 KV D/C Line Quantity (nos.) Cost (Rs.)
132 KV M/C Line Quantity (nos.) Cost (Rs.)
Disc Insulator (Antifog type)
a
70 KN
768
540
414720
1080
829440
2160
1658880
b
120 KN
828
1080
894240
2160
1788480
4320
3576960
2
Insulator Hardware (For 0.2 ACSR Panther)
a
SSN/SSA
1232
54
66528
108
133056
216
266112
b
STN/STA
1224
102
124848
204
249696
408
499392
c
DTN/DTA
3440
12
41280
24
82560
48
165120
d
DSN/DSA
2767
6
16602
12
33204
24
66408
3
Conductor Accessories (For 0.2 ACSR Panther)
a
Mid Span Comp. t
360
15
5400
30
10800
60
21600
b
Repair Sleeves
119
10
1190
20
2380
40
4760
c
P.A.Rod
561
60
33660
120
67320
240
134640
d
Vibration Damper
256
216
55296
432
110592
864
221184
4
Earthwire Accessories (For 7/3.15 mm E/W)
a
Suspension Clamp
338
20
6760
20
6760
20
6760
b
Tension Clamp
357
38
13566
38
13566
38
13566
c
Mid Span Comp. t
83
6
498
6
498
6
498
d
Earth Bond
470
56
26320
56
26320
56
26320
TOTAL
1700908
3354672
6662200 PAGE NO 89
UPDATED RATES OF INSULATOR HARDWARES AND CONDUCTOR ACCESSORIES BASED ON IEEMA INDEX OF 31.3.08
T0804/0407 / JULY 07 T0805/0407 / JULY 07
Sr. No 1) 2) 3) 4) 5) 6) 7) 8) 9) 10) 11) 12)
Name of Item SSN SSA DSN DSA STN STA DTN DTA MSCJ Repair Sleeves P.A.Rod Vibration Damper
% variation as per IEEMA index as on 31.03.08 1.52% 1.52% 1.52% 1.52% 1.52% 1.52% 1.52% 1.52% 7.39% 7.39% 7.39% 1.52%
0.4 ACSR Zebra FOR rate as on July 07 1446.00 1680.00 2485.00 2854.00 1645.00 1865.00 3805.00 4047.00 564.00 175.00 1095.00 450.00
0.2 ACSR Panther
FOR rate as on 31.03.2008 1467.98 1705.54 2522.77 2897.38 1670.00 1893.35 3862.84 4108.51 605.68 187.93 1175.92 456.84
FOR rate as on July 07 1021.00 1214.00 2396.00 2726.00 1206.00 1135.51 3013.00 3388.00 335.00 111.00 522.00 252.00
UPDATED RATES OF EARTHWIRE ACCESSORIES BASED ON IEEMA INDEX OF 31.3.08
T0806/0407 / JULY 07 Sr. No. 1) 2) 3) 4)
Name of Item (Suitable for 7/3.15 mm Earthwire) Suspension Clamp Tension Clamp MSCJ Earth Bond
% variation as per IEEMA index as on 31.03.08 1.52% 1.52% 1.52% 7.39%
FOR rate as on July 07
FOR rate as on 31.03.2008
333.00 352.00 82.00 438.00
338.06 357.35 83.25 470.37
UPDATED RATES OF SUBSTATION INSULATOR HARDWARES BASED ON IEEMA INDEX OF 31.3.08
T0804/0407 / JULY 07
Sr. No. 1) 2) 3) 4) 5)
Name of Item (Suitable for 0.4 ACSR Zebra) SS H/W Twin type 330 mm spacing SS H/W Twin type 225 mm spacing SS H/W ST H/W (Comp.) Twin Type 330 mm spacing ST H/W (Comp.)
% variation as per IEEMA index as on 31.03.08 1.52% 1.52% 1.52% 1.52% 1.52%
FOR rate as on July 07
FOR rate as on 31.03.2008
1894 1843 679 3204 1466
1922.79 1871.01 689.32 3252.70 1488.28
UPDATED RATES OF BUSPOST INSULATORS BASED ON IEEMA INDEX OF 31.3.08
T0804/0407 / JULY 07 Sr. No.
Name of Item
1) 2) 3) 4) 5) 6)
70 KN(N) 70 KN(AF) 120 KN(N) 120 KN(AF) 160 KN(N) 160 KN(AF)
FOR rate as on July 07 / Mar-08 428.00 768.00 645.00 828.00 770.00 1118.00
NOTE: AS PER IMMEMA INDICES ON MARCH 08, THE PV FOR INSULATOR COMES TO -14.14 % . THEREFORE THE SAME RATES ARE CONSIDERED FOR MARCH 08 PAGE NO 90
FOR rate as on 31.03.2008 1036.52 1232.45 2432.42 2767.44 1224.33 1152.77 3058.80 3439.50 359.76 119.20 560.58 255.83
COST OF TOWER ACCESSORIES FOR 10 KM LENGTH OF 220/132 KV LINE Sr.
Unit Rate Item
No.
132 KV S/C Line
132 KV D/C Line
132 KV M/C Line
220 KV S/C Line
220 KV D/C Line
220 KV M/C Line
(in Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
1
Danger Board
220
36
7920
36
7920
72
15840
36
7920
36
7920
72
15840
2
Number Plate
175
36
6300
36
6300
72
12600
36
6300
36
6300
72
12600
3
Circuit Plate
340
36
12240
72
24480
144
48960
36
12240
72
24480
144
48960
4
Phase Plate ( Set of Three)
340
36
12240
72
24480
144
48960
36
12240
72
24480
144
48960
5
Bird Guard
435
108
46980
216
93960
432
187920
108
46980
216
93960
432
187920
6
Anti climbing Device
3780
7
26460
7
26460
14
52920
7
26460
7
26460
14
52920
7 a
Earthing Pipe Type Counterpoise Type
3000
30
90000
30
90000
60
180000
30
90000
30
90000
60
180000
250
6
1500
6
1500
12
3000
6
1500
6
1500
12
3000
b
TOTAL
203640
275100
550200
203640
275100 PAGE NO 91
550200
CONTROL CABLE Sr. No.
Details
No. of Bus
FEEDER BAY RATE ( IN RS / LAKHS) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
220KV 220KV 220KV 132/110/100KV 132/110/100KV 132/110/100KV 66/22/33/11KV X'MER HV SIDE 220/132/100 220/132/100 220/132/100 X'MER LV SIDE 132/110/100KV 132/110/100KV 66/22/33/11KV TRANSFORMER PT 220/132/100 66/22/33/11KV 220-132 B/C,B/T
2c-2.5sq..
4c-2.5sq..
5c-2.5sq..
mm cu.Ard. mm cu.Ard. mm cu.Ard.
7c-2.5sq..
12c-2.5sq..
19c-2.5sq..
4c-10sq..
mm cu.Ard.
mm cu.Ard.
mm cu.Ard.
mm Al..Ard.
TOTAL
TOTAL RS IN LAKHS / KM
RMT
RMT
RMT
RMT
RMT
RMT
RMT
T-0801/0307/ Oct 07
0.62
0.95
1.09
1.40
2.13
3.19
0.79
ONE TWO THREE ONE TWO THREE ONE
200.00 200.00 200.00 200.00 200.00 200.00 80.00
650 650 650 450 450 450 160
60 230 100 60 210 100 30
340 340 340 300 300 300 100
170 170 170 150 150 150
50
230 230 400 200 200 350 100
2513.5 2698.63 2919.84 2116.84 2280.19 2480.5 835.56
2.51 2.70 2.92 2.12 2.28 2.48 0.84
ONE TWO THREE
200.00 200.00 200.00
650 650 650
190 60 230
210 210 210
150 300 300
150 150 150
1990.45 2327.38 2512.51
1.99 2.33 2.51
450 450 240
170 60 100
210 210
150 300 100 300
150 150 300
1656.27 2014.98 800.36 1607.1
1.66 2.01 0.80 1.61
170
446.6 205.04 1637.02
0.45 0.21 1.64
ONE TWO ONE
100.00 150.00
60 150
450
60 40
60 100
170 230
170
AMT IN RS LAKH/ KM HT CABLE ( OCT 07/ T0810/0707 )
33 KV HT XLPE
3C X 400 SQ MM
3C X 300 SQ MM
15.59
13.41
3.5 C X 50 SQMM
3.5 C X 70 SQMM
3.5 C X 120 SQMM
3.5 C X 185 SQMM
3.5 C X 240 SQMM
1.63
2.02
3.23
4.76
5.95
LT CABLE ( OCT 07/ T0809/0707 )
1.1 Kv LT PVC FRLC
PAGE NO 92
PHONE : (O) 26598588 / 95 (P) 26598589 FAX : 022- 26598587 E-Mail : [email protected]
Ref. MSETCL/CO/Tr Project/S & C/Cost Data08-09/ 8146
Dt
23.06.08
To The Chief Engineer, MSETCL, STU / Trans O & M /Trans Project monitoring Corporate Office Constn. Cum O&M Zone. Aurangabad/Amravati/Vashi/Nagpur/Nasik/ Karad/Pune
Sub :
Cost data for the year 2008-09 for the transmission schemes a) For 400 kV and b) For 220 kV & below
The cost data for the year 2008-09 for the transmission schemes for 400 kV and 220 kV & below is finalized and approved by competent authority. Copy of same is enclosed herewith. Cost data has been prepared with the help of rates of material from latest tender rates accepted at A. The cost data is applicable for the schemes prepared henceforth. This is for your information please.
Chief Engineer (Tr Project) Copy s.w rs to 1. The Director (Operation)/Director (Project)/Director (Finance) , MSETCL 2. The E.D. (Operation) / Project , MSETCL Prakashganga, Mumbai 3. The C.G.M.(F&A), MSETCL, Prakashganga, Mumbai Copy to : 1.
The S.E. Des & Engg / Turnkey/S & C/ STU / Trans O&M/ L E MSETCL, Prakashganga, Mumbai
2.
The S.E.. EHV Constn. Circle, MSETCL, Aurangabad/Kalwa/Nagpur/Nasik/Pune/ Amravati/ Kolhapur
3.
The S.E. Trans O& M circle, MSETCL, Kalwa/ Panvel/ Pune/ Karad/Nashik/ Bhusawal/ Aurangabad/ Parli Vaijnath / Nagpur / Chandrapur / Amravati
4.
The S.E.. Civil Constn.C M Circle, MSETCL, Akola/ Aurangabad /Nasik / Pune /Vashi/ Karad / Nagpur
INDEX FOR COST DATA 2008-09 ( RS IN LAKHS) SR.N O
220 KV
PARTICULARS
1
TRANSMISSION LINES
A
( COST/ KM)
132 KV
33 KV
PAGE NO 1 -18
ACSR
AAAC
ACSR
AAAC
SINGLE CIRCUIT LINE ON DOUBLE CIRCUIT TOWERS
40.83
41.92
26.38
30.90
-
3 -6
B
DOUBLE CIRCUIT LINE ON DOUBLE CIRCUIT TOWERS
51.99
54.16
32.75
42.15
-
7 - 10
C
II
11.13
12.21
6.52
11.22
-
11 - 14
D
DOUBLE CIRCUIT LINE ON MULTI CIRCUIT TOWERS
91.56
-
53.75
-
-
15 - 16
E
MULTI CIRCUIT LINE ON MULTI CIRCUIT TOWERS
114.03
-
66.68
-
-
17 -18
2
FEEDER BAYS
220 KV
132 kV
33 KV
19-25
A
ONE BUS
122.32
78.34
21.47
19-20-21
B
TWO BUS
133.69
85.79
-
22-23
C
THREE BUS
149.68
95.31
-
24-25
3
SUBSTATION
A
EQUIPMENTWISE
B
TRANSFORMER
C
GIS SUBSTATION
30
D
EHV CABLE & ADSS CABLE /OPTICAL FIBRE CABLE
30
C
BREAK UP OF TF / ICT BAY AT PROPOSED S/S
ND
CIRCUIT STRINGING
26-58 220 KV
COST
2 X 25 MVA T/F (II BUS AT HV AND I BUS AT LV FOR T/F)
2 X 50 MVA T/F (II BUS AT HV AND I BUS AT LV FOR T/F)
4 X 50 MVA T/F (II BUS AT HV AND I BUS AT LV FOR T/F)
2 X 100 MVA ( II BUS AT HV AND II BUS AT LV FOR ICT)
2 X 200 MVA ( II BUS AT HV AND II BUS AT LV FOR ICT)
2 X 100 MVA ( III BUS AT HV AND II BUS AT LV FOR ICT)
2 X 200 MVA ( III BUS AT HV AND II BUS AT LV FOR ICT)
132 KV
33 KV
-
220/100KV 220/132 KV ICT ICT
26-28 29
220/132110 KV ICT
220/33KV OR 220/22KV
220/33-22 KV
132/33 KV
132 /22 KV
31-75
-
-
-
1453.58
-
1055.03
-
31 -37
-
-
-
1665.27
1836.97
1218.91
1218.91
38 -49
-
-
-
2748.11
-
-
-
50 -52
2318.77 2187.05
-
-
-
-
-
53 -58
3076.16 2556.35
3259.63
-
-
-
-
59 - 67
-
2165.82
-
-
-
-
-
68 - 70
-
2547.87
-
-
-
-
-
71 -72
INDEX FOR COST DATA 2008-09 ( RS IN LAKHS) SR.N O
PARTICULARS 2 X 100 MVA 220/132 KV ICT 2 X 50 MVA 220/33 KV T/F
220 KV
132 KV
33 KV
3298.22 [ 2187.05 + 1111.17 ]
Ref 53-58 & 73-75
3667.52 [ 2556.35 + 1111.17 ]
Ref 59-67 & 73-75
3276.99 [ 2165.82 + 1111.17 ]
Ref 68-70 & 38-49
3659.04 [ 2547.87 + 1111.17 ]
Ref 71-72 & 38-49
( II BUS AT HV AND II BUS AT LV FOR ICT)
2 X 200 MVA 220/132 KV ICT 2 X 50 MVA 220/33 KV T/F ( II BUS AT HV AND II BUS AT LV FOR ICT)
2 X 100 MVA 220/132 KV ICT 2 X 50 MVA 220/33 KV T/F ( III BUS AT HV AND II BUS AT LV FOR ICT)
2 X 200 MVA 220/132 KV ICT 2 X 50 MVA 220/33 KV T/F ( III BUS AT HV AND II BUS AT LV FOR ICT)
220 KV
132 KV
STATION EQUIPMENT
12.86
12.86
-
76-77
LINE EQUIPMENT
24.91
22.36
-
78-79
B
BATTERY
7.12
3.02
-
80
C
EQUIPMENT WISE
6
POWER LINE CARRIER COMMUNICATION (PLCC)
PAGE NO
76- 81
A
7 A SCADA SCADA FOR REMOTE MONITORING OF B SWITCHYARD ( FOR ORC/ DEDICATED SUPPLY CONSUMER)
81
70.00
70.00
30.00
30.00
-
82
8
CIVIL WORKS
83-84
9
TRANSMISSION LINE DETAILS
85-91
10
CONTROL CABLE
92
TRANSMISSION
LINES ( Amt.in Rs.Lakhs)
Sr. No.
Particulars
Cost using Appendix ACSR no. conductor
Cost using AAAC conductor
Appendix no.
1
220 KV S/C on D/C Towers
40.83
2A
41.92
2B
2
220 KV D/C on D/C Towers
51.99
2C
54.16
2D
3
132 KV S/C on D/C Towers
26.38
1A
30.90
1B
4
132 KV D/C on D/C Towers
32.75
1C
42.15
1D
5
220 KV 2nd Ckt.stringing
11.13
2E
12.21
2F
6
132 KV 2nd Ckt.stringing
6.52
1E
11.22
1F
7
220 KV D/C line on M/C Towers
91.56
2G
-
-
8
220 KV M/C line on M/C Towers
114.03
2H
-
-
9
132 KV D/C line on M/C Towers
53.75
1G
-
-
10
132 KV M/C line on M/C Towers
66.68
1H
-
-
Page no. : 2
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV S/c line on D/c Tower.
(i)
Conductor Size :
0.4 Sq.inch ACSR ( Zebra )
(ii) Earthwire Size :
7/3.15 mm
(iii) Normal Span
350 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.04
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
3
Conductor (including 2.5% sag and wastage)
Km
2.25
30.75
69.19
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
L.S.
25.43
-
270.12
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
8.02
16.52
-
L.S.
Service Tax 12.36 10 % on Erection & stringing charges. TOTAL Cost of 220 kV S/c line on D/c Tower for ONE km.
2-A
L.S.
84.05
26.35
3.26 408.32
40.83 Page - 3
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV S/c line on D/c Tower.
(i)
Conductor Size :
525 Sq.mm. AAAC
(ii) Earthwire Size :
7 / 3.15 mm G.S. earthwire
(iii) Normal Span
350 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.04
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
3
Conductor (including 2.5% sag and wastage)
Km
2.55
30.75
78.41
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
25.43 279.34
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
8.30
17.09
-
L.S.
Service Tax 12.36 10 % on Erection & stringing charges. TOTAL Cost of 220 kV S/c line on D/c Tower for ONE km.
2-B
L.S.
84.05
27.04
3.34 419.16
41.92 Page -4
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV D/c line on D/c Tower. (i)
Conductor Size :
0.4 Sq.inch ACSR ( Zebra )
(ii)
Earthwire Size :
7/3.15 mm
(iii)
Normal Span
350 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.75
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
3
Conductor (including 2.5% sag and wastage)
Km
2.25
61.50
138.38
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
50.38 364.97
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
10.87
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
22.38
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
33.47
10
Service Tax 12.36 % on Erection & stringing charges.
4.14
TOTAL
519.88
-
L.S.
Cost of 220 kV D/c line on D/c Tower for ONE km.
2-C
L.S.
84.05
51.99 Page -5
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV D/c line on D/c Tower.
(i)
Conductor Size :
525 Sq.mm. AAAC
(ii) Earthwire Size :
7 / 3.15 mm G.S. earthwire
(iii) Normal Span
350 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.75
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
3
Conductor (including 2.5% sag and wastage)
Km
2.55
61.50
156.83
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
50.38 383.42
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
11.42
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
23.52
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
-
L.S.
Service Tax 12.36 10 % on Erection & stringing charges. TOTAL Cost of 220 kV D/c line on D/c Tower for ONE km.
2-D
L.S.
84.05
34.85
4.31 541.57
54.16 Page - 6
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132/110/100 kV S/c line on D/c Tower.
(i) Conductor Size :
0.2 Sq.inch ACSR (Panther)
(ii) Earthwire Size :
7/3.15 mm
(iii) Normal Span
320 Mtrs
Sr. No
:
Item
Survey,Tree Cutting & Compensation 2 (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
1
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.04
(iii) Nut Bolts
M.T.
1.05
5.70
5.99
3
Conductor (including 2.5% sag and wastage)
Km
1.25
30.75
38.44
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
-
L.S.
L.S.
17.00
Insulators,Hardwares, 5 Conductor & Groundwire accessories Sub Total-I : 6
164.72
Spares ( @ 3% on item 2 to 5)
4.86
Transportation to site 7 5%, Insurance 1% (Total 6 % on item 2 to 6) Concrete for foundations 8 & excavation and stubsettings
10.01
-
L.S.
L.S.
65.05
Erection & stringing 9 charges (7.5% on item 2 to 5 & 8)
17.02
Service Tax 10 12.36 % on Erection & stringing charges.
2.10
TOTAL Cost of 132/110/100 kV S/c line on D/c Tower for ONE km.
I-A
263.76
26.38 Page - 7
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132/110/100 kV S/c line on D/c Tower.
(i) Conductor Size :
288/ 525 Sq.mm. AAAC
(ii) Earthwire Size :
7/3.15 mm
(iii) Normal Span
320 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.04
(iii) Nut Bolts
M.T.
0.79
5.70
4.50
3
Conductor (including 2.5% sag and wastage)
Km
2.55
30.75
78.41
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
17.00
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
203.20 6.01
12.38
-
L.S.
L.S.
Service Tax 12.36 10 % on Erection & stringing charges. TOTAL Cost of 132/110/100 kV S/c line on D/c Tower for ONE km.
65.05
19.91
2.46 309.01
30.90
I-B
Page- 8
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132/110/100 kV D/c line on D/c Tower.
(i)
Conductor Size :
0.2 Sq.inch ACSR (Panther)
(ii)
Earthwire Size :
7/3.15 mm
(iii) Normal Span
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
320 Mtrs
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.75
(iii) Nut Bolts
M.T.
0.79
5.70
4.50
3
Conductor (including 2.5% sag and wastage)
Km
1.25
61.50
76.88
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
33.55
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
218.93 6.48
13.36
-
L.S.
L.S.
Service Tax 12.36 10 % on Erection & stringing charges. TOTAL Cost of 132/110/100 kV D/c line on D/c Tower for ONE km.
I-C
65.05
21.09
2.61 327.52
32.75 Page- 9
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132/110/100 kV D/c line on D/c Tower.
(i)
Conductor Size :
288 /525 Sq.mm. AAAC
(ii) Earthwire Size :
7/3.15 mm
(iii) Normal Span
320 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.75
(iii) Nut Bolts
M.T.
0.79
5.70
4.50
3
Conductor (including 2.5% sag and wastage)
Km
2.55
61.50
156.83
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
33.55
Sub Total-I :
298.88
6
Spares ( @ 3% on item 2 to 5)
8.88
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
18.30
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
-
L.S.
L.S.
Service Tax 10 12.36 % on Erection & stringing charges. TOTAL Cost of 132/110/100 kV D/c line on D/c Tower for ONE km.
I-D
65.05
27.08
3.35 421.54
42.15 Page- 10
Appendix - 2 E (Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. of Stringing of second circuit of 220 kV line on D/c Tower.
(i)
Conductor Size :
(iii) Normal Span
Sr. No
:
Item
1
Conductor (including 2.5% sag and wastage)
2
Insulators,Hardwares, Conductor & Groundwire accessories
0.4 Sq.inch ACSR (Zebra) 335 Mtrs
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
kms
2.25
30.75
69.19
L.S.
L.S.
25.43
Sub Total-I :
94.62
3
Spares ( @ 3% on Subtotal-I)
2.84
4
Transportation to site 5%, Insurance 1% (Total 6 % Sub-total-I & item 3)
5.85
5
Erection & stringing charges ( 7.5% on Sub Total - I )
7.10
6
Service Tax 12.36 % on Erection & stringing charges.
0.88
TOTAL
111.29
Cost for Stringing of 220 kV second circuit ( for ONE km.) using 0.4 ACSR Zebra conductor
2-E
11.13 Page - 11
Appendix - 2F (Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. of Stringing of second circuit of 220 kV line on D/c Tower.
(i)
Conductor Size :
(iii) Normal Span
Sr. No
:
Item
1
Conductor (including 2.5% sag and wastage)
2
Insulators,Hardwares, Conductor & Groundwire accessories
525 Sq.mm AAAC 335 Mtrs
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
kms
2.55
30.75
78.41
L.S.
L.S.
25.43
Sub Total-I :
103.84
3
Spares ( @ 3% on Subtotal-I)
3.12
4
Transportation to site 5%, Insurance 1% (Total 6 % Sub-total-I & item 3)
6.42
5
Erection & stringing charges ( 7.5% on Sub Total - I )
7.79
6
Service Tax 12.36 % on Erection & stringing charges.
0.96
TOTAL Cost for Stringing of 220 kV second circuit ( for ONE km.) using AAAC CONDUCTOR
2-F
122.13
12.21 Page -12
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. of Stringing of second circuit of 132 kV line on D/c Tower.
(i)
Conductor Size :
(iii) Normal Span
Sr. No
:
Item
1
Conductor (including 2.5% sag and wastage)
2
Insulators,Hardwares, Conductor & Groundwire accessories
0.2 Sq.inch ACSR (Panther) 320 Mtrs
Unit
kms
Unit Rate in Quantity Rs. Lakhs
Amount
1.25
30.75
38.44
L.S.
L.S.
17.00
Sub Total-I :
55.44
3
Spares ( @ 3% on Subtotal-I)
1.66
4
Transportation to site 5%, Insurance 1% (Total 6 % Sub-total-I & item 3)
3.43
5
Erection & stringing charges (7.5% on Sub Total -I )
4.16
6
Service Tax 12.36 % on Erection & stringing charges.
0.51
TOTAL Cost for Stringing of 132 kV second circuit ( for One km) using 0.2 ACSR Panthar conductor
I-E
65.20
6.52 Page- 13
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. of Stringing of second circuit of 132 kV line on D/c Tower. (i) Conductor Size :
288/ 525 Sq. mm. AAAC
(iii) Normal Span
:
320 Mtrs
Item
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
kms
2.55
30.75
78.41
L.S.
L.S.
17.00
Sr. No 1
Conductor (including 2.5% sag and wastage)
Insulators,Hardwares, 2 Conductor & Groundwire accessories Sub Total-I :
95.41
Spares ( @ 3% on Subtotal-I)
2.86
Transportation to site 5%, 4 Insurance 1% (Total 6 % Sub-total-I & item 3)
5.90
Erection & stringing 5 charges (7.5% on Sub Total -I )
7.16
Service Tax 6 12.36 % on Erection & stringing charges.
0.88
3
I-F
TOTAL
112.21
Cost of 132 kV second circuit ( for ONE km.)
11.22 Page- 14
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV D/c line on M/c Tower. (i)
Conductor Size :
0.4 Sq.inch ACSR ( Zebra )
(ii)
Earthwire Size :
7/3.15 mm
(iii)
Normal Span
350 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
667.00 L.S.
413.54 2.75
(iii) Nut Bolts
M.T.
0.79
20.00
15.80
3
Conductor (including 2.5% sag and wastage)
Km
2.25
61.50
138.38
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
50.38 626.62
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
18.71
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
38.55
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
59.18
10
Service Tax 12.36 % on Erection & stringing charges.
7.31
TOTAL
915.57
-
L.S.
Cost of 220 kV D/c line on M/c Tower for ONE km.
2-G
L.S.
165.2
91.56 Page -15
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV M/c line on M/c Tower. (i)
Conductor Size :
0.4 Sq.inch. ACSR ( Zebra )
(ii)
Earthwire Size :
7 / 3.15 mm
(iii)
Normal Span
335 Mtrs
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
667.00 L.S.
413.54 5.50
(iii) Nut Bolts
M.T.
0.79
20.00
15.80
3
Conductor (including 2.5% sag and wastage)
Km
2.25
123.00
276.75
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
100.30 817.66
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
24.45
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
50.36
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
73.50
10
Service Tax 12.36 % on Erection & stringing charges.
9.08
TOTAL
1140.25
-
L.S.
Cost of 220 kV M/c line on M/c Tower for ONE km.
2-H
L.S.
165.2
114.03 Page -16
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132 kV D/c line on M/c Tower. (i)
Conductor Size :
0.2 Sq.inch ACSR (Panther)
(ii)
Earthwire Size :
7/3.15 mm
(iii) Normal Span
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
335 Mtrs
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
376.00 L.S.
233.12 5.50
(iii) Nut Bolts
M.T.
0.79
14.00
11.06
3
Conductor (including 2.5% sag and wastage)
Km
1.25
61.50
76.88
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
33.55 365.88
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
10.89
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
22.44
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
34.68
10
Service Tax 12.36 % on Erection & stringing charges.
4.29
-
L.S.
TOTAL Cost of 132 kV D/c line on M/c Tower for ONE km.
I-G
L.S.
99.3
537.48
53.75 Page-17
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132 kV M/c line on M/c Tower. (i)
Conductor Size :
0.2 Sq.inch ACSR (Panther)
(ii)
Earthwire Size :
7/3.15 mm
(iii) Normal Span
Sr. No 1 2
:
Item Survey,Tree Cutting & Compensation (i) Tower (ii) Tower Accessories
335
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
376.00 L.S.
233.12 5.50
(iii) Nut Bolts
M.T.
0.79
14.00
11.06
3
Conductor (including 2.5% sag and wastage)
Km
1.25
123.00
153.75
4
Groundwire (including 2.5% sag and wastage)
Km
0.29
10.25
2.97
5
Insulators,Hardwares, Conductor & Groundwire accessories
-
L.S.
L.S.
66.62 475.82
Sub Total-I : 6
Spares ( @ 3% on item 2 to 5)
14.19
7
Transportation to site 5%, Insurance 1% (Total 6 % on item 2 to 6)
29.23
8
Concrete for foundations & excavation and stubsettings
9
Erection & stringing charges (7.5% on item 2 to 5 & 8)
42.92
10
Service Tax 12.36 % on Erection & stringing charges.
5.30
-
L.S.
TOTAL Cost of 132 kV M/c line on M/c Tower for ONE km.
I-H
L.S.
99.3
666.76
66.68 Page- 18
COST ESTIMATE FOR 220 KV LINE BAYS (220 KV ONE BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
19.83
19.83
2
ISOLATOR WITHOUT EB
NO
1
3.79
3.79
3
ISOLATOR WITH EB
NO
1
4.15
4.15
4
CURRENT TRANSFORMER
NO
3
3.67
11.01
5
LIGHTENING ARRESTOR
NO
3
0.54
1.62
6
C & R FOR LINE
SET
1
8.15
8.15
7
CONTROL CABLE
BAY
1
2.51
2.51
8
STRUCTURE
BAY
1
14.25
14.25
9
EARTHING & LIGHTING
BAY
1
3.25
3.25
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
7.50
15.00
SUB TOTAL - I
85.56
12 SPARES FOR LA, CT, PT ETC.
2.57
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
88.13 1
20.00
20.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
5.29
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
7.92
16 SERVICE TAX 12.36 % ON ERECTION CHARGES SR.NO.15 GRAND TOTAL
0.98
TOTAL COST OF 220KV LINE BAYS RS.
122.32 122.32
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE
NO
19
COST ESTIMATE FOR 132 KV LINE BAYS (132 KV ONE BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
10.08
10.08
2
ISOLATOR WITHOUT EB
NO
1
2.46
2.46
3
ISOLATOR WITH EB
NO
1
2.52
2.52
4
CURRENT TRANSFORMER
NO
3
0.97
2.91
5
LIGHTENING ARRESTOR
NO
3
0.38
1.14
6
C & R FOR LINE
SET
1
7.72
7.72
7
CONTROL CABLE
BAY
1
2.12
2.12
8
STRUCTURE
BAY
1
8.25
8.25
9
EARTHING & LIGHTING
BAY
1
2.60
2.60
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
5.50
11.00
SUB TOTAL - I
52.79
12 SPARES FOR LA, CT, PT ETC.
1.58
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
54.37 1
15.00
15.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
3.26
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
5.08
16 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.15 GRAND TOTAL
0.63
TOTAL COST OF 132KV LINE BAYS RS.
78.34 78.34
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE NO 20
BREAK-UP OF ESTIMATE FOR 33/22 KV OUTLET
Set
1
Rate per unit Rs.Lakhs 2.61
2 Isolator without earthing blade
Set
1
0.68
0.68
3 Isolator with earthing blade
Set
1
0.79
0.79
4 Current Transformer
Nos.
3
0.26
0.78
5 Lightening Arrestor
Nos.
3
0.04
0.12
6 Control & Relay s
Set
1
1.78
1.78
7 Structures
Set
1
3.75
3.75
8 Power & Control cables
Set
1
0.84
0.84
9 Busbar & Insulators
Set
2
0.80
1.60
L.S.
L.S.
L.S.
0.70
Sr. Particulars No. 1 Circuit Breaker
10 Earthing , lighting & fencing
Unit
Qty.
Sub Total-I :
13.65
11 Spares ( 3% on Sub Total-I )
0.41
Sub Total-II : 12 CONCRETE FOR FOUNDATION
Amount in Rs.Lakhs 2.61
14.06 BAY
1
5.00
Sub Total-III :
5.00 19.06
13 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
0.84
14 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.12)
1.40
15 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.14
0.17 21.47
Say Rs. 21.47 Lakhs per OUTLET NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE NO 21
ANNEXURE-IV
COST ESTIMATE FOR 220 KV LINE BAYS (220 KV TWO BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
19.83
19.83
2
ISOLATOR WITHOUT EB
NO
2
3.79
7.58
3
ISOLATOR WITH EB
NO
1
4.15
4.15
4
CURRENT TRANSFORMER
NO
3
3.67
11.01
5
LIGHTENING ARRESTOR
NO
3
0.54
1.62
6
C & R FOR LINE
SET
1
8.35
8.35
7
CONTROL CABLE
BAY
1
2.70
2.70
8
STRUCTURE
BAY
1
18.00
18.00
9
EARTHING & LIGHTING
BAY
1
4.00
4.00
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
8.00
16.00
SUB TOTAL - I
95.24
12 SPARES FOR LA, CT, PT ETC.
2.86
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
98.09 1
20.00
20.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
5.89
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
8.64
16 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.15 GRAND TOTAL
1.07
TOTAL COST OF 220KV LINE BAYS RS.
133.69 133.69
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE
NO
22
ANNEXURE-V
COST ESTIMATE FOR 132 KV LINE BAYS (132 KV TWO BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
10.08
10.08
2
ISOLATOR WITHOUT EB
NO
2
2.46
4.92
3
ISOLATOR WITH EB
NO
1
2.52
2.52
4
CURRENT TRANSFORMER
NO
3
0.97
2.91
5
LIGHTENING ARRESTOR
NO
3
0.38
1.14
6
C & R FOR LINE
SET
1
7.89
7.89
7
CONTROL CABLE
BAY
1
2.28
2.28
8
STRUCTURE
BAY
1
10.13
10.13
9
EARTHING & LIGHTING
BAY
1
3.25
3.25
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
6.00
12.00
SUB TOTAL - I
59.12
12 SPARES FOR LA, CT, PT ETC.
1.77
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
60.89 1
15.00
15.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
3.65
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
5.56
16 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.15 GRAND TOTAL
0.69
TOTAL COST OF 132KV LINE BAYS RS.
85.79 85.79
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE
NO
23
ANNEXURE-IV
COST ESTIMATE FOR 220 KV LINE BAYS (220 KV THREE BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
19.83
19.83
2
ISOLATOR WITHOUT EB
NO
3
3.79
11.37
3
ISOLATOR WITH EB
NO
1
4.15
4.15
4
CURRENT TRANSFORMER
NO
3
3.67
11.01
5
LIGHTENING ARRESTOR
NO
3
0.54
1.62
6
C & R FOR LINE
SET
1
8.58
8.58
7
CONTROL CABLE
BAY
1
2.92
2.92
8
STRUCTURE
BAY
1
24.75
24.75
9
EARTHING & LIGHTING
BAY
1
4.60
4.60
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
9.00
18.00
SUB TOTAL - I
108.83
12 SPARES FOR LA, CT, PT ETC.
3.27
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
112.10 1
20.00
20.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
6.73
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
9.66
16 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.15 GRAND TOTAL
1.19
TOTAL COST OF 220KV LINE BAYS RS.
149.68 149.68
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE
NO
24
COST ESTIMATE FOR 132 KV LINE BAYS (132 KV THREE BUS) SR. NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS. LAKHS
1
CIRCUIT BREAKER
NO
1
10.08
10.08
2
ISOLATOR WITHOUT EB
NO
3
2.46
7.38
3
ISOLATOR WITH EB
NO
1
2.52
2.52
4
CURRENT TRANSFORMER
NO
3
0.97
2.91
5
LIGHTENING ARRESTOR
NO
3
0.38
1.14
6
C & R FOR LINE
SET
1
9.20
9.20
7
CONTROL CABLE
BAY
1
2.48
2.48
8
STRUCTURE
BAY
1
12.00
12.00
9
EARTHING & LIGHTING
BAY
1
3.50
3.50
10 FIRE FIGHTING EQUIPMENT
SET
1
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
2
7.00
14.00
SUB TOTAL - I
67.21
12 SPARES FOR LA, CT, PT ETC.
2.02
SUB TOTAL - II 13 CONCRETE FOR FOUNDATION BAY
69.23 1
15.00
15.00
14 TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
4.15
15 ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.13)
6.17
16 SERVICE TAX 12.36% ON ERECTION CHARGES SR.NO.15
0.76
GRAND TOTAL TOTAL COST OF 132KV LINE BAYS RS.
95.31 95.31
LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED. PAGE NO :25
Annexure - S-1
Sub-station Equipments --- 220 kV Rs. in Lakhs Unit
Unit A Tender Cost Rs. in Lakhs
Set
18.01
2 Lightening Arrestors
Nos.
0.40
3 Isolator without E.B.
Set
4 Isolator with E.B.
Set
5 C.T 6 P.T
Sr. No
Equipments
1 Circuit Breaker
Price Projected Variation as rate with Base Date/AT ref. per IEEMA IEEMA PV as on Mar-08 in % age Jan06 /T-0606/1205
10.13%
19.83
34.36%
0.54
3.61
Feb 07/T-526/1206
4.99%
3.79
3.95
Feb 07/T-526/1206
4.99%
4.15
Nos.
3.59
Oct 07/T-607/0307
2.32%
3.67
Nos.
2.59
May 06/T-603/0506
7.50%
2.78
Aug 06/T0602/0306
C&R - Line 7. a
1 Bus
8.61%
8.15
7.69
8.61%
8.35
7.90
8.61%
8.58
8.61%
7.60
5.71
8.61%
6.20
Bus sectionaliser
6.89
8.61%
7.48
C&R - T/F
10.80/ 9.21/11.24 8.61%
11.73
8.61%
10.00
8.61%
12.21
2 Bus
Set
3 Bus C&R -B/C,TBC & B/S b
Bus coupler Transfer Bus coupler
1 Bus
c
2 Bus
Set
Set
Set
3 Bus 9 A.C.Distn.Board 10 Auxiliary Station T/F
10.80
June -06/T-0605/0506
June -06/T-0605/0506
9.21
8.61%
10.70
70.00/75.00/85.0 0 70.00
8.61%
76.03
75.00
8.61%
81.46
8.61%
92.32
9.85
Bus Bar Protection Nemerical
2 Bus
7.00
11.24
d ICT ( HV II / LVII)
1 Bus
June -06/T-0605/0506
7.00/ 5.71 /6.89
3 Bus
8
7.50
June -06/T-0605/0506
85.00 No.
4.89
Aug 06/T0506/0506
Set
2.26
Jul-04/T0502/0804
0.60%
4.92
90.82%
4.31
Structures (I/II/III) 11
1 Bus 2 Bus
Bay
3 Bus
14.25
T-702/0106 / JUNE 06
14.25
18.00
18.00
24.75
24.75
7.50
7.50
8.00
8.00
9.00
9.00
12 Bus Bar and Insulator 1 Bus 2 Bus
Bay
3 Bus 13 Earthing & Lighting
Bay
3.25/ 4.00 / 4.60
1 Bus
3.25
3.25
2 Bus
4.00
4.00
3 Bus
4.60
4.60
Bay
2.51/2.70/2.92
2.51/2.70/2.92
1.61
1.61
C Transformer HV I / II / III
Bay
1.99/2.33/2.51
1.99/2.33/2.51
D Transformer LV I / II / III
Bay
1.66/2.01
1.66/2.01
E P.T
Bay
0.45
0.45
F B/C , B/T
Bay
1.64
1.64
Set
2.00
14 Control Cable A Feeder bay I / II / III
Bay
B Transformer
15 Fire Fighting Equipment
2.00 Page no : 26
Annexure - S-2
Sub-station Equipments --- 132 kV Rs. in Lakhs Sr. No.
Equipments
Price Projected rate Variation as with IEEMA PV as per IEEMA in on Mar -08 % age
Unit A Base Date/AT Unit Tender Cost Rs. ref. in Lakhs
1
Circuit Breaker
Set
9.15
Jan06 /T-0606/1205
10.13%
10.08
2
Lightening Arrestors
Nos.
0.28
Aug 06/T0602/0306
34.36%
0.38
3
Isolator without E.B.
Set
2.34
Feb 07/T-525/1206
4.99%
2.46
4
Isolator with E.B.
Set
2.40
Feb 07/T-525/1206
4.99%
2.52
5
CT
Nos.
0.90
May 06/T-604/0506
7.50%
0.97
6
P.T
Nos.
0.93
May 06/T-604/0506
7.50%
1.00
June -06/T0605/0506
8.61%
7.72
8.61%
7.89
8.61%
9.20
8.61%
7.60
8.61%
7.19
8.61%
7.09
8.61%
10.05
8.61%
11.52
8.61%
11.73
70
8.61%
76.03
75
8.61%
81.46
85
8.61%
92.32
C&R - Line( I, II, III ) 7a
1 Bus 2 Bus
7.11/7.26/8.47 Set
3 Bus
Bus coupler Transfer Bus coupler
7.00/6.62/6.53 Set
Bus sectionaliser
1 Bus 2 Bus
9.25 Set
a
2 Bus
10.61
June -06/T0605/0506
10.80
Bus Bar Protection Nemerical 1 Bus
6.62
June -06/T0605/0506
9.25/10.61/10.8
3 Bus 8
7.00
6.53
C&R - T/F (I, II & III ) c
7.26 8.47
C&R -B/C,B/T & B/S b
7.11
70.00/75.00/85.00 Set
3 Bus A.C.Distn.Board
No.
1.70
Aug 06/T0506/0506
0.60%
1.71
10 Auxiliary Station T/F
Set
2.26
July-04/T-0502/0804
90.82%
4.31
9
Structures (I/II/III) 11
1 Bus 2 Bus
Bay
3 Bus 12 Bus Bar and Insulator 1 Bus 2 Bus
8.25
T-702/0106 / JUNE 06
8.25
10.13
10.13
12.00
12.00
5.50/6.00/7.00 Bay
3 Bus
5.50 6.00 7.00
13 Earthing & Lighting
.
5.50 6.00 7.00
2.60 /3.25 /3.50 2.60
2.60
3.25
3.25
3.50
3.50
2.12 / 2.28 / 2.48
2.12 / 2.28 / 2.48
1.61
1.61
1.99/2.33/2.51
1.99/2.33/2.51
1.66/2.01
1.66/2.01
E P.T
0.45
0.45
F B/C , B/T
1.64
1.64
2.00
2.00
1 Bus 2 Bus
Bay
3 Bus 14 Control Cable A Feeder bay I / II / III B Transformer C Transformer HV I / II / III
Bay
D Transformer LV I / II
15 Fire Fighting Equipment
Set
Page no. : 27
Annexure - S-3
Sub-station Equipments --- 33 / 22 kV Rs. in Lakhs Sr. No.
Equipments
Unit A Tender Unit Base Date/AT ref. Cost Rs. in Lakhs
1
Circuit Breaker
Set
2.49
Mar 07/T-0604/0107
2
Lightening Arrestors
Nos.
0.03
Aug06/T0602/0306
3
Isolator without E.B.
Set
0.65
4
Isolator with E.B.
Set
5
C.T.
6 7
Price Projected rate Variation with IEEMA as per PV as on Mar IEEMA in 08 % age 4.94%
2.61
34.36%
0.04
Mar 07/T-0524/1206
4.94%
0.68
0.75
Mar 07/T-0524/1206
4.94%
0.79
Nos.
0.25
May 06/T-606/0606
5.46%
0.26
P.T.
Nos.
0.20
May 06/T-606/0606
5.46%
0.21
C&R - Line
Set
1.70
4.80%
1.78
C&R - T/F
Set
0.52
4.80%
0.54
C&R Sectionaliser
Set
0.73
4.80%
0.77
4.80%
7.34
Bus Bar Protection
Jan-07/T-0608/8106
Jan-07/T-0608/0806
7.00 T-702/0106 / JUNE 06
8
Structures
Bay
3.75
9
Bus Bar and Insulator
Bay
0.80
0.80
Bay
0.70
0.70
A Feeder bay
Bay
0.84
0.84
B Transformer LV
Bay
0.80
0.80
C PT
Bay
0.21
0.21
10 Earthing & Lighting
3.75
14 Control Cable
Page no. : 28
POWER TRANSFORMERS (REVISED COST 2008-2009) Rs. in Lakhs
SR. NO.
TRNSFORMER
Base Date / AT Ref
Projected rate Price with IEEMA COST / UNIT IN Variation as per IEEMA in PV as on MarRS.LAKHS 08 % age
1
200 MVA, 220/132/11 KV
Aug -07/T-0518/1206
458.80
2
Aug -07/T-0523/1206
670.86
4
200 MVA, 220/100/22 KV 200 MVA, 220/132-110/11 KV 150 MVA, 220/132/11 KV
5
3
Aug -07/T-0523/1206
745.43
May 06/T-0501/0506
425.00
100 MVA, 220/132 KV
May 06/T-0501/0506
303.98
6
100 MVA, 220/100 KV
May 06/T-0501/0506
355.64
7
50 MVA, 220/132 KV
8
50 MVA, 220/33-22 KV
Aug -07/T-0523/1206
339.92
9
50 MVA, 220/33 KV
Aug -07/T-0519/1206
270.44
10 50 MVA, 220/22 KV
Aug -07/T-0519/1206
270.44
11 50 MVA, 132/33 KV
Oct -07/T-0521/1206
207.04
260.00
12 50 MVA, 132/33-22 KV
207.04
13 50 MVA, 132/22 KV
May-06/T-0516/0806
195.97
14 50 MVA, 132-110/33 KV
May-06/T-0516/0806
213.57
15 50 MVA, 132-100/22 KV
213.57
16 50 MVA, 100/22 KV
May-06/T-0516/0806
195.97
17 25 MVA, 220/33 KV
Oct -07/T-0520/1206
199.36
18 25 MVA, 220/22 KV
Oct -07/T-0520/1206
199.36
20 25 MVA, 132/33 KV
Aug -07/T-0522/1206
152.52
21 25 MVA, 132-110/33 KV
Aug -07/T-0522/1206
171.64
22 25 MVA, 132-100/22 KV
Aug -07/T-0522/1206
182.30
23 25 MVA, 132/22 KV
Aug -07/T-0522/1206
162.59
24 25 MVA, 132/11 KV
Aug -07/T-0522/1206
154.28
19 25 MVA, 132/66 KV
145.19
25 25 MVA, 110/33 KV
154.28
26 25 MVA, 110/11 KV
154.28
27 25 MVA, 100/22 KV
154.28
4.56% 4.56% 4.56% 8.54% 8.54% 8.54% 8.54% 4.56% 4.56% 4.56% 4.80% 4.80% 8.54% 8.54% 8.54% 8.54% 4.80% 4.80% 4.80% 4.56% 4.56% 4.56% 4.56% 4.56% 4.56% 4.56% 4.56%
480 701 779 461 330 386 282 355 283 283 217 217 213 232 232 213 209 209 152 159 179 191 170 161 161 161 161
Transformer Oil (Rate Rs 46 Per Litre) Price QTY in ( in Rs KL Lakhs) 60 27.60 60
27.60
60
27.60
55
25.30
45
20.70
45
20.70
35
16.10
35
16.10
35
16.10
35
16.10
25
11.50
25
11.50
25
11.50
25
11.50
25
11.50
25
11.50
Total Cost of Transformer with Oil
Tr of these ratings are supplied with Oil
FIRE FIGHTING EQUIPMENTS SR. NO.
CAPACITY
COST IN RS. LAKHS
1
UP TO 99 MVA
2
100 MVA TO 250 MVA
12.50
7.50
3
251 MVA TO 315 MVA
17.50
Page no. : 29
508 729 807 487 351 407 298 372 299 299 228 228 224 243 243 224 209 209 152 159 179 191 170 161 161 161 161
COST FOR GIS SUBSTATION AMOUNT IN RS LAKHS / BAY SR. NO.
PARTICULARS
220 KV GIS SUBSTATION
132 KV GIS SUBSTATION
1
FEEDER BAY
273.00
217.00
2
TRANSFORMER BAY
279.00
200.00
3
BUS COUPLER BAY
215.00
175.00
COST FOR EHV CABLE FEEDER SR PARTICULARS NO
220 KV
132 KV
240.00
139.00
1
1000 SQ MM XLPE SINGLE CORE COPPER CABLE PER KM
2
TERMINATION KIT COST / KIT
15.00
7.00
3
CABLE TS PER T
15.00
6.00
4
LAYING CHARGES ( PER KM)
80.00
40.00
5
CIVIL WORKS , TRENCHES ( PER KM)
30.00
20.00
COST FOR ADSS / FIBRE CABLE ADSS/OPTICAL FIBRE CABLE
RS. 5 LAKHS / KM PAGE O
30
COST ESTIMATE OF 2 X 25 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
5
6
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CIRCUIT BREAKER A) 220 KV T/F HV
SET
2
19.83
39.66
B) 220 KV B/C
SET
2
19.83
39.66
C) 220 KV BS
SET
1
19.83
19.83
D)33KV T/F LV
SET
2
2.61
5.22
E)33KV BS
SET
1
2.61
2.61
A) 220 KV T/F HV
SET
6
3.79
22.74
B) 220 KV B/C
SET
4
3.79
15.16
C) 220 KV BS
SET
2
3.79
7.58
D) 220 KV PT
SET
2
3.79
7.58
E)33KV T/F LV
SET
2
0.68
1.36
F)33KV BS
SET
2
0.68
1.36
G)33KV P.T.
SET
2
0.68
1.36
H)33KV STN. T/F
SET
2
0.68
1.36
I)33KV BY ISOLATOR
SET
6
0.68
4.08
A) 220 KV T/F HV
NO
6
3.67
22.02
B) 220 KV B/C
NO
6
3.67
22.02
C) 220 KV BS
NO
3
3.67
11.01
D)33KV T/F LV
NO
6
0.26
1.56
E)33KV BS
NO
3
0.26
0.78
A) 220 KV
NO
6
2.78
16.68
B)33KV
NO
6
0.21
1.26
A) 220 KV
NO
6
0.54
3.24
B)33KV
NO
6
0.04
0.24
POWER TRANSFORMER 25 MVA, 220/33KV
NO
2
209.00
418.00
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
LIGHTENING ARRESTORS
COST ESTIMATE OF 2 X 25 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 7
8
9
10
11
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CONTROL & RELAY A) 220 KV T/F
SET
2
10.00
20.00
B) 220 KV B/C
SET
2
7.60
15.20
C) 220 KV BS
SET
1
7.48
7.48
D)33KV BS
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2.33
4.66
C) 220 KV B/C
BAY
2
1.64
3.28
D) 220 KV BS
BAY
1
1.64
1.64
E) 220 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 220 KV T/F HV
BAY
2
18.00
36.00
B) 220 KV B/C
BAY
2
18.00
36.00
C) 220 KV BS
BAY
1
18.00
18.00
D)33KV T/F LV
BAY
2
3.75
7.50
E)33KV BS
BAY
1
3.75
3.75
A) 220 KV T/F HV
BAY
2
4.00
8.00
B) 220 KV B/C
BAY
2
4.00
8.00
B) 220 KV BS
BAY
1
4.00
4.00
C)33KV T/F LV
BAY
2
0.70
1.40
D)33KV BS
BAY
1
0.70
0.70
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
FENCING
COST ESTIMATE OF 2 X 25 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
12
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
4.92
9.84
16
BATTERY, BATTERY CHARGER DC
SET
1
7.12
7.12
17
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B)33KV
SET
1
7.34
7.34
A) 220 KV T/F HV
BAY
4
8.00
32.00
B) 220 KV BC
BAY
4
8.00
32.00
C) 220 KV BS
BAY
2
8.00
16.00
D)33KV T/F LV
BAY
4
0.80
3.20
e)33KV BS
Bay
2
0.80
1.60
18
BUS BAR & INSULATORS
SUB TOTAL- I 19
1118.87
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC.
33.57
SUB TOTAL- II
1152.44
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-II)
21
CONCRETE FOR FOUNDATION
69.15
A) 220 KV T/F HV
Bay
2
20.00
40.00
B) 220 KV B/C
Bay
2
20.00
40.00
C) 220 KV BS
Bay
1
20.00
20.00
D)33KV T/F LV
Bay
2
5.00
10.00
E)33KV BS
Bay
1
5.00
5.00
F) 220 KV T/F PLINTH
Bay
2
6.00
12.00
SUB TOTAL - III
1348.59
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
93.44
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
11.55
GRAND TOTAL
1453.58
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
COST ESTIMATE OF 2 X 25 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
COST ESTIMATE OF 2 X 25 MVA, 132 / 33 KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
5
PARTICULARS OF MATERIALS
UNIT
QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
A) 132 KV T/F HV
SET
2
10.08
20.16
B) 132 KV B/C
SET
2
10.08
20.16
C) 132 KV BS
SET
1
10.08
10.08
D) 33 KV T/F LV
SET
2
2.61
5.22
E) 33 KV BS
SET
1
2.61
2.61
A) 132 KV T/F HV
SET
6
2.46
14.76
B) 132 KV B/C
SET
4
2.46
9.84
C) 132 KV BS
SET
2
2.46
4.92
D) 132 KV PT
SET
2
2.46
4.92
E) 33 KV T/F LV
SET
2
0.68
1.36
F) 33 KV BS
SET
2
0.68
1.36
G) 33KV P.T.
SET
2
0.68
1.36
H) 33 KV STN. T/F
SET
2
0.68
1.36
I) 33 KV BY ISOLATOR
SET
4
0.68
2.72
A) 132 KV T/F HV
NO
6
0.97
5.82
B) 132 KV B/C
NO
6
0.97
5.82
C) 132 KV BS
NO
3
0.97
2.91
D) 33 KV T/F LV
NO
6
0.26
1.56
E) 33 KV BS
NO
3
0.26
0.78
A) 132 KV
NO
6
1.00
6.00
B) 33 KV
NO
6
0.21
1.26
A) 132 KV
NO
6
0.38
2.28
B) 33 KV
NO
6
0.04
0.24
CIRCUIT BREAKER
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
LIGHTENING ARRESTORS
COST ESTIMATE OF 2 X 25 MVA, 132 / 33 KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT
QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
NO
2
159.00
318.00
A) 132 KV T/F
SET
2
11.52
23.04
B) 132 KV B/C
SET
2
7.60
15.20
C) 132 KV BS
SET
1
7.09
7.09
D) 33 KV BS
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B)132 KV T/F HV
BAY
2
2.33
4.66
C) 132KV B/C
BAY
2
1.64
3.28
D) 132 KV BS
BAY
1
1.64
1.64
E) 132 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 132 KV T/F HV
BAY
2
10.13
20.26
B) 132 KV B/C
BAY
2
10.13
20.26
C) 132 KV BS
BAY
1
10.13
10.13
D) 33 KV T/F LV
BAY
2
3.75
7.50
E) 33 KV BS
BAY
1
3.75
3.75
A) 132 KV T/F HV
BAY
2
3.25
6.50
B) 132 KV B/C
BAY
2
3.25
6.50
B) 132 KV BS
BAY
1
3.25
3.25
C) 33 KV T/F LV
BAY
2
0.70
1.40
D) 33 KV BS
BAY
1
0.70
0.70
6
POWER TRANSFORMER 25 MVA, 132 / 33KV
7
CONTROL & RELAY
8
9
10
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
COST ESTIMATE OF 2 X 25 MVA, 132 / 33 KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
UNIT
QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
I )PERIFERY FENCING
L.S.
1
10.00
10.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
15.00
15.00
12
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
13
T/F RAIL TRACK
L.S
2
3.00
6.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
1.71
3.42
16
BATTERY, BATTERY CHARGER DC
SET
1
3.02
3.02
17
BUSBAR PROTECTION A) 132 KV
SET
1
81.46
81.46
B) 33 KV
SET
1
7.34
7.34
A) 132 KV T/F HV
BAY
4
6.00
24.00
B) 132 KV BC
BAY
4
6.00
24.00
C) 132 KV BS
BAY
2
6.00
12.00
D) 33 KV T/F LV
BAY
4
0.80
3.20
e) 33 KV BS
Bay
2
0.80
1.60
11
18
PARTICULARS OF MATERIALS
FENCING
BUS BAR & INSULATORS
SUB TOTAL- I
803.03
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC.
24.09
SUB TOTAL- II
827.12
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTALII)
49.63
21
CONCRETE FOR FOUNDATION
19
A) 132 KV T/F HV
Bay
2
15.00
30.00
B) 132 KV B/C
Bay
2
15.00
30.00
C) 132 KV BS
Bay
1
15.00
15.00
D) 33 KV T/F LV
Bay
2
5.00
10.00
E) 33 KV BS
Bay
1
5.00
5.00
F) 132 KV T/F PLINTH
Bay
2
6.00
12.00
COST ESTIMATE OF 2 X 25 MVA, 132 / 33 KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT
QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
SUB TOTAL - III
978.76
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
67.88
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
8.39
GRAND TOTAL
1055.03
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 132 KV & 33 KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
COST ESTIMATE OF 2 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
5
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CIRCUIT BREAKER A) 220 KV T/F HV
SET
2
19.83
39.66
B) 220 KV B/C
SET
2
19.83
39.66
C) 220 KV BS
SET
1
19.83
19.83
D)33KV T/F LV
SET
2
2.61
5.22
E)33KV BS
SET
1
2.61
2.61
A) 220 KV T/F HV
SET
6
3.79
22.74
B) 220 KV B/C
SET
4
3.79
15.16
C) 220 KV BS
SET
2
3.79
7.58
D) 220 KV PT
SET
2
3.79
7.58
E)33KV T/F LV
SET
2
0.68
1.36
F)33KV BS
SET
2
0.68
1.36
G) 22KV P.T.
SET
2
0.68
1.36
H)33KV STN. T/F
SET
2
0.68
1.36
I)33KV BY ISOLATOR
SET
6
0.68
4.08
A) 220 KV T/F HV
NO
6
3.67
22.02
B) 220 KV B/C
NO
6
3.67
22.02
C) 220 KV BS
NO
3
3.67
11.01
D)33KV T/F LV
NO
6
0.26
1.56
E)33KV BS
NO
3
0.26
0.78
A) 220 KV
NO
6
2.78
16.68
B)33KV
NO
6
0.21
1.26
NO
6
0.54
3.24
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
LIGHTENING ARRESTORS A) 220 KV
COST ESTIMATE OF 2 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
B)33KV
NO
6
0.04
0.24
6
POWER TRANSFORMER 50 MVA, 220/33KV
NO
2
299.00
598.00
7
CONTROL & RELAY A) 220 KV T/F
SET
2
10.00
20.00
B) 220 KV B/C
SET
2
7.60
15.20
C) 220 KV BS
SET
1
7.48
7.48
D)33KV BS
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2.33
4.66
C) 220 KV B/C
BAY
2
1.64
3.28
D) 220 KV BS
BAY
1
1.64
1.64
E) 220 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 220 KV T/F HV
BAY
2
18.00
36.00
B) 220 KV B/C
BAY
2
18.00
36.00
C) 220 KV BS
BAY
1
18.00
18.00
D)33KV T/F LV
BAY
2
3.75
7.50
E)33KV BS
BAY
1
3.75
3.75
8
9
CONTROL CABLE
STRUCTURES
COST ESTIMATE OF 2 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 10
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
EARTHING & LIGHTING A) 220 KV T/F HV
BAY
2
4.00
8.00
B) 220 KV B/C
BAY
2
4.00
8.00
B) 220 KV BS
BAY
1
4.00
4.00
C)33KV T/F LV
BAY
2
0.70
1.40
D)33KV BS
BAY
1
0.70
0.70
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
4.92
9.84
16
BATTERY, BATTERY CHARGER DC
SET
1
7.12
7.12
17
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B)33KV
SET
1
7.34
7.34
A) 220 KV T/F HV
BAY
4
8.00
32.00
B) 220 KV BC
BAY
4
8.00
32.00
C) 220 KV BS
BAY
2
8.00
16.00
D)33KV T/F LV
BAY
4
0.80
3.20
e)33KV BS
Bay
2
0.80
1.60
11
18
FENCING
BUS BAR & INSULATORS
SUB TOTAL- I 19
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC. SUB TOTAL- II
1298.87 38.97 1337.84
COST ESTIMATE OF 2 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-II)
21
CONCRETE FOR FOUNDATION
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS 80.27
A) 220 KV T/F HV
Bay
2
20.00
40.00
B) 220 KV B/C
Bay
2
20.00
40.00
C) 220 KV BS
Bay
1
20.00
20.00
D)33KV T/F LV
Bay
2
5.00
10.00
E)33KV BS
Bay
1
5.00
5.00
F) 220 KV T/F PLINTH
Bay
2
6.00
12.00
SUB TOTAL - III
1545.11
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
106.94
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
13.22
GRAND TOTAL
1665.27
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
COST ESTIMATE OF 2 X 50 MVA, 220 /33-22KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CIRCUIT BREAKER A) 220 KV T/F HV
SET
2
19.83
39.66
B) 220 KV B/C
SET
2
19.83
39.66
C) 220 KV BS
SET
1
19.83
19.83
D)33KV T/F LV
SET
2
2.61
5.22
E)33KV BS
SET
1
2.61
2.61
A) 220 KV T/F HV
SET
6
3.79
22.74
B) 220 KV B/C
SET
4
3.79
15.16
C) 220 KV BS
SET
2
3.79
7.58
D) 220 KV PT
SET
2
3.79
7.58
E)33KV T/F LV
SET
2
0.68
1.36
F)33KV BS
SET
2
0.68
1.36
G) 22KV P.T.
SET
2
0.68
1.36
H)33KV STN. T/F
SET
2
0.68
1.36
I)33KV BY ISOLATOR
SET
6
0.68
4.08
A) 220 KV T/F HV
NO
6
3.67
22.02
B) 220 KV B/C
NO
6
3.67
22.02
C) 220 KV BS
NO
3
3.67
11.01
D)33KV T/F LV
NO
6
0.26
1.56
E)33KV BS
NO
3
0.26
0.78
A) 220 KV
NO
6
2.78
16.68
B)33KV
NO
6
0.21
1.26
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
COST ESTIMATE OF 2 X 50 MVA, 220 /33-22KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 5
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
LIGHTENING ARRESTORS A) 220 KV
NO
6
0.54
3.24
B)33KV
NO
6
0.04
0.24
6
POWER TRANSFORMER 50 MVA, 220/33-22KV
NO
2
372.00
744.00
7
CONTROL & RELAY A) 220 KV T/F
SET
2
10.00
20.00
B) 220 KV B/C
SET
2
7.60
15.20
C) 220 KV BS
SET
1
7.48
7.48
D)33KV BS
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2.33
4.66
C) 220 KV B/C
BAY
2
1.64
3.28
D) 220 KV BS
BAY
1
1.64
1.64
E) 220 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 220 KV T/F HV
BAY
2
18.00
36.00
B) 220 KV B/C
BAY
2
18.00
36.00
C) 220 KV BS
BAY
1
18.00
18.00
D)33KV T/F LV
BAY
2
3.75
7.50
E)33KV BS
BAY
1
3.75
3.75
8
9
CONTROL CABLE
STRUCTURES
COST ESTIMATE OF 2 X 50 MVA, 220 /33-22KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 10
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
EARTHING & LIGHTING A) 220 KV T/F HV
BAY
2
4.00
8.00
B) 220 KV B/C
BAY
2
4.00
8.00
B) 220 KV BS
BAY
1
4.00
4.00
C)33KV T/F LV
BAY
2
0.70
1.40
D)33KV BS
BAY
1
0.70
0.70
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
4.92
9.84
16
BATTERY, BATTERY CHARGER DC
SET
1
7.12
7.12
17
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B)33KV
SET
1
7.34
7.34
A) 220 KV T/F HV
BAY
4
8.00
32.00
B) 220 KV BC
BAY
4
8.00
32.00
C) 220 KV BS
BAY
2
8.00
16.00
D)33KV T/F LV
BAY
4
0.80
3.20
e)33KV BS
Bay
2
0.80
1.60
11
18
FENCING
BUS BAR & INSULATORS
SUB TOTAL- I 19
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC. SUB TOTAL- II
1444.87 43.35 1488.22
COST ESTIMATE OF 2 X 50 MVA, 220 /33-22KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-II)
21
CONCRETE FOR FOUNDATION
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS 89.29
A) 220 KV T/F HV
Bay
2
20.00
40.00
B) 220 KV B/C
Bay
2
20.00
40.00
C) 220 KV BS
Bay
1
20.00
20.00
D)33KV T/F LV
Bay
2
5.00
10.00
E)33KV BS
Bay
1
5.00
5.00
F) 220 KV T/F PLINTH
Bay
2
6.00
12.00
SUB TOTAL - III
1704.51
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
117.89
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
14.57
GRAND TOTAL
1836.97
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
COST ESTIMATE OF 2 X 50 MVA, 132 /33KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CIRCUIT BREAKER A) 132 KV T/F HV
SET
2
10.08
20.16
B) 132 KV B/C
SET
2
10.08
20.16
C) 132 KV BS
SET
1
10.08
10.08
D)33KV T/F LV
SET
2
2.61
5.22
E)33KV BS
SET
1
2.61
2.61
A) 132 KV T/F HV
SET
6
2.46
14.76
B) 132 KV B/C
SET
4
2.46
9.84
C) 132 KV BS
SET
2
2.46
4.92
D) 132 KV PT
SET
2
2.46
4.92
E)33KV T/F LV
SET
2
0.68
1.36
F)33KV BS
SET
2
0.68
1.36
G) 22KV P.T.
SET
2
0.68
1.36
H)33KV STN. T/F
SET
2
0.68
1.36
I)33KV BY ISOLATOR
SET
6
0.68
4.08
A) 132 KV T/F HV
NO
6
0.97
5.82
B) 132 KV B/C
NO
6
0.97
5.82
C) 132 KV BS
NO
3
0.97
2.91
D)33KV T/F LV
NO
6
0.26
1.56
E)33KV BS
NO
3
0.26
0.78
A) 132 KV
NO
6
1.00
6.00
B)33KV
NO
6
0.21
1.26
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
COST ESTIMATE OF 2 X 50 MVA, 132 /33KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 5
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
LIGHTENING ARRESTORS A) 132 KV
NO
6
0.38
2.28
B)33KV
NO
6
0.04
0.24
6
POWER TRANSFORMER 50 MVA, 132 / 33KV
NO
2
228.00
456.00
7
CONTROL & RELAY A) 132 KV T/F
SET
2
11.52
23.04
B) 132 KV B/C
SET
2
7.60
15.20
C) 132 KV BS
SET
1
7.09
7.09
D)33KV BS
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B)132 KV T/F HV
BAY
2
2.33
4.66
C) 132KV B/C
BAY
2
1.64
3.28
D) 132 KV BS
BAY
1
1.64
1.64
E) 132 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 132 KV T/F HV
BAY
2
10.13
20.26
B) 132 KV B/C
BAY
2
10.13
20.26
C) 132 KV BS
BAY
1
10.13
10.13
D)33KV T/F LV
BAY
2
3.75
7.50
E)33KV BS
BAY
1
3.75
3.75
8
9
CONTROL CABLE
STRUCTURES
COST ESTIMATE OF 2 X 50 MVA, 132 /33KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 10
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
EARTHING & LIGHTING A) 132 KV T/F HV
BAY
2
3.25
6.50
B) 132 KV B/C
BAY
2
3.25
6.50
B) 132 KV BS
BAY
1
3.25
3.25
C)33KV T/F LV
BAY
2
0.70
1.40
D)33KV BS
BAY
1
0.70
0.70
I )PERIFERY FENCING
L.S.
1
10.00
10.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
15.00
15.00
12
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
13
T/F RAIL TRACK
L.S
2
3.00
6.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
1.71
3.42
16
BATTERY, BATTERY CHARGER DC
SET
1
3.02
3.02
17
BUSBAR PROTECTION A) 132 KV
SET
1
81.46
81.46
B)33KV
SET
1
7.34
7.34
A) 132 KV T/F HV
BAY
4
6.00
24.00
B) 132 KV BC
BAY
4
6.00
24.00
C) 132 KV BS
BAY
2
6.00
12.00
D)33KV T/F LV
BAY
4
0.80
3.20
e)33KV BS
Bay
2
0.80
1.60
11
18
FENCING
BUS BAR & INSULATORS
SUB TOTAL- I 19
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC. SUB TOTAL- II
942.39 28.27 970.66
COST ESTIMATE OF 2 X 50 MVA, 132 /33KV T/F AT PROPOSED 132 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-II)
21
CONCRETE FOR FOUNDATION
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS 58.24
A) 132 KV T/F HV
Bay
2
15.00
30.00
B) 132 KV B/C
Bay
2
15.00
30.00
C) 132 KV BS
Bay
1
15.00
15.00
D)33KV T/F LV
Bay
2
5.00
10.00
E)33KV BS
Bay
1
5.00
5.00
F) 132 KV T/F PLINTH
Bay
2
6.00
12.00
SUB TOTAL - III
1130.91
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
78.33
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
9.68
GRAND TOTAL
1218.91
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 132 KV &33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
COST ESTIMATE OF 4 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 1
2
3
4
5
6
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CIRCUIT BREAKER A) 220 KV T/F HV
SET
4
19.83
79.32
B) 220 KV B/C
SET
2
19.83
39.66
C) 220 KV BS
SET
1
19.83
19.83
D)33KV T/F LV
SET
4
2.61
10.44
E)33KV BS
SET
3
2.61
7.83
A) 220 KV T/F HV
SET
12
3.79
45.48
B) 220 KV B/C
SET
4
3.79
15.16
C) 220 KV BS
SET
2
3.79
7.58
D) 220 KV PT
SET
2
3.79
7.58
E)33KV T/F LV
SET
4
0.68
2.72
F)33KV BS
SET
6
0.68
4.08
G) 22KV P.T.
SET
2
0.68
1.36
H)33KV STN. T/F
SET
2
0.68
1.36
I)33KV BY ISOLATOR
SET
12
0.68
8.16
A) 220 KV T/F HV
NO
12
3.67
44.04
B) 220 KV B/C
NO
6
3.67
22.02
C) 220 KV BS
NO
3
3.67
11.01
D)33KV T/F LV
NO
12
0.26
3.12
E)33KV BS
NO
9
0.26
2.34
A) 220 KV
NO
6
2.78
16.68
B)33KV
NO
6
0.21
1.26
A) 220 KV
NO
12
0.54
6.48
B)33KV
NO
12
0.04
0.48
POWER TRANSFORMER 50 MVA, 220/22KV
NO
4
299.00
1196.00
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
LIGHTENING ARRESTORS
COST ESTIMATE OF 4 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO. 7
8
9
10
11
12
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CONTROL & RELAY A) 220 KV T/F
SET
4
10.00
40.00
B) 220 KV B/C
SET
2
7.60
15.20
C) 220 KV BS
SET
1
7.48
7.48
D)33KV BS
SET
3
0.77
2.31
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2.33
4.66
C) 220 KV B/C
BAY
2
1.64
3.28
D) 220 KV BS
BAY
1
1.64
1.64
E) 220 KV PT
BAY
2
0.45
0.90
F)33KV T/F LV
BAY
2
0.80
1.60
G)33KV BS
BAY
1
0.80
0.80
H)33KV PT
BAY
2
0.21
0.42
A) 220 KV T/F HV
BAY
4
18.00
72.00
B) 220 KV B/C
BAY
2
18.00
36.00
C) 220 KV BS
BAY
1
18.00
18.00
D)33KV T/F LV
BAY
4
3.75
15.00
E)33KV BS
BAY
3
3.75
11.25
A) 220 KV T/F HV
BAY
4
4.00
16.00
B) 220 KV B/C
BAY
2
4.00
8.00
B) 220 KV BS
BAY
1
4.00
4.00
C)33KV T/F LV
BAY
4
0.70
2.80
D)33KV BS
BAY
3
0.70
2.10
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
FIRE FIGHTING EQUIPMENTS
SET
4
7.50
30.00
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
FENCING
COST ESTIMATE OF 4 X 50 MVA, 220 /33KV T/F AT PROPOSED 220 KV SUB-STATION. (TWO BUS AT HV & SINGLE BUS AT LV) SR. NO.
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
13
T/F RAIL TRACK
L.S
4
5.00
20.00
14
STATION TRANSFORMER
NO
2
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
2
4.92
9.84
16
BATTERY, BATTERY CHARGER DC
SET
1
7.12
7.12
17
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B)33KV
SET
1
7.34
7.34
A) 220 KV T/F HV
BAY
8
8.00
64.00
B) 220 KV BC
BAY
4
8.00
32.00
C) 220 KV BS
BAY
2
8.00
16.00
D)33KV T/F LV
BAY
8
0.80
6.40
e)33KV BS
Bay
6
0.80
4.80
18
BUS BAR & INSULATORS
SUB TOTAL- I 19
2153.23
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC.
64.60
SUB TOTAL- II
2217.83
20
TRANSPORTATION TO SITE @ 5%, INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-II)
21
CONCRETE FOR FOUNDATION
133.07
A) 220 KV T/F HV
Bay
4
20.00
80.00
B) 220 KV B/C
Bay
2
20.00
40.00
C) 220 KV BS
Bay
1
20.00
20.00
D)33KV T/F LV
Bay
4
5.00
20.00
E)33KV BS
Bay
3
5.00
15.00
F) 220 KV T/F PLINTH
Bay
4
6.00
SUB TOTAL - III
24.00 2549.90
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
176.42
23
SERVICE TAX 12.36% ON ERECTION CHARGES (SR.NO.22)
21.81
GRAND TOTAL
2748.11
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
BREAK UP ESTIMATE OF 220/100 KV, 2 X 100 MVA ICT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O. 1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I) T/F
NO
2
19.83
39.66
II ) B/C
NO
2
19.83
39.66
III) B/S
NO
1
19.83
19.83
I) T/F
NO
2
10.08
20.16
II ) B/C
NO
2
10.08
20.16
III) B/S
NO
1
10.08
10.08
I) T/F
NO
6
3.79
22.74
II) B/C
NO
4
3.79
15.16
III) B/S
NO
2
3.79
7.58
IV) P.T.
NO
2
3.79
7.58
I) T/F
NO
6
2.46
14.76
II) B/C
NO
4
2.46
9.84
III) B/S
NO
2
2.46
4.92
IV) P.T.
NO
2
2.46
4.92
I) T/F
NO
6
3.67
22.02
II ) B/C
NO
6
3.67
22.02
III) B/S
NO
3
3.67
11.01
I) T/F
NO
6
0.97
5.82
II ) B/C
NO
6
0.97
5.82
III) B/S
NO
3
0.97
2.91
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
B) 132 KV ISOLATOR WITHOUT EB
3
A) 220 KV C.T.
B) 132 KV C.T.
BREAK UP ESTIMATE OF 220/100 KV, 2 X 100 MVA ICT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
NO
6
2.78
16.68
B) 132 KV
NO
6
1.00
6.00
A) 220 KV
NO
6
0.54
3.24
B) 132 KV
NO
6
0.38
2.28
6
2 X 100 MVA, 220 / 132 KV ICT
NO
2
407.00
814.00
7
CONTROL & RELAY A) 220 FOR B/C
SET
2
7.60
15.20
B) 220 KV FOR ICT
SET
2
10.70
21.40
C) 220 KV FOR B/S
SET
1
7.48
7.48
D) 132 FOR B/C
SET
2
7.60
15.20
E) 132 KV FOR B/S
SET
1
7.09
7.09
A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
A) 220 KV
BAY
5
18.00
90.00
B) 132 KV
BAY
5
10.13
50.65
A) 220 KV
BAY
5
4.00
20.00
B) 132 KV
BAY
5
3.25
16.25
4
5
8
9
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
BREAK UP ESTIMATE OF 220/100 KV, 2 X 100 MVA ICT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
2
12.50
25.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B) 132 KV
SET
1
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I 16
1799.22
SPARES FOR LA, CT, PT ETC.
53.98
SUB TOTAL - II 17
12.50
1853.20
CONCRETE FOUNDATION A) 220 KV
BAY
5
20.00
100.00
B) 132 KV
BAY
5
15.00
75.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
18
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
111.19
19
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.17)
148.97
20
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.19
18.41
GRAND TOTAL
2318.77
TOTAL COST OF SUBSTATION WORK RS. LAKHS
2318.77
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
BREAK UP ESTIMATE OF 220/132 KV, 2 X 100 MVA ICT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O. 1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I) T/F
NO
2
19.83
39.66
II ) B/C
NO
2
19.83
39.66
III) B/S
NO
1
19.83
19.83
I) T/F
NO
2
10.08
20.16
II ) B/C
NO
2
10.08
20.16
III) B/S
NO
1
10.08
10.08
I) T/F
NO
6
3.79
22.74
II) B/C
NO
4
3.79
15.16
III) B/S
NO
2
3.79
7.58
IV) P.T.
NO
2
3.79
7.58
I) T/F
NO
6
2.46
14.76
II) B/C
NO
4
2.46
9.84
III) B/S
NO
2
2.46
4.92
IV) P.T.
NO
2
2.46
4.92
I) T/F
NO
6
3.67
22.02
II ) B/C
NO
6
3.67
22.02
III) B/S
NO
3
3.67
11.01
I) T/F
NO
6
0.97
5.82
II ) B/C
NO
6
0.97
5.82
III) B/S
NO
3
0.97
2.91
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
B) 132 KV ISOLATOR WITHOUT EB
3
A) 220 KV C.T.
B) 132 KV C.T.
BREAK UP ESTIMATE OF 220/132 KV, 2 X 100 MVA ICT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
NO
6
2.78
16.68
B) 132 KV
NO
6
1.00
6.00
A) 220 KV
NO
6
0.54
3.24
B) 132 KV
NO
6
0.38
2.28
6
2 X 100 MVA, 220 / 132 KV ICT
NO
2
351.00
702.00
7
CONTROL & RELAY A) 220 FOR B/C
SET
2
7.60
15.20
B) 220 KV FOR ICT
SET
2
10.70
21.40
C) 220 KV FOR B/S
SET
1
7.48
7.48
D) 132 FOR B/C
SET
2
7.60
15.20
E) 132 KV FOR B/S
SET
1
7.09
7.09
A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
A) 220 KV
BAY
5
18.00
90.00
B) 132 KV
BAY
5
10.13
50.65
A) 220 KV
BAY
5
4.00
20.00
B) 132 KV
BAY
5
3.25
16.25
4
5
8
9
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
BREAK UP ESTIMATE OF 220/132 KV, 2 X 100 MVA ICT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
2
12.50
25.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B) 132 KV
SET
1
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I 16
1687.22
SPARES FOR LA, CT, PT ETC.
50.62
SUB TOTAL - II 17
1737.84
CONCRETE FOUNDATION A) 220 KV
BAY
5
20.00
100.00
B) 132 KV
BAY
5
15.00
75.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
18
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
104.27
19
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.17)
140.57
20
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.19
17.37
GRAND TOTAL
2187.05
TOTAL COST OF SUBSTATION WORK RS. LAKHS
2187.05
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
BREAK UP ESTIMATE OF 220/100 KV, 2 X 200 MVA ICT AT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O. 1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I) T/F
NO
2
19.83
39.66
II ) B/C
NO
2
19.83
39.66
III) B/S
NO
1
19.83
19.83
I) T/F
NO
2
10.08
20.16
II ) B/C
NO
2
10.08
20.16
III) B/S
NO
1
10.08
10.08
I) T/F
NO
6
3.79
22.74
II) B/C
NO
4
3.79
15.16
III) B/S
NO
2
3.79
7.58
IV) P.T.
NO
2
3.79
7.58
I) T/F
NO
6
2.46
14.76
II) B/C
NO
4
2.46
9.84
III) B/S
NO
2
2.46
4.92
IV) P.T.
NO
2
2.46
4.92
I) T/F
NO
6
3.67
22.02
II ) B/C
NO
6
3.67
22.02
III) B/S
NO
3
3.67
11.01
I) T/F
NO
6
0.97
5.82
II ) B/C
NO
6
0.97
5.82
III) B/S
NO
3
0.97
2.91
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
B) 132 KV ISOLATOR WITHOUT EB
3
A) 220 KV C.T.
B) 132 KV C.T.
BREAK UP ESTIMATE OF 220/100 KV, 2 X 200 MVA ICT AT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
NO
6
2.78
16.68
B) 132 KV
NO
6
1.00
6.00
A) 220 KV
NO
6
0.54
3.24
B) 132 KV
NO
6
0.38
2.28
6
2 X 200 MVA, 220 / 132 KV ICT
NO
2
729.00
1458.00
7
CONTROL & RELAY A) 220 FOR B/C
SET
2
7.60
15.20
B) 220 KV FOR ICT
SET
2
10.70
21.40
C) 220 KV FOR B/S
SET
1
7.48
7.48
D) 132 FOR B/C
SET
2
7.60
15.20
E) 132 KV FOR B/S
SET
1
7.09
7.09
A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
A) 220 KV
BAY
5
18.00
90.00
B) 132 KV
BAY
5
10.13
50.65
A) 220 KV
BAY
5
4.00
20.00
B) 132 KV
BAY
5
3.25
16.25
4
5
8
9
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
BREAK UP ESTIMATE OF 220/100 KV, 2 X 200 MVA ICT AT 220/100/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
2
12.50
25.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B) 132 KV
SET
1
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I 16
2443.22
SPARES FOR LA, CT, PT ETC.
73.30
SUB TOTAL - II 17
2516.52
CONCRETE FOUNDATION A) 220 KV
BAY
5
20.00
100.00
B) 132 KV
BAY
5
15.00
75.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
18
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
150.99
19
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.17)
197.27
20
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.19
24.38
GRAND TOTAL
3076.16
TOTAL COST OF SUBSTATION WORK RS. LAKHS
3076.16
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
BREAK UP ESTIMATE OF 220/132 KV, 2 X 200 MVA ICT AT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O. 1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I) T/F
NO
2
19.83
39.66
II ) B/C
NO
2
19.83
39.66
III) B/S
NO
1
19.83
19.83
I) T/F
NO
2
10.08
20.16
II ) B/C
NO
2
10.08
20.16
III) B/S
NO
1
10.08
10.08
I) T/F
NO
6
3.79
22.74
II) B/C
NO
4
3.79
15.16
III) B/S
NO
2
3.79
7.58
IV) P.T.
NO
2
3.79
7.58
I) T/F
NO
6
2.46
14.76
II) B/C
NO
4
2.46
9.84
III) B/S
NO
2
2.46
4.92
IV) P.T.
NO
2
2.46
4.92
I) T/F
NO
6
3.67
22.02
II ) B/C
NO
6
3.67
22.02
III) B/S
NO
3
3.67
11.01
I) T/F
NO
6
0.97
5.82
II ) B/C
NO
6
0.97
5.82
III) B/S
NO
3
0.97
2.91
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
B) 132 KV ISOLATOR WITHOUT EB
3
A) 220 KV C.T.
B) 132 KV C.T.
BREAK UP ESTIMATE OF 220/132 KV, 2 X 200 MVA ICT AT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
NO
6
2.78
16.68
B) 132 KV
NO
6
1.00
6.00
A) 220 KV
NO
6
0.54
3.24
B) 132 KV
NO
6
0.38
2.28
6
2 X 200 MVA, 220 / 132 KV ICT
NO
2
508.00
1016.00
7
CONTROL & RELAY A) 220 FOR B/C
SET
2
7.60
15.20
B) 220 KV FOR ICT
SET
2
10.70
21.40
C) 220 KV FOR B/S
SET
1
7.48
7.48
D) 132 FOR B/C
SET
2
7.60
15.20
E) 132 KV FOR B/S
SET
1
7.09
7.09
A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
A) 220 KV
BAY
5
18.00
90.00
B) 132 KV
BAY
5
10.13
50.65
A) 220 KV
BAY
5
4.00
20.00
B) 132 KV
BAY
5
3.25
16.25
4
5
8
9
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
BREAK UP ESTIMATE OF 220/132 KV, 2 X 200 MVA ICT AT 220/132/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
2
12.50
25.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B) 132 KV
SET
1
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I 16
2001.22
SPARES FOR LA, CT, PT ETC.
60.04
SUB TOTAL - II 17
2061.26
CONCRETE FOUNDATION A) 220 KV
BAY
5
20.00
100.00
B) 132 KV
BAY
5
15.00
75.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
18
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
123.68
19
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.17)
164.12
20
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.19
20.29
GRAND TOTAL
2556.35
TOTAL COST OF SUBSTATION WORK RS. LAKHS
2556.35
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
BREAK UP ESTIMATE OF 220/132-110 KV, 2 X 200 MVA ICT AT 220/132-110/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O. 1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I) T/F
NO
2
19.83
39.66
II ) B/C
NO
2
19.83
39.66
III) B/S
NO
1
19.83
19.83
I) T/F
NO
2
10.08
20.16
II ) B/C
NO
2
10.08
20.16
III) B/S
NO
1
10.08
10.08
I) T/F
NO
6
3.79
22.74
II) B/C
NO
4
3.79
15.16
III) B/S
NO
2
3.79
7.58
IV) P.T.
NO
2
3.79
7.58
I) T/F
NO
6
2.46
14.76
II) B/C
NO
4
2.46
9.84
III) B/S
NO
2
2.46
4.92
IV) P.T.
NO
2
2.46
4.92
I) T/F
NO
6
3.67
22.02
II ) B/C
NO
6
3.67
22.02
III) B/S
NO
3
3.67
11.01
I) T/F
NO
6
0.97
5.82
II ) B/C
NO
6
0.97
5.82
III) B/S
NO
3
0.97
2.91
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
B) 132 KV ISOLATOR WITHOUT EB
3
A) 220 KV C.T.
B) 132 KV C.T.
BREAK UP ESTIMATE OF 220/132-110 KV, 2 X 200 MVA ICT AT 220/132-110/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
NO
6
2.78
16.68
B) 132 KV
NO
6
1.00
6.00
A) 220 KV
NO
6
0.54
3.24
B) 132 KV
NO
6
0.38
2.28
6
2 X 200 MVA, 220 / 132110 KV ICT
NO
2
807.00
1614.00
7
CONTROL & RELAY A) 220 FOR B/C
SET
2
7.60
15.20
B) 220 KV FOR ICT
SET
2
10.70
21.40
C) 220 KV FOR B/S
SET
1
7.48
7.48
D) 132 FOR B/C
SET
2
7.60
15.20
E) 132 KV FOR B/S
SET
1
7.09
7.09
A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
A) 220 KV
BAY
5
18.00
90.00
B) 132 KV
BAY
5
10.13
50.65
A) 220 KV
BAY
5
4.00
20.00
B) 132 KV
BAY
5
3.25
16.25
4
5
8
9
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
BREAK UP ESTIMATE OF 220/132-110 KV, 2 X 200 MVA ICT AT 220/132-110/33 KV SUBSTATION (Two Bus at HV & Two Bus at LV) SR.N O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
I )PERIFERY FENCING
L.S.
1
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
1
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
2
12.50
25.00
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
BUSBAR PROTECTION A) 220 KV
SET
1
81.46
81.46
B) 132 KV
SET
1
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I 16
2599.22
SPARES FOR LA, CT, PT ETC.
77.98
SUB TOTAL - II 17
2677.20
CONCRETE FOUNDATION A) 220 KV
BAY
5
20.00
100.00
B) 132 KV
BAY
5
15.00
75.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
18
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
160.63
19
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.17)
208.97
20
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.19
25.83
GRAND TOTAL
3259.63
TOTAL COST OF SUBSTATION WORK RS. LAKHS
3259.63
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
Estimate of 2 x 100 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
Particulars
Unit Qty.
1
Rate/Per Unit
Amount in Rs. Lakhs
Circuit breaker a) 220 KV (T/F)
No.
b) 132 KV (T/F)
No.
2
19.83
39.66
2
10.08
20.16
1
19.83
19.83
1
19.83
19.83
2
10.08
20.16
1
10.08
10.08
8
3.79
30.32
2
3.79
7.58
3
3.79
11.37
2
3.79
7.58
6
2.46
14.76
4
2.46
9.84
2
2.46
4.92
2
2.46
4.92
6
3.67
22.02
3
3.67
11.01
3
3.67
11.01
6
0.97
5.82
6
0.97
5.82
3
0.97
2.91
6
2.78
16.68
6
1.00
6.00
Circuit breaker
2
a) 220 KV (TBC)
No.
b) 220 KV (B.C.)
No.
c) 132 KV (B.C.)
No.
d) 132 KV (B. S.)
No.
Isolator without E.B. a) 220 KV (T/F Bay)
Set
b) 220 KV (TBC)
Set
c) 220 KV (B.C.)
Set
d) 220 KV (P.T.)
Set
Isolator without E.B.
3
a) 132 KV (T/F Bay)
Set
b) 132 KV (BC)
Set
c) 132 KV (B.S.)
Set
d) 132 KV (PT)
Set
Current Transformers a) 220 KV (T/F Bay)
No.
b) 220 KV (TBC)
No.
c) 220 KV (B.C.)
No.
Current Transformers
4
a) 132 KV (T/F Bay)
No.
b) 132 KV (B.C.)
No.
c) 132 KV (B.S.)
No.
Potential Transformer a) 220 KV
No.
b) 132 KV
No.
Estimate of 2 x 100 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
Particulars
Unit Qty.
5
6
a) 220 KV (T/F Bay)
No.
b) 132 KV (T/F Bay)
No.
No.
b) 220 KV (TBC)I/II/III
No.
c) 220 KV (B.C.) I/II/III
No.
d) 220 KV B.B. Protection (numerical) I/II/IIII
No.
e) 132 KV (T/F LV) I/II/III
No.
f) 132 KV (BC) I/II/III
No.
g) 132 KV (BS) I/II/III
No.
h) 132 KV Busbar protection (numerical) I/II/III
No.
3.24
6
0.38
2.28
2
351.00
702.00
2
III)
12.21
24.42
1
III)
6.20
6.20
1
III)
7.60
7.60
1
III)
92.32
92.32
2
II)
11.52
23.04
2
II)
7.60
15.20
1
II)
7.09
7.09
1
II)
81.46
81.46
Structures
b) 132 KV (I/II/III)
10
0.54
Control & Relay
a) 220 KV (I/II/III)
9
6
I.C. Transformer
a) 220 KV (T/F HV) I/II/III
8
Amount in Rs. Lakhs
Lightening Arrestor
100 MVA, 220/132 KV 7
Rate/Per Unit
Bay
I)
14.25
II)
18.00
4
III)
24.75
I)
8.25
5
II)
10.13
III)
12.00
Bay
99.00 50.65
Control Cable A) TRANSFORMER
BAY
B) T/F HV
BAY
C) B/C
BAY
D) BS
BAY
E) PT
BAY
2
1.61
3.22
4
2.33
9.32
4
1.64
6.56
2
1.64
3.28
4
0.45
1.80
Busbar & Insulators (Twin conductor bus) a) 220 KV (I/II/III)
Bay 8
b) 132 KV (I/II/III)
Bay 10
I)
7.50
II)
8.00
III)
9.00
I)
5.50
II)
6.00
72.00 60.00
Estimate of 2 x 100 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
Particulars
Unit Qty.
Rate/Per Unit III)
7.00
Amount in Rs. Lakhs
Estimate of 2 x 100 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
Particulars
Unit Qty.
Rate/Per Unit
Amount in Rs. Lakhs
11
Rail Track
L.S.
2
5.00
10.00
12
Firefighting equipments
Set
2
12.50
25.00
Earthing & Lighting a) 220 KV Bay
Bay 4
b) 132 KV Bay
Bay 5
I)
3.25
II)
4.00
III)
4.60
I)
2.60
II)
3.25
III)
381.75
18.40 16.25
BW Fencing (Periphery) Chainlink Fencing (Sub-station) a) BW Fencing with (Perphery)
L.S.
L.S.
15.00
b) Chain Link Fencing (Sub-station)
L.S.
L.S.
30.00
SUB TOTAL - I 13
15
30.00 1687.61
Spares for CB, CT, LA, PT etc
50.63
SUB TOTAL - II 14
15.00
1738.24
Transportation to site 5%, Insurance 1% (Total 6% on Subtotal - II
104.29
Concreting for foundation a) 220 KV Bay (I/II/III)
Bay
4
20.00
80.00
b) 132 KV Bay
Bay
5
15.00
75.00
c) Transformer Plinth
No.
2
6.00
12.00
SUB TOTAL - III
2009.53
16
Erection Charges @ 7.5% on Subtotal I and item no.15
139.10
17
Service tax on erection charges (12.36%) item no. 16 GRAND TOTAL
17.19 2165.82
Estimate of 2 x 200 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
1
Particulars
Unit Qty.
Rate/Per Unit
Amount in Rs. Lakhs
Circuit breaker a) 220 KV (T/F)
No.
2
19.83
39.66
b) 132 KV (T/F)
No.
2
10.08
20.16
a) 220 KV (TBC)
No.
1
19.83
19.83
b) 220 KV (B.C.)
No.
1
19.83
19.83
c) 132 KV (B.C.)
No.
2
10.08
20.16
d) 132 KV (B. S.)
No.
1
10.08
10.08
a) 220 KV (T/F Bay)
Set
8
3.79
30.32
b) 220 KV (TBC)
Set
2
3.79
7.58
c) 220 KV (B.C.)
Set
3
3.79
11.37
d) 220 KV (P.T.)
Set
2
3.79
7.58
a) 132 KV (T/F Bay)
Set
6
2.46
14.76
b) 132 KV (BC)
Set
4
2.46
9.84
c) 132 KV (B.S.)
Set
2
2.46
4.92
d) 132 KV (PT)
Set
2
2.46
4.92
a) 220 KV (T/F Bay)
No.
6
3.67
22.02
b) 220 KV (TBC)
No.
3
3.67
11.01
c) 220 KV (B.C.)
No.
3
3.67
11.01
a) 132 KV (T/F Bay)
No.
6
0.97
5.82
b) 132 KV (B.C.)
No.
6
0.97
5.82
c) 132 KV (B.S.)
No.
3
0.97
2.91
a) 220 KV
No.
6
2.78
16.68
b) 132 KV
No.
6
1.00
6
a) 220 KV (T/F Bay)
No.
6
0.54
3.24
b) 132 KV (T/F Bay)
No.
6
0.38
2.28
No.
2
508.00
1016.00
Circuit breaker
2
Isolator without E.B.
Isolator without E.B.
3
Current Transformers
Current Transformers
4
5
Potential Transformer
Lightening Arrestor
6
I.C. Transformer
7
Control & Relay
200 MVA, 220/132 KV a) 220 KV (T/F HV) I/II/III b) 220 KV (TBC)I/II/III
No.
c) 220 KV (B.C.) I/II/III
No.
d) 220 KV B.B. Protection (numerical) I/II/IIII
No.
e) 132 KV (T/F LV) I/II/III
No.
f) 132 KV (BC) I/II/III
No.
g) 132 KV (BS) I/II/III
No.
h) 132 KV Busbar protection (numerical) I/II/III
No.
2
III)
12.21
24.42
1
III)
6.20
6.20
1
III)
7.60
7.60
1
III)
92.32
92.32
2
II)
11.52
23.04
2
II)
7.60
15.20
1
II)
7.09
7.09
1
II)
92.32
92.32
Estimate of 2 x 200 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station (Three Bus at HV & Two Bus at LV) Sr.No
Particulars
Unit Qty.
8
Bay
4 b) 132 KV (I/II/III)
Bay 5
10
Amount in Rs. Lakhs
Structures a) 220 KV (I/II/III)
9
Rate/Per Unit
I)
14.25
II)
18.00
III)
24.75
I)
8.25
II)
10.13
III)
12.00
99 50.65
Control Cable A) TRANSFORMER
BAY
2
1.61
3.22
B) T/F HV
BAY
4
2.33
9.32
C) B/C
BAY
4
1.64
6.56
D) BS
BAY
2
1.64
3.28
E) PT
BAY
4
0.45
1.80
Busbar & Insulators (Twin conductor bus) a) 220 KV (I/II/III)
Bay
8 b) 132 KV (I/II/III)
Bay 10
I)
7.50
II)
8.00
III)
9.00
I)
5.50
II)
6.00
III)
7.00
72.00 60.00
11
Rail Track
L.S.
2
5.00
10.00
12
Firefighting equipments
Set
2
12.50
25.00
Earthing & Lighting Bay
a) 220 KV Bay
4 b) 132 KV Bay
Bay 5
I)
3.25
II)
4.00
III)
4.60
I)
2.60
II)
3.25
III)
392.61
18.40 16.25
BW Fencing (Periphery) Chainlink Fencing (Sub-station) a) BW Fencing with (Perphery)
L.S.
b) Chain Link Fencing (Sub-station)
L.S.
L.S.
15.00
L.S.
30.00
SUB TOTAL - I 13
15
30.00 2012.47
Spares for CB, CT, LA, PT etc
60.37
SUB TOTAL - II 14
15.00
2072.84
Transportation to site 5%, Insurance 1% (Total 6% on Subtotal - II
124.37
Concreting for foundation a) 220 KV Bay (I/II/III)
Bay
4
20.00
80.00
b) 132 KV Bay
Bay
5
15.00
75.00
c) Transformer Plinth
No.
2
6.00
12.00
SUB TOTAL - III
2364.21
16
Erection Charges @ 7.5% on Subtotal I and item no.15
163.46
17
Service tax on erection charges (12.36%) item no. 16 GRAND TOTAL
20.20 2547.87
BREAK UP ESTIMATE OF 220/132 KV ICT either 100 MVA / 200 MVA AND 2 x 50 MVA 220/33 KV AT 220/132/33 KV S/S SR.N PARTICULARS O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV T/F H.V.
NO
2
19.83
39.66
B) 33 KV(T/F LV & BS)
NO
3
2.61
7.83
2
33 KV BY ISOLATOR WITHOUT EB
NO
6
0.68
4.08
3
ISOLATOR WITHOUT EB A) 220 KV T/F H.V.
NO
6
3.79
22.74
B) 33 KV (T/F LV & BS)
NO
8
0.68
5.44
A) 220 KV T/F H.V.
NO
6
3.67
22.02
B) 33 KV (T/F LV & BS)
NO
9
0.26
2.34
NO
6
0.21
1.26
A) 220 KV
NO
6
0.54
3.24
B) 33 KV
NO
6
0.04
0.24
NO
2
299.00
598.00
A) 220 KV FOR T/F
SET
2
10.00
20.00
B) 33 KV FOR B/S
SET
1
0.77
0.77
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2.33
4.66
C)33KV T/F LV
BAY
2
0.80
1.60
D)33KV BS
BAY
1
0.80
0.80
E)33KV PT
BAY
2
0.21
0.42
1
4
5
CIRCUIT BREAKER
CURRENT TRANSFORMER
P.T. A) 33 KV
6
7
LIGHTENING ARRESTOR
POWER TRANSFORMER A) 2 X 50 MVA, 220 / 33 KV
8
9
CONTROL & RELAY
CONTROL CABLE
BREAK UP ESTIMATE OF 220/132 KV ICT either 100 MVA / 200 MVA AND 2 x 50 MVA 220/33 KV AT 220/132/33 KV S/S SR.N PARTICULARS O.
UNIT
QTY.
RATE/UNIT
AMOUNT RS.IN LAKHS
A) 220 KV
BAY
2
18.00
36.00
B) 33 KV(T/F LV & BS)
BAY
3
3.75
11.25
11
FIRE FIGHTING EQUIPMENT
SET
2
7.50
15.00
12
EARTHING & LIGHTING A) 220 KV
BAY
2
4.00
8.00
B) 33 KV(T/F LV & BS)
BAY
3
0.70
2.10
13
T/F RAIL TRACK
L.S
2
5.00
10.00
14
STATION T/F
SET
2
4.31
8.62
15
AC DIST.BOARD.
NO
2
4.92
9.84
16
BATTERY, BATTERY CHARGER DC DIST.BOARD ALONGWITH E/F ANNUNCIATOR & PORTABLE E/F DETECTOR.
SET
1
7.12
7.12
17
BUSBAR AND INSULATORS A) 220 KV
BAY
4
8.00
32.00
B) 33 KV(T/F LV & BS)
BAY
6
0.80
4.80
10
STRUCTURES
SUB TOTAL - I 18
883.05
SPARES FOR LA, CT, PT ETC.
26.49
SUB TOTAL - II 19
20
909.54
CONCRETE FOUNDATION A) 220 KV
BAY
2
20.00
40.00
B) 33 KV(T/F LV & BS)
BAY
3
5.00
15.00
C) 220 KV T/F PLINTH
L.S
2
6.00
12.00
TRANSPORTATION TO SITE 5%, INSURANCE 1% (TOTAL 6% ON SUB TOTAL-II)
54.57
BREAK UP ESTIMATE OF 220/132 KV ICT either 100 MVA / 200 MVA AND 2 x 50 MVA 220/33 KV AT 220/132/33 KV S/S SR.N PARTICULARS O. 21
ERECTION CHARGES (@ 7.5% ON SUB TOTAL-I & ITEM NO.19)
22
SERVICE TAX @ 12.36% ON ERECTION CHARGES SR.NO.21
UNIT
QTY.
RATE/UNIT
71.25
8.81
GRAND TOTAL TOTAL COST OF SUBSTATION WORK RS.
AMOUNT RS.IN LAKHS
1111.17 LAKHS
1111.17
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 33KV BUS. THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.
Cost Estimate of PLCC Station Equipments for 220 KV System Sr. NO. 1
Items
Qty.
UpSs Comprising of i) 48 V, 200 AH Battery and
72396.00 1 Set
Microprocessor based 12/8 lines EPAX with Telephone Cable and wiring etc.
3
Push button Telephones( nos)
4
PLCC Testing equipment digital signal level meter, Digital signal level oscillator, Oscilloscope with allied assortment etc.
5 6 7
8
88484.00 329203.93
329203.93
1 Set 5
L.S.
613.15
L.S.
Sub Total-I : Spares @ 3% on Sub Total- I Sub Total-II : Transportation, Insurance @ 6 % on Sub Total-II
3065.75
600000.00
1093149.68 32794.49 1125944.17 67556.65
Cost of installation, Testing & Communication @ 7.5% on Sub Total-I Service Tax ( 12.36 % on item 7 ) Grand Total in Rs. Grand Total in Rs. Lakhs
Say Rs.
Amount in Rs. 160880.00
ii) 48 V, 50 A, Battery charger with D.C. Board 2
Unit Rate in Rs.
81986.23
10133.50 1285620.54 12.86
12.86 Lakhs Page no. : 76
Cost Estimate of PLCC Station Equipments for 132 KV or 100 KV System Sr. NO. 1
Items
Qty.
UpSs Comprising of i) 48 V, 200 AH Battery and
1 Set
3
4
5.00 6.00 7.00
8.00
Microprocessor based 12/8 lines EPAX with Telephone Cable and wiring etc. Push button Telephones( nos)
160880.00
88484.00 1 Set
329203.93
5
613.15
PLCC Testing equipment digital signal level meter, Digital signal level oscillator, Oscilloscope with allied assortment etc. Sub Total-I : Spares @ 3% on Sub Total- I Sub Total-II : Transportation, Insurance @ 6 % on Sub Total-II
L.S.
L.S.
329203.93 3065.75
600000.00 1093149.68 32794.49 1125944.17 67556.65
Cost of installation, Testing & Communication @ 7.5% on Sub Total-I Service Tax ( 12.36 % on item 7 )
81986.23
10133.50
Grand Total in Rs. Grand Total in Rs. Lakhs
Say Rs.
Amount in Rs.
72396.00
ii) 48 V, 50 A, Battery charger with D.C. Board 2
Unit Rate in Rs.
1285620.54 12.86
12.86 Lakhs
Page no. : 77
Standard Cost Estimate of PLCC Line Equipments on One End of 220 KV Trans.Lines
Sr. No. 1
Equipment Wave trap 1250 A/0.5 mH with three connecting clamps
2
Unit Rate in Rs. 464023.43
2
Coupling Capacitors for 220 KV
2
224278.85
448557.70
3
Co-axial cable 75 ohms unbalanced
0.5 Km
116790.00
58395.00
4
Twin channel carrier set Protection Coupler Double Circuit
1
634406.00
634406.00
5 6
7 8
9
10
11
Qty
Coupling Device for 1 Set phase to phase coupling (200W) Cost of civil works L.S. Sub Total- I : Cost of spares (@ 3% )
34018.15
L.S.
Sub Total-II : Transportation, Insurance @ 6 % on Sub Total-II Cost of installation testing and commissioning @ 7.5% on Sub Total-I Service Tax ( 12.36 % on item no 10 ) Grand Total in Rs. Grand Total in Rs. Lakhs
Say Rs.
Amount in Rs. 928046.86
34018.15
15000.00 2118423.71 63552.71 2181976.42 130918.59
158881.78
19637.79 2491414.58 24.91
24.91 Lakhs Page no. : 78
Standard Cost Estimate of PLCC Line Equipments on One End of 132 KV or 100 KV Trans.Lines
Sr. No.
Equipment
Qty
Unit Rate in Rs.
Amount in Rs.
1
Wave trap 630 A/0.5 mH with three connecting clamps
2
433972.30
867944.60
2
Coupling Capacitors for 132 KV
2
145632.88
291265.77
3
Co-axial cable 75 ohms unbalanced
0.5 Km
116790.00
58395.00
4
Twin channel carrier set
1
634405.70
634405.70
5 6
7 8
9
10
11
Protection Coupler Double Circuit 1 Set Coupling Device for phase to phase coupling (200W) Cost of civil works L.S. Sub Total- I : Cost of spares (@ 3% )
34018.15
L.S.
Sub Total-II : Transportation, Insurance @ 6 % on Sub Total-II Cost of installation testing and commissioning @ 7.5% on Sub Total-I Service Tax ( 12.36 % on item no 10 ) Grand Total in Rs. Grand Total in Rs. Lakhs
Say Rs.
34018.15
15000.00 1901029.21 57030.88 1958060.09 117483.61
142577.19
17622.54 2235743.43 22.36
22.36 Lakhs Page no .: 79
Cost of Batteries Amt in Rs. Sr.No Items .
Unit A Tender Base Date/AT Cost Rs. ref.
Projected rate Price Variation with IEEMA PV as per IEEMA as on MARCH in % age 08
1
110 V,10 A ( Load ) + 20 A Boost Charger alongwith DCDB
135000
April 07 /T0703/0107
0.55%
135742.50
2
48 V ,300 A float cum Boost Charger alongwith DCDB.
627000
Sept 05/T0705/0414
26.02%
790145.40
3
48 V ,50 A float cum Boost Charger alongwith DCDB.
88000
April 07 /T0704/0107
0.55%
88484.00
729000
April 07 /T0703/0107
0.55%
733009.50
446000
April 07 /T0703/0107
0.55%
448453.00
165000
April 07 /T0701/0107
0.55%
165907.50
205000
April 07 /T0703/0107
0.55%
206127.50
72000
April 07 /T0703/0107
0.55%
72396.00
293000
April 07 /T0703/0107
0.55%
294611.50
200 V ,500 AH Lead acid stationary 4 battery complete set with all accessories 200 V ,300 AH Lead acid stationary 5 battery complete set with all accessories 110 V ,200 AH Lead acid stationary 6 battery complete set with all accessories 110 V ,300 AH Lead acid stationary 7 battery complete set with all accessories 48 V ,200 AH Lead acid stationary 8 battery complete set with all accessories 48 V ,1000 AH Lead acid stationary 9 battery complete set with all accessories 10
220 V,40 A ( Load ) + 50 A Boost Charger alongwith DCDB
614000
April 07 /T0703/0107
0.55%
617377.00
11
220 V,20 A ( Load ) + 30 A Boost Charger alongwith DCDB
209000
Sept 05/T0705/0414
26.02%
263381.80
Sr No Substation 1 2
220 kV 132 / 110 kV
Battery Cost Rs. in Lakhs 4.48+2.63 7.12 1.36 + 1.66 3.02 Page no. : 80
Unit rate of PLCC Equipments Sr. Items No.
Unit A Tender Cost in Rs.
Price Variation Base Date/AT as per ref. IEEMA in % age
Projected rate with IEEMA PV as on MARCH-07
1
Line Traps 2000A / 1.0.0 mH
885656.00
July-05 /T16.79% 0703/0405
1034357.64
2
Line Traps 1250A / 0.5.0 mH
436440.40
April 07 /T0705/0207
6.32%
464023.43
3
Line Traps 630 A / 0.5.0 mH
408175.60
April 07 /T0705/0207
6.32%
433972.30
4
Coupling Capacitor 220 kV
210947.00
April 07 /T0705/0207
6.32%
224278.85
5
Coupling Capacitor 132 kV
136976.00
April 07 /T0705/0207
6.32%
145632.88
6
Coupling Devices 640 Watts
44340.00
July-05 /T16.79% 0703/0405
51784.69
7
Coupling Devices 200 Watts
31996.00
April 07 /T0705/0207
34018.15
8
H.F. Cable 75 Ohm in kM
100000.00
July-05 /T16.79% 0703/0405
116790.00
9
PLC Terminal 40 W T/C with Protection Coupler
596694.60
April 07 /T0705/0207
6.32%
634405.70
10
PLC Terminal 40 W S/C with Protection Coupler
485327.00
April 07 /T0705/0207
6.32%
515999.67
11
PLC Terminal 20 W S/C without Protection Coupler
343675.00
July-05 /T16.79% 0703/0405
401378.03
12 EPAX 20/8
398080.00
July-05 /T16.79% 0703/0405
464917.63
13 EPAX 12/8
309635.00
April 07 /T0705/0207
329203.93
14 Push Button Telephone
525.00
6.32%
6.32%
July-05 /T16.79% 0703/0405
613.15 Page no. : 81
BREAK UP SCADA SYSTEM SR.NO.
PARTICULARS
1
SCADA SCADA SYSTEM COMPRISING OF BASE SERVER CUM WORK STATION COMPRISING PENTIUM PC 2.8 GHZ 1.44 MB FDD 1 GB RAM, 80 GB HARD DISC, COMBO DRIVE(CD RAM & DVD R/W), 21" TFT MONITOR, KEY BOARD, MOUSE AND LICENCED OPERATING SYSTEM.
A)
UNIT
RATE PER UNIT
SET
4
1
4
QTY. AMOUNT IN RS. LAKHS
B)
SCADA SOFTWARE
SET
21
1
21
C)
BAY CONTROLLER/RTU, GPS CLOCK, PARALLEL REDUDANT UPS SYSTEM (MIN 5 HOURS BACKUP)
SET
30
1
30
D)
LAN SWITCH, OPTICAL FIBRE CABLES, CONTROL CABLES, A3 SIZE PRINTER(LASERJET, COLOUR), A4 SIZE DOT MATRIX PRINTER, FURNITURE FOR SCADA SYSTEM
SET
8
1
8
E)
LAPTOP WITH MAINTAINANCE SOFTWARE OF LATEST HARDWARE CONFIGURATION
SET
2
1
2
F)
ETC OF SCADA SYSTEM
SET
5
1
5
TOTAL RS.
70
PAGE O 82
Rs. in Lakhs
Cost Estimate of Civil works ( 2008-2009 ) Sr. No. 1
Particulars
Land Acquisition (a) Agriculture (b) MIDC
Min Max
(c) Urban
220 KV Sub-station
132 KV Sub-station
100.00
70.00
100.00 800.00
50.00 300.00
300.00
200.00
33 kV
220 KV Bay extention
132 KV Bay extention
8.00
4.00
2
Land Development with UCR/RCC retaining wall and step wall etc.
90.00
65.00
7.00
5.00
3
Control Room Building/Store shed/ A.C.Plant etc.
80.00
60.00
7.00
6.00
4
Staff Quarters
75.00
50.00
3.00
3.00
5
Cable Trench
30.00
25.00
3.00
3.00
6
Electrification (@ 7.5% on item 3&4)
11.63
8.25
0.75
0.68
7
Water supply and drainageetc. (LS)
30.00
25.00
1.00
1.00
8
Roads etc. (WBM and Asphalting)
25.00
20.00
2.00
1.50
9
Metal spreading GI pipeline and other misc. civil works
25.00
20.00
2.00
2.00
10 T/F Oil Collection tank
7.00
11 Rail Track
5.00
3.00
1.00
15.00
10.00
2.00
30.00
15.00
3.00
12
Fencing Periphery fencing Chain-link fencing ( Sub-Station)
Rs. in Lakhs
Cost Estimate of Civil works ( 2008-2009 ) Sr. No.
220 KV Sub-station
132 KV Sub-station
33 kV
220 KV Bay extention
132 KV Bay extention
80.00
60.00
5.00
20.00
15.00
b) Concrete for T/F Plenth
6.00
6.00
3.00
Furniture in Control room, Office & Rest room
10.00
10.00
2.50
2.50
0.50
0.50
822.63
580.25
28.75
23.18
1622.63
880.25
922.63
630.25
622.63
450.25
Particulars
a) Concrete for foundation (I/II/III) For 220 kV- Rs.20 lakhs 13 / Bay For 132 kV- Rs.15 lakhs / Bay
14
Material required for pantry such as LPG 15 connection, Utensiles, Crockery, Shelf Refridgerator etc.
16
TV, Set Top Box / Dish Antena
17 Total (i) For Urban land (ii) For MIDC land Max Min (iii) For Agri land
Note : Land Plot area for (i) 220 KV S/s. 300 Mtr x 200 Mtr (ii) for 132 KV S/s. 200 Mtr x 150 Mtr Rate of lands (1) Urban land
Rs. 500 per Sq.mt.
(2) MIDC land
Rs. 300 to 700 per Sq.mt.
(3) Agriculture land - lump sum. Reference : Civil works cost data from Karad received vide letetr no 101 dt 08.04.2008
Page83-84
Cost of the line conductor & Towers
Price of material as
Sr. No
Conductor
Cost of the on AT no. with date / Base Cost 31 st March2008 conductor escalation Date by using IEEMA per km. index
1
0.2 ACSR " Panther " conductor
118753.00
T-0807/0507/ JUL 07 (with 5 % rise)
5937.65
124690.65
2
0.4 ACSR " Zebra " conductor
214144.00
T-0807/0507/ JUL 07 (with 5 % rise)
10707.20
224851.20
3
0.5 ACSR " Moose " conductor
260121.00
T-0807/0507/ JUL 07 (with 5 % rise)
13006.05
273127.05
4
80 sq.mm. AAA conductor
6
285/ 525 sq.mm AAA conductor
254646.00
7
560 sq.mm. AAA conductor with steel drum
257791.00
T-0812 /1107 / Jan 08
257791.00
8
560 sq.mm. AAA conductor with wooden drum
254646.00
T-0812 /1107 / Jan 08
254646.00
9
7 / 3.15 mm G.S. earth wire
27826.00
T-0808/0507/ JUL 07 (with 5 % rise)
1391.30
29217.30
10 7 / 3.66 mm G.S. earth wire
27594.59
T-0802 dt Jul.06/Apr 06 ( with 10 % rise)
2759.46
30354.05
Price of material as on 31 st March 2008 by using IEEMA index
Sr. No
Structure material
36081.00
T-0812 /1107 / Jan 08
36081.00
--
254646.00
Cost of the Structure per Metric Ton.
AT no. with date
IEEMA index
1
220 KV / 132 KV / 33 KV Substation Gantry Structures
56330.00
T-702/0106/ June 06
0.23
69207.04
2
Nut & Bolts
65526.00
T-702/0106/ June 06
0.23
80505.24
3
220 KV / 132 KV D/c & Horizontal Towers.
54758.00
T-708/707/ SEPT 07
0.13
61843.69
4
Nut & Bolts
70325.00
T-708/707/ SEPT 07
0.13
79425.06
PAGE NO 85
COST OF CASTING FOUNDATION FOR VARIOUS 220 KV TOWERS FOR 10 KM LONG LINE
Sr. No.
Type of Foundation
Quantity (Nos.)
220 KV D/C Line Unit Rate Cost (Rs.)
220 KV M/C Line Unit Rate Cost (Rs.)
1
Foundation for Tower Type 'DA' in
a
Black Cotton Soil
15
175000
2625000
375000
5625000
b
Fissured Rock
2
90000
180000
110000
220000
2
Foundation for Tower Type 'DB' in
a
Black Cotton Soil
4
240000
960000
475000
1900000
b
Fissured Rock
1
115000
115000
150000
150000
3
Foundation for Tower Type 'DC' in
a
Black Cotton Soil
4
260000
1040000
625000
2500000
b
Fissured Rock
1
175000
175000
250000
250000
4
Foundation for Tower Type 'DD' in
a
Black Cotton Soil
6
350000
2100000
750000
4500000
b
Fissured Rock
1
210000
210000
275000
275000
5
Foundation for Special Tower
LS
350000
350000
450000
450000
6
Benching and Retaining Wall
a
Excavation in Normal, Yellow, Black Cotton, Sandy soil (per m 3)
600
200
120000
200
120000
b
Excavation in Fissured Rock (per m 3)
150
450
67500
450
67500
c
Concreting (1:3:6 Mix) (per m3)
15
4500
67500
4500
67500
d
Concreting (1:2:4 Mix) (per m3)
50
5500
275000
5500
275000
e
Steel Reinforcement (per MT)
4
30000
120000
30000
120000
TOTAL
8405000
16520000 PAGE NO 86
COST OF CASTING FOUNDATION FOR VARIOUS 132 KV TOWERS FOR 10 KM LONG LINE
Sr. No.
Type of Foundation
Quantity (Nos.)
132 KV D/C Line Unit Rate Cost (Rs.)
132 KV M/C Line Unit Rate Cost (Rs.)
1
Foundation for Tower Type 'P' in
a
Black Cotton Soil
15
125000
1875000
240000
3600000
b
Fissured Rock
2
65000
130000
75000
150000
2
Foundation for Tower Type 'Q' in
a
Black Cotton Soil
4
175000
700000
250000
1000000
b
Fissured Rock
1
90000
90000
110000
110000
3
Foundation for Tower Type 'R' in
a
Black Cotton Soil
4
190000
760000
300000
1200000
b
Fissured Rock
1
110000
110000
150000
150000
4
Foundation for Tower Type 'S' in
a
Black Cotton Soil
6
290000
1740000
410000
2460000
b
Fissured Rock
1
150000
150000
210000
210000
5
Foundation for Special Tower
LS
300000
300000
400000
400000
6
Benching and Retaining Wall
a
Excavation in Normal, Yellow, Black Cotton, 3 Sandy soil (per m )
600
200
120000
200
120000
b
Excavation in Fissured Rock (per m 3)
150
450
67500
450
67500
c
Concreting (1:3:6 Mix) (per m3)
15
4500
67500
4500
67500
d
Concreting (1:2:4 Mix) (per m3)
50
5500
275000
5500
275000
e
Steel Reinforcement (per MT)
4
30000
120000
30000
120000
TOTAL
6505000
9930000 PAGE NO 87
COST OF INSULATORS & HARDWARES FOR 10 KM LENGTH OF 220 KV LINE
Sr. No. 1
Item
Unit Rate
220 KV S/C Line
220 KV D/C Line
220 KV M/C Line
(in Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Disc Insulator (Antifog type)
a
70 KN
768
810
622080
1620
1244160
3240
2488320
b
120 KN
828
1620
1341360
3240
2682720
6480
5365440
2
Insulator Hardware (For 0.4 ACSR Zebra)
a
SSN/SSA
1706
54
92124
108
184248
216
368496
b
STN/STA
1893
102
193086
204
386172
408
772344
c
DTN/DTA
4109
12
49308
24
98616
48
197232
d
DSN/DSA
2897
6
17382
12
34764
24
69528
3
Conductor Accessories (For 0.4 ACSR Zebra)
a
Mid Span Comp. t
606
15
9090
30
18180
60
36360
b
Repair Sleeves
188
10
1880
20
3760
40
7520
c
P.A.Rod
1176
60
70560
120
141120
240
282240
d
Vibration Damper
457
216
98712
432
197424
864
394848
4
Earthwire Accessories (For 7/3.15 mm E/W)
a
Suspension Clamp
338
20
6760
20
6760
20
6760
b
Tension Clamp
357
38
13566
38
13566
38
13566
c
Mid Span Comp. t
83
6
498
6
498
6
498
d
Earth Bond
470
56
26320
56
26320
56
26320
TOTAL
2542726
5038308
10029472 PAGE NO 88
COST OF INSULATORS & HARDWARES FOR 10 KM LENGTH OF 132 KV LINE
Sr. No. 1
Item
Unit Rate 132 KV S/C Line (in Rs.) Quantity (nos.) Cost (Rs.)
132 KV D/C Line Quantity (nos.) Cost (Rs.)
132 KV M/C Line Quantity (nos.) Cost (Rs.)
Disc Insulator (Antifog type)
a
70 KN
768
540
414720
1080
829440
2160
1658880
b
120 KN
828
1080
894240
2160
1788480
4320
3576960
2
Insulator Hardware (For 0.2 ACSR Panther)
a
SSN/SSA
1232
54
66528
108
133056
216
266112
b
STN/STA
1224
102
124848
204
249696
408
499392
c
DTN/DTA
3440
12
41280
24
82560
48
165120
d
DSN/DSA
2767
6
16602
12
33204
24
66408
3
Conductor Accessories (For 0.2 ACSR Panther)
a
Mid Span Comp. t
360
15
5400
30
10800
60
21600
b
Repair Sleeves
119
10
1190
20
2380
40
4760
c
P.A.Rod
561
60
33660
120
67320
240
134640
d
Vibration Damper
256
216
55296
432
110592
864
221184
4
Earthwire Accessories (For 7/3.15 mm E/W)
a
Suspension Clamp
338
20
6760
20
6760
20
6760
b
Tension Clamp
357
38
13566
38
13566
38
13566
c
Mid Span Comp. t
83
6
498
6
498
6
498
d
Earth Bond
470
56
26320
56
26320
56
26320
TOTAL
1700908
3354672
6662200 PAGE NO 89
UPDATED RATES OF INSULATOR HARDWARES AND CONDUCTOR ACCESSORIES BASED ON IEEMA INDEX OF 31.3.08
T0804/0407 / JULY 07 T0805/0407 / JULY 07
Sr. No 1) 2) 3) 4) 5) 6) 7) 8) 9) 10) 11) 12)
Name of Item SSN SSA DSN DSA STN STA DTN DTA MSCJ Repair Sleeves P.A.Rod Vibration Damper
% variation as per IEEMA index as on 31.03.08 1.52% 1.52% 1.52% 1.52% 1.52% 1.52% 1.52% 1.52% 7.39% 7.39% 7.39% 1.52%
0.4 ACSR Zebra FOR rate as on July 07 1446.00 1680.00 2485.00 2854.00 1645.00 1865.00 3805.00 4047.00 564.00 175.00 1095.00 450.00
0.2 ACSR Panther
FOR rate as on 31.03.2008 1467.98 1705.54 2522.77 2897.38 1670.00 1893.35 3862.84 4108.51 605.68 187.93 1175.92 456.84
FOR rate as on July 07 1021.00 1214.00 2396.00 2726.00 1206.00 1135.51 3013.00 3388.00 335.00 111.00 522.00 252.00
UPDATED RATES OF EARTHWIRE ACCESSORIES BASED ON IEEMA INDEX OF 31.3.08
T0806/0407 / JULY 07 Sr. No. 1) 2) 3) 4)
Name of Item (Suitable for 7/3.15 mm Earthwire) Suspension Clamp Tension Clamp MSCJ Earth Bond
% variation as per IEEMA index as on 31.03.08 1.52% 1.52% 1.52% 7.39%
FOR rate as on July 07
FOR rate as on 31.03.2008
333.00 352.00 82.00 438.00
338.06 357.35 83.25 470.37
UPDATED RATES OF SUBSTATION INSULATOR HARDWARES BASED ON IEEMA INDEX OF 31.3.08
T0804/0407 / JULY 07
Sr. No. 1) 2) 3) 4) 5)
Name of Item (Suitable for 0.4 ACSR Zebra) SS H/W Twin type 330 mm spacing SS H/W Twin type 225 mm spacing SS H/W ST H/W (Comp.) Twin Type 330 mm spacing ST H/W (Comp.)
% variation as per IEEMA index as on 31.03.08 1.52% 1.52% 1.52% 1.52% 1.52%
FOR rate as on July 07
FOR rate as on 31.03.2008
1894 1843 679 3204 1466
1922.79 1871.01 689.32 3252.70 1488.28
UPDATED RATES OF BUSPOST INSULATORS BASED ON IEEMA INDEX OF 31.3.08
T0804/0407 / JULY 07 Sr. No.
Name of Item
1) 2) 3) 4) 5) 6)
70 KN(N) 70 KN(AF) 120 KN(N) 120 KN(AF) 160 KN(N) 160 KN(AF)
FOR rate as on July 07 / Mar-08 428.00 768.00 645.00 828.00 770.00 1118.00
NOTE: AS PER IMMEMA INDICES ON MARCH 08, THE PV FOR INSULATOR COMES TO -14.14 % . THEREFORE THE SAME RATES ARE CONSIDERED FOR MARCH 08 PAGE NO 90
FOR rate as on 31.03.2008 1036.52 1232.45 2432.42 2767.44 1224.33 1152.77 3058.80 3439.50 359.76 119.20 560.58 255.83
COST OF TOWER ACCESSORIES FOR 10 KM LENGTH OF 220/132 KV LINE Sr.
Unit Rate Item
No.
132 KV S/C Line
132 KV D/C Line
132 KV M/C Line
220 KV S/C Line
220 KV D/C Line
220 KV M/C Line
(in Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
1
Danger Board
220
36
7920
36
7920
72
15840
36
7920
36
7920
72
15840
2
Number Plate
175
36
6300
36
6300
72
12600
36
6300
36
6300
72
12600
3
Circuit Plate
340
36
12240
72
24480
144
48960
36
12240
72
24480
144
48960
4
Phase Plate ( Set of Three)
340
36
12240
72
24480
144
48960
36
12240
72
24480
144
48960
5
Bird Guard
435
108
46980
216
93960
432
187920
108
46980
216
93960
432
187920
6
Anti climbing Device
3780
7
26460
7
26460
14
52920
7
26460
7
26460
14
52920
7 a
Earthing Pipe Type Counterpoise Type
3000
30
90000
30
90000
60
180000
30
90000
30
90000
60
180000
250
6
1500
6
1500
12
3000
6
1500
6
1500
12
3000
b
TOTAL
203640
275100
550200
203640
275100 PAGE NO 91
550200
CONTROL CABLE Sr. No.
Details
No. of Bus
FEEDER BAY RATE ( IN RS / LAKHS) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
220KV 220KV 220KV 132/110/100KV 132/110/100KV 132/110/100KV 66/22/33/11KV X'MER HV SIDE 220/132/100 220/132/100 220/132/100 X'MER LV SIDE 132/110/100KV 132/110/100KV 66/22/33/11KV TRANSFORMER PT 220/132/100 66/22/33/11KV 220-132 B/C,B/T
2c-2.5sq..
4c-2.5sq..
5c-2.5sq..
mm cu.Ard. mm cu.Ard. mm cu.Ard.
7c-2.5sq..
12c-2.5sq..
19c-2.5sq..
4c-10sq..
mm cu.Ard.
mm cu.Ard.
mm cu.Ard.
mm Al..Ard.
TOTAL
TOTAL RS IN LAKHS / KM
RMT
RMT
RMT
RMT
RMT
RMT
RMT
T-0801/0307/ Oct 07
0.62
0.95
1.09
1.40
2.13
3.19
0.79
ONE TWO THREE ONE TWO THREE ONE
200.00 200.00 200.00 200.00 200.00 200.00 80.00
650 650 650 450 450 450 160
60 230 100 60 210 100 30
340 340 340 300 300 300 100
170 170 170 150 150 150
50
230 230 400 200 200 350 100
2513.5 2698.63 2919.84 2116.84 2280.19 2480.5 835.56
2.51 2.70 2.92 2.12 2.28 2.48 0.84
ONE TWO THREE
200.00 200.00 200.00
650 650 650
190 60 230
210 210 210
150 300 300
150 150 150
1990.45 2327.38 2512.51
1.99 2.33 2.51
450 450 240
170 60 100
210 210
150 300 100 300
150 150 300
1656.27 2014.98 800.36 1607.1
1.66 2.01 0.80 1.61
170
446.6 205.04 1637.02
0.45 0.21 1.64
ONE TWO ONE
100.00 150.00
60 150
450
60 40
60 100
170 230
170
AMT IN RS LAKH/ KM HT CABLE ( OCT 07/ T0810/0707 )
33 KV HT XLPE
3C X 400 SQ MM
3C X 300 SQ MM
15.59
13.41
3.5 C X 50 SQMM
3.5 C X 70 SQMM
3.5 C X 120 SQMM
3.5 C X 185 SQMM
3.5 C X 240 SQMM
1.63
2.02
3.23
4.76
5.95
LT CABLE ( OCT 07/ T0809/0707 )
1.1 Kv LT PVC FRLC
PAGE NO 92
Related Documents 3m3m1z
220 Kv Cost Data 454v4c
November 2021 0
Cost Data 132 Kv 3j1rc
November 2021 0
220 Kv Substation Report 1w4b4
November 2019 99
Hvpnl 220 Kv Substation 1s1t73
December 2019 127
Presentation On Substation 220 Kv 2m1j2f
December 2019 79