220 kV Cost Data

Office of the Chief Engineer Transmission Project Deptt. PHONE : (O) 26598588 / 95 ‘Prakashganga’, MSETCL

(P) 26598589 Plot no. C-19, E-Block,

FAX : 022- 26598587 Bandra Kurla complex, Bandra (E), E-Mail : [email protected] Mumbai - 400051

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 CPA. 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

SR.N

OPARTICULARS 33 KV PAGE NO

1 TRANSMISSION LINES ( COST/ KM) ACSR AAAC 1 -18

ASINGLE CIRCUIT LINE ON DOUBLE CIRCUIT

TOWERS26.38 30.90 - 3 -6

BDOUBLE CIRCUIT LINE ON DOUBLE

CIRCUIT TOWERS32.75 42.15 - 7 - 10

C IIND CIRCUIT STRINGING 6.52 11.22 - 11 - 14

DDOUBLE CIRCUIT LINE ON MULTI CIRCUIT

TOWERS53.75 - - 15 - 16

EMULTI CIRCUIT LINE ON MULTI CIRCUIT

TOWERS66.68 - - 17 -18

2 FEEDER BAYS 33 KV 19-25

A ONE BUS 21.47 19-20-21

B TWO BUS - 22-23

C THREE BUS - 24-25

3 26-58

A EQUIPMENTWISE COST 33 KV 26-28

B TRANSFORMER 29

C 30

D 30

C BREAK UP OF TF / ICT BAY AT PROPOSED

S/S

220/100KV

ICT

220/132 KV

ICT

220/132-

110 KV

ICT

220/33KV

OR

220/22KV

220/33-22

KV 132/33 KV

132 /22

KV31-75

2 X 25 MVA T/F (II BUS AT HV AND I BUS AT LV FOR T/F)

- - - 1453.58 - 1055.03 - 31 -37


- - - 1665.27 1836.97 1218.91 1218.91 38 -49


- - - 2748.11 - - - 50 -52

2 X 100 MVA ( II BUS AT HV AND II BUS AT LV FOR ICT)

2318.77 2187.05 - - - - - 53 -58

2 X 200 MVA ( II BUS AT HV AND II BUS AT LV FOR ICT)

3076.16 2556.35 3259.63 - - - - 59 - 67

2 X 100 MVA ( III BUS AT HV AND II BUS AT LV FOR ICT)

- 2165.82 - - - - - 68 - 70

2 X 200 MVA ( III BUS AT HV AND II BUS AT LV FOR ICT)

- 2547.87 - - - - - 71 -72

GIS SUBSTATION

EHV CABLE & ADSS CABLE /OPTICAL FIBRE CABLE

220 KV

133.69

149.68

220 KV 132 kV

AAAC

41.92

54.16

12.21

-

-

INDEX FOR COST DATA 2008-09( RS IN LAKHS)

132 KV220 KV

51.99

11.13

ACSR

40.83

SUBSTATION

132 KV

122.32

91.56

114.03

78.34

85.79

95.31

-

SR.N

OPARTICULARS 33 KV PAGE NO

INDEX FOR COST DATA 2008-09( RS IN LAKHS)

132 KV220 KV

2 X 100 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)

Ref 53-58 &

73-75

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)

Ref 59-67 &

73-75

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)

Ref 68-70 &

38-49

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)

Ref 71-72 &

38-49

6 76- 81

STATION EQUIPMENT - 76-77

LINE EQUIPMENT - 78-79

B BATTERY - 80

C EQUIPMENT WISE 81

7 A SCADA - 82

B

SCADA FOR REMOTE MONITORING OF

SWITCHYARD ( FOR ORC/ DEDICATED

SUPPLY CONSUMER)

8 CIVIL WORKS 83-84

9 TRANSMISSION LINE DETAILS 85-91

10 CONTROL CABLE 92

POWER LINE CARRIER COMMUNICATION (PLCC) 220 KV 132 KV

3276.99 [ 2165.82 + 1111.17 ]

3659.04 [ 2547.87 + 1111.17 ]

7.12 3.02

A12.86

24.91

12.86

22.36

30.00

-

3298.22 [ 2187.05 + 1111.17 ]

3667.52 [ 2556.35 + 1111.17 ]

70.00 70.00

30.00

Sr.

No.Particulars

Cost using

ACSR

conductor

Appendix

no.

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 - -

( Amt.in Rs.Lakhs)

TRANSMISSION LINES

Page no. : 2

(i) Conductor Size :

(ii) Earthwire Size :

(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in

Rs. LakhsQuantity Amount

1Survey,Tree Cutting &

CompensationL.S. 2.80

2 (i) Tower M.T. 0.62 259.00 160.58

(ii) Tower Accessories L.S. L.S. 2.04

(iii) Nut Bolts M.T. 0.79 9.00 7.11

3Conductor (including

2.5% sag and wastage)Km 2.25 30.75 69.19

4Groundwire (including


5

Insulators,Hardwares,

Conductor & Groundwire

accessories

- L.S. 25.43

Sub Total-I : 270.12

6Spares ( @ 3% on item 2

to 5)8.02

7

Transportation to site 5%,

Insurance 1% (Total 6 %

on item 2 to 6)

16.52

8

Concrete for foundations

& excavation and

stubsettings

- L.S. L.S. 84.05

9

Erection & stringing

charges (7.5% on item 2 to

5 & 8)

26.35

10

Service Tax 12.36

% on Erection & stringing

charges.

3.26

T O T A L 408.32

40.83

2-A Page - 3

350 Mtrs

Cost of 220 kV S/c line on D/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 220 kV S/c line on D/c Tower.

0.4 Sq.inch ACSR ( Zebra )

7/3.15 mm



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 259.00 160.58


(iii) Nut Bolts M.T. 0.79 9.00 7.11





5



accessories

- L.S. L.S. 25.43



to 5)8.30

7



on item 2 to 6)

17.09

8


& excavation and

stubsettings

- L.S. L.S. 84.05

9



5 & 8)

27.04

10

Service Tax 12.36


charges.

3.34

T O T A L 419.16

41.92

2-B Page -4

350 Mtrs

Cost of 220 kV S/c line on D/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 220 kV S/c line on D/c Tower.

525 Sq.mm. AAAC

7 / 3.15 mm G.S. earthwire



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 259.00 160.58


(iii) Nut Bolts M.T. 0.79 9.00 7.11





5



accessories

- L.S. L.S. 50.38



to 5)10.87

7



on item 2 to 6)

22.38

8


& excavation and

stubsettings

- L.S. L.S. 84.05

9



5 & 8)

33.47

10

Service Tax 12.36


charges.

4.14

T O T A L 519.88

51.99

2-C Page -5

350 Mtrs

Cost of 220 kV D/c line on D/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 220 kV D/c line on D/c Tower.


7/3.15 mm



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 259.00 160.58


(iii) Nut Bolts M.T. 0.79 9.00 7.11





5



accessories

- L.S. L.S. 50.38



to 5)11.42

7



on item 2 to 6)

23.52

8


& excavation and

stubsettings

- L.S. L.S. 84.05

9



5 & 8)

34.85

10

Service Tax 12.36


charges.

4.31

T O T A L 541.57

54.16

2-D Page - 6

350 Mtrs

Cost of 220 kV D/c line on D/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 220 kV D/c line on D/c Tower.

525 Sq.mm. AAAC

7 / 3.15 mm G.S. earthwire



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 154.00 95.48


(iii) Nut Bolts M.T. 1.05 5.70 5.99





5



accessories

- L.S. L.S. 17.00



to 5)4.86

7

Transportation to site

5%, Insurance 1% (Total

6 % on item 2 to 6)

10.01

8


& excavation and

stubsettings

- L.S. L.S. 65.05

9


charges (7.5% on item 2

to 5 & 8)

17.02

10

Service Tax

12.36 % on Erection &

stringing charges.

2.10

T O T A L 263.76

26.38

I-A Page - 7

320 Mtrs

Cost of 132/110/100 kV S/c line on D/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 132/110/100 kV S/c line on D/c Tower.

0.2 Sq.inch ACSR (Panther)

7/3.15 mm



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 154.00 95.48


(iii) Nut Bolts M.T. 0.79 5.70 4.50





5



accessories

- L.S. L.S. 17.00



to 5)6.01

7



on item 2 to 6)

12.38

8

Concrete for foundations &

excavation and

stubsettings

- L.S. L.S. 65.05

9



5 & 8)

19.91

10

Service Tax 12.36


charges.

2.46

T O T A L 309.01

30.90

320 Mtrs

Cost of 132/110/100 kV S/c line on D/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 132/110/100 kV S/c line on D/c Tower.

288/ 525 Sq.mm. AAAC

7/3.15 mm

I-B Page- 8



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 154.00 95.48


(iii) Nut Bolts M.T. 0.79 5.70 4.50





5



accessories

- L.S. L.S. 33.55



to 5)6.48

7



on item 2 to 6)

13.36

8


& excavation and

stubsettings

- L.S. L.S. 65.05

9



5 & 8)

21.09

10

Service Tax 12.36


charges.

2.61

T O T A L 327.52

32.75

I-C Page- 9

320 Mtrs

Cost of 132/110/100 kV D/c line on D/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 132/110/100 kV D/c line on D/c Tower.


7/3.15 mm



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 154.00 95.48


(iii) Nut Bolts M.T. 0.79 5.70 4.50





5



accessories

- L.S. L.S. 33.55



to 5)8.88

7



6 % on item 2 to 6)

18.30

8


& excavation and

stubsettings

- L.S. L.S. 65.05

9



to 5 & 8)

27.08

10

Service Tax


stringing charges.

3.35

T O T A L 421.54

42.15

I-D Page- 10

320 Mtrs

Cost of 132/110/100 kV D/c line on D/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 132/110/100 kV D/c line on D/c Tower.

288 /525 Sq.mm. AAAC

7/3.15 mm


(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in



2.5% sag and wastage)kms 2.25 30.75 69.19

2



accessories

L.S. L.S. 25.43

Sub Total-I : 94.62

3Spares ( @ 3% on Sub-

total-I)2.84

4



Sub-total-I & item 3)

5.85

5


charges ( 7.5% on

Sub Total - I )

7.10

6

Service Tax 12.36


charges.

0.88

T O T A L 111.29

11.13

2-E Page - 11

Appendix - 2 E

Cost for Stringing of 220 kV second circuit ( for ONE km.)

using 0.4 ACSR Zebra conductor

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. of

Stringing of second circuit of 220 kV line on D/c Tower.

0.4 Sq.inch ACSR (Zebra)

335 Mtrs


(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2



accessories

L.S. L.S. 25.43



total-I)3.12

4



6 % Sub-total-I & item 3)

6.42

5


charges ( 7.5% on

Sub Total - I )

7.79

6

Service Tax


stringing charges.

0.96

T O T A L 122.13

12.21

2-F Page -12

Appendix - 2F

Cost for Stringing of 220 kV second circuit ( for ONE km.)

using AAAC CONDUCTOR

(Amt.in Rs.Lakhs)



525 Sq.mm AAAC

335 Mtrs


(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2



accessories

L.S. L.S. 17.00

Sub Total-I : 55.44


total-I)1.66

4



6 % Sub-total-I & item 3)

3.43

5


charges (7.5% on Sub

Total -I )

4.16

6

Service Tax


stringing charges.

0.51

T O T A L 65.20

6.52

I-E Page- 13

320 Mtrs

Cost for Stringing of 132 kV second circuit ( for One km)

using 0.2 ACSR Panthar conductor

(Amt.in Rs.Lakhs)





(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2



accessories

L.S. L.S. 17.00

Sub Total-I : 95.41


total-I)2.86

4



Sub-total-I & item 3)

5.90

5


charges (7.5% on Sub

Total -I )

7.16

6

Service Tax


stringing charges.

0.88

T O T A L 112.21

11.22

I-F Page- 14

320 Mtrs

Cost of 132 kV second circuit ( for ONE km.)

(Amt.in Rs.Lakhs)



288/ 525 Sq. mm. AAAC



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 667.00 413.54


(iii) Nut Bolts M.T. 0.79 20.00 15.80





5



accessories

- L.S. L.S. 50.38



to 5)18.71

7



on item 2 to 6)

38.55

8

Concrete for foundations &

excavation and

stubsettings

- L.S. L.S. 165.2

9



5 & 8)

59.18

10

Service Tax 12.36


charges.

7.31

T O T A L 915.57

91.56

2-G Page -15

350 Mtrs

Cost of 220 kV D/c line on M/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 220 kV D/c line on M/c Tower.


7/3.15 mm



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 667.00 413.54


(iii) Nut Bolts M.T. 0.79 20.00 15.80





5



accessories

- L.S. L.S. 100.30



to 5)24.45

7



on item 2 to 6)

50.36

8


& excavation and

stubsettings

- L.S. L.S. 165.2

9



5 & 8)

73.50

10

Service Tax 12.36


charges.

9.08

T O T A L 1140.25

114.03

2-H Page -16

335 Mtrs

Cost of 220 kV M/c line on M/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 220 kV M/c line on M/c Tower.

0.4 Sq.inch. ACSR ( Zebra )

7 / 3.15 mm



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 376.00 233.12


(iii) Nut Bolts M.T. 0.79 14.00 11.06





5



accessories

- L.S. L.S. 33.55



to 5)10.89

7



6 % on item 2 to 6)

22.44

8


& excavation and

stubsettings

- L.S. L.S. 99.3

9



to 5 & 8)

34.68

10

Service Tax


stringing charges.

4.29

T O T A L 537.48

53.75

I-G Page-17

335 Mtrs

Cost of 132 kV D/c line on M/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 132 kV D/c line on M/c Tower.


7/3.15 mm



(iii) Normal Span :

Sr.

NoI t e m Unit

Unit Rate in




2 (i) Tower M.T. 0.62 376.00 233.12


(iii) Nut Bolts M.T. 0.79 14.00 11.06





5



accessories

- L.S. L.S. 66.62



to 5)14.19

7



6 % on item 2 to 6)

29.23

8


& excavation and

stubsettings

- L.S. L.S. 99.3

9



to 5 & 8)

42.92

10

Service Tax


stringing charges.

5.30

T O T A L 666.76

66.68

I-H Page- 18

335

Cost of 132 kV M/c line on M/c Tower for ONE km.

(Amt.in Rs.Lakhs)

Break-up Estimate for 10 kms. Of 132 kV M/c line on M/c Tower.


7/3.15 mm

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 PANEL 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 88.13

13 CONCRETE FOR FOUNDATION BAY 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

0.98

GRAND TOTAL 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 220 KV LINE BAYS (220 KV ONE BUS)

TOTAL COST OF 220KV LINE BAYS RS.

SR.

NO.


LAKHS












SUB TOTAL - I 52.79




14 TRANSPORTATION TO SITE 5%,

INSURANCE 1% (TOTAL 6% ON

SUB TOTAL-II)

3.26



NO.13)

5.08

16 SERVICE TAX 12.36% ON

ERECTION CHARGES

SR.NO.15

0.63

GRAND TOTAL 78.34

78.34 LAKHS

PAGE NO 20




COST ESTIMATE FOR 132 KV LINE BAYS (132 KV ONE BUS)

Sr.

No.Particulars Unit Qty.

Rate per

unit

Rs.Lakhs

Amount in

Rs.Lakhs

1 Circuit Breaker Set 1 2.61 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 Panels 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

10 Earthing , lighting & fencing L.S. L.S. L.S. 0.70

Sub Total-I : 13.65

11 Spares ( 3% on Sub Total-I ) 0.41

Sub Total-II : 14.06


Sub Total-III : 19.06



SUB TOTAL-II)

0.84

14 ERECTION CHARGES (@ 7.5% ON

SUB TOTAL-I & ITEM NO.12)

1.40


ERECTION CHARGES SR.NO.14

0.17

21.47

PAGE NO 21

NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS

OF BUSBAR & INSULATORS ARE USED.

Say Rs. 21.47 Lakhs per OUTLET

BREAK-UP OF ESTIMATE FOR 33/22 KV OUTLET

SR.

NO.


LAKHS












SUB TOTAL - I 95.24






6% ON SUB TOTAL-II)

5.89



NO.13)

8.64


ERECTION CHARGES

SR.NO.15

1.07

GRAND TOTAL 133.69

133.69 LAKHS

PAGE NO 22

ANNEXURE-IV

COST ESTIMATE FOR 220 KV LINE BAYS (220 KV TWO BUS)




SR.

NO.


LAKHS












SUB TOTAL - I 59.12






SUB TOTAL-II)

3.65



NO.13)

5.56


ERECTION CHARGES

SR.NO.15

0.69

GRAND TOTAL 85.79

85.79 LAKHSTOTAL COST OF 132KV LINE BAYS RS.



ANNEXURE-V

COST ESTIMATE FOR 132 KV LINE BAYS (132 KV TWO BUS)

PAGE NO 23

SR.

NO.


LAKHS












SUB TOTAL - I 108.83






6% ON SUB TOTAL-II)

6.73



NO.13)

9.66


ERECTION CHARGES

SR.NO.15

1.19

GRAND TOTAL 149.68

149.68 LAKHSTOTAL COST OF 220KV LINE BAYS RS.



PAGE NO 24

ANNEXURE-IV

COST ESTIMATE FOR 220 KV LINE BAYS (220 KV THREE BUS)

SR.

NO.


LAKHS












SUB TOTAL - I 67.21






6% ON SUB TOTAL-II)

4.15



NO.13)

6.17


ERECTION CHARGES

SR.NO.15

0.76

GRAND TOTAL 95.31

95.31 LAKHS




COST ESTIMATE FOR 132 KV LINE BAYS (132 KV THREE BUS)

PAGE NO :25

Sr.

NoEquipments Unit

Unit CPA

Tender Cost

Rs. in Lakhs

Base Date/AT ref.

Price

Variation as

per IEEMA

in % age

Projected

rate with

IEEMA PV as

on Mar-08

1 Circuit Breaker Set 18.01 Jan06 /T-0606/1205 10.13% 19.83

2 Lightening Arrestors Nos. 0.40 Aug 06/T0602/0306 34.36% 0.54

3 Isolator without E.B. Set 3.61 Feb 07/T-526/1206 4.99% 3.79

4 Isolator with E.B. Set 3.95 Feb 07/T-526/1206 4.99% 4.15

5 C.T Nos. 3.59 Oct 07/T-607/0307 2.32% 3.67

6 P.T Nos. 2.59 May 06/T-603/0506 7.50% 2.78

C&R Panel - Line

1 Bus 7.50 8.61% 8.15

2 Bus 7.69 8.61% 8.35

3 Bus 7.90 8.61% 8.58

C&R Panel -B/C,TBC & B/S 7.00/ 5.71 /6.89

Bus coupler 7.00 8.61% 7.60

Transfer Bus coupler 5.71 8.61% 6.20

Bus sectionaliser 6.89 8.61% 7.48

C&R Panel - T/F 10.80/ 9.21/11.24

1 Bus 10.80 8.61% 11.73

2 Bus 9.21 8.61% 10.00

3 Bus 11.24 8.61% 12.21

d ICT ( HV II / LVII) 9.85 June -06/T-0605/0506 8.61% 10.70

Bus Bar Protection Nemerical 70.00/75.00/85.0

01 Bus 70.00 8.61% 76.03

2 Bus 75.00 8.61% 81.46

3 Bus 85.00 8.61% 92.32

9 A.C.Distn.Board No. 4.89 Aug 06/T0506/0506 0.60% 4.92

10 Auxiliary Station T/F Set 2.26 Jul-04/T0502/0804 90.82% 4.31

Structures (I/II/III)

1 Bus 14.25 14.25

2 Bus 18.00 18.00

3 Bus 24.75 24.75

12 Bus Bar and Insulator

1 Bus 7.50 7.50

2 Bus 8.00 8.00

3 Bus 9.00 9.00

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

14 Control Cable Bay

A Feeder bay I / II / III Bay 2.51/2.70/2.92 2.51/2.70/2.92

B Transformer 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

15 Fire Fighting Equipment Set 2.00 2.00

Page no : 26

Annexure - S-1

June -06/T-0605/0506

June -06/T-0605/0506

7. a

b Set

Set

Sub-station Equipments --- 220 kVRs. in Lakhs

June -06/T-0605/0506c

8 Set

Set

Bay

11 Bay T-702/0106 / JUNE 06

Rs. in Lakhs

Sr.

No.Equipments Unit

Unit CPA

Tender Cost Rs.

in Lakhs

Base Date/AT

ref.

Price

Variation as

per IEEMA in

% age

Projected rate

with IEEMA PV as

on Mar -08

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

C&R Panel - Line( I, II, III ) 7.11/7.26/8.47

1 Bus 7.11 8.61% 7.72

2 Bus 7.26 8.61% 7.89

3 Bus 8.47 8.61% 9.20

C&R Panel -B/C,B/T & B/S 7.00/6.62/6.53

Bus coupler 7.00 8.61% 7.60

Transfer Bus coupler 6.62 8.61% 7.19

Bus sectionaliser 6.53 8.61% 7.09

C&R Panel - T/F (I, II & III ) 9.25/10.61/10.8

1 Bus 9.25 8.61% 10.05

2 Bus 10.61 8.61% 11.52

3 Bus 10.80 8.61% 11.73

8 Bus Bar Protection Nemerical 70.00/75.00/85.00

1 Bus 70 8.61% 76.03

2 Bus 75 8.61% 81.46

3 Bus 85 8.61% 92.32

9 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

Structures (I/II/III)

1 Bus 8.25 8.25

2 Bus 10.13 10.13

3 Bus 12.00 12.00

12 Bus Bar and Insulator 5.50/6.00/7.00

1 Bus 5.50 5.50

2 Bus 6.00 6.00

3 Bus 7.00 7.00

13 Earthing & Lighting 2.60 /3.25 /3.50

1 Bus 2.60 2.60

2 Bus 3.25 3.25

3 Bus 3.50 3.50

14 Control Cable

A Feeder bay I / II / III 2.12 / 2.28 / 2.48 2.12 / 2.28 / 2.48

B Transformer 1.61 1.61

C Transformer HV I / II / III 1.99/2.33/2.51 1.99/2.33/2.51

D Transformer LV I / II 1.66/2.01 1.66/2.01

E P.T 0.45 0.45

F B/C , B/T 1.64 1.64

15 Fire Fighting Equipment Set 2.00 2.00

Page no. : 27

c

a

11 Bay

June -06/T-

0605/0506

Set

Set

T-702/0106 / JUNE 06

Sub-station Equipments --- 132 kVAnnexure - S-2

June -06/T-

0605/0506

June -06/T-

0605/0506Set

Set7a

b

Bay

Bay

Bay

.

Sr.

No.Equipments Unit

Unit CPA

Tender

Cost Rs.

in Lakhs

Base Date/AT ref.

Price

Variation

as per

IEEMA in

% age

Projected rate

with IEEMA

PV as on Mar

08

1 Circuit Breaker Set 2.49 Mar 07/T-0604/0107 4.94% 2.61

2Lightening

ArrestorsNos. 0.03 Aug06/T0602/0306 34.36% 0.04

3Isolator without

E.B.Set 0.65 Mar 07/T-0524/1206 4.94% 0.68

4 Isolator with E.B. Set 0.75 Mar 07/T-0524/1206 4.94% 0.79

5 C.T. Nos. 0.25 May 06/T-606/0606 5.46% 0.26

6 P.T. Nos. 0.20 May 06/T-606/0606 5.46% 0.21

7 C&R Panel - Line Set 1.70 Jan-07/T-0608/8106 4.80% 1.78

C&R Panel - T/F Set 0.52 4.80% 0.54

C&R Panel -

Sectionaliser Set 0.73 Jan-07/T-0608/0806 4.80% 0.77

Bus Bar Protection 7.00 4.80% 7.34

8 Structures Bay 3.75 3.75

9Bus Bar and

Insulator Bay 0.80 0.80

10 Earthing & Lighting Bay 0.70 0.70

14 Control Cable

A Feeder bay Bay 0.84 0.84

B Transformer LV Bay 0.80 0.80

C PT Bay 0.21 0.21

Page no. : 28

Sub-station Equipments --- 33 / 22 kVAnnexure - S-3

Rs. in Lakhs

T-702/0106 / JUNE 06

QTY in

KL

Price

( in Rs

Lakhs)

1 200 MVA, 220/132/11 KV Aug -07/T-0518/1206 458.80 4.56% 480 60 27.60 508

2 200 MVA, 220/100/22 KV Aug -07/T-0523/1206 670.86 4.56% 701 60 27.60 729

3 200 MVA, 220/132-110/11

KVAug -07/T-0523/1206 745.43 4.56% 779 60 27.60 807

4 150 MVA, 220/132/11 KV May 06/T-0501/0506 425.00 8.54% 461 55 25.30 487

5 100 MVA, 220/132 KV May 06/T-0501/0506 303.98 8.54% 330 45 20.70 351

6 100 MVA, 220/100 KV May 06/T-0501/0506 355.64 8.54% 386 45 20.70 407

7 50 MVA, 220/132 KV 260.00 8.54% 282 35 16.10 298

8 50 MVA, 220/33-22 KV Aug -07/T-0523/1206 339.92 4.56% 355 35 16.10 372

9 50 MVA, 220/33 KV Aug -07/T-0519/1206 270.44 4.56% 283 35 16.10 299

10 50 MVA, 220/22 KV Aug -07/T-0519/1206 270.44 4.56% 283 35 16.10 299

11 50 MVA, 132/33 KV Oct -07/T-0521/1206 207.04 4.80% 217 25 11.50 228

12 50 MVA, 132/33-22 KV 207.04 4.80% 217 25 11.50 228

13 50 MVA, 132/22 KV May-06/T-0516/0806 195.97 8.54% 213 25 11.50 224

14 50 MVA, 132-110/33 KV May-06/T-0516/0806 213.57 8.54% 232 25 11.50 243

15 50 MVA, 132-100/22 KV 213.57 8.54% 232 25 11.50 243

16 50 MVA, 100/22 KV May-06/T-0516/0806 195.97 8.54% 213 25 11.50 224

17 25 MVA, 220/33 KV Oct -07/T-0520/1206 199.36 4.80% 209 209

18 25 MVA, 220/22 KV Oct -07/T-0520/1206 199.36 4.80% 209 209

19 25 MVA, 132/66 KV 145.19 4.80% 152 152

20 25 MVA, 132/33 KV Aug -07/T-0522/1206 152.52 4.56% 159 159

21 25 MVA, 132-110/33 KV Aug -07/T-0522/1206 171.64 4.56% 179 179

22 25 MVA, 132-100/22 KV Aug -07/T-0522/1206 182.30 4.56% 191 191

23 25 MVA, 132/22 KV Aug -07/T-0522/1206 162.59 4.56% 170 170

24 25 MVA, 132/11 KV Aug -07/T-0522/1206 154.28 4.56% 161 161

25 25 MVA, 110/33 KV 154.28 4.56% 161 161

26 25 MVA, 110/11 KV 154.28 4.56% 161 161

27 25 MVA, 100/22 KV 154.28 4.56% 161 161

SR.

NO.CAPACITY

COST IN RS.

LAKHS

1 UP TO 99 MVA 7.50

2 100 MVA TO 250 MVA 12.50

3 251 MVA TO 315 MVA 17.50

TRNSFORMER Base Date / AT RefCOST / UNIT IN

RS.LAKHS

Price

Variation as

per IEEMA in

% age

Projected rate

with IEEMA

PV as on Mar-

08

Page no. : 29

FIRE FIGHTING EQUIPMENTS

POWER TRANSFORMERS

Total Cost of

Transformer

with Oil

Tr of these ratings are

supplied with Oil

(REVISED COST 2008-2009)

Rs. in Lakhs

Transformer Oil

(Rate Rs 46 Per

Litre)SR.

NO.

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

SR

NOPARTICULARS 220 KV 132 KV

1

1000 SQ MM XLPE

SINGLE CORE COPPER

CABLE PER KM

240.00 139.00

2TERMINATION KIT

COST / KIT15.00 7.00

3CABLE JOINTS PER

JOINT15.00 6.00

4LAYING CHARGES

( PER KM) 80.00 40.00

5CIVIL WORKS ,

TRENCHES ( PER KM) 30.00 20.00

ADSS/OPTICAL FIBRE CABLE RS. 5 LAKHS / KM

PAGE �O 30

COST FOR GIS SUBSTATION

AMOUNT IN RS LAKHS / BAY

COST FOR EHV CABLE FEEDER

COST FOR ADSS / FIBRE CABLE

SR.

NO.

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

ISOLATOR WITHOUT EB

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 PASS ISOLATOR SET 6 0.68 4.08

CURRENT TRANSFORMER

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

POTENTIAL TRANSFORMER

A) 220 KV NO 6 2.78 16.68

B)33KV NO 6 0.21 1.26

LIGHTENING ARRESTORS

A) 220 KV NO 6 0.54 3.24

B)33KV NO 6 0.04 0.24

6 POWER TRANSFORMER 25 MVA, 220/33KV NO 2 209.00 418.00

4

5

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)

1

2

3

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.


CONTROL & RELAY PANEL

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

CONTROL CABLE

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

STRUCTURES

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

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

FENCING

I )PERIFERY FENCING L.S. 1 15.00 15.00

II )CHAIN LINK FENCING (SUB-STATION) L.S. 1 30.00 30.00

11

7

8

9

10

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.


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

BUSBAR PROTECTION

A) 220 KV SET 1 81.46 81.46

B)33KV SET 1 7.34 7.34

BUS BAR & INSULATORS

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

SUB TOTAL- I 1118.87

19 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)

69.15

CONCRETE FOR FOUNDATION

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

1453.58

18

21

GRAND TOTAL

NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF


17

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.


SR.

NO.

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) 33 KV T/F LV SET 2 2.61 5.22

E) 33 KV BS SET 1 2.61 2.61

ISOLATOR WITHOUT EB

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 PASS ISOLATOR SET 4 0.68 2.72

CURRENT TRANSFORMER

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

COST ESTIMATE OF 2 X 25 MVA, 132 / 33 KV T/F AT PROPOSED

132 KV SUB-STATION.


1

2

3

4

5

SR.

NO.


RS.LAKHS

AMOUNT IN

RS.LAKHS


132 KV SUB-STATION.


6 POWER TRANSFORMER 25 MVA, 132 / 33KV 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

CONTROL CABLE


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

STRUCTURES

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

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) 33 KV T/F LV BAY 2 0.70 1.40

D) 33 KV BS BAY 1 0.70 0.70

7

8

9

10

SR.

NO.


RS.LAKHS

AMOUNT IN

RS.LAKHS


132 KV SUB-STATION.


FENCING




13 T/F RAIL TRACK L.S 2 3.00 6.00




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

SUB TOTAL- I 803.03

19 SPARES FOR CB, ISOLATOR, CT,PT, LA ETC. 24.09



INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-

II)

49.63


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

11

17

18

21

SR.

NO.


RS.LAKHS

AMOUNT IN

RS.LAKHS


132 KV SUB-STATION.



22 ERECTION CHARGES @ 7.5% ON SUB TOTAL I

AND ITEM 21.

67.88


CHARGES (SR.NO.22)

8.39

1055.03GRAND TOTAL

NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 132 KV & 33 KV BUS. THEREFORE, 2 SETS OF


SR.

NO.


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

ISOLATOR WITHOUT EB

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


CURRENT TRANSFORMER

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


220 KV SUB-STATION.


1

2

3

4

5

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.


B)33KV NO 6 0.04 0.24



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

CONTROL CABLE


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

STRUCTURES

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

7

8

9

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.


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

FENCING




13 T/F RAIL TRACK L.S 2 5.00 10.00




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



ETC.

38.97


10

11

17

18

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.




TOTAL-II)

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




106.94


CHARGES (SR.NO.22)

13.22

1665.27

21

GRAND TOTAL



SR.

NO.


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

ISOLATOR WITHOUT EB

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


CURRENT TRANSFORMER

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

4

COST ESTIMATE OF 2 X 50 MVA, 220 /33-22KV T/F AT PROPOSED

220 KV SUB-STATION.


1

2

3

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.



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


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

CONTROL CABLE


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

STRUCTURES

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

5

7

8

9

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.


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

FENCING




13 T/F RAIL TRACK L.S 2 5.00 10.00




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



ETC.

43.35


18

11

17

10

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.




TOTAL-II)

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




117.89


CHARGES (SR.NO.22)

14.57

1836.97

21

GRAND TOTAL



SR.

NO.


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

ISOLATOR WITHOUT EB

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


CURRENT TRANSFORMER

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

3

4


132 KV SUB-STATION.


1

2

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


132 KV SUB-STATION.



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


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

CONTROL CABLE


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

STRUCTURES

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

5

7

8

9

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


132 KV SUB-STATION.


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

FENCING




13 T/F RAIL TRACK L.S 2 3.00 6.00




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

SUB TOTAL- I 942.39


ETC.

28.27


17

18

10

11

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


132 KV SUB-STATION.




TOTAL-II)

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




78.33


CHARGES (SR.NO.22)

9.68

1218.91



21

GRAND TOTAL

SR.

NO.


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

ISOLATOR WITHOUT EB

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


CURRENT TRANSFORMER

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



220 KV SUB-STATION.


1

2

3

4

5

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.



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

CONTROL CABLE


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

STRUCTURES

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

EARTHING & LIGHTING

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

FENCING




7

8

9

10

11

SR.

NO.


IN RS.LAKHS

AMOUNT IN

RS.LAKHS


220 KV SUB-STATION.


13 T/F RAIL TRACK L.S 4 5.00 20.00




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



ETC.

64.60




TOTAL-II)

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 24.00




176.42


CHARGES (SR.NO.22)

21.81

2748.11

17

18

21

GRAND TOTAL



SR.N

O.

PARTICULARS UNIT QTY. RATE/UNIT AMOUNT

RS.IN LAKHS

A) 220 KV CIRCUIT

BREAKER

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

B) 132 KV CIRCUIT

BREAKER

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

A) 220 KV ISOLATOR

WITHOUT EB

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

B) 132 KV ISOLATOR

WITHOUT EB

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

A) 220 KV C.T.

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

B) 132 KV C.T.

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

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)

1

2

3

SR.N

O.


RS.IN LAKHS




P.T.

A) 220 KV NO 6 2.78 16.68

B) 132 KV NO 6 1.00 6.00

LIGHTENING ARRESTOR

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


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

CONTROL CABLE


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

STRUCTURES

A) 220 KV BAY 5 18.00 90.00

B) 132 KV BAY 5 10.13 50.65

EARTHING & LIGHTING

A) 220 KV BAY 5 4.00 20.00

B) 132 KV BAY 5 3.25 16.25

4

5

7

8

9

10

SR.N

O.


RS.IN LAKHS




FENCING


II )CHAIN LINK FENCING

(SUB-STATION)

L.S. 1 30.00 30.00


13 T/F RAIL TRACK L.S 2 5.00 10.00

BUSBAR PROTECTION

A) 220 KV SET 1 81.46 81.46

B) 132 KV SET 1 81.46 81.46

BUSBAR AND INSULATORS

A) 220 KV BAY 10 8.00 80.00

B) 132 KV BAY 10 6.00 60.00


16 SPARES FOR LA, CT, PT

ETC.

53.98

SUB TOTAL - II 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



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

LAKHS 2318.77

15

17

TOTAL COST OF SUBSTATION WORK RS.

NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS.

THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.

11

14

SR.N

O.


RS.IN LAKHS

A) 220 KV CIRCUIT

BREAKER

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

B) 132 KV CIRCUIT

BREAKER

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

A) 220 KV ISOLATOR

WITHOUT EB

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

B) 132 KV ISOLATOR

WITHOUT EB

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

A) 220 KV C.T.

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

B) 132 KV C.T.

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




1

2

3

SR.N

O.


RS.IN LAKHS




P.T.

A) 220 KV NO 6 2.78 16.68

B) 132 KV NO 6 1.00 6.00

LIGHTENING ARRESTOR

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


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

CONTROL CABLE


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

STRUCTURES

A) 220 KV BAY 5 18.00 90.00

B) 132 KV BAY 5 10.13 50.65

EARTHING & LIGHTING

A) 220 KV BAY 5 4.00 20.00

B) 132 KV BAY 5 3.25 16.25

7

8

9

10

4

5

SR.N

O.


RS.IN LAKHS




FENCING



(SUB-STATION)

L.S. 1 30.00 30.00


13 T/F RAIL TRACK L.S 2 5.00 10.00

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



ETC.

50.62


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



6% ON SUB TOTAL-II)

104.27



ITEM NO.17)

140.57


ERECTION CHARGES

SR.NO.19

17.37

GRAND TOTAL 2187.05

LAKHS 2187.05TOTAL COST OF SUBSTATION WORK RS.



11

14

15

17

SR.N

O.


RS.IN LAKHS

A) 220 KV CIRCUIT

BREAKER

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

B) 132 KV CIRCUIT

BREAKER

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

A) 220 KV ISOLATOR

WITHOUT EB

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

B) 132 KV ISOLATOR

WITHOUT EB

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

A) 220 KV C.T.

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

B) 132 KV C.T.

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


AT 220/100/33 KV SUBSTATION


1

2

3

SR.N

O.


RS.IN LAKHS




P.T.

A) 220 KV NO 6 2.78 16.68

B) 132 KV NO 6 1.00 6.00

LIGHTENING ARRESTOR

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


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

CONTROL CABLE


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

STRUCTURES

A) 220 KV BAY 5 18.00 90.00

B) 132 KV BAY 5 10.13 50.65

EARTHING & LIGHTING

A) 220 KV BAY 5 4.00 20.00

B) 132 KV BAY 5 3.25 16.25

7

8

9

10

4

5

SR.N

O.


RS.IN LAKHS




FENCING



(SUB-STATION)

L.S. 1 30.00 30.00


13 T/F RAIL TRACK L.S 2 5.00 10.00

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



ETC.

73.30


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



6% ON SUB TOTAL-II)

150.99



ITEM NO.17)

197.27


ERECTION CHARGES

SR.NO.19

24.38

GRAND TOTAL 3076.16




11

14

15

17

SR.N

O.


RS.IN LAKHS

A) 220 KV CIRCUIT

BREAKER

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

B) 132 KV CIRCUIT

BREAKER

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

A) 220 KV ISOLATOR

WITHOUT EB

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

B) 132 KV ISOLATOR

WITHOUT EB

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

A) 220 KV C.T.

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

B) 132 KV C.T.

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




1

2

3

SR.N

O.


RS.IN LAKHS




P.T.

A) 220 KV NO 6 2.78 16.68

B) 132 KV NO 6 1.00 6.00

LIGHTENING ARRESTOR

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


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

CONTROL CABLE


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

STRUCTURES

A) 220 KV BAY 5 18.00 90.00

B) 132 KV BAY 5 10.13 50.65

EARTHING & LIGHTING

A) 220 KV BAY 5 4.00 20.00

B) 132 KV BAY 5 3.25 16.25

4

5

7

8

9

10

SR.N

O.


RS.IN LAKHS




FENCING



(SUB-STATION)

L.S. 1 30.00 30.00


13 T/F RAIL TRACK L.S 2 5.00 10.00

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



ETC.

60.04


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



6% ON SUB TOTAL-II)

123.68



ITEM NO.17)

164.12


ERECTION CHARGES

SR.NO.19

20.29

GRAND TOTAL 2556.35

LAKHS 2556.35

15

17




11

14

SR.N

O.


RS.IN LAKHS

A) 220 KV CIRCUIT

BREAKER

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

B) 132 KV CIRCUIT

BREAKER

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

A) 220 KV ISOLATOR

WITHOUT EB

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

B) 132 KV ISOLATOR

WITHOUT EB

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

A) 220 KV C.T.

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

B) 132 KV C.T.

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

BREAK UP ESTIMATE OF 220/132-110 KV, 2 X 200 MVA ICT

AT 220/132-110/33 KV SUBSTATION


1

2

3

SR.N

O.


RS.IN LAKHS




P.T.

A) 220 KV NO 6 2.78 16.68

B) 132 KV NO 6 1.00 6.00

LIGHTENING ARRESTOR

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-

110 KV ICT

NO 2 807.00 1614.00


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

CONTROL CABLE


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

STRUCTURES

A) 220 KV BAY 5 18.00 90.00

B) 132 KV BAY 5 10.13 50.65

EARTHING & LIGHTING

A) 220 KV BAY 5 4.00 20.00

B) 132 KV BAY 5 3.25 16.25

4

5

7

8

9

10

SR.N

O.


RS.IN LAKHS




FENCING



(SUB-STATION)

L.S. 1 30.00 30.00


13 T/F RAIL TRACK L.S 2 5.00 10.00

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



ETC.

77.98


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



6% ON SUB TOTAL-II)

160.63



ITEM NO.17)

208.97


ERECTION CHARGES

SR.NO.19

25.83

GRAND TOTAL 3259.63

LAKHS 3259.63

15

17




11

14

Sr.No Particulars UnitQty.

Amount in Rs.

Lakhs

a) 220 KV (T/F) No.2 39.66

b) 132 KV (T/F) No.2 20.16

Circuit breaker

a) 220 KV (TBC) No.1 19.83

b) 220 KV (B.C.) No.1 19.83

c) 132 KV (B.C.) No.2 20.16

d) 132 KV (B. S.) No.1 10.08

a) 220 KV (T/F Bay) Set8 30.32

b) 220 KV (TBC) Set2 7.58

c) 220 KV (B.C.) Set3 11.37

d) 220 KV (P.T.) Set2 7.58

a) 132 KV (T/F Bay) Set6 14.76

b) 132 KV (BC) Set4 9.84

c) 132 KV (B.S.) Set2 4.92

d) 132 KV (PT) Set2 4.92

a) 220 KV (T/F Bay) No.6 22.02

b) 220 KV (TBC) No.3 11.01

c) 220 KV (B.C.) No.3 11.01

a) 132 KV (T/F Bay) No.6 5.82

b) 132 KV (B.C.) No.6 5.82

c) 132 KV (B.S.) No.3 2.91

a) 220 KV No.6 16.68

b) 132 KV No.6 6.00

0.97

0.97

4 Potential Transformer

2.78

1.00

2.46

2.46

2.46

3 Current Transformers

3.67

3.67

3.67

Current Transformers

0.97

10.08

10.08

2 Isolator without E.B.

3.79

3.79

3.79

3.79

Isolator without E.B.

2.46

Estimate of 2 x 100 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station

(Three Bus at HV & Two Bus at LV)

Rate/Per

Unit

1 Circuit breaker

19.83

10.08

19.83

19.83


Amount in Rs.

Lakhs



Rate/Per

Unit

a) 220 KV (T/F Bay) No.6 3.24

b) 132 KV (T/F Bay) No.6 2.28

100 MVA, 220/132 KV No.2 702.00

a) 220 KV (T/F HV) I/II/III2 III) 12.21 24.42

b) 220 KV (TBC)I/II/III No.1 III) 6.20 6.20

c) 220 KV (B.C.) I/II/III No.1 III) 7.60 7.60

d) 220 KV B.B. Protection (numerical)

I/II/IIII

No.1 III) 92.32 92.32

e) 132 KV (T/F LV) I/II/III No.2 II) 11.52 23.04

f) 132 KV (BC) I/II/III No.2 II) 7.60 15.20

g) 132 KV (BS) I/II/III No.1 II) 7.09 7.09

h) 132 KV Busbar protection

(numerical) I/II/III

No.1 II) 81.46 81.46

I) 14.25

II) 18.00

4 III) 24.75 99.00

I) 8.25

5 II) 10.13 50.65

III) 12.00

A) TRANSFORMER BAY2 1.61 3.22

B) T/F HV BAY4 2.33 9.32

C) B/C BAY4 1.64 6.56

D) BS BAY2 1.64 3.28

E) PT BAY4 0.45 1.80

I) 7.50

II) 8.00

8 III) 9.00 72.00

I) 5.50

10 II) 6.00 60.00

10 Busbar & Insulators (Twin conductor bus)

a) 220 KV (I/II/III) Bay

b) 132 KV (I/II/III) Bay

9 Control Cable

8 Structures



6 I.C. Transformer

351.00

7 Control & Relay Panel

5 Lightening Arrestor

0.54

0.38


Amount in Rs.

Lakhs



Rate/Per

Unit

III) 7.00


Amount in Rs.

Lakhs



Rate/Per

Unit

11 Rail Track L.S. 2 10.00

12 Firefighting equipments Set 2 25.00

I) 3.25

II) 4.00

4 III) 4.60 18.40

I) 2.60

5 II) 3.25 16.25

III) 381.75

a) BW Fencing with (Perphery) L.S. L.S. 15.00 15.00

b) Chain Link Fencing (Sub-station) L.S. L.S. 30.00 30.00


13 50.63


14 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 80.00

b) 132 KV Bay Bay 5 75.00

c) Transformer Plinth No. 2 12.00


16 Erection Charges @ 7.5% on Subtotal -

I and item no.15139.10

17 Service tax on erection charges

(12.36%) item no. 1617.19

2165.82GRAND TOTAL

15

20.00

15.00

6.00

BW Fencing (Periphery) Chainlink Fencing (Sub-station)

Spares for CB, CT, LA, PT etc

5.00

12.50

Earthing & Lighting

a) 220 KV Bay Bay

b) 132 KV Bay Bay


Amount in Rs.

Lakhs

a) 220 KV (T/F) No. 2 39.66

b) 132 KV (T/F) No. 2 20.16

Circuit breaker

a) 220 KV (TBC) No. 1 19.83

b) 220 KV (B.C.) No. 1 19.83

c) 132 KV (B.C.) No. 2 20.16

d) 132 KV (B. S.) No. 1 10.08

a) 220 KV (T/F Bay) Set 8 30.32

b) 220 KV (TBC) Set 2 7.58

c) 220 KV (B.C.) Set 3 11.37

d) 220 KV (P.T.) Set 2 7.58

a) 132 KV (T/F Bay) Set 6 14.76

b) 132 KV (BC) Set 4 9.84

c) 132 KV (B.S.) Set 2 4.92

d) 132 KV (PT) Set 2 4.92

a) 220 KV (T/F Bay) No. 6 22.02

b) 220 KV (TBC) No. 3 11.01

c) 220 KV (B.C.) No. 3 11.01

a) 132 KV (T/F Bay) No. 6 5.82

b) 132 KV (B.C.) No. 6 5.82

c) 132 KV (B.S.) No. 3 2.91

a) 220 KV No. 6 16.68

b) 132 KV No. 6 6

a) 220 KV (T/F Bay) No. 6 3.24

b) 132 KV (T/F Bay) No. 6 2.28

200 MVA, 220/132 KV No. 2 1016.00

a) 220 KV (T/F HV) I/II/III2 III) 12.21 24.42

b) 220 KV (TBC)I/II/III No.1 III) 6.20 6.20

c) 220 KV (B.C.) I/II/III No.1 III) 7.60 7.60

d) 220 KV B.B. Protection (numerical)

I/II/IIII

No.1 III) 92.32 92.32

e) 132 KV (T/F LV) I/II/III No.2 II) 11.52 23.04

f) 132 KV (BC) I/II/III No.2 II) 7.60 15.20

g) 132 KV (BS) I/II/III No.1 II) 7.09 7.09

h) 132 KV Busbar protection

(numerical) I/II/III

No.1 II) 92.32 92.32

7 Control & Relay Panel



Rate/Per

Unit

1 Circuit breaker

19.83

10.08

19.83

19.83

10.08

10.08

2 Isolator without E.B.

3.79

3.79

3.79

3.79

Isolator without E.B.

2.46

2.46

2.46

2.46

3 Current Transformers

3.67

3.67

3.67

Current Transformers

0.97

0.97

0.97

4 Potential Transformer

2.78

1.00

5 Lightening Arrestor

0.54

0.38

6 I.C. Transformer

508.00


Amount in Rs.

Lakhs



Rate/Per

Unit

I) 14.25

II) 18.00

4 III) 24.75 99

I) 8.25

5 II) 10.13 50.65

III) 12.00


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

I) 7.50

II) 8.00

8 III) 9.00 72.00

I) 5.50

10 II) 6.00 60.00

III) 7.00

11 Rail Track L.S. 2 10.00

12 Firefighting equipments Set 2 25.00

I) 3.25

II) 4.00

4 III) 4.60 18.40

I) 2.60

5 II) 3.25 16.25

III) 392.61

a) BW Fencing with (Perphery) L.S. L.S. 15.00 15.00

b) Chain Link Fencing (Sub-station) L.S.L.S. 30.00 30.00


13 60.37


14 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 80.00

b) 132 KV Bay Bay 5 75.00

c) Transformer Plinth No. 2 12.00


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 20.20

2547.87

b) 132 KV (I/II/III)

8 Structures



Earthing & Lighting

9 Control Cable

Bay

b) 132 KV Bay Bay

10 Busbar & Insulators (Twin conductor bus)


Bay

15

20.00

15.00

6.00

5.00

12.50

a) 220 KV Bay

GRAND TOTAL

BW Fencing (Periphery) Chainlink Fencing (Sub-station)

Spares for CB, CT, LA, PT etc

SR.N

O.


RS.IN LAKHS

CIRCUIT BREAKER

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 BYPASS ISOLATOR

WITHOUT EB

NO 6 0.68 4.08

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

CURRENT TRANSFORMER

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

P.T.

A) 33 KV NO 6 0.21 1.26

LIGHTENING ARRESTOR

A) 220 KV NO 6 0.54 3.24

B) 33 KV NO 6 0.04 0.24

POWER TRANSFORMER

A) 2 X 50 MVA, 220 / 33

KV

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

CONTROL CABLE


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

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

1

3

4

5

6

7

8

9

SR.N

O.


RS.IN LAKHS



STRUCTURES

A) 220 KV BAY 2 18.00 36.00

B) 33 KV(T/F LV & BS) BAY 3 3.75 11.25


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


A) 220 KV BAY 4 8.00 32.00

B) 33 KV(T/F LV & BS) BAY 6 0.80 4.80



ETC.

26.49


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



6% ON SUB TOTAL-II)

54.57

10

12

17

19

SR.N

O.


RS.IN LAKHS





ITEM NO.19)

71.25


ERECTION CHARGES

SR.NO.21

8.81

GRAND TOTAL 1111.17


NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 33KV BUS. THEREFORE,

2 SETS OF BUSBAR & INSULATORS ARE USED.

Sr. NO. Items Qty. Unit Rate

in Rs.

Amount in

Rs.

UpSs Comprising of

i) 48 V, 200 AH Battery and 72396.00

ii) 48 V, 50 A, Battery charger with

D.C. Board

88484.00

2 Microprocessor based 12/8 lines

EPAX with Telephone Cable and

wiring etc.1 Set

329203.93 329203.93

3 Push button Telephones( nos) 5 613.15 3065.75

4

PLCC Testing equipment digital

signal level meter, Digital signal

level oscillator, Oscilloscope with

allied assortment etc.

L.S. L.S. 600000.00

1093149.68

5 Spares @ 3% on Sub Total- I 32794.49 1125944.17

6 Transportation, Insurance @ 6 %

on Sub Total-II

67556.65

7 Cost of installation, Testing &

Communication @ 7.5% on Sub

Total-I

81986.23

8 Service Tax ( 12.36 % on item 7 ) 10133.501285620.54

12.86

Say Rs. 12.86 Lakhs

Page no. : 76

Grand Total in Rs. Lakhs

Grand Total in Rs.

1

1 Set

160880.00

Cost Estimate of PLCC Station Equipments for 220 KV System

Sub Total-I :

Sub Total-II :

Sr. NO. Items Qty. Unit Rate in

Rs.

Amount in

Rs.

UpSs Comprising of

i) 48 V, 200 AH Battery and 72396.00

ii) 48 V, 50 A, Battery charger

with D.C. Board

88484.00

2 Microprocessor based 12/8 lines

EPAX with Telephone Cable and

wiring etc.

1 Set 329203.93 329203.93

3 Push button Telephones( nos) 5 613.15 3065.75

4

PLCC Testing equipment digital

signal level meter, Digital signal

level oscillator, Oscilloscope with

allied assortment etc.

L.S. L.S. 600000.00

1093149.68

5.00 Spares @ 3% on Sub Total- I 32794.49

1125944.17

6.00 Transportation, Insurance @ 6

% on Sub Total-II

67556.65

7.00 Cost of installation, Testing &

Communication @ 7.5% on Sub

Total-I

81986.23

8.00 Service Tax ( 12.36 % on item 7 ) 10133.50

1285620.54

12.86

Say Rs. 12.86 Lakhs

Page no. : 77

Grand Total in Rs.


Sub Total-II :

Sub Total-I :

Cost Estimate of PLCC Station Equipments for 132 KV or 100 KV System

1 1 Set 160880.00

Sr.

No.

Equipment Qty Unit Rate in

Rs.

Amount in

Rs.

1 Wave trap 1250 A/0.5

mH with three

connecting clamps

2 464023.43 928046.86

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

5Protection Coupler

Double Circuit

6 Coupling Device for

phase to phase

coupling (200W)

1 Set 34018.15 34018.15

7 Cost of civil works L.S. L.S. 15000.002118423.71

8 Cost of spares (@ 3% ) 63552.71

2181976.42

9 Transportation,

Insurance @ 6 % on

Sub Total-II

130918.59

10 Cost of installation

testing and

commissioning @ 7.5%

on Sub Total-I

158881.78

11 Service Tax ( 12.36 %

on item no 10 )

19637.79

2491414.58 24.91

Say Rs. 24.91 Lakhs

Page no. : 78

Standard Cost Estimate of PLCC Line Equipments on One

End of 220 KV Trans.Lines

Sub Total- I :

1 634406.00


Grand Total in Rs.

634406.00

Sub Total-II :

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

5Protection Coupler

Double Circuit

6 Coupling Device for

phase to phase

coupling (200W)

1 Set 34018.15 34018.15

7 Cost of civil works L.S. L.S. 15000.001901029.21

8 Cost of spares (@ 3% ) 57030.88

1958060.09

9 Transportation,

Insurance @ 6 % on

Sub Total-II

117483.61

10 Cost of installation

testing and

commissioning @ 7.5%

on Sub Total-I

142577.19

11 Service Tax ( 12.36 %

on item no 10 )

17622.54

2235743.43 22.36

Say Rs. 22.36 Lakhs

Page no .: 79

634405.70

Grand Total in Rs.


Sub Total- I :

Sub Total-II :

Standard Cost Estimate of PLCC Line Equipments on One End

of 132 KV or 100 KV Trans.Lines

1 634405.70

Sr.No

.Items

Unit CPA Tender

Cost Rs.

Base Date/AT

ref.

Price Variation

as per IEEMA

in % age

Projected rate

with IEEMA PV

as on MARCH -

08

1110 V,10 A ( Load ) + 20 A Boost

Charger alongwith DCDB135000

April 07 /T-

0703/01070.55% 135742.50

248 V ,300 A float cum Boost Charger

alongwith DCDB.627000

Sept 05/T-

0705/041426.02% 790145.40

348 V ,50 A float cum Boost Charger

alongwith DCDB.88000

April 07 /T-

0704/01070.55% 88484.00

4

200 V ,500 AH Lead acid stationary

battery complete set with all

accessories

729000April 07 /T-

0703/01070.55% 733009.50

5



accessories

446000April 07 /T-

0703/01070.55% 448453.00

6



accessories

165000April 07 /T-

0701/01070.55% 165907.50

7



accessories

205000April 07 /T-

0703/01070.55% 206127.50

8



accessories

72000April 07 /T-

0703/01070.55% 72396.00

9



accessories

293000April 07 /T-

0703/01070.55% 294611.50

10220 V,40 A ( Load ) + 50 A Boost


April 07 /T-

0703/01070.55% 617377.00

11220 V,20 A ( Load ) + 30 A Boost


Sept 05/T-

0705/041426.02% 263381.80

Sr No Substation

1 220 kV 4.48+2.63 7.12

2 132 / 110 kV 1.36 + 1.66 3.02

Cost of Batteries

Page no. : 80

Battery Cost

Rs. in Lakhs

Amt in Rs.

Sr.

No.Items

Unit CPA

Tender Cost

in Rs.

Base Date/AT

ref.

Price

Variation

as per

IEEMA in

% age

Projected rate

with IEEMA PV

as on MARCH-07

1 Line Traps 2000A / 1.0.0 mH 885656.00July-05 /T-

0703/040516.79% 1034357.64

2 Line Traps 1250A / 0.5.0 mH 436440.40April 07 /T-

0705/02076.32% 464023.43

3 Line Traps 630 A / 0.5.0 mH 408175.60April 07 /T-

0705/02076.32% 433972.30

4 Coupling Capacitor 220 kV 210947.00April 07 /T-

0705/02076.32% 224278.85

5 Coupling Capacitor 132 kV 136976.00April 07 /T-

0705/02076.32% 145632.88

6 Coupling Devices 640 Watts 44340.00July-05 /T-

0703/040516.79% 51784.69

7 Coupling Devices 200 Watts 31996.00April 07 /T-

0705/02076.32% 34018.15

8 H.F. Cable 75 Ohm in kM 100000.00July-05 /T-

0703/040516.79% 116790.00

9PLC Terminal 40 W T/C with Protection

Coupler596694.60

April 07 /T-

0705/02076.32% 634405.70

10PLC Terminal 40 W S/C with

Protection Coupler485327.00

April 07 /T-

0705/02076.32% 515999.67

11PLC Terminal 20 W S/C without

Protection Coupler343675.00

July-05 /T-

0703/040516.79% 401378.03

12 EPAX 20/8 398080.00July-05 /T-

0703/040516.79% 464917.63

13 EPAX 12/8 309635.00April 07 /T-

0705/02076.32% 329203.93

14 Push Button Telephone 525.00July-05 /T-

0703/040516.79% 613.15

Unit rate of PLCC Equipments

Page no. : 81

SR.NO. PARTICULARS UNIT RATE

PER

UNIT

QTY. AMOUNT IN RS.

LAKHS

1 SCADA SCADA SYSTEM COMPRISING

OF

A) 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.

SET 4 1 4

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

BREAK UP SCADA SYSTEM

PAGE �O 82

1 Land Acquisition 8.00 4.00

(a) Agriculture 100.00 70.00

(b) MIDC Min 100.00 50.00

Max 800.00 300.00

(c) Urban 300.00 200.00

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

6Electrification

(@ 7.5% on item 3&4)11.63 8.25 0.75 0.68

7Water supply and

drainageetc. (LS)30.00 25.00 1.00 1.00

8Roads 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

Fencing

Periphery fencing 15.00 10.00 2.00

Chain-link fencing

( Sub-Station)30.00 15.00 3.00

Cost Estimate of Civil works ( 2008-2009 )

Sr.

No.Particulars

220 KV

Sub-station

132 KV

Sub-station

220 KV

Bay

extention

12

33 kV

132 KV

Bay

extention

Rs. in Lakhs

Cost Estimate of Civil works ( 2008-2009 )

Sr.

No.Particulars

220 KV

Sub-station

132 KV

Sub-station

220 KV

Bay

extention

33 kV

132 KV

Bay

extention

Rs. in Lakhs

13

a) Concrete for foundation

(I/II/III)

For 220 kV- Rs.20 lakhs

/ Bay

For 132 kV- Rs.15 lakhs

/ Bay

80.00 60.00 5.00 20.00 15.00

b) Concrete for T/F Plenth 6.00 6.00 3.00

14Furniture in Control

room, Office & Rest room10.00 10.00

15

Material required for

pantry such as LPG

connection, Utensiles,

Crockery, Shelf

Refridgerator etc.

2.50 2.50

16TV, Set Top Box / Dish

Antena0.50 0.50

17 Total

(i) For Urban land 822.63 580.25 28.75 23.18

(ii) For MIDC land

Max1622.63 880.25

Min 922.63 630.25

(iii) For Agri land 622.63 450.25

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

Page-

83-84(3) Agriculture land - lump sum.

Reference : Civil works cost data from Karad received vide letetr no 101 dt 08.04.2008

(1) Urban land Rs. 500 per Sq.mt.

(2) MIDC land Rs. 300 to 700 per Sq.mt.

1 0.2 ACSR " Panther " conductor 118753.00T-0807/0507/ JUL 07

(with 5 % rise)5937.65 124690.65

2 0.4 ACSR " Zebra " conductor 214144.00T-0807/0507/ JUL 07

(with 5 % rise)10707.20 224851.20

3 0.5 ACSR " Moose " conductor 260121.00T-0807/0507/ JUL 07

(with 5 % rise)13006.05 273127.05

4 80 sq.mm. AAA conductor 36081.00 T-0812 /1107 / Jan 08 36081.00

6 285/ 525 sq.mm AAA conductor 254646.00 -- 254646.00

7560 sq.mm. AAA conductor with

steel drum257791.00 T-0812 /1107 / Jan 08 257791.00

8560 sq.mm. AAA conductor with

wooden drum254646.00 T-0812 /1107 / Jan 08 254646.00

9 7 / 3.15 mm G.S. earth wire 27826.00T-0808/0507/ JUL 07

(with 5 % rise)1391.30 29217.30

10 7 / 3.66 mm G.S. earth wire 27594.59T-0802 dt Jul.06/Apr 06

( with 10 % rise)2759.46 30354.05

1220 KV / 132 KV / 33 KV

Substation Gantry Structures56330.00 T-702/0106/ June 06 0.23 69207.04

2 Nut & Bolts 65526.00 T-702/0106/ June 06 0.23 80505.24

3220 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

Price of material as

on

31 st March2008

by using IEEMA

index

Conductor

Cost of the

conductor

per km.

AT no. with date / Base

Date

Cost

escalation

Cost of the line conductor & Towers

IEEMA

index

Price of material as

on 31 st March

2008 by using

IEEMA index

Sr.

No

Sr.

NoStructure material

Cost of the

Structure

per

Metric Ton.

AT no. with date

Sr. Type of Quantity

No. Foundation (Nos.) Unit Rate Cost (Rs.) 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


b Fissured Rock 1 115000 115000 150000 150000

3 Foundation for

Tower Type 'DC' in


b Fissured Rock 1 175000 175000 250000 250000

4 Foundation for

Tower Type 'DD' in


b Fissured Rock 1 210000 210000 275000 275000

5 Foundation for Special LS 350000 350000 450000 450000

Tower

6 Benching and Retaining

Wall

a Excavation in Normal, 600 200 120000 200 120000

Yellow, Black Cotton,

Sandy soil (per m3)

b Excavation in Fissured 150 450 67500 450 67500

Rock (per m3)

c Concreting (1:3:6 Mix) 15 4500 67500 4500 67500

(per m3)

d Concreting (1:2:4 Mix) 50 5500 275000 5500 275000

(per m3)

e Steel Reinforcement 4 30000 120000 30000 120000

(per MT)

TOTAL 8405000 16520000

PAGE NO 86

220 KV D/C Line 220 KV M/C Line

COST OF CASTING FOUNDATION FOR VARIOUS 220 KV TOWERS FOR 10 KM LONG LINE

Sr. Type of Quantity

No. Foundation (Nos.) Unit Rate Cost (Rs.) Unit Rate Cost (Rs.)

1 Foundation for

Tower Type 'P' in


b Fissured Rock 2 65000 130000 75000 150000

2 Foundation for

Tower Type 'Q' in


b Fissured Rock 1 90000 90000 110000 110000

3 Foundation for

Tower Type 'R' in


b Fissured Rock 1 110000 110000 150000 150000

4 Foundation for

Tower Type 'S' in


b Fissured Rock 1 150000 150000 210000 210000

5 Foundation for Special LS 300000 300000 400000 400000

Tower

6 Benching and Retaining

Wall

a Excavation in Normal, 600 200 120000 200 120000

Yellow, Black Cotton,

Sandy soil (per m3)

b Excavation in Fissured 150 450 67500 450 67500

Rock (per m3)

c Concreting (1:3:6 Mix) 15 4500 67500 4500 67500

(per m3)

d Concreting (1:2:4 Mix) 50 5500 275000 5500 275000

(per m3)

e Steel Reinforcement 4 30000 120000 30000 120000

(per MT)

TOTAL 6505000 9930000

PAGE NO 87

COST OF CASTING FOUNDATION FOR VARIOUS 132 KV TOWERS FOR 10 KM LONG LINE

132 KV D/C Line 132 KV M/C Line

Sr. Item Unit Rate

No. (in Rs.) Quantity (nos.) Cost (Rs.) Quantity (nos.) Cost (Rs.) Quantity (nos.) Cost (Rs.)

1 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. Joint 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. Joint 83 6 498 6 498 6 498

d Earth Bond 470 56 26320 56 26320 56 26320

TOTAL 2542726 5038308 10029472

PAGE NO 88

220 KV M/C Line

COST OF INSULATORS & HARDWARES FOR 10 KM LENGTH OF 220 KV LINE

220 KV S/C Line 220 KV D/C Line

Sr. Item Unit Rate

No. (in Rs.) Quantity (nos.) Cost (Rs.) Quantity (nos.) Cost (Rs.) Quantity (nos.) Cost (Rs.)

1 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. Joint 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. Joint 83 6 498 6 498 6 498

d Earth Bond 470 56 26320 56 26320 56 26320

TOTAL 1700908 3354672 6662200

PAGE NO 89

COST OF INSULATORS & HARDWARES FOR 10 KM LENGTH OF 132 KV LINE

132 KV S/C Line 132 KV D/C Line 132 KV M/C Line

T0804/0407 / JULY 07

T0805/0407 / JULY 07

FOR rate as FOR rate as FOR rate as FOR rate as

on July 07 on 31.03.2008 on July 07 on 31.03.2008

1) SSN 1.52% 1446.00 1467.98 1021.00 1036.52

2) SSA 1.52% 1680.00 1705.54 1214.00 1232.45

3) DSN 1.52% 2485.00 2522.77 2396.00 2432.42

4) DSA 1.52% 2854.00 2897.38 2726.00 2767.44

5) STN 1.52% 1645.00 1670.00 1206.00 1224.33

6) STA 1.52% 1865.00 1893.35 1135.51 1152.77

7) DTN 1.52% 3805.00 3862.84 3013.00 3058.80

8) DTA 1.52% 4047.00 4108.51 3388.00 3439.50

9) MSCJ 7.39% 564.00 605.68 335.00 359.76

10) Repair Sleeves 7.39% 175.00 187.93 111.00 119.20

11) P.A.Rod 7.39% 1095.00 1175.92 522.00 560.58

12) Vibration Damper 1.52% 450.00 456.84 252.00 255.83

T0806/0407 / JULY 07

1) Suspension Clamp 1.52% 333.00 338.06

2) Tension Clamp 1.52% 352.00 357.35

3) MSCJ 1.52% 82.00 83.25

4) Earth Bond 7.39% 438.00 470.37

T0804/0407 / JULY 07

1) SS H/W Twin type 330 mm spacing 1.52% 1894 1922.79

2) SS H/W Twin type 225 mm spacing 1.52% 1843 1871.01

3) SS H/W 1.52% 679 689.32

4) ST H/W (Comp.) Twin Type 330 mm spacing 1.52% 3204 3252.70

5) ST H/W (Comp.) 1.52% 1466 1488.28

T0804/0407 / JULY 07

Sr. Name of Item FOR rate as

No. on July 07 /

Mar-08

1) 70 KN(N) 428.00

2) 70 KN(AF) 768.00

3) 120 KN(N) 645.00

4) 120 KN(AF) 828.00

5) 160 KN(N) 770.00

6) 160 KN(AF) 1118.00

PAGE NO 90

Name of Item (Suitable for 0.4 ACSR Zebra)Sr.

No.

0.4 ACSR Zebra 0.2 ACSR Panther

UPDATED RATES OF BUSPOST INSULATORS BASED ON IEEMA INDEX OF 31.3.08

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

Name of Item (Suitable for 7/3.15 mm

Earthwire)

Sr.

No.

FOR rate as

on 31.03.2008

% variation as per

IEEMA index as

on 31.03.08

% variation as per

IEEMA index as

on 31.03.08

FOR rate as on

July 07

FOR rate as on

July 07

FOR rate as

on 31.03.2008

UPDATED RATES OF INSULATOR HARDWARES AND CONDUCTOR ACCESSORIES BASED ON IEEMA INDEX OF 31.3.08

UPDATED RATES OF EARTHWIRE ACCESSORIES BASED ON IEEMA INDEX OF 31.3.08

UPDATED RATES OF SUBSTATION INSULATOR HARDWARES BASED ON IEEMA INDEX OF 31.3.08

Name of ItemSr.

No

% variation as per

IEEMA index as

on 31.03.08

Sr. Unit Rate

No. (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 340 36 12240 72 24480 144 48960 36 12240 72 24480 144 48960

( Set of Three)

5 Bird Guard 435 108 46980 216 93960 432 187920 108 46980 216 93960 432 187920

6 Anti climbing 3780 7 26460 7 26460 14 52920 7 26460 7 26460 14 52920

Device

7 Earthing

a Pipe Type 3000 30 90000 30 90000 60 180000 30 90000 30 90000 60 180000

bCounterpoise

Type250 6 1500 6 1500 12 3000 6 1500 6 1500 12 3000

TOTAL 203640 275100 550200 203640 275100 550200

COST OF TOWER ACCESSORIES FOR 10 KM LENGTH OF 220/132 KV LINE

220 KV D/C Line132 KV S/C Line 132 KV D/C Line 220 KV S/C Line 220 KV M/C Line132 KV M/C Line

Item

PAGE NO 91

CONTROL CABLE

Sr.

No.Details No. of 2c-2.5sq.. 4c-2.5sq.. 5c-2.5sq.. 7c-2.5sq.. 12c-2.5sq.. 19c-2.5sq.. 4c-10sq.. TOTAL

Bus mm cu.Ard. mm cu.Ard. mm cu.Ard. mm cu.Ard. mm cu.Ard. mm cu.Ard. mm Al..Ard.

RMT RMT RMT RMT RMT RMT RMT

FEEDER BAY

RATE

( IN RS / LAKHS)

T-0801/0307/

Oct 070.62 0.95 1.09 1.40 2.13 3.19 0.79

1 220KV ONE 200.00 650 60 230 340 170 2513.5 2.51

2 220KV TWO 200.00 650 230 230 340 170 2698.63 2.70

3 220KV THREE 200.00 650 100 400 340 170 2919.84 2.92

4 132/110/100KV ONE 200.00 450 60 200 300 150 2116.84 2.12

5 132/110/100KV TWO 200.00 450 210 200 300 150 2280.19 2.28

6 132/110/100KV THREE 200.00 450 100 350 300 150 2480.5 2.48

7 66/22/33/11KV ONE 80.00 160 30 50 100 100 835.56 0.84

X'MER HV SIDE

8 220/132/100 ONE 200.00 650 190 210 150 150 1990.45 1.99

9 220/132/100 TWO 200.00 650 60 210 300 150 2327.38 2.33

10 220/132/100 THREE 200.00 650 230 210 300 150 2512.51 2.51

X'MER LV SIDE

11 132/110/100KV ONE 450 170 210 150 150 1656.27 1.66

12 132/110/100KV TWO 450 60 210 300 150 2014.98 2.01

13 66/22/33/11KV ONE 100.00 240 100 60 100 800.36 0.80

14 TRANSFORMER 150.00 150 300 300 1607.1 1.61

PT

15 220/132/100 60 170 446.6 0.45

16 66/22/33/11KV 60 100 205.04 0.21

17 220-132 B/C,B/T 450 40 230 170 170 1637.02 1.64

HT CABLE ( OCT 07/ T-0810/0707 )

3C X 400

SQ MM

3C X 300

SQ MM

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

33 KV HT XLPE 15.59 13.41

LT CABLE ( OCT 07/ T-0809/0707 )

1.1 Kv LT PVC FRLC 1.63 2.02 3.23 4.76 5.95

TOTAL RS

IN LAKHS /

KM

AMT IN RS LAKH/ KM

PAGE NO 92

220 kV Cost Data

Documents

Transcript of 220 kV Cost Data