PHONE : (O) 26598588 / 95 (P) 26598589 FAX : 022- 26598587 E-Mail :
[email protected]
Ref. MSETCL/CO/Tr Project/S & C/Cost Data08-09/ 8146
Office of the Chief Engineer Transmission Project Deptt. ‘Prakashganga’, MSETCL Plot no. C-19, E-Block, Bandra Kurla complex, Bandra (E), Mumbai - 400051
Dt
23.06.08
To The Chief Engineer, MSETCL, STU / Trans Trans O & M /Trans Project monitoring Corporate Corporat e Office Office Constn. Cum O&M Zone. Aurangabad/Amravati/Vashi/Nagpur/Nasik/ Aurangabad/Amravati/Vashi/Nagpur/Nasi k/ Karad/Pune
Sub :
Cost data for the year 2008-09 for the transmission transmission schemes a) For 400 kV and b) For 220 kV & below
The cost data for the year 2008-09 for the transmission ssion schemes for 400 kV and 220 kV & below is finalized and approved by competent authority. Copy of same is enclosed herewith.
INDEX FOR COST DATA DATA 2008-09 ( RS IN LAKHS) SR.N O 1
220 KV
PARTICULARS TRAN TRANSM SMIS ISSIO SION N LINE LINES S
( COST COST// KM) KM)
132 KV
33 KV
ACSR
AAAC
ACSR
AAAC
PAGE NO 1 -18
A
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
ND
CIRCUIT STRINGING
26-58
COST
220 KV
132 KV
33 KV
26-28
INDEX FOR COST DATA DATA 2008-09 ( RS IN LAKHS) SR.N O 1
220 KV
PARTICULARS TRAN TRANSM SMIS ISSIO SION N LINE LINES S
( COST COST// KM) KM)
132 KV
33 KV
ACSR
AAAC
ACSR
AAAC
PAGE NO 1 -18
A
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
ND
CIRCUIT STRINGING
26-58
COST
220 KV
132 KV
33 KV
26-28
INDEX FOR COST DATA 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)
6
POWER LINE CARRIER COMMUNICATION (PLCC)
220 KV
132 KV
STATION EQUIPMENT
12.86
12.86
-
76-77
LINE EQUIPMENT
24.91
22.36
-
78-79
7.12
3.02
-
80
A B
BATTERY
C
EQUIPMENT WI WI SE SE
7 A SCAD SCADA A SCADA FOR REMOTE MONITORING OF B SWITCHYARD ( FOR ORC/ DEDICATED SUPPLY CONSUMER) 8
PAGE NO
CIVIL WORKS
76- 81
-
81
70.00
70.00
30.00
30.00
-
82
83 84
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
(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
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation
Quantity
Amount
L.S.
2.80
(i) (ii)
Tower Tower Accessories
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% and wastage)
Km
0.29
10.25
2.97
(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
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation (i) (ii) (iii)
Tower Tower Accessories Nut Bolts
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.04
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% and wastage)
Km
0.29
10.25
2.97
(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
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation (i) (ii) (iii)
Tower Tower Accessories Nut Bolts
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.75
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
(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
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation (i) (ii) (iii)
Tower Tower Accessories Nut Bolts
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
259.00 L.S.
160.58 2.75
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% and wastage)
Km
0.29
10.25
2.97
(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.
Item
No
1 2
:
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation (i) (ii) (iii)
Tower Tower Accessories Nut Bolts
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.04
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
(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 :
/3.15 mm
(iii) Normal Span
320 Mtrs
Sr. No 1 2
Item
4
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation (i) (ii) (iii)
3
:
Tower Tower Accessories Nut Bolts
Conductor (including 2.5% sag and wastage) Groundwire
(including
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.04
M.T.
0.79
5.70
4.50
Km
2.55
30.75
78.41
Km
0 29
10 25
2 97
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
320 Mtrs
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation (i) (ii) (iii)
Tower Tower Accessories Nut Bolts
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.75
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
(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
4
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation (i) (ii) (iii)
3
:
Tower Tower Accessories Nut Bolts
Conductor (including 2.5% sag and wastage) Groundwire (including
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
154.00 L.S.
95.48 2.75
M.T.
0.79
5.70
4.50
Km
2.55
61.50
156.83
Km
0 29
10 25
2 97
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
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
1
2
:
Item
Conductor (including 2.5% sag and wastage) Insulators,Hardwares, Conductor & Groundwire
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
(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 Sub Total-I :
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
55.44
(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 Sub Total-I : Spares ( @ 3% on Sub
288/ 525 Sq . mm. AAAC 320 Mtrs
Unit
Unit Rate in Rs. Lakhs
Quantity
Amount
kms
2.55
30.75
78.41
L.S.
L.S.
17.00 95.41
(Amt.in Rs.Lakhs)
Break-up Estmate for 10 kms. Of 220 kV D/c lne 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
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation (i) (ii) (iii)
Tower Tower Accessories Nut Bolts
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
667.00 L.S.
413.54 2.75
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
(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
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation
Quantity
Amount
L.S.
2.80
(i) Tower (ii) Tower Accessories
M.T.
0.62 L.S.
667.00 L.S.
413.54 5.50
(iii)
M.T.
0.79
20.00
15.80
Nut Bolts
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
(Amt.in Rs.Lakhs)
Break-up Etimate for 10 km. 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
335 Mtrs
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation (i) (ii) (iii)
Tower Tower Accessories Nut Bolts
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
376.00 L.S.
233.12 5.50
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
(Amt.in Rs.Lakhs)
Break-up Etimate for 10 km. 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
335
Unit
Unit Rate in Rs. Lakhs
Survey,Tree Cutting & Compensation (i) (ii) (iii)
Tower Tower Accessories Nut Bolts
Quantity
Amount
L.S.
2.80
M.T.
0.62 L.S.
376.00 L.S.
233.12 5.50
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
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 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
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 PANEL 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
BREAK-UP OF ESTIMATE FOR 33/22 KV OUTLET Qty.
Rate per unit
Set
1
2.61
Amount in 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 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
L.S.
L.S.
L.S.
0.70
Sr. Particulars No. 1 Circuit Breaker
10 Earthing , lighting & fencing
Unit
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 PANEL 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
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 PANEL 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
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 PANEL 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
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 PANEL 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
Annexure - S-1
Sub-station Equipments --- 220 kV Rs. in Lakhs Sr. No
Equipments
Unit
Unit CPA Tender Cost Rs. in Lakhs
Set
18.01
1
Crcuit Breaker
2
Lightening Arrestors
Nos.
0.40
3
Isolator without E.B.
Set
3.61
4
Isolator with E.B.
Set
5
C.T
6
P.T
Price Projected Variation as rate with Base Date/AT ref. per IEEMA IEEMA PV as in % age on Mar-08 10.13%
19.83
34.36%
0.54
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
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 Panel - T/F
10.80/ 9.21/11.24 8.61%
11.73
9.21
8.61%
10.00
11.24
8.61%
12.21
Jan06 /T-0606/1205 Aug 06/T0602/0306
C&R Panel - Line 7. a
1 Bus 2 Bus
Set
3 Bus C&R Panel -B/C,TBC & B/S b
c
Bus coupler Transfer Bus coupler
1 Bus 2 Bus 3 Bus
7.50
June -06/T-0605/0506
7.00/ 5.71 /6.89 Set
Set
7.00
10.80
June -06/T-0605/0506
June -06/T-0605/0506
Annexure - S-2
Sub-station Equipments --- 132 kV Rs. in Lakhs Sr. No.
Equipments
Unit CPA Unit Tender Cost Rs. in Lakhs
Base Date/AT ref.
Price Projected rate Variation as with IEEMA PV as per IEEMA in on Mar -08 % age
Set
9.15
Jan06 /T-0606/1205
10.13%
10.08
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
1
Circuit Breaker
2
C&R Panel - 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 3 Bus
7.00 6.62
June -06/T0605/0506
6.53 9.25/10.61/10.8
C&R Panel - T/F (I, II & III ) c
7.26 8.47
C&R Panel -B/C,B/T & B/S b
7.11
9.25
Set
10.61 10.80
June -06/T0605/0506
Annexure - S-3
Sub-station Equipments --- 33 / 22 kV Rs. in Lakhs Sr. No.
Equipments
Unit CPA Tender Unit Cost Rs. in Lakhs
Base Date/AT ref.
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 Panel - Line
Set
1.70
4.80%
1.78
C&R Panel - T/F
Set
0.52
4.80%
0.54
C&R Panel -
Jan-07/T-0608/8106
POWER TRANSFORMERS (REVISED COST 2008-2009) Rs. in Lakhs
SR. NO.
1
TRNSFORMER
200 MVA, 220/132/11 KV
Price Projected rate COST / UNIT IN Variation as with IEEMA Base Date / AT Ref RS.LAKHS per IEEMA in PV as on Mar% age 08 Aug -07/T-0518/1206
458.80
2
200 MVA, 220/100/22 KV
Aug -07/T-0523/1206
670.86
3
200 MVA, 220/132-110/11
Aug -07/T-0523/1206
745.43
4
150 MVA, 220/132/11 KV
May 06/T-0501/0506
425.00
5
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
Aug -07/T-0519/1206
270.44
10 50 MVA, 220/22 KV 11 50 MVA, 132/33 KV
260.00
Oct -07/T-0521/1206
12 50 MVA, 132/33-22 KV
207.04 207.04
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
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%
480 701 779 461 330 386 282 355 283 283 217 217 213 232 232 213 209
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
Tr of these ratings are
Total Cost of Transformer with Oil
508 729 807 487 351 407 298 372 299 299 228 228 224 243 243 224 209
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
1
1000 SQ MM XLPE SINGLE CORE COPPER CABLE PER KM
220 KV
132 KV
240.00
139.00
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
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
ISOLATOR WITHOUT EB
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
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
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
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
CONTROL CABLE
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
18
BUS BAR & INSULATORS
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.
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
NO. 1
2
CIRCUIT BREAKER
ISOLATOR WITHOUT EB
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
6
POWER
7
CONTROL & RELAY PANEL
8
TRANSFORMER 25 MVA, 132 / 33KV
CONTROL CABLE
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
11
18
PARTICULARS OF MATERIALS
FENCING
BUS BAR & INSULATORS
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
SUB TOTAL - III
23
UNIT
QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS 978.76
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21. SERV SERVIC ICE E TAX TAX 12.3 12.36% 6% ON ON EREC ERECTI TION ON CHARGES (SR.NO.22) GRAND TOTAL
67.88 8.39 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
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
ISOLATOR WITHOUT EB
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 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
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
8
CONTROL CABLE
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
11
FENCING
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
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS 80.27
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
1545.11
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
106.94
23
SERVICE TAX 12.36% ON ERECTION
13.22
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. 1
2
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
ISOLATOR WITHOUT EB
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 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
A) TRANSFORMER
BAY
2
1.61
3.22
B) 220 KV T/F HV
BAY
2
2 33
4 66
8
CONTROL CABLE
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
11
FENCING
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
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS 89.29
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
1704.51
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I AND ITEM 21.
117.89
23
SERVICE TAX 12.36% ON ERECTION
14.57
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
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
ISOLATOR WITHOUT EB
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 PANEL A) 132 KV T/F
SET
2
23.04
B) 132 KV B/C
SET
2
7
15.20
C) 132 KV BS
SET
1
7
7.09
D)33KV BS
SET
1
77
0.77
8
CONTROL CABLE
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
11
12
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
FIRE FIGHTING EQUIPMENTS
SET
2
7.50
15.00
FENCING
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
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS 58.24
CONCRETE FOR FOUNDATION 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 22
UNIT QTY.
ERECTION CHARGES @ 7.5% ON SUB
1130.91 78.33
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
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
ISOLATOR WITHOUT EB
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
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT IN RS.LAKHS
AMOUNT IN RS.LAKHS
CONTROL & RELAY PANEL 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
CONTROL CABLE
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
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
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
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 PANEL 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
4
5
PARTICULARS
P .T.
LIGHTENING ARRESTOR
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
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
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
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 PANEL 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
4
5
PARTICULARS
P .T.
LIGHTENING ARRESTOR
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
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
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
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 PANEL 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
4
5
PARTICULARS
P .T.
LIGHTENING ARRESTOR
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
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
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
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 PANEL 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
4
5
PARTICULARS
P .T.
LIGHTENING ARRESTOR
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
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
A) 220 KV CIRCUIT BREAKER
B) 132 KV CIRCUIT BREAKER
2
A) 220 KV ISOLATOR WITHOUT EB
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 PANEL 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
4
5
PARTICULARS
P .T.
LIGHTENING ARRESTOR
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
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 ) 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
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.
Isolat or wit hout 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
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
Amount in Rs. Lakhs
Lightening Arrestor ) 220 KV (T/F Bay)
No.
b) 132 KV (T/F Bay)
No.
6
0.54
3.24
6
0.38
2.28
2
351.00
I.C. Transformer 100 MVA, 220/132 KV
7
Rate/Per Unit
No.
702.00
Control & Relay Panel 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.
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
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) Particulars
Sr.No
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
15.00
b) Chain Link Fencing (Sub-station)
L.S.
L.S.
30.00
30.00
SUB TOTAL - I 13
Spares for CB, CT, LA, PT etc SUB TOTAL - II
14
15
Transportation to site 5%, Insurance 1% (Total 6% on Subtotal - II Concreting for foundation
1687.61 50.63 1738.24 104.29
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
Circuit breaker
2
I sol at or wi tho ut E .B.
Isolator without E.B.
3
C ur re nt Tr ans fo rmer s
Current Transformers
4
P ote nti al Tr ans fo rmer
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
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 BYPASS 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
1
4
5
CIRCUIT BREAKER
CURRENT TRANSFORMER
P.T.
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
SET
1
7.12
7.12
10
STRUCTURES
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 UpSs Comprising of i) 48 V, 200 AH Battery and ii) 48 V, 50 A, Battery charger with D.C. Board
2
Qty.
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.
Unit Rate in Rs.
Amount in Rs. 160880.00
72396.00 1 Set
88484.00 329203.93
329203.93
1 Set
5
L.S.
613.15
L.S.
3065.75
600000.00
Cost stimate of PLCC Station quipments for 132 KV or 100 KV System Sr. NO. 1
Items UpSs Comprising of i) 48 V, 200 AH Battery and
Qty. 1 Set
Microprocessor based 12/8 lines EPAX with Telephone Cable and
3
Push button Telephones( nos)
4
PLCC Testing equipment digital signal level meter, Digital signal level oscillator, Oscilloscope with
Amount in Rs. 160880.00
72396.00
ii) 48 V, 50 A, Battery charger with D.C. Board 2
Unit Rate in Rs.
88484.00 1 Set
329203.93
5
613.15
L.S.
L.S.
329203.93 3065.75
600000.00
Standard Cost Estimate of PLCC Line Equipments on One End of 220 KV Trans.Lines
Sr. No.
Equipment
1
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
1
634406.00
634406.00
5
Protection Coupler Double Circuit 1 Set
34018.15
6
Coupling Device for phase to phase
Qty
Amount in Rs. 928046.86
34018.15
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
Protection Coupler Double Circuit
Cost
of Batteries Amt in Rs.
Sr.No Items .
Price Variation Unit CPA Tender Base Date/AT as per IEEMA Cost Rs. ref. in % age
Projected rate with IEEMA PV as on MARCH 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
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
Uit rate of PLCC Equipments Sr. Items No.
Unit CPA Tender Cost in Rs.
Price Variation Base Date/AT as per ref. IEEMA in % age
1
Line Traps 2000A / 1.0.0 mH
885656.00
July-05 /T16.79% 0703/0405
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
Projected rate with IEEMA PV as on MARCH-07
1034357.64
51784.69
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
SET
2
1
2
Rs. in Lakhs
Cost Estimate of Civil works ( 2008-2009 ) Sr. No.
1
Particulars
Land Acquisition (a) Agriculture
220 KV Sub-station
132 KV Sub-station
33 kV
220 KV Bay extention
132 KV Bay extention
8.00
4.00
100.00
70.00
100.00 800.00
50.00 300.00
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
(b) MIDC
Min Ma
(c) Urban
Rs. in Lakhs
Cost Estimate of Civil works ( 2008-2009 ) Sr. No.
132 KV Bay extention
60.00
5.00
20.00
15.00
6.00
6.00
3.00
10.00
10.00
2.50
2.50
132 KV Sub-station
80.00
b) Concrete for T/F Plenth Furniture in Control room, Office & Rest room
Particulars
a) Concrete for foundation (I/II/III) For 220 kV- Rs.20 lakhs 13 / Bay For 132 kV- Rs.15 lakhs / Bay
14
33 kV
220 KV Bay extention
220 KV Sub-station
Material required for pantry such as LPG 15 connection, Utensiles, Crockery, Shelf Refridgerator etc.
Cost of the line conductor & Towers
Sr. No
Conductor
Cost of the AT no. with date / Base Cost conductor escalation Date per km.
Price of material as on 31 st March2008
by using IEEMA 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
36081.00
27826.00
T-0812 /1107 / Jan 08
36081.00
--
T-0808/0507/ JUL 07 (with 5 % rise)
254646.00
1391.30
29217.30
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
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
COST OF INSULATORS & HARDWARES FOR 10 KM LENGTH OF 220 KV LIN
Sr.
Item
No. 1
Disc Insulator
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.)
(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
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. 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
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 ACS R Zebra
FOR rate as on Ju J uly 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 ACS R 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 J ul uly 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.
Name of Item (Suitable for 7/3.15 mm Earthwire)
1) Su Suspension Clamp 2) Te Tension Clamp 3) MSCJ 4) 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 S S 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 1894 1843 679 3204 1466
FOR rate as on 31.03.2008 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 J ul y 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 COM ES 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 L INE
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
T OTAL
203640
275100
550200
203640
27 51 00
PAGE NO 91
550200
