220 kv cost data
Post on 27-Oct-2014
583 Views
Preview:
TRANSCRIPT
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 : cetrpl@mahatransco.in 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
2 X 50 MVA T/F (II BUS AT HV AND I BUS AT LV FOR T/F)
- - - 1665.27 1836.97 1218.91 1218.91 38 -49
4 X 50 MVA T/F (II BUS AT HV AND I BUS AT LV FOR T/F)
- - - 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
2.5% sag and wastage)Km 0.29 10.25 2.97
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
(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 2.55 30.75 78.41
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 25.43
Sub Total-I : 279.34
6Spares ( @ 3% on item 2
to 5)8.30
7
Transportation to site 5%,
Insurance 1% (Total 6 %
on item 2 to 6)
17.09
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)
27.04
10
Service Tax 12.36
% on Erection & stringing
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
(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. 2.75
(iii) Nut Bolts M.T. 0.79 9.00 7.11
3Conductor (including
2.5% sag and wastage)Km 2.25 61.50 138.38
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 50.38
Sub Total-I : 364.97
6Spares ( @ 3% on item 2
to 5)10.87
7
Transportation to site 5%,
Insurance 1% (Total 6 %
on item 2 to 6)
22.38
8
Concrete for foundations
& excavation and
stubsettings
- L.S. L.S. 84.05
9
Erection & stringing
charges (7.5% on item 2 to
5 & 8)
33.47
10
Service Tax 12.36
% on Erection & stringing
charges.
4.14
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.
0.4 Sq.inch ACSR ( Zebra )
7/3.15 mm
(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. 2.75
(iii) Nut Bolts M.T. 0.79 9.00 7.11
3Conductor (including
2.5% sag and wastage)Km 2.55 61.50 156.83
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 50.38
Sub Total-I : 383.42
6Spares ( @ 3% on item 2
to 5)11.42
7
Transportation to site 5%,
Insurance 1% (Total 6 %
on item 2 to 6)
23.52
8
Concrete for foundations
& excavation and
stubsettings
- L.S. L.S. 84.05
9
Erection & stringing
charges (7.5% on item 2 to
5 & 8)
34.85
10
Service Tax 12.36
% on Erection & stringing
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
(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. 0.62 154.00 95.48
(ii) Tower Accessories L.S. L.S. 2.04
(iii) Nut Bolts M.T. 1.05 5.70 5.99
3Conductor (including
2.5% sag and wastage)Km 1.25 30.75 38.44
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 17.00
Sub Total-I : 164.72
6Spares ( @ 3% on item 2
to 5)4.86
7
Transportation to site
5%, Insurance 1% (Total
6 % on item 2 to 6)
10.01
8
Concrete for foundations
& excavation and
stubsettings
- L.S. L.S. 65.05
9
Erection & stringing
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
(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. 0.62 154.00 95.48
(ii) Tower Accessories L.S. L.S. 2.04
(iii) Nut Bolts M.T. 0.79 5.70 4.50
3Conductor (including
2.5% sag and wastage)Km 2.55 30.75 78.41
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 17.00
Sub Total-I : 203.20
6Spares ( @ 3% on item 2
to 5)6.01
7
Transportation to site 5%,
Insurance 1% (Total 6 %
on item 2 to 6)
12.38
8
Concrete for foundations &
excavation and
stubsettings
- L.S. L.S. 65.05
9
Erection & stringing
charges (7.5% on item 2 to
5 & 8)
19.91
10
Service Tax 12.36
% on Erection & stringing
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
(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. 0.62 154.00 95.48
(ii) Tower Accessories L.S. L.S. 2.75
(iii) Nut Bolts M.T. 0.79 5.70 4.50
3Conductor (including
2.5% sag and wastage)Km 1.25 61.50 76.88
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 33.55
Sub Total-I : 218.93
6Spares ( @ 3% on item 2
to 5)6.48
7
Transportation to site 5%,
Insurance 1% (Total 6 %
on item 2 to 6)
13.36
8
Concrete for foundations
& excavation and
stubsettings
- L.S. L.S. 65.05
9
Erection & stringing
charges (7.5% on item 2 to
5 & 8)
21.09
10
Service Tax 12.36
% on Erection & stringing
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.
0.2 Sq.inch ACSR (Panther)
7/3.15 mm
(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. 0.62 154.00 95.48
(ii) Tower Accessories L.S. L.S. 2.75
(iii) Nut Bolts M.T. 0.79 5.70 4.50
3Conductor (including
2.5% sag and wastage)Km 2.55 61.50 156.83
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 33.55
Sub Total-I : 298.88
6Spares ( @ 3% on item 2
to 5)8.88
7
Transportation to site
5%, Insurance 1% (Total
6 % on item 2 to 6)
18.30
8
Concrete for foundations
& excavation and
stubsettings
- L.S. L.S. 65.05
9
Erection & stringing
charges (7.5% on item 2
to 5 & 8)
27.08
10
Service Tax
12.36 % on Erection &
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
(i) Conductor Size :
(iii) Normal Span :
Sr.
NoI t e m Unit
Unit Rate in
Rs. LakhsQuantity Amount
1Conductor (including
2.5% sag and wastage)kms 2.25 30.75 69.19
2
Insulators,Hardwares,
Conductor & Groundwire
accessories
L.S. L.S. 25.43
Sub Total-I : 94.62
3Spares ( @ 3% on Sub-
total-I)2.84
4
Transportation to site 5%,
Insurance 1% (Total 6 %
Sub-total-I & item 3)
5.85
5
Erection & stringing
charges ( 7.5% on
Sub Total - I )
7.10
6
Service Tax 12.36
% on Erection & stringing
charges.
0.88
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
(i) Conductor Size :
(iii) Normal Span :
Sr.
NoI t e m Unit
Unit Rate in
Rs. LakhsQuantity Amount
1Conductor (including
2.5% sag and wastage)kms 2.55 30.75 78.41
2
Insulators,Hardwares,
Conductor & Groundwire
accessories
L.S. L.S. 25.43
Sub Total-I : 103.84
3Spares ( @ 3% on Sub-
total-I)3.12
4
Transportation to site
5%, Insurance 1% (Total
6 % Sub-total-I & item 3)
6.42
5
Erection & stringing
charges ( 7.5% on
Sub Total - I )
7.79
6
Service Tax
12.36 % on Erection &
stringing charges.
0.96
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)
Break-up Estimate for 10 kms. of
Stringing of second circuit of 220 kV line on D/c Tower.
525 Sq.mm AAAC
335 Mtrs
(i) Conductor Size :
(iii) Normal Span :
Sr.
NoI t e m Unit
Unit Rate in
Rs. LakhsQuantity Amount
1Conductor (including
2.5% sag and wastage)kms 1.25 30.75 38.44
2
Insulators,Hardwares,
Conductor & Groundwire
accessories
L.S. L.S. 17.00
Sub Total-I : 55.44
3Spares ( @ 3% on Sub-
total-I)1.66
4
Transportation to site
5%, Insurance 1% (Total
6 % Sub-total-I & item 3)
3.43
5
Erection & stringing
charges (7.5% on Sub
Total -I )
4.16
6
Service Tax
12.36 % on Erection &
stringing charges.
0.51
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)
Break-up Estimate for 10 kms. of
Stringing of second circuit of 132 kV line on D/c Tower.
0.2 Sq.inch ACSR (Panther)
(i) Conductor Size :
(iii) Normal Span :
Sr.
NoI t e m Unit
Unit Rate in
Rs. LakhsQuantity Amount
1Conductor (including
2.5% sag and wastage)kms 2.55 30.75 78.41
2
Insulators,Hardwares,
Conductor & Groundwire
accessories
L.S. L.S. 17.00
Sub Total-I : 95.41
3Spares ( @ 3% on Sub-
total-I)2.86
4
Transportation to site 5%,
Insurance 1% (Total 6 %
Sub-total-I & item 3)
5.90
5
Erection & stringing
charges (7.5% on Sub
Total -I )
7.16
6
Service Tax
12.36 % on Erection &
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)
Break-up Estimate for 10 kms. of
Stringing of second circuit of 132 kV line on D/c Tower.
288/ 525 Sq. mm. AAAC
(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. 0.62 667.00 413.54
(ii) Tower Accessories L.S. L.S. 2.75
(iii) Nut Bolts M.T. 0.79 20.00 15.80
3Conductor (including
2.5% sag and wastage)Km 2.25 61.50 138.38
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 50.38
Sub Total-I : 626.62
6Spares ( @ 3% on item 2
to 5)18.71
7
Transportation to site 5%,
Insurance 1% (Total 6 %
on item 2 to 6)
38.55
8
Concrete for foundations &
excavation and
stubsettings
- L.S. L.S. 165.2
9
Erection & stringing
charges (7.5% on item 2 to
5 & 8)
59.18
10
Service Tax 12.36
% on Erection & stringing
charges.
7.31
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.
0.4 Sq.inch ACSR ( Zebra )
7/3.15 mm
(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. 0.62 667.00 413.54
(ii) Tower Accessories L.S. L.S. 5.50
(iii) Nut Bolts M.T. 0.79 20.00 15.80
3Conductor (including
2.5% sag and wastage)Km 2.25 123.00 276.75
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 100.30
Sub Total-I : 817.66
6Spares ( @ 3% on item 2
to 5)24.45
7
Transportation to site 5%,
Insurance 1% (Total 6 %
on item 2 to 6)
50.36
8
Concrete for foundations
& excavation and
stubsettings
- L.S. L.S. 165.2
9
Erection & stringing
charges (7.5% on item 2 to
5 & 8)
73.50
10
Service Tax 12.36
% on Erection & stringing
charges.
9.08
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
(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. 0.62 376.00 233.12
(ii) Tower Accessories L.S. L.S. 5.50
(iii) Nut Bolts M.T. 0.79 14.00 11.06
3Conductor (including
2.5% sag and wastage)Km 1.25 61.50 76.88
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 33.55
Sub Total-I : 365.88
6Spares ( @ 3% on item 2
to 5)10.89
7
Transportation to site
5%, Insurance 1% (Total
6 % on item 2 to 6)
22.44
8
Concrete for foundations
& excavation and
stubsettings
- L.S. L.S. 99.3
9
Erection & stringing
charges (7.5% on item 2
to 5 & 8)
34.68
10
Service Tax
12.36 % on Erection &
stringing charges.
4.29
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.
0.2 Sq.inch ACSR (Panther)
7/3.15 mm
(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. 0.62 376.00 233.12
(ii) Tower Accessories L.S. L.S. 5.50
(iii) Nut Bolts M.T. 0.79 14.00 11.06
3Conductor (including
2.5% sag and wastage)Km 1.25 123.00 153.75
4Groundwire (including
2.5% sag and wastage)Km 0.29 10.25 2.97
5
Insulators,Hardwares,
Conductor & Groundwire
accessories
- L.S. L.S. 66.62
Sub Total-I : 475.82
6Spares ( @ 3% on item 2
to 5)14.19
7
Transportation to site
5%, Insurance 1% (Total
6 % on item 2 to 6)
29.23
8
Concrete for foundations
& excavation and
stubsettings
- L.S. L.S. 99.3
9
Erection & stringing
charges (7.5% on item 2
to 5 & 8)
42.92
10
Service Tax
12.36 % on Erection &
stringing charges.
5.30
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.
0.2 Sq.inch ACSR (Panther)
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.
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
10 FIRE FIGHTING EQUIPMENT SET 1 2.00 2.00
11 BUS BAR AND INSULATOR BAY 2 5.50 11.00
SUB TOTAL - I 52.79
12 SPARES FOR LA, CT, PT ETC. 1.58
SUB TOTAL - II 54.37
13 CONCRETE FOR FOUNDATION BAY 1 15.00 15.00
14 TRANSPORTATION TO SITE 5%,
INSURANCE 1% (TOTAL 6% ON
SUB TOTAL-II)
3.26
15 ERECTION CHARGES (@ 7.5%
ON SUB TOTAL-I & ITEM
NO.13)
5.08
16 SERVICE TAX 12.36% ON
ERECTION CHARGES
SR.NO.15
0.63
GRAND TOTAL 78.34
78.34 LAKHS
PAGE NO 20
TOTAL COST OF 132KV LINE BAYS RS.
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF
BUSBAR & INSULATORS ARE USED.
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
12 CONCRETE FOR FOUNDATION BAY 1 5.00 5.00
Sub Total-III : 19.06
13 TRANSPORTATION TO SITE 5%,
INSURANCE 1% (TOTAL 6% ON
SUB TOTAL-II)
0.84
14 ERECTION CHARGES (@ 7.5% ON
SUB TOTAL-I & ITEM NO.12)
1.40
15 SERVICE TAX 12.36% ON
ERECTION CHARGES SR.NO.14
0.17
21.47
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.
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
10 FIRE FIGHTING EQUIPMENT SET 1 2.00 2.00
11 BUS BAR AND INSULATOR BAY 2 8.00 16.00
SUB TOTAL - I 95.24
12 SPARES FOR LA, CT, PT ETC. 2.86
SUB TOTAL - II 98.09
13 CONCRETE FOR FOUNDATION BAY 1 20.00 20.00
14 TRANSPORTATION TO SITE
5%, INSURANCE 1% (TOTAL
6% ON SUB TOTAL-II)
5.89
15 ERECTION CHARGES (@ 7.5%
ON SUB TOTAL-I & ITEM
NO.13)
8.64
16 SERVICE TAX 12.36% ON
ERECTION CHARGES
SR.NO.15
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)
TOTAL COST OF 220KV LINE BAYS RS.
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF
BUSBAR & INSULATORS ARE USED.
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
10 FIRE FIGHTING EQUIPMENT SET 1 2.00 2.00
11 BUS BAR AND INSULATOR BAY 2 6.00 12.00
SUB TOTAL - I 59.12
12 SPARES FOR LA, CT, PT ETC. 1.77
SUB TOTAL - II 60.89
13 CONCRETE FOR FOUNDATION BAY 1 15.00 15.00
14 TRANSPORTATION TO SITE 5%,
INSURANCE 1% (TOTAL 6% ON
SUB TOTAL-II)
3.65
15 ERECTION CHARGES (@ 7.5%
ON SUB TOTAL-I & ITEM
NO.13)
5.56
16 SERVICE TAX 12.36% ON
ERECTION CHARGES
SR.NO.15
0.69
GRAND TOTAL 85.79
85.79 LAKHSTOTAL COST OF 132KV LINE BAYS RS.
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF
BUSBAR & INSULATORS ARE USED.
ANNEXURE-V
COST ESTIMATE FOR 132 KV LINE BAYS (132 KV TWO BUS)
PAGE NO 23
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
10 FIRE FIGHTING EQUIPMENT SET 1 2.00 2.00
11 BUS BAR AND INSULATOR BAY 2 9.00 18.00
SUB TOTAL - I 108.83
12 SPARES FOR LA, CT, PT ETC. 3.27
SUB TOTAL - II 112.10
13 CONCRETE FOR FOUNDATION BAY 1 20.00 20.00
14 TRANSPORTATION TO SITE
5%, INSURANCE 1% (TOTAL
6% ON SUB TOTAL-II)
6.73
15 ERECTION CHARGES (@ 7.5%
ON SUB TOTAL-I & ITEM
NO.13)
9.66
16 SERVICE TAX 12.36% ON
ERECTION CHARGES
SR.NO.15
1.19
GRAND TOTAL 149.68
149.68 LAKHSTOTAL COST OF 220KV LINE BAYS RS.
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF
BUSBAR & INSULATORS ARE USED.
PAGE NO 24
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 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
11 BUS BAR AND INSULATOR BAY 2 7.00 14.00
SUB TOTAL - I 67.21
12 SPARES FOR LA, CT, PT ETC. 2.02
SUB TOTAL - II 69.23
13 CONCRETE FOR FOUNDATION BAY 1 15.00 15.00
14 TRANSPORTATION TO SITE
5%, INSURANCE 1% (TOTAL
6% ON SUB TOTAL-II)
4.15
15 ERECTION CHARGES (@ 7.5%
ON SUB TOTAL-I & ITEM
NO.13)
6.17
16 SERVICE TAX 12.36% ON
ERECTION CHARGES
SR.NO.15
0.76
GRAND TOTAL 95.31
95.31 LAKHS
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS OF
BUSBAR & INSULATORS ARE USED.
TOTAL COST OF 132KV LINE BAYS RS.
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.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
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.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
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
BUSBAR & INSULATORS ARE USED.
17
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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
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
POTENTIAL TRANSFORMER
A) 132 KV NO 6 1.00 6.00
B) 33 KV NO 6 0.21 1.26
LIGHTENING ARRESTORS
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.
(TWO BUS AT HV & SINGLE BUS AT LV)
1
2
3
4
5
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)
6 POWER TRANSFORMER 25 MVA, 132 / 33KV NO 2 159.00 318.00
CONTROL & RELAY PANEL
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
A) TRANSFORMER BAY 2 1.61 3.22
B)132 KV T/F HV BAY 2 2.33 4.66
C) 132KV B/C BAY 2 1.64 3.28
D) 132 KV BS BAY 1 1.64 1.64
E) 132 KV PT BAY 2 0.45 0.90
F)33KV T/F LV BAY 2 0.80 1.60
G)33KV BS BAY 1 0.80 0.80
H)33KV PT BAY 2 0.21 0.42
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.
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)
FENCING
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
BUSBAR PROTECTION
A) 132 KV SET 1 81.46 81.46
B) 33 KV SET 1 7.34 7.34
BUS BAR & INSULATORS
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
SUB TOTAL- II 827.12
20 TRANSPORTATION TO SITE @ 5%,
INSURANCE @ 1% (TOTAL 6% ON SUB TOTAL-
II)
49.63
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) 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.
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)
SUB TOTAL - III 978.76
22 ERECTION CHARGES @ 7.5% ON SUB TOTAL I
AND ITEM 21.
67.88
23 SERVICE TAX 12.36% ON ERECTION
CHARGES (SR.NO.22)
8.39
1055.03GRAND TOTAL
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 132 KV & 33 KV BUS. THEREFORE, 2 SETS OF
BUSBAR & INSULATORS ARE USED.
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) 22KV 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
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)
1
2
3
4
5
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
B)33KV NO 6 0.04 0.24
6 POWER TRANSFORMER 50 MVA, 220/33KV NO 2 299.00 598.00
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
7
8
9
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
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
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 1298.87
19 SPARES FOR CB, ISOLATOR, CT,PT, LA
ETC.
38.97
SUB TOTAL- II 1337.84
10
11
17
18
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
20 TRANSPORTATION TO SITE @ 5%,
INSURANCE @ 1% (TOTAL 6% ON SUB
TOTAL-II)
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
CHARGES (SR.NO.22)
13.22
1665.27
21
GRAND TOTAL
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF
BUSBAR & INSULATORS ARE USED.
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) 22KV 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
4
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)
1
2
3
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
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
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
5
7
8
9
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
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
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 1444.87
19 SPARES FOR CB, ISOLATOR, CT,PT, LA
ETC.
43.35
SUB TOTAL- II 1488.22
18
11
17
10
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
20 TRANSPORTATION TO SITE @ 5%,
INSURANCE @ 1% (TOTAL 6% ON SUB
TOTAL-II)
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
CHARGES (SR.NO.22)
14.57
1836.97
21
GRAND TOTAL
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF
BUSBAR & INSULATORS ARE USED.
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)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
I)33KV BY PASS ISOLATOR SET 6 0.68 4.08
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
POTENTIAL TRANSFORMER
A) 132 KV NO 6 1.00 6.00
B)33KV NO 6 0.21 1.26
3
4
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)
1
2
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
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
CONTROL & RELAY PANEL
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
A) TRANSFORMER BAY 2 1.61 3.22
B)132 KV T/F HV BAY 2 2.33 4.66
C) 132KV B/C BAY 2 1.64 3.28
D) 132 KV BS BAY 1 1.64 1.64
E) 132 KV PT BAY 2 0.45 0.90
F)33KV T/F LV BAY 2 0.80 1.60
G)33KV BS BAY 1 0.80 0.80
H)33KV PT BAY 2 0.21 0.42
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.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
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
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
BUSBAR PROTECTION
A) 132 KV SET 1 81.46 81.46
B)33KV SET 1 7.34 7.34
BUS BAR & INSULATORS
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
19 SPARES FOR CB, ISOLATOR, CT,PT, LA
ETC.
28.27
SUB TOTAL- II 970.66
17
18
10
11
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
20 TRANSPORTATION TO SITE @ 5%,
INSURANCE @ 1% (TOTAL 6% ON SUB
TOTAL-II)
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 1130.91
22 ERECTION CHARGES @ 7.5% ON SUB
TOTAL I AND ITEM 21.
78.33
23 SERVICE TAX 12.36% ON ERECTION
CHARGES (SR.NO.22)
9.68
1218.91
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 132 KV &33KV BUS. THEREFORE, 2 SETS OF
BUSBAR & INSULATORS ARE USED.
21
GRAND TOTAL
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 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
I)33KV BY PASS ISOLATOR SET 12 0.68 8.16
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
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 12 0.54 6.48
B)33KV NO 12 0.04 0.48
6 POWER TRANSFORMER 50 MVA, 220/22KV NO 4 299.00 1196.00
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)
1
2
3
4
5
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
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
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 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
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 4 7.50 30.00
7
8
9
10
11
SR.
NO.
PARTICULARS OF MATERIALS UNIT QTY. RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
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)
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
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 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
SUB TOTAL- I 2153.23
19 SPARES FOR CB, ISOLATOR, CT,PT, LA
ETC.
64.60
SUB TOTAL- II 2217.83
20 TRANSPORTATION TO SITE @ 5%,
INSURANCE @ 1% (TOTAL 6% ON SUB
TOTAL-II)
133.07
CONCRETE FOR FOUNDATION
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
SUB TOTAL - III 2549.90
22 ERECTION CHARGES @ 7.5% ON SUB
TOTAL I AND ITEM 21.
176.42
23 SERVICE TAX 12.36% ON ERECTION
CHARGES (SR.NO.22)
21.81
2748.11
17
18
21
GRAND TOTAL
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF
BUSBAR & INSULATORS ARE USED.
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.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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)
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
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
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
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
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.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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)
FENCING
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
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
SUB TOTAL - I 1799.22
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
18 TRANSPORTATION TO SITE
5%, INSURANCE 1% (TOTAL
6% ON SUB TOTAL-II)
111.19
19 ERECTION CHARGES (@
7.5% ON SUB TOTAL-I &
ITEM NO.17)
148.97
20 SERVICE TAX @ 12.36% ON
ERECTION CHARGES
SR.NO.19
18.41
GRAND TOTAL 2318.77
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.
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 220/132 KV, 2 X 100 MVA ICT
220/132/33 KV SUBSTATION
(Two Bus at HV & Two Bus at LV)
1
2
3
SR.N
O.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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)
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
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
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
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
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.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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)
FENCING
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
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
SUB TOTAL - I 1687.22
16 SPARES FOR LA, CT, PT
ETC.
50.62
SUB TOTAL - II 1737.84
CONCRETE FOUNDATION
A) 220 KV BAY 5 20.00 100.00
B) 132 KV BAY 5 15.00 75.00
C) 220 KV T/F PLINTH L.S 2 6.00 12.00
18 TRANSPORTATION TO SITE
5%, INSURANCE 1% (TOTAL
6% ON SUB TOTAL-II)
104.27
19 ERECTION CHARGES (@
7.5% ON SUB TOTAL-I &
ITEM NO.17)
140.57
20 SERVICE TAX @ 12.36% ON
ERECTION CHARGES
SR.NO.19
17.37
GRAND TOTAL 2187.05
LAKHS 2187.05TOTAL 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
15
17
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 200 MVA ICT
AT 220/100/33 KV SUBSTATION
(Two Bus at HV & Two Bus at LV)
1
2
3
SR.N
O.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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)
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
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
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
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
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.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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)
FENCING
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
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
SUB TOTAL - I 2443.22
16 SPARES FOR LA, CT, PT
ETC.
73.30
SUB TOTAL - II 2516.52
CONCRETE FOUNDATION
A) 220 KV BAY 5 20.00 100.00
B) 132 KV BAY 5 15.00 75.00
C) 220 KV T/F PLINTH L.S 2 6.00 12.00
18 TRANSPORTATION TO SITE
5%, INSURANCE 1% (TOTAL
6% ON SUB TOTAL-II)
150.99
19 ERECTION CHARGES (@
7.5% ON SUB TOTAL-I &
ITEM NO.17)
197.27
20 SERVICE TAX @ 12.36% ON
ERECTION CHARGES
SR.NO.19
24.38
GRAND TOTAL 3076.16
LAKHS 3076.16TOTAL 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
15
17
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 220/132 KV, 2 X 200 MVA ICT
AT 220/132/33 KV SUBSTATION
(Two Bus at HV & Two Bus at LV)
1
2
3
SR.N
O.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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)
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
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
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
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
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.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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)
FENCING
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
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
SUB TOTAL - I 2001.22
16 SPARES FOR LA, CT, PT
ETC.
60.04
SUB TOTAL - II 2061.26
CONCRETE FOUNDATION
A) 220 KV BAY 5 20.00 100.00
B) 132 KV BAY 5 15.00 75.00
C) 220 KV T/F PLINTH L.S 2 6.00 12.00
18 TRANSPORTATION TO SITE
5%, INSURANCE 1% (TOTAL
6% ON SUB TOTAL-II)
123.68
19 ERECTION CHARGES (@
7.5% ON SUB TOTAL-I &
ITEM NO.17)
164.12
20 SERVICE TAX @ 12.36% ON
ERECTION CHARGES
SR.NO.19
20.29
GRAND TOTAL 2556.35
LAKHS 2556.35
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.
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 220/132-110 KV, 2 X 200 MVA ICT
AT 220/132-110/33 KV SUBSTATION
(Two Bus at HV & Two Bus at LV)
1
2
3
SR.N
O.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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)
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
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
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
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
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.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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)
FENCING
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
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
SUB TOTAL - I 2599.22
16 SPARES FOR LA, CT, PT
ETC.
77.98
SUB TOTAL - II 2677.20
CONCRETE FOUNDATION
A) 220 KV BAY 5 20.00 100.00
B) 132 KV BAY 5 15.00 75.00
C) 220 KV T/F PLINTH L.S 2 6.00 12.00
18 TRANSPORTATION TO SITE
5%, INSURANCE 1% (TOTAL
6% ON SUB TOTAL-II)
160.63
19 ERECTION CHARGES (@
7.5% ON SUB TOTAL-I &
ITEM NO.17)
208.97
20 SERVICE TAX @ 12.36% ON
ERECTION CHARGES
SR.NO.19
25.83
GRAND TOTAL 3259.63
LAKHS 3259.63
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.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
Sr.No Particulars UnitQty.
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)
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
a) 220 KV (I/II/III) Bay
b) 132 KV (I/II/III) Bay
6 I.C. Transformer
351.00
7 Control & Relay Panel
5 Lightening Arrestor
0.54
0.38
Sr.No Particulars UnitQty.
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)
Rate/Per
Unit
III) 7.00
Sr.No Particulars UnitQty.
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)
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
SUB TOTAL - I 1687.61
13 50.63
SUB TOTAL - II 1738.24
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
SUB TOTAL - III 2009.53
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
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) 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
Estimate of 2 x 200 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
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
Sr.No Particulars UnitQty.
Amount in Rs.
Lakhs
Estimate of 2 x 200 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station
(Three Bus at HV & Two Bus at LV)
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
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
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
SUB TOTAL - I 2012.47
13 60.37
SUB TOTAL - II 2072.84
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
SUB TOTAL - III 2364.21
16 Erection Charges @ 7.5% on Subtotal -
I and item no.15 163.46
17 Service tax on erection charges
(12.36%) item no. 16 20.20
2547.87
b) 132 KV (I/II/III)
8 Structures
a) 220 KV (I/II/III) Bay
b) 132 KV (I/II/III) Bay
Earthing & Lighting
9 Control Cable
Bay
b) 132 KV Bay Bay
10 Busbar & Insulators (Twin conductor bus)
a) 220 KV (I/II/III) Bay
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.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
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
CONTROL & RELAY PANEL
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
A) TRANSFORMER BAY 2 1.61 3.22
B) 220 KV T/F HV BAY 2 2.33 4.66
C)33KV T/F LV BAY 2 0.80 1.60
D)33KV BS BAY 1 0.80 0.80
E)33KV PT BAY 2 0.21 0.42
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.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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
STRUCTURES
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
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
BUSBAR AND INSULATORS
A) 220 KV BAY 4 8.00 32.00
B) 33 KV(T/F LV & BS) BAY 6 0.80 4.80
SUB TOTAL - I 883.05
18 SPARES FOR LA, CT, PT
ETC.
26.49
SUB TOTAL - II 909.54
CONCRETE FOUNDATION
A) 220 KV BAY 2 20.00 40.00
B) 33 KV(T/F LV & BS) BAY 3 5.00 15.00
C) 220 KV T/F PLINTH L.S 2 6.00 12.00
20 TRANSPORTATION TO SITE
5%, INSURANCE 1% (TOTAL
6% ON SUB TOTAL-II)
54.57
10
12
17
19
SR.N
O.
PARTICULARS UNIT QTY. RATE/UNIT AMOUNT
RS.IN LAKHS
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
21 ERECTION CHARGES (@
7.5% ON SUB TOTAL-I &
ITEM NO.19)
71.25
22 SERVICE TAX @ 12.36% ON
ERECTION CHARGES
SR.NO.21
8.81
GRAND TOTAL 1111.17
LAKHS 1111.17TOTAL COST OF SUBSTATION WORK RS.
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.
Grand Total in Rs. Lakhs
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. Lakhs
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.
Grand Total in Rs. Lakhs
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
200 V ,300 AH Lead acid stationary
battery complete set with all
accessories
446000April 07 /T-
0703/01070.55% 448453.00
6
110 V ,200 AH Lead acid stationary
battery complete set with all
accessories
165000April 07 /T-
0701/01070.55% 165907.50
7
110 V ,300 AH Lead acid stationary
battery complete set with all
accessories
205000April 07 /T-
0703/01070.55% 206127.50
8
48 V ,200 AH Lead acid stationary
battery complete set with all
accessories
72000April 07 /T-
0703/01070.55% 72396.00
9
48 V ,1000 AH Lead acid stationary
battery complete set with all
accessories
293000April 07 /T-
0703/01070.55% 294611.50
10220 V,40 A ( Load ) + 50 A Boost
Charger alongwith DCDB614000
April 07 /T-
0703/01070.55% 617377.00
11220 V,20 A ( Load ) + 30 A Boost
Charger alongwith DCDB209000
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
a Black Cotton Soil 4 240000 960000 475000 1900000
b Fissured Rock 1 115000 115000 150000 150000
3 Foundation for
Tower Type 'DC' in
a Black Cotton Soil 4 260000 1040000 625000 2500000
b Fissured Rock 1 175000 175000 250000 250000
4 Foundation for
Tower Type 'DD' in
a Black Cotton Soil 6 350000 2100000 750000 4500000
b Fissured Rock 1 210000 210000 275000 275000
5 Foundation for Special 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
a Black Cotton Soil 15 125000 1875000 240000 3600000
b Fissured Rock 2 65000 130000 75000 150000
2 Foundation for
Tower Type 'Q' in
a Black Cotton Soil 4 175000 700000 250000 1000000
b Fissured Rock 1 90000 90000 110000 110000
3 Foundation for
Tower Type 'R' in
a Black Cotton Soil 4 190000 760000 300000 1200000
b Fissured Rock 1 110000 110000 150000 150000
4 Foundation for
Tower Type 'S' in
a Black Cotton Soil 6 290000 1740000 410000 2460000
b Fissured Rock 1 150000 150000 210000 210000
5 Foundation for Special 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
top related