Cost Data 132 KV

COST DATE FOR ERECTION OF 132 KV DC LINE WITH PANTHER ACSR CONDUCTOR
(DATA FOR 1 KM)

Sl.
No.
1.
Description
Unit Quantity
Rate
Rs.
Amount
Rs.
a) Towers with accessories
MT
15
0.80
12.000
b) Bolts & Nuts including spring washers
MT
0.75
0.80
0.600
2.
Foundation materials
LS
KM
0.65
0.650
3.
Earthing materials
0.02
0.060
4.
PANTHER ACSR Conductor
KM
6.1
1.37
8.357
5.
Insulators
LS
KM
1.30
1.300
6.
Hardware & Accessories for conductor
LS
KM
0.60
0.600
7.
High tensile galvanised steel wire 7/3.15mm
KM
1.01
0.20
0.202
8.
Hardware & Accessories for steel wire
LS
KM
0.03
0.030
SETS
Total Material Cost :
23.799
9.
Spares @ 3%
0.71
10.
Surveys, Lands & rights, tree/crop

compensation, works to be executed
as per PTCC approval etc.
2.50
2.50
11.
Erection charges
3.00
3.00
Add work contract tax @ 4%

SUB-TOTAL
Price escalation @ 10%
Contingencies @ 3%
Establishment charges and
Other overhead charges @ 10.75%
TOTAL
\\vboxsrv\conversion_tmp\scratch8926\[90249299.xls.ms_office.xls]2x50 (LILO)
0.12
30.13
3.01
33.15
0.99
34.14
3.67
37.81
37.81
OR SAY Rs.38.00 LAKHS
COST ESTIMATE FOR PROVIDING OFC EQUIPMENT FOR 132 kV SUB-STATION

S.No
Description
Units
Qty
Unit
Total
Rate.
Amount
1
Fibre Optic Cable of ADSS type with
kMs.
DWSM, 24 Fibre capacity & following
Accessories
2
3
4
5
6
6.1
9.2
6.2
6.3
i) Suspension Clamp sets.

ii) Tension Clamp sets
iii) 4R Stock bridge Vibration dampers
Splice boxes (OFC-OFC)
Splice boxes (OFC-OFAC)
Fibre distribution panels for termination of
fibres of 24 Fibre capacity. (Nos.)
Fibre approach cable of 24 Fibre capacity
OLTE, MUX equipments
Two directional PDH type OLTE equipment
with capacity of 8 Mbps in each direction
with 1+1 protection at optical level and hot
stand by power supply system, primary
Multiplexer, Digital Distribution Frame,
Engineering Order Wire Telephone.
Three directional PDH type OLTE
equipment with capacity of 8 Mbps in each
direction with 1+1 protection at optical level
and hot stand by power supply system,
Primary Multiplexer, Digital Cross Connect,
Digital Distribution Frame, Engineering
order wire Telephone.
Main Distribution Frame (MDF) with Krone
tag block & tool for 100 terminations of
Voice & Data Circuits.
Spares for OLTE equipment of 8 Mbps
capacity suitable accessories.
Nos.
Nos.
Nos.
kMs.
23
1.17
26.91
15
3
0.036
0.036
0.54
0.108
2
3
0.15
0.50
0.3
1.50
10
10.5
0.03
6.4
Nos.
Nos.
Nos.
Nos.
0.15
9.5
7
8
9
10
11
12
13
14
Note:
Network Management System comprising

of Personnal Computer (P IV, 2.8 + GHz,
120 GB HDD, 10/100 Mbps, ETH Card,
1.44 MB FDD with Serial Ports-4 Nos, USB
Ports-4 Nos, Optical Mouse, Optical
keyboard etc., Computer Table, Computer
Chair, Inkjet Printer and Software for
configuration. All necessary Software (OS,
Antivirus, Drivers, Printer etc.) with License
version shall be supplied in the form CD
also.
EPAXs (16 / 16)
EPB Telephones
48V / 50A Float Cum Boost Charger (1+1)
48V / 250AH SMF VRLA Battery set
1.5 ton Split AC Units along with
Stabilizers
6 Pair Telephone Cable
1 Pair Telephone Cable
16 Sq.mm Battery Cable
A) Sub total
B) Excise Duty @ 14.42%
C) Sub total
D) CST @ 2% on C
E) Sub total
F) Errection and Commissioning @ 6%
GRAND TOTAL (Rs. In Lakhs)
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
kMs.
kMs.
kMs.
1
2
25
3.49
2.00
0.02
4.00
0.50
1
1
1.70
1.50
1.70
1.50
2
0.5
0.5
0.5
0.03
0.50
0.20
1.30
0.06
0.25
0.10
0.65
48.27
6.960
55.23
1.10
56.33
3.38
59.71
or SAY Rs. 60.00 Lakhs

1. If PLCC is established, only two communication channels can be made available.
Sd/Chief Engineer / Telecom
COST DATA FOR ERECTION OF 132 KV DC/SC LINE (DATA FOR 1 KM)
Sl.
No.
Description
Unit
Quantity
a) Towers with accessories
MT
15
0.80
12.00
b) Bolts & Nuts
MT
0.75
0.80
0.60
2.
Foundation materials
LS
LS
0.65
0.65
3.
Earthing materials
SETS
0.02
0.06
4.
PANTHER ACSR Conductor
KM
3.05
1.37
4.18
5.
Insulators
LS
LS
1.30
1.30
6.
Hardware & Accessories for conductor
LS
LS
0.60
0.60
7.
High tensile galvanised steel wire 7/3.15mm
KM
1.01
0.20
0.20
8.
Hardware & Accessories for earthwire
LS
LS
0.03
0.03
1.
Rate
(Rs.Lakhs)
Amount
(Rs.Lakhs)
Total Material Cost
19.62
9.
Spares @ 3%
0.59
10.
Surveys, Lands & rights, tree/crop

compensation, works to be executed
as per PTCC approval etc.
LS
LS
2.50
2.50
11.
Erection charges
LS
LS
3.00
3.00
12.
Work Contract Tax
0.12
25.83
2.58
28.41
SUB-TOTAL
Add 3% towards contingencies
0.85
29.26
Establishment charges and

Other overhead charges @ 10.75%
3.15
TOTAL
32.41
or say Rs.33.00 lakhs
COST DATA FOR ERECTION OF 132/33 kV SUBSTATION WITH 2x50 MVA POWER
TRANSFORMERS WITH 2NOs.132KV INCOMING AND 4NOs. 33KV OUTGOING
FEEDERS(LILO)
Sl.
No.
1
2
3
4.
5.
6.
7
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
21.
22.
23.
24.
25
25.
26.
27.
28.
29.
30.
31.
32.
33.
34.
35.
36
Item
50 MVA Transformers
132 kV Breakers
33 kV Breakers
132 kV Current Transformers
132 kV Potential Transformers.
132 kV CVTs.
132 kV Lightining Arrestors
132 kV Isolators
33 kV Isolators
33 kV Twin Feeder control & Relay Panels
132 kV Feeder control & Relay Panels
Transformer HV&LV Control Panels
LTAC Panels
Battery set
Station Transformer
Control & Power Cables
Structures
Bolts & Nuts
33 kV 5 MVAR Shunt Capacitor Banks
Control House
Bus bar Jumpers, insulators,
Earth connectors clamps & connectors etc.,
Foundations for Structures & Trs.
Fire Protection Equipment
Land & Rights, levelling etc.,
Roads & Bridges
Enclosers & Sidings
Office & Stores
Sanitary System
Water System
Electricty System
Cable Laying System
General Substation equipment
Diesel Generator set
Unit
Quantity
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
No.
Nos.
No.
No.
No.
KM
MT
MT
Sets
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
2
4
6
12
18
3
3
4
12
21
7
12
2
2
2
1
1
1
20
40
2.5
0
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
Rate
Amount
(Rs. lakhs) (Rs. lakhs)
400.000
800.000
11.000
44.000
3.200
19.200
0.900
10.800
0.250
4.500
0.940
2.820
0.140
0.420
2.600
10.400
0.370
4.440
0.050
1.050
1.330
9.310
0.310
3.720
1.370
2.740
5.400
10.800
7.130
14.260
1.120
1.120
2.770
2.770
1.100
1.100
0.500
10.000
0.800
32.000
0.800
2.000
9.890
0.000
40.000
40.000
5.000
5.000
7.500
7.500
52.000
52.000
3.000
3.000
20.000
20.000
21.000
21.000
15.000
15.000
2.000
2.000
2.000
2.000
2.000
2.000
2.000
2.000
8.000
8.000
2.500
2.500
4.000
4.000
SUB - TOTAL
1173.450
29.624
39.498
59.247
1301.819
130.182
1432.000
42.960
1474.960
158.558
TOTAL
1633.519
Spares @ 3%
Transport & Insurance @ 4%
Erection charges @ 6%
Price escalation @10%
Contingencies @ 3%
Establishment and overhead
charges @ 10.75%
OR SAY Rs. 1638.00 LAKHS
COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 2 X 50 MVA POWER TRANSFORMERS
(RADIAL)
Sl.
No.
1
2
3
4.
5.
6.
7
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
21.
22.
23.
24.
25
26.
27.
28.
29.
30.
31.
32.
33.
34.
35.
36
Item
Unit
Quantity
21.50 MVA Power Transformer

16 MVA
132 kV Breakers
33 kV Breakers
132 kV CVTs.
132 kV Isolators
33 kV Isolators
LTAC Panels
Battery set
Station Transformer
Structures
Bolts & Nuts
Control House
Bus bar Jumpers, insulators,
Earthing system
Roads & Bridges
Enclosers & Sidings
Sanitary System
Water System
Electricty System
Cable Laying System
General Substation equipment including Air
coolers,water coolers,PC with Printer etc
Diesel generator set
SUB - TOTAL
Spares @ 3%
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
No.
Nos.
No.
No.
No.
KM
MT
MT
Sets
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS

Contingencies @ 3%
Establishment & overhead charges @ 10.75%
TOTAL
3
6
9
18
3
3
2
9
21
5
12
2
1
2
1
1
1
15
50
2.5
0
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
Rate
(Rs. lakhs)
230.00
37.500
11.00
3.20
0.90
0.25
0.94
0.14
2.60
0.37
0.05
1.33
0.32
1.37
5.40
9.00
1.12
2.37
1.10
0.50
0.80
0.80
9.89
40.00
5.00
7.50
52.00
3.00
20.00
21.00
15.00
2.00
2.00
2.00
8.00
Amount
(Rs. lakhs)
230.00
37.500
33.00
19.20
8.10
4.50
2.82
0.42
5.20
3.33
1.05
6.65
3.84
2.74
5.40
18.00
1.12
2.37
1.10
7.50
40.00
2.00
0.00
40.00
5.00
7.50
52.00
3.00
20.00
21.00
15.00
2.00
2.00
2.00
8.00
LS
LS
2.50
4.00
2.50
4.00
619.84
11.59
15.45
23.18
670.06
67.01
737.07
22.11
759.18
81.61
840.79
or say Rs.841.00 Lakhs

COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 1 X 16 MVA POWER

TRANSFORMER (RADIAL)
Sl.
No.
Item
Unit
Quantity
Rate
(Rs. lakhs)
Amount
(Rs. lakhs)
16 MVA Transformers
No.
125.00
125.00
132 kV Breakers
Nos.
11.00
22.00
33 kV Breakers
Nos.
3.20
16.00
4.
Nos.
0.90
5.40
5.
Nos.
15
0.25
3.75
6.
Nos.
0.94
2.82
Nos.
0.14
0.42
8.
132 kV CVTs.
Nos.
2.60
5.20
9.
Nos.
0.37
2.22
10.
Nos.
15
0.05
0.75
11.
132 kV Isolators
Nos.
1.33
5.32
12.
33 kV Isolators
Nos.
11
0.32
3.52
13.
33 kV Twin Feeder control & Relay

Panels
No.
1.37
2.74
14.
No.
5.40
5.40
15.
No.
9.00
9.00
16.
LTAC Panels
No.
1.12
1.12
17.
Battery set
No.
2.37
2.37
18.
Station Transformer
No.
1.10
1.10
19.
KM
15
0.50
7.50
20.
Structures
MT
30
0.60
18.00
21.
Bolts & Nuts
MT
0.60
1.20
240.83
22.
Sets
9.89
0.00
23.
Control House
LS
LS
25.00
25.00
24.
Bus bar Jumpers, insulators, earth

connectors clamps & connectors etc.,
LS
LS
5.00
5.00
25.
LS
LS
15.00
15.00
26.
LS
LS
1.00
1.00
27.
LS
LS
20.00
20.00
28.
Roads & Bridges
LS
LS
10.00
10.00
29.
Enclosers & Sidings
LS
LS
15.00
15.00
30.
Office & Stores
LS
LS
2.00
2.00
31.
Sanitary System
LS
LS
2.00
2.00
32.
Water System
LS
LS
2.00
2.00
33.
Electricty System
LS
LS
2.00
2.00
34.
Cable Laying System
LS
LS
8.00
8.00
35.
LS
LS
6.50
6.50
SUB - TOTAL
354.33
Spares @ 3%
6.42
8.57
12.85
382.17
38.22
420.38
12.61
433.00
Contingencies @ 3%
Establishment & overhead
charges @ 10.75%
46.55
TOTAL
479.54
or say Rs.480.00 lakhs
COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 1 X 16 MVA POWER

TRANSFORMER
Sl.
No.
Item
Unit
Quantity
Rate
Amount
16MVA Transformer(released)
No.
37.50
37.50
132 kV Breakers
Nos.
11.00
33.00
33 kV Breakers
Nos.
3.20
16.00
4.
Nos.
0.90
8.10
5.
Nos.
12
0.25
3.00
6.
Nos.
0.94
2.82
Nos.
0.14
0.42
8.
132 kV CVTs.
Nos.
2.60
5.20
9.
Nos.
0.37
3.33
10.
Nos.
18
0.05
0.90
11.
132 kV Isolators
Nos.
1.33
7.98
12.
33 kV Isolators
Nos.
11
0.32
3.52
13.
No.
1.37
2.74
14.
No.
5.40
10.80
15.
No.
9.00
9.00
16.
LTAC Panels
No.
1.12
1.12
17.
Battery set
No.
2.37
2.37
18.
Station Transformer
No.
1.10
1.10
19.
KM
10
0.50
5.00
20.
Structures
MT
40
0.60
24.00
21.
Bolts & Nuts
MT
0.60
1.20
179.10
22.
9.89
0.00
23.
Control House
LS
LS
25.00
25.00
24.
Bus bar Jumpers, insulators, earth

connectors clamps & connectors etc.,
LS
LS
5.00
5.00
25.
LS
LS
15.00
15.00
26.
LS
LS
1.00
1.00
27.
LS
LS
20.00
20.00
28.
Roads & Bridges
LS
LS
10.00
10.00
29.
Enclosers & Sidings
LS
LS
15.00
15.00
30.
Office & Stores
LS
LS
2.00
2.00
31.
Sanitary System
LS
LS
2.00
2.00
32.
Water System
LS
LS
2.00
2.00
33.
Electricty System
LS
LS
2.00
2.00
34.
Cable Laying System
LS
LS
8.00
8.00
35.
LS
LS
6.50
6.50
SUB - TOTAL
Spares @ 3%
Sets
292.60
5.37
7.16
10.75
315.88
31.59
347.47
10.42
357.90

Contingencies @ 3%
Establishment & overhead
charges @ 10.75%
38.47
TOTAL
396.37
COST DATA FOR PLCC ON THE 132 kV LINE WITH NEW SUB-STATION (PER LINK)
Sl.
Item
No.
A. PLCC EQUIPMENT
Unit
Quantity
1.
2.
3.
4.a)
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
PLCC TERMINAL (TWIN CHANNEL)

Protection Couplers
VFT
EPAX
EPB Phones
48 V / 150 AH Battery
48 V / 35 A Charger
Digital Multimeter
A/C Units 1.5 ton capacity
Wave Traps (630A/0.2 m H)
Copuling Units (P/P)
Co-axial cable
6 Pair telephone cable
1 Pair telephone cable with connectors
16 Sq. mm battery cable
Spares for item 1-4 @ 3%
SUB-TOTAL (A)
Nos.
3.60
7.20
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
Nos.
KM
KM
KM
1
25
1
1
1
2
2
1
1
0.5
0.6
0.1
3.20
0.01
0.80
1.10
0.30
0.35
0.90
0.80
0.80
0.20
0.08
0.80
3.20
0.25
0.80
1.10
0.30
0.70
1.80
0.80
0.80
0.10
0.05
0.08
0.45
17.63
B.
VSAT EQUIPMENT
TDMA/FTDMA VSAT equipment with all accessories
1.2 M Antenna with IFL cable & Termination
2 Watt VSAT RF Terminal with LNA, SSPA and down
convertor and VSAT base band equipment with one
Ethernet port, two serial one 2 W voice port, cables
and connectors
Nos.
Nos.
1
1
0.15
1.50
0.15
1.50
-48 V Inverter
Spares @ 3%
SUB-TOTAL (B)
SUB-TOTAL (A+B)
Nos.
0.05
0.05
0.051
1.751
19.379
1.
i.
ii.
iii.
Rate
(Rs.)
Insurance, Transport & CST @ 8%
1.550
20.93
2.09
Erection & Commission charges for A&B including

provision of earthing system for VSAT 10%
23.02
0.91
23.93
2.57
26.50
Contingencies @3%
i.
ii.
Establishment & Other overhead charges @ 10.75%

TOTAL
Recurring Charges per annum
Bandwidth usage charges
1 No. voice circuit (4.8 kbps)
Metering data transmission (2kbps)
b i.
ii.
iii.
DOT charges @ 10% on (a)

WPC charges @ 3.5% on (a)
Annual Maintenance & Repair
kbps
kbps
4500
4500
0.216
0.09
0.031
0.011
0.06
0.408
2.650
29.563
Price Escalation 10%

GRAND TOTAL
or SAY Rs.30.00 lakhs
Amount
(Rs.)
REC Construction standard No.M11/1979(R-1989) Cost data per KM of 33 kV line with

100 Sq.mm AAA Conductor over 9.1 Mts. PSCC Poles at 105 Mts. Span 75 KG per Sq.Mt. Wind
pressure, working load 280 KGs.
Sl.
No.
Item
Unit
Quantity
Rate
(Rs.)
Amount
(Rs.)
1.
9.1 M PSCC Pole
Each
12
1408
16896
2.
1.53 M Cross Arm (Channel)
Each
10
413
4130
3.
Top Clamp with cleat
Each
10
135
1350
4.
Back clamp
Each
10
51
510
5.
Stay Sets
Each
510
3060
6.
Bracing Set with double cross arm
Set
4050
4050
7.
100 Sq.mm AAA Conductor
KM
3.06
33576
102743
8.
33 kV Pin-insulator with Pin
Each
27
303
8181
9.
Strain insulator with pin
Set
12
1029
12348
10. Concreting of Pole, Stay sets & Base Concreting
LS
LS
15400
15400
11. Misc. items like coil earthing, pipe earthing, dangerboards
LS
LS
2500
2500
TOTAL COST OF MATERIAL
171168
3% Storage & handling charges on items (1) to (9)
4598
3% Contingencies on Materials
5135
Labour
22350
Transport
4090
10% Estt. & Gen. Charges on material
17117
224457
22446
246903
TOTAL
Price Escalation @ 10%
GRAND TOTAL
or SAY Rs.2.50 Lakhs
COST DATA FOR ERECTION OF 132 kV BAY EXTENSION (1 No. BAY)

Sl.
No.
Item
Unit
Quantity
Rate
Amount
132 kV Breakers
No.
11.000
11.000
Nos.
0.900
2.700
132 kV CVTs
Nos.
2.600
5.200
No.
5.400
5.400
132 kV Isolators
Nos.
1.330
2.660
Nos.
0.370
1.110
Cables
KM
0.500
2.500
Structures (Galvanised)
MT
11
0.800
8.800
Bolts & Nuts
MT
0.55
0.800
0.440
10.
Bus bar Jumpers, insulators, earth connectors

clamps & connectors etc,
LS
LS
2.500
2.500
11
Foundations for Structures
LS
LS
3.500
3.500
12
LS
LS
0.200
0.200
13
Land Levelling etc.
LS
LS
0.500
0.500
14
Roads & Bridges
LS
LS
0.000
0.000
15
Enclosures & Sidings
LS
LS
0.000
0.000
16
Water System
LS
LS
0.200
0.200
17
Cable Laying System
LS
LS
0.700
0.700
SUB - TOTAL
47.410
Spares @ 3%
1.194
1.592
Erectior charges @ 6%
2.389
52.585
5.259
57.844
Contingencies @ 3%
1.735
59.579
Establishment and overhead charges @ 10.75%
6.405
65.984
GRAND TOTAL
OR SAY Rs.66.00 LAKHS

Cost Data 132 KV

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cost Data 132 KV

Uploaded by

Copyright:

Available Formats

COST DATE FOR ERECTION OF 132 KV DC LINE WITH PANTHER ACSR CONDUCTOR

(DATA FOR 1 KM)

a) Towers with accessories

b) Bolts & Nuts including spring washers

PANTHER ACSR Conductor

Hardware & Accessories for conductor

High tensile galvanised steel wire 7/3.15mm

Hardware & Accessories for steel wire

Total Material Cost :

Surveys, Lands & rights, tree/crop

Add work contract tax @ 4%

COST ESTIMATE FOR PROVIDING OFC EQUIPMENT FOR 132 kV SUB-STATION

i) Suspension Clamp sets.

Network Management System comprising

or SAY Rs. 60.00 Lakhs

a) Towers with accessories

b) Bolts & Nuts

PANTHER ACSR Conductor

Hardware & Accessories for conductor

High tensile galvanised steel wire 7/3.15mm

Hardware & Accessories for earthwire

Total Material Cost

Surveys, Lands & rights, tree/crop

Work Contract Tax

Add 3% towards contingencies

Establishment charges and

OR SAY Rs. 1638.00 LAKHS

21.50 MVA Power Transformer

Price escalation @ 10%

or say Rs.841.00 Lakhs

COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 1 X 16 MVA POWER

132 kV Current Transformers

132 kV Potential Transformers.

132 kV Lightining Arrestors

33 kV Twin Feeder control & Relay

132 kV Feeder control & Relay Panels

Transformer HV&LV Control Panels

Control & Power Cables

Bolts & Nuts

33 kV 5 MVAR Shunt Capacitor Banks

Bus bar Jumpers, insulators, earth

Foundations for Structures & Trs.

Fire Protection Equipment

Land & Rights, levelling etc.,

Roads & Bridges

Enclosers & Sidings

Office & Stores

Cable Laying System

General Substation equipment

Price escalation @ 10%

COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 1 X 16 MVA POWER

132 kV Current Transformers

132 kV Potential Transformers.

132 kV Lightining Arrestors

33 kV Twin Feeder control & Relay Panels

132 kV Feeder control & Relay Panels

Transformer HV&LV Control Panels

Control & Power Cables

Bolts & Nuts

33 kV 5 MVAR Shunt Capacitor Banks

Bus bar Jumpers, insulators, earth

Foundations for Structures & Trs.

Fire Protection Equipment