87057182-Cost-Data-132-kV

7/25/2019 87057182-Cost-Data-132-kV

1/13

Sl. Description Unit Quantity Rate Amount

No. Rs. Rs.

1. 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 SETS 3 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

Total Material Cost : 23.799

9. Spares @ 3% 0.71

10. Surveys, Lands & rights, tree/crop 2.50 2.50

compensation, works to be executed

as per PTCC approval etc.

11. Erection charges 3.00 3.00

Add work contract tax @ 4% 0.12

SUB-TOTAL 30.13

Price escalation @ 10% 3.01

33.15

Contingencies @ 3% 0.99

34.14

Establishment charges andOther overhead charges @ 10.75% 3.67

37.81

TOTAL 37.81

\\vboxsrv\conversion_tmp\scratch8926\[90249299.xls.ms_office.xls]2x50 (LILO)

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

(DATA FOR 1 KM)

OR SAY Rs.38.00 LAKHS

7/25/2019 87057182-Cost-Data-132-kV

2/13

S.No Description Units Qty Unit

Rate.

Total

Amount

1 Fibre Optic Cable of ADSS type with

DWSM, 24 Fibre capacity & following

Accessories

kMs.

23 1.17 26.91

i) Suspension Clamp sets.

ii) Tension Clamp sets

iii) 4R Stock bridge Vibration dampers

2 Splice boxes (OFC-OFC) Nos. 15 0.036 0.54

3 Splice boxes (OFC-OFAC) Nos. 3 0.036 0.108

4 Fibre distribution panels for termination of

fibres of 24 Fibre capacity. (Nos.)

Nos.

2 0.15 0.3

5 Fibre approach cable of 24 Fibre capacity kMs. 3 0.50 1.50

6 OLTE, MUX equipments

6.1 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.

Nos.

2 5 10

9.2 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.

Nos.

1 10.5

6.2 Main Distribution Frame (MDF) with Krone

tag block & tool for 100 terminations of

Voice & Data Circuits.

Nos.

5 0.03 0.15

6.3 Spares for OLTE equipment of 8 Mbps

capacity suitable accessories.

Nos.

1 6.4

COST ESTIMATE FOR PROVIDING OFCEQUIPMENT FOR 132 kV SUB-STATION

7/25/2019 87057182-Cost-Data-132-kV

3/13

9.5 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.

Nos.

1 3.49

7 EPAXs (16 / 16) Nos. 2 2.00 4.00

8 EPB Telephones Nos. 25 0.02 0.50

9 48V / 50A Float Cum Boost Charger (1+1) Nos.

1 1.70 1.70

10 48V / 250AH SMF VRLA Battery set Nos. 1 1.50 1.50

11 1.5 ton Split AC Units along with

Stabilizers

Nos.

2 0.03 0.06

12 6 Pair Telephone Cable kMs. 0.5 0.50 0.25

13 1 Pair Telephone Cable kMs. 0.5 0.20 0.10

14 16 Sq.mm Battery Cable kMs. 0.5 1.30 0.65

A) Sub total 48.27

B) Excise Duty @ 14.42% 6.960

C) Sub total 55.23

D) CST @ 2% on C 1.10

E) Sub total 56.33

F) Errection and Commissioning @ 6% 3.38

GRAND TOTAL (Rs. In Lakhs) 59.71

Note:

Sd/-

Chief Engineer / Telecom

or SAY Rs. 60.00 Lakhs

1. If PLCC is established, only two communication channels can be made available.

7/25/2019 87057182-Cost-Data-132-kV

4/13

Sl. Description Unit Quantity Rate Amount

No. (Rs.Lakhs) (Rs.Lakhs)1. 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 3 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

Total Material Cost 19.62

9. Spares @ 3% 0.59

10. Surveys, Lands & rights, tree/crop LS LS 2.50 2.50

compensation, works to be executed

as per PTCC approval etc.

11. Erection charges LS LS 3.00 3.00

12. Work Contract Tax 0.12

SUB-TOTAL 25.83

Price escalation @ 10% 2.5828.41

Add 3% towards contingencies 0.85

29.26

Establishment charges and 3.15

Other overhead charges @ 10.75%

TOTAL 32.41


COST DATA FOR ERECTION OF 132 KV DC/SC LINE (DATA FOR 1 KM)

or say Rs.33.00 lakhs

7/25/2019 87057182-Cost-Data-132-kV

5/13

Sl. Item Unit Quantity Rate Amount

No. (Rs. lakhs) (Rs. lakhs)

1 50 MVA Transformers Nos. 2 400.000 800.000

2 132 kV Breakers Nos. 4 11.000 44.000

3 33 kV Breakers Nos. 6 3.200 19.200

4. 132 kV Current Transformers Nos. 12 0.900 10.800


6. 132 kV Potential Transformers. Nos. 3 0.940 2.820

7 33 kV Potential Transformers. Nos. 3 0.140 0.420

8. 132 kV CVTs. Nos. 4 2.600 10.400

9. 132 kV Lightining Arrestors Nos. 12 0.370 4.440


11. 132 kV Isolators Nos. 7 1.330 9.310

12. 33 kV Isolators Nos. 12 0.310 3.720

13. 33 kV Twin Feeder control & Relay Panels Nos. 2 1.370 2.740

14. 132 kV Feeder control & Relay Panels No. 2 5.400 10.800

15. Transformer HV&LV Control Panels Nos. 2 7.130 14.260

16. LTAC Panels No. 1 1.120 1.12017. Battery set No. 1 2.770 2.770

18. Station Transformer No. 1 1.100 1.100

19. Control & Power Cables KM 20 0.500 10.000

20. Structures MT 40 0.800 32.000

21. Bolts & Nuts MT 2.5 0.800 2.000

22. 33 kV 5 MVAR Shunt Capacitor Banks Sets 0 9.890 0.000

23. Control House LS LS 40.000 40.000

24. Bus bar Jumpers, insulators, LS LS 5.000 5.000

25 Earth connectors clamps & connectors etc., LS LS 7.500 7.500

25. Foundations for Structures & Trs. LS LS 52.000 52.000

26. Fire Protection Equipment LS LS 3.000 3.000

27. Land & Rights, levelling etc., LS LS 20.000 20.00028. Roads & Bridges LS LS 21.000 21.000

29. Enclosers & Sidings LS LS 15.000 15.000

30. Office & Stores LS LS 2.000 2.000

31. Sanitary System LS LS 2.000 2.000

32. Water System LS LS 2.000 2.000

33. Electricty System LS LS 2.000 2.000

34. Cable Laying System LS LS 8.000 8.000

35. General Substation equipment LS LS 2.500 2.500

36 Diesel Generator set LS LS 4.000 4.000

SUB - TOTAL 1173.450

Spares @ 3% 29.624Transport & Insurance @ 4% 39.498

Erection charges @ 6% 59.247

1301.819

Price escalation @10% 130.182

1432.000


1474.960

Establishment and overhead 158.558

charges @ 10.75%

TOTAL 1633.519

COST DATA FOR ERECTION OF 132/33 kV SUBSTATION WITH 2x50 MVA POWER

TRANSFORMERS WITH 2NOs.132KV INCOMING AND 4NOs. 33KV OUTGOING

FEEDERS(LILO)

OR SAY Rs. 1638.00 LAKHS

7/25/2019 87057182-Cost-Data-132-kV

6/13



1 21.50 MVA Power Transformer Nos. 1 230.00 230.00

16 MVA 37.500 37.500

2 132 kV Breakers Nos. 3 11.00 33.00

3 33 kV Breakers Nos. 6 3.20 19.204. 132 kV Current Transformers Nos. 9 0.90 8.10




8. 132 kV CVTs. Nos. 2 2.60 5.20



11. 132 kV Isolators Nos. 5 1.33 6.65

12. 33 kV Isolators Nos. 12 0.32 3.84

13. 33 kV Twin Feeder control & Relay Panels Nos. 2 1.37 2.74


15. Transformer HV&LV Control Panels Nos. 2 9.00 18.00

16. LTAC Panels No. 1 1.12 1.12

17. Battery set No. 1 2.37 2.37



20. Structures MT 50 0.80 40.00

21. Bolts & Nuts MT 2.5 0.80 2.00



24. Bus bar Jumpers, insulators, LS LS 5.00 5.00

25 Earthing system LS LS 7.50 7.50



28. Land & Rights, levelling etc., LS LS 20.00 20.00

29. Roads & Bridges LS LS 21.00 21.00

30. Enclosers & Sidings LS LS 15.00 15.0031. Sanitary System LS LS 2.00 2.00




35.

General Substation equipment including Air

coolers,water coolers,PC with Printer etc LS LS 2.50 2.50

36 Diesel generator set LS LS 4.00 4.00

SUB - TOTAL 619.84

Spares @ 3% 11.59

Transport & Insurance @ 4% 15.45


670.06

Price escalation @ 10% 67.01737.07


759.18

Establishment & overhead charges @ 10.75% 81.61

TOTAL 840.79


COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 2 X 50 MVA POWER TRANSFORMERS

(RADIAL)

or say Rs.841.00 Lakhs

7/25/2019 87057182-Cost-Data-132-kV

7/13



1 16 MVA Transformers No. 1 125.00 125.00

2 132 kV Breakers Nos. 2 11.00 22.00

3 33 kV Breakers Nos. 5 3.20 16.00





8. 132 kV CVTs. Nos. 2 2.60 5.20



11. 132 kV Isolators Nos. 4 1.33 5.32

12. 33 kV Isolators Nos. 11 0.32 3.52

13.33 kV Twin Feeder control & RelayPanels No. 2 1.37 2.74


15. Transformer HV&LV Control Panels No. 1 9.00 9.00

16. LTAC Panels No. 1 1.12 1.12

17. Battery set No. 1 2.37 2.37



20. Structures MT 30 0.60 18.00

21. Bolts & Nuts MT 2 0.60 1.20

240.83

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

TRANSFORMER (RADIAL)

7/25/2019 87057182-Cost-Data-132-kV

8/13



24. LS LS 5.00 5.00












SUB - TOTAL 354.33

Spares @ 3% 6.42



382.17

Price escalation @ 10% 38.22

420.38


433.00

Establishment & overhead

charges @ 10.75% 46.55

TOTAL 479.54

Bus bar Jumpers, insulators, earthconnectors clamps & connectors etc.,

or say Rs.480.00 lakhs

7/25/2019 87057182-Cost-Data-132-kV

9/13



1 16MVA Transformer(released) No. 1 37.50 37.50

2 132 kV Breakers Nos. 3 11.00 33.00

3 33 kV Breakers Nos. 5 3.20 16.00





8. 132 kV CVTs. Nos. 2 2.60 5.20



11. 132 kV Isolators Nos. 6 1.33 7.98

12. 33 kV Isolators Nos. 11 0.32 3.52

13. 33 kV Twin Feeder control & Relay Panels No. 2 1.37 2.74


15. Transformer HV&LV Control Panels No. 1 9.00 9.00

16. LTAC Panels No. 1 1.12 1.12

17. Battery set No. 1 2.37 2.37



20. Structures MT 40 0.60 24.00

21. Bolts & Nuts MT 2 0.60 1.20

179.10

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

TRANSFORMER

7/25/2019 87057182-Cost-Data-132-kV

10/13



24. LS LS 5.00 5.00












SUB - TOTAL 292.60

Spares @ 3% 5.37



315.88


347.47


357.90

Establishment & overhead

charges @ 10.75% 38.47

TOTAL 396.37

Bus bar Jumpers, insulators, earth

connectors clamps & connectors etc.,

7/25/2019 87057182-Cost-Data-132-kV

11/13


No. (Rs.) (Rs.)

A. PLCC EQUIPMENT

1. PLCC TERMINAL (TWIN CHANNEL) Nos. 2 3.60 7.20

2. Protection Couplers

3. VFT

4.a) EPAX Nos. 1 3.20 3.20

3. EPB Phones Nos. 25 0.01 0.25

4. 48 V / 150 AH Battery Nos. 1 0.80 0.80

5. 48 V / 35 A Charger Nos. 1 1.10 1.10

6. Digital Multimeter Nos. 1 0.30 0.30

7. A/C Units 1.5 ton capacity Nos. 2 0.35 0.70

8. Wave Traps (630A/0.2 m H) Nos. 2 0.90 1.80

9. Copuling Units (P/P) Nos. 1 0.80 0.80

10. Co-axial cable Nos. 1 0.80 0.80

11. 6 Pair telephone cable KM 0.5 0.20 0.10

12. 1 Pair telephone cable with connectors KM 0.6 0.08 0.05

13. 16 Sq. mm battery cable KM 0.1 0.80 0.08

Spares for item 1-4 @ 3% 0.45

SUB-TOTAL (A) 17.63

B. VSAT EQUIPMENT

1.TDMA/FTDMA VSAT equipment with all accessories

i. 1.2 M Antenna with IFL cable & Termination Nos. 1 0.15 0.15

ii. Nos. 1 1.50 1.50

iii. -48 V Inverter Nos. 1 0.05 0.05

Spares @ 3% 0.051

SUB-TOTAL (B) 1.751

SUB-TOTAL (A+B) 19.379

Insurance, Transport & CST @ 8% 1.550

20.93

2.09

23.02

Contingencies @3% 0.91

23.93

Establishment & Other overhead charges @ 10.75% 2.57

TOTAL 26.50

Recurring Charges per annum

a Bandwidth usage charges

i. 1 No. voice circuit (4.8 kbps) kbps 4500 0.216ii. Metering data transmission (2kbps) kbps 4500 0.09

b i. DOT charges @ 10% on (a) 0.031

ii. WPC charges @ 3.5% on (a) 0.011

iii. Annual Maintenance & Repair 0.06

0.408

Price Escalation 10% 2.650

GRAND TOTAL 29.563


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

Erection & Commission charges for A&B including

provision of earthing system for VSAT 10%

COST DATA FOR PLCC ON THE 132 kV LINE WITH NEW SUB-STATION (PER LINK)

or SAY Rs.30.00 lakhs

7/25/2019 87057182-Cost-Data-132-kV

12/13


No. (Rs.) (Rs.)

1. 9.1 M PSCC Pole Each 12 1408 1689

2. 1.53 M Cross Arm (Channel) Each 10 413 413

3. Top Clamp with cleat Each 10 135 135

4. Back clamp Each 10 51 51

5. Stay Sets Each 6 510 306

6. Bracing Set with double cross arm Set 1 4050 405

7. 100 Sq.mm AAA Conductor KM 3.06 33576 10274

8. 33 kV Pin-insulator with Pin Each 27 303 818

9. Strain insulator with pin Set 12 1029 1234

10. Concreting of Pole, Stay sets & Base Concreting LS LS 15400 1540

11. LS LS 2500 250

TOTAL COST OF MATERIAL 17116

3% Storage & handling charges on items (1) to (9) 459

3% Contingencies on Materials 513

Labour 2235

Transport 409

10% Estt. & Gen. Charges on material 1711

TOTAL 22445

Price Escalation @ 10% 2244

GRAND TOTAL 24690


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.

Misc. items like coil earthing, pipe earthing, danger-boards

or SAY Rs.2.50 Lakhs

7/25/2019 87057182-Cost-Data-132-kV

13/13



1 132 kV Breakers No. 1 11.000 11.000

2 132 kV Current Transformers Nos. 3 0.900 2.700

3 132 kV CVTs Nos. 2 2.600 5.200

4 132 kV Feeder control & Relay Panels No. 1 5.400 5.400

5 132 kV Isolators Nos. 2 1.330 2.660

6 132 kV Lightining Arrestors Nos. 3 0.370 1.110

7 Cables KM 5 0.500 2.500

8 Structures (Galvanised) MT 11 0.800 8.800

9 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 Fire Protection Equipment 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


Erectior charges @ 6% 2.389

52.585


57.844


59.579

Establishment and overhead charges @ 10.75% 6.405

GRAND TOTAL 65.984

OR SAY Rs.66.00 LAKHS


COST DATA FOR ERECTION OF 132 kV BAY EXTENSION (1 No. BAY)

87057182-Cost-Data-132-kV

Documents

Transcript of 87057182-Cost-Data-132-kV