220 KV Cost Data

Office of the Chief Engineer
Transmission Project Deptt.

Prakashganga, MSETCL
Plot no. C-19, E-Block,
Bandra Kurla complex, Bandra (E),
Mumbai - 400051
PHONE : (O) 26598588 / 95

(P) 26598589
FAX
: 022- 26598587
E-Mail : cetrpl@mahatransco.in
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
INDEX FOR COST DATA 2008-09

( RS IN LAKHS)
SR.N
O
220 KV
PARTICULARS
TRANSMISSION LINES
( COST/ KM)
132 KV
33 KV
PAGE NO
1 -18
ACSR
AAAC
ACSR
AAAC
SINGLE CIRCUIT LINE ON DOUBLE CIRCUIT

TOWERS
40.83
41.92
26.38
30.90
3 -6
DOUBLE CIRCUIT LINE ON DOUBLE

CIRCUIT TOWERS
51.99
54.16
32.75
42.15
7 - 10
II
11.13
12.21
6.52
11.22
11 - 14
DOUBLE CIRCUIT LINE ON MULTI CIRCUIT

TOWERS
91.56
53.75
15 - 16
MULTI CIRCUIT LINE ON MULTI CIRCUIT

TOWERS
114.03
66.68
17 -18
FEEDER BAYS
220 KV
132 kV
33 KV
19-25
ONE BUS
122.32
78.34
21.47
19-20-21
TWO BUS
133.69
85.79
22-23
THREE BUS
149.68
95.31
24-25
SUBSTATION
EQUIPMENTWISE
TRANSFORMER
GIS SUBSTATION
30
EHV CABLE & ADSS CABLE /OPTICAL FIBRE CABLE
30
BREAK UP OF TF / ICT BAY AT PROPOSED

S/S
ND
CIRCUIT STRINGING
26-58
220 KV
COST
2 X 25 MVA T/F
(II BUS AT HV AND I BUS AT LV FOR T/F)
2 X 50 MVA T/F
4 X 50 MVA T/F
2 X 100 MVA
( II BUS AT HV AND II BUS AT LV FOR ICT)
2 X 200 MVA
2 X 100 MVA
( III BUS AT HV AND II BUS AT LV FOR ICT)
2 X 200 MVA
132 KV
33 KV
220/100KV 220/132 KV
ICT
ICT
26-28
29
220/132110 KV
ICT
220/33KV
OR
220/22KV
220/33-22
KV
132/33 KV
132 /22
KV
31-75
1453.58
1055.03
31 -37
1665.27
1836.97
1218.91
1218.91
38 -49
2748.11
50 -52
2318.77 2187.05
53 -58
3076.16 2556.35
3259.63
59 - 67
2165.82
68 - 70
2547.87
71 -72
INDEX FOR COST DATA 2008-09

( RS IN LAKHS)
SR.N
O
PARTICULARS
2 X 100 MVA 220/132 KV ICT
2 X 50 MVA 220/33 KV T/F
220 KV
132 KV
33 KV
3298.22 [ 2187.05 + 1111.17 ]
Ref 53-58 &

73-75
3667.52 [ 2556.35 + 1111.17 ]
Ref 59-67 &

73-75
3276.99 [ 2165.82 + 1111.17 ]
Ref 68-70 &

38-49
3659.04 [ 2547.87 + 1111.17 ]
Ref 71-72 &

38-49
2 X 200 MVA 220/132 KV ICT

2 X 50 MVA 220/33 KV T/F
2 X 100 MVA 220/132 KV ICT

2 X 50 MVA 220/33 KV T/F
2 X 200 MVA 220/132 KV ICT

2 X 50 MVA 220/33 KV T/F
220 KV
132 KV
STATION EQUIPMENT
12.86
12.86
76-77
LINE EQUIPMENT
24.91
22.36
78-79
BATTERY
7.12
3.02
80
EQUIPMENT WISE
POWER LINE CARRIER COMMUNICATION (PLCC)
PAGE NO
76- 81
7 A SCADA
SCADA FOR REMOTE MONITORING OF
B SWITCHYARD ( FOR ORC/ DEDICATED
SUPPLY CONSUMER)
81
70.00
70.00
30.00
30.00
82
CIVIL WORKS
83-84
TRANSMISSION LINE DETAILS
85-91
10
CONTROL CABLE
92
TRANSMISSION
LINES
( Amt.in Rs.Lakhs)
Sr.
No.
Particulars
Cost using
Appendix
ACSR
no.
conductor
Cost using
AAAC
conductor
Appendix
no.
220 KV S/C on D/C Towers
40.83
2A
41.92
2B
220 KV D/C on D/C Towers
51.99
2C
54.16
2D
132 KV S/C on D/C Towers
26.38
1A
30.90
1B
132 KV D/C on D/C Towers
32.75
1C
42.15
1D
220 KV 2nd Ckt.stringing
11.13
2E
12.21
2F
132 KV 2nd Ckt.stringing
6.52
1E
11.22
1F
220 KV D/C line on M/C Towers
91.56
2G
220 KV M/C line on M/C Towers
114.03
2H
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
Page no. : 2
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 220 kV

S/c line on D/c Tower.
(i)
Conductor Size :
0.4 Sq.inch ACSR ( Zebra )
(ii) Earthwire Size :
7/3.15 mm
(iii) Normal Span
350 Mtrs
Sr.
No
1
2
Item
Survey,Tree Cutting &
Compensation
(i) Tower
(ii) Tower Accessories
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
259.00
L.S.
160.58
2.04
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
Conductor (including
2.5% sag and wastage)
Km
2.25
30.75
69.19
Groundwire (including
Km
0.29
10.25
2.97
Insulators,Hardwares,
Conductor & Groundwire
accessories
L.S.
25.43
270.12
Sub Total-I :
6
Spares ( @ 3% on item 2
to 5)
Transportation to site 5%,

Insurance 1% (Total 6 %
on item 2 to 6)
Concrete for foundations

& excavation and
stubsettings
Erection & stringing

charges (7.5% on item 2 to
5 & 8)
8.02
16.52
L.S.
Service Tax
12.36
10 % on Erection & stringing
charges.
TOTAL
Cost of 220 kV S/c line on D/c Tower for ONE km.
2-A
L.S.
84.05
26.35
3.26
408.32
40.83
Page - 3
(Amt.in Rs.Lakhs)

(i)
Conductor Size :
525 Sq.mm. AAAC
7 / 3.15 mm G.S. earthwire
(iii) Normal Span
350 Mtrs
Sr.
No
1
2
Item
Compensation
(i) Tower
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
259.00
L.S.
160.58
2.04
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
Km
2.55
30.75
78.41
Km
0.29
10.25
2.97
accessories
L.S.
L.S.
25.43
279.34
Sub Total-I :
6
to 5)

on item 2 to 6)

& excavation and
stubsettings

5 & 8)
8.30
17.09
L.S.
Service Tax
12.36
charges.
TOTAL
Cost of 220 kV S/c line on D/c Tower for ONE km.
2-B
L.S.
84.05
27.04
3.34
419.16
41.92
Page -4
(Amt.in Rs.Lakhs)

D/c line on D/c Tower.
(i)
Conductor Size :
(ii)
Earthwire Size :
7/3.15 mm
(iii)
Normal Span
350 Mtrs
Sr.
No
1
2
Item
Compensation
(i) Tower
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
259.00
L.S.
160.58
2.75
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
Km
2.25
61.50
138.38
Km
0.29
10.25
2.97
accessories
L.S.
L.S.
50.38
364.97
Sub Total-I :
6
to 5)
10.87

on item 2 to 6)
22.38

& excavation and
stubsettings

5 & 8)
33.47
10
Service Tax
12.36
% on Erection & stringing
charges.
4.14
TOTAL
519.88
L.S.
Cost of 220 kV D/c line on D/c Tower for ONE km.
2-C
L.S.
84.05
51.99
Page -5
(Amt.in Rs.Lakhs)

(i)
Conductor Size :
525 Sq.mm. AAAC
7 / 3.15 mm G.S. earthwire
(iii) Normal Span
350 Mtrs
Sr.
No
1
2
Item
Compensation
(i) Tower
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
259.00
L.S.
160.58
2.75
(iii) Nut Bolts
M.T.
0.79
9.00
7.11
Km
2.55
61.50
156.83
Km
0.29
10.25
2.97
accessories
L.S.
L.S.
50.38
383.42
Sub Total-I :
6
to 5)
11.42

on item 2 to 6)
23.52

& excavation and
stubsettings

5 & 8)
L.S.
Service Tax
12.36
charges.
TOTAL
Cost of 220 kV D/c line on D/c Tower for ONE km.
2-D
L.S.
84.05
34.85
4.31
541.57
54.16
Page - 6
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. Of 132/110/100 kV

(i) Conductor Size :
0.2 Sq.inch ACSR (Panther)
7/3.15 mm
(iii) Normal Span
320 Mtrs
Sr.
No
Item

Compensation
2 (i) Tower
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
154.00
L.S.
95.48
2.04
(iii) Nut Bolts
M.T.
1.05
5.70
5.99
Km
1.25
30.75
38.44
Km
0.29
10.25
2.97
L.S.
L.S.
17.00
5 Conductor & Groundwire
accessories
Sub Total-I :
6
164.72
to 5)
4.86
Transportation to site
7 5%, Insurance 1% (Total
6 % on item 2 to 6)
8 & excavation and
stubsettings
10.01
L.S.
L.S.
65.05

9 charges (7.5% on item 2
to 5 & 8)
17.02
Service Tax
10 12.36 % on Erection &
stringing charges.
2.10
TOTAL
Cost of 132/110/100 kV S/c line on D/c Tower for ONE km.
I-A
263.76
26.38
Page - 7
(Amt.in Rs.Lakhs)

288/ 525 Sq.mm. AAAC
7/3.15 mm
(iii) Normal Span
320 Mtrs
Sr.
No
1
2
Item
Compensation
(i) Tower
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
154.00
L.S.
95.48
2.04
(iii) Nut Bolts
M.T.
0.79
5.70
4.50
Km
2.55
30.75
78.41
Km
0.29
10.25
2.97
accessories
L.S.
L.S.
17.00
Sub Total-I :
6
to 5)

on item 2 to 6)
Concrete for foundations &

excavation and
stubsettings

5 & 8)
203.20
6.01
12.38
L.S.
L.S.
Service Tax
12.36
charges.
TOTAL
Cost of 132/110/100 kV S/c line on D/c Tower for ONE km.
65.05
19.91
2.46
309.01
30.90
I-B
Page- 8
(Amt.in Rs.Lakhs)

(i)
Conductor Size :
(ii)
Earthwire Size :
7/3.15 mm
(iii) Normal Span
Sr.
No
1
2
Item
Compensation
(i) Tower
320 Mtrs
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
154.00
L.S.
95.48
2.75
(iii) Nut Bolts
M.T.
0.79
5.70
4.50
Km
1.25
61.50
76.88
Km
0.29
10.25
2.97
accessories
L.S.
L.S.
33.55
Sub Total-I :
6
to 5)

on item 2 to 6)

& excavation and
stubsettings

5 & 8)
218.93
6.48
13.36
L.S.
L.S.
Service Tax
12.36
charges.
TOTAL
Cost of 132/110/100 kV D/c line on D/c Tower for ONE km.
I-C
65.05
21.09
2.61
327.52
32.75
Page- 9
(Amt.in Rs.Lakhs)

(i)
Conductor Size :
288 /525 Sq.mm. AAAC
7/3.15 mm
(iii) Normal Span
320 Mtrs
Sr.
No
1
2
Item
Compensation
(i) Tower
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
154.00
L.S.
95.48
2.75
(iii) Nut Bolts
M.T.
0.79
5.70
4.50
Km
2.55
61.50
156.83
Km
0.29
10.25
2.97
accessories
L.S.
L.S.
33.55
Sub Total-I :
298.88
to 5)
8.88
5%, Insurance 1% (Total
6 % on item 2 to 6)
18.30

& excavation and
stubsettings

charges (7.5% on item 2
to 5 & 8)
L.S.
L.S.
Service Tax
stringing charges.
TOTAL
Cost of 132/110/100 kV D/c line on D/c Tower for ONE km.
I-D
65.05
27.08
3.35
421.54
42.15
Page- 10
Appendix - 2 E
(Amt.in Rs.Lakhs)
Break-up Estimate for 10 kms. of

Stringing of second circuit of 220 kV line on D/c Tower.
(i)
Conductor Size :
(iii) Normal Span
Sr.
No
Item
accessories
0.4 Sq.inch ACSR (Zebra)

335 Mtrs
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
kms
2.25
30.75
69.19
L.S.
L.S.
25.43
Sub Total-I :
94.62
Spares ( @ 3% on Subtotal-I)
2.84

Sub-total-I & item 3)
5.85

charges
( 7.5% on
Sub Total - I )
7.10
Service Tax
12.36
charges.
0.88
TOTAL
111.29
Cost for Stringing of 220 kV second circuit ( for ONE km.)

using 0.4 ACSR Zebra conductor
2-E
11.13
Page - 11
Appendix - 2F
(Amt.in Rs.Lakhs)

(i)
Conductor Size :
(iii) Normal Span
Sr.
No
Item
accessories
525 Sq.mm AAAC

335 Mtrs
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
kms
2.55
30.75
78.41
L.S.
L.S.
25.43
Sub Total-I :
103.84
3.12
6 % Sub-total-I & item 3)
6.42

charges
( 7.5% on
Sub Total - I )
7.79
Service Tax
12.36 % on Erection &
stringing charges.
0.96
TOTAL
Cost for Stringing of 220 kV second circuit ( for ONE km.)
using AAAC CONDUCTOR
2-F
122.13
12.21
Page -12
(Amt.in Rs.Lakhs)

(i)
Conductor Size :
(iii) Normal Span
Sr.
No
Item
accessories

320 Mtrs
Unit
kms
Unit Rate in
Quantity
Rs. Lakhs
Amount
1.25
30.75
38.44
L.S.
L.S.
17.00
Sub Total-I :
55.44
1.66
6 % Sub-total-I & item 3)
3.43

charges (7.5% on Sub
Total -I )
4.16
Service Tax
stringing charges.
0.51
TOTAL
Cost for Stringing of 132 kV second circuit ( for One km)
using 0.2 ACSR Panthar conductor
I-E
65.20
6.52
Page- 13
(Amt.in Rs.Lakhs)

288/ 525 Sq. mm. AAAC
(iii) Normal Span
320 Mtrs
Item
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
kms
2.55
30.75
78.41
L.S.
L.S.
17.00
Sr.
No
1
2 Conductor & Groundwire
accessories
Sub Total-I :
95.41
2.86

4 Insurance 1% (Total 6 %
Sub-total-I & item 3)
5.90

5 charges (7.5% on Sub
Total -I )
7.16
Service Tax
stringing charges.
0.88
I-F
TOTAL
112.21
Cost of 132 kV second circuit ( for ONE km.)
11.22
Page- 14
(Amt.in Rs.Lakhs)

D/c line on M/c Tower.
(i)
Conductor Size :
(ii)
Earthwire Size :
7/3.15 mm
(iii)
Normal Span
350 Mtrs
Sr.
No
1
2
Item
Compensation
(i) Tower
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
667.00
L.S.
413.54
2.75
(iii) Nut Bolts
M.T.
0.79
20.00
15.80
Km
2.25
61.50
138.38
Km
0.29
10.25
2.97
accessories
L.S.
L.S.
50.38
626.62
Sub Total-I :
6
to 5)
18.71

on item 2 to 6)
38.55
Concrete for foundations &

excavation and
stubsettings

5 & 8)
59.18
10
Service Tax
12.36
charges.
7.31
TOTAL
915.57
L.S.
Cost of 220 kV D/c line on M/c Tower for ONE km.
2-G
L.S.
165.2
91.56
Page -15
(Amt.in Rs.Lakhs)

M/c line on M/c Tower.
(i)
Conductor Size :
0.4 Sq.inch. ACSR ( Zebra )
(ii)
Earthwire Size :
7 / 3.15 mm
(iii)
Normal Span
335 Mtrs
Sr.
No
1
2
Item
Compensation
(i) Tower
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
667.00
L.S.
413.54
5.50
(iii) Nut Bolts
M.T.
0.79
20.00
15.80
Km
2.25
123.00
276.75
Km
0.29
10.25
2.97
accessories
L.S.
L.S.
100.30
817.66
Sub Total-I :
6
to 5)
24.45

on item 2 to 6)
50.36

& excavation and
stubsettings

5 & 8)
73.50
10
Service Tax
12.36
charges.
9.08
TOTAL
1140.25
L.S.
Cost of 220 kV M/c line on M/c Tower for ONE km.
2-H
L.S.
165.2
114.03
Page -16
(Amt.in Rs.Lakhs)

D/c line on M/c Tower.
(i)
Conductor Size :
(ii)
Earthwire Size :
7/3.15 mm
(iii) Normal Span
Sr.
No
1
2
Item
Compensation
(i) Tower
335 Mtrs
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
376.00
L.S.
233.12
5.50
(iii) Nut Bolts
M.T.
0.79
14.00
11.06
Km
1.25
61.50
76.88
Km
0.29
10.25
2.97
accessories
L.S.
L.S.
33.55
365.88
Sub Total-I :
6
to 5)
10.89
6 % on item 2 to 6)
22.44

& excavation and
stubsettings

to 5 & 8)
34.68
10
Service Tax
stringing charges.
4.29
L.S.
TOTAL
Cost of 132 kV D/c line on M/c Tower for ONE km.
I-G
L.S.
99.3
537.48
53.75
Page-17
(Amt.in Rs.Lakhs)

M/c line on M/c Tower.
(i)
Conductor Size :
(ii)
Earthwire Size :
7/3.15 mm
(iii) Normal Span
Sr.
No
1
2
Item
Compensation
(i) Tower
335
Unit
Unit Rate in
Rs. Lakhs
Quantity
Amount
L.S.
2.80
M.T.
0.62
L.S.
376.00
L.S.
233.12
5.50
(iii) Nut Bolts
M.T.
0.79
14.00
11.06
Km
1.25
123.00
153.75
Km
0.29
10.25
2.97
accessories
L.S.
L.S.
66.62
475.82
Sub Total-I :
6
to 5)
14.19
6 % on item 2 to 6)
29.23

& excavation and
stubsettings

to 5 & 8)
42.92
10
Service Tax
stringing charges.
5.30
L.S.
TOTAL
Cost of 132 kV M/c line on M/c Tower for ONE km.
I-H
L.S.
99.3
666.76
66.68
Page- 18
COST ESTIMATE FOR 220 KV LINE BAYS (220 KV ONE BUS)

SR.
NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS.
LAKHS
CIRCUIT BREAKER
NO
19.83
19.83
ISOLATOR WITHOUT EB
NO
3.79
3.79
ISOLATOR WITH EB
NO
4.15
4.15
CURRENT TRANSFORMER
NO
3.67
11.01
LIGHTENING ARRESTOR
NO
0.54
1.62
C & R PANEL FOR LINE
SET
8.15
8.15
CONTROL CABLE
BAY
2.51
2.51
STRUCTURE
BAY
14.25
14.25
EARTHING & LIGHTING
BAY
3.25
3.25
10 FIRE FIGHTING EQUIPMENT
SET
2.00
2.00
11 BUS BAR AND INSULATOR
BAY
7.50
15.00
SUB TOTAL - I
85.56
12 SPARES FOR LA, CT, PT ETC.
2.57
SUB TOTAL - II
13 CONCRETE FOR FOUNDATION BAY
88.13
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
GRAND TOTAL
0.98
TOTAL COST OF 220KV LINE BAYS RS.
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 132 KV LINE BAYS (132 KV ONE BUS)

SR.
NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS.
LAKHS
CIRCUIT BREAKER
NO
10.08
10.08
ISOLATOR WITHOUT EB
NO
2.46
2.46
ISOLATOR WITH EB
NO
2.52
2.52
CURRENT TRANSFORMER
NO
0.97
2.91
LIGHTENING ARRESTOR
NO
0.38
1.14
SET
7.72
7.72
CONTROL CABLE
BAY
2.12
2.12
STRUCTURE
BAY
8.25
8.25
EARTHING & LIGHTING
BAY
2.60
2.60
SET
2.00
2.00
BAY
5.50
11.00
SUB TOTAL - I
52.79
1.58
SUB TOTAL - II
54.37
1
15.00
15.00
14 TRANSPORTATION TO SITE 5%,

INSURANCE 1% (TOTAL 6% ON
SUB TOTAL-II)
3.26

NO.13)
5.08
16 SERVICE TAX 12.36% ON

ERECTION CHARGES
SR.NO.15
GRAND TOTAL
0.63
78.34
78.34
LAKHS
PAGE NO 20
BREAK-UP OF ESTIMATE FOR 33/22 KV OUTLET
Set
Rate per
unit
Rs.Lakhs
2.61
2 Isolator without earthing blade
Set
0.68
0.68
3 Isolator with earthing blade
Set
0.79
0.79
4 Current Transformer
Nos.
0.26
0.78
5 Lightening Arrestor
Nos.
0.04
0.12
6 Control & Relay Panels
Set
1.78
1.78
7 Structures
Set
3.75
3.75
8 Power & Control cables
Set
0.84
0.84
9 Busbar & Insulators
Set
0.80
1.60
L.S.
L.S.
L.S.
0.70
Sr.
Particulars
No.
1 Circuit Breaker
10 Earthing , lighting & fencing
Unit
Qty.
Sub Total-I :
13.65
11 Spares ( 3% on Sub Total-I )
0.41
Sub Total-II :
12 CONCRETE FOR FOUNDATION
Amount in
Rs.Lakhs
2.61
14.06
BAY
5.00
Sub Total-III :
5.00
19.06

SUB TOTAL-II)
0.84
14 ERECTION CHARGES (@ 7.5% ON

SUB TOTAL-I & ITEM NO.12)
1.40

ERECTION CHARGES SR.NO.14
0.17
21.47
Say Rs. 21.47 Lakhs per OUTLET

NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 33KV BUS. THEREFORE, 2 SETS
OF BUSBAR & INSULATORS ARE USED.
PAGE NO 21
ANNEXURE-IV
COST ESTIMATE FOR 220 KV LINE BAYS (220 KV TWO BUS)

SR.
NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS.
LAKHS
CIRCUIT BREAKER
NO
19.83
19.83
ISOLATOR WITHOUT EB
NO
3.79
7.58
ISOLATOR WITH EB
NO
4.15
4.15
CURRENT TRANSFORMER
NO
3.67
11.01
LIGHTENING ARRESTOR
NO
0.54
1.62
SET
8.35
8.35
CONTROL CABLE
BAY
2.70
2.70
STRUCTURE
BAY
18.00
18.00
EARTHING & LIGHTING
BAY
4.00
4.00
SET
2.00
2.00
BAY
8.00
16.00
SUB TOTAL - I
95.24
2.86
SUB TOTAL - II
98.09
1
20.00
20.00
6% ON SUB TOTAL-II)
5.89

NO.13)
8.64

ERECTION CHARGES
SR.NO.15
GRAND TOTAL
1.07
133.69
133.69
LAKHS
PAGE
NO
22
ANNEXURE-V
COST ESTIMATE FOR 132 KV LINE BAYS (132 KV TWO BUS)

SR.
NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS.
LAKHS
CIRCUIT BREAKER
NO
10.08
10.08
ISOLATOR WITHOUT EB
NO
2.46
4.92
ISOLATOR WITH EB
NO
2.52
2.52
CURRENT TRANSFORMER
NO
0.97
2.91
LIGHTENING ARRESTOR
NO
0.38
1.14
SET
7.89
7.89
CONTROL CABLE
BAY
2.28
2.28
STRUCTURE
BAY
10.13
10.13
EARTHING & LIGHTING
BAY
3.25
3.25
SET
2.00
2.00
BAY
6.00
12.00
SUB TOTAL - I
59.12
1.77
SUB TOTAL - II
60.89
1
15.00
15.00

SUB TOTAL-II)
3.65

NO.13)
5.56

ERECTION CHARGES
SR.NO.15
GRAND TOTAL
0.69
85.79
85.79
LAKHS
PAGE
NO
23
ANNEXURE-IV
COST ESTIMATE FOR 220 KV LINE BAYS (220 KV THREE BUS)

SR.
NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS.
LAKHS
CIRCUIT BREAKER
NO
19.83
19.83
ISOLATOR WITHOUT EB
NO
3.79
11.37
ISOLATOR WITH EB
NO
4.15
4.15
CURRENT TRANSFORMER
NO
3.67
11.01
LIGHTENING ARRESTOR
NO
0.54
1.62
SET
8.58
8.58
CONTROL CABLE
BAY
2.92
2.92
STRUCTURE
BAY
24.75
24.75
EARTHING & LIGHTING
BAY
4.60
4.60
SET
2.00
2.00
BAY
9.00
18.00
SUB TOTAL - I
108.83
3.27
SUB TOTAL - II
112.10
1
20.00
20.00
6% ON SUB TOTAL-II)
6.73

NO.13)
9.66

ERECTION CHARGES
SR.NO.15
GRAND TOTAL
1.19
149.68
149.68
LAKHS
PAGE
NO
24
COST ESTIMATE FOR 132 KV LINE BAYS (132 KV THREE BUS)

SR.
NO.
PARTICULARS
UNIT
QTY.
RATE/ UNIT
AMOUNT IN RS.
LAKHS
CIRCUIT BREAKER
NO
10.08
10.08
ISOLATOR WITHOUT EB
NO
2.46
7.38
ISOLATOR WITH EB
NO
2.52
2.52
CURRENT TRANSFORMER
NO
0.97
2.91
LIGHTENING ARRESTOR
NO
0.38
1.14
SET
9.20
9.20
CONTROL CABLE
BAY
2.48
2.48
STRUCTURE
BAY
12.00
12.00
EARTHING & LIGHTING
BAY
3.50
3.50
SET
2.00
2.00
BAY
7.00
14.00
SUB TOTAL - I
67.21
2.02
SUB TOTAL - II
69.23
1
15.00
15.00
6% ON SUB TOTAL-II)
4.15

NO.13)
6.17

ERECTION CHARGES
SR.NO.15
0.76
GRAND TOTAL
95.31
95.31
LAKHS
PAGE NO :25
Annexure - S-1
Sub-station Equipments --- 220 kV

Rs. in Lakhs
Unit
Unit CPA
Tender Cost
Rs. in Lakhs
Set
18.01
2 Lightening Arrestors
Nos.
0.40
3 Isolator without E.B.
Set
4 Isolator with E.B.
Set
5 C.T
6 P.T
Sr.
No
Equipments
1 Circuit Breaker
Price
Projected
Variation as
rate with
Base Date/AT ref.
per IEEMA IEEMA PV as
on Mar-08
in % age
Jan06 /T-0606/1205
10.13%
19.83
34.36%
0.54
3.61
Feb 07/T-526/1206
4.99%
3.79
3.95
Feb 07/T-526/1206
4.99%
4.15
Nos.
3.59
Oct 07/T-607/0307
2.32%
3.67
Nos.
2.59
May 06/T-603/0506
7.50%
2.78
Aug 06/T0602/0306
C&R Panel - Line

7. a
1 Bus
8.61%
8.15
7.69
8.61%
8.35
7.90
8.61%
8.58
8.61%
7.60
5.71
8.61%
6.20
Bus sectionaliser
6.89
8.61%
7.48
C&R Panel - T/F
10.80/ 9.21/11.24
8.61%
11.73
8.61%
10.00
8.61%
12.21
2 Bus
Set
3 Bus
C&R Panel -B/C,TBC & B/S
b
Bus coupler
Transfer Bus coupler
1 Bus
2 Bus
Set
Set
Set
3 Bus
9 A.C.Distn.Board
10 Auxiliary Station T/F
10.80
June -06/T-0605/0506
June -06/T-0605/0506
9.21
8.61%
10.70
70.00/75.00/85.0
0
70.00
8.61%
76.03
75.00
8.61%
81.46
8.61%
92.32
9.85
Bus Bar Protection Nemerical
2 Bus
7.00
11.24
d ICT ( HV II / LVII)
1 Bus
June -06/T-0605/0506
7.00/ 5.71 /6.89
3 Bus
7.50
June -06/T-0605/0506
85.00
No.
4.89
Aug 06/T0506/0506
Set
2.26
Jul-04/T0502/0804
0.60%
4.92
90.82%
4.31
Structures (I/II/III)
11
1 Bus
2 Bus
Bay
3 Bus
14.25
T-702/0106 / JUNE 06
14.25
18.00
18.00
24.75
24.75
7.50
7.50
8.00
8.00
9.00
9.00
12 Bus Bar and Insulator

1 Bus
2 Bus
Bay
3 Bus
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
Bay
2.51/2.70/2.92
2.51/2.70/2.92
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
Set
2.00
14 Control Cable
A Feeder bay I / II / III
Bay
B Transformer
15 Fire Fighting Equipment
2.00
Page no : 26
Annexure - S-2
Sub-station Equipments --- 132 kV

Rs. in Lakhs
Sr.
No.
Equipments
Price
Projected rate
Variation as
with IEEMA PV as
per IEEMA in
on Mar -08
% age
Unit CPA
Base Date/AT
Unit Tender Cost Rs.
ref.
in Lakhs
Circuit Breaker
Set
9.15
Jan06 /T-0606/1205
10.13%
10.08
Lightening Arrestors
Nos.
0.28
Aug 06/T0602/0306
34.36%
0.38
Isolator without E.B.
Set
2.34
Feb 07/T-525/1206
4.99%
2.46
Isolator with E.B.
Set
2.40
Feb 07/T-525/1206
4.99%
2.52
CT
Nos.
0.90
May 06/T-604/0506
7.50%
0.97
P.T
Nos.
0.93
May 06/T-604/0506
7.50%
1.00
June -06/T0605/0506
8.61%
7.72
8.61%
7.89
8.61%
9.20
8.61%
7.60
8.61%
7.19
8.61%
7.09
8.61%
10.05
8.61%
11.52
8.61%
11.73
70
8.61%
76.03
75
8.61%
81.46
85
8.61%
92.32
C&R Panel - Line( I, II, III )

7a
1 Bus
2 Bus
7.11/7.26/8.47
Set
3 Bus
Bus coupler
Transfer Bus coupler
7.00/6.62/6.53
Set
Bus sectionaliser
1 Bus
2 Bus
9.25
Set
2 Bus
10.61
June -06/T0605/0506
10.80
Bus Bar Protection Nemerical

1 Bus
6.62
June -06/T0605/0506
9.25/10.61/10.8
3 Bus
8
7.00
6.53
C&R Panel - T/F (I, II & III )

c
7.26
8.47
C&R Panel -B/C,B/T & B/S

b
7.11
70.00/75.00/85.00
Set
3 Bus
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)
11
1 Bus
2 Bus
Bay
3 Bus
12 Bus Bar and Insulator
1 Bus
2 Bus
8.25
T-702/0106 / JUNE 06
8.25
10.13
10.13
12.00
12.00
5.50/6.00/7.00
Bay
3 Bus
5.50
6.00
7.00
5.50
6.00
7.00
2.60 /3.25 /3.50

2.60
2.60
3.25
3.25
3.50
3.50
2.12 / 2.28 / 2.48
2.12 / 2.28 / 2.48
1.61
1.61
1.99/2.33/2.51
1.99/2.33/2.51
1.66/2.01
1.66/2.01
E P.T
0.45
0.45
F B/C , B/T
1.64
1.64
2.00
2.00
1 Bus
2 Bus
Bay
3 Bus
14 Control Cable
A Feeder bay I / II / III
B Transformer
C Transformer HV I / II / III
Bay
D Transformer LV I / II
15 Fire Fighting Equipment
Set
Page no. : 27
Annexure - S-3
Sub-station Equipments --- 33 / 22 kV

Rs. in Lakhs
Sr.
No.
Equipments
Unit CPA
Tender
Unit
Base Date/AT ref.
Cost Rs.
in Lakhs
Circuit Breaker
Set
2.49
Mar 07/T-0604/0107
Lightening
Arrestors
Nos.
0.03
Aug06/T0602/0306
Isolator without
E.B.
Set
0.65
Isolator with E.B.
Set
C.T.
6
7
Price
Projected rate
Variation
with IEEMA
as per
PV as on Mar
IEEMA in
08
% age
4.94%
2.61
34.36%
0.04
Mar 07/T-0524/1206
4.94%
0.68
0.75
Mar 07/T-0524/1206
4.94%
0.79
Nos.
0.25
May 06/T-606/0606
5.46%
0.26
P.T.
Nos.
0.20
May 06/T-606/0606
5.46%
0.21
C&R Panel - Line
Set
1.70
4.80%
1.78
C&R Panel - T/F
Set
0.52
4.80%
0.54
C&R Panel Sectionaliser
Set
0.73
4.80%
0.77
4.80%
7.34
Bus Bar Protection
Jan-07/T-0608/8106
Jan-07/T-0608/0806
7.00
T-702/0106 / JUNE 06
Structures
Bay
3.75
Bus Bar and

Insulator
Bay
0.80
0.80
Bay
0.70
0.70
A Feeder bay
Bay
0.84
0.84
B Transformer LV
Bay
0.80
0.80
C PT
Bay
0.21
0.21
3.75
14 Control Cable
Page no. : 28
POWER TRANSFORMERS
(REVISED COST 2008-2009)
Rs. in Lakhs
SR.
NO.
TRNSFORMER
Base Date / AT Ref
Projected rate
Price
with IEEMA
COST / UNIT IN Variation as
per IEEMA in PV as on MarRS.LAKHS
08
% age
200 MVA, 220/132/11 KV
Aug -07/T-0518/1206
458.80
Aug -07/T-0523/1206
670.86
200 MVA, 220/100/22 KV

200 MVA, 220/132-110/11
KV
150 MVA, 220/132/11 KV
Aug -07/T-0523/1206
745.43
May 06/T-0501/0506
425.00
100 MVA, 220/132 KV
May 06/T-0501/0506
303.98
100 MVA, 220/100 KV
May 06/T-0501/0506
355.64
50 MVA, 220/132 KV
50 MVA, 220/33-22 KV
Aug -07/T-0523/1206
339.92
50 MVA, 220/33 KV
Aug -07/T-0519/1206
270.44
10 50 MVA, 220/22 KV
Aug -07/T-0519/1206
270.44
11 50 MVA, 132/33 KV
Oct -07/T-0521/1206
207.04
260.00
12 50 MVA, 132/33-22 KV
207.04
13 50 MVA, 132/22 KV
May-06/T-0516/0806
195.97
14 50 MVA, 132-110/33 KV
May-06/T-0516/0806
213.57
15 50 MVA, 132-100/22 KV
213.57
16 50 MVA, 100/22 KV
May-06/T-0516/0806
195.97
17 25 MVA, 220/33 KV
Oct -07/T-0520/1206
199.36
18 25 MVA, 220/22 KV
Oct -07/T-0520/1206
199.36
20 25 MVA, 132/33 KV
Aug -07/T-0522/1206
152.52
21 25 MVA, 132-110/33 KV
Aug -07/T-0522/1206
171.64
22 25 MVA, 132-100/22 KV
Aug -07/T-0522/1206
182.30
23 25 MVA, 132/22 KV
Aug -07/T-0522/1206
162.59
24 25 MVA, 132/11 KV
Aug -07/T-0522/1206
154.28
19 25 MVA, 132/66 KV
145.19
25 25 MVA, 110/33 KV
154.28
26 25 MVA, 110/11 KV
154.28
27 25 MVA, 100/22 KV
154.28
4.56%
4.56%
4.56%
8.54%
8.54%
8.54%
8.54%
4.56%
4.56%
4.56%
4.80%
4.80%
8.54%
8.54%
8.54%
8.54%
4.80%
4.80%
4.80%
4.56%
4.56%
4.56%
4.56%
4.56%
4.56%
4.56%
4.56%
480
701
779
461
330
386
282
355
283
283
217
217
213
232
232
213
209
209
152
159
179
191
170
161
161
161
161
Transformer Oil
(Rate Rs 46 Per
Litre)
Price
QTY in
( in Rs
KL
Lakhs)
60
27.60
60
27.60
60
27.60
55
25.30
45
20.70
45
20.70
35
16.10
35
16.10
35
16.10
35
16.10
25
11.50
25
11.50
25
11.50
25
11.50
25
11.50
25
11.50
Total Cost of
Transformer
with Oil
Tr of these ratings are

supplied with Oil
FIRE FIGHTING EQUIPMENTS

SR.
NO.
CAPACITY
COST IN RS.
LAKHS
UP TO 99 MVA
100 MVA TO 250 MVA
12.50
7.50
251 MVA TO 315 MVA
17.50
Page no. : 29
508
729
807
487
351
407
298
372
299
299
228
228
224
243
243
224
209
209
152
159
179
191
170
161
161
161
161
COST FOR GIS SUBSTATION

AMOUNT IN RS LAKHS / BAY
SR.
NO.
PARTICULARS
220 KV GIS
SUBSTATION
132 KV GIS
SUBSTATION
FEEDER BAY
273.00
217.00
TRANSFORMER BAY
279.00
200.00
BUS COUPLER BAY
215.00
175.00
COST FOR EHV CABLE FEEDER

SR
PARTICULARS
NO
220 KV
132 KV
240.00
139.00
1000 SQ MM XLPE
SINGLE CORE COPPER
CABLE PER KM
TERMINATION KIT
COST / KIT
15.00
7.00
CABLE JOINTS PER

JOINT
15.00
6.00
LAYING CHARGES
( PER KM)
80.00
40.00
CIVIL WORKS ,
TRENCHES ( PER KM)
30.00
20.00
COST FOR ADSS / FIBRE CABLE

ADSS/OPTICAL FIBRE CABLE
RS. 5 LAKHS / KM
PAGE O
30
COST ESTIMATE OF 2 X 25 MVA, 220 /33KV T/F AT PROPOSED

220 KV SUB-STATION.
(TWO BUS AT HV & SINGLE BUS AT LV)
SR.
NO.
1
PARTICULARS OF MATERIALS
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
CIRCUIT BREAKER
A) 220 KV T/F HV
SET
19.83
39.66
B) 220 KV B/C
SET
19.83
39.66
C) 220 KV BS
SET
19.83
19.83
D)33KV T/F LV
SET
2.61
5.22
E)33KV BS
SET
2.61
2.61
A) 220 KV T/F HV
SET
3.79
22.74
B) 220 KV B/C
SET
3.79
15.16
C) 220 KV BS
SET
3.79
7.58
D) 220 KV PT
SET
3.79
7.58
E)33KV T/F LV
SET
0.68
1.36
F)33KV BS
SET
0.68
1.36
G)33KV P.T.
SET
0.68
1.36
H)33KV STN. T/F
SET
0.68
1.36
I)33KV BY PASS ISOLATOR
SET
0.68
4.08
A) 220 KV T/F HV
NO
3.67
22.02
B) 220 KV B/C
NO
3.67
22.02
C) 220 KV BS
NO
3.67
11.01
D)33KV T/F LV
NO
0.26
1.56
E)33KV BS
NO
0.26
0.78
A) 220 KV
NO
2.78
16.68
B)33KV
NO
0.21
1.26
A) 220 KV
NO
0.54
3.24
B)33KV
NO
0.04
0.24
POWER TRANSFORMER 25 MVA, 220/33KV
NO
209.00
418.00
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
POTENTIAL TRANSFORMER
LIGHTENING ARRESTORS

220 KV SUB-STATION.
SR.
NO.
7
10
11
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
CONTROL & RELAY PANEL

A) 220 KV T/F
SET
10.00
20.00
B) 220 KV B/C
SET
7.60
15.20
C) 220 KV BS
SET
7.48
7.48
D)33KV BS
SET
0.77
0.77
A) TRANSFORMER
BAY
1.61
3.22
B) 220 KV T/F HV
BAY
2.33
4.66
C) 220 KV B/C
BAY
1.64
3.28
D) 220 KV BS
BAY
1.64
1.64
E) 220 KV PT
BAY
0.45
0.90
F)33KV T/F LV
BAY
0.80
1.60
G)33KV BS
BAY
0.80
0.80
H)33KV PT
BAY
0.21
0.42
A) 220 KV T/F HV
BAY
18.00
36.00
B) 220 KV B/C
BAY
18.00
36.00
C) 220 KV BS
BAY
18.00
18.00
D)33KV T/F LV
BAY
3.75
7.50
E)33KV BS
BAY
3.75
3.75
A) 220 KV T/F HV
BAY
4.00
8.00
B) 220 KV B/C
BAY
4.00
8.00
B) 220 KV BS
BAY
4.00
4.00
C)33KV T/F LV
BAY
0.70
1.40
D)33KV BS
BAY
0.70
0.70
I )PERIFERY FENCING
L.S.
15.00
15.00
II )CHAIN LINK FENCING (SUB-STATION)
L.S.
30.00
30.00
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
FENCING

220 KV SUB-STATION.
SR.
NO.
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
12
SET
7.50
15.00
13
T/F RAIL TRACK
L.S
5.00
10.00
14
STATION TRANSFORMER
NO
4.31
8.62
15
AC DISTRIBUTION BOARD
NO
4.92
9.84
16
BATTERY, BATTERY CHARGER DC
SET
7.12
7.12
17
BUSBAR PROTECTION
A) 220 KV
SET
81.46
81.46
B)33KV
SET
7.34
7.34
A) 220 KV T/F HV
BAY
8.00
32.00
B) 220 KV BC
BAY
8.00
32.00
C) 220 KV BS
BAY
8.00
16.00
D)33KV T/F LV
BAY
0.80
3.20
e)33KV BS
Bay
0.80
1.60
18
BUS BAR & INSULATORS
SUB TOTAL- I
19
1118.87
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)
21
CONCRETE FOR FOUNDATION
69.15
A) 220 KV T/F HV
Bay
20.00
40.00
B) 220 KV B/C
Bay
20.00
40.00
C) 220 KV BS
Bay
20.00
20.00
D)33KV T/F LV
Bay
5.00
10.00
E)33KV BS
Bay
5.00
5.00
F) 220 KV T/F PLINTH
Bay
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
GRAND TOTAL
1453.58
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220 KV &33KV BUS. THEREFORE, 2 SETS OF

220 KV SUB-STATION.
SR.
NO.
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.
SR.
NO.
1
UNIT
QTY.
RATE / UNIT IN
RS.LAKHS
AMOUNT IN
RS.LAKHS
A) 132 KV T/F HV
SET
10.08
20.16
B) 132 KV B/C
SET
10.08
20.16
C) 132 KV BS
SET
10.08
10.08
D) 33 KV T/F LV
SET
2.61
5.22
E) 33 KV BS
SET
2.61
2.61
A) 132 KV T/F HV
SET
2.46
14.76
B) 132 KV B/C
SET
2.46
9.84
C) 132 KV BS
SET
2.46
4.92
D) 132 KV PT
SET
2.46
4.92
E) 33 KV T/F LV
SET
0.68
1.36
F) 33 KV BS
SET
0.68
1.36
G) 33KV P.T.
SET
0.68
1.36
H) 33 KV STN. T/F
SET
0.68
1.36
I) 33 KV BY PASS ISOLATOR
SET
0.68
2.72
A) 132 KV T/F HV
NO
0.97
5.82
B) 132 KV B/C
NO
0.97
5.82
C) 132 KV BS
NO
0.97
2.91
D) 33 KV T/F LV
NO
0.26
1.56
E) 33 KV BS
NO
0.26
0.78
A) 132 KV
NO
1.00
6.00
B) 33 KV
NO
0.21
1.26
A) 132 KV
NO
0.38
2.28
B) 33 KV
NO
0.04
0.24
CIRCUIT BREAKER
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER

132 KV SUB-STATION.
SR.
NO.
UNIT
QTY.
RATE / UNIT IN
RS.LAKHS
AMOUNT IN
RS.LAKHS
NO
159.00
318.00
A) 132 KV T/F
SET
11.52
23.04
B) 132 KV B/C
SET
7.60
15.20
C) 132 KV BS
SET
7.09
7.09
D) 33 KV BS
SET
0.77
0.77
A) TRANSFORMER
BAY
1.61
3.22
B)132 KV T/F HV
BAY
2.33
4.66
C) 132KV B/C
BAY
1.64
3.28
D) 132 KV BS
BAY
1.64
1.64
E) 132 KV PT
BAY
0.45
0.90
F)33KV T/F LV
BAY
0.80
1.60
G)33KV BS
BAY
0.80
0.80
H)33KV PT
BAY
0.21
0.42
A) 132 KV T/F HV
BAY
10.13
20.26
B) 132 KV B/C
BAY
10.13
20.26
C) 132 KV BS
BAY
10.13
10.13
D) 33 KV T/F LV
BAY
3.75
7.50
E) 33 KV BS
BAY
3.75
3.75
A) 132 KV T/F HV
BAY
3.25
6.50
B) 132 KV B/C
BAY
3.25
6.50
B) 132 KV BS
BAY
3.25
3.25
C) 33 KV T/F LV
BAY
0.70
1.40
D) 33 KV BS
BAY
0.70
0.70
POWER TRANSFORMER 25 MVA, 132 / 33KV
10
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING

132 KV SUB-STATION.
SR.
NO.
UNIT
QTY.
RATE / UNIT IN
RS.LAKHS
AMOUNT IN
RS.LAKHS
I )PERIFERY FENCING
L.S.
10.00
10.00
L.S.
15.00
15.00
12
SET
7.50
15.00
13
T/F RAIL TRACK
L.S
3.00
6.00
14
STATION TRANSFORMER
NO
4.31
8.62
15
NO
1.71
3.42
16
SET
3.02
3.02
17
BUSBAR PROTECTION
A) 132 KV
SET
81.46
81.46
B) 33 KV
SET
7.34
7.34
A) 132 KV T/F HV
BAY
6.00
24.00
B) 132 KV BC
BAY
6.00
24.00
C) 132 KV BS
BAY
6.00
12.00
D) 33 KV T/F LV
BAY
0.80
3.20
e) 33 KV BS
Bay
0.80
1.60
11
18
FENCING
SUB TOTAL- I
803.03
SPARES FOR CB, ISOLATOR, CT,PT, LA ETC.
24.09
SUB TOTAL- II
827.12
20

INSURANCE @ 1% (TOTAL 6% ON SUB TOTALII)
49.63
21
19
A) 132 KV T/F HV
Bay
15.00
30.00
B) 132 KV B/C
Bay
15.00
30.00
C) 132 KV BS
Bay
15.00
15.00
D) 33 KV T/F LV
Bay
5.00
10.00
E) 33 KV BS
Bay
5.00
5.00
Bay
6.00
12.00

132 KV SUB-STATION.
SR.
NO.
UNIT
QTY.
RATE / UNIT IN
RS.LAKHS
AMOUNT IN
RS.LAKHS
SUB TOTAL - III
978.76
22
ERECTION CHARGES @ 7.5% ON SUB TOTAL I

AND ITEM 21.
67.88
23

CHARGES (SR.NO.22)
8.39
GRAND TOTAL
1055.03
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 132 KV & 33 KV BUS. THEREFORE, 2 SETS OF

220 KV SUB-STATION.
SR.
NO.
1
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
CIRCUIT BREAKER
A) 220 KV T/F HV
SET
19.83
39.66
B) 220 KV B/C
SET
19.83
39.66
C) 220 KV BS
SET
19.83
19.83
D)33KV T/F LV
SET
2.61
5.22
E)33KV BS
SET
2.61
2.61
A) 220 KV T/F HV
SET
3.79
22.74
B) 220 KV B/C
SET
3.79
15.16
C) 220 KV BS
SET
3.79
7.58
D) 220 KV PT
SET
3.79
7.58
E)33KV T/F LV
SET
0.68
1.36
F)33KV BS
SET
0.68
1.36
G) 22KV P.T.
SET
0.68
1.36
H)33KV STN. T/F
SET
0.68
1.36
SET
0.68
4.08
A) 220 KV T/F HV
NO
3.67
22.02
B) 220 KV B/C
NO
3.67
22.02
C) 220 KV BS
NO
3.67
11.01
D)33KV T/F LV
NO
0.26
1.56
E)33KV BS
NO
0.26
0.78
A) 220 KV
NO
2.78
16.68
B)33KV
NO
0.21
1.26
NO
0.54
3.24
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER
A) 220 KV

220 KV SUB-STATION.
SR.
NO.
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
B)33KV
NO
0.04
0.24
NO
299.00
598.00

A) 220 KV T/F
SET
10.00
20.00
B) 220 KV B/C
SET
7.60
15.20
C) 220 KV BS
SET
7.48
7.48
D)33KV BS
SET
0.77
0.77
A) TRANSFORMER
BAY
1.61
3.22
B) 220 KV T/F HV
BAY
2.33
4.66
C) 220 KV B/C
BAY
1.64
3.28
D) 220 KV BS
BAY
1.64
1.64
E) 220 KV PT
BAY
0.45
0.90
F)33KV T/F LV
BAY
0.80
1.60
G)33KV BS
BAY
0.80
0.80
H)33KV PT
BAY
0.21
0.42
A) 220 KV T/F HV
BAY
18.00
36.00
B) 220 KV B/C
BAY
18.00
36.00
C) 220 KV BS
BAY
18.00
18.00
D)33KV T/F LV
BAY
3.75
7.50
E)33KV BS
BAY
3.75
3.75
CONTROL CABLE
STRUCTURES

220 KV SUB-STATION.
SR.
NO.
10
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
EARTHING & LIGHTING

A) 220 KV T/F HV
BAY
4.00
8.00
B) 220 KV B/C
BAY
4.00
8.00
B) 220 KV BS
BAY
4.00
4.00
C)33KV T/F LV
BAY
0.70
1.40
D)33KV BS
BAY
0.70
0.70
I )PERIFERY FENCING
L.S.
15.00
15.00
L.S.
30.00
30.00
12
SET
7.50
15.00
13
T/F RAIL TRACK
L.S
5.00
10.00
14
STATION TRANSFORMER
NO
4.31
8.62
15
NO
4.92
9.84
16
SET
7.12
7.12
17
BUSBAR PROTECTION
A) 220 KV
SET
81.46
81.46
B)33KV
SET
7.34
7.34
A) 220 KV T/F HV
BAY
8.00
32.00
B) 220 KV BC
BAY
8.00
32.00
C) 220 KV BS
BAY
8.00
16.00
D)33KV T/F LV
BAY
0.80
3.20
e)33KV BS
Bay
0.80
1.60
11
18
FENCING
SUB TOTAL- I
19

ETC.
SUB TOTAL- II
1298.87
38.97
1337.84

220 KV SUB-STATION.
SR.
NO.
20

TOTAL-II)
21
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
80.27
A) 220 KV T/F HV
Bay
20.00
40.00
B) 220 KV B/C
Bay
20.00
40.00
C) 220 KV BS
Bay
20.00
20.00
D)33KV T/F LV
Bay
5.00
10.00
E)33KV BS
Bay
5.00
5.00
Bay
6.00
12.00
SUB TOTAL - III
1545.11
22

106.94
23

CHARGES (SR.NO.22)
13.22
GRAND TOTAL
1665.27
COST ESTIMATE OF 2 X 50 MVA, 220 /33-22KV T/F AT PROPOSED

220 KV SUB-STATION.
SR.
NO.
1
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
CIRCUIT BREAKER
A) 220 KV T/F HV
SET
19.83
39.66
B) 220 KV B/C
SET
19.83
39.66
C) 220 KV BS
SET
19.83
19.83
D)33KV T/F LV
SET
2.61
5.22
E)33KV BS
SET
2.61
2.61
A) 220 KV T/F HV
SET
3.79
22.74
B) 220 KV B/C
SET
3.79
15.16
C) 220 KV BS
SET
3.79
7.58
D) 220 KV PT
SET
3.79
7.58
E)33KV T/F LV
SET
0.68
1.36
F)33KV BS
SET
0.68
1.36
G) 22KV P.T.
SET
0.68
1.36
H)33KV STN. T/F
SET
0.68
1.36
SET
0.68
4.08
A) 220 KV T/F HV
NO
3.67
22.02
B) 220 KV B/C
NO
3.67
22.02
C) 220 KV BS
NO
3.67
11.01
D)33KV T/F LV
NO
0.26
1.56
E)33KV BS
NO
0.26
0.78
A) 220 KV
NO
2.78
16.68
B)33KV
NO
0.21
1.26
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER

220 KV SUB-STATION.
SR.
NO.
5
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
A) 220 KV
NO
0.54
3.24
B)33KV
NO
0.04
0.24
POWER TRANSFORMER 50 MVA,

220/33-22KV
NO
372.00
744.00

A) 220 KV T/F
SET
10.00
20.00
B) 220 KV B/C
SET
7.60
15.20
C) 220 KV BS
SET
7.48
7.48
D)33KV BS
SET
0.77
0.77
A) TRANSFORMER
BAY
1.61
3.22
B) 220 KV T/F HV
BAY
2.33
4.66
C) 220 KV B/C
BAY
1.64
3.28
D) 220 KV BS
BAY
1.64
1.64
E) 220 KV PT
BAY
0.45
0.90
F)33KV T/F LV
BAY
0.80
1.60
G)33KV BS
BAY
0.80
0.80
H)33KV PT
BAY
0.21
0.42
A) 220 KV T/F HV
BAY
18.00
36.00
B) 220 KV B/C
BAY
18.00
36.00
C) 220 KV BS
BAY
18.00
18.00
D)33KV T/F LV
BAY
3.75
7.50
E)33KV BS
BAY
3.75
3.75
CONTROL CABLE
STRUCTURES

220 KV SUB-STATION.
SR.
NO.
10
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
EARTHING & LIGHTING

A) 220 KV T/F HV
BAY
4.00
8.00
B) 220 KV B/C
BAY
4.00
8.00
B) 220 KV BS
BAY
4.00
4.00
C)33KV T/F LV
BAY
0.70
1.40
D)33KV BS
BAY
0.70
0.70
I )PERIFERY FENCING
L.S.
15.00
15.00
L.S.
30.00
30.00
12
SET
7.50
15.00
13
T/F RAIL TRACK
L.S
5.00
10.00
14
STATION TRANSFORMER
NO
4.31
8.62
15
NO
4.92
9.84
16
SET
7.12
7.12
17
BUSBAR PROTECTION
A) 220 KV
SET
81.46
81.46
B)33KV
SET
7.34
7.34
A) 220 KV T/F HV
BAY
8.00
32.00
B) 220 KV BC
BAY
8.00
32.00
C) 220 KV BS
BAY
8.00
16.00
D)33KV T/F LV
BAY
0.80
3.20
e)33KV BS
Bay
0.80
1.60
11
18
FENCING
SUB TOTAL- I
19

ETC.
SUB TOTAL- II
1444.87
43.35
1488.22

220 KV SUB-STATION.
SR.
NO.
20

TOTAL-II)
21
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
89.29
A) 220 KV T/F HV
Bay
20.00
40.00
B) 220 KV B/C
Bay
20.00
40.00
C) 220 KV BS
Bay
20.00
20.00
D)33KV T/F LV
Bay
5.00
10.00
E)33KV BS
Bay
5.00
5.00
Bay
6.00
12.00
SUB TOTAL - III
1704.51
22

117.89
23

CHARGES (SR.NO.22)
14.57
GRAND TOTAL
1836.97

132 KV SUB-STATION.
SR.
NO.
1
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
CIRCUIT BREAKER
A) 132 KV T/F HV
SET
10.08
20.16
B) 132 KV B/C
SET
10.08
20.16
C) 132 KV BS
SET
10.08
10.08
D)33KV T/F LV
SET
2.61
5.22
E)33KV BS
SET
2.61
2.61
A) 132 KV T/F HV
SET
2.46
14.76
B) 132 KV B/C
SET
2.46
9.84
C) 132 KV BS
SET
2.46
4.92
D) 132 KV PT
SET
2.46
4.92
E)33KV T/F LV
SET
0.68
1.36
F)33KV BS
SET
0.68
1.36
G) 22KV P.T.
SET
0.68
1.36
H)33KV STN. T/F
SET
0.68
1.36
SET
0.68
4.08
A) 132 KV T/F HV
NO
0.97
5.82
B) 132 KV B/C
NO
0.97
5.82
C) 132 KV BS
NO
0.97
2.91
D)33KV T/F LV
NO
0.26
1.56
E)33KV BS
NO
0.26
0.78
A) 132 KV
NO
1.00
6.00
B)33KV
NO
0.21
1.26
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER

132 KV SUB-STATION.
SR.
NO.
5
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
A) 132 KV
NO
0.38
2.28
B)33KV
NO
0.04
0.24
POWER TRANSFORMER 50 MVA, 132 /

33KV
NO
228.00
456.00

A) 132 KV T/F
SET
11.52
23.04
B) 132 KV B/C
SET
7.60
15.20
C) 132 KV BS
SET
7.09
7.09
D)33KV BS
SET
0.77
0.77
A) TRANSFORMER
BAY
1.61
3.22
B)132 KV T/F HV
BAY
2.33
4.66
C) 132KV B/C
BAY
1.64
3.28
D) 132 KV BS
BAY
1.64
1.64
E) 132 KV PT
BAY
0.45
0.90
F)33KV T/F LV
BAY
0.80
1.60
G)33KV BS
BAY
0.80
0.80
H)33KV PT
BAY
0.21
0.42
A) 132 KV T/F HV
BAY
10.13
20.26
B) 132 KV B/C
BAY
10.13
20.26
C) 132 KV BS
BAY
10.13
10.13
D)33KV T/F LV
BAY
3.75
7.50
E)33KV BS
BAY
3.75
3.75
CONTROL CABLE
STRUCTURES

132 KV SUB-STATION.
SR.
NO.
10
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
EARTHING & LIGHTING

A) 132 KV T/F HV
BAY
3.25
6.50
B) 132 KV B/C
BAY
3.25
6.50
B) 132 KV BS
BAY
3.25
3.25
C)33KV T/F LV
BAY
0.70
1.40
D)33KV BS
BAY
0.70
0.70
I )PERIFERY FENCING
L.S.
10.00
10.00
L.S.
15.00
15.00
12
SET
7.50
15.00
13
T/F RAIL TRACK
L.S
3.00
6.00
14
STATION TRANSFORMER
NO
4.31
8.62
15
NO
1.71
3.42
16
SET
3.02
3.02
17
BUSBAR PROTECTION
A) 132 KV
SET
81.46
81.46
B)33KV
SET
7.34
7.34
A) 132 KV T/F HV
BAY
6.00
24.00
B) 132 KV BC
BAY
6.00
24.00
C) 132 KV BS
BAY
6.00
12.00
D)33KV T/F LV
BAY
0.80
3.20
e)33KV BS
Bay
0.80
1.60
11
18
FENCING
SUB TOTAL- I
19

ETC.
SUB TOTAL- II
942.39
28.27
970.66

132 KV SUB-STATION.
SR.
NO.
20

TOTAL-II)
21
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
58.24
A) 132 KV T/F HV
Bay
15.00
30.00
B) 132 KV B/C
Bay
15.00
30.00
C) 132 KV BS
Bay
15.00
15.00
D)33KV T/F LV
Bay
5.00
10.00
E)33KV BS
Bay
5.00
5.00
Bay
6.00
12.00
SUB TOTAL - III
1130.91
22

78.33
23

CHARGES (SR.NO.22)
9.68
GRAND TOTAL
1218.91

220 KV SUB-STATION.
SR.
NO.
1
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
CIRCUIT BREAKER
A) 220 KV T/F HV
SET
19.83
79.32
B) 220 KV B/C
SET
19.83
39.66
C) 220 KV BS
SET
19.83
19.83
D)33KV T/F LV
SET
2.61
10.44
E)33KV BS
SET
2.61
7.83
A) 220 KV T/F HV
SET
12
3.79
45.48
B) 220 KV B/C
SET
3.79
15.16
C) 220 KV BS
SET
3.79
7.58
D) 220 KV PT
SET
3.79
7.58
E)33KV T/F LV
SET
0.68
2.72
F)33KV BS
SET
0.68
4.08
G) 22KV P.T.
SET
0.68
1.36
H)33KV STN. T/F
SET
0.68
1.36
SET
12
0.68
8.16
A) 220 KV T/F HV
NO
12
3.67
44.04
B) 220 KV B/C
NO
3.67
22.02
C) 220 KV BS
NO
3.67
11.01
D)33KV T/F LV
NO
12
0.26
3.12
E)33KV BS
NO
0.26
2.34
A) 220 KV
NO
2.78
16.68
B)33KV
NO
0.21
1.26
A) 220 KV
NO
12
0.54
6.48
B)33KV
NO
12
0.04
0.48
NO
299.00
1196.00
ISOLATOR WITHOUT EB
CURRENT TRANSFORMER

220 KV SUB-STATION.
SR.
NO.
7
10
11
12
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS

A) 220 KV T/F
SET
10.00
40.00
B) 220 KV B/C
SET
7.60
15.20
C) 220 KV BS
SET
7.48
7.48
D)33KV BS
SET
0.77
2.31
A) TRANSFORMER
BAY
1.61
3.22
B) 220 KV T/F HV
BAY
2.33
4.66
C) 220 KV B/C
BAY
1.64
3.28
D) 220 KV BS
BAY
1.64
1.64
E) 220 KV PT
BAY
0.45
0.90
F)33KV T/F LV
BAY
0.80
1.60
G)33KV BS
BAY
0.80
0.80
H)33KV PT
BAY
0.21
0.42
A) 220 KV T/F HV
BAY
18.00
72.00
B) 220 KV B/C
BAY
18.00
36.00
C) 220 KV BS
BAY
18.00
18.00
D)33KV T/F LV
BAY
3.75
15.00
E)33KV BS
BAY
3.75
11.25
A) 220 KV T/F HV
BAY
4.00
16.00
B) 220 KV B/C
BAY
4.00
8.00
B) 220 KV BS
BAY
4.00
4.00
C)33KV T/F LV
BAY
0.70
2.80
D)33KV BS
BAY
0.70
2.10
I )PERIFERY FENCING
L.S.
15.00
15.00
L.S.
30.00
30.00
SET
7.50
30.00
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING
FENCING

220 KV SUB-STATION.
SR.
NO.
UNIT QTY.
RATE / UNIT
IN RS.LAKHS
AMOUNT IN
RS.LAKHS
13
T/F RAIL TRACK
L.S
5.00
20.00
14
STATION TRANSFORMER
NO
4.31
8.62
15
NO
4.92
9.84
16
SET
7.12
7.12
17
BUSBAR PROTECTION
A) 220 KV
SET
81.46
81.46
B)33KV
SET
7.34
7.34
A) 220 KV T/F HV
BAY
8.00
64.00
B) 220 KV BC
BAY
8.00
32.00
C) 220 KV BS
BAY
8.00
16.00
D)33KV T/F LV
BAY
0.80
6.40
e)33KV BS
Bay
0.80
4.80
18
SUB TOTAL- I
19
2153.23

ETC.
64.60
SUB TOTAL- II
2217.83
20

TOTAL-II)
21
133.07
A) 220 KV T/F HV
Bay
20.00
80.00
B) 220 KV B/C
Bay
20.00
40.00
C) 220 KV BS
Bay
20.00
20.00
D)33KV T/F LV
Bay
5.00
20.00
E)33KV BS
Bay
5.00
15.00
Bay
6.00
SUB TOTAL - III
24.00
2549.90
22

176.42
23

CHARGES (SR.NO.22)
21.81
GRAND TOTAL
2748.11
BREAK UP ESTIMATE OF 220/100 KV, 2 X 100 MVA ICT

220/100/33 KV SUBSTATION
(Two Bus at HV & Two Bus at LV)
SR.N
O.
1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
I) T/F
NO
19.83
39.66
II ) B/C
NO
19.83
39.66
III) B/S
NO
19.83
19.83
I) T/F
NO
10.08
20.16
II ) B/C
NO
10.08
20.16
III) B/S
NO
10.08
10.08
I) T/F
NO
3.79
22.74
II) B/C
NO
3.79
15.16
III) B/S
NO
3.79
7.58
IV) P.T.
NO
3.79
7.58
I) T/F
NO
2.46
14.76
II) B/C
NO
2.46
9.84
III) B/S
NO
2.46
4.92
IV) P.T.
NO
2.46
4.92
I) T/F
NO
3.67
22.02
II ) B/C
NO
3.67
22.02
III) B/S
NO
3.67
11.01
I) T/F
NO
0.97
5.82
II ) B/C
NO
0.97
5.82
III) B/S
NO
0.97
2.91
A) 220 KV CIRCUIT
BREAKER
B) 132 KV CIRCUIT
BREAKER
A) 220 KV ISOLATOR
WITHOUT EB
B) 132 KV ISOLATOR
WITHOUT EB
A) 220 KV C.T.
B) 132 KV C.T.

SR.N
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
A) 220 KV
NO
2.78
16.68
B) 132 KV
NO
1.00
6.00
A) 220 KV
NO
0.54
3.24
B) 132 KV
NO
0.38
2.28
2 X 100 MVA, 220 / 132 KV

ICT
NO
407.00
814.00

A) 220 FOR B/C
SET
7.60
15.20
B) 220 KV FOR ICT
SET
10.70
21.40
C) 220 KV FOR B/S
SET
7.48
7.48
D) 132 FOR B/C
SET
7.60
15.20
E) 132 KV FOR B/S
SET
7.09
7.09
A) TRANSFORMER
BAY
1.61
3.22
B) T/F HV
BAY
2.33
9.32
C) B/C
BAY
1.64
6.56
D) BS
BAY
1.64
3.28
E) PT
BAY
0.45
1.80
A) 220 KV
BAY
18.00
90.00
B) 132 KV
BAY
10.13
50.65
A) 220 KV
BAY
4.00
20.00
B) 132 KV
BAY
3.25
16.25
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING

SR.N
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
I )PERIFERY FENCING
L.S.
15.00
15.00
II )CHAIN LINK FENCING

(SUB-STATION)
L.S.
30.00
30.00
12
FIRE FIGHTING EQUIPMENT
SET
12.50
25.00
13
T/F RAIL TRACK
L.S
5.00
10.00
14
BUSBAR PROTECTION
A) 220 KV
SET
81.46
81.46
B) 132 KV
SET
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
BUSBAR AND INSULATORS
SUB TOTAL - I
16
1799.22
SPARES FOR LA, CT, PT

ETC.
53.98
SUB TOTAL - II
17
12.50
1853.20
CONCRETE FOUNDATION
A) 220 KV
BAY
20.00
100.00
B) 132 KV
BAY
15.00
75.00
C) 220 KV T/F PLINTH
L.S
6.00
12.00
18
TRANSPORTATION TO SITE
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
TOTAL COST OF SUBSTATION WORK RS. LAKHS
2318.77
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 132KV BUS.
THEREFORE, 2 SETS OF BUSBAR & INSULATORS ARE USED.

SR.N
O.
1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
I) T/F
NO
19.83
39.66
II ) B/C
NO
19.83
39.66
III) B/S
NO
19.83
19.83
I) T/F
NO
10.08
20.16
II ) B/C
NO
10.08
20.16
III) B/S
NO
10.08
10.08
I) T/F
NO
3.79
22.74
II) B/C
NO
3.79
15.16
III) B/S
NO
3.79
7.58
IV) P.T.
NO
3.79
7.58
I) T/F
NO
2.46
14.76
II) B/C
NO
2.46
9.84
III) B/S
NO
2.46
4.92
IV) P.T.
NO
2.46
4.92
I) T/F
NO
3.67
22.02
II ) B/C
NO
3.67
22.02
III) B/S
NO
3.67
11.01
I) T/F
NO
0.97
5.82
II ) B/C
NO
0.97
5.82
III) B/S
NO
0.97
2.91
A) 220 KV CIRCUIT
BREAKER
B) 132 KV CIRCUIT
BREAKER
A) 220 KV ISOLATOR
WITHOUT EB
B) 132 KV ISOLATOR
WITHOUT EB
A) 220 KV C.T.
B) 132 KV C.T.

SR.N
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
A) 220 KV
NO
2.78
16.68
B) 132 KV
NO
1.00
6.00
A) 220 KV
NO
0.54
3.24
B) 132 KV
NO
0.38
2.28
2 X 100 MVA, 220 / 132 KV

ICT
NO
351.00
702.00

A) 220 FOR B/C
SET
7.60
15.20
B) 220 KV FOR ICT
SET
10.70
21.40
C) 220 KV FOR B/S
SET
7.48
7.48
D) 132 FOR B/C
SET
7.60
15.20
E) 132 KV FOR B/S
SET
7.09
7.09
A) TRANSFORMER
BAY
1.61
3.22
B) T/F HV
BAY
2.33
9.32
C) B/C
BAY
1.64
6.56
D) BS
BAY
1.64
3.28
E) PT
BAY
0.45
1.80
A) 220 KV
BAY
18.00
90.00
B) 132 KV
BAY
10.13
50.65
A) 220 KV
BAY
4.00
20.00
B) 132 KV
BAY
3.25
16.25
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING

SR.N
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
I )PERIFERY FENCING
L.S.
15.00
15.00

(SUB-STATION)
L.S.
30.00
30.00
12
SET
12.50
25.00
13
T/F RAIL TRACK
L.S
5.00
10.00
14
BUSBAR PROTECTION
A) 220 KV
SET
81.46
81.46
B) 132 KV
SET
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
SUB TOTAL - I
16
1687.22

ETC.
50.62
SUB TOTAL - II
17
1737.84
CONCRETE FOUNDATION
A) 220 KV
BAY
20.00
100.00
B) 132 KV
BAY
15.00
75.00
L.S
6.00
12.00
18
6% ON SUB TOTAL-II)
104.27
19
ERECTION CHARGES (@
ITEM NO.17)
140.57
20

ERECTION CHARGES
SR.NO.19
17.37
GRAND TOTAL
2187.05
2187.05

AT 220/100/33 KV SUBSTATION
SR.N
O.
1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
I) T/F
NO
19.83
39.66
II ) B/C
NO
19.83
39.66
III) B/S
NO
19.83
19.83
I) T/F
NO
10.08
20.16
II ) B/C
NO
10.08
20.16
III) B/S
NO
10.08
10.08
I) T/F
NO
3.79
22.74
II) B/C
NO
3.79
15.16
III) B/S
NO
3.79
7.58
IV) P.T.
NO
3.79
7.58
I) T/F
NO
2.46
14.76
II) B/C
NO
2.46
9.84
III) B/S
NO
2.46
4.92
IV) P.T.
NO
2.46
4.92
I) T/F
NO
3.67
22.02
II ) B/C
NO
3.67
22.02
III) B/S
NO
3.67
11.01
I) T/F
NO
0.97
5.82
II ) B/C
NO
0.97
5.82
III) B/S
NO
0.97
2.91
A) 220 KV CIRCUIT
BREAKER
B) 132 KV CIRCUIT
BREAKER
A) 220 KV ISOLATOR
WITHOUT EB
B) 132 KV ISOLATOR
WITHOUT EB
A) 220 KV C.T.
B) 132 KV C.T.

SR.N
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
A) 220 KV
NO
2.78
16.68
B) 132 KV
NO
1.00
6.00
A) 220 KV
NO
0.54
3.24
B) 132 KV
NO
0.38
2.28
2 X 200 MVA, 220 / 132 KV

ICT
NO
729.00
1458.00

A) 220 FOR B/C
SET
7.60
15.20
B) 220 KV FOR ICT
SET
10.70
21.40
C) 220 KV FOR B/S
SET
7.48
7.48
D) 132 FOR B/C
SET
7.60
15.20
E) 132 KV FOR B/S
SET
7.09
7.09
A) TRANSFORMER
BAY
1.61
3.22
B) T/F HV
BAY
2.33
9.32
C) B/C
BAY
1.64
6.56
D) BS
BAY
1.64
3.28
E) PT
BAY
0.45
1.80
A) 220 KV
BAY
18.00
90.00
B) 132 KV
BAY
10.13
50.65
A) 220 KV
BAY
4.00
20.00
B) 132 KV
BAY
3.25
16.25
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING

SR.N
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
I )PERIFERY FENCING
L.S.
15.00
15.00

(SUB-STATION)
L.S.
30.00
30.00
12
SET
12.50
25.00
13
T/F RAIL TRACK
L.S
5.00
10.00
14
BUSBAR PROTECTION
A) 220 KV
SET
81.46
81.46
B) 132 KV
SET
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
SUB TOTAL - I
16
2443.22

ETC.
73.30
SUB TOTAL - II
17
2516.52
CONCRETE FOUNDATION
A) 220 KV
BAY
20.00
100.00
B) 132 KV
BAY
15.00
75.00
L.S
6.00
12.00
18
6% ON SUB TOTAL-II)
150.99
19
ERECTION CHARGES (@
ITEM NO.17)
197.27
20

ERECTION CHARGES
SR.NO.19
24.38
GRAND TOTAL
3076.16
3076.16

SR.N
O.
1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
I) T/F
NO
19.83
39.66
II ) B/C
NO
19.83
39.66
III) B/S
NO
19.83
19.83
I) T/F
NO
10.08
20.16
II ) B/C
NO
10.08
20.16
III) B/S
NO
10.08
10.08
I) T/F
NO
3.79
22.74
II) B/C
NO
3.79
15.16
III) B/S
NO
3.79
7.58
IV) P.T.
NO
3.79
7.58
I) T/F
NO
2.46
14.76
II) B/C
NO
2.46
9.84
III) B/S
NO
2.46
4.92
IV) P.T.
NO
2.46
4.92
I) T/F
NO
3.67
22.02
II ) B/C
NO
3.67
22.02
III) B/S
NO
3.67
11.01
I) T/F
NO
0.97
5.82
II ) B/C
NO
0.97
5.82
III) B/S
NO
0.97
2.91
A) 220 KV CIRCUIT
BREAKER
B) 132 KV CIRCUIT
BREAKER
A) 220 KV ISOLATOR
WITHOUT EB
B) 132 KV ISOLATOR
WITHOUT EB
A) 220 KV C.T.
B) 132 KV C.T.

SR.N
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
A) 220 KV
NO
2.78
16.68
B) 132 KV
NO
1.00
6.00
A) 220 KV
NO
0.54
3.24
B) 132 KV
NO
0.38
2.28
2 X 200 MVA, 220 / 132 KV

ICT
NO
508.00
1016.00

A) 220 FOR B/C
SET
7.60
15.20
B) 220 KV FOR ICT
SET
10.70
21.40
C) 220 KV FOR B/S
SET
7.48
7.48
D) 132 FOR B/C
SET
7.60
15.20
E) 132 KV FOR B/S
SET
7.09
7.09
A) TRANSFORMER
BAY
1.61
3.22
B) T/F HV
BAY
2.33
9.32
C) B/C
BAY
1.64
6.56
D) BS
BAY
1.64
3.28
E) PT
BAY
0.45
1.80
A) 220 KV
BAY
18.00
90.00
B) 132 KV
BAY
10.13
50.65
A) 220 KV
BAY
4.00
20.00
B) 132 KV
BAY
3.25
16.25
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING

SR.N
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
I )PERIFERY FENCING
L.S.
15.00
15.00

(SUB-STATION)
L.S.
30.00
30.00
12
SET
12.50
25.00
13
T/F RAIL TRACK
L.S
5.00
10.00
14
BUSBAR PROTECTION
A) 220 KV
SET
81.46
81.46
B) 132 KV
SET
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
SUB TOTAL - I
16
2001.22

ETC.
60.04
SUB TOTAL - II
17
2061.26
CONCRETE FOUNDATION
A) 220 KV
BAY
20.00
100.00
B) 132 KV
BAY
15.00
75.00
L.S
6.00
12.00
18
6% ON SUB TOTAL-II)
123.68
19
ERECTION CHARGES (@
ITEM NO.17)
164.12
20

ERECTION CHARGES
SR.NO.19
20.29
GRAND TOTAL
2556.35
2556.35
BREAK UP ESTIMATE OF 220/132-110 KV, 2 X 200 MVA ICT

AT 220/132-110/33 KV SUBSTATION
SR.N
O.
1
PARTICULARS
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
I) T/F
NO
19.83
39.66
II ) B/C
NO
19.83
39.66
III) B/S
NO
19.83
19.83
I) T/F
NO
10.08
20.16
II ) B/C
NO
10.08
20.16
III) B/S
NO
10.08
10.08
I) T/F
NO
3.79
22.74
II) B/C
NO
3.79
15.16
III) B/S
NO
3.79
7.58
IV) P.T.
NO
3.79
7.58
I) T/F
NO
2.46
14.76
II) B/C
NO
2.46
9.84
III) B/S
NO
2.46
4.92
IV) P.T.
NO
2.46
4.92
I) T/F
NO
3.67
22.02
II ) B/C
NO
3.67
22.02
III) B/S
NO
3.67
11.01
I) T/F
NO
0.97
5.82
II ) B/C
NO
0.97
5.82
III) B/S
NO
0.97
2.91
A) 220 KV CIRCUIT
BREAKER
B) 132 KV CIRCUIT
BREAKER
A) 220 KV ISOLATOR
WITHOUT EB
B) 132 KV ISOLATOR
WITHOUT EB
A) 220 KV C.T.
B) 132 KV C.T.

SR.N
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
A) 220 KV
NO
2.78
16.68
B) 132 KV
NO
1.00
6.00
A) 220 KV
NO
0.54
3.24
B) 132 KV
NO
0.38
2.28
2 X 200 MVA, 220 / 132110 KV ICT
NO
807.00
1614.00

A) 220 FOR B/C
SET
7.60
15.20
B) 220 KV FOR ICT
SET
10.70
21.40
C) 220 KV FOR B/S
SET
7.48
7.48
D) 132 FOR B/C
SET
7.60
15.20
E) 132 KV FOR B/S
SET
7.09
7.09
A) TRANSFORMER
BAY
1.61
3.22
B) T/F HV
BAY
2.33
9.32
C) B/C
BAY
1.64
6.56
D) BS
BAY
1.64
3.28
E) PT
BAY
0.45
1.80
A) 220 KV
BAY
18.00
90.00
B) 132 KV
BAY
10.13
50.65
A) 220 KV
BAY
4.00
20.00
B) 132 KV
BAY
3.25
16.25
10
PARTICULARS
P.T.
LIGHTENING ARRESTOR
CONTROL CABLE
STRUCTURES
EARTHING & LIGHTING

SR.N
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
I )PERIFERY FENCING
L.S.
15.00
15.00

(SUB-STATION)
L.S.
30.00
30.00
12
SET
12.50
25.00
13
T/F RAIL TRACK
L.S
5.00
10.00
14
BUSBAR PROTECTION
A) 220 KV
SET
81.46
81.46
B) 132 KV
SET
81.46
81.46
A) 220 KV
BAY
10
8.00
80.00
B) 132 KV
BAY
10
6.00
60.00
11
15
PARTICULARS
FENCING
SUB TOTAL - I
16
2599.22

ETC.
77.98
SUB TOTAL - II
17
2677.20
CONCRETE FOUNDATION
A) 220 KV
BAY
20.00
100.00
B) 132 KV
BAY
15.00
75.00
L.S
6.00
12.00
18
6% ON SUB TOTAL-II)
160.63
19
ERECTION CHARGES (@
ITEM NO.17)
208.97
20

ERECTION CHARGES
SR.NO.19
25.83
GRAND TOTAL
3259.63
3259.63
Estimate of 2 x 100 MVA, 220/132 KV ICTs at proposed 220KV Sub-Station

(Three Bus at HV & Two Bus at LV)
Sr.No
Particulars
Unit
Qty.
Rate/Per
Unit
Amount in Rs.
Lakhs
Circuit breaker
a) 220 KV (T/F)
No.
b) 132 KV (T/F)
No.
19.83
39.66
10.08
20.16
19.83
19.83
19.83
19.83
10.08
20.16
10.08
10.08
3.79
30.32
3.79
7.58
3.79
11.37
3.79
7.58
2.46
14.76
2.46
9.84
2.46
4.92
2.46
4.92
3.67
22.02
3.67
11.01
3.67
11.01
0.97
5.82
0.97
5.82
0.97
2.91
2.78
16.68
1.00
6.00
Circuit breaker
a) 220 KV (TBC)
No.
b) 220 KV (B.C.)
No.
c) 132 KV (B.C.)
No.
d) 132 KV (B. S.)
No.

a) 220 KV (T/F Bay)
Set
b) 220 KV (TBC)
Set
c) 220 KV (B.C.)
Set
d) 220 KV (P.T.)
Set
a) 132 KV (T/F Bay)
Set
b) 132 KV (BC)
Set
c) 132 KV (B.S.)
Set
d) 132 KV (PT)
Set
Current Transformers
a) 220 KV (T/F Bay)
No.
b) 220 KV (TBC)
No.
c) 220 KV (B.C.)
No.
a) 132 KV (T/F Bay)
No.
b) 132 KV (B.C.)
No.
c) 132 KV (B.S.)
No.
Potential Transformer
a) 220 KV
No.
b) 132 KV
No.

Sr.No
Particulars
Unit
Qty.
a) 220 KV (T/F Bay)
No.
b) 132 KV (T/F Bay)
No.
No.
b) 220 KV (TBC)I/II/III
No.
c) 220 KV (B.C.) I/II/III
No.
d) 220 KV B.B. Protection (numerical)

I/II/IIII
No.
e) 132 KV (T/F LV) I/II/III
No.
f) 132 KV (BC) I/II/III
No.
g) 132 KV (BS) I/II/III
No.
h) 132 KV Busbar protection

(numerical) I/II/III
No.
3.24
0.38
2.28
351.00
702.00
III)
12.21
24.42
III)
6.20
6.20
III)
7.60
7.60
III)
92.32
92.32
II)
11.52
23.04
II)
7.60
15.20
II)
7.09
7.09
II)
81.46
81.46
Structures
b) 132 KV (I/II/III)
10
0.54
Control & Relay Panel
a) 220 KV (I/II/III)
I.C. Transformer
a) 220 KV (T/F HV) I/II/III
Amount in Rs.
Lakhs
Lightening Arrestor
100 MVA, 220/132 KV

7
Rate/Per
Unit
Bay
I)
14.25
II)
18.00
III)
24.75
I)
8.25
II)
10.13
III)
12.00
Bay
99.00
50.65
Control Cable
A) TRANSFORMER
BAY
B) T/F HV
BAY
C) B/C
BAY
D) BS
BAY
E) PT
BAY
1.61
3.22
2.33
9.32
1.64
6.56
1.64
3.28
0.45
1.80
Busbar & Insulators (Twin conductor bus)

Bay
8
Bay
10
I)
7.50
II)
8.00
III)
9.00
I)
5.50
II)
6.00
72.00
60.00

Sr.No
Particulars
Unit
Qty.
Rate/Per
Unit
III)
7.00
Amount in Rs.
Lakhs

Sr.No
Particulars
Unit
Qty.
Rate/Per
Unit
Amount in Rs.
Lakhs
11
Rail Track
L.S.
5.00
10.00
12
Firefighting equipments
Set
12.50
25.00
Earthing & Lighting

a) 220 KV Bay
Bay
4
b) 132 KV Bay
Bay
5
I)
3.25
II)
4.00
III)
4.60
I)
2.60
II)
3.25
III)
381.75
18.40
16.25
BW Fencing (Periphery) Chainlink Fencing (Sub-station)

a) BW Fencing with (Perphery)
L.S.
L.S.
15.00
b) Chain Link Fencing (Sub-station)
L.S.
L.S.
30.00
SUB TOTAL - I
13
15
30.00
1687.61
Spares for CB, CT, LA, PT etc
50.63
SUB TOTAL - II
14
15.00
1738.24
Transportation to site 5%, Insurance

1% (Total 6% on Subtotal - II
104.29
Concreting for foundation

a) 220 KV Bay (I/II/III)
Bay
20.00
80.00
b) 132 KV Bay
Bay
15.00
75.00
c) Transformer Plinth
No.
6.00
12.00
SUB TOTAL - III
2009.53
16
Erection Charges @ 7.5% on Subtotal I and item no.15
139.10
17
Service tax on erection charges

(12.36%) item no. 16
GRAND TOTAL
17.19
2165.82

Sr.No
Particulars
Unit
Qty.
Rate/Per
Unit
Amount in Rs.
Lakhs
Circuit breaker
a) 220 KV (T/F)
No.
19.83
39.66
b) 132 KV (T/F)
No.
10.08
20.16
a) 220 KV (TBC)
No.
19.83
19.83
b) 220 KV (B.C.)
No.
19.83
19.83
c) 132 KV (B.C.)
No.
10.08
20.16
d) 132 KV (B. S.)
No.
10.08
10.08
a) 220 KV (T/F Bay)
Set
3.79
30.32
b) 220 KV (TBC)
Set
3.79
7.58
c) 220 KV (B.C.)
Set
3.79
11.37
d) 220 KV (P.T.)
Set
3.79
7.58
a) 132 KV (T/F Bay)
Set
2.46
14.76
b) 132 KV (BC)
Set
2.46
9.84
c) 132 KV (B.S.)
Set
2.46
4.92
d) 132 KV (PT)
Set
2.46
4.92
a) 220 KV (T/F Bay)
No.
3.67
22.02
b) 220 KV (TBC)
No.
3.67
11.01
c) 220 KV (B.C.)
No.
3.67
11.01
a) 132 KV (T/F Bay)
No.
0.97
5.82
b) 132 KV (B.C.)
No.
0.97
5.82
c) 132 KV (B.S.)
No.
0.97
2.91
a) 220 KV
No.
2.78
16.68
b) 132 KV
No.
1.00
a) 220 KV (T/F Bay)
No.
0.54
3.24
b) 132 KV (T/F Bay)
No.
0.38
2.28
No.
508.00
1016.00
Circuit breaker
Potential Transformer
Lightening Arrestor
I.C. Transformer
Control & Relay Panel
200 MVA, 220/132 KV

a) 220 KV (T/F HV) I/II/III
b) 220 KV (TBC)I/II/III
No.
c) 220 KV (B.C.) I/II/III
No.
d) 220 KV B.B. Protection (numerical)

I/II/IIII
No.
e) 132 KV (T/F LV) I/II/III
No.
f) 132 KV (BC) I/II/III
No.
g) 132 KV (BS) I/II/III
No.
h) 132 KV Busbar protection

(numerical) I/II/III
No.
III)
12.21
24.42
III)
6.20
6.20
III)
7.60
7.60
III)
92.32
92.32
II)
11.52
23.04
II)
7.60
15.20
II)
7.09
7.09
II)
92.32
92.32

Sr.No
Particulars
Unit
Qty.
Bay
4
Bay
5
10
Amount in Rs.
Lakhs
Structures
Rate/Per
Unit
I)
14.25
II)
18.00
III)
24.75
I)
8.25
II)
10.13
III)
12.00
99
50.65
Control Cable
A) TRANSFORMER
BAY
1.61
3.22
B) T/F HV
BAY
2.33
9.32
C) B/C
BAY
1.64
6.56
D) BS
BAY
1.64
3.28
E) PT
BAY
0.45
1.80
Busbar & Insulators (Twin conductor bus)

Bay
8
Bay
10
I)
7.50
II)
8.00
III)
9.00
I)
5.50
II)
6.00
III)
7.00
72.00
60.00
11
Rail Track
L.S.
5.00
10.00
12
Firefighting equipments
Set
12.50
25.00
Earthing & Lighting

Bay
a) 220 KV Bay
4
b) 132 KV Bay
Bay
5
I)
3.25
II)
4.00
III)
4.60
I)
2.60
II)
3.25
III)
392.61
18.40
16.25
BW Fencing (Periphery) Chainlink Fencing (Sub-station)

a) BW Fencing with (Perphery)
L.S.
b) Chain Link Fencing (Sub-station)
L.S.
L.S.
15.00
L.S.
30.00
SUB TOTAL - I
13
15
30.00
2012.47
Spares for CB, CT, LA, PT etc
60.37
SUB TOTAL - II
14
15.00
2072.84
Transportation to site 5%, Insurance

1% (Total 6% on Subtotal - II
124.37
Concreting for foundation

a) 220 KV Bay (I/II/III)
Bay
20.00
80.00
b) 132 KV Bay
Bay
15.00
75.00
c) Transformer Plinth
No.
6.00
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
GRAND TOTAL
20.20
2547.87
BREAK UP ESTIMATE OF 220/132 KV ICT either 100 MVA / 200 MVA

AND 2 x 50 MVA 220/33 KV AT 220/132/33 KV S/S
SR.N PARTICULARS
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
A) 220 KV T/F H.V.
NO
19.83
39.66
B) 33 KV(T/F LV & BS)
NO
2.61
7.83
33 KV BYPASS ISOLATOR
WITHOUT EB
NO
0.68
4.08
ISOLATOR WITHOUT EB
A) 220 KV T/F H.V.
NO
3.79
22.74
B) 33 KV (T/F LV & BS)
NO
0.68
5.44
A) 220 KV T/F H.V.
NO
3.67
22.02
B) 33 KV (T/F LV & BS)
NO
0.26
2.34
NO
0.21
1.26
A) 220 KV
NO
0.54
3.24
B) 33 KV
NO
0.04
0.24
NO
299.00
598.00
A) 220 KV FOR T/F
SET
10.00
20.00
B) 33 KV FOR B/S
SET
0.77
0.77
A) TRANSFORMER
BAY
1.61
3.22
B) 220 KV T/F HV
BAY
2.33
4.66
C)33KV T/F LV
BAY
0.80
1.60
D)33KV BS
BAY
0.80
0.80
E)33KV PT
BAY
0.21
0.42
CIRCUIT BREAKER
CURRENT TRANSFORMER
P.T.
A) 33 KV
LIGHTENING ARRESTOR
POWER TRANSFORMER
A) 2 X 50 MVA, 220 / 33
KV
CONTROL CABLE

SR.N PARTICULARS
O.
UNIT
QTY.
RATE/UNIT
AMOUNT
RS.IN LAKHS
A) 220 KV
BAY
18.00
36.00
BAY
3.75
11.25
11
SET
7.50
15.00
12
EARTHING & LIGHTING

A) 220 KV
BAY
4.00
8.00
BAY
0.70
2.10
13
T/F RAIL TRACK
L.S
5.00
10.00
14
STATION T/F
SET
4.31
8.62
15
AC DIST.BOARD.
NO
4.92
9.84
16
BATTERY, BATTERY
CHARGER DC DIST.BOARD
ALONGWITH E/F
ANNUNCIATOR &
PORTABLE E/F DETECTOR.
SET
7.12
7.12
17

A) 220 KV
BAY
8.00
32.00
BAY
0.80
4.80
10
STRUCTURES
SUB TOTAL - I
18
883.05

ETC.
26.49
SUB TOTAL - II
19
20
909.54
CONCRETE FOUNDATION
A) 220 KV
BAY
20.00
40.00
BAY
5.00
15.00
L.S
6.00
12.00
6% ON SUB TOTAL-II)
54.57

SR.N PARTICULARS
O.
21
ERECTION CHARGES (@
ITEM NO.19)
22

ERECTION CHARGES
SR.NO.21
UNIT
QTY.
RATE/UNIT
71.25
8.81
GRAND TOTAL
TOTAL COST OF SUBSTATION WORK RS.
AMOUNT
RS.IN LAKHS
1111.17
LAKHS
1111.17
NOTE : TWIN CONDUCTOR SYSTEM IS USED FOR 220KV AND 33KV BUS. THEREFORE,
2 SETS OF BUSBAR & INSULATORS ARE USED.
Cost Estimate of PLCC Station Equipments for 220 KV System

Sr. NO.
1
Items
Qty.
UpSs Comprising of
i) 48 V, 200 AH Battery and
72396.00
1 Set
Microprocessor based 12/8 lines

EPAX with Telephone Cable and
wiring etc.
Push button Telephones( nos)
PLCC Testing equipment digital

signal level meter, Digital signal
level oscillator, Oscilloscope with
allied assortment etc.
5
6
7
88484.00
329203.93
329203.93
1 Set
5
L.S.
613.15
L.S.
Sub Total-I :
Spares @ 3% on Sub Total- I
Sub Total-II :
Transportation, Insurance @ 6 %
on Sub Total-II
3065.75
600000.00
1093149.68
32794.49
1125944.17
67556.65
Cost of installation, Testing &

Communication @ 7.5% on Sub
Total-I
Service Tax ( 12.36 % on item 7 )
Grand Total in Rs.
Grand Total in Rs. Lakhs
Say Rs.
Amount in
Rs.
160880.00
ii) 48 V, 50 A, Battery charger with

D.C. Board
2
Unit Rate
in Rs.
81986.23
10133.50
1285620.54
12.86
12.86 Lakhs
Page no. : 76
Cost Estimate of PLCC Station Equipments for 132 KV or 100 KV System

Sr. NO.
1
Items
Qty.
UpSs Comprising of
i) 48 V, 200 AH Battery and
1 Set
5.00
6.00
7.00
8.00
Microprocessor based 12/8 lines

EPAX with Telephone Cable and
wiring etc.
Push button Telephones( nos)
160880.00
88484.00
1 Set
329203.93
613.15
PLCC Testing equipment digital

signal level meter, Digital signal
level oscillator, Oscilloscope with
allied assortment etc.
Sub Total-I :
Spares @ 3% on Sub Total- I
Sub Total-II :
Transportation, Insurance @ 6
% on Sub Total-II
L.S.
L.S.
329203.93
3065.75
600000.00
1093149.68
32794.49
1125944.17
67556.65
Cost of installation, Testing &

Communication @ 7.5% on Sub
Total-I
Service Tax ( 12.36 % on item 7 )
81986.23
10133.50
Grand Total in Rs.

Say Rs.
Amount in
Rs.
72396.00
ii) 48 V, 50 A, Battery charger

with D.C. Board
2
Unit Rate in
Rs.
1285620.54
12.86
12.86 Lakhs
Page no. : 77
Standard Cost Estimate of PLCC Line Equipments on One

End of 220 KV Trans.Lines
Sr.
No.
1
Equipment
Wave trap 1250 A/0.5
mH with three
connecting clamps
Unit Rate in
Rs.
464023.43
Coupling Capacitors for

220 KV
224278.85
448557.70
Co-axial cable 75 ohms

unbalanced
0.5
Km
116790.00
58395.00
Twin channel carrier

set
Protection Coupler
Double Circuit
634406.00
634406.00
5
6
7
8
10
11
Qty
Coupling Device for

1 Set
phase to phase
coupling (200W)
Cost of civil works
L.S.
Sub Total- I :
Cost of spares (@ 3% )
34018.15
L.S.
Sub Total-II :
Transportation,
Insurance @ 6 % on
Sub Total-II
Cost of installation
testing and
commissioning @ 7.5%
on Sub Total-I
Service Tax ( 12.36 %
on item no 10 )
Grand Total in Rs.
Say Rs.
Amount in
Rs.
928046.86
34018.15
15000.00
2118423.71
63552.71
2181976.42
130918.59
158881.78
19637.79
2491414.58
24.91
24.91 Lakhs
Page no. : 78
Standard Cost Estimate of PLCC Line Equipments on One End

of 132 KV or 100 KV Trans.Lines
Sr.
No.
Equipment
Qty
Unit Rate in
Rs.
Amount in
Rs.
Wave trap 630 A/0.5

mH with three
connecting clamps
433972.30
867944.60
Coupling Capacitors for

132 KV
145632.88
291265.77
Co-axial cable 75 ohms

unbalanced
0.5
Km
116790.00
58395.00
Twin channel carrier

set
634405.70
634405.70
5
6
7
8
10
11
Protection Coupler
Double Circuit
1 Set
Coupling Device for
phase to phase
coupling (200W)
Cost of civil works
L.S.
Sub Total- I :
Cost of spares (@ 3% )
34018.15
L.S.
Sub Total-II :
Transportation,
Insurance @ 6 % on
Sub Total-II
Cost of installation
testing and
commissioning @ 7.5%
on Sub Total-I
Service Tax ( 12.36 %
on item no 10 )
Grand Total in Rs.
Say Rs.
34018.15
15000.00
1901029.21
57030.88
1958060.09
117483.61
142577.19
17622.54
2235743.43
22.36
22.36 Lakhs
Page no .: 79
Cost of Batteries
Amt in Rs.
Sr.No
Items
.
Unit CPA Tender Base Date/AT

Cost Rs.
ref.
Projected rate
Price Variation
with IEEMA PV
as per IEEMA
as on MARCH in % age
08
110 V,10 A ( Load ) + 20 A Boost

Charger alongwith DCDB
135000
April 07 /T0703/0107
0.55%
135742.50
48 V ,300 A float cum Boost Charger

alongwith DCDB.
627000
Sept 05/T0705/0414
26.02%
790145.40
48 V ,50 A float cum Boost Charger

alongwith DCDB.
88000
April 07 /T0704/0107
0.55%
88484.00
729000
April 07 /T0703/0107
0.55%
733009.50
446000
April 07 /T0703/0107
0.55%
448453.00
165000
April 07 /T0701/0107
0.55%
165907.50
205000
April 07 /T0703/0107
0.55%
206127.50
72000
April 07 /T0703/0107
0.55%
72396.00
293000
April 07 /T0703/0107
0.55%
294611.50
200 V ,500 AH Lead acid stationary

4 battery complete set with all
accessories
accessories
accessories
accessories
accessories
accessories
10
220 V,40 A ( Load ) + 50 A Boost

614000
April 07 /T0703/0107
0.55%
617377.00
11
220 V,20 A ( Load ) + 30 A Boost

209000
Sept 05/T0705/0414
26.02%
263381.80
Sr No Substation
1
2
220 kV
132 / 110 kV
Battery Cost
Rs. in Lakhs
4.48+2.63
7.12
1.36 + 1.66
3.02
Page no. : 80
Unit rate of PLCC Equipments

Sr.
Items
No.
Unit CPA
Tender Cost
in Rs.
Price
Variation
Base Date/AT
as per
ref.
IEEMA in
% age
Projected rate
with IEEMA PV
as on MARCH-07
Line Traps 2000A / 1.0.0 mH
885656.00
July-05 /T16.79%
0703/0405
1034357.64
Line Traps 1250A / 0.5.0 mH
436440.40
April 07 /T0705/0207
6.32%
464023.43
Line Traps 630 A / 0.5.0 mH
408175.60
April 07 /T0705/0207
6.32%
433972.30
Coupling Capacitor 220 kV
210947.00
April 07 /T0705/0207
6.32%
224278.85
Coupling Capacitor 132 kV
136976.00
April 07 /T0705/0207
6.32%
145632.88
Coupling Devices 640 Watts
44340.00
July-05 /T16.79%
0703/0405
51784.69
Coupling Devices 200 Watts
31996.00
April 07 /T0705/0207
34018.15
H.F. Cable 75 Ohm in kM
100000.00
July-05 /T16.79%
0703/0405
116790.00
PLC Terminal 40 W T/C with Protection

Coupler
596694.60
April 07 /T0705/0207
6.32%
634405.70
10
PLC Terminal 40 W S/C with

Protection Coupler
485327.00
April 07 /T0705/0207
6.32%
515999.67
11
PLC Terminal 20 W S/C without

Protection Coupler
343675.00
July-05 /T16.79%
0703/0405
401378.03
12 EPAX 20/8
398080.00
July-05 /T16.79%
0703/0405
464917.63
13 EPAX 12/8
309635.00
April 07 /T0705/0207
329203.93
14 Push Button Telephone
525.00
6.32%
6.32%
July-05 /T16.79%
0703/0405
613.15
Page no. : 81
BREAK UP SCADA SYSTEM

SR.NO.
PARTICULARS
SCADA SCADA SYSTEM COMPRISING

OF
BASE SERVER CUM WORK STATION
COMPRISING PENTIUM PC 2.8 GHZ 1.44
MB FDD 1 GB RAM, 80 GB HARD DISC,
COMBO DRIVE(CD RAM & DVD R/W), 21"
TFT MONITOR, KEY BOARD, MOUSE AND
LICENCED OPERATING SYSTEM.
A)
UNIT
RATE
PER
UNIT
SET
QTY. AMOUNT IN RS.

LAKHS
B)
SCADA SOFTWARE
SET
21
21
C)
BAY CONTROLLER/RTU, GPS CLOCK,

PARALLEL REDUDANT UPS SYSTEM (MIN
5 HOURS BACKUP)
SET
30
30
D)
LAN SWITCH, OPTICAL FIBRE CABLES,

CONTROL CABLES, A3 SIZE
PRINTER(LASERJET, COLOUR), A4 SIZE
DOT MATRIX PRINTER, FURNITURE FOR
SCADA SYSTEM
SET
E)
LAPTOP WITH MAINTAINANCE

SOFTWARE OF LATEST HARDWARE
CONFIGURATION
SET
F)
ETC OF SCADA SYSTEM
SET
TOTAL RS.
70
PAGE O 82
Rs. in Lakhs
Cost Estimate of Civil works ( 2008-2009 )

Sr.
No.
1
Particulars
Land Acquisition
(a) Agriculture
(b) MIDC
Min
Max
(c) Urban
220 KV
Sub-station
132 KV
Sub-station
100.00
70.00
100.00
800.00
50.00
300.00
300.00
200.00
33 kV
220 KV
Bay
extention
132 KV
Bay
extention
8.00
4.00
Land Development with

UCR/RCC retaining wall
and step wall etc.
90.00
65.00
7.00
5.00
Control Room
Building/Store shed/
A.C.Plant etc.
80.00
60.00
7.00
6.00
Staff Quarters
75.00
50.00
3.00
3.00
Cable Trench
30.00
25.00
3.00
3.00
Electrification
(@ 7.5% on item 3&4)
11.63
8.25
0.75
0.68
Water supply and

drainageetc. (LS)
30.00
25.00
1.00
1.00
Roads etc. (WBM and

Asphalting)
25.00
20.00
2.00
1.50
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
15.00
10.00
2.00
30.00
15.00
3.00
12
Fencing
Periphery fencing
Chain-link fencing
( Sub-Station)
Rs. in Lakhs
Cost Estimate of Civil works ( 2008-2009 )

Sr.
No.
220 KV
Sub-station
132 KV
Sub-station
33 kV
220 KV
Bay
extention
132 KV
Bay
extention
80.00
60.00
5.00
20.00
15.00
b) Concrete for T/F Plenth
6.00
6.00
3.00
Furniture in Control
room, Office & Rest room
10.00
10.00
2.50
2.50
0.50
0.50
822.63
580.25
28.75
23.18
1622.63
880.25
922.63
630.25
622.63
450.25
Particulars
a) Concrete for foundation

(I/II/III)
For 220 kV- Rs.20 lakhs
13
/ Bay
For 132 kV- Rs.15 lakhs
/ Bay
14
Material required for

pantry such as LPG
15 connection, Utensiles,
Crockery, Shelf
Refridgerator etc.
16
TV, Set Top Box / Dish

Antena
17 Total
(i) For Urban land
(ii) For MIDC land
Max
Min
(iii) For Agri land
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
(1) Urban land
Rs. 500 per Sq.mt.
(2) MIDC land
Rs. 300 to 700 per Sq.mt.
(3) Agriculture land - lump sum.

Reference : Civil works cost data from Karad received vide letetr no 101 dt 08.04.2008
Page83-84
Cost of the line conductor & Towers
Price of material as
Sr.
No
Conductor
Cost of the
on
AT no. with date / Base
Cost
31 st March2008
conductor
escalation
Date
by using IEEMA
per km.
index
0.2 ACSR " Panther " conductor
118753.00
T-0807/0507/ JUL 07
(with 5 % rise)
5937.65
124690.65
0.4 ACSR " Zebra " conductor
214144.00
T-0807/0507/ JUL 07
(with 5 % rise)
10707.20
224851.20
0.5 ACSR " Moose " conductor
260121.00
T-0807/0507/ JUL 07
(with 5 % rise)
13006.05
273127.05
80 sq.mm. AAA conductor
285/ 525 sq.mm AAA conductor
254646.00
560 sq.mm. AAA conductor with

steel drum
257791.00
T-0812 /1107 / Jan 08
257791.00
560 sq.mm. AAA conductor with

wooden drum
254646.00
T-0812 /1107 / Jan 08
254646.00
7 / 3.15 mm G.S. earth wire
27826.00
T-0808/0507/ JUL 07
(with 5 % rise)
1391.30
29217.30
10 7 / 3.66 mm G.S. earth wire
27594.59
T-0802 dt Jul.06/Apr 06
( with 10 % rise)
2759.46
30354.05
Price of material as
on 31 st March
2008 by using
IEEMA index
Sr.
No
Structure material
36081.00
T-0812 /1107 / Jan 08
36081.00
--
254646.00
Cost of the
Structure
per
Metric Ton.
AT no. with date
IEEMA
index
220 KV / 132 KV / 33 KV
Substation Gantry Structures
56330.00
T-702/0106/ June 06
0.23
69207.04
Nut & Bolts
65526.00
T-702/0106/ June 06
0.23
80505.24
220 KV / 132 KV D/c &

Horizontal Towers.
54758.00
T-708/707/ SEPT 07
0.13
61843.69
Nut & Bolts
70325.00
T-708/707/ SEPT 07
0.13
79425.06
PAGE NO 85
COST OF CASTING FOUNDATION FOR VARIOUS 220 KV TOWERS FOR 10 KM LONG LINE
Sr.
No.
Type of
Foundation
Quantity
(Nos.)
220 KV D/C Line

Unit Rate
Cost (Rs.)
220 KV M/C Line

Unit Rate
Cost (Rs.)
Foundation for
Tower Type 'DA' in
Black Cotton Soil
15
175000
2625000
375000
5625000
Fissured Rock
90000
180000
110000
220000
Foundation for
Tower Type 'DB' in
Black Cotton Soil
240000
960000
475000
1900000
Fissured Rock
115000
115000
150000
150000
Foundation for
Tower Type 'DC' in
Black Cotton Soil
260000
1040000
625000
2500000
Fissured Rock
175000
175000
250000
250000
Foundation for
Tower Type 'DD' in
Black Cotton Soil
350000
2100000
750000
4500000
Fissured Rock
210000
210000
275000
275000
Foundation for Special

Tower
LS
350000
350000
450000
450000
Benching and Retaining

Wall
Excavation in Normal,
Yellow, Black Cotton,
Sandy soil (per m 3)
600
200
120000
200
120000
Excavation in Fissured
Rock (per m 3)
150
450
67500
450
67500
Concreting (1:3:6 Mix)

(per m3)
15
4500
67500
4500
67500

(per m3)
50
5500
275000
5500
275000
Steel Reinforcement
(per MT)
30000
120000
30000
120000
TOTAL
8405000
16520000
PAGE NO 86
COST OF CASTING FOUNDATION FOR VARIOUS 132 KV TOWERS FOR 10 KM LONG LINE
Sr.
No.
Type of
Foundation
Quantity
(Nos.)
132 KV D/C Line

Unit Rate
Cost (Rs.)
132 KV M/C Line

Unit Rate
Cost (Rs.)
Foundation for
Tower Type 'P' in
Black Cotton Soil
15
125000
1875000
240000
3600000
Fissured Rock
65000
130000
75000
150000
Foundation for
Tower Type 'Q' in
Black Cotton Soil
175000
700000
250000
1000000
Fissured Rock
90000
90000
110000
110000
Foundation for
Tower Type 'R' in
Black Cotton Soil
190000
760000
300000
1200000
Fissured Rock
110000
110000
150000
150000
Foundation for
Tower Type 'S' in
Black Cotton Soil
290000
1740000
410000
2460000
Fissured Rock
150000
150000
210000
210000
Foundation for Special

Tower
LS
300000
300000
400000
400000
Benching and Retaining

Wall
Excavation in Normal,
Yellow, Black Cotton,
3
Sandy soil (per m )
600
200
120000
200
120000
Excavation in Fissured
Rock (per m 3)
150
450
67500
450
67500

(per m3)
15
4500
67500
4500
67500

(per m3)
50
5500
275000
5500
275000
Steel Reinforcement
(per MT)
30000
120000
30000
120000
TOTAL
6505000
9930000
PAGE NO 87
COST OF INSULATORS & HARDWARES FOR 10 KM LENGTH OF 220 KV LINE
Sr.
No.
1
Item
Unit Rate
220 KV S/C Line
220 KV D/C Line
220 KV M/C Line
(in Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Quantity (nos.)
Cost (Rs.)
Disc Insulator
(Antifog type)
70 KN
768
810
622080
1620
1244160
3240
2488320
120 KN
828
1620
1341360
3240
2682720
6480
5365440
Insulator Hardware
(For 0.4 ACSR Zebra)
SSN/SSA
1706
54
92124
108
184248
216
368496
STN/STA
1893
102
193086
204
386172
408
772344
DTN/DTA
4109
12
49308
24
98616
48
197232
DSN/DSA
2897
17382
12
34764
24
69528
Conductor Accessories
(For 0.4 ACSR Zebra)
Mid Span Comp. Joint
606
15
9090
30
18180
60
36360
Repair Sleeves
188
10
1880
20
3760
40
7520
P.A.Rod
1176
60
70560
120
141120
240
282240
Vibration Damper
457
216
98712
432
197424
864
394848
Earthwire Accessories
(For 7/3.15 mm E/W)
Suspension Clamp
338
20
6760
20
6760
20
6760
Tension Clamp
357
38
13566
38
13566
38
13566
83
498
498
498
Earth Bond
470
56
26320
56
26320
56
26320
TOTAL
2542726
5038308
10029472
PAGE NO 88
COST OF INSULATORS & HARDWARES FOR 10 KM LENGTH OF 132 KV LINE
Sr.
No.
1
Item
Unit Rate
132 KV S/C Line
(in Rs.) Quantity (nos.) Cost (Rs.)
132 KV D/C Line

Quantity (nos.) Cost (Rs.)
132 KV M/C Line

Quantity (nos.)
Cost (Rs.)
Disc Insulator
(Antifog type)
70 KN
768
540
414720
1080
829440
2160
1658880
120 KN
828
1080
894240
2160
1788480
4320
3576960
Insulator Hardware
(For 0.2 ACSR Panther)
SSN/SSA
1232
54
66528
108
133056
216
266112
STN/STA
1224
102
124848
204
249696
408
499392
DTN/DTA
3440
12
41280
24
82560
48
165120
DSN/DSA
2767
16602
12
33204
24
66408
Conductor Accessories
(For 0.2 ACSR Panther)
360
15
5400
30
10800
60
21600
Repair Sleeves
119
10
1190
20
2380
40
4760
P.A.Rod
561
60
33660
120
67320
240
134640
Vibration Damper
256
216
55296
432
110592
864
221184
Earthwire Accessories
(For 7/3.15 mm E/W)
Suspension Clamp
338
20
6760
20
6760
20
6760
Tension Clamp
357
38
13566
38
13566
38
13566
83
498
498
498
Earth Bond
470
56
26320
56
26320
56
26320
TOTAL
1700908
3354672
6662200
PAGE NO 89
UPDATED RATES OF INSULATOR HARDWARES AND CONDUCTOR ACCESSORIES BASED ON IEEMA INDEX OF 31.3.08
T0804/0407 / JULY 07
T0805/0407 / JULY 07
Sr.
No
1)
2)
3)
4)
5)
6)
7)
8)
9)
10)
11)
12)
Name of Item
SSN
SSA
DSN
DSA
STN
STA
DTN
DTA
MSCJ
Repair Sleeves
P.A.Rod
Vibration Damper
% variation as per
IEEMA index as
on 31.03.08
1.52%
1.52%
1.52%
1.52%
1.52%
1.52%
1.52%
1.52%
7.39%
7.39%
7.39%
1.52%
0.4 ACSR Zebra

FOR rate as
on July 07
1446.00
1680.00
2485.00
2854.00
1645.00
1865.00
3805.00
4047.00
564.00
175.00
1095.00
450.00
0.2 ACSR Panther
FOR rate as
on 31.03.2008
1467.98
1705.54
2522.77
2897.38
1670.00
1893.35
3862.84
4108.51
605.68
187.93
1175.92
456.84
FOR rate as
on July 07
1021.00
1214.00
2396.00
2726.00
1206.00
1135.51
3013.00
3388.00
335.00
111.00
522.00
252.00
UPDATED RATES OF EARTHWIRE ACCESSORIES BASED ON IEEMA INDEX OF 31.3.08
T0806/0407 / JULY 07
Sr.
No.
1)
2)
3)
4)
Name of Item (Suitable for 7/3.15 mm

Earthwire)
Suspension Clamp
Tension Clamp
MSCJ
Earth Bond
% variation as per
IEEMA index as
on 31.03.08
1.52%
1.52%
1.52%
7.39%
FOR rate as on
July 07
FOR rate as
on 31.03.2008
333.00
352.00
82.00
438.00
338.06
357.35
83.25
470.37
UPDATED RATES OF SUBSTATION INSULATOR HARDWARES BASED ON IEEMA INDEX OF 31.3.08
T0804/0407 / JULY 07
Sr.
No.
1)
2)
3)
4)
5)
Name of Item (Suitable for 0.4 ACSR Zebra)

SS H/W Twin type 330 mm spacing
SS H/W Twin type 225 mm spacing
SS H/W
ST H/W (Comp.) Twin Type 330 mm spacing
ST H/W (Comp.)
% variation as per
IEEMA index as
on 31.03.08
1.52%
1.52%
1.52%
1.52%
1.52%
FOR rate as on
July 07
FOR rate as
on 31.03.2008
1894
1843
679
3204
1466
1922.79
1871.01
689.32
3252.70
1488.28
UPDATED RATES OF BUSPOST INSULATORS BASED ON IEEMA INDEX OF 31.3.08
T0804/0407 / JULY 07
Sr.
No.
Name of Item
1)
2)
3)
4)
5)
6)
70 KN(N)
70 KN(AF)
120 KN(N)
120 KN(AF)
160 KN(N)
160 KN(AF)
FOR rate as
on July 07 /
Mar-08
428.00
768.00
645.00
828.00
770.00
1118.00
NOTE: AS PER IMMEMA INDICES ON MARCH 08, THE PV FOR INSULATOR COMES TO -14.14 % . THEREFORE THE SAME
RATES ARE CONSIDERED FOR MARCH 08
PAGE NO 90
FOR rate as
on 31.03.2008
1036.52
1232.45
2432.42
2767.44
1224.33
1152.77
3058.80
3439.50
359.76
119.20
560.58
255.83
COST OF TOWER ACCESSORIES FOR 10 KM LENGTH OF 220/132 KV LINE

Sr.
Unit Rate
Item
No.
132 KV S/C Line
132 KV D/C Line
132 KV M/C Line
220 KV S/C Line
220 KV D/C Line
220 KV M/C Line
(in Rs.)
Quantity
(nos.)
Cost (Rs.)
Quantity
(nos.)
Cost (Rs.)
Quantity
(nos.)
Cost (Rs.)
Quantity
(nos.)
Cost (Rs.)
Quantity
(nos.)
Cost (Rs.)
Quantity
(nos.)
Cost (Rs.)
Danger Board
220
36
7920
36
7920
72
15840
36
7920
36
7920
72
15840
Number Plate
175
36
6300
36
6300
72
12600
36
6300
36
6300
72
12600
Circuit Plate
340
36
12240
72
24480
144
48960
36
12240
72
24480
144
48960
Phase Plate
( Set of Three)
340
36
12240
72
24480
144
48960
36
12240
72
24480
144
48960
Bird Guard
435
108
46980
216
93960
432
187920
108
46980
216
93960
432
187920
Anti climbing
Device
3780
26460
26460
14
52920
26460
26460
14
52920
7
a
Earthing
Pipe Type
Counterpoise
Type
3000
30
90000
30
90000
60
180000
30
90000
30
90000
60
180000
250
1500
1500
12
3000
1500
1500
12
3000
TOTAL
203640
275100
550200
203640
275100
PAGE NO 91
550200
CONTROL CABLE
Sr.
No.
Details
No. of
Bus
FEEDER BAY
RATE
( IN RS / LAKHS)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
220KV
220KV
220KV
132/110/100KV
132/110/100KV
132/110/100KV
66/22/33/11KV
X'MER HV SIDE
220/132/100
220/132/100
220/132/100
X'MER LV SIDE
132/110/100KV
132/110/100KV
66/22/33/11KV
TRANSFORMER
PT
220/132/100
66/22/33/11KV
220-132 B/C,B/T
2c-2.5sq..
4c-2.5sq..
5c-2.5sq..
mm cu.Ard. mm cu.Ard. mm cu.Ard.
7c-2.5sq..
12c-2.5sq..
19c-2.5sq..
4c-10sq..
mm cu.Ard.
mm cu.Ard.
mm cu.Ard.
mm Al..Ard.
TOTAL
TOTAL RS
IN LAKHS /
KM
RMT
RMT
RMT
RMT
RMT
RMT
RMT
T-0801/0307/
Oct 07
0.62
0.95
1.09
1.40
2.13
3.19
0.79
ONE
TWO
THREE
ONE
TWO
THREE
ONE
200.00
200.00
200.00
200.00
200.00
200.00
80.00
650
650
650
450
450
450
160
60
230
100
60
210
100
30
340
340
340
300
300
300
100
170
170
170
150
150
150
50
230
230
400
200
200
350
100
2513.5
2698.63
2919.84
2116.84
2280.19
2480.5
835.56
2.51
2.70
2.92
2.12
2.28
2.48
0.84
ONE
TWO
THREE
200.00
200.00
200.00
650
650
650
190
60
230
210
210
210
150
300
300
150
150
150
1990.45
2327.38
2512.51
1.99
2.33
2.51
450
450
240
170
60
100
210
210
150
300
100
300
150
150
300
1656.27
2014.98
800.36
1607.1
1.66
2.01
0.80
1.61
170
446.6
205.04
1637.02
0.45
0.21
1.64
ONE
TWO
ONE
100.00
150.00
60
150
450
60
40
60
100
170
230
170
AMT IN RS LAKH/ KM
HT CABLE ( OCT 07/ T0810/0707 )
33 KV HT XLPE
3C X 400
SQ MM
3C X 300
SQ MM
15.59
13.41
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
1.63
2.02
3.23
4.76
5.95
LT CABLE ( OCT 07/ T0809/0707 )
1.1 Kv LT PVC FRLC
PAGE NO 92

220 KV Cost Data

Uploaded by

Document Information

Original Description:

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

220 KV Cost Data

Uploaded by

Copyright:

Available Formats

Office of the Chief Engineer

Transmission Project Deptt.

PHONE : (O) 26598588 / 95

Ref. MSETCL/CO/Tr Project/S & C/Cost Data08-09/ 8146

Chief Engineer (Tr Project)

The S.E.. EHV Constn. Circle, MSETCL,

The S.E. Trans O& M circle, MSETCL,

The S.E.. Civil Constn.C M Circle, MSETCL,

INDEX FOR COST DATA 2008-09

SINGLE CIRCUIT LINE ON DOUBLE CIRCUIT

DOUBLE CIRCUIT LINE ON DOUBLE

DOUBLE CIRCUIT LINE ON MULTI CIRCUIT

MULTI CIRCUIT LINE ON MULTI CIRCUIT

EHV CABLE & ADSS CABLE /OPTICAL FIBRE CABLE

BREAK UP OF TF / ICT BAY AT PROPOSED

INDEX FOR COST DATA 2008-09

3298.22 [ 2187.05 + 1111.17 ]

Ref 53-58 &

3667.52 [ 2556.35 + 1111.17 ]

Ref 59-67 &

3276.99 [ 2165.82 + 1111.17 ]

Ref 68-70 &

3659.04 [ 2547.87 + 1111.17 ]

Ref 71-72 &

( II BUS AT HV AND II BUS AT LV FOR ICT)

2 X 200 MVA 220/132 KV ICT

2 X 100 MVA 220/132 KV ICT

2 X 200 MVA 220/132 KV ICT

POWER LINE CARRIER COMMUNICATION (PLCC)

TRANSMISSION LINE DETAILS

220 KV S/C on D/C Towers

220 KV D/C on D/C Towers

132 KV S/C on D/C Towers

132 KV D/C on D/C Towers

220 KV 2nd Ckt.stringing

132 KV 2nd Ckt.stringing

220 KV D/C line on M/C Towers

220 KV M/C line on M/C Towers

132 KV D/C line on M/C Towers

132 KV M/C line on M/C Towers

Break-up Estimate for 10 kms. Of 220 kV

0.4 Sq.inch ACSR ( Zebra )

(ii) Earthwire Size :

(iii) Normal Span

(iii) Nut Bolts

Transportation to site 5%,

Concrete for foundations

Erection & stringing

Break-up Estimate for 10 kms. Of 220 kV

525 Sq.mm. AAAC

(ii) Earthwire Size :

7 / 3.15 mm G.S. earthwire

(iii) Normal Span

(iii) Nut Bolts

Transportation to site 5%,

Concrete for foundations

Erection & stringing

Break-up Estimate for 10 kms. Of 220 kV

0.4 Sq.inch ACSR ( Zebra )

(iii) Nut Bolts

Transportation to site 5%,

Concrete for foundations