DETAILED ESTIMATE FOR ESTABLISHMENT OF 230/110 KV SS AT THUVAKUDY

WITH 2x100 MVA,230/110 kV AUTO TRANSFORMERS IN TRICHY OPERATION

CIRCLE
RATE RS
Sl.
IN
AMOUNT RS
No DESCRIPTION
QTY
LAKHS PER
IN LAKHS
I
CIVIL WORKS
1 Land Cost
Under license
1.250
2 Control room building with internal electrification, bore well with septic
LStank
211.600
3 Diesel Gen set room
LS
6.600
4 Compound wall
LS
79.350
5 RCC retaining wall, Cable duct, filling the yard with gravel & allied civil
LSworks
531.000
6 Road, Drainage & sump
LS
86.000
SUB-TOTAL
915.800
II

ELECTRICAL WORKS:
1 230 kV AB switch with earth
2 230 kV AB switch w/o earth
3 230 KV SF6 Breaker ( HV -2, Fdr-4, BC-1)

4 Nos.
20 Nos.
7 Nos.

3.513 E
3.222 E
13.294 E

14.052
64.440
93.058

4 230 KV CT with TC 5core Junction box

21 Nos.

2.562 E

53.802

5
6
7
8
9

6
18
6
12
9

2.538
0.464
2.299
2.085
5.648

E
E
E
E
E

15.228
8.352
13.794
25.020
50.832

230
230
110
110
110

KV PT with TC junction box

KV LAS (auto tr-2x3, feeder-4x3)
kV AB switch with earth
KV AB switch w/o earth
kV SF6 breaker(LV-2, Fdr-6, BC-1)

Nos.
Nos.
Nos.
Nos.
Nos.

10 110 KV CT (Single Phase) with JN box

11 110 KV PT (Single Phase) with JN box

27 Nos.
6 Nos.

2.321 E
0.934 E

62.667
5.604

12 110 KV LAS (auto tr-2x3, feeder-6x3)

13 Relay panel for 230 KV feeder with U/F

24 Nos.
1 No

0.238 E
12.767 E

5.712
12.767

14
15
16
17
18

Relay panel for 230 KV feeders

Relay panel for 230 KV BC
Relay panel for 230/110 KV auto Tr.
230 KV Bus bar protection relay panel
Relay panel for 110 KV feeder with U/F

3
1
2
1
1

Nos
No.
Nos
No
No

12.178
5.402
14.732
19.642
9.232

E
E
E
E
E

36.534
5.402
29.464
19.642
9.232

19
20
21
22
23
24
25
26
27
28
29

Relay panel for 110 KV feeders

Relay panel for 110 KV BC
110 KV Bus bar protection relay panel
AC Panel
DC Panel
Synchronising panel
230 KV CVT (3 core)
110 KV line CVT (single core)
Marshalling box
Substation automation system
LLM

7
1
1
1
2
1
12
8
2
1

Nos
No.
No
No
No
No.
Nos.
Nos.
Nos.
Set

8.643
5.205
19.642
1.189
1.205
0.440
2.459
1.653
0.611

E
E
E
E
E
E

60.501
5.205
19.642
1.189
2.410
0.440
29.508
13.224
1.222
125.160
5.000

E
LS
LS

Sl.
No DESCRIPTION
QTY
30 Earthing, Painting and Station yard
lighting
31 100 kVA, 11 kV/433 V station transformer
with structure
32 75 KVA DG set with accessories
33 220 V, 300 AH Battery set with stand

RATE RS
IN
LAKHS PER
LS

AMOUNT RS
IN LAKHS
17.683
1.668

1 No.
2 Nos

8.790 E
7.259 E

8.790
14.518

34 220 V DC, 60 A battery charger

35 Control cables of assorted size with tray
arrangement
36 Auxiliary panel & Interconnecting cables

3 Nos

4.296 E

12.888
20.000

37
38
39
40
41
42
43
44
45
46
47
48

2
1
1
2

230 KV structure
110 KV structure
Fire fighting equipment
P &T Phone
Scientific Instruments
T & P and Furniture
Plinth for breakers
Auto transformer rail tracks
Cost of materials
Contingencies @ 1%
Sub total
Labour & Transport charges @ 15%

49 Sub total
50 100 MVA, 230/110 kV auto transformer
with OLTC
51 Plinth, labour & transport for auto
transformer
52 Plinth for third auto transformer
53 Earthing
54 Commissioning of SAS
55 Sub Total
56 Estt & Supervision charges @ 15%
57 Cost of materials & Labour
58 Provision for fibre optic communication
equipment at the proposed 230 KV SS
59 Erection of 230 kV lines and 110 kV lines
60 110 KV feeder bay provision (BHEL SS and
K.Sathanur 110 KV SS-1 no. each)
61
62
63
64
65
66

Sub total
Total for Electrical works
Add dismantling charges
Total Gross
Less Credit
Total Nett

10.000
Nos
No
Set
Nos.

16 Loc
3 Set

2 Nos

224.811 E
63.826 E
LS
LS
LS
LS
1.000 Loc
2.000 Set

382.028 E

2 loc

4.400 loc

1 loc
2 loc
19 bay

4.000 loc
0.550 loc
0.500 bay

449.622
63.826
5.000
0.300
5.000
4.000
16.000
6.000
1424.398
14.244
1438.642
215.796
1654.438
764.056
8.800

As per annexure II

4.000
1.100
9.500
2441.894
366.284
2808.178
96.782

As per annexure I

7776.456

2 Nos

46.250 No

92.500
7965.738
10773.917
10.595
11700.312
148.916
11551.396

Part I (a) : Dismantling Charges Chargeable to A/C No.77.550

1 Dismantling Charges

10.595 Lakhs

PART II ACCUMULATED DEPRECIATION CHARGEABLE TO DRF A/C NO:12.5

SL. DESCRIPTION
No.

1 Released materials

Original Full
cost
Life
Period
in yrs
148.92
25

Useful
Accum.
Life
depre.
Period in
yrs
6 32.17
32.17 lakhs

Part III : Devolution of old equipment to store and Debit to A/C No.22.300
Part III:
Part IV - Part II
Part III:
148.92
32.166 =
PART IV
REMOVAL OF OLD ASSET CHARGEABLE TO FIXED ASSET A/C CODE NO:10.541

116.750
Lakhs

Part IV Removal of old assets Chargeable to to A/c No.10.542

Sl. Description
Qty in Origin Original Original Original cost
No
Nos.
al cost erection centage of asset in
in
charges s
lakhs
lakhs
1
2
3
4
5

110 kV AB switch w/o earth

111 kV AB switch with earth
110 kV CTs
110 kV PTs
110 kV DC line with panther conductor
(LILO portion to BHEL off 110 kV
Thiruverumbur - Thuvakudi line0
6 Total

2
2
3
3
3.1

2.085
2.299
3.482
1.401
108.5

0.209
0.230
0.348
0.140
10.845

0.344
0.379
0.574
0.231
17.89

2.638
2.908
4.404
1.772
137.194

117.7

11.772

19.42

148.916

ABSTRACT
Part I : New Asset Chargeable to Capital A/C No. 14.655 Gross
Nett
Part I (a) : Dismantling Charges Chargeable to A/C No.77.550
Part II : Accumulated Depreciation Chargeable to A/C No. 12.500
Part III :Devolution of old equipment to store Debit to A/C No.22.3
Part IV : Removal of old assets Chargeable to A/C No.10.542

Rs in Lakhs
11700.312
11551.396
10.595
32.166
116.750
148.916

Executive Engineer/Master Plan