Sei sulla pagina 1di 3

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 sept

LS

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 ci

LS

531.000

6

Road, Drainage & sump SUB-TOTAL

     

LS

86.000

915.800

II

ELECTRICAL WORKS:

1

230

kV AB switch with earth

4

Nos.

3.513

E

14.052

2

230

kV AB switch w/o earth

20

Nos.

3.222

E

64.440

3

230

KV SF6 Breaker ( HV -2, Fdr-4, BC-1)

7

Nos.

13.294

E

93.058

4

230

KV CT with TC 5core Junction box

21

Nos.

2.562

E

53.802

5

230

KV PT with TC junction box

6

Nos.

2.538

E

15.228

6

230

KV LAS (auto tr-2x3, feeder-4x3)

18

Nos.

0.464

E

8.352

7

110

kV AB switch with earth

6

Nos.

2.299

E

13.794

8

110

KV AB switch w/o earth

12

Nos.

2.085

E

25.020

9

110

kV SF6 breaker(LV-2, Fdr-6, BC-1)

9

Nos.

5.648

E

50.832

10

110

KV CT (Single Phase) with JN box

27

Nos.

2.321

E

62.667

11

110

KV PT (Single Phase) with JN box

6

Nos.

0.934

E

5.604

12

110

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

24

Nos.

0.238

E

5.712

13

Relay panel for 230 KV feeder with U/F

1

No

12.767

E

12.767

14

Relay panel for 230 KV feeders

3

Nos

12.178

E

36.534

15

Relay panel for 230 KV BC

1

No.

5.402

E

5.402

16

Relay panel for 230/110 KV auto Tr.

2

Nos

14.732

E

29.464

17

230

KV Bus bar protection relay panel

1

No

19.642

E

19.642

18

Relay panel for 110 KV feeder with U/F

1

No

9.232

E

9.232

19

Relay panel for 110 KV feeders

7

Nos

8.643

E

60.501

20

Relay panel for 110 KV BC

1

No.

5.205

E

5.205

21

110

KV Bus bar protection relay panel

1

No

19.642

E

19.642

22

AC

Panel

1

No

1.189

E

1.189

23

DC

Panel

2

No

1.205

E

2.410

24

Synchronising panel

1

No.

0.440

E

0.440

25

230

KV CVT (3 core)

12

Nos.

2.459

29.508

26

110

KV line CVT (single core)

8

Nos.

1.653

13.224

27

Marshalling box

2

Nos.

0.611

E

1.222

28

Substation automation system

1

Set

LS

125.160

29

LLM

LS

5.000

     

RATE RS

   

Sl.

IN

AMOUNT RS

No

DESCRIPTION

QTY

LAKHS

PER

IN LAKHS

30

Earthing, Painting and Station yard

     

LS

17.683

lighting

31

100

kVA, 11 kV/433 V station transformer

1.668

with structure

32

75 KVA DG set with accessories

1

No.

8.790

E

8.790

33

220

V, 300 AH Battery set with stand

2

Nos

7.259

E

14.518

34

220

V DC, 60 A battery charger

3

Nos

4.296

E

12.888

35

Control cables of assorted size with tray

20.000

arrangement

36

Auxiliary panel & Interconnecting cables

10.000

37

230

KV structure

2

Nos

224.811

E

449.622

38

110

KV structure

1

No

63.826

E

63.826

39

Fire fighting equipment

1

Set

LS

5.000

40

P

&T Phone

2

Nos.

LS

0.300

41

Scientific Instruments

LS

5.000

42

T

& P and Furniture

LS

4.000

43

Plinth for breakers

16

Loc

1.000

Loc

16.000

44

Auto transformer rail tracks

3

Set

2.000

Set

6.000

45

Cost of materials

1424.398

46

Contingencies @ 1%

14.244

47

Sub total

1438.642

48

Labour & Transport charges @ 15%

215.796

49

Sub total

1654.438

50

100

MVA, 230/110 kV auto transformer

2

Nos

382.028

E

764.056

with OLTC

51

Plinth, labour & transport for auto

2

loc

4.400

loc

8.800

transformer

52

Plinth for third auto transformer

1

loc

4.000

loc

4.000

53

Earthing

2

loc

0.550

loc

1.100

54

Commissioning of SAS

19

bay

0.500

bay

9.500

55

Sub Total

2441.894

56

Estt & Supervision charges @ 15%

366.284

57

Cost of materials & Labour

2808.178

58

Provision for fibre optic communication equipment at the proposed 230 KV SS

As per annexure II

96.782

59

Erection of 230 kV lines and 110 kV lines

As per annexure I

7776.456

60

110

KV feeder bay provision (BHEL SS and

2

Nos

46.250 No

92.500

K.Sathanur 110 KV SS-1 no. each)

61

Sub total

7965.738

62

Total for Electrical works

10773.917

63

Add dismantling charges

10.595

64

Total Gross

11700.312

65

Less Credit

148.916

66

Total Nett

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

Original

Full

Useful

Accum.

 

cost

Life

Life

depre.

Period

Period in

in yrs

yrs

1

Released materials

148.92

25

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

148.92

Part III:

-

32.166 =

116.750

PART IV REMOVAL OF OLD ASSET CHARGEABLE TO FIXED ASSET A/C CODE NO:10.541

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

110

kV AB switch w/o earth

2

2.085

0.209

0.344

2.638

2

111

kV AB switch with earth

2

2.299

0.230

0.379

2.908

3

110

kV CTs

3

3.482

0.348

0.574

4.404

4

110

kV PTs

3

1.401

0.140

0.231

1.772

5

110

kV DC line with panther conductor

3.1

108.5

10.845

17.89

137.194

(LILO portion to BHEL off 110 kV Thiruverumbur - Thuvakudi line0

6

Total

117.7

11.772

19.42

148.916

ABSTRACT

Rs in Lakhs

Part I : New Asset Chargeable to Capital A/C No. 14.655 Gross

11700.312

Nett

11551.396

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

10.595

Part II : Accumulated Depreciation Chargeable to A/C No. 12.500

32.166

Part III :Devolution of old equipment to store Debit to A/C No.22.3

116.750

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

148.916

Executive Engineer/Master Plan