Professional Documents
Culture Documents
CERC
SheetHeader1
Sheet Header 2
Sheet Header 3
SheetHeader2
SheetHeader3
Header 1
Header1
Header2
Header3
Header 1
Header 2
Header 3
Header 2
Header 3
Inputs Divider
Operational Assumptions
Inputs_Divider
Table Heading 2
Table Heading 2
Table Heading 3
Table Heading 4
Table_Heading2
Table Heading 3
Table Heading 4
100
Assumptions
Offsheet Reference
100
Offsheet
Flex Cell
100
Assumption_Flex
Name Inputs
Cost Type
Technical_Input
Technical Input
1,000.00
Empy Cell
Input
Empty_Cell
Flag
Infrastructure
Sub-Total
Sub-Total
Sub-Total
Line Total
Units
100.00
USD
Line_Summary
Unit
100
Line_Operation
100
Line_Total
Closing Balance
100
Line_ClosingBal
100
Key Line
Line_Key
Development Styles
WIP
WIP
Central Electricity
Regulatory Commission
Capital Cost Benchmarking for Transmission SubStation 400/220 kV
CERC
Capital Cost Benchmarking
Description
S.No.
1
The model for Transmission sub-station is meant to provide benchmark cost for selected configuration in terms
number of ICTs, reactors, bays etc.
There are 20 standard configurations (called alternates here) provided in the model. The cost has been compu
each of the alternates.For example alternate-1 has configuration given below:Number of Line Bays
Number of ICT Bays
Number of ICTs -Capacity in MVA
Number of Reactors
400 kV
220 kV
400 kV
220 kV
315
500
Shunt Reactor
Bus Reactor
The user has to select the alternate that matches the configuration as given by petitioner using drop down list g
C10 of Computation_sheet
In case none of the alternates matches the configuration given by petitioner, user has to select the closest alte
matches the configuration. The user may then add/substract components as given in cells C46 to C51 of
"Computation_Sheet" to match the required configuration.
The benchmark cost shall get computed in the cell C54 of "Computation_Sheet"
The month and the year of escalation can be chosen from drop down list provided in cell D5
The model can be updated by entering the value of indices in sheet named "Indices" for corresponding month
The user to refer to IEEMA publications for the same.
4
6
2
2
2
0
0
0
in cell D5
CERC
Capital Cost Benchmarking
Jan-09
Alt - 1
400 kV
220 kV
400 kV
220 kV
315
500
Shunt Reactor
Bus Reactor
Description
Number of Line Bays
Number of ICT Bays
Number of ICTs -Capacity in MVA
Number of Reactors
Alt - 2
4
6
2
2
2
0
0
0
Alt - 3
4
6
2
2
2
0
2
0
Alt - 4
4
6
2
2
2
0
4
0
Alt - 5
4
4
2
2
2
0
2
0
Alt - 6
2
4
2
2
2
0
2
0
Alt - 7
2
4
1
1
1
0
2
0
Alt - 8
6
6
2
2
2
0
2
0
Alt - 9
4
11
1
1
0
1
3
0
Alt - 10
11
12
2
2
0
2
5
0
Alt - 11
6
6
2
2
2
0
2
2
Alt - 12
2
4
2
2
2
0
1
0
Alt - 13
2
4
2
2
2
0
0
1
Alt - 14
2
4
1
1
1
0
1
1
Alt - 15
6
6
2
2
0
2
2
2
Alt - 16
4
6
3
3
3
0
2
1
2
4
2
2
2
0
0
0
Alt - 17
Alt - 18
2
4
2
2
2
0
2
1
Alt - 19
12
5
2
2
2
0
4
2
Alt - 20
7
2
1
4
2
1
Alt - 1
400 kV
220 kV
400 kV
220 kV
315
500
Shunt Reactor
Bus Reactor
4
6
2
2
2
0
0
0
Combination-2
Combination-3
Combination-4
Combination-5
Combination-6
Configuration
400 kV Line Bay with Shunt Reactor
400kV Line Bay
220KV Line Bay
1 x 315 MVA ICT with 400 kV & 220 kV Bays
Addition of Shunt Reactor to 400KV Line Bay
400 kV Bus Reactor Bay
Combination Name
None
None
None
None
None
None
Combination-1
Component
Add/ Subtract?
1
1
1
1
1
1
Add
Add
Add
Add
Add
Add
None
Combination-1
66.19
Combination-2
Combination-3
Combination-4
Combination-5
Combination-6
None
Alt - 1
Alt - 2
Alt - 3
Alt - 4
Alt - 5
Alt - 6
Alt - 7
Alt - 8
Alt - 9
Alt - 10
Alt - 11
Alt - 12
Alt - 13
Alt - 14
Alt - 15
Alt - 16
Alt - 17
Alt - 18
Alt - 19
Alt - 20
Jan-06
Feb-06
Mar-06
Apr-06
May-06
Jun-06
Jul-06
Aug-06
Sep-06
Oct-06
Nov-06
Dec-06
Jan-07
Feb-07
Mar-07
Apr-07
May-07
Jun-07
Jul-07
Aug-07
Sep-07
Oct-07
Nov-07
Dec-07
Jan-08
Feb-08
Mar-08
Apr-08
May-08
Jun-08
Jul-08
Aug-08
Sep-08
Oct-08
Nov-08
Dec-08
Jan-09
Feb-09
Mar-09
Apr-09
May-09
Jun-09
Jul-09
Aug-09
Sep-09
Oct-09
Nov-09
Dec-09
Jan-10
Feb-10
Mar-10
Apr-10
May-10
Jun-10
Jul-10
Aug-10
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
Feb-14
Mar-14
CERC
Capital Cost Benchmarking
S.No.
Particulars
Power Transformer
a)
b)
c)
d)
e)
f)
Copper
Electrical Lamination Steel
Contructing Steel
Insulating Material
Oil
Labour
LT Transformer
a)
b)
c)
d)
e)
f)
Copper
Electrical Lamination Steel
Contructing Steel
Insulating Material
Oil
Labour
Circuit Breaker
a)
b)
c)
d)
e)
Contructing Steel
Copper
Aluminium
Epoxy Resin
Labour
a)
b)
c)
d)
e)
f)
g)
h)
i)
Index INSLR
Contructing Steel
Oil
Index No.for Insulator
Electrical Steel Sheets
Copper
Aluminium
Epoxy Resin
Labour
Isolator
a)
b)
c)
d)
e)
Contructing Steel
Copper
Alluminium
Epoxy Resin
Labour
Surge Arrester
a)
b)
c)
d)
e)
f)
g)
Zinc
Cobalt
Alluminium
Ball clay
Bismath
Fuels/power
Labour
a)
b)
c)
Index INSLR
a)
b)
Oil
Labour
a)
b)
c)
d)
e)
f)
g)
h)
i)
j)
k)
Units
Jan-06
Mar-06
Apr-06
May-06
Jul-06
Aug-06
Sep-06
Oct-06
Nov-06
Dec-06
Jan-07
Feb-07
Mar-07
Apr-07
May-07
Jun-07
Jul-07
Aug-07
Sep-07
Oct-07
Nov-07
Dec-07
Jan-08
Feb-08
Mar-08
Apr-08
May-08
Jun-08
Jul-08
Aug-08
Sep-08
Oct-08
Nov-08
Dec-08
Jan-09
Feb-09
Mar-09
Apr-09
May-09
Jun-09
Jul-09
Aug-09
Sep-09
INR/ MT
INR/ MT
Index No
INR/ Kg
INR/ KL
Index No.
234,065.00
200,074.00
257.90
286.83
34,017.00
130.07
257,714.00
195,894.00
256.90
288.92
34,017.00
129.12
259,846.00
194,855.00
233.40
300.68
36,127.00
129.60
321,694.00
221,331.00
243.30
309.05
38,018.00
130.77
401541.00
204827.00
226.20
308.45
38018.00
130.77
367411.00
203822.00
243.30
307,52
40350.00
130.77
396727.00
212009.00
243.90
306.86
40655.00
131.71
396250.00
210100.00
243.40
303.78
42602.00
133.83
388127.00
209593.00
250.80
302.10
42241.00
135.00
377445.00
200334.00
253.50
290.46
43946.00
135.00
349767.00
203675.00
254.90
287.38
41113.00
136.18
331319.00
198712.00
258.90
286.94
38995.00
138.30
321137.00
200218.00
259.30
286.94
38779.00
138.30
266730.00
195011.00
259.20
286.94
38562.00
138.30
268199.00
196183.00
259.90
286.94
38661.00
138.30
300799.00
191168.00
260.10
282.48
38183.00
139.39
341326.00
182565.00
261.20
282.48
36487.00
138.30
331023.00
185109.00
266.20
282.48
35573.00
139.39
343064.00
219073.00
268.30
331.53
35269.00
132.01
310398.00
198404.00
276.70
275.40
32484.00
133.01
327855.00
209701.00
276.70
305.11
36007.00
133.01
350128.00
191920.00
217.22
281.76
49950.00
144.88
340897.00
192092.00
276.70
281.17
35827.00
144.83
291788.00
195575.00
277.30
286.55
35827.00
145.92
271169.00
188296.00
277.90
302.69
36319.00
145.92
298979.00
194326.00
280.10
311.55
38599.00
145.92
384365.00
231172.00
280.60
365.31
39304.00
138.01
356028.00
195118.00
280.00
365.00
39304.00
147.00
374688.00
203869.00
287.40
373.71
40182.00
149.19
378574.00
212968.00
357.10
374.56
45215.00
150.28
378065.00
215227.00
354.60
389.66
49358.00
151.37
379097.00
225373.00
357.90
411.88
56272.00
152.46
342410.00
229721.00
353.67
406.98
59080.00
147.25
349353.00
243082.00
348.92
399.71
56642.00
149.31
254789.00
238764.00
341.61
392.28
54287.00
150.34
201489.00
230946.00
338.67
390.17
53145.00
150.34
166808.00
226040.00
330.60
387.81
52986.00
147.01
175396.00
213066.00
322.70
363.11
49375.00
147.00
207578.00
214251.00
319.10
359.59
46625.00
148.00
232254.00
204758.00
286.10
384.24
46250.00
148.00
240138.00
202337.00
289.00
373.24
45500.00
148.00
258090.00
184752.00
286.00
381.53
44125.00
150.64
271982.00
178393.00
286.20
392.25
45300.00
160.00
314505.00
177277.00
286.70
407.77
47250.00
162.00
308032.00
170233.00
286.40
408.76
58950.00
162.00
INR/ MT
INR/ MT
Index No
INR/ Kg
INR/ KL
Index No.
234,065.00
200,074.00
257.90
286.83
34,017.00
130.07
257,714.00
195,894.00
256.90
288.92
34,017.00
129.12
259,846.00
194,855.00
233.40
300.68
36,127.00
129.60
321,694.00
221,331.00
243.30
309.05
38,018.00
130.77
401541.00
204827.00
226.20
308.45
38018.00
130.77
367411.00
203822.00
243.30
307.52
40350.00
130.77
396727.00
212009.00
243.90
306.86
40655.00
131.71
396250.00
210100.00
243.40
303.78
42602.00
133.83
388127.00
209593.00
250.80
302.10
42241.00
135.00
377445.00
200334.00
253.50
290.46
43946.00
135.00
349767.00
203675.00
254.90
287.38
41113.00
136.18
331319.00
198712.00
258.90
286.94
38995.00
138.30
321137.00
200218.00
259.30
286.94
38779.00
138.30
266730.00
195011.00
259.20
286.94
38562.00
138.30
268199.00
196183.00
259.90
286.94
38661.00
138.30
300799.00
191168.00
260.10
282.48
38183.00
139.39
341326.00
182565.00
261.20
282.48
36487.00
138.30
331023.00
185109.00
266.20
282.48
35573.00
139.39
343064.00
219073.00
268.30
331.53
35704.00
132.01
310398.00
198404.00
276.70
275.40
35269.00
133.01
327855.00
209701.00
276.70
305.11
37131.00
133.01
350128.00
215120.00
217.22
281.76
49950.00
144.88
340897.00
192092.00
276.70
281.17
35827.00
144.83
291788.00
195575.00
277.30
286.55
35827.00
145.92
271169.00
188296.00
277.90
302.69
36319.00
145.92
298979.00
194326.00
280.10
311.55
38599.00
145.92
384365.00
231172.00
280.60
375.31
39304.00
138.01
356028.00
195118.00
280.00
365.00
39304.00
147.00
374688.00
203689.00
387.40
373.31
40182.00
149.19
378574.00
212968.00
357.10
374.56
45215.00
150.28
378065.00
215227.00
354.60
389.66
49538.00
151.37
379097.00
225373.00
357.90
411.88
56272.00
152.46
342410.00
229721.00
353.67
406.98
59080.00
147.25
349353.00
243082.00
348.92
399.71
56642.00
149.31
254789.00
238764.00
341.61
392.28
54287.00
150.34
201489.00
230946.00
338.67
390.17
53145.00
150.34
166808.00
226040.00
330.60
387.81
52986.00
147.01
175396.00
213066.00
322.70
363.11
47221.00
147.00
207578.00
214251.00
319.10
359.59
32138.00
148.00
232254.00
204758.00
286.10
384.24
32681.00
148.00
240138.00
202337.00
289.00
373.24
28067.00
148.00
258090.00
184752.00
286.00
381.53
26595.00
150.64
271982.00
178393.00
286.20
392.25
45300.00
160.00
314505.00
177277.00
286.70
407.77
47250.00
162.00
308032.00
170233.00
286.40
408.76
58950.00
162.00
Index No.
INR/ MT
INR/ MT
INR/ Kg
Index No.
257.90
245,956.00
140,300.00
168.00
130.07
256.90
257,714.00
146,300.00
168.00
129.12
233.40
259,846.00
147,800.00
168.00
129.60
243.30
326,199.00
148,800.00
168.00
130.77
226.20
401541.00
161800.00
168.00
130.77
243.30
367411.00
161800.00
168.00
130.77
243.90
396727.00
153300.00
180.00
131.71
243.40
396250.00
153800.00
180.00
133.83
250.80
388127.00
155300.00
180.00
135.00
253.50
377445.00
154800.00
180.00
135.00
254.90
349767.00
166300.00
180.00
136.18
258.90
331319.00
162300.00
198.00
138.30
259.30
321137.00
166300.00
198.00
138.30
259.20
266730.00
162900.00
198.00
138.30
259.90
268199.00
162900.00
198.00
138.30
260.10
300799.00
160400.00
198.00
139.39
261.20
341326.00
159400.00
198.00
138.30
266.20
331023.00
155900.00
198.00
139.39
267.20
327276.00
152900.00
198.00
132.01
268.70
343064.00
155900.00
198.00
133.01
268.30
328486.00
148900.00
198.00
133.01
217.22
350128.00
145900.00
198.00
144.88
276.70
299451.00
147400.00
198.00
144.83
277.30
283695.00
144900.00
198.00
145.92
277.90
302578.00
141400.00
198.00
145.92
280.13
340650.00
143400.00
198.00
145.92
280.60
384365.00
141317.00
198.00
138.01
280.60
3,56,028
1,63,400
198.00
147.00
287.40
374688.00
167400.00
198.00
149.19
357.10
378574.00
175400.00
198.00
150.28
354.60
378065.00
174400.00
198.00
151.37
357.00
379097.00
178400.00
198.00
152.46
353.67
342410.00
167410.00
198.00
147.25
348.92
349353.00
159465.00
198.00
149.31
341.61
254789.00
151836.00
198.00
150.34
338.67
201489.00
14398.00
198.00
150.34
330.60
155954.00
131900.00
198.00
147.01
322.70
166808.00
128400.00
198.00
147.00
319.10
175396.00
128400.00
188.00
148.00
286.10
207578.00
128400.00
188.00
148.00
289.00
232254.00
131400.00
188.00
148.00
286.00
240138.00
126900.00
188.00
150.64
286.20
258090.00
132400.00
188.00
160.00
286.70
271982.00
144650.00
188.00
162.00
286.40
314505.00
150650.00
188.00
162.00
Index No
Index No
INR/ KL
Index No
INR/ MT
INR/ MT
INR/ MT
INR/ Kg
Index No
136.69
257.90
34,017.00
136.69
200,074.00
245,956.00
140,300.00
168.00
130.07
136.24
256.90
34,017.00
136.24
195,894.00
257,714.00
146,300.00
168.00
129.12
134.10
233.40
36,127.00
134.10
194,855.00
259,846.00
147,800.00
168.00
129.60
133.93
243.30
38,018.00
133.93
198,351.00
326,199.00
148,800.00
168.00
130.77
134.42
226.20
38018.00
134.42
204827.00
401541.00
161800.00
168.00
130.77
137.60
243.30
40350.00
137.60
203822.00
367411.00
161800.00
168.00
130.77
138.99
243.90
40655.00
138.99
212009.00
396727.00
153300.00
180.00
131.71
139.25
243.40
42602.00
139.25
210100.00
396250.00
153800.00
180.00
133.83
141.91
250.80
42241.00
141.91
209593.00
388127.00
155300.00
180.00
135.00
142.76
253.50
43946.00
142.76
200334.00
377445.00
154800.00
180.00
135.00
143.83
254.90
41113.00
143.83
203675.00
349767.00
166300.00
180.00
136.18
144.08
258.90
38995.00
144.08
198712.00
331319.00
162300.00
198.00
138.30
143.74
259.30
38779.00
143.74
200218.00
321137.00
166300.00
198.00
138.30
142.89
259.20
38562.00
142.89
195011.00
266730.00
162900.00
198.00
138.30
144.33
259.90
38661.00
144.33
196183.00
268199.00
162900.00
198.00
138.30
143.95
260.10
38183.00
143.95
191168.00
300799.00
160400.00
198.00
139.39
143.74
261.20
36487.00
143.74
182565.00
341326.00
159400.00
198.00
138.30
144.43
266.20
35573.00
144.43
185109.00
331023.00
155900.00
198.00
139.39
144.78
267.20
35704.00
144.78
195331.00
327276.00
152900.00
198.00
132.01
144.88
268.70
35269.00
144.88
190181.00
343064.00
155900.00
198.00
133.01
144.72
268.30
37131.00
144.72
190143.00
328486.00
148900.00
198.00
133.01
144.79
217.22
49950.00
144.79
215120.00
343215.00
145900.00
198.00
144.88
145.71
276.70
35827.00
145.71
192092.00
299451.00
147400.00
198.00
144.83
146.40
277.30
35827.00
146.40
195575.00
283695.00
144900.00
198.00
145.92
148.13
277.90
36319.00
148.13
188296.00
302578.00
141400.00
198.00
145.92
148.18
280.13
38599.00
148.18
194326.00
340650.00
143400.00
198.00
145.92
148.21
280.60
39304.00
148.21
231172.00
384365.00
141317.00
198.00
138.01
148.21
280.60
39304.00
148.21
1,95,118.
3,56,028
1,63,400
198.00
147.00
150.71
287.40
40182.00
150.71
2,03,869
374688.00
1,67,400
198.00
149.19
159.36
357.10
45215.00
159.36
212968.00
378574.00
175400.00
198.00
150.28
160.11
354.60
49538.00
160.11
215227.00
378065.00
174400.00
198.00
151.37
167.71
357.90
56272.00
167.71
225373.00
3,79,097
1,78,400
198.00
152.46
170.33
353.67
59080.00
170.33
229721.00
342410.00
167410.00
198.00
147.25
171.24
348.92
56642.00
171.24
243082.00
349353.00
159465.00
198.00
149.31
168.45
341.61
54287.00
168.45
248367.00
254789.00
151836.00
198.00
150.34
164.89
338.67
53145.00
164.89
249862.00
201489.00
14398.00
198.00
150.34
161.94
330.60
52986.00
161.94
250205.00
155954.00
131900.00
198.00
147.01
157.02
322.70
47221.00
157.02
228507.00
166808.00
128400.00
198.00
147.00
159.87
319.10
32138.00
159.87
237253.00
175396.00
128400.00
188.00
148.00
150.87
286.10
32681.00
150.87
222515.00
207578.00
128400.00
188.00
148.00
150.64
289.00
28067.00
150.64
219799.00
232254.00
131400.00
188.00
148.00
150.70
286.00
26595.00
150.70
186754.00
240138.00
126900.00
188.00
150.64
153.18
286.20
27178.00
153.18
187491.00
258090.00
132400.00
188.00
160.00
153.63
286.70
30436.00
153.63
182536.00
271982.00
144650.00
188.00
162.00
156.06
286.40
36277.00
156.06
170393.00
314505.00
150650.00
188.00
162.00
Index No
INR/ MT
INR/ MT
INR/ Kg
Index No.
257.90
245,956.00
140,300.00
168.00
130.07
256.90
257,714.00
146,300.00
168.00
129.12
233.40
259,846.00
147,800.00
168.00
129.60
243.30
326,199.00
148,800.00
168.00
130.77
226.20
401541.00
161800.00
168.00
130.77
243.30
367411.00
161800.00
168.00
130.77
243.90
396727.00
153300.00
180.00
131.71
243.40
396250.00
153800.00
180.00
133.83
250.80
388127.00
155300.00
180.00
135.00
253.50
377445.00
154800.00
180.00
135.00
254.90
349767.00
166300.00
180.00
136.18
258.90
331319.00
162300.00
198.00
138.30
259.30
321137.00
166300.00
198.00
138.30
259.20
266730.00
162900.00
198.00
138.30
259.90
268199.00
162900.00
198.00
138.30
260.10
300799.00
160400.00
198.00
139.39
261.20
341326.00
159400.00
198.00
138.30
266.20
331023.00
155900.00
198.00
139.39
267.20
327276.00
152900.00
198.00
132.01
268.70
343064.00
155900.00
198.00
133.01
268.30
328486.00
148900.00
198.00
133.01
217.22
350128.00
145900.00
198.00
144.88
276.70
299451.00
147400.00
198.00
144.83
277.30
283695.00
144900.00
198.00
145.92
277.90
302578.00
141400.00
198.00
145.92
280.13
340650.00
143400.00
198.00
145.92
280.60
384365.00
141317.00
198.00
138.01
280.60
3,56,028
1,63,400
198.00
147.00
287.40
374688.00
1,67,400
198.00
149.19
357.10
378574.00
175400.00
198.00
150.28
354.60
3,78,065
1,74,400
198.00
151.37
357.90
3,79,097
1,78,400
198.00
152.46
353.67
342410.00
167400.00
198.00
147.25
348.92
349353.00
159465.00
198.00
149.31
341.61
254789.00
151836.00
198.00
150.34
338.67
201489.00
14398.00
198.00
150.34
330.60
155954.00
131900.00
198.00
147.01
322.70
166808.00
128400.00
198.00
147.00
319.10
175396.00
128400.00
188.00
148.00
286.10
207578.00
128400.00
188.00
148.00
289.00
232254.00
131400.00
188.00
148.00
286.00
240138.00
126900.00
188.00
150.64
286.20
258090.00
132400.00
188.00
160.00
286.70
271982.00
144650.00
188.00
162.00
286.40
314505.00
150650.00
188.00
162.00
INR/ MT
INR/ Kg
INR/ MT
INR/ MT
INR/ Kg
Index No
Index No
107,100.00
1,756.49
140,300.00
1,575.00
550.99
312.40
130.07
124,500.00
1,566.66
146,300.00
1,575.00
538.49
310.70
129.12
121,500.00
1,436.71
147,800.00
1,575.00
535.53
311.00
129.60
140,200.00
1,545.07
148,800.00
1,575.00
465.31
313.50
130.77
171900.00
1716.50
161800.00
1575.00
516.54
314.70
130.77
197900.00
1794.76
161800.00
1675.00
517.64
316.80
130.77
166200.00
1698.04
153300.00
1725.00
505.75
319.70
131.71
175300.00
1655.52
153800.00
1725.00
511.61
320.10
133.83
181600.00
1985.91
155300.00
1725.00
526.80
326.50
135.00
180500.00
2203.03
154800.00
1725.00
555.84
328.90
135.00
212300.00
1996.81
166300.00
1725.00
649.34
331.40
136.18
228800.00
2024.60
162300.00
1725.00
690.01
329.60
138.30
221500.00
2889.92
166300.00
1725.00
792.79
326.70
138.30
176500.00
2725.73
162900.00
1725.00
916.72
322.40
138.30
178000.00
2762.56
162900.00
1725.00
978.70
322.30
138.30
160400.00
3064.45
160400.00
1725.00
1108.54
320.70
139.39
174000.00
2954.22
159400.00
1725.00
1402.73
319.60
138.30
166300.00
2806.47
155900.00
1725.00
1671.45
320.30
139.39
157800.00
2665.83
152900.00
1725.00
1723.64
322.00
132.01
163500.00
2550.15
155900.00
1725.00
1658.22
321.90
133.01
144500.00
2443.39
148900.00
1725.00
1664.86
321.80
133.01
136700.00
2662.27
145900.00
1725.00
1469.70
322.40
144.88
131100.00
2764.57
147400.00
1725.00
1315.72
321.70
144.83
111100.00
3038.87
144900.00
1725.00
1272.41
323.70
145.92
109800.00
3632.43
141400.00
1725.00
1236.55
326.50
145.92
104200.00
4203.70
143400.00
1725.00
1103.05
334.40
145.92
107300.00
4570.15
141317.00
1725.00
1158.03
334.20
138.01
107300.00
4784.31
1,63,400
1725.00
1416.12
334.20
147.00
98000.00
4726.05
1,67,400
1725.00
1525.07
334.20
149.19
97700.00
4772.21
175400.00
1725.00
1433.90
334.20
150.28
90300.00
4495.37
1,74,400
1725.00
1287.77
334.20
151.37
88700.00
4035.76
1,78,400
1725.00
1158.03
334.20
152.46
83657.00
3827.61
1,67,400
1725.00
1148.83
334.20
147.25
76145.00
33143.28
159465.00
1725.00
1182.67
334.20
149.31
72134.00
2892.46
151836.00
1846.00
1136.94
334.20
150.34
68926.00
22637.34
14398.00
1893.00
1185.26
334.20
150.34
63400.00
1677.63
131900.00
1975.00
1066.29
350.20
147.01
68900.00
2003.71
92267.00
1975.00
1073.42
331.80
147.00
67900.00
1748.72
96267.00
1975.00
1114.50
329.50
148.00
80700.00
1602.87
96250.00
2025.00
1086.91
323.50
148.00
88400.00
1850.25
96250.00
2025.00
972.94
321.00
148.00
88200.00
1721.26
96433.00
2025.00
873.21
322.60
150.64
91000.00
1642.20
98100.00
2275.00
798.12
325.20
160.00
98900.00
2023.92
105600.00
2275.00
763.51
327.10
162.00
106900.00
2210.95
115433.00
2275.00
780.47
338.40
162.00
Index No
INR / MT
Index No
22,310.00
107,100.00
130.07
23,269.00
124,500.00
129.12
24,214.00
121,500.00
129.60
25,444.00
140,200.00
130.77
24541.00
171900.00
130.77
24068.00
197900.00
130.77
23595.00
166200.00
131.71
24257.00
175300.00
133.83
25203.00
181600.00
135.00
25783.00
180500.00
135.00
25783.00
212300.00
136.18
26729.00
228800.00
138.30
26729.00
221500.00
138.30
27188.00
176500.00
138.30
27925.00
178000.00
138.30
28680.00
160400.00
139.39
28881.00
174000.00
138.30
28126.00
166300.00
139.39
28611.00
157800.00
132.01
29237.00
163500.00
133.01
29334.00
144500.00
133.01
35286.00
136700.00
144.88
35900.00
131100.00
144.83
36245.00
111100.00
145.92
37567.00
109800.00
145.92
38889.00
104200.00
145.92
46434.00
107300.00
138.01
46434.00
107300.00
147.00
46675.00
98000.00
149.19
48117.00
97700.00
150.28
49269.00
90300.00
151.37
49632.00
88700.00
152.46
49582.00
86400.00
147.25
49696.00
82600.00
149.31
49874.00
75800.00
150.34
49963.00
72500.00
150.34
50867.00
63400.00
147.01
49471.00
68900.00
147.00
49894.00
67900.00
148.00
49766.00
80700.00
148.00
49806.00
88400.00
148.00
46805.00
88200.00
150.64
47030.00
91000.00
160.00
47030.00
98900.00
162.00
47360.00
106900.00
162.00
INR/ KL
Index No
INR / MT
INR / MT
INR / MT
INR / MT
Index No
Index No
Index No
Particulars
Copper
Electrical Lamination Steel
Contructing Steel
Insulating Material
Oil
Labour
LT Transformer
Copper
Electrical Lamination Steel
Contructing Steel
Insulating Material
Oil
Labour
Circuit Breaker
a)
b)
c)
d)
e)
Contructing Steel
Copper
Alluminium
Epoxy Resin
Labour
a)
b)
c)
d)
e)
f)
g)
h)
i)
Index INSLR
Contructing Steel
Oil
Index No.for Insulator
Electrical Steel Sheets
Copper
Alluminium
Epoxy Resin
Labour
Isolator
a)
b)
c)
d)
e)
Contructing Steel
Copper
Alluminium
Epoxy Resin
Labour
Surge Arrester
a)
b)
c)
d)
e)
f)
g)
Zinc
Cobalt
Alluminium
Ball clay
Bismath
Fuels/power
Labour
a)
b)
c)
8
a)
b)
Oil
Labour
g)
h)
i)
j)
k)
Units
INR/ MT
INR/ MT
Index No
INR/ Kg
INR/ KL
Index No.
INR/ MT
INR/ MT
Index No
INR/ Kg
INR/ KL
Index No.
Index No.
INR/ MT
INR/ MT
INR/ Kg
Index No.
Index No
Index No
INR/ KL
Index No
INR/ MT
INR/ MT
INR/ MT
INR/ Kg
Index No
Index No
INR/ MT
INR/ MT
INR/ Kg
Index No.
INR/ MT
INR/ Kg
INR/ MT
INR/ MT
INR/ Kg
Index No
Index No
Index No
INR / MT
Index No
Index INSLR
9
a)
b)
c)
d)
e)
f)
Jan-09
Power Transformer
a)
b)
c)
d)
e)
f)
a)
b)
c)
d)
e)
f)
136.69
34,017.00
130.07
136.24
34,017.00
129.12
134.10
36,127.00
129.60
133.93
38,018.00
130.77
134.42
38018.00
130.77
137.60
40350.00
130.77
138.99
40655.00
131.71
139.25
42602.00
133.83
141.91
42241.00
135.00
142.76
43946.00
135.00
143.83
41113.00
136.18
144.08
38995.00
138.30
143.74
38779.00
138.30
142.89
38562.00
138.30
144.33
38661.00
138.30
143.95
38183.00
139.39
143.74
36487.00
138.30
144.43
35573.00
139.39
144.78
35704.00
132.01
144.88
35269.00
133.01
144.72
37131.00
133.01
144.79
49950.00
144.88
145.71
35827.00
144.83
146.40
35827.00
145.92
148.13
36319.00
145.92
148.18
38599.00
145.92
148.21
39304.00
138.01
148.21
39304.00
147.00
150.71
40182.00
149.19
159.36
45215.00
150.28
160.11
49538.00
151.37
167.71
56272.00
152.46
170.33
59080.00
147.25
171.24
56642.00
149.31
168.45
54287.00
150.34
164.89
53145.00
150.34
161.94
52986.00
147.01
161.94
47221.00
147.00
157.02
32138.00
148.00
150.87
32681.00
148.00
150.64
28067.00
148.00
150.70
26595.00
150.64
153.18
45300.00
160.00
153.63
47250.00
162.00
156.06
58950.00
162.00
77,250.00
123,200.00
253,217.00
-
77,250.00
131,133.00
265,322.00
-
77,250.00
128,567.00
267,517.00
-
77,250.00
132,733.00
335,829.00
-
73500.00
0.00
161800.00
409628.00
0.00
73500.00
0.00
161800.00
374811.00
0.00
74750.00
0.00
153300.00
404717.00
0.00
80750.00
0.00
153800.00
404230.00
0.00
84000.00
0.00
155300.00
395943.00
0.00
84000.00
0.00
154800.00
385046.00
0.00
82000.00
0.00
166300.00
356811.00
0.00
82750.00
0.00
162300.00
337991.00
0.00
83750.00
0.00
147900.00
287323.00
0.00
84000.00
0.00
144500.00
279653.00
0.00
84000.00
0.00
144500.00
315666.00
0.00
82650.00
0.00
142167.00
361752.00
0.00
83650.00
0.00
137167.00
346886.00
0.00
83650.00
0.00
133000.00
337667.00
0.00
83650.00
0.00
130000.00
356255.00
0.00
86000.00
0.00
131667.00
340050.00
0.00
89000.00
0.00
125333.00
341598.00
0.00
87000.00
0.00
112467.00
350128.00
0.00
87000.00
0.00
147400.00
299451.00
0.00
87500.00
0.00
144900.00
283695.00
0.00
87500.00
0.00
141400.00
302578.00
0.00
88000.00
0.00
143400.00
340650.00
0.00
89000.00
0.00
141317.00
384365.00
0.00
89000.00
0.00
1,63,400
3,56,028
0.00
91000.00
0.00
1,67,400
3,74,688
0.00
92000.00
0.00
1,75,400
3,78,574
0.00
97000.00
0.00
1,74,400
3,78,065
0.00
97000.00
0.00
1,78,400
3,79,097
0.00
97000.00
0.00
1,67,400
3,42,410
0.00
95000.00
0.00
159465.00
3,49,353
0.00
92650.00
0.00
151836.00
254789.00
0.00
85280.00
0.00
14398.00
201489.00
0.00
80250.00
58000.00
131900.00
185521.00
0.00
83000.00
70200.00
104150.00
192169.00
0.00
84000.00
63900.00
104150.00
222863.00
0.00
84500.00
78600.00
104150.00
254794.00
0.00
84500.00
89100.00
104150.00
255759.00
0.00
84500.00
86100.00
104267.00
274252.00
0.00
87600.00
96200.00
105933.00
276648.00
0.00
88000.00
102100.00
113433.00
335659.00
0.00
91500.00
114800.00
123267.00
337892.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
451.10
452.20
452.20
452.20
452.20
481.40
481.40
481.40
130.07
129.12
129.60
130.77
130.77
130.77
131.71
133.83
135.00
135.00
136.18
138.30
138.30
138.30
138.30
139.39
138.30
139.39
132.01
133.01
133.01
144.88
144.83
145.92
145.92
145.92
138.01
147.00
149.19
150.28
151.37
152.46
147.25
149.31
150.34
150.34
147.01
147.00
148.00
148.00
148.00
150.64
160.00
162.00
162.00
169.90
256.90
233.40
191.00
226.20
243.30
243.90
243.40
250.80
253.50
254.90
258.90
259.30
259.20
259.90
260.10
261.20
266.20
267.20
268.70
268.30
217.22
276.70
277.30
277.90
280.13
280.60
280.60
287.40
357.10
354.60
357.90
342.50
337.90
335.20
346.10
330.60
322.70
319.10
286.10
289.00
286.00
286.20
286.70
286.40
Index No
S.No.
Jun-06
Index No
Feb-06
INR/ KL
Index No
INR / MT
INR / MT
INR / MT
INR / MT
Index No
Index No
Index No
Index No
Index No
186.20
188.88
190.60
191.20
190.60
190.60
190.60
190.60
190.60
190.60
190.60
190.60
190.60
190.60
190.60
190.60
190.60
190.60
190.60
190.60
190.60
211.70
211.70
213.50
214.30
216.80
219.40
219.40
219.40
219.40
220.16
220.24
220.78
220.86
223.10
223.10
223.10
224.00
224.00
224.00
224.00
224.00
227.20
227.20
227.20
191.20
418.00
191.20
418.00
191.20
418.00
191.20
418.00
191.20
418.00
191.20
418.00
191.20
418.00
191.20
418.00
191.20
418.00
191.20
418.00
220.20
418.00
220.20
418.00
220.20
418.00
220.20
418.00
220.20
418.00
220.20
418.00
220.20
449.50
220.20
449.50
220.20
449.50
220.20
449.50
220.20
449.50
220.20
449.50
220.20
449.50
220.30
451.50
220.50
451.50
220.60
451.50
220.80
465.80
220.80
465.80
220.80
465.80
220.80
465.80
220.80
465.80
220.80
478.90
220.80
478.90
220.80
478.90
220.80
478.90
221.40
478.90
221.40
482.30
222.70
451.10
224.50
452.20
227.70
452.20
227.70
452.20
227.70
452.20
230.90
481.40
230.50
481.40
228.10
481.40
LT Transformer
Oct-09
Nov-09
Dec-09
Jan-10
Feb-10
Mar-10
Apr-10
May-10
Jun-10
Jul-10
Aug-10
Sep-10
Oct-10
Nov-10
Dec-10
Jan-11
Feb-11
Mar-11
Apr-11
May-11
Jun-11
Jul-11
Aug-11
Sep-11
Oct-11
Nov-11
Dec-11
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
Sep-12
Oct-12
Nov-12
Dec-12
Jan-13
Feb-13
Mar-13
Apr-13
May-13
Jun-13
Jul-13
Aug-13
Sep-13
Oct-13
Nov-13
Dec-13
Jan-14
CERC
Capital Cost Benchmarking
Project Costs (Actual)
Name of the Utility
Name of sub-station
S.No.
Unit
Power Transformer
a)
INR Lakhs
b)
INR Lakhs
c)
INR Lakhs
d)
Shunt Reactor
a)
b)
INR Lakhs
INR Lakhs
c)
d)
e)
INR Lakhs
INR Lakhs
INR Lakhs
f)
INR Lakhs
Bus Reactor
a)
b)
c)
d)
e)
f)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
420 kV Equipments
a)
b)
c)
d)
e)
g)
h)
j)
a)
b)
c)
INR Lakhs
INR Lakhs
INR Lakhs
d)
INR Lakhs
e)
f)
INR Lakhs
INR Lakhs
245 kV Equipment
a)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
f)
b)
c)
d)
e)
f)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
Isolators 245 kV
1600A, 40 kA, DB Type with two E/S
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
Foundations
a)
b)
c)
d)
INR Lakhs
INR Lakhs
INR Lakhs
f)
INR Lakhs
Common Equipments
a)
e)
b)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
b)
c)
d)
e)
f)
g)
h)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
10
PLCC equipments on 400 kV side (Both for 400 & 220 kV)
INR Lakhs
11
Mandatory Spares
INR Lakhs
12
a)
Lattice Type
INR Lakhs
b)
INR Lakhs
13
INR Lakhs
14
a)
400 kV Switchyard
INR Lakhs
A
Moose ACSR
Twin disc Ins. string with Tension Hardware fr Twin Moose
Twin disc Ins. string with Suspension Hardware fr Twin Moose
400KV BPI
Tee Clamp for Twin Moose to 4" IPS Al. Tube
Tee Clamp for Twin Moose to Twin Moose ACSR
PG Clamps
Spacer to Twin Moose ACSR
Ground wire and accessories
b)
220 kV Switchyard
Quad disc Ins. string with Tension Hardware fr Quad Moose
Twin disc Ins. string with Suspension Hardware fr Quad Moose
Twin disc Ins. string with Tension Hardware fr Twin Moose
Twin disc Ins. string with Suspension Hardware fr Twin Moose
INR Lakhs
220KV BPI
4" IPS Al. Tube
Moose ACSR
Tee Clamp for Quad Moose to Twin Moose ACSR
Tee Clamp for Twin Moose to Twin Moose ACSR
Tee Clamp for Twin Moose to 4" IPS Al. Tube
Spacer to Quad Moose ACSR
Spacer to Twin Moose ACSR
PG Clamps
Ground wire and accessories
15
INR Lakhs
16
INR Lakhs
17
INR Lakhs
18
a)
k)
19
Erection charges
a)
Common equipments
b)
c)
d)
e)
f)
g)
h)
j)
j)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
Power cables
INR Lakhs
b)
c)
d)
e)
f)
h)
i)
j)
k)
Control cables
Earth mat 40 mm Rods ( Main Earth Mat)
Diesel Generator set with AMF panel 250 kVA
Air Conditioning and Ventilation
Fire Fighting System
Lightning & lightnening masts
Illumination System - Indoor & outdoor
ICTs ( Power Transformers)
I.C.T 315 MVA, 3Phase, 400/220/33 KV class
I.C.T 167 MVA, S-Phase, 400/220 kV ( Single Phase 167 MVA Units)
Shunt & Bus Reactors 400 kV
400 kV equipments
420 KV Circuit breakers
420KV Isolators
420 KV Current Transformers
420KV CVT
390KV surge Arrestors
Towers , Beams Lattice Type
Tubular type pipe structures
Bus Bars formation etc.
Control & Protection panels
400KV CB relay Panel
400KV Line Protection Panel
400-220/33KV Transformer Protection Panel
400KV Reactor Protection Panel
Duplicate Bus Bar Protection Panel - 400KV
PLCC Equipments (Both for 400 kV & 220 kV)
220 kV Equipments
245 KV Circuit breakers
245 KV Isolators
245 KV Current Transformers
245 KV CVT
216 KV surge Arrestors
220 kV Towers & beams
220 tubular pipe structures
220 kV Bus Bars formation etc
Control & Protection panels
Circuit breaker relay panel With Auto reclosure
Line protection panel
Single Bus Bar protection panel
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
400/220 kV S/S,
ARASUR(New)
400/220 kV S/S
AT,ROORKEE
400/220 kV S/S,
PUGALUR(New)
400/220 kV S/S,
DAMOH (New)
400/220 kV S/S,
KARAIKUDI(New)
Apr-06
585.90
Aug-05
Jan-06
730.44
Aug-05
32.70
5.36
3.12
5.93
6.86
0.88
37.11
7.85
6.01
5.58
6.78
1.10
30.52
4.64
3.01
6.20
7.15
1.65
34.83
27.44
5.17
3.11
8.15
9.35
1.48
27.01
5.09
3.22
4.91
7.51
0.98
7.59
6.28
35.67
19.71
107.73
6.46
5.23
27.21
17.01
181.78
6.44
6.44
13.58
18.76
13.63
159.75
5.36
5.61
13.30
17.19
12.54
96.37
12.02
12.02
15.97
16.80
14.49
14.49
2.73
2.84
3.34
3.34
2.30
2.43
2.38
3.56
2.09
2.90
2.46
2.07
3.02
0.38
3.45
2.91
2.39
3.63
0.53
2.85
2.51
2.22
2.99
0.59
13.19
13.19
2.64
2.69
2.22
3.88
3.29
3.79
4.09
0.55
6.44
6.44
13.58
12.99
12.99
2.60
2.65
2.18
2.28
1.62
2.52
2.02
0.63
5.61
5.36
13.30
6.28
6.28
24.86
5.23
5.23
18.52
65.70
111.98
50.22
45.50
15.00
15.00
10.00
1.25
0.50
0.10
0.10
0.05
3.00
4.00
0.05
0.50
0.50
0.40
0.10
0.10
0.40
2.50
0.40
0.20
1.00
5.28
4.46
1.58
6.14
2.73
2.88
4.37
0.10
0.13
18.94
18.11
-
7.52
5.01
0.74
6.28
2.52
1.53
4.06
0.16
0.35
12.21
10.12
0.97
5.38
2.43
2.43
6.44
0.13
0.54
13.17
12.74
1.08
5.40
0.90
0.90
0.18
0.52
0.18
9.40
9.75
3.08
1.23
2.05
1.52
6.39
1.94
1.50
1.06
13.39
0.36
-
13.05
6.73
2.93
0.79
1.49
1.34
6.17
1.69
2.93
2.26
17.63
0.44
-
0.07
8.79
5.78
2.73
1.16
0.97
0.91
5.70
1.41
3.56
2.66
19.62
0.30
-
0.11
11.29
10.96
2.76
0.79
3.16
3.16
4.57
1.21
2.35
1.79
22.21
0.32
-
0.04
12.85
12.96
4.75
0.86
2.25
2.16
5.11
1.45
2.85
1.83
24.75
0.37
-
0.60
0.80
6.00
160.00
180.00
180.00
75.00
1.20
1.00
2.00
70.00
0.00
0.02
0.02
0.00
56.00
100.00
90.00
5.00
30.00
0.10
0.20
0.15
7.00
4.00
2.00
0.25
6.00
15.00
0.60
0.90
8.00
0.90
10.00
6.00
6.00
4.00
0.30
0.20
0.06
0.06
0.03
6.30
2.00
15.00
0.30
0.90
0.55
0.10
1.60
1.25
0.20
0.15
0.05
0.05
0.03
6.00
3.00
16.00
0.25
0.66
2.00
10
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
Kankroli
Kaithal
Tirunelveli
Shubashgram
C-52705-S919A3/LOA-II/1842 DT:
02/11/2005
May-05
Sep-03
Ref-C-55807-S119AC-13502-S919AC-1128-S948-3/LOA7/LOA-I-2020 &
3/LOA-I/1905 & 2021
I/1064 DT:
2021 DATED
DT: 16/01/2006
28/03/2003
31/03/2006
Aug-05
May-05
Jun-02
723.28
31.12
7.12
4.84
5.75
6.83
0.99
40.17
46.08
7.22
5.21
7.99
9.45
1.44
29.73
3.27
2.30
5.91
7.01
1.47
31.36
27.93
5.14
4.31
6.59
7.72
1.32
29.44
27.41
5.08
4.07
7.51
8.76
1.50
9.79
8.17
18.28
11.61
68.28
10.84
9.04
15.03
12.83
13.12
133.64
1.44
1.13
10.60
5.21
5.16
10.45
9.73
17.99
27.66
13.67
210.46
2.59
5.26
16.90
9.80
29.66
12.74
12.74
3.44
3.51
2.53
2.72
2.33
1.98
2.81
0.52
9.79
8.17
18.28
12.46
12.46
10.92
10.92
1.81
1.91
1.79
2.88
2.43
2.01
2.93
0.62
1.44
1.14
9.82
12.08
12.08
2.50
2.50
2.50
3.22
2.80
2.43
3.38
0.60
10.45
9.73
17.99
12.02
12.76
2.34
2.44
2.44
3.42
2.91
2.42
3.51
0.59
5.26
2.59
13.34
3.79
3.85
2.81
3.72
3.18
3.40
3.91
0.75
10.84
9.04
15.03
47.84
61.22
10.36
6.21
0.64
5.68
0.63
0.57
0.27
0.31
7.42
5.70
0.85
0.17
-
73.68
18.46
5.60
3.04
-
6.89
4.95
0.70
0.21
0.32
3.97
2.79
0.94
0.09
0.57
0.10
11.71
5.19
3.46
1.18
1.30
1.06
5.47
1.66
1.20
1.10
15.05
0.41
-
15.76
6.98
4.65
1.58
4.34
1.74
6.38
1.93
1.64
1.50
19.35
0.49
-
8.73
4.23
1.11
0.34
3.07
1.86
5.22
1.22
1.78
1.13
10.81
-
0.14
13.93
6.32
3.37
0.76
1.38
1.25
5.58
1.76
2.46
1.59
23.57
0.29
-
12.75
6.33
3.79
1.25
1.44
1.37
4.57
1.66
1.56
1.10
12.09
-
11
12
13
14
15
PGCIL
PGCIL
Amritsar
PGCIL
Ludhiyana,
Extn of Jalandhar
& Malerakotla
PGCIL
Raigarh
PGCIL
Kolar,Munirabad &
Somanahalli extn
works
C-32306-S919A3/LOA-I/1424 DT:
11/10/2004
Mar-04
C-21501-S919ALTCD/EIC/PGCIL/56
3/LOA-I/1349 & 1350 004/ONLN /2005/101
Sep-03
Nov-04
Fatehabad
C-21702-S919A3/LOA-I/1759
C-21703-S919A3/LOA-I/1718
Oct-04
Oct-04
30.67
28.10
4.77
3.82
7.17
8.27
1.30
29.29
5.50
4.25
9.20
10.15
1.30
33.55
5.85
6.10
2.03
1.36
33.91
6.05
5.03
7.73
9.03
1.51
26.76
4.73
2.88
8.67
10.11
1.48
3.50
1.94
15.68
8.56
6.42
89.02
2.22
1.50
23.54
6.02
16.94
21.48
15.82
24.54
19.82
14.82
244.09
8.29
8.14
20.38
20.78
13.45
107.45
12.19
12.24
2.36
2.40
2.23
3.70
3.15
2.60
3.81
0.62
4.23
2.33
18.44
12.10
12.10
2.05
2.07
2.32
3.28
2.82
2.53
3.77
0.45
2.22
1.50
23.54
14.21
14.21
2.96
2.96
2.89
2.38
1.27
0.86
0.69
-
14.72
14.72
2.84
2.84
2.65
3.57
3.07
2.94
3.65
0.63
21.48
15.82
24.54
12.35
12.35
2.37
2.44
1.90
3.58
4.31
3.03
4.28
0.59
8.29
8.14
20.38
56.00
16.94
4.59
3.71
0.61
0.12
0.57
5.11
2.54
-
86.27
55.58
5.27
4.40
-
6.81
4.90
-
0.16
14.94
6.79
3.62
0.82
1.48
1.34
6.34
1.87
1.52
1.29
13.46
0.25
-
5.62
4.35
2.11
0.55
1.23
1.16
5.22
1.19
2.08
1.18
13.00
0.30
-
8.78
6.34
2.27
0.51
1.89
1.52
6.59
1.79
1.77
1.52
18.78
-
9.12
10.24
3.46
0.62
3.18
2.80
7.71
1.71
2.95
1.74
18.71
-
16
17
18
19
20
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
Gwalior
Patna
Muzaffarpur &
Biharsheriff
Narendra
Melakottaiyur
:C-45907-S919A3/L0A-I/1708
C-42407-S919A3/LOA-I/1294
DT: 29/03/2004
C-55102-S919A3/LOA-1/1208 dt:
31/12/2003:
C-56103-S919A3/LOA-I/1921
dated 31/01/2006
Oct-04
Aug-04
Sep-03
Sep-03
May-05
38.66
32.76
5.84
4.87
4.99
7.46
8.68
1.46
39.87
29.13
5.76
3.74
8.36
9.55
1.67
43.36
5.04
5.81
9.01
2.70
24.71
4.55
2.79
8.75
10.02
1.78
39.67
6.96
5.05
8.82
10.22
1.39
20.78
15.29
23.68
19.11
14.37
234.94
4.26
3.22
30.32
19.17
13.52
181.96
2.67
1.94
16.37
9.38
6.18
11.19
9.64
18.75
11.78
8.59
123.29
14.31
14.31
2.74
2.74
2.55
3.46
2.97
2.49
3.54
0.61
20.78
15.29
23.68
12.62
12.62
2.83
2.99
2.58
3.68
3.16
2.63
3.78
0.57
4.19
3.16
29.83
11.79
11.79
2.05
2.47
1.74
3.75
3.12
2.58
3.68
0.66
2.67
1.94
15.95
16.49
16.49
3.57
3.63
2.76
3.88
3.36
2.87
4.06
0.72
11.19
9.64
18.75
82.91
90.63
48.51
5.07
4.45
0.76
0.12
0.52
4.01
3.45
1.03
0.57
0.56
7.28
7.28
3.62
0.86
0.27
7.28
6.34
3.98
0.82
0.51
0.39
8.48
6.12
2.20
0.49
1.84
1.47
6.36
1.65
1.71
1.47
18.33
0.48
-
0.31
10.68
8.32
3.55
1.28
1.96
1.86
9.85
2.99
1.75
1.30
14.68
0.31
-
0.40
0.12
9.88
6.79
2.70
0.60
2.36
1.70
5.37
1.53
2.15
1.50
20.06
0.38
0.39
0.18
15.14
6.71
4.47
1.52
1.68
1.37
5.48
1.63
1.52
1.32
18.62
0.39
21
22
23
24
25
26
NSPCL -Sail
RVPN
APTRANSCO
MSETCL
MSETCL
MSETCL
power company
Khaparkheda NSPCL -Sail
Jaisalmer Malkaram KoradiChakan- MSETCLMSETCLpower company
Rajasthan State
A.P.TRANSCO
Maharastra
Maharastra
Maharastra
for Bilai steel plant
RVPN:400 kV
OM - 0332
REF:
REF:
REF:
LOA No.C&M-101Design/Xtn(Tr)/TN- CE/Const./400KV/
No.MSETCL/CO/ No.MSETCL/CO/
TBMS/08/E1036/P
231-080-9-FC231/Supply/PO274
SE.PM-II/D2Tr.
Tr.
D Rev 01 DT
NOA-6 dated
/D.1236. Jaipur A1/MLKM/Supply/
Proj./TKP/2007Proj./TKP/200712.5.09
15.12.2005
Dt:22-04-08
D. No. 604/2008
08/23 DT: 30-11- 08/23 DT: 30-11Oct-07
Mar-08
Jan-09
Oct-07
Oct-07
Aug-05
414.69
790.61
691.81
392.75
391.50
26.61
5.15
3.60
8.59
9.67
1.02
32.91
7.14
4.39
6.70
7.92
1.30
24.77
5.46
3.26
4.59
5.28
1.53
1.01
38.21
38.21
7.26
4.65
4.08
5.03
2.05
1.49
35.76
35.76
6.80
4.35
1.39
37.51
33.93
6.34
5.07
4.07
4.64
0.99
13.71
16.07
16.39
11.10
109.30
6.70
4.54
14.74
17.87
44.16
10.54
22.18
25.19
133.58
20.36
26.10
37.90
16.94
35.69
11.61
2.50
4.72
3.80
0.32
13.71
13.98
13.98
3.69
3.20
3.67
3.23
0.55
4.34
12.97
11.24
3.48
3.92
3.20
2.86
0.38
17.14
16.05
4.14
1.67
1.14
0.51
-
15.02
3.87
0.48
-
14.04
14.05
4.53
3.40
3.09
2.53
2.09
3.14
0.37
-
71.14
74.16
13.12
10.44
2.24
-
7.97
6.99
0.56
0.84
0.84
0.42
-
85.51
10.09
-
10.09
-
5.11
2.54
-
16.65
14.52
4.34
1.11
3.59
3.45
17.43
3.80
3.70
1.79
17.61
-
0.48
12.09
11.48
5.02
2.80
3.19
10.41
7.92
10.38
3.54
21.18
-
0.33
13.26
7.56
0.65
5.10
3.19
7.50
2.82
3.67
2.86
-
0.33
13.26
7.56
0.65
5.10
3.19
7.50
2.82
3.67
2.86
-
5.62
4.35
2.11
0.55
1.23
1.16
5.22
1.19
2.08
1.18
13.00
0.30
-
27
28
29
30
31
32
PGCIL
Shulajpur(New),
Dehgam & VAPI
(Extn Works)
55701-S1163/LOA-1/2582
&2583 Dated 1407-2008
PGCIL
PGCIL
(Extn Works),
GWALIOR,
WARDHA,
PGCIL
PGCIL
PGCIL
Pirana,Gwaliar &
Bina
Gwalior
Dec-07
Mandola,Malerakotla
Biharsherief,
C-00703 -S-9163/LOA-1/2340:
DT:18-04-2007
Dec-06
Jul-07
Aug-04
Aug-04
800.83
896.00
837.75
870.00
533.32
530.36
33
34
35
36
37
38
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
Batapara
Amritsar
Navi Mumbai
Kota
Kankroli
Ludhiyana
C-32404-S1163I/1LOA/1582
DT: 24-03-2005 :
Aug-04
Nov-07
534.69
708.39
C-13501-S9173/LOA/1730
Sep-04
C-21702-S916C-13501-S9173/LOA/1535 DT:
3/LOA/1730
07-03-2005 :
Sep-04
Jul-04
522.40
522.97
544.81
1,023.72
39
40
41
42
43
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
Fathebad
Moga
Sonepat
Khandwa
Dehgan
Sep-05
Sep-07
Aug-07
544.81
841.35
642.70
408.00
-
412.00
-
44
45
PGCIL
765 kV & 400 kV
pooling station- Bihar
sherief
PGCIL
Ludhiyana
C-14803-S117-3/LOAC-21702-S9171/2708:
3/LOA/1664 DT: 04-05DT:22-10-2008 :
2005 :
Apr-08
Jul-04
323.25
-
23.72
0.95
258.00
-
46
47
48
49
50
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
Fathebad
Patna
Ranchi
Trivandrum, &
Madurai
Sep-07
Jul-04
Mar-04
C-45906-S9173/LOA/1438 DT:
20-10-2004
Mar-04
228.00
217.25
228.00
354.50
-
350.90
-
217.00
-
205.00
16.60
1.30
51
52
53
54
55
56
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
Bihar
Sharif,Sasaram &
Ranchi
PGCIL
Shujalpur
Kankroli
Kota
237.25
256.30
409.35
-
408.50
-
333.90
23.30
0.95
234.50
17.60
1.60
320.90
23.60
0.95
322.25
23.65
0.95
57
58
59
60
61
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
Lucknow
Agra
Fatepur
Balia
Allahabad
Apr-08
Apr-08
Apr-08
Dec-06
405.30
-
404.15
-
404.15
347.65
408.15
-
319.05
23.45
0.95
23.45
0.95
312.50
-
62
63
64
65
PGCIL
PGCIL
PGCIL
PGCIL
Itarsi
Vijayawada
Rourkela
Tiruvanneli
C -00704 - S917 - 3 C -00704 - S917 - 3 C -00704 - S917 C-45906-S917/ LOA - 1 / 2365 & / LOA - 1 / 2365 & 3 / LOA - 1 / 2365
3/L0A/1438
2366
2366
& 2366
DT:13-06-2005:
DT: 25 - 06 - 2007 DT: 25 - 06 - 2007 DT: 25 - 06 - 2007
Dec-06
Dec-06
Dec-06
May-05
307.00
-
312.00
-
316.00
-
274.85
16.75
2.25
CERC
Capital Cost Benchmarking
Month and Year of Escalation
Jan-09
Name of sub-station
S.No.
INR Lakhs
INR Lakhs
d)
Shunt Reactor
a)
INR Lakhs
b)
c)
INR Lakhs
INR Lakhs
INR Lakhs
f)
INR Lakhs
Bus Reactor
125 MVAR 400 kV
INR Lakhs
b)
c)
d)
e)
f)
80 MVAR 400 kV
63 / 50 MVAR 400 kV
50 MVAR
Oil for shunt Reactor
Spares for Bus Reactor
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
420 kV Equipments
a)
b)
c)
d)
e)
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
245 kV Equipment
a)
41
42
MSETCL
MSETCL
MSETCL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
Malkaram A.P.TRANSCO
Koradi- Maharastra
Chakan- MSETCLMaharastra
Shulajpur(New),
Dehgam & VAPI
(Extn Works)
Mandola,MalerakotlaB
iharsherief,
Hyderabad &
Durgapaur
(Extn Works),
GWALIOR, WARDHA,
PUNE, RAIPUR
Gwalior
Batapara
Amritsar
Navi Mumbai
Kota
Kankroli
Ludhiyana
Fathebad
Moga
Sonepat
Khandwa
Oct-07
Mar-08
Jan-09
Oct-07
Oct-07
Aug-05
Dec-07
Dec-06
Jul-07
Jul-07
Aug-04
Aug-04
Aug-04
Sep-05
Nov-07
Sep-04
Sep-04
Jul-04
Jul-04
Sep-05
Sep-07
Aug-07
692.45
Common Equipments
712.14
414.69
43
44
PGCIL
Dehgan
Aug-07
382.21
-
381.00
-
817.62
797.02
877.07
799.23
829.99
874.30
869.46
876.55
771.40
779.29
780.14
838.52
838.52
699.87
815.75
-
33.32
7.62
5.18
-
43.78
50.22
7.87
5.68
-
41.80
4.59
3.23
-
34.18
30.44
5.61
4.70
-
38.77
36.10
6.69
5.35
-
35.83
32.83
5.57
4.46
-
38.57
7.24
5.60
-
37.49
6.54
-
5.26
6.16
8.71
8.31
7.18
9.89
8.38
12.11
6.82
8.04
7.31
10.30
9.86
8.41
11.53
9.66
13.37
1.05
1.06
1.57
2.07
1.44
1.97
1.52
1.71
6.46
5.23
27.21
17.01
181.78
6.44
6.44
13.58
18.76
13.63
159.75
5.36
5.61
13.30
17.19
12.54
96.37
9.79
8.17
18.28
11.61
68.28
10.84
9.04
15.03
12.83
13.12
133.64
1.44
1.13
10.60
5.21
5.16
10.45
9.73
17.99
27.66
13.67
210.46
2.59
5.26
16.90
9.80
29.66
3.50
1.94
15.68
8.56
6.42
89.02
2.22
1.50
23.54
6.02
16.94
15.51
15.51
2.46
2.60
2.24
13.28
13.28
2.66
2.71
2.23
12.66
11.06
2.55
15.57
16.37
3.26
3.26
3.47
1.86
13.64
13.64
3.69
3.75
2.71
13.58
13.58
4.13
4.20
3.06
15.35
15.35
2.55
2.68
2.52
13.16
13.16
2.72
2.72
2.72
15.83
16.80
3.08
3.21
3.21
14.24
14.30
2.76
2.80
2.60
15.93
15.93
2.70
2.73
3.05
15.88
15.88
3.31
3.31
3.15
2.67
2.25
3.28
0.41
3.40
2.86
2.35
3.57
0.52
3.10
2.73
2.41
3.25
0.64
3.95
3.35
3.86
4.17
0.56
2.25
1.60
2.48
1.99
0.62
2.95
2.53
2.15
3.05
0.56
4.05
3.47
3.71
4.26
0.82
4.05
3.42
2.83
4.12
0.87
3.51
3.05
2.65
3.68
0.65
4.50
3.83
3.19
4.62
0.77
4.32
3.68
3.04
4.45
0.72
4.32
3.71
3.33
4.96
0.59
3.23
2.66
1.42
0.96
0.77
5.23
5.23
18.52
111.98
6.44
6.44
13.58
50.22
5.61
5.36
13.30
45.50
9.79
8.17
18.28
47.84
10.84
9.04
15.03
61.22
1.44
1.14
9.82
-
10.45
9.73
17.99
73.68
5.26
2.59
13.34
18.46
4.23
2.33
18.44
56.00
2.22
1.50
23.54
16.94
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
2.92
3.04
6.28
6.28
24.86
65.70
INR Lakhs
INR Lakhs
15.00
15.00
10.00
1.25
0.50
0.10
0.10
0.05
3.00
4.00
0.05
0.50
0.50
0.40
0.10
0.10
0.40
2.50
0.40
0.20
INR Lakhs
1.00
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
411.75
-
28.91
5.45
3.45
-
INR Lakhs
f)
1.49
INR Lakhs
INR Lakhs
9.41
B.P.I.
Line( Wave) Traps both for 400 & 220 kV
220 kV equipments
8.20
35.05
27.61
5.20
3.13
-
INR Lakhs
1.77
INR Lakhs
e)
7.65
INR Lakhs
INR Lakhs
400 kV equipments
6.64
INR Lakhs
854.81
32.67
4.97
3.22
-
INR Lakhs
Foundations
1.07
6.61
863.27
5.44
d)
36.17
7.65
5.86
-
a)
b)
c)
45
PGCIL
PGCIL
Ludhiyana
Apr-08
Jul-04
46
47
PGCIL
Trivandrum, &
Madurai
Sep-07
48
49
50
PGCIL
51
52
53
54
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
Fathebad
Patna
Ranchi
Bihar Sharif
Shujalpur
Kankroli
Kota
Sep-07
Jul-04
Mar-04
Mar-04
Mar-04
Dec-07
Jan-05
Sep-04
55
PGCIL
56
PGCIL
Bihar Sharif,Sasaram
& Ranchi
Apr-08
57
58
59
PGCIL
60
PGCIL
61
62
63
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
PGCIL
Lucknow
Agra
Fatepur
Balia
Allahabad
Itarsi
Vijayawada
Apr-08
Apr-08
Apr-08
Apr-08
Apr-08
Dec-06
Dec-06
Dec-06
2.21
2.26
2.27
1.52
37.94
6.77
5.63
-
29.94
5.30
3.22
-
43.26
36.66
6.53
5.45
5.58
44.65
32.63
6.45
4.19
-
57.10
6.64
7.65
-
32.54
6.00
3.68
-
43.24
7.59
5.50
-
8.65
9.70
8.35
9.36
11.86
11.52
10.10
11.31
9.71
10.69
1.69
1.66
1.63
1.87
25.10
4.86
3.40
-
29.48
6.40
3.93
-
24.77
5.46
3.26
-
36.04
36.04
6.85
4.39
-
9.61
8.10
6.00
4.59
3.85
4.36
13.19
11.14
9.12
7.09
5.28
4.74
4.97
3.56
2.34
1.51
0.96
1.16
1.53
1.01
1.93
1.41
21.48
15.82
24.54
19.82
14.82
244.09
8.29
8.14
20.38
20.78
13.45
107.45
20.78
15.29
23.68
19.11
14.37
234.94
16.47
16.47
3.18
3.18
2.97
13.82
13.82
2.65
2.73
2.13
3.99
3.44
3.29
4.08
0.70
21.48
15.82
24.54
86.27
33.73
33.73
6.41
4.10
-
1.31
1.06
4.26
3.22
30.32
19.17
13.52
181.96
2.67
1.94
16.37
9.38
6.18
11.19
9.64
18.75
11.78
8.59
123.29
13.71
16.07
16.39
11.10
109.30
6.70
4.54
14.74
17.87
44.16
10.54
22.18
25.19
133.58
20.36
26.10
37.90
16.94
35.69
14.40
14.40
2.76
2.76
2.57
14.14
14.14
3.17
3.35
2.89
15.52
15.52
2.70
3.25
2.29
17.97
17.97
3.89
3.95
3.01
10.95
2.36
12.52
12.52
3.31
2.87
11.24
3.48
3.92
-
15.14
3.90
-
14.17
3.65
-
15.03
15.04
4.85
3.64
4.01
4.82
3.39
4.79
0.66
3.48
2.99
2.51
3.56
0.61
4.12
3.54
2.95
4.23
0.64
4.94
4.11
3.40
4.85
0.87
4.23
3.66
3.13
4.43
0.78
4.45
3.58
0.30
3.29
2.89
0.49
3.20
2.86
0.38
1.58
1.08
0.48
0.45
3.36
2.75
2.27
3.41
0.40
8.29
8.14
20.38
55.58
20.78
15.29
23.68
82.91
4.19
3.16
29.83
90.63
2.67
1.94
15.95
-
11.19
9.64
18.75
48.51
13.71
71.14
4.34
12.97
74.16
17.14
85.51
415.79
-
307.22
22.54
0.90
-
397.09
-
343.71
-
340.22
-
350.92
333.99
-
357.68
337.51
27.33
1.36
-
375.38
-
390.61
-
332.31
23.19
0.99
-
345.14
25.90
2.35
-
382.33
-
389.05
304.99
22.43
0.99
-
388.24
306.27
22.48
0.99
-
385.20
-
384.11
303.23
22.29
0.99
-
384.11
330.41
22.29
0.99
-
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
17.98
17.19
13.05
6.73
2.93
0.79
1.49
1.34
6.17
1.69
2.93
2.26
17.63
8.84
5.89
0.87
7.38
2.96
1.80
4.06
0.16
0.41
0.07
8.79
5.78
2.73
1.16
0.97
0.91
5.70
1.41
3.56
2.66
19.62
12.71
10.53
1.01
5.60
2.53
2.53
6.44
0.13
0.63
0.11
11.29
10.96
2.76
0.79
3.16
3.16
4.57
1.21
2.35
1.79
22.21
15.48
14.98
1.27
6.35
0.85
0.85
0.18
0.62
0.04
12.85
12.96
4.75
0.86
2.25
2.16
5.11
1.45
2.85
1.83
24.75
12.18
7.30
0.75
6.68
0.74
0.67
0.27
0.36
0.10
11.71
5.19
3.46
1.18
1.30
1.06
5.47
1.66
1.20
1.10
15.05
9.30
7.14
1.07
-
8.57
4.66
-
8.63
6.21
0.88
-
7.01
4.92
1.66
-
7.33
5.92
0.97
-
9.03
4.49
-
8.28
6.91
-
10.70
7.70
-
5.28
4.64
0.79
-
6.38
5.49
1.64
-
12.86
12.86
6.39
1.52
9.12
7.95
4.99
1.03
13.12
10.10
2.17
-
0.17
15.76
6.98
4.65
1.58
4.34
1.74
6.38
1.93
1.64
1.50
19.35
8.73
4.23
1.11
0.34
3.07
1.86
5.22
1.22
1.78
1.13
10.81
0.21
0.38
0.14
13.93
6.32
3.37
0.76
1.38
1.25
5.58
1.76
2.46
1.59
23.57
0.09
0.67
12.75
6.33
3.79
1.25
1.44
1.37
4.57
1.66
1.56
1.10
12.09
0.12
0.67
0.16
14.94
6.79
3.62
0.82
1.48
1.34
6.34
1.87
1.52
1.29
13.46
5.62
4.35
2.11
0.55
1.23
1.16
5.22
1.19
2.08
1.18
13.00
8.78
6.34
2.27
0.51
1.89
1.52
6.59
1.79
1.77
1.52
18.78
9.12
10.24
3.46
0.62
3.18
2.80
7.71
1.71
2.95
1.74
18.71
0.12
0.61
0.39
8.48
6.12
2.20
0.49
1.84
1.47
6.36
1.65
1.71
1.47
18.33
0.57
0.66
0.31
10.68
8.32
3.55
1.28
1.96
1.86
9.85
2.99
1.75
1.30
14.68
0.32
0.40
0.12
9.88
6.79
2.70
0.60
2.36
1.70
5.37
1.53
2.15
1.50
0.60
0.39
0.18
15.14
6.71
4.47
1.52
1.68
1.37
5.48
1.63
1.52
1.32
16.65
14.52
4.34
1.11
3.59
3.45
17.43
3.80
3.70
1.79
17.61
7.05
6.18
0.50
21.39
20.31
0.42
0.48
12.09
11.48
5.02
2.80
3.19
10.41
7.92
10.38
3.54
21.18
10.09
0.33
13.26
7.56
0.65
5.10
3.19
7.50
2.82
3.67
2.86
-
9.77
0.33
13.26
7.56
0.65
5.10
3.19
7.50
2.82
3.67
2.86
-
6.01
2.99
5.62
4.35
2.11
0.55
1.23
1.16
5.22
1.19
2.08
1.18
13.00
INR Lakhs
6.21
5.24
1.86
7.22
3.64
3.39
4.37
0.10
0.15
0.18
9.40
9.75
3.08
1.23
2.05
1.52
6.39
1.94
1.50
1.06
13.39
INR Lakhs
0.36
0.44
0.30
0.32
0.37
0.41
0.49
0.29
0.25
0.30
0.48
0.31
20.06
18.62
0.30
h)
INR Lakhs
0.38
0.39
10
INR Lakhs
11
Mandatory Spares
INR Lakhs
12
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
50V Battery
Battery Charger for 220V Battery
Battery Charger for 50V Battery
INR Lakhs
INR Lakhs
INR Lakhs
0.60
0.80
a)
Lattice Type
INR Lakhs
b)
INR Lakhs
13
INR Lakhs
6.00
14
a)
400 kV Switchyard
INR Lakhs
160.00
Moose ACSR
Twin disc Ins. string with Tension Hardware fr Twin Moose
Twin disc Ins. string with Suspension Hardware fr Twin Moose
400KV BPI
Tee Clamp for Twin Moose to 4" IPS Al. Tube
Tee Clamp for Twin Moose to Twin Moose ACSR
PG Clamps
Spacer to Twin Moose ACSR
Ground wire and accessories
b)
220 kV Switchyard
INR Lakhs
180.00
15
INR Lakhs
75.00
16
INR Lakhs
17
INR Lakhs
18
1.20
0.98
INR Lakhs
2.00
INR Lakhs
70.00
INR Lakhs
5.00
INR Lakhs
30.00
INR Lakhs
INR Lakhs
0.00
0.02
INR Lakhs
0.02
INR Lakhs
0.00
56.00
100.00
90.00
INR Lakhs
INR Lakhs
INR Lakhs
40.15
36.32
6.79
5.43
-
INR Lakhs
387.91
-
k)
40
APTRANSCO
Jaisalmer -Rajasthan
State
May-05
0.94
j)
39
RVPN
Melakottaiyur
Sep-03
7.34
INR Lakhs
j)
38
PGCIL
Narendra
Sep-03
6.35
INR Lakhs
f)
37
PGCIL
Muzaffarpur &
Biharsheriff
Aug-04
35.01
5.74
3.34
-
g)
h)
36
PGCIL
Patna
Oct-04
INR Lakhs
e)
35
PGCIL
Gwalior
Oct-04
INR Lakhs
INR Lakhs
2500 A, 40 kA
Current Transformers 245 kV
b)
34
PGCIL
Fatehabad
Oct-04
INR Lakhs
c)
c)
d)
33
PGCIL
Ludhiyana,
Extn of Jalandhar
& Malerakotla
Nov-04
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
b)
a)
32
PGCIL
Kolar,Munirabad &
Somanahalli extn
works
Sep-03
12.87
12.87
d)
e)
f)
f)
31
PGCIL
Amritsar
Mar-04
g)
30
PGCIL
Raigarh
Sep-03
7.59
6.28
35.67
19.71
107.73
b)
29
PGCIL
Shubashgram
May-05
INR Lakhs
INR Lakhs
c)
d)
e)
28
PGCIL
Tirunelveli
Jun-02
b)
10
PGCIL
Kaithal
a)
PGCIL
May-05
e)
f)
PGCIL
Kankroli
Aug-05
d)
PGCIL
Aug-05
g)
c)
PGCIL
400/220 kV S/S,
KARAIKUDI(New)
Jan-06
h)
j)
a)
b)
PGCIL
400/220 kV S/S,
DAMOH (New)
Aug-05
INR Lakhs
e)
f)
PGCIL
400/220 kV S/S,
PUGALUR(New)
Apr-06
Unit
INR Lakhs
b)
c)
a)
PGCIL
400/220 kV S/S
AT,ROORKEE
Aug-05
Power Transformer
a)
d)
PGCIL
400/220 kV S/S,
ARASUR(New)
305.90
-
300.51
-
305.41
-
19
a)
Erection charges
Common equipments
Auxiliary Transformers,LT Switchgear, AC & DC Panels.72.5 kV
,33kV & 11 kV equipments etc.
Station D.C Batteries 220 V, 500 AH
Station D.C Batteries 50 V, 500 AH
INR Lakhs
INR Lakhs
INR Lakhs
I.C.T 167 MVA, S-Phase, 400/220 kV ( Single Phase 167 MVA Units)
INR Lakhs
6.00
INR Lakhs
4.00
0.30
0.20
0.06
0.06
0.03
6.30
2.00
15.00
0.30
0.90
0.55
0.10
1.60
1.25
0.20
0.15
0.05
0.05
0.03
6.00
3.00
16.00
0.25
0.66
2.00
220 kV Equipments
245 KV Circuit breakers
245 KV Isolators
245 KV Current Transformers
245 KV CVT
216 KV surge Arrestors
h)
i)
j)
k)
0.15
7.00
4.00
6.00
15.00
0.60
0.90
8.00
0.90
10.00
6.00
0.20
INR Lakhs
INR Lakhs
e)
2.00
0.25
0.10
INR Lakhs
b)
INR Lakhs
INR Lakhs
Power cables
Control cables
Earth mat 40 mm Rods ( Main Earth Mat)
c)
d)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
64
65
PGCIL
PGCIL
Rourkela
Tiruvanneli
Dec-06
May-05
309.32
-
347.22
21.16
2.35
-
CERC
Capital Cost Benchmarking
Average Rates
S.No.
Unit
Power Transformer
a)
INR Lakhs
b)
INR Lakhs
c)
INR Lakhs
d)
INR Lakhs
Shunt Reactor
a)
b)
c)
d)
e)
f)
Bus Reactor
a)
b)
c)
d)
e)
f)
420 kV Equipments
a)
b)
c)
d)
e)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
f)
INR Lakhs
g)
INR Lakhs
h)
j)
INR Lakhs
INR Lakhs
a)
b)
c)
d)
e)
f)
245 kV Equipment
a)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
b)
1600 A, 40 kA
2500 A, 40 kA
Current Transformers 245 kV
INR Lakhs
INR Lakhs
c)
INR Lakhs
INR Lakhs
d)
e)
f)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
7
a)
b)
c)
Foundations
ICT -315 MVA
ICT -S-ph 167 MVA
Reactors
INR Lakhs
INR Lakhs
INR Lakhs
d)
e)
400 kV equipments
420 KV Circuit breakers
420KV Isolators
420 KV Current Transformers
420KV CVT
390KV surge Arrestors
Towers , Lattice Type
Lightning cum Lighting Masts
B.P.I.
Line( Wave) Traps both for 400 & 220 kV
220 kV equipments
245 KV Circuit breakers
245 KV Isolators
245 KV Current Transformers
245 KV CVT
216 KV surge Arrestors
Towers , Lattice Type
BPI
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
f)
L.T Transformers
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
Common Equipments
a)
b)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
220V DCDB
50V DCDB
220V Battery
50V Battery
Battery Charger for 220V Battery
Battery Charger for 50V Battery
DG Set-250KVA with control panel
High Wall Type Split AC unit of 2TR Capacity
Illumination(Indoor and Outdoor)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
10
INR Lakhs
11
Mandatory Spares
INR Lakhs
12
b)
c)
d)
e)
f)
g)
h)
a)
b)
Lattice Type
Tubular support structures
13
14
a)
400 kV Switchyard
A
Moose ACSR
Twin disc Ins. string with Tension Hardware fr Twin Moose
Twin disc Ins. string with Suspension Hardware fr Twin Moose
400KV BPI
Tee Clamp for Twin Moose to 4" IPS Al. Tube
Tee Clamp for Twin Moose to Twin Moose ACSR
PG Clamps
Spacer to Twin Moose ACSR
Ground wire and accessories
220 kV Switchyard
Quad disc Ins. string with Tension Hardware fr Quad Moose
Twin disc Ins. string with Suspension Hardware fr Quad
Moose
Twin disc Ins. string with Tension Hardware fr Twin Moose
Twin disc Ins. string with Suspension Hardware fr Twin Moose
220KV BPI
4" IPS Al. Tube
Moose ACSR
Tee Clamp for Quad Moose to Twin Moose ACSR
b)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
15
INR Lakhs
16
INR Lakhs
17
INR Lakhs
18
a)
INR Lakhs
b)
INR Lakhs
c)
d)
e)
f)
g)
h)
j)
j)
k)
19
Erection charges
a)
Common equipments
Auxiliary Transformers,LT Switchgear, AC & DC Panels.72.5
kV ,33kV & 11 kV equipments etc.
Station D.C Batteries 220 V, 500 AH
Station D.C Batteries 50 V, 500 AH
Battery Charger System 220 V, 70A / 50 A Float cum Boost
Battery Charger System 50 V, 70 A / 50 A Float cum Boost
Common equipment pertaining to C&R system.( Automation)
Power cables
Control cables
Earth mat 40 mm Rods ( Main Earth Mat)
Diesel Generator set with AMF panel 250 kVA
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
e)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
f)
h)
i)
j)
k)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
b)
c)
d)
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
INR Lakhs
Average Rate
Final Rates Excluding Taxes
and Duties
414.69
414.69
815.97
815.97
381.60
381.60
699.87
699.87
383.71
364.55
327.52
23.29
1.33
-
383.71
364.55
327.52
23.29
1.33
-
38.54
35.25
6.26
4.52
5.58
38.54
35.25
6.26
4.52
5.58
7.82
7.82
8.99
8.99
1.91
1.55
1.91
1.55
8.32
6.61
19.64
16.19
12.29
107.15
8.32
6.61
19.64
16.19
12.29
107.15
14.35
14.65
3.03
3.25
3.10
2.74
3.76
3.17
2.81
3.94
1.42
0.96
0.61
8.02
6.45
18.18
63.46
15.00
15.00
10.00
14.35
14.65
3.03
3.25
3.10
2.74
3.76
3.17
2.81
3.94
1.42
0.96
0.61
8.02
6.45
18.18
63.46
15.00
15.00
10.00
1.25
0.50
0.10
0.10
0.05
3.00
4.00
0.05
0.50
1.25
0.50
0.10
0.10
0.05
3.00
4.00
0.05
0.50
0.50
0.40
0.10
0.10
0.40
2.50
0.40
0.20
0.50
0.40
0.10
0.10
0.40
2.50
0.40
0.20
1.00
-
1.00
250.00
250.00
66.21
9.62
7.79
1.79
5.11
5.35
4.92
4.96
0.21
0.39
0.24
10.03
8.66
3.80
1.08
66.21
9.62
7.79
1.79
5.11
5.35
4.92
4.96
0.21
0.39
0.24
10.03
8.66
3.80
1.08
2.25
1.89
6.45
2.41
2.62
1.76
20.23
0.34
55.00
-
2.25
1.89
6.45
2.41
2.62
1.76
20.23
0.34
55.00
76.00
76.00
175.00
175.00
0.60
0.80
-
0.60
0.80
6.00
6.00
160.00
180.00
-
160.00
180.00
75.00
1.20
0.98
2.00
75.00
1.20
0.98
2.00
70.00
70.00
0.00
0.02
0.00
0.02
0.02
0.02
0.00
56.00
100.00
90.00
0.00
56.00
100.00
90.00
5.00
5.00
30.00
30.00
2.00
2.00
0.25
0.10
0.20
0.15
7.00
4.00
6.00
15.00
0.60
0.25
0.10
0.20
0.15
7.00
4.00
6.00
15.00
0.60
0.90
8.00
0.90
10.00
6.00
0.90
8.00
0.90
10.00
6.00
6.00
4.00
0.30
0.20
0.06
0.06
0.03
6.30
2.00
15.00
0.30
0.90
0.55
0.10
1.60
1.25
0.20
0.15
0.05
0.05
0.03
6.00
3.00
16.00
0.25
0.66
2.00
4.00
0.30
0.20
0.06
0.06
0.03
6.30
2.00
15.00
0.30
0.90
0.55
0.10
1.60
1.25
0.20
0.15
0.05
0.05
0.03
6.00
3.00
16.00
0.25
0.66
2.00
6.00
CERC
Capital Cost Benchmarking
BOQ & Cost for 400 / 220 KV Sub
Station of various combinations of
S.No
Description
1
1-A
a)
b)
c)
e)
d)
e)
f)
g)
h)
i)
j)
1-B
a)
Rate
Quantity
ii
b)
c)
1.00
70.00
0.000502
130,600.00
Metre
0.02
Metre
Metre
No
No
Lump Sum
0.02
0.00
56.00
100.00
90.00
Lump Sum
5.00
Lump Sum
INR Lakhs
30.00
Set
LumpSum
0.20
Set
Set
6.45
2.41
Set
2.62
Set
1.76
Set
250.00
Power Cables
Control Cables
Earth mat - 40mm dia MS rods
Diesel Generator set along with AMF panel 250 kVA
A/C and ventilation - High Valve Type split AC unit of 2TR
capacity
Fire fighting system
Illumination System - Indoor and Outdoor
Mandatory spares
Sub Total -1-B
Km
Km
Km
Set
1.20
0.98
6.00
20.23
No.
0.34
75.00
55.00
175.00
l)
m)
o)
p)
1-C
1.00
Quantity
2.00
1.00
70.00
1.00
65.55
109,000.00
52.82
2,900.00
Amount
Quantity
2.00
Amount
1.00
70.00
1.00
54.70
125,200.00
Quantity
2.00
Amount
1.00
70.00
1.00
62.84
103,600.00
52.82
2,900.00
52.82
1,700.00
33.07
2,120.00
33.07
2,120.00
33.07
2,000.00
2,052.00
1.00
1.48
56.00
100.00
94.50
2,052.00
1.00
1.48
56.00
1,944.00
1.00
1.40
56.00
1,836.00
1.00
1.05
1.00
1.00
100.00
90.00
1.00
1.00
100.00
90.00
1.00
0.85
5.00
1.00
5.00
1.00
5.00
1.00
5.00
1.00
30.00
1.00
30.00
1.00
30.00
1.00
30.00
1.00
1.00
2,900.00
Amount
2,120.00
1.48
100.00
81.00
1.00
1.00
130,600.00
52.82
56.00
1.00
0.90
480.41
465.07
1.00
473.12
Quantity
2.00
Amount
1.00
70.00
1.00
51.99
103,600.00
Quantity
2.00
Amount
1.00
70.00
1.00
51.99
153,000.00
Quantity
2.00
Amount
1.00
70.00
1.00
76.79
176,400.00
Quantity
2.00
Amount
1.00
Quantity
2.00
Amount
1.00
70.00
1.00
70.00
1.00
88.53
238,800.00
119.85
173,800.00
Quantity
2.00
Amount
1.00
70.00
1.00
87.23
125,200.00
Quantity
2.00
Amount
1.00
70.00
1.00
62.84
114,400.00
Quantity
2.00
Amount
1.00
70.00
1.00
57.42
114,400.00
Quantity
2.00
Amount
1.00
70.00
1.00
57.42
173,800.00
Quantity
2.00
Amount
1.00
70.00
1.00
87.23
130,600.00
Quantity
2.00
70.00
Amount
1.00
1.00
30.96
1,700.00
30.96
3,360.00
61.20
3,500.00
63.75
3,750.00
68.30
3,360.00
61.20
1,700.00
30.96
1,700.00
30.96
1,700.00
30.96
3,360.00
61.20
2,900.00
52.82
103,600.00
1,700.00
31.20
2,000.00
31.20
2,520.00
39.31
2,720.00
42.43
4,487.45
70.00
2,520.00
39.31
2,000.00
31.20
2,000.00
31.20
2,000.00
31.20
2,520.00
39.31
2,120.00
33.07
2,000.00
1.32
56.00
1,836.00
1.00
1.32
56.00
2,164.00
1.00
1.56
56.00
2,632.00
1.00
1.90
56.00
2,944.00
1.00
2.12
56.00
2,268.00
1.00
1.63
56.00
1,944.00
1.00
1.40
56.00
1,890.00
1.00
1.36
56.00
1,890.00
1.00
1.36
56.00
2,268.00
1.00
1.63
56.00
2,052.00
1.00
1.48
56.00
1,836.00
100.00
76.50
1.00
0.85
100.00
76.50
1.00
1.20
100.00
108.00
1.00
1.25
100.00
112.50
1.00
1.50
100.00
135.00
1.00
1.20
100.00
108.00
1.00
0.78
100.00
70.20
1.00
0.78
100.00
70.20
1.00
0.85
100.00
76.50
1.00
1.30
100.00
117.00
1.00
1.23
100.00
110.70
1.00
1.00
0.85
5.00
1.00
5.00
1.00
5.00
1.00
5.00
1.00
5.00
1.00
5.00
1.00
5.00
1.00
5.00
1.00
5.00
1.00
5.00
1.00
5.00
1.00
30.00
1.00
30.00
1.10
33.00
1.10
33.00
1.10
33.00
1.10
33.00
1.00
30.00
1.00
30.00
1.00
30.00
1.10
33.00
1.00
30.00
1.00
424.98
424.98
519.85
542.10
628.27
530.37
429.60
424.14
430.44
539.37
65.55
496.61
Quantity
2.00
70.00
Amount
1.00
1.00
51.99
30.96
114,200.00
1,700.00
31.20
2,000.00
1.32
1,890.00
56.00
100.00
76.50
1.00
1.00
0.85
5.00
1.00
30.00
1.00
424.98
Quantity
2.00
70.00
Amount
1.00
1.00
Quantity
2.00
Amount
1.00
70.00
1.00
57.31
30.96
238,800.00
6,000.00
119.85
109.28
100,980.00
2,217.60
31.20
7,000.00
109.19
1,663.20
1.36
2,496.00
1.80
1,428.24
56.00
100.00
76.50
1.00
1.00
1.50
56.00
100.00
135.00
1.00
1.00
0.60
5.00
1.00
5.00
1.00
30.00
1.00
30.00
1.00
430.34
708.12
Quantity
2.00
1.00
2.00
Amount
Quantity
-
Amount
-
Quantity
-
Amount
-
Quantity
-
Amount
-
Quantity
Amount
Quantity
-
Amount
-
1.00
100,980.00
1,663.20
25.94
1,247.40
1.03
1,428.00
1.03
56.00
100.00
45.00
1.00
1.00
0.50
5.00
1.00
5.00
30.00
1.00
30.00
435.04
70.00
70.00
50.68
40.39
56.00
100.00
54.00
50.68
30.29
30.00
0.55
30.00
0.55
20.00
0.36
90.00
1.64
30.00
0.55
19.46
30.00
0.47
30.00
0.47
20.00
0.31
90.00
1.40
30.00
0.47
409.46
1.01
1.01
0.68
3.04
1.01
1.00
Lump Sum
Lump Sum
INR Lakhs
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
66.21
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
1.00
0.20
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
12.90
2.00
2.00
4.83
5.24
2.00
2.00
4.83
5.24
2.00
2.00
4.83
5.24
2.00
2.00
4.83
5.24
2.00
2.00
4.83
5.24
2.00
2.00
4.83
5.24
2.00
2.00
4.83
5.24
2.00
2.00
4.83
5.24
2.00
2.00
4.83
5.24
2.00
2.00
4.83
5.24
2.00
2.00
4.83
5.24
6.45
2.41
2.62
1.00
1.00
1.00
6.45
2.41
2.62
4.83
5.24
1.00
1.00
1.00
2.00
2.00
12.90
4.83
5.24
4.83
5.24
2.00
2.00
2.00
2.00
2.00
12.90
4.83
5.24
4.83
5.24
2.00
2.00
2.00
2.00
2.00
12.90
4.83
5.24
4.83
5.24
2.00
2.00
2.00
2.00
2.00
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
2.00
3.51
1.00
1.76
1.00
1.76
1.364
341.00
1.516
379.00
1.668
417.00
1.38
345.00
1.15
288.00
1.08
269.00
1.74
436.00
1.72
430.00
2.76
690.00
1.97
493.00
1.08
269.00
1.15
288.00
1.00
250.00
1.97
493.00
1.81
453.00
1.00
250.00
1.15
288.00
2.816
704.00
1.00
250.00
1.00
250.00
0.15
38.00
0.15
38.00
0.08
19.00
0.23
57.00
0.08
19.00
0.15
38.00
44.50
53.40
87.94
166.20
20.23
44.50
90.00
27.70
1.00
53.40
87.94
166.20
20.23
48.60
106.00
27.70
1.00
58.32
103.57
166.20
20.23
40.10
76.50
26.59
1.00
48.12
74.75
159.54
20.23
34.00
61.00
22.00
1.00
40.80
59.60
132.00
20.23
30.60
51.85
22.00
1.00
36.72
50.66
132.00
20.23
51.18
108.00
32.50
1.00
61.42
105.53
195.00
20.23
72.00
143.00
37.50
1.00
86.40
139.73
225.00
20.23
121.50
238.50
60.70
1.00
145.80
233.04
364.20
20.23
61.40
140.40
37.86
1.00
73.68
137.19
227.16
20.23
30.60
55.00
26.59
1.00
36.72
53.74
159.54
20.23
30.60
55.00
24.30
1.00
36.72
53.74
145.80
20.23
30.60
51.85
24.29
1.00
36.72
50.66
145.74
20.23
86.00
200.00
36.90
1.00
103.20
195.42
221.40
20.23
56.14
115.00
27.70
1.00
67.37
112.37
166.20
20.23
34.00
61.00
22.00
1.00
40.80
59.60
132.00
20.23
34.00
61.00
24.29
1.00
40.80
59.60
145.74
20.23
121.50
90.00
27.70
1.00
238.50
50.80
1.00
145.80
233.04
304.80
20.23
25.59
54.00
21.44
1.00
30.71
52.76
128.66
20.23
19.19
40.50
16.08
1.00
23.03
39.57
96.50
20.23
4.00
8.00
1.50
-
4.80
7.82
9.00
-
2.50
5.00
1.50
-
3.00
4.89
9.00
-
2.00
4.00
0.40
-
2.40
3.91
2.40
-
4.50
9.00
2.70
-
5.40
8.79
16.20
-
2.50
8.00
1.70
-
3.00
7.82
10.20
-
4.00
8.00
1.70
-
4.80
7.82
10.20
-
12.00
4.02
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
12.00
4.02
1.00
0.34
1.00
0.34
1.00
1.00
1.00
75.00
55.00
175.00
1,070.69
84.75
55.00
210.00
1,153.44
1.27
1.00
1.20
95.25
55.00
210.00
1,222.49
1.13
1.00
0.87
84.75
55.00
152.25
1,036.56
1.13
1.00
1.20
84.75
55.00
210.00
987.30
1.00
1.00
1.10
75.00
55.00
192.50
928.03
1.13
1.00
1.20
84.75
55.00
210.00
1,264.84
1.47
1.00
1.50
110.25
55.00
262.50
1,426.02
2.00
1.00
2.00
150.00
55.00
350.00
2,105.19
1.25
1.00
1.20
93.75
55.00
210.00
1,406.92
1.07
1.00
1.20
80.25
55.00
210.00
981.40
1.06
1.00
1.20
79.50
55.00
210.00
985.91
1.00
1.00
1.20
75.00
55.00
210.00
940.27
1.93
1.00
1.20
144.75
55.00
210.00
1,539.92
1.33
1.00
1.20
99.75
55.00
210.00
1,280.83
1.00
75.00
1.20
1.00
1.00
55.00
175.00
1.00
1.20
0.07
-
54.89
27.71
12.00
1.13
1.00
1.20
904.55
90.00
55.00
210.00
1.40
1.00
2.00
1,006.29
105.00
1.00
75.00
1.00
75.00
55.00
350.00
0.66
1.00
36.30
175.00
0.66
1.00
36.30
175.00
2,014.79
848.65
795.62
5.25
64.87
0.13
-
9.75
97.14
0.10
-
7.50
-
0.15
-
47.52
11.25
72.07
Erection charges
b)
c)
d)
a)
Quantity
2.00
70.00
65.55
33.07
2,052.00
1.00
66.21
d)
g)
h)
J
k)
1.00
2,900.00
2,120.00
466.91
e)
f)
Amount
2.00
Lump Sum
Sq mt
Electrical works
A.C.Supply
LT Switch Gear consisting of 415 V main switch board, ACDB,
MLDB, Emergency LDB, A/C DB, 220 V DCDB, 50V DCDB, 1
trasformer each of rating 630KVA, 11kV/440V and 800KVA,
33KV/440V,72.5KV Isolator, CT, PT, CB/Fuse 33KV and 11KV
Isolator, fuse, SA
Foundations for 1of 630KVA 33/0.415 kV and one of 800kVA
33/0.415kv LT transformer, BM Kiosk etc.
Unit
Lump Sum
e)
f)
Set
2.00
Set
Set
0.25
0.10
Set
0.20
Set
0.15
Set
7.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
1.00
2.00
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
2.00
0.50
0.21
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.40
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
2.00
0.30
1.00
7.00
1.00
7.00
1.00
7.00
5
5-A
a)
1600 A, 40 kA
No.
14.35
9.00
129.19
9.00
129.19
9.00
129.19
7.00
100.48
7.00
100.48
7.00
100.48
9.00
129.19
9.00
129.19
7.00
100.48
7.00
100.48
6.00
86.13
9.00
129.19
10.00
143.54
7.00
100.48
7.00
100.48
8.00
114.83
ii
b)
2500 A, 40 kA
Current Transformer 245 kV
1600 A, 40 kA , 5 core, with 120% extended current
No.
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
1.00
14.65
81.74
27.00
81.74
27.00
81.74
21.00
63.57
21.00
63.57
21.00
63.57
27.00
81.74
36.00
108.99
45.00
136.23
27.00
81.74
21.00
63.57
21.00
63.57
18.00
54.49
27.00
81.74
30.00
90.82
21.00
63.57
21.00
63.57
24.00
72.66
3.03
3.25
27.00
3.00
No.
No.
i
ii
c)
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
3.00
9.75
No.
No.
3.10
2.74
6.00
18.00
18.60
49.29
6.00
18.00
18.60
49.29
6.00
18.00
18.60
49.29
6.00
12.00
18.60
32.86
6.00
12.00
18.60
32.86
6.00
12.00
18.60
32.86
6.00
18.00
18.60
49.29
6.00
30.00
18.60
82.15
6.00
36.00
18.60
98.58
6.00
18.00
18.60
49.29
6.00
12.00
18.60
32.86
6.00
12.00
18.60
32.86
6.00
12.00
18.60
32.86
6.00
18.00
18.60
49.29
6.00
18.00
18.60
49.29
6.00
12.00
18.60
32.86
6.00
12.00
18.60
32.86
6.00
15.00
18.60
41.07
3.00
i
ii
d)
i
ii
iii
iv
v
vi
e)
5-B
a)
b)
c)
d)
a)
b)
c)
d)
e)
f)
g)
a)
b)
c)
d)
a)
b)
c)
d)
e)
f)
g)
h)
i)
j)
k)
l)
m)
n)
a)
i
ii
1.00
14.35
-
1.00
14.35
3.00
9.08
8.21
9.08
3.76
3.17
9.00
9.00
33.81
28.54
9.00
9.00
33.81
28.54
9.00
9.00
33.81
28.54
7.00
7.00
26.30
22.20
7.00
7.00
26.30
22.20
7.00
7.00
26.30
22.20
9.00
9.00
33.81
28.54
12.00
11.00
45.08
34.89
15.00
13.00
56.35
41.23
9.00
9.00
33.81
28.54
7.00
7.00
26.30
22.20
7.00
7.00
26.30
22.20
6.00
6.00
22.54
19.03
9.00
9.00
33.81
28.54
10.00
10.00
37.57
31.72
7.00
7.00
26.30
22.20
7.00
7.00
26.30
22.20
8.00
8.00
30.05
25.37
1.00
1.00
3.76
3.17
1.00
1.00
3.76
3.17
No.
No.
2.81
3.94
No.
1.42
0.96
0.61
17.00
2.00
-
47.84
7.87
-
17.00
2.00
-
47.84
7.87
-
17.00
2.00
-
47.84
7.87
-
13.00
2.00
-
36.59
7.87
-
13.00
2.00
-
36.59
7.87
-
13.00
2.00
-
36.59
7.87
-
17.00
2.00
-
47.84
7.87
-
23.00
2.00
8.00
64.73
7.87
11.35
29.00
2.00
14.00
81.62
7.87
19.87
17.00
2.00
-
47.84
7.87
-
13.00
2.00
-
36.59
7.87
-
13.00
2.00
-
36.59
7.87
-
11.00
2.00
-
30.96
7.87
-
17.00
2.00
-
47.84
7.87
-
19.00
2.00
-
53.47
7.87
-
13.00
2.00
-
36.59
7.87
-
13.00
2.00
-
36.59
7.87
-
15.00
2.00
-
42.22
7.87
-
2.00
-
5.63
-
2.00
-
5.63
-
12.85
3.00
1.84
3.00
1.84
No.
INR Lakhs
24.00
333.00
14.69
24.00
435.97
14.69
24.00
435.97
14.69
18.00
435.97
11.02
18.00
343.88
11.02
18.00
343.88
11.02
24.00
343.88
14.69
34.00
435.97
20.81
49.00
591.11
29.99
24.00
730.05
14.69
18.00
435.97
11.02
18.00
343.88
11.02
15.00
343.88
9.18
24.00
306.05
14.69
27.00
435.97
16.52
18.00
473.80
11.02
18.00
343.88
11.02
21.00
343.88
389.93
46.04
37.83
No.
No.
No.
No.
INR Lakhs
8.02
6.45
18.18
63.46
MT
MT
MT
0.60
0.60
0.60
MT
MT
MT
MT
INR Lakhs
0.60
0.60
0.60
0.60
MT
MT
MT
MT
INR Lakhs
0.80
0.80
0.80
0.80
6.00
4.00
6.00
1.00
48.14
25.81
109.09
63.46
6.00
4.00
6.00
1.00
246.50
48.14
25.81
109.09
63.46
6.00
4.00
6.00
1.00
246.50
48.14
25.81
109.09
63.46
4.00
4.00
4.00
1.00
246.50
32.09
25.81
72.73
63.46
4.00
4.00
4.00
1.00
194.09
32.09
25.81
72.73
63.46
4.00
4.00
4.00
1.00
194.09
32.09
25.81
72.73
63.46
6.00
4.00
6.00
1.00
194.09
48.14
25.81
109.09
63.46
10.00
3.00
10.00
1.00
246.50
80.23
19.36
181.82
63.46
10.00
4.00
10.00
1.00
344.87
80.23
25.81
181.82
63.46
6.00
4.00
6.00
1.00
351.32
48.14
25.81
109.09
63.46
4.00
4.00
4.00
1.00
246.50
32.09
25.81
72.73
63.46
4.00
4.00
4.00
1.00
194.09
32.09
25.81
72.73
63.46
4.00
3.00
4.00
1.00
194.09
32.09
19.36
72.73
63.46
6.00
4.00
6.00
1.00
187.64
48.14
25.81
109.09
63.46
6.00
5.00
6.00
1.00
246.50
48.14
32.26
109.09
63.46
4.00
4.00
4.00
1.00
252.95
32.09
25.81
72.73
63.46
4.00
4.00
4.00
1.00
194.09
32.09
25.81
72.73
63.46
5.00
4.00
5.00
1.00
194.09
40.11
25.81
90.91
63.46
220.29
1.00
1.00
-
8.02
18.18
-
1.00
-
26.21
6.45
-
6.45
67.50
40.50
67.50
40.50
67.50
40.50
54.00
32.40
54.00
32.40
54.00
32.40
67.50
40.50
121.50
72.90
121.50
72.90
67.50
40.50
54.00
32.40
54.00
32.40
54.00
32.40
67.50
40.50
67.50
40.50
54.00
32.40
54.00
32.40
67.50
40.50
72.00
14.00
30.00
42.50
-
43.20
8.40
18.00
25.50
-
72.00
14.00
30.00
42.50
-
43.20
8.40
18.00
25.50
-
72.00
14.00
30.00
42.50
-
43.20
8.40
18.00
25.50
-
60.00
10.50
24.00
32.50
-
36.00
6.30
14.40
19.50
-
60.00
10.50
24.00
37.50
-
36.00
6.30
14.40
22.50
-
60.00
10.50
24.00
37.50
-
36.00
6.30
14.40
22.50
-
72.00
14.00
30.00
59.50
-
43.20
8.40
18.00
35.70
-
48.00
56.00
48.00
27.50
-
28.80
33.60
28.80
16.50
-
48.00
63.00
48.00
32.50
-
28.80
37.80
28.80
19.50
-
72.00
14.00
30.00
42.50
-
43.20
8.40
18.00
25.50
-
60.00
10.50
24.00
32.50
-
36.00
6.30
14.40
19.50
-
60.00
10.50
24.00
32.50
-
36.00
6.30
14.40
19.50
-
60.00
10.50
24.00
32.50
-
36.00
6.30
14.40
19.50
-
72.00
14.00
30.00
42.50
-
43.20
8.40
18.00
25.50
-
68.00
14.00
30.00
42.50
-
40.80
8.40
18.00
25.50
-
60.00
10.50
24.00
37.50
-
36.00
6.30
14.40
22.50
-
60.00
10.50
24.00
37.50
-
36.00
6.30
14.40
22.50
-
72.00
10.50
30.00
47.50
-
43.20
6.30
18.00
28.50
-
8.00
2.50
-
19.80
33.00
19.80
33.00
19.80
24.00
14.40
24.00
14.40
24.00
14.40
33.00
19.80
49.50
29.70
51.00
30.60
27.00
16.20
24.00
14.40
24.00
14.40
22.50
13.50
33.00
19.80
34.50
20.70
24.00
14.40
24.00
14.40
31.50
18.90
4.50
33.00
155.40
155.40
155.40
123.00
126.00
126.00
165.60
210.30
218.40
151.80
123.00
123.00
122.10
155.40
153.90
126.00
126.00
155.40
4.80
1.50
-
6.00
14.00
5.00
-
2.70
1.50
9.00
3.60
8.40
3.00
-
0.90
15.90
12.00
34.00
55.50
12.00
9.60
27.20
44.40
12.00
34.00
55.50
9.60
12.00
90.80
9.60
27.20
44.40
12.00
34.00
55.50
9.60
12.00
90.80
9.60
27.20
44.40
9.00
24.00
27.00
9.60
9.00
90.80
7.20
19.20
27.00
9.00
24.00
27.00
7.20
9.00
60.60
7.20
24.00
21.60
9.00
22.50
43.50
7.20
9.00
60.00
7.20
18.00
34.80
12.00
34.00
55.50
7.20
12.00
67.20
9.60
27.20
44.40
18.00
42.00
84.00
9.60
18.00
90.80
14.40
33.60
67.20
16.50
45.00
97.50
14.40
18.00
129.60
13.20
36.00
78.00
12.00
34.00
55.50
14.40
12.00
141.60
9.60
27.20
44.40
9.00
24.00
27.00
9.60
9.00
90.80
7.20
19.20
21.60
9.00
24.00
27.00
7.20
9.00
55.20
7.20
19.20
21.60
9.00
21.00
23.00
7.20
7.50
55.20
7.20
16.80
18.40
12.00
34.00
55.50
6.00
12.00
48.40
9.60
27.20
44.40
12.00
30.00
61.50
9.60
13.50
90.80
9.60
24.00
49.20
9.00
24.00
27.00
10.80
9.00
93.60
7.20
19.20
21.60
9.00
24.00
43.50
7.20
9.00
55.20
7.20
19.20
34.80
10.50
27.00
49.50
7.20
10.50
68.40
8.40
21.60
39.60
8.40
78.00
1.50
3.50
6.00
1.50
1.20
2.80
4.80
3.50
6.00
1.20
1.50
10.00
2.80
4.80
1.20
8.80
5-F
215.31
5-E
15.00
5-D
172.25
5-C
12.00
No.
No.
No.
Set
Set
Set
Set
No.
Metre
Metre
No.
No.
No.
No.
No.
No.
Lump Sum
INR Lakhs
270.00
270.00
270.00
180.00
180.00
180.00
270.00
585.00
630.00
270.00
180.00
180.00
180.00
270.00
270.00
180.00
180.00
225.00
45.00
45.00
No.
2.50
No.
2.50
15.00
18.00
37.50
45.00
15.00
18.00
37.50
45.00
15.00
18.00
37.50
45.00
12.00
15.00
30.00
37.50
12.00
15.00
30.00
37.50
12.00
15.00
30.00
37.50
15.00
18.00
37.50
45.00
27.00
12.00
67.50
30.00
27.00
12.00
67.50
30.00
15.00
18.00
37.50
45.00
12.00
15.00
30.00
37.50
12.00
15.00
30.00
37.50
12.00
15.0
30.00
15.00
37.50
15.00
37.50
12.00
30.00
12.00
30.00
15.00
37.50