TANTRANSCO Cost Data 2020-2021

SS MATERIALS

Sl No. Description 2020-21

Rate in Rs.
NEW SS ITEMS
1 33 KV Breakers (Outdoor)
i 023-076 33 KV VCB outdoor 256650
2 33 KV Breakers (Indoor)
i 023-230 33 KV VCB Indoor (Transformer HV ) 928208

ii 023-231 33 KV VCB Indoor (feeder) 882854
iii 023-232 33 KV VCB Indoor (Bus coupler) 1127872
iv 33 KV Bus adapter 195414
v 33 KV Indoor GIS panel (Transformer HV) 3117817
vi 33 KV Indoor GIS panel (for incoming feeder) 3791998
vii 33 KV Indoor GIS panel with Bus raiser 4188464

suitable for Bus Sectionaliser control
3 11 KV Breakers (Outdoor)
i 023-078 11 KV VCB outdoor 136880
4 11 KV Breakers (Indoor)
i 023-235 11 KV VCB Indoor (Transformer LV) 442500
ii 023-234 11 KV VCB Indoor (feeder) 381211
iii 023-233 11 KV VCB Indoor (Bus coupler) 396244

iv 11 KV Bus adapter 165893
v 11 KV GIS Indoor (Transformer LV) 2980597
vi 11 KV GIS Indoor (for outgoing Feeder) 3169258
vii 11 KV Indoor GIS panel with Bus raiser 3792804

suitable for Bus Sectionaliser control
Rate in Rs.
5 Power Transformers per Each
i 33/11 KV, 16 MVA with OLTC 11900365
ii 33/11 KV, 8 MVA with OLTC 6082655
6 AC Panels
i 023-229 AC Panel for 33 KV SS 81715
ii AC Panel with autochangeover facility for 33 319676
KV Indoor GIS SS
7 DC Panels
i 023-224 110 V DC ANNUNCIATION PANEL TYPE-A
ii 023-225 110V DC Annunication Panel (Type B) 95805
iii 023-226 110V DC Distribution Panel (Indoor) 97960
iv DC Panel with autochangeover facilityfor 33 KV 236654

Indoor GIS SS
8 CONTROL & RELAY PANEL

a 110 V DC C&R (Indoor)
i 023-223 110V DC Indoor C&R Panel for GC Breaker 154707
ii 023-222 110V DC Indoor C&R Panel for LV Breaker 308317
iii 110V DC Indoor C & R Panel for Twin Feeder 242182

Breaker
b 220 V C&R (Indoor)
i 220 V DC Indoor C&R GC Panel 50613
ii 220 V DC C&R LV Panel 100394
iii 220 V DC C&R Twin Feeder 66639

Rate in Rs.
9 CURRENT TRANSFORMERS
a 33 KV Outdoor CT
i 420-846 33 KV Outdoor CT 1200-600-300/ 1-1A 23867
ii 420-211 33 KV Outdoor CT (600-300-150/1-1A) 21632
b 11KV Outdoor CT
i 420-302 11 KV Outdoor CT 1200-600/1-1A 20250
ii 420-208 11 KV OUT DOOR CT 1200-600-300/1-1A 21122
iii 420-299 11 KV OUTDOOR CT 400-200-100/1-1A 17544
iv 11 KV OUTDOOR CT 400-200-100/1A 17995
v 11 KV Outdoor CT Ratio 400-200/1-1A 17395
10 POTENTIAL TRANSFORMERS
i 110 KV outdoor PT 139240
11 BATTERIES
a 12V BATTERIES
i 023-558 12 V, 150 AH Tubular battery 12032
ii 045-401 12 V, 150 AH SMF battery 9375

b 30V BATTERIES
i 023-212A 30V, 60 AH Battery with stand and all 36480
accessories
ii 023-262 30V, 60 AH Battery complete set without stand 32832
iii 023-343 30V, 200 AH Tubular Lead acid stationery 89600

Battery in SAN container with stand and
accessories
c 48V BATTERIES
i 023-877 48V, 400 AH Battery with stand 196728
ii 023-423 48V, 250 AH Battery with stand 167462
iii 023-422 48V, 120 AH Battery with stand 122831

Rate in Rs.
d 110V BATTERIES
i 023-214 110V, 120 AH Battery set Tubular Lead acid 291704
stationery Battery in SAN container with stand
ii 110V, 120 AH Battery set without stand 282765
iii 110V, 300 AH Battery set with stand 487310

iv 110V, 300 AH Battery set without stand 447552
12 BATTERY CHARGERS
a 12 V
i 023-322 12 V/10 Amps charger
b 30V
ii 023-300 30V/12 Amps battery charger (Manual) 35400
c 48V
i 48V/120 Amps charger 284890
ii 48V/80 Amps charger 105020
iii 023-312 48V/40Amps charger 56640
iv 023-310 48V/20Amps charger 42480
d 110V
i 023-305 110V/60Amps battery charger (Manual) 118000
ii 110V/60Amps battery charger (Automatic) 274281
iii 023-302 110V/24Amps battery charger (Manual) 44191
13 RELAYS
i 410-531 24-110 V/1A Numerical Differential Protection 49855
Relay for Power Transformer
14 CABLE ALLIED ITEMS
i 11 KV cable fault locating equipment 5216100
ii 11 KV Plug in terminations for Cable entry 36225

suitable for 1X630 sqmm Aluminium XLPE
cable for LV
iii 11 KV HS type Indoor terminations suitable for 4336

1X630 sqmm Aluminium XLPE cable for Power
Transformer LV side
Estimate for laying 33KV,3x400 sqmm XLPE (SC) cable for a route length of 1 Kms by open cut method.
S.No DESCRIPTION QTY RATE (in lakhs) PER AMOUNT

(Rs. in
lakhs)
1 33KV,3x400 sq mm XLPE UG cable 1 Kms 22.723 Km 22.72
2 33KV, 3X400 sqmm HS straight joints 5 Nos 0.23895 Each 1.19
3 PVC pipe 200 mm 30 Nos 0.04280 Each 1.28
4 33KV RCC Cover slab 1680 Nos 0.00307 Each 5.16
5 33KV, 3X400 sqmm HS OD termination kits 1 No 0.11033 Each 0.11
6 33KV, 3X400 sqmm HS ID termination kits 1 No 0.07528 Each 0.08
Cost of Materials 30.55
Contingencies 1% 0.31
SUB-TOTAL 30.85
Labour & Transport 1 Kms 10 Km 10.00
ESI @ 3.25% (Labour) 0.293
EPF 13% (Labour) 1.170
GST on labour & transport, ESI & EPF @ 18% 7.616
Sub total-2 50.235
Estt. & Supervision charges 15% 7.54
Road - cut charges ** 1 Km 70 Km 70.00

TOTAL (Rate for 1 Km.) 127.77
Note:This will vary depend on the road . Approximate rates are adopted.
Estimate for laying 33KV,3x630 sqmm XLPE (SC) cable for a route length of 1 Km by open cut method.
AMOUNT
S.No DESCRIPTION QTY RATE (in lakhs) PER
(Rs. in lakhs)
2 33KV,3X630 sqmm straight joints 5 Nos 0.578 Each 2.89
3 PVC pipe 200mm 30 Nos 0.0428 Each 1.28
5 33KV, 3x630 sqmm OD termination kits 1 No 0.144 Each 0.14
6 33KV, 3x630 sqmm ID termination kits 1 No 0.120 Each 0.12
Sub total - 1 54.98
Labour & Transport 1 Km 15 Km 15.00
ESI @ 3.25% (Labour) 0.455
Sub total-2 85.805
TOTAL (RATE FOR 1Km) 168.68
Note: **This will vary depend on the road. Approximate rates are adopted.
Estimate for laying of 3 runs of 33 KV, 1x630 sq.mm XLPE (SC) cable for a Route Length of 1 Kmtr
using open cut method
AMOUNT
RATE Rs. IN
SL.NO DESCRIPTION QTY PER Rs. IN
LAKHS
LAKHS
1 33 KV, 1X630 Sq.mm XLPE UG Cable 3 Kms 12.673 km 38.02
2 33 KV, 1X630 sqmm Straight Joints 5 Nos. 0.04947 Each 0.25
3 PVC pipe 160mm 30 Nos. 0.0199 Each 0.60
4 33 KV RCC Cover Slab 1680 Nos. 0.00307 Each 5.16
5 33 KV, 1X630 Sq.mm HS OD termination kits 3 Nos. 0.06590 Each 0.20
6 33 KV, 1X630 Sq.mm HS ID termination kits 3 Nos. 0.05097 Each 0.15
Sub - total 44.82
Labour and Transport 1 Km 10 Km 10.00
ESI @ 3.25% (Labour) 0.293
Sub total-2 66.408
Estt & supervision charges @ 15 % 9.96

Total (RATE FOR 1 Km ) 146.37
Note: **This will vary depend on the road. Approximate rates are adopted.
Estimate for laying of 3 runs of 33KV,1x1000 sqmm XLPE (SC) cable for a route length of 1 Km.
using open cut method
S.No DESCRIPTION QTY RATE (in PER AMOUNT

lakhs) (Rs. in
lakhs)
2 33KV, 1X1000 sqmm straight joints 5 Nos 0.65 Each 3.25
4 33 KV RCC Cover Slab 1680 Nos 0.00307 Each 5.16
5 33KV, 1000 sqmm OD termination kits 3 Nos 0.10000 Each 0.30
6 33KV, 1000 sqmm ID termination kits 3 Nos 0.13000 Each 0.39
Sub total 1 54.42
Labour & Transport 1 Km 15 Km 15.00
ESI @ 3.25% (Labour) 0.455
Sub total-2 85.139
Note:This will vary depend on the road . Approximate rates are adopted.
Estimate for laying 33KV,3x400 sqmm XLPE (SC) cable for a route length of 1 Km by Trenchless
method.

lakhs) (Rs. in
lakhs)
2 33KV, 3X400 sqmm HS straight joints 5 Nos 0.23895 Each 1.19
3 PVC pipe 200 mm 30 Nos 0.04280 Each 1.28
5 33KV, 3X400 sqmm HS OD termination kits 1 No 0.11033 Each 0.11
6 33KV, 3X400 sqmm HS ID termination kits 1 No 0.07528 Each 0.08
Sub Total 1 30.85
ESI @ 3.25% (Labour) 1.755
Sub total-2 117.558

Estimate for laying 33KV,3x630 sqmm XLPE (SC) cable for a route length of 1 Kms by
Trenchless method.

lakhs) (Rs. in lakhs)
2 33KV,3X630 sqmm straight joints 5 Nos 0.578 Each 2.89
5 33KV, 3x630 sqmm OD termination kits 1 No 0.144 Each 0.144
6 33KV, 3x630 sqmm ID termination kits 1 No 0.120 Each 0.120
Sub total 1 54.98
ESI @ 3.25% (Labour) 1.90
Sub total-2 152.79

Estimate for laying of 3 runs of 33 KV, 1x630 sq.mm XLPE (SC) cable for a Route Length of per Km
using trenchless method
AMOUNT
RATE Rs. IN
SL.NO DESCRIPTION QTY PER Rs. IN
LAKHS
LAKHS
1 33 KV, 1X630 Sq.mm XLPE UG Cable 3 Kms 12.673 km 38.02
2 33 KV, 1X630 sqmm Straight Joints 5 Nos. 0.04947 Each 0.25
3 PVC pipe 160mm 30 Nos. 0.0199 Each 0.60
4 33 KV RCC Cover Slab 1680 Nos. 0.00307 Each 5.16
5 33 KV, 1X630 Sq.mm HS OD termination kits 3 Nos. 0.06590 Each 0.20
6 33 KV, 1X630 Sq.mm HS ID termination kits 3 Nos. 0.05097 Each 0.15
Sub - total 44.82
Labour and Transport 1 Kms 65.00 Km 65.00
ESI @ 3.25% (Labour) 1.90
Sub total-2 140.80
Total RATE FOR 1 Km 161.92

DETAILED ESTIMATE FOR 11KV BAY EXTENSION FOR INDOOR SS
(For erection of one no feeder panel)
Rs. In lakhs
Sl.No DESCRIPTION UNIT QTY RATE TOTAL
1 11KV VCB Indoor Breaker 1250A,25KA Nos. 1 3.812 3.812
Bus - Adapter (Fabrication of Box with powder

2 coating and copper busbar for linking the exisitng Nos 1 1.659 1.659
breaker bus with new type breaker bus)
Materials and Labour cahrges for provision of

3 maitenance free earthing (As per CMD Nos 3 0.090 0.270
proceedings 30 dt.06.04.2015) without MS Flat
4 MS Flat for Earthing Nos 1 0.519 0.519
5 Control cables LS 0.100 0.100

Sub total
6 6.360
Contingencies 1 %
7 0.064
Cost of materials and equipments
8 6.424
Labour and transport 15%
9 0.964
ESI @ 3.25% (Labour) 0.029
Sub total-2 8.889

10
11 Establishment and Supervision Charges @15%
1.333
Total
10.223
Say Rs. 10.22 Lakhs
Note: The rate may be substituted for erection of Transformer/Bus Coupler Panel
1 Rate of 11 KV Transformer VCB Panel = 4.425 Lakhs
2
Rate of 11 KV Bus Coupler VCB Panel ** = 3.962 Lakhs
3
Rate of 11 KV Feeder Panel = 3.812 Lakhs
** In the case of erection of bus coupler panel, 2 Nos. of bus adaptor panel & cost may be
included.
DETAILED ESTIMATE FOR 33 KV BAY EXTENSION FOR INDOOR SS
Rs. In lakhs
1 33 KV VCB Indoor Breaker 1250A, 25KA Nos. 1 8.825 8.825
Bus - Adapter(Fabrication of Box with powder

2 coating and copper busbar for linking the exisitng Nos 1 1.954 1.954
breaker bus with new type breaker bus)
Materials and Labour cahrges for provision of
3 maitenance free earthing(As per CMD proceedings Nos 3 0.090 0.270
30 dt 06.04.2015) without MS Flat
4 MS Flat for Earthing Nos 1 0.519 0.519
5 Control cables 0 0.200 0.200

Sub total
6 11.769
Contingencies 1 %
7 0.118
8 11.886
9 1.783
ESI @ 3.25% (Labour) 0.054
Sub total-2 16.449

10
11 Establishment and Supervision Charges @15%
2.467
Total
18.916
Say Rs. 18.92 Lakhs
Note: The rate may be substituted for erection of Transformer/Bus Coupler Panel
1 Rate of 33 KV Transformer VCB Panel = 9.282 Lakhs
2 Rate of 33 KV Bus Coupler VCB Panel ** = 11.278 Lakhs
3 Rate of 33 KV Feeder Panel = 8.828 Lakhs
** In the case of erection of bus coupler panel, 2 Nos. of bus adaptor panel & cost may
be included.
Estimate for the establishment of 33/11 KV Indoor SS with 2x16 MVA Power
Transformer
SL. DESCRIPTION QTY ` RUPEES IN LAKHS
NO
RATE PER AMOUNT
I CIVIL WORKS (**)
1 Land cost (actuals)
2 Control Room including electrification 198.00 LS 198.00
3 Station yard with foundation & cable duct (as applicable) 5.00 LS 5.00
4 Water system inclusive of Bore well, Motor, Pipeline etc and 3.00 LS 3.00
sewerage system
5 Compound wall/Fencing and gate 10.00 LS 10.00
6 Land Levelling of site and revetment (Retaining wall) if 10.00 LS 10.00

applicable
7 Lead Road 5.00 LS 5.00
8 RCC culvert (if applicable)
9 Construction of Fire Protection wall 3.00 LS 3.00
10 Aluminium Partition & cash collection centre 20.00 LS 20.00
11 Yard levelling 3.00 LS 3.00
12 Substation Earthing 2.00 LS 2.00
13 Dismantling of old building (if applicable) 5.00 LS 5.00
Total for civil works 264.00
II ELECTRICAL WORKS
1 33 KV VCB Indoor (Transformer HV) 2 Nos 9.282 E 18.56
2 33 KV VCB Indoor ( Feeder) 2 Nos 8.829 E 17.66
3 33 KV VCB Indoor ( Bus coupler) 1 No 11.279 E 11.28
4 33KV Bus Adapter 1 No 1.950 E 1.95

5 11 KV VCB Indoor (Transformer LV) 2 Nos 4.425 E 8.85
6 11 KV VCB Indoor ( Feeder) 8 Nos 3.812 E 30.50
7 11 KV VCB Indoor ( Bus coupler) 1 No 3.962 E 3.96
8 11 KV Bus Adapter 1 No 1.660 E 1.66
9 Control cable in various sizes LS LS 5.00
10 100 KVA, 11 KV/433V Distribution Transformer with structure 1 set 2.82 E 2.82
11 110 V, 300 AH Battery Set 1 Set 4.873 Set 4.87
12 110 V, 60 A Battery charger 2 Nos 2.743 E 5.49

13 110 V AC Panel 1 No 0.817 E 0.82
14 110 V DC Panel 1 No 0.980 E 0.98
15 Annunciator panel 1 0.958 0.96

16 Earthing, Painting and yard lighting LS LS 7.50
17 Firefighting equipment and sundries 1 set LS 3.00
NO
RATE PER AMOUNT
18 VHF communication 1 set LS 2.40

19 P&T phone 1 No 0.100 E 0.10
NO
RATE PER AMOUNT
20 SCADA LS LS 10.00
21 Scientific Instruments LS LS 5.00
22 T & P materials and Furniture LS LS 4.00
23 33 KV XLPE cable with accessories with termination kit LS LS 10.00
24 11 KV XLPE cable with accessories with termination kit LS LS 10.00
25 Electrification (Ground floor & 1st floor) LS LS 10.00
Total for Electrial works 177.35

Contingencies @ 1% 1.773
Total for materials 179.122
Labour & Transport @ 15% 26.868
ESI on labour portion @3.25% 0.815
EPF on labour portion @13% 3.260
GST on labour & transport,ESI &EPF @ 18% 5.57
Sub total 1 215.635
26 16 MVA, 33/11 KV power transformer with OLTC (Indoor) 2 Nos. 119.00 E 238.007
27 Plinth, Labour & Transport for trs including GST, EPF &ESI 2 Nos. 13.000 Per Tr 26.000
28 Earthing 2 Nos. 0.500 Per Tr 1.000
Sub Total 2 480.642
29 11 kV capacitor bank 2.4 MVAR 1 Set 22.744 Set 22.744
Sub total 3 575.48
Total for Electrical works 575.48
Total for Civil works 264.00
Total Gross & Nett 839.48
Note : 1) **I- Rates as per actuals

Estimate for establishment of fully automated 33/11 KV unmanned GIS SS with 2x16 MVA Power
Transformers
` IN LAKHS
SL.NO DESCRIPTION QTY
RATE PER AMOUNT
I CIVIL WORKS (**)
1 Land cost (as per actuals) _

2 Control Room including electrification with first floor 397.00 LS 397.00
3 Yard levelling & cable duct 17.00 LS 17.00
4 Water system inclusive of Bore well, Motor, Pipeline etc 3.00 LS 3.00
and sewerage system
Dismantling of old building (if applicable) 5.00 LS 5.00
II ELECTRICAL WORKS
1 33 KV GIS Indoor (Transformer HV) bay 2 Nos. 31.178 E 62.356
2 33 KV GIS Indoor (for incoming feeder) bay 2 Nos. 37.920 E 75.840
3 33 KV GIS Indoor ( Bus coupler with Adopter) bay 1 No. 41.885 E 41.885
4 11 KV GIS Indoor (Transformer LV) bay 2 Nos. 29.806 E 59.612
5 11 KV GIS Indoor ( for 7 nos. Feeder + 2 nos. spare ) bay 9 Nos. 31.693 E 285.233
6 11 KV GIS Indoor ( Bus coupler with Adopter) bay 1 No. 37.928 E 37.928
7 Control cable LS 5.000
8 Remote operatable Relay & RTU LS 25.000
9 Fire fighting equipment & Fire alarm system 1 Set LS 45.000
10 Surveillance camera & security arrangement LS 9.800
11 Air conditioning LS 18.850
12 Fibre optic/SIM communication LS 6.240
13 100 KVA, 11 KV/433 V Distribution Transformer with 1 Set 2.820 Set 2.820
structure
14 110 V Battery set (1 no.) with 2 Chargers Set 10.360
(4.873+(2X2.743)
15 110 V AC Panel 1 No 0.817 E 0.82
16 110 V DC Panel 1 No 0.980 E 0.98
17 Annunciator panel 1 0.958 0.96
18 Earthing, Painting & Yard lighting 1 Set 7.500 Set 7.500
19 VHF Communication 1 Set LS 2.400
20 P & T phone 1 No. E 0.100

21 SCADA LS 20.000
22 Scientific instruments LS 5.000
23 T & P materials and Furniture LS 4.000
24 33 kV, 1x630 sqmm XLPE cable with accessories with LS 10.000

termination kit
25 11 kV, 1x630 sqmm XLPE cable with accessories with LS 20.000
termination kit
26 Cost of materials 757.679
27 Contingencies @ 1% 7.577
28 Sub total 1 765.256
29 Labour & Transport @ 15% 114.788

30 ESI on labour portion @ 3.25% 3.482
EPF on labour portion @13% 13.928
31 GST on labour & transport, ESI and EPF @ 18% 23.80
32 Sub total 2 907.322
33 16 MVA, 33/11 KV power transformer with OLTC (Indoor) 2 Nos. 119.00 E 238.007
34 Plinth, Labour & Transport for trs including GST and ESI 2 Nos. 13.000 Per Tr 26.000
35 Earthing 2 Nos. 0.500 Per Tr 1.000

36 Sub Total 3 1172.329
37 Estt & supervision charges @ 15 % 175.849
38 11 kV capacitor bank 2.4 MVAR 1 Set 22.744 Set 22.744
39 Construction of fire protection wall LS 3.000
40 Sub total 4 1373.92
41 Total for Electrical works 1373.92
42 Total for Civil works 437.00
43 Total Gross & Nett 1810.92
Note : 1) **I- Rates as per actuals

DETAILED ESTIMATE FOR ESTABLISHMENT OF 33/11 KV OUTDOOR SS WITH 2x8 MVA POWER TRANSFORMERS
WITH 4 NOS. 11 KV FEEDERS
Part I: Cost of new asset Rs. In Lakhs

SL.NO DESCRIPTION QTY Unit RATE PER AMOUNT TOTAL
I CIVIL WORKS
1 Land Cost (actuals)
2 Control Room including electrification 50.00 LS 50.00
3 Station yard with foundation & cable duct (as 10.00 LS 10.00
applicable)
4 Water system inclusive of Bore well, Motor, Pipeline 3.00 LS 3.00
etc and sewerage system
6 Yard filling 10.00 LS 10.00
7 Lead road 5.00 LS 5.00
8 RCC Culvert (if applicable) 1 No. E
9 Construction of Fire Protection wall 3.00 LS 3.00
6 Substation Earthing 2.00 LS 2.00
Dismantling of old building (if applicable) 5.00 LS 5.00
II Electrical Works
1 33 kV AB Switch 4 Nos 0.362 E 1.450
2 33 kV SF6/VCB Breaker 1 No 2.567 E 2.567
3 33 kV CTs 3 Nos 0.239 E 0.716
4 33 kV PTs 3 Nos 0.191 E 0.573
5 33 kV LAS stn. Type 6 Nos 0.089 E 0.533
6 11 kV Breaker (2 LV+ 4 fdrs ) 6 Nos 1.369 E 8.213
7 11 kV CTS 18 Nos 0.211 E 3.802
8 11 kV AB Switch 11 Nos 0.387 E 4.257
9 11 kV Bus PT 3 Nos 0.263 S 0.789
10 11 kV LAS stn. Type 6 Nos 0.055 E 0.329

11 11 kV LAS distn. Type 12 Nos 0.004 E 0.048
10 Plinth for breaker 7 Nos. 2.0 E 14.000
12 Earthing, painting and Yard lighting 7.500 LS 7.500
13 Control cable 5.000 LS 5.000
14 110 V Battery with 2 charger 1 set 10.360 set 10.360
15 100 kVA, 11 kV/433 V Stn. Tr. 1 No 2.820 set 2.820
16 Fire fighting equipments 1 3.000 LS 3.000
17 P&T Phone 1 0.100 LS 0.100
18 Scientific instruments 1 5.000 LS 5.000
19 T&P Furniture materials 1 4.00 LS 4.000
20 C&R panel 15.00 15.000
21 110 V AC Panel 1 No 0.817 E 0.817
22 110 V DC Panel 1 No 0.980 E 0.980

23 Total for materials 91.854
24 Contingencies @ 1% 0.919
Sub total 1 92.772
26 Labour & transport @ 15% 13.916

28 EPF on labour portion @ 13% 1.688
29 GST on labour & transport, ESI & EPF @ 18% 2.88
30 Sub total 2 111.683
28 8 MVA 33/11 kV Pr.Tr. with OLTC 2 Nos. 60.827 E 121.653
29 Plinth, Labour & Transport for trs including GST, 2 Nos. 13.000 Per Tr 26.000
EPF &ESI
30 Earthing 2 Loc 0.500 1.000
Sub total 3 260.336 299.387
31 Estt & Sup. Charges 15% 39.050
Sub total 4 299.387
33 33 kV Structure 1 set 10.000 set 10.000
34 11 kV Structure 1 set 4.540 set 4.540
35 11 kV Link line with 7/4.09 ACSR 1.7 kms. 7.135 km 12.130
36 11 kV capacitor bank 2.4 MVAR 1 Set 22.744 set 22.744 60.42
37 33 kV line with Dog conductor 1.2 kms. 9.168 Loc 11.002
38 Subtotal 4 60.415 359.80
41 Total for Electrical works 359.80

42 Total for Civil works 98.00
43 Total Gross & Nett 457.80
DETAILED ESTIMATE FOR ENHANCEMENT OF EXISTING POWER TRANSFORMER CAPACITY
FROM 1x8 MVA to 2x8 MVA AT 33/11 kV OUTDOOR SS WITH 2 NOS. 11 KV FEEDERS
RS. in Lakhs
S.NO DESCRIPTION QTY Unit RATE PER TOTAL
1 33 kV AB switch 1 No 0.362 E 0.362
2 11 kV VCB (1 LV + 2 fdrs) 3 Nos. 1.369 E 4.106
3 11 kV AB switch 6 Nos 0.387 E 2.322
4 11 kV CTs 9 Nos 0.211 E 1.901
5 33 kV LAs (Station type) 3 Nos. 0.089 E 0.267
6 11 kV LAS (Station type) 3 Nos 0.055 E 0.165
7 11 kV LAS (Distn. type) 6 Nos 0.004 E 0.024
8 Plinth for breaker 2 Nos. 2.0 E 4.000
9 Control cable 2.00 LS 4.000
10 C&R Panel 8.00 8.000
11 33 kV & 11 kV structure modifications 10.00 LS 10.000
12 Subtotal 1 35.147
13 Contingencies 1% 0.351
14 Cost of Material 35.499
26 Labour & transport @ 15% 5.325

28 EPF on labour portion @ 13% 0.646
29 GST on labour & transport, EPF & ESI @ 18% 1.10
30 Sub total 2 42.735
31 8 MVA, 33/11 kV Power Transformer with OLTC 1 No 60.827 E 60.827
32 Plinth, Labour & Transport for trs including GST, 1 Nos. 13.000 Per Tr 13.000
EPF &ESI
33 Earthing 1 Loc 0.500 Per Tr 0.500
34 Fire Protection wall 1 Loc 3.00 E 3.000
Sub total 3 120.061
35 Estt and Supervision charges 15% 18.009
36 Total for works (Gross) & (Nett) 138.07
DETAILED ESTIMATE FOR ENHANCEMENT OF EXISTING POWER TRANSFORMER CAPACITY
FROM 1x8 MVA to 1x16 MVA AT 33/11 kV INDOOR SS
RS. in Lakhs
S.NO DESCRIPTION QTY Unit RATE PER TOTAL
1 16 MVA, 33/11 KV power transformer with OLTC 1 Nos. 119.00 E 119.004
(Indoor)
2 33 KV and 11 KV, 1X630 sqmm XLPE cable from 15.000 LS 15.000
Power Transformer to LV breaker (2X3X50 mts),
outdoor/Indoor termination kits, cable accessories
and V trough etc
3 Plinth modification 2.000 LS 2.000
4 Earthing, painting LS 1.000
5 Subtotal 1 137.004
6 Contingencies 1% 1.370
7 Cost of Material 138.374
8 Plinth, Labour & Transport for trs including GST, 11.000
EPF &ESI
9 Sub total 2 149.374

10 Fire Protection wall 1 Loc 3.00 E 3.000
11 Sub total 3 152.374
12 Estt and Supervision charges 15% 22.856
13 Total for works (Gross) & (Nett) 175.23

DETAILED ESTIMATE FOR 33KV BAY EXTENSION FOR OUTDOOR SS
(For erection of one no feeder)
Rs. In lakhs
1 33 KV AB switch Nos. 2 0.362 0.725

2 33 KV VCB Breaker Nos 1 2.567 2.567
3 33 KV (1200-600-300/1-1A) outdoor CT Nos 3 0.239 0.716
4 33 KV LAS Nos 3 0.089 0.267
5 Relay & Control panel for LV breaker Nos 1 3.083 3.083
6 Structure LS 8.000 8.000
7 Control Cables LS 0.500 0.500
8 Bus bar arrangement LS 0.500 0.500
9 Foundation materials LS 0.400 0.400
10 Sub total 16.757
11 Contingencies 1 % 0.168
12 Cost of materials and equipments 16.925
13 Labour and transport 15% 2.539
14 ESI @ 3.25% (Labour) 0.08
15 EPF 13% (Labour) 0.31
17 Sub total-2 23.421
18 Establishment and Supervision Charges @15% 3.513
Total 26.934
Say Rs. 26.93 Lakhs

(For erection of one no feeder)
Rs. In lakhs
1 22 KV AB switch Nos. 2 0.362 0.725

22 KV outdoor CT
3 Nos 3 0.239 0.716
4 22 KV LAS Nos 3 0.071 0.214

Sub total
10 13.435
Contingencies 1 %
11 0.134
12 13.569
13 2.035
14 ESI @ 3.25% (Labour) 0.06
15 EPF 13% (Labour) 0.25
17 Sub total-2 18.777
Total 21.594
Say Rs. 21.59 Lakhs

Rs. In lakhs
1 11 KV AB switch Nos. 2 0.387 0.774

11 KV (1200-600-300/1-1A) outdoor CT
3 Nos 3 0.211 0.634
4 11 KV LAS Nos 3 0.055 0.165

Sub total
10 9.789
Contingencies 1 %
11 0.098
12 9.887
13 1.483
14 ESI @ 3.25% (Labour) 0.04
15 EPF 13% (Labour) 0.18
17 Sub total-2 13.682
Total 15.735
Say Rs. 15.73 Lakhs

REVISION OF RATES
Sl No. Item code No Description 2020-21 Rates to be

Communicated amended as
Rate
in Rs.
Group IV Ring Main Unit (RMU) Each
VARIOUS TYPES OF 11 RMUs
i 023-367 5 way 11 KV RMU configuration R-R-R-R-R with associated 948942 1398018

materials (SS grade 316L)
ii 021-803 5 way 11 KV RMU configuration R-R-R-R-L with associated 1029164 1619325

iii 021-804 5 way 11 KV RMU configuration R-R-R-L-L with associated 1079594 1834008
iv 021-805 5 way 11 KV RMU configuration R-R-L-L-L with associated 1157746 1957974
v 021-806 3 way 11 KV RMU configuration R-R-R with associated 580526 972654
vi 021-807 3 way 11 KV RMU configuration R-R-L with associated 672402 1211126
Metering Set
xviii* 021-165 33 KV set 200-100/5A 79133 154833
xix* 021-113 33 KV set 100-50/5A 79133 154833
xx* 021-113A 33 KV set 50-25/5A 29278 154833
xxi* 021-166 33 KV set 60-5/5A 154883 No Change
xxii* 021-163 33 KV set 100-5/5A 154883 No Change

TANTRANSCO Cost Data 2020-2021

Uploaded by

Copyright:

Available Formats

TANTRANSCO Cost Data 2020-2021

Uploaded by

Document Information

Original Description:

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

TANTRANSCO Cost Data 2020-2021

Uploaded by

Copyright:

Available Formats

SS MATERIALS

Sl No. Description 2020-21

ii 023-231 33 KV VCB Indoor (feeder) 882854

iii 023-232 33 KV VCB Indoor (Bus coupler) 1127872

iv 33 KV Bus adapter 195414

v 33 KV Indoor GIS panel (Transformer HV) 3117817

vi 33 KV Indoor GIS panel (for incoming feeder) 3791998

vii 33 KV Indoor GIS panel with Bus raiser 4188464

ii 023-234 11 KV VCB Indoor (feeder) 381211

iii 023-233 11 KV VCB Indoor (Bus coupler) 396244

v 11 KV GIS Indoor (Transformer LV) 2980597

vi 11 KV GIS Indoor (for outgoing Feeder) 3169258

vii 11 KV Indoor GIS panel with Bus raiser 3792804

5 Power Transformers per Each

i 33/11 KV, 16 MVA with OLTC 11900365

ii 33/11 KV, 8 MVA with OLTC 6082655

ii 023-225 110V DC Annunication Panel (Type B) 95805

iii 023-226 110V DC Distribution Panel (Indoor) 97960

iv DC Panel with autochangeover facilityfor 33 KV 236654

8 CONTROL & RELAY PANEL

ii 023-222 110V DC Indoor C&R Panel for LV Breaker 308317

iii 110V DC Indoor C & R Panel for Twin Feeder 242182

ii 220 V DC C&R LV Panel 100394

iii 220 V DC C&R Twin Feeder 66639

ii 420-211 33 KV Outdoor CT (600-300-150/1-1A) 21632

iii 420-299 11 KV OUTDOOR CT 400-200-100/1-1A 17544

iv 11 KV OUTDOOR CT 400-200-100/1A 17995

v 11 KV Outdoor CT Ratio 400-200/1-1A 17395

ii 045-401 12 V, 150 AH SMF battery 9375

iii 023-343 30V, 200 AH Tubular Lead acid stationery 89600

ii 023-423 48V, 250 AH Battery with stand 167462

iii 023-422 48V, 120 AH Battery with stand 122831

ii 110V, 120 AH Battery set without stand 282765

iii 110V, 300 AH Battery set with stand 487310

iii 023-312 48V/40Amps charger 56640

iv 023-310 48V/20Amps charger 42480

ii 110V/60Amps battery charger (Automatic) 274281

iii 023-302 110V/24Amps battery charger (Manual) 44191

ii 11 KV Plug in terminations for Cable entry 36225

iii 11 KV HS type Indoor terminations suitable for 4336

S.No DESCRIPTION QTY RATE (in lakhs) PER AMOUNT

1 33KV,3x400 sq mm XLPE UG cable 1 Kms 22.723 Km 22.72

2 33KV, 3X400 sqmm HS straight joints 5 Nos 0.23895 Each 1.19

3 PVC pipe 200 mm 30 Nos 0.04280 Each 1.28

4 33KV RCC Cover slab 1680 Nos 0.00307 Each 5.16

5 33KV, 3X400 sqmm HS OD termination kits 1 No 0.11033 Each 0.11

6 33KV, 3X400 sqmm HS ID termination kits 1 No 0.07528 Each 0.08

Cost of Materials 30.55

Labour & Transport 1 Kms 10 Km 10.00

ESI @ 3.25% (Labour) 0.293

EPF 13% (Labour) 1.170

GST on labour & transport, ESI & EPF @ 18% 7.616

Sub total-2 50.235

Estt. & Supervision charges 15% 7.54

Road - cut charges ** 1 Km 70 Km 70.00

1 33KV,3x630 sq mm XLPE UG cable 1 Kms 44.840 Km 44.84

2 33KV,3X630 sqmm straight joints 5 Nos 0.578 Each 2.89

3 PVC pipe 200mm 30 Nos 0.0428 Each 1.28

4 33KV RCC Cover slab 1680 Nos 0.00307 Each 5.16