Scribd Logo
Upload

Welcome to Scribd!

  • 19 views

    Cost Estimate XANTHENG V3

    Uploaded by

    Andy Arenas
    The document provides a cost estimate for the Xantheng-Tipo High Tech Eco Park power distribution system totaling $502,823,289. It breaks down the total estimate into costs for the 69kV subtransmission line ($98,288,102), 2 x 50MVA substations ($270,439,396), 13.8kV distribution line ($88,384,583), and contingencies ($45,711,208). The scope of works includes details on the materials, equipment, and labor needed for the 69kV line, 13.8kV distribution line, and substations.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Cost Estimate XANTHENG V3

    Uploaded by

    Andy Arenas
    19 views15 pages
    The document provides a cost estimate for the Xantheng-Tipo High Tech Eco Park power distribution system totaling $502,823,289. It breaks down the total estimate into costs for the 69kV subtransmission line ($98,288,102), 2 x 50MVA substations ($270,439,396), 13.8kV distribution line ($88,384,583), and contingencies ($45,711,208). The scope of works includes details on the materials, equipment, and labor needed for the 69kV line, 13.8kV distribution line, and substations.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document provides a cost estimate for the Xantheng-Tipo High Tech Eco Park power distribution system totaling $502,823,289. It breaks down the total estimate into costs for the 69kV subtransmission line ($98,288,102), 2 x 50MVA substations ($270,439,396), 13.8kV distribution line ($88,384,583), and contingencies ($45,711,208). The scope of works includes details on the materials, equipment, and labor needed for the 69kV line, 13.8kV distribution line, and substations.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    19 views15 pages

    Cost Estimate XANTHENG V3

    Uploaded by

    Andy Arenas
    The document provides a cost estimate for the Xantheng-Tipo High Tech Eco Park power distribution system totaling $502,823,289. It breaks down the total estimate into costs for the 69kV subtransmission line ($98,288,102), 2 x 50MVA substations ($270,439,396), 13.8kV distribution line ($88,384,583), and contingencies ($45,711,208). The scope of works includes details on the materials, equipment, and labor needed for the 69kV line, 13.8kV distribution line, and substations.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 15

    Xantheng Power Distribution System Cost Estimate

    Description Cost Estimate


    69kV Subtransmission Line 98,288,102
    2 x 50 MVA Substation 270,439,396
    13.8kV Distribution Line 88,384,583
    Contingencies 45,711,208
    Total >>> 502,823,289
    TITLE: XANTHENG-TIPO HIGH TECH ECO PARK
    POWER DISTRIBUTION SYSTEM ESTIMATE
    SCOPE OF WORKS
    I. General requirements
    mobilization
    demobilization
    permits

    II. 69 kV Subtransmission Line


    Overhead
    POLE STEEL 97'
    POLE STEEL 115'

    PTHVPI-1s
    PTHC69a
    PTHD69s
    PTHV7-69s
    PTHV8-69s

    Underground

    termination kit
    56161

    13.8 KV DISTRIBUTION LINE


    III. Poles
    POLE50C
    POLE30C
    POLE45C

    III. Poletop Construction


    PTH-CA8-1VO1
    PTH-CA2VO1
    PTH-CA7-1VO1
    PTH-DCA2VO1
    PTH-DCA7-1VO1

    IV. Supply and Installation of Wires

    V. Overhead Devices
    OD3REC15C
    ODFCI
    OD3LCO
    ODLBS25

    VI. Other Line Hardwares


    E14
    E1-2
    E3-2
    E2-2

    VII. Equipment Rental for 69 kV Line

    VIII. Substation
    note: for 13.8 kv distribution line = equipment rental already included in the material & labor cost

    Substation Perspective View


    ITEM DESCRIPTION QTY

    galvanized 3-segment stand alone 29.5 M-stand alone 60


    galvanized 3-segment stand alone 35.9 M-stand alone 2
    Pole foundation including precast footing (from ACI estimate) 62
    Hauling (97ft) 60
    Hauling (115ft) 2
    Erection (97ft) 60
    Erection (115ft) 2
    WIRE ACSR BARE STRANDED #795MCM 26250
    69 kv single circuit vertical post insulator construction (0-2 angle) 34
    69 kv single circuit vertical suspension insulator construction (15-60 angle) 2
    69kv single circuit vertical suspesion insulator construction (60-90 angle) 21
    69 kv single circuit vertical suspension insulator construction (deadend) 3
    69 kv single circuit vertical suspension insulator construction (deadend-deadend) 2
    1

    Cable power XLPE-insulated- 69 kv 133 % 500 MCM 750


    150mm spiral pipe conduit 720
    end bell for conduit pipe 150 mm 36
    spacer lego type with locking pin 150mm 350
    coupler for conduit pipe 150 mm 50
    concreting works 1
    steel bars 1
    formworks 1
    sand bedding 1
    3M 69kV INDOOR/OUTDOOR COLD SHRINK TERMINATION KIT CAT: QTIII 7673-S-8 4
    TAPE BARRICADE/CORDON "CAUTION" 72MM X 305MM 3M 30
    concrete pole, 50 ft. 258
    concrete pole, 30 ft. 19
    concrete pole, 45 ft. 37

    13.8-23 kv 3-phase alley arm construction double dead-end (large conductors) 37


    13.8-23 kv 3-phase alley arm construction double line arm (5-30 angle) 169
    13.8-23 kv 3-phase alley arm construction single dead-end (large conductors) 41
    13.8-23 kv 3-phase double circuit alley arm construction double line arm (5-30 angle) 4
    13.8-23 kv 3-phase double circuit alley arm construction single dead-end 6

    477 ACSR, Tree wire, 15 KV, 530 A 53,668.04


    336.4 ACSR, Tree wire, 15 KV, 340 A 7,449.25

    recloser, 15 kv, 600 A 20


    fault indicator,15kv 17
    lateral fuse cutout,100 A,15kv 28
    load break switch, 25kv,900 A 21

    Dead man using 5/8" X 7" anchor rod thimbleye and 4' anchor log 65
    13.8-23 kv single down guy, through bolt type 24
    13.8- 23kv single down guy, wrapped type (3/8 guy wire) 41
    13.8-23 kv single overhead guy, bolt and wrap type 19

    Crane/Boom Truck (Pole Erection on Site) 16


    Crane/Boom Truck (Pole Loading to truck) 16
    Low Bed Truck (Pole Loading to truck) 16
    Bull-wheel - Tensioner (Wire Stringing) 7
    Bull-wheel - Puller (Wire Stringing) 7
    Bucket Truck (Pole Dressing) 21

    Major Electrical Equipments (power transformers, disconnect switches, breakers) 1


    Power Cable, Line harwares & Connectors 1
    Grounding 1
    Protection and Control 1
    Contracted Labor (Installation, Testing, Commissioning) 1
    Civil Works (Site Dev, Structures and Foundations) 1
    Control Building 1
    SCADA 1
    equipment rental already included in the material & labor cost

    Substation Perspective View


    DATE:
    UNIT MATERIAL & LABOR COST TOTAL AMOUNT REMARKS

    pc 857,412.00 51,444,720.00
    pc 1,359,612.00 2,719,224.00
    set 321,018.32 19,903,136.12
    pc 3,570.75 214,245.00
    pc 3,570.75 7,141.50
    pc 14,283.000 856,980.00
    pc 17,853.750 35,707.50
    lm 322.69 8,470,507.50
    set 18,242.63 620,249.42
    set 22,400.76 44,801.52
    set 44,685.59 938,397.39
    set 23,682.32 71,046.96
    set 81,903.15 163,806.30
    lot

    lm 9,357.53 7,018,143.75
    mtr 327.927875 236,108.07
    pc 302.419375 10,887.10
    pc 245.18975 85,816.41
    pc 140.5585 7,027.93
    lot 667,424.65 667,424.65 concrete encasement
    lot 956,280.00 956,280.00 concrete encasement
    lot 77,520.00 77,520.00 concrete encasement
    lot 41,041.00 41,041.00 concrete encasement
    kit 330,000.00 1,320,000.00 includes power cable termination
    pc 663.00 19,890.00
    pc 29,312.18 7,562,542.44
    pc 14,288.18 271,475.42 stud pole
    pc 26,085.18 965,151.66 for lateral

    asy 23,759.86 879,114.82


    asy 14,402.85 2,434,081.65
    asy 14,211.88 582,687.08
    asy 1,022,407.33 4,089,629.32 underbuilt
    asy 1,020,997.48 6,125,984.88 underbuilt

    mtr 777.192 41,710,369.40 for 8 feeder lines (backbone)


    mtr 738.3324 5,500,022.63 for lateral

    asy 580,833.98 11,616,679.60 disconnect switch included


    asy 17,838.00 303,246.00
    asy 16,743.40 468,815.20
    asy 263,095.64 5,525,008.44

    asy 2,532.18 164,591.70


    asy 2,082.42 49,978.08
    asy 2,179.99 89,379.59
    asy 2,411.83 45,824.77

    eqpt-days 70,000.00 1,120,000.00


    eqpt-days 20,000.00 320,000.00
    eqpt-days 18,000.00 288,000.00
    eqpt-days 15,000.00 105,000.00
    eqpt-days 15,000.00 105,000.00
    eqpt-days 20,000.00 420,000.00

    lot 137,405,301.00 137,405,301.00


    lot 3,332,278.00 3,332,278.00
    lot 1,922,554.00 1,922,554.00
    lot 28,268,000.00 49,789,597.00
    lot 12,664,336.00 12,664,336.00
    lot 39,952,787.00 39,952,787.00
    lot 19,925,143.00 19,925,143.00
    lot 5,447,400.00 5,447,400.00

    TOTAL 457,112,080.80
    +contingency 45,711,208.08

    GRAND TOTAL 502,823,288.88


    69 KV SUBTRANSMISSION LINE PROJECT
    SUBSTATION LAYOUT
    2 X 50MVA 69kV / 13.8kV
    2 69kV Source and 1 69kV Customer

    You might also like