Background Calculations for Development Charges

Description
Unit Cost Qty Rs
11 kV Line (km) 182000 0.5 91000
DTR & structure (100 kVA) 180000 1 180000
LV 3-PH 4 Wire (Horizontal) interlink of lines (km) 198010 0 0
Total Cost (Rs.) 271000
Cost per kVA of connected load 2710.00

11 kV connection (assuming cost till 33/11 kV SS)

33 kV Line (km) 312600 10 3126000
33 kV SS with 3 feeders (5000 kVA) 9590000 1 9590000
11 kV interlink (km) 181130 0 0
Total Cost (Rs.) 12716000
cost per kVA of connected load (Rs/kVA) 2543.20

33 kV connection (assuming cost till 132/33kV SS)

132 kV Line (km) 3300000 10 33000000
132 kV SS with 3 feeders (32000 kVA) 56500000 1 56500000
33 kV interlink (km) 3126000 0 0
Total Cost (Rs.) 89500000
Cost per kVA of connected load (Rs/kVA) 2796.88

132 kV connection (assuming cost till 220 kV SS)

220 kV Line (km) 4571000 15 68565000
SS capacity (100000 kVA) 150000000 1 150000000
132 kV interlink (km) 3300000 5 16500000
Total Cost (Rs.) 235065000
Cost per kVA of connected load (Rs/kVA) 2350.65

Voltage Level Rs Proposed

development
charges
LT Cost per kVA 2710.00 1200
11 kV Cost per kVA 2543.20 1200
33 kV Cost per kVA 2796.88 1200
132 kV and above Cost per kVA 2350.65 1200