appendix d2 3
DESCRIPTION
feasibilityTRANSCRIPT
Appendix D-2.3
Sheet 2 of 2
SUMMARIZED COST ESTIMATE OF PROJECT AT MAX. H.W. LEVEL 1610 m.a.s.l.
REGION GILGIT DATE :
GENERAL CHARACTERISTICS SCHEME NO 1
ALTERNATIVE 1
RIVER ASTOR
LOCATION, NAME OF SCHEME DOYIAN
DESIGN DISCHARGE Q2 = 125.00 m3/s
GROSS HEAD H = 396.00 m
DESIGN CAPACITY P = 396367.84 kW
INFLATION RATE DATE 1/ 1/1999
INFLATION RATE 1.000
--------------------------------------------------------------------------------
================================================================================
TOTAL COST OF POWER PLANT TOCOST = 267363232. US$
SPECIFIC COST [TOTAL COST / DESIGN CAPACITY] 675. US$/kW
================================================================================
TOTAL DIRECT COST OF WATER WAY # 1 TOCOST = 201802176. US$
================================================================================
COST OF ACCESS OF WATER WAY # 1 1730570. US$ 0.65 %
------------
1730570. US$
------------
COST OF RESERVOIR OF WATER WAY # 1 456637. US$ 0.17 %
------------
456637. US$
------------
COST OF CONC. GRAV. DAM OF WATER WAY # 1 50778884. US$ 18.99 %
------------
50778884. US$
------------
COST OF SAND TRAP OF WATER WAY # 1 6723074. US$ 2.51 %
------------
6723074. US$
------------
COST OF HEAD RACE OF WATER WAY # 1 43785796. US$ 16.38 %
------------
43785796. US$
------------
COST OF SURGE CHAMBER OF WATER WAY # 1 2276979. US$ 0.85 %
------------
2276979. US$
------------
COST OF PEN. [VAL. CHAM.] OF WATER WAY # 1 7322721. US$ 2.74 %
------------
7322721. US$
------------
COST OF CIVIL WORKS OF POWERHOUSE WATER WAY # 1 35769724. US$ 13.38 %
------------
35769724. US$
------------
COST OF TAIL RACE OF WATER WAY # 1 1267511. US$ 0.47 %
------------
1267511. US$
------------
DIRECT COST OF CIVIL WORKS 150111888. US$
MOBIL.,SITE INSTALL., DEMOBIL. 10.00 % 15011188. US$
CONTINGENCIES 10.00 % 15011188. US$
ENGINEERING AND SUPERVISION 4.00 % 6004476. US$
ADMIN., AUDIT AND ACCOUNT 4.00 % 6004476. US$
OVERHEAD 1.50 % 2251678. US$
------------
TOTAL COST OF CIVIL WORKS 194394896. US$ 72.71 %
------------
DIRECT COST OF HYDROMECHANICAL EQUIPMENT 23367720. US$
TRANSPORTATION 10.00 % 2336772. US$
ERECTION 14.00 % 3271481. US$
CONTINGENCIES 5.00 % 1168386. US$
ENGINEERING AND SUPERVISION 2.50 % 584193. US$
IMPORT CHARGES 12.00 % 2804126. US$
OVERHEAD 1.50 % 350516. US$
------------
TOTAL COST OF HYDROMECHANICAL EQUIPMENT 33883192. US$ 12.67 %
------------
DIRECT COST OF ELECTRICAL EQUIPMENT 28322572. US$
TRANSPORTATION 10.00 % 2832257. US$
ERECTION 7.00 % 1982580. US$
CONTINGENCIES 5.00 % 1416129. US$
ENGINEERING AND SUPERVISION 2.50 % 708064. US$
IMPORT CHARGES 12.00 % 3398709. US$
OVERHEAD 1.50 % 424839. US$
------------
TOTAL COST OF ELECTRICAL EQUIPMENT 39085148. US$ 14.62 %
------------
--------------------------------------------------------------------------------
TOTAL COST OF POWER PLANT TOCOST = 267363232. US$ 100.00 %
================================================================================