Break up of Capital Cost for Plant & Equipment
					FORM- 5C
	NAME OF COMPANY:	HPSEB
	NAME OF POWER STATION                     BANER POWER HOUSE
	(Rs. in crore)
S. No.	Head of works	Original Cost as approved  by Authority	Cost on COD	Variation	Reasons for variation	Admitted cost
1	2	3	4	5	6	7
1.0	Generator, turbine & Acessories
1.1	Generator package		558.87
1.2	Turbine package		550.88
1.3	Unit control Board
1.4	C&I package		41.14
1.5	Bus Duct of GT connection
1.6	Total (Generator, turbine & Acessories)	975.32	1201.66
2.0	Auxiliary Electrical Equipment
2.1	Step up transformer		78.83
2.2	Unit Auxiliary Transformer		15.24
2.3	Local supply transformer		2.73
2.4	Station transformer		8.34
2.5	SCADA		68.19
2.6	Switchgear, Batteries, DC dist. Board		11.35
2.7	Telecommunication equipment		6.12
2.8	Illumination of Dam, PH and Switchyard		10.74
2.9	Cables & cable facilities, grounding		3.50
2.10	Diesel generating sets
2.11	Total (Auxiliary Elect. Equipment)	326.97	205.04
3.0	Auxiliary equipment & services for power station
3.1	EOT crane		7.84
3.2	Other cranes		2.66
3.3	Electric lifts & elevators		_
3.4	Cooling water system		_
3.5	Drainage & dewatering system		_
3.6	Fire fighting equipment		0.78
3.7	Air conditioning, ventilation and heating		9.11
3.8	Water supply system		_
3.9	Oil handling equipment		9.15
3.10	Workshop machines & equipment		35.35
3.11	Total (Auxiliary equipt. & services for PS)
4.0	Switchyard package		156.71
5.0	Initial spares for all above equipments
6.0	Total (Plant & Equipment)	1447.05	1627.28	180.23	see note
	Note:-  Scheme base 1991, COD 1996, Time over run and cost over run is beyond the control of HPSEB
					PETITIONER