Capex Phasing Format
Capex Phasing Format
Form 18
Investment Plan
2x500MVA
5 400/220 KV AIS Substation Khurpiya Farm, Kichha
(400/220/33kV)
9 220/33 kV, 2x50+1x100 MVA Transformer and associated works at 220 kV GIS 100 MVA
Replacement of Old Panther Conductor of 132 KV Purkul -Jhajra line with HTLS
8 21.32 ckm
conductor.
LILO of 132 kV Majra-Laltappar at proposed 132 kV S/s Araghar Dehradun
9 7.2
through 132 kV Underground Cable
LILO of 132 KV Manglore-Asahi line & Manglore - Air Liquide Line at 220 KV
10 2
Sub Station Manglore
LILO of 132 kV Bhagwanpur-LSM line at proposed 220/132/33 kV SS Raipur,
11 17
Roorkee and underground line
132kV DC Pipalkoti (400kV Substation Pipalkoti) to 132/66/33 kV GIS
12 20
Substation Pipalkoti transmission line
Replacement of Old ACSR Panther Conductor of 132 KV Jaspur to Kashipur
13 18.00 KM
(400) line including LILO 0.5 km(18.0kms) with HTLS conductor.
Replacement of old ACSR Panther conductor of 132 KV Kashipur (400) to 5.5 KM +
14 Kashipur, S/C CKT-1 line and 132 KV Kashipur, S/C CKT-2 line with high 6.046 KM
ampacity with HTLS Conductor. =11.556 KM
Design, testing manufacturing, supply and stringing of HTLS Conductor along
with replacement of ACSR Panther Conductor in 132KV Sitarganj (PGCIL)-
15 53.50 KM
ELDECO Sitarganj single circuit line (22.0km) and first circuit of 132 KV
Sitarganj-Kichha line (31.5kms).
Ampcity increment of 132 kV Haldwani-Kathgodam Line single circuit
16 transmission line by replacement of existing ACSR panther conductor with high 8.70 KM
capacity HTLS conductor.
Ampcity increment of 132 kV Kathgodam – Bhowali single circuit transmission
17 line by replacement of existing ACSR panther conductor with high capacity 14.06 KM
HTLS conductor.
18 LILO of 132 KV Kathgodam- Rudrapur at 132 KV substation, Dhaulakhera 0.6 Km
Augmentaion of Transformer capacity from (40+20) MVA (132/33 kV) to (2x40) 20 MVA (132/33
MVA (132/33 kV) and (20+3x5) MVA (132/66 kV) to (20+40) MVA (132/66 kV)
kV) at 132 kV Substation Srinagar.
8 25 MVA (132/66
Kv)
Augmentaion of Transformer capacity from 2x20 MVA (132/33 kV) to (2x40) 40 MVA (132/33
9 MVA (132/33 kV) at 132 kV Substation Simli (Karanprayag). kV)
02 Nos. 132 kV
10 Construction of 02 Nos. 132 kV Bays at 132 kV Substation, Satpuli
Bays
Construction of 132/33 KV , 2×40 MVA AIS substation, Sarvakhera, US nagar
11
and
Replacement & augmentation of old 2x3x5 MVA Transformer banks with new
22 10 MVA
2x20 MVA at 132 kV Substation Ranikhet under O&M division Almora.
23 Construction of 132/33 KV , 2×40 MVA GIS substation, Araghar
24 Construction of 132/33 KV , 2×40 MVA GIS substation, Dhaulakhera
25 Construction of 132/33 KV , 2×40 MVA GIS substation, Khatima
26 Construction of 132/33 KV , 2×40 MVA GIS substation, Lohaghat
SUB TOTAL (VI)(132KV SUB STATIONS)
VII. 66 KV Lines
1 Strengthening of 66 kV Roorkee-Thithki-Mohammadpur D/C Line 42.6 ckm
Construction of 66 kV D/C line for LILO of 66 kV Karanprayag – Kothiyalsain
2 11 ckm.
line at 132 kV Substation, Simli
Strengthning of 66 kV Srinagar - Joshimath line by replacement of Tubular Poles
3 Sturcture with Tower Structure. 8.0 ckm.
SUB TOTAL (VII) (66KV Lines)
VIII 66 KV SUB STATIONS
Increasing Capacity of 66 KV Substation Thithki (Manglore) by Procurement,
1 30 MVA
Installation & Commissioning of 66/33KV, 2x30 MVA Transformer
SUB TOTAL(Ⅷ) (66KV SUB-STATIONS)
IX 33 KV SUB STATIONS
Supply, Erection, Testing and Commissioning of 33 kV 20 MVAR (2x2x5)
Capacitor Bank and 33 kV AIS Bay at 220 kV Sub-Station Jafarpur”, Supply,
Erection, Testing and Commissioning of 2x5 MVAR Capacitor Bank and 33 kV
1 40 MVAR
GIS Bay for Capacitor Bank at 132 kV GIS Substation Bageshwar” and “Supply,
Erection, Testing and Commissioning of new 1x10 MVAR Capacitor Bank at
220 kV Substation Pantnagar.
Removal of defective 2x2x5 MVAR Capacitor banks at 132 KV S/s Kashipur and
2X5MVA at 132KV S/s Jaspur with installation of new 2X2X5 MVAR Capacitor
2 40MVAR
banks at 132 KV S/s Kashipur and 132 KV S/S Jaspur under 400 KV O&M
Circle, Kashipur.
SUB TOTAL (Ⅸ) (33KV SUB-STATIONS)
X MISC. WORKS
Construction of 132 kV and 66 kV Bays and installation of 3x20 MVA 132/66
1 60 MVA
kV T/F at 132 kV Substation, Simli.
LILO of 66 kV Kothiyalsain - Joshimath transmission line at proposed
2 6 Ckm
132/66/33 kV GIS sub-station Pipalkoti
ⅺ Civil Works
O& M Civil Division, Roorkee
1 Chief Office(Garhwal zone) 26- Civil lines Roorkee
4 5 6 7 8 9
233.96 Nov-27
233.96
4.11 Apr-26
156.62 Mar-28
77.07 Aug-26
36.20 Aug-26
339.98 Nov-27
613.98
13.95 May-26
25.95 Sep-26
35.63 May-26
47.84 Mar-27
13.63 Nov-26
3.53 Nov-26
85.95 Apr-26
17.98 Jul-26
4.7 Sep-26
115.53 Nov-27
364.69
27.14 Apr-26
19.65 Dec-26
50.17 Nov-26
55.09 Apr-27
52.54 Nov-26
26.19 May-26
16.86 Apr-26
31.32 Apr-26
36.16 Dec-26
65.33 Oct-27
37.42 May-27
24.79 May-27
331.81 Nov-26
212.08 Nov-26
210.92 Dec-26
130.19 Jul-26
140.32 Aug-26
283.1 Nov-27
1751.08
78.9 Sep-26
31.37 Apr-26
29.46 Mar-26
19.19 Mar-26
33.68 Mar-27
11.14 Sep-27
55.38 Nov-26
27.63 Mar-27
29.39 Jul-26
2.55 Jul-26
45.52 Nov-27
31.3 Mar-28
23.51 Dec-26
17.35 Aug-27
59.42 Aug-26
9.98 Oct-26
17.54 Oct-26
1.04 Jul-26
1.74 Jul-26
6.77 Jul-26
10.82 Dec-26
12.45 Dec-27
17.95 Mar-27
574.08
15.36 Apr-26
16.91 Sep-25
21.69 Apr-27
22.4 Apr-27
24.16 Apr-27
23.55 May-27
24.36 Apr-26
27.72 Jun-27
28.12 Dec-26
7.71 Jun-27
148.93 Mar-27
23.35 Jul-26
21.21 Apr-26
10.10 Apr-26
257.95 Mar-28
56.52 Mar-27
27.23 Sep-26
23.94 Nov-26
3.12 Aug-27
24.44 Dec-26
23.70 Mar-27
23.03 Mar-27
86.68 Jul-26
90.60 Jul-26
95.85 Jul-26
94.74 Jul-26
1223.37
51.21 Oct-26
9.92 Apr-26
12.6 Jun-27
73.73
12.55 Nov-26
12.55
10.15 Mar-27
8.12 Jul-27
18.27
37.49 Oct-26
10.59 Mar-28
12.76 Apr-26
2.16 Dec-26
63.00
3.67 Jun-26
10.26 Mar-27
5.22 Oct-26
6.7 Mar-26
8.37 Mar-26
5.8 Aug-27
4.67 Sep-27
3.26 Mar-26
5.06 Dec-26
4.45 Oct-27
2.00 2.05
4.05 Oct-26
13.77 Mar-27
32.04 May-26
0.4 Mar-26
CAPEX Funding Structure
FROM DEBT, for each project (%) FROM EQUITY, for each project (%)
10 11 12 13 14 15
PEX Funding Structure
FROM GRANT, for each project (%)FROM CONSUMER CONTRIBUTION, for each project (Rs. %)
16 17 18 19 20 21