Upload
phungngoc
View
274
Download
7
Embed Size (px)
Citation preview
Bharmour-I HEP 1
FORM - A
Form for seeking prior approval under Section 2 of the proposals by the State
Government and other authorities Forest (Conservation) Act, 1980
PART – I
1. Project Details:
i. Short narrative of the proposal and project/scheme for which the forest land is
required
The Government of HP has kindly accorded permission and consented for implementation
of the Bharmour HEP in two stages through SPV namely M/s. Bharmour Hydro Projects
Private Limited. The Supplementary Implementation Agreements (for 2 stages) was signed
with HP government on 15th
March 2014 (Annexure I) based on PFR studies. During the
preparation of DPR, the power potential study was further optimized in view of the detailed
study carried out based on the detailed topographical survey and geological mapping;
thereby the capacity of the project Bharmour Hydroelectric Project Stage 1 was revised to
24MW. The same is under scrutiny with DOE, HP government. Receipt of submission of
the same is enclosed as Annexure II.
Bharmour Hydroelectric Project Stage 1 (24MW) is located in Chamba district of Himachal
Pradesh, is a run of river type development proposed to harness the hydel potential of
Budhil Nallah, which is a tributary of Ravi River. The project area falls between latitude
32°28'42"N & 32º28'36"N and longitude 76°32'07"E and 76º35'44"E. , in Survey of India’s
toposheet no:52 - D/11. The project envisages construction of a gated barrage at El.1824m
with one no. of under-sluice bays on Budhil Nallah and diverted water shall be carried
through an underground water conductor system followed by underground penstock to
surface power house located on right bank of Budhil nallah near village Nangli. To facilitate
the excavation of underground structures, Adits have been provided. The surface power
house located at Elevation ±1735 m will house three units of horizontal axis Francis turbines
and its accessories.
Bharmour village is situated at an approximate distance of 95 km northeast from the district
headquarters at Chamba town in Himachal Pradesh. Chamba is well connected by an all-
weather road from nearest railhead and airport at Pathankot. The diversion site is
approachable by all-weather road from Chamba to Bharmour and subsequently through a
2km long foot track from Sandi village. The trekking route comprises a fairly wide and
steeply rising mule track. The track is aligned on the left bank of the Budhil Nallah. There is
minimum impact of the project on the local environment, and there is no displacement of
any local population.
The project will cost around Rs.254.20 crores as per August 2014 price level. The project
utilizes gross head of 99.50m with a design discharge of 29.50m3/s is proposed to generate
115.36MU for 75% dependable year with 95% plant availability. The power generated is
proposed to be fed in the Northern Regional Grid at a levellized tariff at power house bars of
Rs. 5.28 per kWh.
Total land required for the construction of the project is 6.330 Ha; of which 4.737 Ha
is forest land whereas the remaining 1.593 Ha is private land.
Bharmour-I HEP 2
ii. Map showing the required forest land, boundary of adjoining forest on a 1:50,000 scale
map
Map showing required land for the project in 1:50,000 scale on Survey of India Topo
sheet no: 52 – D/11 is enclosed as Annexure-III A.
Map showing required land for the project in 1:10,000 scale is enclosed as
Annexure-III B.
iii. Cost of the Project
The present estimated cost of the project is Rs. 254.20 crores as per August 2014 price
level.
iv. Justification for locating the Project in Forest Area
By very nature of hydroelectric project, it can plan only in the river and river being forest
land and require the diversion of forest land. The forest land comprises 75.53% of the total
geographical area in our project region and therefore forest land is bound to come in the
project. Apart from this project also envisages the requirement of land for roads, working
area, and dumping sites etc. The optimized layout of project has minimal impact on the
environment and requires unavoidable minimum Forestland. Some of the project
components are planned as underground, however, only the unavoidable minimum
forestland and site specific component has been involved.
Cost benefit analysis
The cost estimate has been prepared at August 2014 price level to arrive at the capital cost
of the civil works including infrastructure facilities, electrical/ mechanical works and hydro-
mechanical works required for Bharmour HEP – Stage 1. The estimated completion cost
works out to Rs.254.24 crores including IDC, FC & LADC.
The energy generation of the project with an installed capacity of 24 MW has been
estimated at 115.36MU for 75% dependable year with 95% machine availability. Levellized
tariff from this project in 75% dependable year works out as Rs. 5.28/unit. Besides
mitigating peaking demand, the project will provide inflation free and pollution free power
for years at cheaper rates considering the escalation in coal prices / petroleum prices.
However the cost benefit analysis in the prescribed format Annexure- IV (A) and IV (B) as
prescribed in the forest conservation Act, 1980) is enclosed.
v. Employment likely to be generated
The Implementation of project will be helpful to generate employment opportunities for
local people. The peak unskilled persons and technical staff strength likely to be employed
during construction phase is about 150numbers. Approximate break-up of the required
manpower is as below.
Skilled/Technical Staff 40
Construction staff 110
During the construction of the approach roads, drainage, retaining walls etc. temporary
employment will be generated for skilled and unskilled manpower. The locals of the project
area will be able to directly associate with the construction works by way of petty contract works as well as supply of provisions and construction materials. After the completion of
Bharmour-I HEP 3
the construction period almost 15 to 25 numbers of people will be directly or indirectly
employed for the routine upkeep and maintenance of the roads. More than 20 people are
likely to be employed permanently by the project authorities in various categories for
Operation and maintenance of the Bharmour HEP – Stage I.
The local people will be employed during various phases of construction as well as
operation and maintenance phase of the project, after completion of execution of the project.
The construction activities are expected to lead to generation of various activities, e.g. Up -
gradation of permanent structure like Community center, education facilities like schools,
medical facilities like dispensary, access roads etc. The Employment will be provided to
available locals as per academic and technical credentials both during construction and
operation phase. Further to this various other additional indirect benefits such as
employment with contracting agencies, allotment of shops/ kiosks, award of petty contracts,
vehicle hiring , PCO/ Internet kiosks, newspaper vending, vendor permits, courier service
etc. which will have a positive cascading effect on development on the region and
generation of additional employment.
In addition to all the above, 15% - 20% free power to state along with 1% of free power for
Local Area Development will improve the economics of the state, adding more employment
opportunities and economic growth.
2. Purpose-wise break up of total land required for our project Bharmour HEP – Stage 1 in
hectares(ha)
Total land required for the construction of the project is 6.330 Ha; of which 4.737 Ha is
forest land whereas the remaining 1.593 Ha is private land.
Sr.
No. Component
Area (ha)
Government
Land
Private
Land Total
1 Barrage and Intake (177mx26m=4590sqm) 0.459 0.000 0.459
2 Work bench (78.7mx39m=3070sqm) 0.307 0.000 0.307
3 Muck disposal area – 1 (148mx46.5m=6880sqm) 0.000 0.688 0.688
4 Muck disposal area – 2 (66.7mx12m = 80sqm) 0.000 0.080 0.080
5 Muck disposal area – 3 (156.7mx97m = 15200sqm) 1.520 0.000 1.520
6 Muck disposal area – 4 (100x36.8m=3680sqm) 0.368 0.000 0.368
7 Switch Yard (56.7mx24m = 1360sqm) 0.136 0.000 0.136
8 Magazine (42mx35.3m=1480sqm) 0.000 0.148 0.148
9 Powerhouse (56mx21.8m=0220sqm) 0.122 0.000 0.122
10 Surge Shaft +Pressure Shaft (35.4mx39m=1380sqm) 0.138 0.000 0.138
11 Plant Colony (63.9mx33.5m=2140sqm) 0.000 0.214 0.214
12 Proposed Roads (F-length of 678m;NF of 1996m) 0.998 0.339 1.337
13 Plant Area (49mx25.3m=1240sqm) 0.000 0.124 0.124
14 Underground Components (1640mx4.20m=6890sqm) 0.689 0.000 0.689
Total 4.737 1.593 6.330
Bharmour-I HEP 4
3. Details of displacement of people due to the Project, if any:
There is no displacement due to our project activities.
i. Number of families
No displacement of people is involved in the project.
ii. Number of Scheduled caste/Scheduled Tribe
Not applicable in view of above as no displacement of peoples.
iii. Rehabilitation plan (to be enclosed)
During course of obtaining approvals and land acquisition from concerned authorities; the
compensation for required private land to be acquired would be finalized as per final
approval of respective authorities.
4. Whether clearance under Environmental (Protection) Act, 1986 required?
Not applicable
5. Undertaking to bear the cost of raising and maintenance of compensatory Afforestation
and/or penal compensatory Afforestation and/or penal compensatory Afforestation as
well as cost for protection and regeneration of Safety Zone, etc., as per the scheme
prepared by the State Government (undertaking to be enclosed)
The required undertaking are enclosed as Annexure-V
6. Details of Certificates/documents enclosed as required under the instructions
Yes, Enclosed
List of Annexure enclosed
Annexures Details
Annexure-I Supplementary Implementation Agreement (SIA).
Annexure-II Receipt of submission of Detailed Project Report of Bharmour HEP
– Stage 1 to DOE, HP government & TEC
Annexure- III (A) Map showing required land in 1:50,000 scale on SOI.
Annexure- III (B) Map showing layout of the project in 1:10,000 scale.
Annexure- IV (A & B) Cost Benefit Analysis.
Annexure - V Undertaking to bear the cost of raising and maintenance of
Compensatory Afforestation, NPV and Cost of trees.
Annexure- VI Detailed Project Report (DPR).
Date: 03.01.2015 Signature:
Place: Hyderabad
Name: Mr. Anand. Ch
Authorized Signatory
State serial No. of Proposal: ___________________
(To be filled up by the Nodal Officer with date of receipt)
DIRECTORA.TE OF ENERGYGO\'ERNMENT OF HIMACHAL PRADESH
SHANTIBHAWAN, PHASE-II, SECTOR_VI, Nf,W SHTMLA_I71009(Hp)
OFFICE ORDER
Dircctorate of Energy(DoE), Covt. of Himachal pradesh. is pleased to accordConcur rence l o Bharmour - l sHP r24 .00 MU) on Budh i l n : l l ah , a t r i bu ran o fRa \ i r i \ e r i nRavi basin, Distr ict Chartba, Fl imachal Pradesh. al lofted to ..M/S Bharmour Hydro projectsPrivate Ltd., Regisrered office Plor No. 2. Lane-IV, Secror 2, New Shimla,i 7100!i (Hp),,, at anestimated cost of Rs. 254.20 crore (Rupees two hundred fifty four crore twenty lac) onlyincluding lnterest During construction(lDC), Escalation, Financial Charges(FC) and LADC @1.50% oflotal project cosl with the fol lowing stipulations:
Li) Tbe complction oost shall not exceed the above cost except on account of thel 'ol lowing:
a) lnterest Du ng Construction ( lDC) and Financial Chafges( FC) shall be as per actualsbul not exceeding the amount as indicatcd at Annex-I, unless revised by DoE, Goflpwhile according concurrence under Seotion-8 ol Indian Eleclr icity Act 2003 after rcviewof the fi nancial package.
b) Change in rates ol Indian taxes amd duties such as Excise Duty, Sales Tax/VAT. Custonl. Duly and levy ol any other taxcs/duties slrbsequent to issue ofConcltrrcnce.
c) Change in Indian law rcsult ing in change in the cost.i i) ' lhc
abst.act o1' lhe Estimaled Cosl apprcvcd by Dol. Collp is l i l rr ished n! Annex_I.surnmatJ ol lhe lr inancial I tackage as considefcd by Do!]. Col. lp is i l l Annex_ll and theSalicnt |ealures ol ' the schcnrc drc at Anncx-l l l .
2 .i )
b )(-)
i i )
i i i )
r v J
VJ
vr)
l 'ho ( loncuffcncc is subicct to the l ir l l j l tuent 01,the lbl lowing condil ionsiConlplctcd oosl/Concurfcncc shall not be rc-opened due to the Iol lowing:Non acquisit ion ol land.Non- l lndl i /at ion o1-Porvcf I\ trchasc ,^grecmenl (ppA)Dclay in l inrncial closurc.' l 'he
f inal l lnancial affangetnenl shall not bc inlbf ior to the l irancing arangcmenlprojected in the Detailed Project Report (DI,R) lbr Concurrence.The cost ol ' the proiect cleafed by the DoE, CoHp is indicative and shall have no binotngon the regulator wbile f ixing the tari! l ' . The tarif l of the pfoject shall be regulated by theippronr r l( | lcctr 'cirr Rq;lt lator) Curnrnis. ion.' l 'he pLrbl ic issue cxpenses, i f any, shall be reconsidered at the t ime of approval olcornpletion cosl based on documeniary proof and in accordancc with Security bxchangeBoafd ol ' lndia (SEBI) guidelines regarding regulatio-n of public issue expensei.Fulf i lment oI condit ions sl ipulated in Cenrm] El€clf jci ty Aulhority(CEA)/Cenrral WaterCommission(Cwc) guidelines in fespeff of civi l works at the stage of detai leddesigns/cxecution.In case, changes are made in design parametefs during construction due to site condilonsof olherwise, the sante shall be intinlated and got Concurfed frorn DoE, GoHp befbreirnplementation of such changes.
vi i) Any increase in lhe cost estimate due to design modif lcations and geologicar sur-pnseslvould be absofbed by rhe Independent power producer ( lpp) i .e. ' .M/S Bhirmour Hydr.oProjecls Privare Ltd., Regislered ofllce plor No. 2, Lane-IV, Sector_2. New ShimlarHP i '
viii) No additional cost shall be allowed due to Resettlement & Rehabilitation (R&R) plan.ix) Normal operation life of the hydfo power plant shall be as per provisions of
CWC Cl-A guidelines or ( I-RC HpLRC regulal ions.x) The Concurence is subject to clearance ofthe project and transmission line by MOEF
Irom environmental and forests angle. The statutory and administrative clearanucs as perAnnex-lV shall be obtained before executior/ implementation ofthe pfoiect.
xi) The interconnection point with the State grid and interconnection facilities at theinterconnection point shall be prcvided, operated and maintained at the cost ofthe Ipp.
xii) The cost ofproviding and/or strengthening/ additions etc. of the system at and beyondthe Interconnecting Sub-station which may also include the cost of reDlacement otswitchgear/ protection and provision of shunt capacito15. strengthening of bus bars, apafttiom other works required at injection voltage level and other one or more successivelyhigher voltages, civil works relocation of existing bays etc. shall be rcuovcrcu DyHPSEBL/IiPPTCL, as per the regulalions ofHPERC read wjth the clarifications/decisionsby HPERC and/or any other competent authority as may be finally applicable. The shareof IPP on this accounr shall be paid by the Ipp to HpSEBL/l{ppTCL as pe. the final decisionof the competent authority.
xiii) Whereas the I-{PSEBL/HPPTCL shall endeavour to provide the evacuation system at theearl iesl. the scheduled date for p.oviding e\acuation arrangerncnts shall be spelr our rnthe PPAS on case to case basis inier-al ia. keeping in view the i ine l ines indicated in therelevant plan.and approved by FIPERC.
xiv) The powerhouse genefating equipment as well as other elect cal equiDrnent to beprovided by the developer shall be cornparible for parcl lel operation $,i th rhe State gridalter inlerfacing. The IPP shall be responsible for any loss ofgeneration on this account.
xv) O&M charges fbr maintenance of int€r connection facilities at the interconnectjon sub-slal ion shall be paid by the IPP to HPSEBL/HppTCL throughout the period, the Ipp runs
. the project and the satne shall be r lJviewed at thc beginning of ev€ry f inancial yeaf.xvi) I ,-of evacualion of power the IPP shall inte|face this project in ioint mode with Bhannour_
. I l Sl l P(2 I M W) at 33/2201400 kV slb starion of H ppTCL under constfuction at Lahalthfough 132 kV D/C l ine, 1321220 kV substation along wirh 220 kV l ine fron poolingslal ion to Lahal sub station to be conslructed by lpps. The cost on account of this jointcvaoualion arrangement shall be shared with other lpps on proport ionate basis.
xvi i) ' l 'he pfoject l inc shall be provid(jd. opemled and maintained by the Ipp at hjs cosr as pernoflnal condit ions after obtaining approval of Hp Covl. under S€clion 6g( l) of Electr icityAct, 2001.
xvi i i)_l 'hc above mcntioncd cvacualion arfangemenls shall bc subject 10 the l- lpERC approvalol ' 'Co0rprehensive arca wise plan lbr augmenling and establishing ofu.ansmission/ sub-lransrnission systcm lbr elacuation of powef l ' ron small l lEps, ' which has alreauv occnsubmilted 10 HPERC. Ihe l ransmission/Distf ibution Licenseo may however ir lso evolvealternate system(s) depending on the site condit ions and subsequent develoDments withrhe app ro \ r l o fHPtRC.
xix) The IPP shall develop operate and maintain the project including the dedicatedlranslnission system subject to compliance with the fbl lowing:
i ) U r id cndc : rnd . t r1d r fd . o f g r i d co rnec t i \ i l ) .b) Technical as well as Mechanical standards for construction of Electr ical l ines.c) NoDns olSystem Operation ol lhe concerned State Load Dispalch Center (SLDC) or
Regional Load Dispatch Center (RLDC).d) Directiorls of th€ concerned SLDC of RLDC regarding operation of dedicaled
transmission I ine.e) The IPP rvill only be allowed to injecr porver in Hp sysrem with the undertaking that
necessary aclion to provide lele-metering to sLDc shall be provided by tnem anospecif icai ions requir.ed to be gor appfoved from rhe olf ice of SE(SLDCI. Hp LoadDespatch Society, 'fotu, Shimla lrom compatibility point of view with existing SCADAsystem,
xx) The hydro generating units shall be capable ofgenerating upto ll0% of rareo capacrry(Subject to rated head being available) on continuous basis as per Sr. No 7 ( part{l) ofMinistry ol Power (Cenrral Electricity Authority) notificarion No l2lX/St.D ( CONN)CM/CEA dated l5/10/2013 and subsequenr amendments thereof.
L\i) The conditions on these lines shall have to be suitably included by the developer ln rhePPA etc. apart from othef standard conditions.
xxii) Ceological exploration as per CWC guidelines and as per the suggestions of Geologistvide terter No HPSEBL/ cLG/ 20t4 _1231 dated i/ /014 sha be carried our beforeexecution ofthe project and repofts be submitted to DoE. GoHp.
xxi i i)The observations ofDoE, GoHp on the DpR and repl;es thereof shall form an rnLegrarpart ofthe DPR.
xxiv) Minimum 150% release of water immediately downstream of diversion structure shall beensured all the times inclLlding lean season as per power policy of Hp Govt., 2006 andsubsequent amendments thereof'. The necessary monitoring equipmenr as per.ecommendations of the pollution Control Board shall be instalied by the lpp duringexecution oI lhe project.
xxv) LADC/LADF amounr and acrivit ies shall be implemented as per powef policy of HpGovt., 2006 and subsequent amendments the.eof_
xxvi)The additional 1% (one percent) free power from the project shall be provided andeannarked for a Local Area Development Fund(LADF) as per Hp Govt. Noiification No.MPP-F( I )-2l2005-V dated 30.11.2009 and subsequent amendments thereof:
xxvii) The ConcLrrrence is based on the reports and data furnished by the Ipp in the DpR and itis prcsLrmed thal infbrnlation furnished is corfect and has bien co|ected reliablv arleroa[Jing out dclai led f leld investigal ions irnd surveys under the supefvision of compctcntpersonnel. ' l 'he
broad technical aspeots of the project proposal in the DpR nave Deenscfutinized and it does not cover the examinatjon of the detai led designs and workingdrawirrgs of project col lponents in regard to their structLlfal, hydraulic and mechanical
. perfbmlance & saGty which shall be ensrred by the proiect a0thority/ lpp.
l . -fhe projcct shall be conlpleted within l6 months f iom lhc datc of stafl ol theconsu'ltcllon \4,otk,
4. The colrplct ion cosl of lhe schemc shall be submitled to DoE. CoHp within I monthsl ionr thc Comnrcroial Opcration Dare (COD) ot the Dldnt.
5. Thc ltojecl Promotem/ltfoject Authorit ir5 shcl l gi\ ,e tree i lecessibi l i ly to the o,: l icers and_ stal l-ol 'DoE, CoHP 10 have on the spot assessment ol vafious aLspectsol lhe project.6. The l lrrr1 f inancial package and t ie-up of balance inpuls/clearances shall be oorrprereo
within the period as st ipulaled in the IIp Covr. power policy, 2006 and subsequenlamendlnents thereof / l tnplementation Agfeenent.
7. In case the t ime gap bctween the Concurrence to the scheme by DoE, CoHp and aclualstart <l1'work by thc Project Developer is three years or more. a fresh Concurrcncc orl)oE. CoHP shall bc obtained by the Devcloper before starr ofaclual wofl(.
8. Monlhly Progfcss l lcpofl ol ' the projccr shall be subrnit ied to the Dolj. Collp. lhree(3)copies of the semi+tnnual physical progress repoft of the scheme and expenditufeactually incurred, duly cerrj f ied by slalurory audilors shall be submitted 10 the DoD,colJP t i l l rhe Commefcial Operarion ofthe plant.
9. The DoE, GoHP reseNe the right 10 revoke the concun€nce! i l the condit ions stipulatedabove are not complied with to the satisl.action ofthe GoHp.
BY ORDER OF THE GoHP
[r...o,Directorate olEnergy, GoHP,N€w Shimla 71009(HP).
No. DOE/CE/TEC-Bharmour-t/2015- loLtg _ )_{- Dated: le)-l 2-\ )'ol S-Copy for infonnation and necessary action to the:
1 . Principal Secretary (MPP & Power) ro H.p. covt., Shjmla- l7l 002(Hp).
hincipal Secretary (NIES) to H.P. Govt., Shimla-171002(HP).Seoretary, Ministry of Non-Conventional Energy Souroes (I\,fNES), Block No.14,CGOComplex, Lodhi Road, New Delhi-110003.
4. Directot Environinental & Scientific Teohnologies, Narayan Villa, Near Wood Villa
Palace, Shimla-l 7 1002(HP).5. Gbneral Manager(C&D), HPPTCL, Borowalia House, Khalini, Shimla-171002(HP)6. ChiefEngineer (SO&P), HPSEB Ltd, Vid)'ut Bhawao, Shimla-171004(IIP)T. rhief Engineer(Commeroial), HPSEB Ltd, Vidlut BhawaD, Shimla -171004(HP).
g.z' *uS Biharmolf Hydro Projects Private Ltd., Registered offica Plot N0 -2, Lane-IV,\'' ." Sector-2, New Shimla (HP).
2.3 .
0$"tA--
Dfi6lo-r---i]]E:4.(tDlreclorate of Energy, GoIIP'New Shimla-l71009(HP).
ANNEXT]RX-I
Bharmour-I SHP (24.00 MW) itr District Chamba of Himachsl Pradesh of "lVtSBharmour I{ydro Projects Priyai€ Ltd., Registered Office Plot No. 2' Lane-IV' Sector-2,New Shimla-171009GIP)".
ABSTRACT OF COST ESTIMATE
Sr. No.(4.,' 1
2 .
3 .
(b)t .
2 .
3 .
Description ofworks
Civil works i/c preliminary Expenses
Electro Mechanical works
Transmission worksSub Total (a)
Escalation
lnterest Durin g Construction(lDC)
Financial Charges (FC)Sub Total (b)
Total (atb)
LADC@ 1,50%of (a+b)
Grand Total (a+b+c)
(Rup€es two hundred liffy four
Amount(Rs in crore)
157.64 IPflCe LeVel
f August,2014t2 .75
214.86 )
10.66
23.t8
1 . 7 835.62
250.48
254,24Say Rs.254.20 crore
crore twenty lac only)
(c)
b"e.\ oirecl6E-61-a :ttl-\ -\ Directorale of Energy, GoHP.*:- New shimla-l ? l0o9(HP).
ANNEXT]RE _ II
Bharmour-I SHP (24,00 MVy') in District Chamba of Himachal Pradesh of "lU/SBharmour Ilydro Projects Private Ltd., Registered Office Plot No.2, Lane-IV, Sector-2,New Shimla-171009(HP)".
I. Tentative Financial Package
. Debt : Equi ty - 70:30
Sr. No, Description Amount(Rs. in crore)
Equity 76.20
B Debt. from Financial Institutions 178.00
Total (Debt. + Equity) 254.20
II. Term of Loan
Sr. No. I tem Package
Source ofDebt. Financial lnstitutions
2. Loan Arnount (Rs. in crore) r 78.00
3. Rate of Interest | 2.50 o/o
4. Repayment Period 12 Years
5 . Moratorium Period 5 Y€ars
t . to .Directorate of Energy, GoHP,New Shimla- 171009fiP).
I LOCATIONStateDistr ict/TehsilRiver/StrearnVicinity/ Proposal
Accessibi l i ty By Road
By RailwayBy Air
. Ceographicalco-ordinates :. Longitllde
. . LatitudeSOI Topo she€t
II HYDROLOCYName ofstream/nallahTributafy of/BasinCalchment area upto diversionDesign DischargeAverage annual rainfal lDesign Flood DischargeII FL
PROJECT COMPONENTSDIVERSION STRUCTURETypeAverage River Bed LevelFull Reservoir Level(FRL)Crest Level ofSpiil bays andUnder shriceNumbe/Size of spi l lway baysNumber ofunder sluice baysThickness ofPier & Divide wallTotal length ol BarrageType ofgatesEnergy dissipation system
INTAKE STRUCTURETrash RackTyp.Intake gateDesign discharge
DESILTING TANKTypeNumber/Size of chambers
III
ANNEXTJRE.IIIBharmour-I_ SHP (24,00 MW) in District Chamba of Himachal pradesh of ,,M/SBiarmour_ Hydro projects privare Lrd., Regisre.eC Ofn"e itoi No.l, iuil_iV, s""to.Z,New Shimla-171009GIp)".
SALIENT FEATURES
Himachal PradeshChamba/BharmourBudhil khad a tributary ofRavi river.Diversion weir on Budhil nallah at EL + 1827.00m and Power House on the right bank ofBudhilnallah at EL I 1735.00 m near vii lage Nanglr.95 km from Distt. He Chamba furt-her 2 Km longfoot track from sandi village.BG- Pathankot(Pb.) and NC at shimtaGagal(Kangra)
76" 32' 07" E to 76.35' 44,, E32" 28 ' 42" N to 32o28 '36 ' ,N52 D/t I
Budh i lna l lahRavi river/Ravi Basin471.00 sq.km i/c 261.00 Sq.km snow bound29.50 cunrecs2250.00 mm ar Budhil2100.00 cumecsweir site power House siteEL 1 1843.50 m EL! t73 t .2Orr ,
BarrageEL:! 1827.00 m at Barrage AxisEL 1 1835.50 m
EL11827.00rnFour/5.50 m(W) x 8.50 m(H) eachOne/5.50 m(W) x 8.50 n(H)2.00 m37.50 mRadial GatesStil l ing Basin
Two No. vertical, 6.00 m(W) x 5.00 m(H)Rectangular, Bell mouth entrance WDe2-No- vefiicat tift gate. 3.00m(W) i 4.00m(H)29.50 cumec) - J'tushing & orerloading dis.
Surface Hopper typeTwo 80.00m x l0 .00mx l t .50m(hDleac f .
\ _ , - _
Particle size to be removedFlushing dischargeSilt flushing pipeValve for Flushing conduit
D. COLLECTION POOL AFTERSizelnvert LevelFull Supply Level(FSL)Minm. Draw Down Level(MDDL
TIEAD RACE TT'NNEL(HRT)TypeSizeLengthSlopeDesign dischargeAditsAdiFI(For HRT construction)Adit- l l(For HRT construction)Adit- l l l (To bottom ofsurge shaft):Adit-lV(To Penstock trifurcation):
0.20 mm & above5,90 cumecs1200 mm dia., 30.00 m length1200 rnm dia.
DESILTING BASIN21 .00 mrL r x 12 .00 m(w) x t J .20 m(H)8 L 1 1 8 2 3 . 0 0 mEL + 1835.00 m
) EL t 1830.20 m
F. SURGE SIIAFTType/ShapeSize oftankSize ofOlif iceInvert Level oftankTop LeveloftankMaxm. Upsufge LevelMinm. Downsurge Level
C. PI{BSSUIIES}IASIIT(PENSTOCK)TypeNumber/size of main penstockThicknessLength olmain penstockVelocity off lowMaterial olsteel l inerNumber ofbranchesSize ofbranch penstockLenBlh of branch penstock
H. POWER HOUSEType/Location
lnstalled capacitySize ofPH i/c service baySize olcontrol roomMaxin'rum Net HeadMinirrum Net HeadCross HeadRated Net headC/L ofturbinejetService bay level
D-shaped, Concrete lined tunnel3 .60mx3 .60mf in i shed2485.00 m1 i n 1 3 229.50 culnecs + overloading dis.Four No.D-shaped,4.00 m dia., 60.00 m longD-shaped,4.00 m dia., I15.00 m longD-shaped. 4.00 m dia., 85.00 m longD-shaped, 4.00 m dia., 64.00 m long
Restricted Orifice type/CircularI0.00 m dia., 59.80 m lleight1.80 rn dia.Circular Orif ice at botlomEL :t 1809.30 mEL1 1864.00 mE L t 1 8 5 6 . 1 5 mE L I 1 8 1 6 . 8 8 m
UrdergroundOne/2.80 m dia.Varies from 12 nm to 24 mm33.00 m Horizontal,90.00 m Vertical shaft4.7q m'sec{ln Mainl.4.60 m sec(ln branchlSA ILMA 350Thrce1.65 m dia.-Each2 l .00 m each
Surface power house on right bankof Budhil khad.24.00 MW (3 unirs of 8.00 MW each)5 6 . 0 0 m x 1 5 . 0 0 m x 2 2 . 0 0 m5 6 . 0 0 m x 6 . 0 0 m x 4 . 5 0 m100 .57 n90.74 m99.50 m93.00 mEL : l 1733.40 nEL : l 1737.00 m
Draft Tube GatesPowerhouse CraneTurbine(s). TWe. Number. Rated Capaciry' SP€ed. Getrerator(s). T)?e. Number. Capacity. Frcquency
." . Power faotor. Rated Vqltage. Generator excitation
I. TAILRACEType
3 no. Vertioal lift gates ,2.40 m x 2.10 rn80/20 Ton, EOT
Horizontal shaft FrancisThree8000 KW each428.60 rpm
Horizontal shaft SyhchronousThree8000 KW each50 Hz0.90lagl1 kV 1 10%Brushless type
3 No., 2.40 m wide draff tubes merge into onecommon tail pool ofsize 4.00 m wide.
Directorrte of En€rgy, GoHP,New Sbimla-171009(IIP).
Normal Tail Water Level(NTWL)r EL t 1736.00 m
J. ANNUAL ENERGY GENDRATION/TARNFDesign Energy (75% Dep. year) : 115.36 Gwh (at 95 % plant availability)40 yrs. Levellised tariff : Rs. 5.28 per kwh
h"u.ol6torlo . e' aoi
Bharmour-I SHP (24.00 MW) in District Chamba ofBhrrmour Hydro Projects private Ltd., Registered officeNew Shirnla-171009fHP)',.
ANNEXT]RE-IV
Him{chal Pradesh of .tM/SPlot No, 2, Lan€-IV, Sector-2,
LIST OF STATUTORY AND ADMINISTRATIVE CLEARANCES RNQUIRED
Sr. No, ITEM AGENCY REMARKS
WATERABAILABILITY
L2.
State Govt.CWC
Interaction between State Govt.Deptt. & CWC requir€d. Rel€vantIrrigation Act of the State &Central Water Commission.
2. SEB CLEARANCE ] . SEB,2. State Covt.
Indian Electricity Act 200t
3 . POLLU'TIONCLEARANCE WATERAND AIR
State/CentralPollut ionControlBoard
Waler (Prevention & Control oi'Pollut ion) Act, 1974 Air(Prevention & Control oIPo l l u t i on ) Ac t , 1981 .
1 FOREST CLEARANCE L State Covt2 . Min ,o l 'B&F
c.o, t .
Coordination with Srate ForestDeptt./ Min, of Environment &Forest (l\4oE&F) regarding Forest(Conservation) Acl, 1980.
5 ENVIRONMENT &FOREST CLEARANCE
i. Stale Covt2. Min. of E&F
c.o.r.
As per i tem (3) & (4) and Covt.Policy in force.
o. RECISTRATION Registrar ofCompanies.
Under Indian Cornpanies Act.1950 .
7. REFIABILITATION &RESETTLEMENT OFDISPLACED FAMILIESBY LANDACQUISITION
l. State Govt2. N4in.of E&F
G.O. t .
8 . EQUIPMENTPROCUREMENT
DCI D, CCI& E lmport & Export Acts.
]\. ($."[2'
:d6-\ , -t-rrecror. (r
_ Direcrorare of Energ). GoHp,ri- Ne$ Shinta_I7 tO0sii{p).
FOR BHARMOUR HYDRO PROJECTS PVT. LTD.
GEO-REFERENCE MAP ALONG WITH POINT DGPS COORDINATES OF REQUIRED FOREST
LAND FOR BHARMOUR - I HEP
FOR BHARMOUR HYDRO PROJECTS PVT. LTD.
BARMOUR-I HYDROELECTRIC PROJECT, CHAMBA DISTRICT, HIMACHAL PRADESH
COST- BENEFIT ANALYSIS PARAMETER FOR EVALUATION OF LOSS OF FORESTS
S.NO. PARAMETER HYDEL PROJECT Total Loss
(In Lakhs)
1
Loss of value of timber,
fuel wood and minor
forest produce on annual
basis, including loss of
man-hours of people who
derived livelihood &
wages from the harvest of
these commodities.
i. Timber 4.737 ha X213m3/ha/annum@ Rs 4000/m
3
ii. Firewood 238.1 Mt (50Mt per ha) x Rs 100 MT
iii. Loss of wages 238.1 man days Rs 300
Wages or livelihood of the people residing in the area may be covered in compensatory
Afforestation, CAT plan, biodiversity conservation, Green belt Development and other
environmental measures taken up by the project proponent.
40.36
0.24
0.71
2 Loss of animal husbandry
productivity inclusive of
loss of fodder
Loss of Fodder 4.711x0.5MT/Ha/Annum @ Rs 500/MT
However, Afforestation and other conservation measures are proposed to be taken.
0.012
3 Cost of human
resettlement
NIL
Based on the preliminary survey, there is no displacement or any oustsees in the project
and hence there would be no resettlement. However various welfare measures under Local
Area Development Plan would be taken up in the project area.
4 Loss of public facilities &
administrative
infrastructure (Roads,
buildings, schools,
dispensaries, electric
lines, railways etc.) on
forest land or which
would require forest land
if facilities were diverted
due to the project
NIL
Based on the preliminary survey, there is no loss of any facility or existing infrastructure
in the project area whereas the project would take up the measures to strengthen the
existing facilities and infrastructures in the project area.
5 Environmental Losses
(soil erosion, effect on
hydrological wild life,
habitant, effect on
hydrological cycle,
microclimate upsetting of
ecological balance)
4.737x50.696 lakhs (0.40 density) - As per thumb rule of environmental value mentioned
in the Forest Act 1980.
As such there may be a minimal impact on the environment, as present project is barrage
project. Impacts would be compensated in terms of Net Present value (NPV) for the
diverted Forest land as well as by implementing mitigation measures proposed in
Environmental Management Plan suggested under DPR of the Project.
240.15
6 Suffering to oustsees NIL
Total 281.47
COST-BENEFIT ANALYSIS
BARMOUR-I HYDROELECTRIC PROJECT-PARAMETER FOR EVALUATION OF BENEFIT NOTWITHSTANDING WITH LOSS
OF FORESTS
S.NO. PARAMETER HYDEL PROJECT Total
Benefits
(In Lakhs)
1 Increase in
productivity
attributed to the
specific project
The 24 MW project would contribute energy/power about 115 Million Units (MU) annual in 75%
dependable year and hence there would be direct revenue to the State and the Nation
4600
2 Benefits to economy One of the most important requirements for the overall development of a State and Nation
is power/energy. Since, Hydel power is the cleanest, cheapest and environmental friendly
source of energy; it is the top priority of the State and Nation. The energy obtained from
the project will meet up the present shortage of State/National grid. Development of the
project will facilitate the emergence of industries, trade and commerce and would thereby
bring more and more economic improvement.
The project involved an investment of 196 Cr. at completion cost. This will directly benefit
the entire Indian GDP. This benefit has not been taken into account.
Direct benefit to the state (13% free power) for a 90% dependable year with 95% machine
efficiency, the project will generate annual revenue from sale of 13% of the production.
The overall improvement of the infrastructure like roads, eco-tourism, communication etc.
would boost up the economy of the State and the living standard of the people will go up.
Net increase not valued.
Adding more employment opportunities and giving boost to economic growth.
3 Number of
population benefited
The completion of the project will directly benefit the population residing in Chamba district.
However, the entire population of the State and rest of India through electricity exports.
COST-BENEFIT ANALYSIS
BARMOUR-I HYDROELECTRIC PROJECT-PARAMETER FOR EVALUATION OF BENEFIT NOTWITHSTANDING WITH LOSS
OF FORESTS
S.NO. PARAMETER HYDEL PROJECT Total
Benefits
(In Lakhs)
4 Employment
potential
During the construction stage employment will be generated for skilled and unskilled manpower
alike. Near about 150 Persons will be employed during the peak time of construction. The local
people will also get the opportunity to carry out contract works subject to requirement, eligibility
and their work capability/expertise. After the completion of the construction period almost 15 to
25 numbers of people will be directly or indirectly employed for the routine upkeep and
maintenance of the roads. More than 20 people are likely to be employed permanently by the
project authorities in various categories for Operation and maintenance of the HEP.
Employment
During construction- Skiled&Semi-Skilled-40, & Un-Skillled-110.
During operation- Skiled &Semi-Skilled-10 & Un-Skillled-15.
5 Cost of acquisition
facility of facility on
non-forest land
wherever feasible
During course of obtaining the approvals from various authorities as part of land acquisition,
compensation for the private land to be acquired would be finalized as per final approval by
competent authorities.
6 Loss of (a)
Agriculture & (b)
Animal Husbandry
production due to
diversion of
forestland.
NIL
COST-BENEFIT ANALYSIS
BARMOUR-I HYDROELECTRIC PROJECT-PARAMETER FOR EVALUATION OF BENEFIT NOTWITHSTANDING WITH LOSS
OF FORESTS
S.NO. PARAMETER HYDEL PROJECT Total
Benefits
(In Lakhs)
7 Cost of rehabilitating
the displaced persons
as different from
compensatory
amounts given for
displacement.
Not Applicable.
8 Cost of supply of
free fuel-wood to
workers residing in
or near forest area
during period of
construction.
During the construction, alternative source of fuel like LPG and Kerosene will be provided to the
workers residing in or near the forest area and no firewood form the forest would be used.
Sufficient provision would be kept under Environmental Management Plan.
Total 4600.00
Note: Benefits due to Employment potential is not considered under benefits
ANNEXURE-V (2/4)
CERTIFICATE OF UNDERTAKING
M/s Bharmour Hydro Projects Private Limited (Bharmour-I HEP) hereby gives undertaking to pay Net Present Value (NPV) as per norms of “Forest Conservation Act-1980 and its amendment” as fixed by Department of Forest, Government of Himachal Pradesh and pay the additional amount of NPV if determined by the Hon’ble Supreme Court of India in respect of diversion of forest land required for construction of 24MW Bharmour -I Hydro Electric Project in Chamba District of Himachal Pradesh.
Date: 03.01.2015 Signature:
Place: Hyderabad Name: Anand Ch Authorized Signatory
UNDERTAKING
I, Anand. Ch, authorized signatory of M/s Bharmour Hydro Projects Private Limited (Bharmour-I HEP) do hereby undertake that as we are already in the process of obtaining required certificate stating that no other forest land is available for Compensatory afforestation for our project. The copy of the same will be submitted as soon as the receipt of the same from the concerned government agencies. Date: 20/2/2015 Signature: Place: Hyderabad
Name: Anand Ch
Authorized Signatory
BHARMOUR HYDRO PROJECTS PVT. LTD.
BHARMOUR-I HYDRO ELECTRIC PROJECT
(3 x 8 MW)
DISTRICT CHAMBA, HIMACHAL PRADESH
DETAILED PROJECT REPORT(VOLUME - I & II)
September 2014
Indo Canadian Consultancy Services Limited
Bhilwara Towers, A-12, Sector-1, Noida – 201301
Website : www.iccspower.com
Consultant :
BHARMOUR HYDRO PROJECTS PVT. LTD.
BHARMOUR-I HYDRO ELECTRIC PROJECT
(3 x 8 MW)(3 x 8 MW)
DISTRICT CHAMBA, HIMACHAL PRADESH
DETAILED PROJECT REPORTDETAILED PROJECT REPORT
(VOLUME - I)
September 2014
Indo Canadian Consultancy Services Limited
Bhilwara Towers, A-12, Sector-1, Noida – 201301
Website : www.iccspower.com
Consultant :
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Table of Contents
Indo Canadian Consultancy Services Ltd. 1 P-1335
Table of Contents
LIST OF ANNEXURES .......................................................................................................................... 10
LIST OF TABLES .................................................................................................................................. 11
LIST OF FIGURES ................................................................................................................................ 13
LIST OF PHOTOS ................................................................................................................................. 14
BIBLIOGRAPHY OF ABBREVIATIONS .............................................................................................. 15
CHECK LIST ......................................................................................................................................... 19
1. INTRODUCTION ........................................................................................................................ 26
1.1 The Project .......................................................................................................................... 26
1.2 Location and Access to Project Site ................................................................................... 26
1.3 General Climatic Conditions, Topography and Geology of the Region .............................. 27
1.4 Need for the Project ............................................................................................................ 27
1.5 Natural Resources of the State ........................................................................................... 28
1.6 Land Requirement .............................................................................................................. 28
1.7 Population Affected by the Project ...................................................................................... 28
1.8 Scope of the Present Study ................................................................................................ 29
1.9 Preparation of DPR ............................................................................................................. 29
1.10 Project Benefits ................................................................................................................... 29
1.11 Project Cost ........................................................................................................................ 29
1.11.1 Inclusive of Transmission Line Works ..................................................................... 29
1.11.2 Exclusive of Transmission Line Works .................................................................... 30
1.12 Financial and Economic Aspects ........................................................................................ 30
1.13 Construction Programme .................................................................................................... 30 2. JUSTIFICATION OF THE PROJECT FROM POWER SUPPLY ANGLE .................................. 31
2.1 General ............................................................................................................................... 31
2.2 Energy Consumption in India .............................................................................................. 31
2.3 The Power Scenario of India .............................................................................................. 32
2.4 Resources of Power development in Himachal Pradesh ................................................... 33
2.5 Available Generation capacity in the state.......................................................................... 36
2.6 Development of Hydro Power Potential .............................................................................. 36
2.7 Bharmour Stage-I HEP ....................................................................................................... 39
2.8 Necessity and Justification for Implementing the Project ................................................... 40 3. ECONOMIC SCENE OF HIMACHAL PRADESH ...................................................................... 41
3.1 General ............................................................................................................................... 41
3.2 Geography .......................................................................................................................... 41
3.2.1 Physiography ........................................................................................................... 41
3.2.2 Rivers....................................................................................................................... 41
3.2.3 Climate .................................................................................................................... 42
3.2.4 Forest & Wildlife ...................................................................................................... 42
3.2.5 Population ................................................................................................................ 42
3.3 Sociology ............................................................................................................................ 43
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Table of Contents
Indo Canadian Consultancy Services Ltd. 2 P-1335
3.3.1 Education ................................................................................................................. 43
3.3.2 Health and Family Welfare ...................................................................................... 43
3.4 Economy ............................................................................................................................. 43
3.4.1 Transportation ......................................................................................................... 43
3.4.2 Industrial Development ............................................................................................ 44
3.4.3 Agriculture ............................................................................................................... 45
3.4.4 Horticulture .............................................................................................................. 45
3.4.5 Irrigation ................................................................................................................... 45
3.4.6 Fisheries & Animal Husbandry ................................................................................ 45
3.4.7 Tourism .................................................................................................................... 46
3.5 Energy ................................................................................................................................. 46
3.5.1 Energy Potential ...................................................................................................... 46
3.5.2 Energy Demand ....................................................................................................... 47
3.5.3 Hydro Power Development ..................................................................................... 47
3.5.4 Transmission and Distribution System .................................................................... 48 4. PROJECT SUMMARY ............................................................................................................... 49
4.1 General ............................................................................................................................... 49
4.2 Salient Features .................................................................................................................. 49 5. SURVEY & INVESTIGATION .................................................................................................... 57
5.1 General ............................................................................................................................... 57
5.2 Topographical Investigations .............................................................................................. 57
5.3 Geotechnical Investigation .................................................................................................. 58
5.3.1 Field Investigations .................................................................................................. 58
5.3.2 Sub-surface Exploration .......................................................................................... 58
5.3.3 Construction Materials ............................................................................................. 59
5.4 Hydrological Investigations ................................................................................................. 60
5.5 Property Survey .................................................................................................................. 60
5.6 Communication Survey ....................................................................................................... 60 6. HYDROLOGY ............................................................................................................................. 61
6.1 Introduction ......................................................................................................................... 61
6.2 Basin Charectaristics .......................................................................................................... 61
6.3 Budhil Nallah and its Catchment ......................................................................................... 61
6.4 Design Requirement ........................................................................................................... 63
6.5 Water Available Studies ...................................................................................................... 63
6.5.1 Data Availability ....................................................................................................... 63
6.5.2 Climate .................................................................................................................... 64
6.5.3 Precipitation ............................................................................................................. 65
6.5.4 Discharge Data of Budhil River ............................................................................... 66
6.5.5 Statistical Charectaristics of Two Sets of Discharge Data at Budhil Nallah ............ 67
6.5.6 Development of Water Availability Series (Yield Series) ......................................... 67
6.5.7 Dependable Flows ................................................................................................... 68
6.5.8 Flow Duration Curve ................................................................................................ 71
6.6 Design Flood ....................................................................................................................... 72
6.6.1 Empirical Method ..................................................................................................... 72
6.6.2 Flood Frequency Analysis ....................................................................................... 73
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Table of Contents
Indo Canadian Consultancy Services Ltd. 3 P-1335
6.6.3 Hydro Meteorological Approach .............................................................................. 75
6.6.4 Recommendations ................................................................................................... 79
6.7 Sediment Load .................................................................................................................... 80
6.8 Conclusion and Recommendations .................................................................................... 80 7. GEOLOGY .................................................................................................................................. 91
7.1 Introduction ......................................................................................................................... 91
7.2 Regional Geology ............................................................................................................... 91
7.3 Tectonics ............................................................................................................................. 92
7.4 Seismo-Tectonics and Seismicity ....................................................................................... 92
7.5 Discontinuity ........................................................................................................................ 93
7.6 Geology of Project Area ...................................................................................................... 94
7.6.1 Barrage Site ............................................................................................................. 95
7.6.2 Intake & Desilting Chamber ..................................................................................... 98
7.6.3 Water Conductor System ........................................................................................ 98
7.6.4 Power House ........................................................................................................... 98
7.7 Sub-Surface Exploration ................................................................................................... 100
7.7.1 Drilling .................................................................................................................... 100
7.7.2 Exploratory Pits ..................................................................................................... 101
7.8 Field and Laboratory Tests ............................................................................................... 101
7.8.1 Field Tests ............................................................................................................. 101
7.8.2 Laboratory Tests .................................................................................................... 101
7.9 Geotechnical Assessment ................................................................................................ 101
7.9.1 Head Works ........................................................................................................... 101
7.9.2 Head Race Tunnel ................................................................................................. 102
7.9.3 Surge Shaft ............................................................................................................ 103
7.9.4 Presure Shaft ......................................................................................................... 103
7.9.5 Power House ......................................................................................................... 103
7.10 Construction Material ........................................................................................................ 103 8. POWER POTENTIAL STUDIES .............................................................................................. 111
8.1 General ............................................................................................................................. 111
8.2 Methodology ..................................................................................................................... 111
8.3 Water Availability .............................................................................................................. 112
8.4 Head Available for Power Generation .............................................................................. 114
8.5 Computation of Unrestricted Energy ................................................................................. 114
8.6 Optimisation of Installed Capacity .................................................................................... 116
8.7 Design Energy of the Project ............................................................................................ 120
8.8 Number of Units to be installed ......................................................................................... 120
8.9 Conclusions ...................................................................................................................... 121 9. DESIGN OF CIVIL STRUCTURES .......................................................................................... 133
9.1 General ............................................................................................................................. 133
9.2 Head Works ...................................................................................................................... 133
9.2.1 Barrage .................................................................................................................. 134 9.2.1.1 Intake Structure ..................................................................................................... 135 9.2.1.2 Feeder Channel .................................................................................................... 135 9.2.1.3 Desilting Basin and Collection Pool ...................................................................... 136
9.3 Water Conductor System .................................................................................................. 136
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Table of Contents
Indo Canadian Consultancy Services Ltd. 4 P-1335
9.3.1 Inlet Portal ............................................................................................................. 136
9.3.2 Adits ....................................................................................................................... 137
9.3.3 Head Race Tunnel (HRT) ...................................................................................... 137
9.3.4 Surge Shaft ............................................................................................................ 138 9.3.4.1 General .................................................................................................................. 138 9.3.4.2 Hydraulic Design of Surge Shaft ........................................................................... 138
9.3.5 Surge Shaft Gate ................................................................................................... 140
9.3.6 Pressure Shaft ....................................................................................................... 140 9.3.6.1 General .................................................................................................................. 140 9.3.6.2 Economical Diameter ............................................................................................ 141 9.3.6.3 Pressure Shaft Liner .............................................................................................. 141
9.4 Power House Complex ..................................................................................................... 141
9.4.1 General .................................................................................................................. 141
9.4.2 Power House ......................................................................................................... 142
9.4.3 Service bay ............................................................................................................ 142
9.4.4 Machine bay .......................................................................................................... 142
9.4.5 Draft Tube .............................................................................................................. 142
9.5 Tail Race Channel ............................................................................................................ 142
9.6 Intake Pool for Bharmour-II HEP ...................................................................................... 143 10. POWER PLANT - ELECTRICAL & MECHANICAL WORKS ................................................... 157
10.1 Introduction ....................................................................................................................... 157
10.2 Mechanical Equipment ...................................................................................................... 158
10.2.1 Introduction ............................................................................................................ 158
10.2.2 Power Station Characteristics ............................................................................... 158 10.2.2.1 Water Levels ........................................................................................................ 158 10.2.2.2 Gross Heads ........................................................................................................ 158 10.2.2.3 Head Losses ........................................................................................................ 159 10.2.2.4 Net Heads ............................................................................................................. 159 10.2.2.5 Turbine Layout and Design .................................................................................. 159
10.2.3 Turbine Governors ................................................................................................. 162 10.2.3.1 General ................................................................................................................. 162 10.2.3.2 Performance Data ................................................................................................ 163 10.2.3.3 Standards and Regulations .................................................................................. 163 10.2.3.4 Design Conditions ................................................................................................ 164
10.2.4 Butterfly Valves ...................................................................................................... 164
10.2.5 Draft Tube Gates ................................................................................................... 165
10.2.6 Cooling Water System ........................................................................................... 165
10.2.7 Station Drainage & Dewatering System ................................................................ 165 10.2.7.1 Station Drainage System ...................................................................................... 165 10.2.7.2 Unit Dewatering System ....................................................................................... 166
10.2.8 Main Lifting Equipment .......................................................................................... 166
10.2.9 Powerhouse Heating Ventilation & Air Conditioning Systems .............................. 167
10.2.10 Fire Fighting System .............................................................................................. 167
10.2.11 Oil Purification Systems......................................................................................... 167 10.2.11.1 General ............................................................................................................... 167 10.2.11.2 Lubricating Oil purifying system ......................................................................... 168 10.2.11.3 Insulating Oil Purifiers ........................................................................................ 168
10.2.12 Workshop Equipments .......................................................................................... 169
10.3 Electrical Equipment ......................................................................................................... 169
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Table of Contents
Indo Canadian Consultancy Services Ltd. 5 P-1335
10.3.1 Main Single Line Diagram ..................................................................................... 169
10.3.2 Generator .............................................................................................................. 170
10.3.3 Excitation Transformer .......................................................................................... 172
10.3.4 The excitation cubicle ............................................................................................ 172
10.3.5 11 KV Main Switchgear ......................................................................................... 172 10.3.5.1 11 kV (UE) XLPE Aluminium Cable ..................................................................... 173 10.3.5.2 11 kV XLPE Cable & LAVT Panel ........................................................................ 173
10.3.6 Step-up Transformer ............................................................................................. 173
10.3.7 Grounding System ................................................................................................. 175
10.3.8 Control, SCADA, Instrumentation & Monitoring .................................................... 175 10.3.8.1 Unit Control Board (UCB) ..................................................................................... 176 10.3.8.2 Temperature & Gauge Panel ............................................................................... 176 10.3.8.3 SCADA ................................................................................................................. 176 10.3.8.4 Philosophy of Tandom Operation of Hydro Power Plants .................................... 176
10.3.9 Electrical Protection ............................................................................................... 177
10.3.10 Relaying and Metering ........................................................................................... 178
10.3.11 Auxiliary Electrical Services .................................................................................. 179
10.3.12 415 V Station Service Boards ............................................................................... 180
10.3.13 Power Supply during Construction ........................................................................ 180
10.3.14 Telephone System ................................................................................................. 180
10.3.15 Lighting .................................................................................................................. 180
10.3.16 Cables and Raceway System ............................................................................... 181 10.3.16.1 Basic Requirements for Cables .......................................................................... 181 10.3.16.2 Low Voltage Power Cables, Control Cables & Instrumentation Cables ............ 181 10.3.16.3 Cable Trays ........................................................................................................ 181
10.3.17 DC and UPS Systems ........................................................................................... 181 10.3.17.1 Field Flashing, Communication, System Design Criteria ................................... 182 10.3.17.2 220 V DC Battery Bank ...................................................................................... 182 10.3.17.3 Battery Chargers ................................................................................................ 182 10.3.17.4 220 V DC Switching and Metering Panel (SMP) & DCDB ................................. 183 10.3.17.5 Uninterruptible AC System (UPS) ...................................................................... 183
10.3.18 132 kV Switchyard Equipment .............................................................................. 183 10.3.18.1 132kV SF6 Circuit Breaker: ................................................................................ 184 10.3.18.2 132 kV Disconnector Switch With /Without Earth Switch ................................... 184
10.3.19 132 kV Current Transformers ................................................................................ 185
10.3.20 132 kV Potential Transformer (PT) ........................................................................ 185
10.3.21 120 KV Lightning Arrester: .................................................................................... 186
10.3.22 Electrical Workshop Equipment ............................................................................ 186
10.3.23 Layout Drawings .................................................................................................... 187
10.3.24 Establishment ........................................................................................................ 187 11. POWER EVACUATION ............................................................................................................ 188
11.1 Introduction ....................................................................................................................... 188
11.2 Load Demand ................................................................................................................... 188
11.3 Existing & Proposed Transmission System in Project Vicinity ......................................... 188
11.4 Identification of Transmission System .............................................................................. 189
11.5 Power Evacuation from Bharmour-I HEP ......................................................................... 190
11.6 Status of Open Access/connectivity ................................................................................. 190 12. CONSTRUCTION METHODOLOGY AND SCHEDULE .......................................................... 196
12.1 Basic Assessment Of Construction Methodology ............................................................. 197
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Table of Contents
Indo Canadian Consultancy Services Ltd. 6 P-1335
12.2 Pre Construction Activities ................................................................................................ 197
12.3 Approach Roads ............................................................................................................... 197
12.4 Basic Considerations ........................................................................................................ 197
12.5 Detailed Design And Construction Drawings .................................................................... 198
12.6 Basic Assumptions for Equipment Planning ..................................................................... 198
12.6.1 Working hours of equipment ................................................................................. 198
12.6.2 Densities of Materials ............................................................................................ 198
12.6.3 Earth Volume conversion factor ............................................................................ 198
12.6.4 Operating Efficiency .............................................................................................. 199
12.6.5 Muck Dumping Lead .............................................................................................. 199
12.7 Construction Power ........................................................................................................... 199
12.8 Methodology Of Construction For Various civil work Activities ......................................... 199
12.8.1 River diversion during construction ....................................................................... 199
12.8.2 Cofferdam works ................................................................................................... 200
12.8.3 Phase-I - Headworks ............................................................................................. 200
12.8.4 Phase-II - Headworks ............................................................................................ 200
12.8.5 Feeder Channel, Desilting Basin and Collection Pool ........................................... 201
12.8.6 Headrace tunnel .................................................................................................... 201
12.8.7 Surge shaft ............................................................................................................ 204
12.8.8 Pressure Shaft ....................................................................................................... 205 12.8.8.1 Vertical Pressure Shaft ......................................................................................... 206
12.8.9 Powerhouse ........................................................................................................... 206
12.8.10 Tailrace .................................................................................................................. 207
12.8.11 Switchyard ............................................................................................................. 207
12.8.12 Hydro Mechanical Equipment ............................................................................... 207
12.9 Construction Schedule ...................................................................................................... 208
12.9.1 General .................................................................................................................. 208
12.9.2 Construction Adits ................................................................................................. 208
12.9.3 River Diversion during Construction ...................................................................... 209
12.9.4 Phase-I - Headworks ............................................................................................. 209
12.9.5 Phase-II - Headworks ............................................................................................ 209
12.9.6 Feeder Channel, Desilting Basin and Collection Pool ........................................... 210
12.9.7 Headrace Tunnel ................................................................................................... 210
12.9.8 Surge Shaft ............................................................................................................ 210
12.9.9 Presure Shaft ......................................................................................................... 210
12.9.10 Powerhouse complex and Tail Race Channel ...................................................... 211
12.9.11 Hydro Mechanical Works....................................................................................... 211 12.9.11.1 Gates for various components ........................................................................... 211
12.9.12 E&M Works ............................................................................................................ 211 13. PROJECT ORGANIZATION .................................................................................................... 223
13.1 General ............................................................................................................................. 223
13.2 Project Organisation ......................................................................................................... 223
13.2.1 Organization for Creation of Infrastructure Facilities ............................................. 224
13.2.2 Organization for Peak Construction Period ........................................................... 224
13.3 Functions And Responsibilities Of Project Team Members ............................................. 225
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Table of Contents
Indo Canadian Consultancy Services Ltd. 7 P-1335
13.3.1 Senior Manager (Civil) ........................................................................................... 225
13.3.2 Senior Manager (Quality control) .......................................................................... 226
13.3.3 Senior Manager (Electrical and Mechanical Works) ............................................. 226
13.4 Need Based Units ............................................................................................................. 227
13.5 Project Planning And Monitoring ...................................................................................... 227
13.6 Finance & Accounts .......................................................................................................... 227
13.7 Project Administration ....................................................................................................... 227
13.8 Technical Advisory Committee ......................................................................................... 228
13.9 Consultants ....................................................................................................................... 228
13.10 Reporting / Reviews .......................................................................................................... 228 14. INFRASTRUCTURAL FACILITIES .......................................................................................... 230
14.1 General ............................................................................................................................. 230
14.2 Access Roads ................................................................................................................... 230
14.3 Project Roads ................................................................................................................... 230
14.4 Construction Power ........................................................................................................... 231
14.4.1 Construction Power Requirement ......................................................................... 231
14.4.2 Power Supply Facilities ......................................................................................... 231
14.5 Telecommunication Facilities ............................................................................................ 231
14.6 Project Colonies/Buildings ................................................................................................ 231 15. ENVIRONMENT & ECOLOGICAL ASPECTS ......................................................................... 233
15.1 Environmental Base Line Data ......................................................................................... 233
15.1.1 General .................................................................................................................. 233
15.1.2 Physiography ......................................................................................................... 233
15.1.3 Geology ................................................................................................................. 233
15.1.4 Soil ......................................................................................................................... 234
15.1.5 Climate .................................................................................................................. 234
15.1.6 Water Resources and Water Quality ..................................................................... 234
15.1.7 Hydrometeorology of the Catchment ..................................................................... 235
15.1.8 Vegetation ............................................................................................................. 235
15.1.9 Fauna .................................................................................................................... 237
15.1.10 Human Population ................................................................................................. 238
15.1.11 Public Health ......................................................................................................... 238
15.1.12 Seismicity .............................................................................................................. 238
15.1.13 Land Use ............................................................................................................... 239
15.2 Infrastructure Facilities ...................................................................................................... 240
15.2.1 Roads .................................................................................................................... 240
15.2.2 Residential Facilities .............................................................................................. 240
15.2.3 Telecommunication ............................................................................................... 240
15.2.4 Power Source & Transmission .............................................................................. 241
15.3 Quality of Life Style ........................................................................................................... 241
15.3.1 Socio-Economic Values......................................................................................... 241
15.3.2 Development of Tourism and Agriculture .............................................................. 241
15.4 Assessment of Negative Impacts ..................................................................................... 242
15.4.1 Impacts Due to Project Location ........................................................................... 242 15.4.1.1 Rehabilitation and Resettlement .......................................................................... 242 15.4.1.2 Loss of Land ......................................................................................................... 242
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Table of Contents
Indo Canadian Consultancy Services Ltd. 8 P-1335
15.4.1.3 Forest Land and Loss of Forest Produce ............................................................. 242 15.4.1.4 Encroachment into Nature Reserves and Wildlife ............................................... 242 15.4.1.5 Loss of Historical and Cultural Monuments .......................................................... 243 15.4.1.6 Risks Due to Earthquakes .................................................................................... 243
15.4.2 Impacts Due to Project Design .............................................................................. 243 15.4.2.1 Impacts Due to Project Location .......................................................................... 243 15.4.2.2 Impacts Due to Construction Works ..................................................................... 243 15.4.2.3 Cultural Hazards ................................................................................................... 244 15.4.2.4 Impacts Due to Project Operation ........................................................................ 244 15.4.2.5 Erosion and Sandation Risks ............................................................................... 244 15.4.2.6 Change in Water Quality and Risk of Eutrophication ........................................... 245 15.4.2.7 Increase Incidence of Water Related Deceases .................................................. 245 15.4.2.8 Impact on Fish ...................................................................................................... 245 15.4.2.9 Public Health Facilities ......................................................................................... 245
15.5 Assessment of Positive Impacts ....................................................................................... 246
15.5.1 Higher Power Generation ...................................................................................... 246
15.5.2 Employment opportunities ..................................................................................... 246
15.5.3 Recreation and tourism potential ........................................................................... 247
15.5.4 Less fuel consumption ........................................................................................... 247
15.5.5 Less Air Pollution ................................................................................................... 247
15.5.6 Benefits to Economy .............................................................................................. 247
15.6 Checklist of Impacts .......................................................................................................... 248
15.7 Environment Management Plan ....................................................................................... 249
15.7.1 Mitigation Measures .............................................................................................. 250
15.7.2 Disaster Management ........................................................................................... 256
15.7.3 Emergency Measures ............................................................................................ 258
15.7.4 Soil Erosion Control ............................................................................................... 259
15.7.5 Cost For Implementing Environmental Management Plan .................................... 259
15.8 Environmental Monitoring Plan ......................................................................................... 260
15.8.1 Water & Waste Water Quality ............................................................................... 260
15.8.2 Air Quality ............................................................................................................. 261
15.8.3 Noise...................................................................................................................... 262
15.8.4 Minimum Environmental Flow ............................................................................... 262
15.9 Conclusion ........................................................................................................................ 263 16. RATE ANALYSIS ..................................................................................................................... 271
16.1 General ............................................................................................................................. 271
16.2 Methodology ..................................................................................................................... 271 17. COST ESTIMATES .................................................................................................................. 344
17.1 General ............................................................................................................................. 344
17.2 Basis Of The Cost Estimate .............................................................................................. 344
17.3 Description of Item ............................................................................................................ 345
17.3.1 Civil works ............................................................................................................. 345 18. FINANCIAL & ECONOMIC EVALUATION ............................................................................... 430
18.1 General ............................................................................................................................. 430
18.2 Assumptions ..................................................................................................................... 430
18.2.1 Combined Project Cost.......................................................................................... 431
18.2.2 Capital Structure (Rs. in Crores) ........................................................................... 431
18.2.3 Debt Financing Terms ........................................................................................... 431
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Table of Contents
Indo Canadian Consultancy Services Ltd. 9 P-1335
18.2.4 Plant Details .......................................................................................................... 431
18.2.5 Saleable Energy Details for Both Projects ............................................................ 431
18.2.6 Return of Equity ..................................................................................................... 432
18.2.7 O & M..................................................................................................................... 432
18.2.8 Taxes ..................................................................................................................... 432
18.2.9 Working Capital ..................................................................................................... 432
18.2.10 Depreciation .......................................................................................................... 432
18.2.11 DSCR Summary .................................................................................................... 432
18.2.12 Tariff (Calculated as per CERC Norms) ................................................................ 432
18.3 Conclusion ........................................................................................................................ 432 19. RECOMMENDATIONS ............................................................................................................ 453
19.1 General ............................................................................................................................. 453
19.2 Preliminary And Pre-Construction Works ......................................................................... 453
19.3 Civil And Hydro Mechanical Works ................................................................................... 453
19.4 Electro-Mechanical Works ................................................................................................ 454
19.5 Construction Power ........................................................................................................... 454
19.6 Benefits ............................................................................................................................. 454
19.7 Project Cost ...................................................................................................................... 454
19.8 Recommendation .............................................................................................................. 454
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) List of Annexures
Indo Canadian Consultancy Services Ltd. 10 P-1335
LIST OF ANNEXURES
Annexure-6.1: Observed 10-Daily Average discharges of Budhil Nallah near Thalla G&D site (1972-73 to
2001-02 & 2007-08 to 2010-11)
Annexure-6.2: 10-daily observed discharge data of Ravi River at Bajoli Holi HEP
Annexure-6.3: Annual Rainfall Recorded at Twelve Raingauge Stations in Chamba District
Annexure-6.4: Observed 10-Daily Average Runoff Data of Budhil Nallah near Thalla G&D site (1972-73 to 2001-02 & 2007-08 to 2010-11)
Annexure-6.5: Observed & Correlated 10-Daily Average Discharge Data of Budhil Nala near Thalla G&D Site
Annexure-6.6: Observed & Correlated 10-Daily Average Discharge Data at Bharmour Stage-I HEP Diversion Site
Annexure-7.1: Geotechnical Log of Drill Hole
Annexure-8.1: 10-Daily flow series at Proposed Diversion Site (from 1972-73 to 2010-11)
Annexure-8.2: 10-daily flow series available at BHEP-I Intake for the Power Generation after Environmental release
Annexure-8.3: Head Loss Summary for Different Discharges
Annexure-8.4: Head Loss Calculation of the Project
Annexure-8.5: Comparison of Energy Generation
Annexure-8.6: Energy Generation for the 50% Dependable Year 1983 – 84
Annexure-8.7: Energy Generation for the 75% Dependable Year 2006 - 07
Annexure-8.8: Energy Generation for the 90% Dependable Year 1994 – 95
Annexure-8.9: Computation of Annual Energy for Different Installed Capacities (75% Dependable Year – 2006 - 07)
Annexure-9.1: Discharging capacity of Barrage
Annexure-9.2: Hydraulic Calculations of Trash Rack at Intake
Annexure-9.3: Hydraulic design of Desilting Basin
Annexure-9.4: Hydraulic Calculations of Collection Pool after Desilting Basin
Annexure-9.5: Hydraulic Design Calculation of Surge Tank
Annexure-9.6: Stability Analysis of Barrage
Annexure-11.1: Annual Report (2012-13) – Northen Regional Load Dispatch Center, Delhi
Annexure-11.2: Power Supply Position in Northen Region
Annexure-11.3: Master Plan of Evacuation System for Projects in Ravi Basin
Annexure-11.4: Ring Main Scheme for Power Evacuation from Harsar to Bharmour Projects
Annexure-16.1: Rate Analysis
Annexure-17.1: Cost Estimate
Annexure-18.1: Financial Statement for Combined Projects (BHEP-I & BHEP-II)
Annexure-18.2: Assumptions for Tariff Calculations
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) List of Tables
Indo Canadian Consultancy Services Ltd. 11 P-1335
LIST OF TABLES
Table-1.1: Projects on the Budhil River
Table-1.2: 10-daily observed discharge data of Ravi River at Bajoli Holi HEP
Table-2.1: Power Supply Scenario in Himachal Pradesh
Table-2.2: List of Projects for Which MOUs Have Been Signed With Private Entrepreneurs
Table-2.3: List of Projects for Which MOUs Have Been Signed with Private Entrepreneurs – ICB route
Table- 6.1: Discharge data availability
Table- 6.2: Mean Daily Maximum/minimum Temperature at Chamba
Table- 6.3: Statistical Characteristics of Budhil nallah Discharge Data
Table- 6.4: Comparative Study of Statistical Characteristics ofTwo sets of Discharge Data
Table- 6.5: Calculation of Annual Dependability (1972-73 to 2010-11)
Table-6.6: 50%, 75% and 90% Dependable flow series at diversion site
Table-6.7: Diversion Flood for Different Return Periods
Table-6.8: Parameters of Synthetic Unit Hydrograph
Table-6.9: Ordinates of Synthetic Unit Hydrograph
Table-6.10: 4-hrs Temporal Distribution of Storm
Table-6.11: Rainfall Excess Block
Table-6.12: Estimation of Flood Peak
Table-6.13: Standard Project Flood at Bharmour Stage-I HEP Diversion Site
Table-7.1: Stratigraphic Succession in the Project Area
Table-7.2: Discontinuity Sets and their Engineering Properties at Barrage site and WCS area
Table.7.3: Discontinuity Sets and their Engineering Properties in Powerhouse area
Table-7.4 Summary of Drill Holes
Table-7.5 Design Support System for Head Race Tunnel and Adit
Table-7.6: Physical Tests Proposed to be carried out for Coarse and Fine Aggregates and the Relevant BIS Codes
Table-8.1: 50%, 75% and 90% Dependable flow series at diversion site of BHEP-I
Table-8.2: Project features considered for Net Head Calculation
Table-8.3: Project features considered for Power Potential Studies
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) List of Tables
Indo Canadian Consultancy Services Ltd. 12 P-1335
Table-8.4: Un-restricted Energy Corresponding to Hydrological Years
Table-8.5: Summary of Power potential studies for 75% dependable year flow series
Table-8.6: Summary of Saleable Energies in 75% Dependable Year for
Various Installed Capacities
Table-9.1: Rock Support Requirements along HRT
Table 9.2: Adopted hydraulic conditions and resulting surge levels
Table-10.1: Step-up Transformer Main Electrical Characteristics
Table-10.2: Location Illumination Level
Table-10.3: Electrical characteristics
Table-10.4: Electrical characteristics
Table-10.5: Electrical characteristics
Table-10.6: Electrical characteristics
Table-10.7: Electrical characteristics
Table-15.1: Species Found in the District
Table-15.2: Common Terrestrial Fauna of the Area
Table-15.3: Birds of the Area
Table-15.4: Land Use Pattern of Himachal Pradesh State
Table-15.5: Land Use/Land Cover in the Catchment
Table-15.6: Muck Production by Excavation
Table-15.7: Checklist for Impacts Due To the Proposed Project
Table–15.8: Short Term and Long Term Impacts
Table–15.9: Recommended Tree Species for Reafforestation
Table-15.10: Capacity of Septic Tank for Individual Dwellings
Table–15.11: Illumination at Different Locations
Table–15.12: Cost of Implementing Environmental Management Plan
Table–15.13: Cost Estimates for Environmental Monitoring Programme
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) List of Figures
Indo Canadian Consultancy Services Ltd. 13 P-1335
LIST OF FIGURES
Figure-2.1: Map of Himachal Pradesh and its Rivers
Figure-2.2: Map of River Systems
Figure- 6.1: Location Map of the Project
Figure- 6.2: Catchment Area Plan of Budhil Nallah
Figure-6.3: 10-Daily mean discharges pattern of Budhil River (1972-2002) and (2007-2011)
Figure- 6.4: Correlation between Budhil & Ravi River
Figure-6.5: Flow Duration Curve for Proposed Diversion Site
Figure-6.6: Synthetic Unit Hydrograph
Figure-6.7: 50- Year Return Period Flood
Figure-7.1: Stereoplot of Major Joint Sets in the Project Area
Figure-7.2: Stereoplot of Major Joint Sets at the Barrage Site
Figure-7.3: Stereoplot of Major Joint Sets at the Powerhouse Site
Figure-8.1: Variation of Incremental Annual Energy with Installed Capacity
Figure-8.2: Variation of Incremental Annual Saleable Energy with Installed Capacity
Figure-8.3: Variation of Annual Energy with the Number of Units
Figure 9.1: Mass Oscillation due to Full Load Rejection, with the Full Supply Level at 1835.0 m
Figure 9.2: Mass Oscillation due to Full Load Acceptance, MDDL at 1830.20 m
Figure-12.1: Excavation Faces of Head Race Tunnel
Figure-13.1: Project Organisation
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) List of Photos
Indo Canadian Consultancy Services Ltd. 14 P-1335
LIST OF PHOTOS
Photo-7.1: Isoclinal Fold Seen in Road cut on Left Bank of Budhil River
Photo-7.2: Barrage Site Downstream View
Photo-7.3: Low Rocky Ridge on Right Bank of River Budhil around Which it takes a Sharp Turn
Photo-7.4: Sub-rounded Boulders in River Borne Material
Photo-7.5: Minor Gully on Left Bank of Budhil View from Confluenceof Chobia Nallah
Photo-7.6: General view of powerhouse site from road on right bank of Budhil
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Bibliography of Abbreviations
Indo Canadian Consultancy Services Ltd. 15 P-1335
BIBLIOGRAPHY OF ABBREVIATIONS
AC - Alternate Current
ACF - Altitude Correction Factor
Amp - Ampere
BHEP-I - Bharmour Hydro Electric Project Stage-I
BHEP-II - Bharmour Hydro Electric Project Stage-II
B/C Ratio - Benefit to Cost Ratio
BFV - Butterfly Valve
BH - Bore Hole
BIS - Bureau of Indian Standards
BHPPL - Bharmour Hydro Projects Pvt. Ltd
BOOT - Build-Own-Operate-Transfer
CA - Catchment Area
CAT - Catchment Area Treatment
CDM - Clean Development Mechanism
CEA - Central Electricity Authority
CERC - Central Electricity Regulatory Commission
C/L - Centre line
Cumecs - Cubic metre per second
m3 - Cubic metre
Cusecs - Cubic Feet Per Second
CTU - Central Transmission Utility
CWC - Central Water Commission
S/C - Single Circuit
d/s - Downstream
DCS - Distributed Control System
DG - Diesel Generator
Dia - Diameter
DOE - Directorate of Energy
DPR - Detailed Project Report
EIA - Environment Impact Assessment
El. - Elevation
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Bibliography of Abbreviations
Indo Canadian Consultancy Services Ltd. 16 P-1335
E&M - Electro Mechanical
EOT - Electric Overhead Travelling
ERT - Electrical Resistivity Tomography
F&A - Finance and Accounts
FDC - Flow Duration Curve
FRL - Full Reservoir Level
FSL - Full Supply Level
ft - Feet
G&D - Gauge & Discharge
GHG - Green-house Gas
GIS - Geographical Information System
GIS - Gas-Insulated Switchgear
GIB - Gas-Insulated Bus
GoHP - Government of Himachal Pradesh
GoI - Government of India
GPS - Global Positioning System
GSI - Geological Survey of India
GTS - Great Trigonometrical Survey
GWh - Giga Watt Hours
Ha-m - Hectare metre
HEP - Hydro Electric Project
H&M - Hydro-Mechanical
HFL - Highest Flood Level
HPPCL - Himachal Pradesh Power Corporation Ltd.
HPPTCL - Himachal Pradesh Power Transmission Corporation Ltd.
HPSEB - Himachal Pradesh State Electricity Board
HP - Horse power
HT - High Tension
Hz - Hertz
ICB - International Competitive Bidding
ICCS - Indo Canadian Consultancy Services limited
ID - Internal Diameter
IDC - Interest During Construction
IMD - Indian Meteorological Department
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Bibliography of Abbreviations
Indo Canadian Consultancy Services Ltd. 17 P-1335
IS - Indian Standard
km - Kilometre
kWh - Kilowatt hour
kV - kilo volt
LAVT - Lightning Arrestor and Voltage Transformers
LT - Low Tension
m - Metre
MCM - Million Cubic Meter
MIV - Main Inlet Valve
kW - Kilowatt
MoEF - Ministry of Environment & Forest
MoU - Memorandum of Understanding
MoWR - Ministry of Water Resource
MU - Million units
MW - Mega Watt
MWL - Maximum Water Level
NH - National Highway
NSL - Natural Surface Level
O&M - Operation & Maintenance
PCC - Plain Cement Concrete
PFR - Pre-Feasibility Report
PGCIL - Power Grid Corporation of India Ltd.
PIA - Pre Implementation Agreement
PLF - Plant Load Factor
PLCC - Power Line Carrier Communication
PPM - Parts Per Million
RBL - River Bed level
RCC - Reinforced Cement concrete
RD - Reduced Distance
RF - Runoff Factor
RL - Reduced Level
RMT - Rock Mass Type
RPM - Revolutions per Minute
RPS - Revolutions per Second
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Bibliography of Abbreviations
Indo Canadian Consultancy Services Ltd. 18 P-1335
RQD - Rock Quality Designation
R & R - Rehabilitation & Resettlement
SCADA - Supervisory Control and Data Acquisition
SEISAT - Seismo-tectonic Atlas of India & Its Environs
SERC - State Electricity Regulatory Commission
km2 - Square Kilometer
m2 - Square metre
STU - State Transmission Utility
MT - Metric Tons
T - Temperature
TAC - Tariff Advisory Committee
TBM - Temporary Bench Mark
TG - Turbine Generator
T&P - Tools & Plant
TRCM - Trash Rack Cleaning Machine
TRT - Tail Race Tunnel
TWL - Tail Water Level
u/s - Upstream
UAT - Unit Auxillary Transformer
UCB - Unit Control Board
UPS - Uninterrupted Power Supply
V - Volts
VHF - Very High Frequency
WCS - Water Conductor system
WLL - Wireless in Local Loop
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Check List
Indo Canadian Consultancy Services Ltd. 19 P-1335
CHECK LIST
1 NAME OF THE PROJECT: Bharmour-I HEP (24 MW)
2 LOCATION:
a) State (s) Himachal Pradesh
b) District (s) Chamba
3 CATEGORY OF THE PROJECT
a) Irrigation or Multipurpose Hydro Electric Project
b) Storage or Diversion Diversion
4 PLANNING
a) Has the Master Plan for overall development of the river basin been prepared & stages of basin development discussed briefly?
Yes
b) Have the alternative proposals been studied and their merits and demerits discussed?
Yes
c) Does the scheme fit in the overall development of the river basin and its priority in the overall development of the basin discussed?
Yes
d) Are there any features which are not likely to fit in the overall development of the basin?
No
Have the other departments concerned with the development been informed?
Yes
e) Is the present scheme proposed to be executed in stages? If so, are its various stages of execution and development discussed in the report?
No
f) Are the effects of the scheme on the riparian rights existing upstream and downstream project etc., discussed?
No, no habitation on the river bank between the diversion and the power house tail race. This proposal will not affect any of the existing water supply and irrigation facilities falling in the project area.
5 Are there International/Interstate issue involved? If so, have these issues been identified and present status of agreement indicated specially in respect of;
No
a) Sharing of Water Not applicable
b) Sharing of Cost Not applicable
c) Sharing of Benefits Not applicable
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Check List
Indo Canadian Consultancy Services Ltd. 20 P-1335
d) Acceptance of the sub-mergence by the up stream stage (s)
Not applicable
e) Compensation of land under submergence Not applicable
f) Settlement of oustees Not applicable
g) Any Other Not applicable
Note If there is no agreement, state the present position against each item above
6 SURVEYS
Have the detailed topographical surveys been carried out for the following items and maps prepared as per prescribed scales?
a) River surveys Yes
b) Reservoir surveys Not Applicable
c) Head-work surveys (dams, dykes, barrages, weirs etc.) and auxiliary components.
Yes
d) Plant site and colonies Yes
e) Water conductor system Yes
f) Major hydraulic structures Yes
g) Power house, switchyard, surge tank, tail race. Yes
h) Penstocks etc. Yes
7 GEOLOGY
i) Have the geological surveys for the following items been carried out and report on geology appended?
Yes
a) Regional geology Yes
b) Head works Yes
c) Power House and appurtenances Yes
d) Intake and regulators Yes
e) Penstock Yes
f) Communication routes Yes
ii)
a)
Has the seismicity of the region been studied and co-efficient of vertical/horizontal acceleration for the various structures discussed?
Yes
b) Has the approval of the standing committee for recommending design of seismic co-efficient for River valley project been obtained?
Not applicable
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Check List
Indo Canadian Consultancy Services Ltd. 21 P-1335
8 FOUNDATION INVESTIGATION
Have the detailed foundation investigations (including insitu tests and laboratory tests) for the following structures been carried out and detailed report(s) appended?
a) Earth and rockfill dam/barrage/weir etc. Yes
b) Masonry/Concrete dam/Weir etc. Not Applicable
c) Power House, water conductor system etc. Yes
9 MATERIAL SURVEYS
i) Have the surveys and laboratory tests for the following construction materials been carried out and report(s) appended?
a) Sand Under progress
b) Rock and aggregate Under progress
c) Cement Will de done during construction stage
d) Steel Will de done during construction stage
ii) Have the sources for each of the above materials been identified and need indicated?
Yes in respect of a) & b)
iii) Have the proposals for procurement of scarce materials been indicated?
Not Applicable
10 HYDROLOGICAL AND METEOROLOGICAL INVESTIGATIONS
Have the hydrological and Meteorological investigations been carried out and status of data discussed in report?
Yes
11 HYDROLOGY
i) a) Is the Hydrology dealt with in detail in this report? Yes
b) Is an index map and bar chart showing locations of various & hydrometric, climatic & rainfall stations and the data availability at those stations been attached?
Yes
c) Are brief notes about quality, consistency, processing and gap filling of the data included?
Yes
ii) Have hydrological studies been carried out for the following?
a) To establish the availability of water for the benefits envisaged?
Yes
b) To determine design flood for the various structures (spillway, weir, barrage etc.)
Yes
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Check List
Indo Canadian Consultancy Services Ltd. 22 P-1335
iii) Have the analysis for the water flows/sediment flows & rainfall been discussed?
Yes
iv) Is the criterion adopted for selection of the construction diversion flood discussed?
Yes
12 LAND ACQUISITION AND RESETTLEMENT OF OUSTEES
i)
Have the type & quantum of land proposed to be acquired in the project area, area coming under water conductor system and other works, area required for rehabilitation of the oustees been detailed?
No
ii) Is the basis of provision for land acquisition indicated? Yes
iii) Have the rehabilitation measures, amenities and facilities to be provided to the oustees been discussed specially for the oustees from the upstream state(s)?
Not applicable
13 DESIGN
i) Has the final location of the head works and appurtenances, in preference to the other sites investigated been discussed?
Yes
ii) Has the layout of the project area viz, location of head works, workshop(s), sheds offices, colonies etc. been finalized and discussed?
Yes
iii) Has the layout of the various major components of the head works been discussed in the light of site features, geology and foundation characteristics etc?
Yes
iv) Have the designs been prepared for the following components and appended:
a) Barrage, Weir, Spillway etc. and appurtenances. Yes
b) Energy dissipation arrangements, training walls etc. Yes
c) Opening(s) through Intake, penstocks, other outlets, sluices etc.
Yes
d) Regulators Yes
e) Water Conductor System Yes
f) Power House, Surge Tank, Penstock, Tailrace. Yes
v) Have the assumption made in the design of above components of the project been indicated and basis of assumptions discussed?
Yes
vi)
Have any model studies been carried out for location of barrage/weir, spillway and other appurtenances, checking the design profile of the spillway, energy dissipation arrangements, location of outlets/regulators etc.
No, No model studies considered necessary in the present case.
vii) Has the final alignment of water conductor system been discussed in the light of various alignments
Yes
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Check List
Indo Canadian Consultancy Services Ltd. 23 P-1335
studied?
viii) Is the water conductor system being discussed in the light of various alignments studied?
Yes
ix) Is the location of the water conductor system fixed after detailed surveys of the final alignments?
Yes
x) Are the regulation arrangements of the off taking channel both near and away from the cross regulators discussed?
Not applicable
xi) Are sufficient escapes including terminal escapes provided on the water conductor system?
Not applicable
xii) Have the basis for adopting water-way for the cross drainage works been discussed?
Not Applicable
xiii) Have any model studies for major hydraulic structures been carried out and if so, are the results discussed and incorporated in the design?
No, No model studies are considered necessary.
14 POWER
Have the following points been discussed?
a) Availability of the power generating capacity in the region from different sources
Yes
b) Total energy available and peaking capacity of the system.
Yes
c) Integrated operation of the system and present status of utilization.
Yes
d) Surpluses and shortfalls in the system. Yes
e) Future plans of power development from different sources in the state/region.
Yes
f) Fitment of the scheme in planning of power development of the state/region.
Yes
g) Energy generated from the project, firm power, seasonal power and total power.
Yes
h) Proposal for transmission connecting to the existing system/grid.
Yes
i)
Cost of generation per kW installed and per kwhr generation as compared to the different hydro-electric projects and different sources in the state/region to justify the power component of the project.
Power component of the project has been justified based on techno-economic grounds considering the cost of generation and the expected rate of sale.
15 CONSTRUCTION PROGRAMME AND PLANT AND MANPOWER PLANNING
i) Are the major components of the project proposed to be done departmentally or through contractor?
Through Contractor
ii) Have the various alternatives for construction programme been studied and proper justification
Yes
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Check List
Indo Canadian Consultancy Services Ltd. 24 P-1335
furnished for the final programme adopted?
iii) Has the proposed construction programme been prepared and synchronized for timely completion of each of the major components of work?
Yes
16 FOREIGN EXCHANGE
i) Have the details of the plant & machinery, spares, instruments, scarce materials to be imported item wise?
Will be dealt with during Tender Design and Detailed Engineering
ii) Has the phasing of imports and source(s) of imports been discussed item wise?
-Do-
iii) Are the imports to be effected under foreign grants/credits or internal resources of the country?
-Do-
17 FINANCIAL RESOURCES
i) a) Has the concurrence of the finance Department been obtained?
Not Applicable
b) Whether the scheme has already been started? If not, what is the present position regarding its inclusion in the plan?
No
ii) Is the scheme included in the plan? If not, what is the present position regarding its inclusion in the plan?
Yes
iii) Have the year wise requirement of funds been indicated?
Yes
iv) Is the scheme covered under state sector or Central sector?
Private Sector
v) Is the scheme covered under any foreign assistance/aid agreement?
Not Applicable
18 ESTIMATE
i) Is the separate volume of estimate attached as appendix?
No, the cost and rate analysis are included in the Main Volume itself.
ii) Is the year to which the rates adopted in the estimate indicated?
Yes, rates refer to August, 14 level
iii) Have the analysis of rates for various major components of the project been furnished with basis for analysis?
Yes
19 ECOLOGICAL ASPECTS
a)
Is the area likely to have any of the following environmental and ecological problems due to the altered surface water pattern and preventive measures discussed?
i) Excessive sedimentation of the reservoir N.A.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) Check List
Indo Canadian Consultancy Services Ltd. 25 P-1335
ii) Water logging N.A.
iii) Increase in salinity of the ground water N.A.
iv) Ground water recharge N.A.
v) Health hazard water borne diseases, industrial pollution etc. N.A.
vi) Submergence of important minerals. N.A.
vii) Submergence of monuments N.A.
viii) Fish culture & aquatic life Least affected
ix) Plant life-forests - Do-
x) Life of migratory birds Not Applicable
xi) National parks & sanctuaries Nil
xii) Seismicity due to filling of reservoir Not Applicable
b) Has the concurrence of the environmental appraisal committee been obtained?
Not Applicable
20 COLONIES & BUILDINGS
i) Has the planning of the colony/buildings been done keeping in view the ultimate use for optimum utilization of the investment?
Yes
ii) Are the permanent buildings being constructed required for maintenance of the project only?
Yes
iii)
Can the buildings other than required for maintenance of the project being constructed be put to some other use after the completion of the project by the Department or any other agencies?
Will be considered on the completion of the project.
iv) Have the interested agencies been consulted in planning of the buildings to suit their requirements later on?
Not applicable
v) Have the proposals for disposal of temporary buildings been discussed?
Yes
21 SOIL CONSERVATION
Is the need for soil conservation measures in the catchment of the project discussed?
Yes
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 1-Introduction
Indo Canadian Consultancy Services Ltd. 26 P-1335
1. INTRODUCTION
1.1 THE PROJECT
The Directorate of Energy of Government of Himachal Pradesh (DOE) has allocated the
Bharmour HEP (45 MW) on Built-Own-Operate-Transfer (BOOT) basis. Under the private
participation, Bharmour Stage-I HEP has been allocated by Govt of Himachal Pradesh to M/S
Soffimat SA, France. The Implementation Agreement (IA) was signed between M/S Soffimat SA
and the Govt. of Himachal Pradesh on 23.04.2011 followed by signing of a Tripartite Agreement
on 04.09.2012, wherein the liability and responsibility were transferred to an SPV floated by M/s
Soffimat SA, France namely M/s Bharmour Hydro Projects Pvt. Ltd. (M/s BHPPL) for further
investigation and construction.
M/s BHPPL has submitted a proposal for fragmentation of 45 MW Bharmour Hydro Electric
Project. In this regard, Government of Himachal Pradesh has decided to accord in-principle
approval to implement Bharmour (45 MW) HEP in two stages comprising Bharmour Hydro
Electric Project Stage-I (22.5 MW) & Bharmour Hydro Electric Project Stage-II (22.5 MW) HEPs.
The BHEP-I & BHEP-II are proposed and operated in tandem between El. 1835.50 m and El.
1648.00 m. After completion of the upstream project (i.e. BHEP-I), the discharge from tail pool of
BHEP-I would be conveyed to intake pool of BHEP-II for power generation through head race
tunnel.
Bharmour Stage-I hydro electric project (BHEP-I) has been conceived as run-of-river
development for generation of hydropower on Budhil Nallah a tributary of Ravi River. The project
consists of construction of a barrage across Budhil Nallah near village Bharmour. The water so
diverted shall pass through a Intake with two numbers of trash racks – each 6.0m (wide) x 5.0 m
(high), 2 nos. Dufour type desilting basins having dimensions of 10.0 m (wide) x 11.5 m
(effective depth) x 80 m (long), collection pool, headrace tunnel of size 3.6 m (wide) x 3.6 m
(high), 2485.0 m long, D-Shaped terminating in a 10 m diameter surge shaft from which
emerges a 2.8 m diameter steel pressure shaft having a horizontal length of 8.5 m 90.00 m long
vertical shaft and 24.50 m horizontal length upto the manifold. Three (3) branches would take-off
from the main penstock to feed three (3) nos. horizontal axis Francis machines kept in the
surface powerhouse, of 8.0 MW capacity each to generate 24.0 MW of power. Net head of
93.00 m is utilised to generate 24 MW (3 X 8.0 MW) of power. All the three machines are
arranged in a surface power house located on the right bank of Budhil Nallah. After power
generation, the water from the BHEP-I power house will be discharged into intake pool of for
Bharmour Stage-II HEP located at D/S of BHEP-I tail race channel exit.
1.2 LOCATION AND ACCESS TO PROJECT SITE
BHEP-I is located on Budhil Nallah near Bharmour town. The diversion structure is proposed at
El. 1827 m for an installed capacity of 24 MW. The project components sizing is carried out
corresponding to optimised project capacity of 24 MW. The surface power house is proposed
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 1-Introduction
Indo Canadian Consultancy Services Ltd. 27 P-1335
near village Nangli. Bharmour village is situated at an approximate distance of 95 km northeast
from the district headquarters at Chamba town in Himachal Pradesh. Chamba is well connected
by an all weather road from nearest railhead and airport at Pathankot. The diversion site is
approachable by 95 km long state highway from Chamba to Bharmour and subsequently
through a 2 km long foot track from Sandi village. The trekking route comprises a fairly wide and
steeply rising mule track. The track is aligned on the left bank of the Budhil Nallah.
The surface power house site is proposed near village nangli, District Chamba at Elevation
±1735 m. The Power house is proposed on the right bank of Budhil Nallah.
The project area falls between latitude 32°28'42" N & 32º28'36" N and longitude 76°32'07"N
and 76º35'44" E , in Survey of India’s toposheet no.52 - D/11.
1.3 GENERAL CLIMATIC CONDITIONS, TOPOGRAPHY AND GEOLOGY OF THE REGION
The state (Himachal Pradesh) took its name Himachal from Himalayas. Himachal Pradesh is a
hilly and mountainous state situated between 30°22' and 33°12' north latitude and 75°7' and
79°4' east longitude. Its neighbouring states are Jammu and Kashmir in the north, Punjab in the
west and south west, Haryana and Uttarakhand in the south and Tibet in the east. The territory
of state is mountainous except for a few pockets bordering Punjab and Haryana, which have a
sub mountainous topography. Altitude in different areas ranges from 350 m to 7000 m above
mean sea level. Wide difference in geophysical features accounts for considerable variation in
the climate and rainfall of different sub-regions of the state. Physiographically the state is part of
the Himalayan system.
From south to north it can be topographically divided in to three zones.
The Shivaliks or outer Himalayas.
Inner Himalayas or mid mountains. Alpine zones or the greater Himalayas
1.4 NEED FOR THE PROJECT
India’s installed capacity in the hydropower sector as on 31.03.2013 is about 39491 MW out of
total installed capacity of 223344 MW. Only about 20% of the economically feasible hydropower
potential has been exploited. The economic development in the country in this decade has
resulted in widening of the gap between the demand and the supply of power. The development
of hydropower potential can significantly help to bridge the gap between power demand and
supply. The central and state governments have taken significant initiatives for the development
of power projects in both public as well as private sectors. Special emphasis is being made for
development of hydropower potential of the country to keep a balanced mix of thermal and
hydro power generation.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 1-Introduction
Indo Canadian Consultancy Services Ltd. 28 P-1335
The Government of India and State of Himachal Pradesh have identified the river Ravi and its
major tributary Budhil as one of the main promising future sources of hydroelectric power.
Government has now initiated development of about 200 MW hydroelectric projects along the
reach of river Budhil. The Bharmour Stage-I Hydroelectric Project (BHEP-I) is envisaged as a
run-of-the-river development on the Budhil Nallah, a tributary of Ravi river at Kharamukh, in
Chamba district of Himachal Pradesh.
There are five major river systems in the State, namely the Satluj, the Beas, the Ravi, the
Chenab and the Yamuna. Apart from the major rivers, the State has many small rivulets which
are perennial in nature and provide ideal condition for developing Hydro electric projects.
1.5 NATURAL RESOURCES OF THE STATE
Himachal Pradesh has a huge potential to generate hydroelectric power. The state has number
of large, medium, mini and micro hydel projects. The Government of Himachal Pradesh began
planned development of the hydropower potential of the state and invited private developers to
invest in the hydropower sector for the economic growth of the state and to decrease the energy
deficit in the country. The details of Hydroelectric Projects, which are proposed on the Budhil
river of Ravi basin are mentioned in the following Table-1.1.
Table-1.1 Projects on the Budhil River
Sr. No. Name of Scheme
Installed Capacity
(in MW)
1 Budhil HEP 70
2 Harsar HEP 70
3 Bharmour HEP 45
4 Dhancho HEP 18 TOTAL
203
Say around 200 MW
With a view to harness the available potential of the Budhil River, this project was
conceptualised and allotted for development to BHPPL.
No topographical survey, flow gauging or other investigation studies were available in this
stream prior to the granting of license to BHPPL. The site investigations including collection of
topographical, geotechnical and discharge data of the river were carried out.
1.6 LAND REQUIREMENT
The total land required for the project implementation is about 12.65 hect. It includes 7.85
hectare of forest land and 4.80 hectare of private land.
1.7 POPULATION AFFECTED BY THE PROJECT
The project does not envisage any rehabilitation during implementation of the project.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 1-Introduction
Indo Canadian Consultancy Services Ltd. 29 P-1335
1.8 SCOPE OF THE PRESENT STUDY
The scope of the present study is to:
Review site conditions and to undertake field investigations including hydrological data collection, topographical survey, geological and geotechnical investigations for site assessment
Selection of suitable site for diversion weir and power house
Hydrological studies
Power potential and power evacuation studies.
Hydraulic and structural design for surface and underground project components
Electro-mechanical works- planning and basic design.
Hydro-mechanical works-planning and basic design.
Construction schedule and Construction Methodology.
Estimation of bill of Quantity, item rate and project cost.
Financial analysis.
1.9 PREPARATION OF DPR
The work for the preparation of Detailed Project Report was done by Indo Canadian
Consultancy Services, India. While carrying out this work, BHPPL provided valuable information
and data related to the project collected from various departments of Government of Himachal
Pradesh. Site surveys and field investigations relating to hydrology, meteorology, topography,
geology, construction materials and environmental base line data were provided for DPR
preparation.
The Detailed Project Report has been prepared based on the guidelines of Government of
Himachal Pradesh and Central Electricity Authority.
The DPR is prepared in Two volumes. Volume I of the report comprises of nineteen Chapters.
Volume II of the report comprises of 34 drawings including details of Civil, Hydro mechanical,
Electro Mechanical and geological aspects.
1.10 PROJECT BENEFITS
The annual design energy from the project has been assessed as 115.36 Gwh in 75%
dependable year at 95% plant capacity availability.
1.11 PROJECT COST
1.11.1 Inclusive of Transmission Line Works
The cost estimate has been prepared at August 2014 price level to arrive at the capital cost of
the civil works including infrastructure facilities, electrical/ mechanical works and hydro-
mechanical works required for BHEP-I. The estimated project cost of generating works (Pre-
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 1-Introduction
Indo Canadian Consultancy Services Ltd. 30 P-1335
Operative Works, Civil, Electro Mechanical & Transmission Line) works out to Rs. 208.75 Crores
(exclusive of fund management expenses, IDC, Escalation, CAT & LADA).
1.11.2 Exclusive of Transmission Line Works
The cost estimate has been prepared at August 2014 price level to arrive at the capital cost of
the civil works including infrastructure facilities, Electro Mechanical works and Hydro Mechanical
works required for BHEP-I. The estimated project cost of generating works (pre-operative works,
Civil & Electro Mechanical Works) works out to Rs. 196.00 Crores (exclusive of fund
management expenses, IDC, Escalation, CAT & LADA)
In view of the BHEP-I & BHEP-II shall operate in tandem, therefore, the total project cost for both
the projects including Transmission line and excluding Transmission line have been worked out
as Rs. 421.80 and Rs. 393.64 Crores respectively and the details are given in the beow table:
Description Project Cost WithTransmission
Line (Rs. in Crores)
Project Cost Without Transmission
Line (Rs. In Crores)
Civil Works 208.05 208.05
Electro-Mechanical works 87.53 87.53
Transmission line 23.90 -------
Pre-operative works 27.54 27.54
IDC, Financial Charges & Escalation
58.32 55.16
LADA & CAT 16.46 15.36
Total completion cost of Combined Projects
421.80 393.64
1.12 FINANCIAL AND ECONOMIC ASPECTS
Financial studies are carried out as per CERC guidelines considering interest rate on loan as
12.5%, Return on Equity as 15.5%, Discount Rate as 13.5% p.a. Salvage value at the end of
normal life of the plant has been assumed as 10% and average life of the project has been
taken as 40 years. The combined levelised and first year tariff inclusive of Transmission line cost
works out to Rs. 4.68 per kwh & Rs. 5.13 per kwh respectively. Similarly, the combined levelised
and first year tariff exclusive of Transmission line cost works out to Rs. 4.36 per kwh & Rs. 4.79
per kwh respectively.
The project being run of the river scheme shall be eligible for registration with UNFCCC under
CDM for Carbon Emission Reduction (CERs) benefits. The project envisages selling energy in
Northern Grid of India. Availing of CDM benefits will make this project economically more viable.
1.13 CONSTRUCTION PROGRAMME
The project shall be commissioned in 3 years time excluding 6 months of pre-implementation
stage.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 2- Justification of the Project
Indo Canadian Consultancy Services Ltd. 31 P-1335
2. JUSTIFICATION OF THE PROJECT FROM POWER SUPPLY ANGLE
2.1 GENERAL
Bharmour Hydroelectric project Stage-I (BHEP-I) is a run-of-the-river development harnessing
waters of Budhil Nallah, one of the tributary of Ravi River in Chamba district of Himachal
Pradesh. The project will feed power in the Northern region which comprises the states of
Uttaranchal, Uttar Pradesh, Rajasthan, Haryana, Punjab, Jammu & Kashmir, Himachal Pradesh,
Delhi and Union Territory of Chandigarh.
The power system in this region is operated in an inter-connected and coordinated manner.
Even after the coordinated operation of existing hydro, nuclear and thermal power stations the
Northern region has been experiencing an acute power shortage during the last few years. It is
obviously not possible to meet the rapidly growing power demands of industrial and agricultural
sector from the existing power stations. Viewed in this context, an early exploitation of the vast
hydro power potential of Himalayas assumes a great significance.
2.2 ENERGY CONSUMPTION IN INDIA
India is one of the countries where the present level of energy consumption, by world standards,
is very low. The estimate of annual energy consumption in India is about 330 Million Tones Oil
Equivalent (MTOE) for the year 2004. Accordingly, the per capita consumption of energy is
about 305 Kilogram Oil Equivalent (KGOE). As compared to this, the energy consumption in
some of the other countries is of the order of over 4050 for Japan, over 4275 for South Korea,
about 1200 for China, about 7850 for USA, about 4670 for OECD countries and the world
average is about 1690.
In so far as electricity consumption is concerned, India has reached a level of about 600-kilowatt
hour (kWh) per head per year. The comparable figures for Japan are about 7,800, for South
Korea about 7,000, for China about 1380, for USA about 13,000, for OECD countries about
8050 and world average are about 2430. Thus, both in terms of per capita energy consumption
and in terms of per capita electricity consumption, India is far behind many countries, and as a
matter of fact, behind even the world average. Therefore, to improve the standards of living of
Indian people and to let them enjoy the benefit of economic development, it is imperative that
both energy consumption and electricity consumption level is enhanced. India is targeting a
growth rate of 9 – 10%, having already reached a level of almost 8%. To sustain the double-
digit growth rate for next 10-15 years, it would be essential that the level of energy availability
and consumption, and electricity consumption in particular, is enhanced substantially.
In the profile of energy sources in India, coal has dominant position. Coal constitutes about 51%
of India’s primary energy resources followed by Oil (36%), Natural Gas (9%), Nuclear (2%) and
Hydro (2%). To address the issue concerning energy consumption, and more particularly, the
need for enhancing the energy supply, India has accorded appropriate priority to both - supply
side management and demand side management. On the supply side management, while it is
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 2- Justification of the Project
Indo Canadian Consultancy Services Ltd. 32 P-1335
essential for India to radically expand the capacities on all the fronts and all the segments of
energy, equally important is the need for efficient consumption of energy for which a number of
initiatives have been put in place.
On the supply side, the mis-match between demand and supply is so large that India can ill-
afford to choose one option in preference to the other. For several years, in fact August be for
next few decades, India would need to exploit all possible options to create reasonably large
capacity base on the energy side. It needs to expand manifold the coal production, extract
through all possible means, the oil and gas reserves, wherever possible, resort to import of coal,
acquire coal and gas reserves abroad, will need to continue substantial dependence on import
of oil, and exploit fully the large hydro electric potential which is of the order of over 1,50,000
MW. Only about 39,500 MW i.e. about 23% of the hydroelectric potential has been exploited so
far. Increase in the capacity base of power generation through dependence on the coal
reserves of the country, which are of the order of 200 billion tones is inevitable. Nuclear
programme has proved to be effective and successful. After initial teething problems in mid
eighties, from early nineties, the nuclear power plants have demonstrated to be utilized at
substantially high level of availability and efficiency and this is one of the important options that
India is pursuing. Gratifyingly, a number of companies in India have discovered huge gas
reserves, both on the Western, and more particularly, toward the Eastern coast. Besides, a
number of LNG terminals have also been developed and are being developed so that the use of
gas could be supplemented through import of Liquefied Natural Gas. India is one of the very
few countries which has been successful in employing wind turbine technology and today of the
total capacity of 2,235,344 MW in the country about 12% is constituted by the various non-
conventional sources of generation, wind being the largest contributor.
2.3 THE POWER SCENARIO OF INDIA
The All India aggregate installed capacity of electric power generating stations under various
utilities as on 31.03.2013 was 223344 MW comprising 39491 MW of hydro, 151530 MW of
thermal, 4780 MW of nuclear and 27542 MW Renewable Energy Sources (RES). The
percentage share of hydro, thermal, nuclear and RES stood at 18 %, 68 %, 2% and 12%.
Non Conventional Energy Sources
Indian Government has accorded very high priority to develop and expand installed capacity
base through non-conventional sources of electricity generation. There is a separate Ministry in
the Government of India to exclusively focus on this important area of power generation.
National Electricity Policy notified in 2005 in pursuance of the Electricity Act, 2003, prescribes
that State Electricity Regulatory Commissions should prescribe a proportion of power which
should be produced and supplied to the grid through the non-conventional sources. Some of the
Regulatory Commissions have come out with specific policy guidelines with a different approach
on tariff for these plants in order to encourage these technologies and plants. National
Electricity Tariff Policy mandates that State Commissions should fix such minimum percentage
latest by April, 2006. India has very high potential for these capacities:
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 2- Justification of the Project
Indo Canadian Consultancy Services Ltd. 33 P-1335
It August be seen from the above that India has achieved substantial success on wind turbine
based power generation. Ministry of Non-conventional Energy Sources (MNES) has set a target
of achieving at least 10,000 MW capacity through various non-conventional sources, by the year
2012.
2.4 RESOURCES OF POWER DEVELOPMENT IN HIMACHAL PRADESH
Electric energy has a vital and significant role to play in the economy of any state. Availability of
Power has been recognized as the surest index of a country’s overall economic growth as it is
one of the basic inputs for industrial as well as agricultural development. The coal is not
available in the state of Himachal Pradesh. Due to logistic problems and high cost for
transportation of coal, the development of coal based plant in the region is techno economically
not viable. However, the state has large potential for small as well as big hydropower schemes.
There are five major river systems in the State, namely the Satluj, the Beas, the Ravi, the
Chenab and the Yamuna. Apart from the major rivers, the State has many small rivulets which
are perennial in nature and provide ideal condition for developing Hydro electric projects.
Satluj River: Satluj rises from beyond Indian borders in the Southern slopes of the Kailash
Mountain near Mansarover Lake from Rakas lake, as Longcchen Khabab river (in Tibet). It has
total length of 1448 Km and is the largest among the five rivers of Himachal Pradesh. It enters
Himachal at Shipki (altitude = 6,608 metres) and flows in the South-Westerly direction through
Kinnaur, Shimla, Kullu, Solan, Mandi and Bilaspur districts. Its course in Himachal Pradesh is
320 Km. from Shipki, with famous tributaries viz. the Spiti, the Ropa, the Taiti, the Kashang, the
Mulgaon, the Yula, the Wanger, the Sorang and the Rupi as right bank tributaries, whereas the
Tidong, the Gayathing, the Baspa, the Duling and the Soldang are left bank tributaries. It leaves
Himachal Pradesh to enter the plains of Punjab at Bhakhra, where the world's highest gravity
dam has been constructed on this river. Its total catchment area in Himachal Pradesh is 20,000
km2. Its vedic name is Satudri and Sanskrit name Shatadru. The Satluj finally drains into the
Indus in Pakistan. The catchment area of about 50,140 km2 is located above the permanent
snow-line at an altitude of 4,500 metres. The upper tracts of the Satluj valley are under a
permanent snow cover. The prominent human settlements that have come on the banks of the
Satluj river are Namgia, Kalpa, Rampur, Tattapani, Suni and Bilaspur.
Potential (MW) Existing capacity (MW)
Wind 45,000 4,400
Small Hydro (upto 25 MW) 15,000 1,700
Solar (PV) 20 MW/Km2 Very little
Biogas plants 12 million 3.8 million
Urban/Industrial waste based plant 2,700 Very little
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 2- Justification of the Project
Indo Canadian Consultancy Services Ltd. 34 P-1335
Figure-2.1: Map of Himachal Pradesh and its Rivers
Beas River: The River emerges from a cavern at the Rohtang pass and assume different
identities as the seasons go by. From a clear blue easy flowing mountain river to an awesome
torrent during the monsoon. On the right of Rohtang pass lies the source of the river Beas also
known as Beas Rishi. To the South of this source lies another source known as Beas Kund.
Both these mountain streams meet at Palachan village, 10 km. North of Manali to form the river
Beas. From Manali, this holy river after passing through dense evergreen forests reaches the
town of Kullu. After covering hundreds of Kilometres through the hills, the river embraces the
river Satluj at Hari Ka Patan in Ferozpore district of Punjab before flowing into Pakistan. Its main
tributaries are Parbati, Sainj in the East; and the Solang, the Manalsu, the Fozal and the Sarvari
Streams in the West. In Kangra, it is joined by Binwa, Neugal, Banganga, Gaj, Dehr and Chakki
from North, and Kunah, Maseh, Khairan and Man from the South. The Beas enters district
Kangra at Sandhol and leaves it near Mirthal. At Bajaura, it enters Mandi district situated on its
left bank. In Mandi district, its own Northern feeders are Hansa, Tirthan, Bakhli, Jiuni, Suketi,
Panddi, Son and Bather. The northern and Eastern tributaries of the Beas are perennial and
snow fed, while Southern are seasonal. Its flow is maximum during monsoon months. At
Pandoh, in Mandi district, the waters of the Beas have been diverted through a tunnel to join the
Satluj. It flows for 256 km. in Himachal Pradesh.
The Malana Khad originates from Dudhon glacier in Himachal Pradesh. The elevation in glacier
zone ranges from 4280 m to 6221 m with at least 17 peaks of elevation higher than 5000. Below
the glacier zone, the river traverses in westerly direction to an elevation of about 4000 m up to
the village Wachin. Thereafter, it travels in southwest direction till it joins with the river Parbati, a
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 2- Justification of the Project
Indo Canadian Consultancy Services Ltd. 35 P-1335
major tributary of the river Beas. The elevation of the Malana Khad at its confluence with Parbati
River is about El 1360.
Ravi River: Ravi river rises from the Bara Banghal (a branch of Dhauladhar) as a joint stream
formed by the glacier-fed Badal and Tant Gari. The right bank tributaries of the Ravi are the
Budhil, Tundah Beljedi, Saho and Siul; and its left bank tributary worth mentioning is Chirchind
Nala. Town Chamba is situated on the right bank of the river Ravi. The Ravi river flows by the
foot of Dalhousie hill, through the famous Chamba valley. The river with its length of about 158
km. in Himachal has a catchment area of about 5,451 km2.
Chenab River: Two streams namely Chandra and Bhaga rise on the opposite sides of the
Baralacha pass at an elevation of 4,891 metres and meet at Tandi at an elevation of 2,286
metres to form the river Chenab. The Chandra rises from the South-East and Bhaga from the
North-West of the Baralacha pass. It enters Pangi valley of Chamba district near Bhujind and
leaves the district at Sansari Nala to enter Podar valley of Kashmir. It flows in Himachal for 122
km. With its total length of 1,200 km, it has a catchment area of 61,000 km2 out of which 7,500
km2 lie in Himachal Pradesh. It is the largest river of Himachal Pradesh in terms of volume of
waters. The Chenab valley is a structural trough formed by the great Himalayan and Pir Panjal
ranges.
Yamuna River: It enters Himachal Pradesh at Khadar Majri in Sirmaur district. Yamuna river is
the largest tributary of the Ganga. Its famous tributaries are Tons, Pabbar and Giri or Giri
Ganga. Its total catchment area in Himachal Pradesh is 2,320 km. It leaves the state near
Tajewala and enters into the Haryana state.
Figure-2.2: Map of River Systems
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 2- Justification of the Project
Indo Canadian Consultancy Services Ltd. 36 P-1335
2.5 AVAILABLE GENERATION CAPACITY IN THE STATE
As per hydro-electric potential re-assessment studies carried out by HPSEB, it has been
estimated that about 20787.07 MW of hydel power potential can be exploited in the state by
constructing various major, medium & small hydel projects on the five river basins. Out of the
above estimated potential, about 7950 MW has already been developed and another 4062 MW
is presently under different stages of development.
The power supply position in the state during the last few years is given in the following table:
Table 2.1: Power Supply Scenario in Himachal Pradesh
Energy Surplus (+)/Deficit(-)% Peak Surplus (+)/Deficit(-)%
2001-2002
(End of 9th
Plan)
2006-2007
(End of 10th Plan)
2011-12 2001-2002
(End of 9th
Plan)
2006-2007
(End of 10th
Plan)
2011-12
-2.6 -2.7 -2.5 -0.0 -0.0 -7.1
The energy requirement of the state increased from 3293 GWh in 2001-2002 to 8161 GWh in
2011-12. The corresponding requirement of energy in the Northern Region is 276121 GWh.
Himachal Pradesh faces energy deficit as well as shortfall in availability of peak power
2.6 DEVELOPMENT OF HYDRO POWER POTENTIAL
The economy of the Himachal Pradesh is predominantly dependent on agricultural and allied
sectors which contribute nearly 40% to the state domestic product and provide direct
employment to about 69% of the population. The state government has provided numerous
incentives, which have given impetus to the industrial growth in the state. The electric power,
being a vital and essential infrastructure has a significant role to play in economic development
and upliftment of the state. Realising the importance of power in the overall development of the
state and taking advantage of the Central Govt’s decision to allow participation of private sector
for execution of power projects, the State Govt. has invited entrepreneurs and has signed MOUs
with them for development/exploitation of hydel potential in the state.
Realizing the importance of availability of power in the overall development of the state, hydel
power development has been accorded top priority by the govt. from the sixth plan onwards. The
installed generating capacity of hydro plants in the state sector has risen from about 112 MW in
1980-81 to about 7950 MW in December, 2012.
In the field of rural electrification, the state has attained remarkable achievements. Despite being
a late entrant in the field of rural electrification and located in difficult terrain, the state has been
able to electrify all of its 16,807 inhabitated villages.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 2- Justification of the Project
Indo Canadian Consultancy Services Ltd. 37 P-1335
Due to limited resources available with the Central and State Government, the Govt. of India has
approved the participation of the private sector in the generation, supply and distribution of
electricity in the country in order to overcome the anticipated power shortage. As a result, the
Himachal Pradesh has Govt. decided to allow private sector participation in respect of hydro-
electric projects. Highlights of new Hydro Policy on Privatization are as follows:
Selection of Developer on MOU Route allowed for projects up to 100 MW
Selection of Developer on ICB route for Projects above 100 MW.
No Clearances necessary from CEA for projects selected on competitive bidding route for
projects costing upto Rs. 2500 crores.
Secondary energy rate to be at par with primary energy. Premium on peak power
proposed.
Process of Transferring clearances to IPP’s simplified.
100% Foreign Equity permitted on the automatic approval route provided it does exceed
Rs. 1500 Crores.
Limit of 40% financing from Indian Financial Institutions waived off.
Tariff determination by SERC/CERC.
Projects upto 25 MW to be transferred to MNRE.
HPSEB to purchase power @ Rs. 2.95/kWh from projects upto 5 MW capacity
Banking & Wheeling Facilities permitted @ 2% including transmission losses.
Incentives for small HEP as per GOI Guidelines.
Moratorium of 5 years for payment of Electricity duty by companies which consume
electricity produced by them.
The Govt. of Himachal Pradesh has allotted hydropower projects to state and central sector and
also to independent power producers initially on MOU route and subsequently through
International competitive bidding route.The list of projects allotted through MOU route are
indicated in Table-2.2 and projects allotted through ICB are indicated in
Table-2.3.
Table 2.2: List of Projects for Which MOUs Have Been
Signed With Private Entrepreneurs
Sl.No. Name of the Scheme Installed Capacity
(in MW)
1. Baspa-II 300
2. Dhamwari Sunda 70
3. Karcham Wangtoo 1000
4. Allain Dhungan 192
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 2- Justification of the Project
Indo Canadian Consultancy Services Ltd. 38 P-1335
Sl.No. Name of the Scheme Installed Capacity
(in MW)
5. Malana 86
6. Harsar 60
7. Bharmour 45
8. Sainj 100
9. Sorang HEP 60
10. Kugti 45
11. Neogal 15
12. Budhil 70
13. Fozal 6
14. Patikari 16
15. Malana-II 100
16. Baragran 10.5
17. Paudital Lassa 36
18. Sai Kothi 17
19. Lambadag 15
20. Tangnu Romani 44
21. Dhaulasidh 80
22. Tidong-1 100
Table 2.3: List of Projects for Which MOUs Have Been Signed With
Private Entrepreneurs – ICB route
Sl.No. Name of the Scheme
Installed Capacity
(in MW)
1 Chanju-I 25.00
2 Chanju-II 17.00
3 Bara Banghal 200.00
4 Bajoli-Holi 180.00
5 Kuther 260.00
6 Suil 13.00
7 Sal-I 6.50
8 Bardang 126.00
9 Chattru 108.00
10 Miyar 90.00
11 Tinget 81.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 2- Justification of the Project
Indo Canadian Consultancy Services Ltd. 39 P-1335
Sl.No. Name of the Scheme
Installed Capacity
(in MW)
12 Teling 69.00
13 Tandi 104.00
14 Rashil 102.00
15 Gondhala 144.00
16 Khoksar 90.00
17 Ropa 60.00
18 Mane Nadang 70.00
19 Lara 60.00
20 Bahairari 5.50
21 Chango Yangthang 140.00
22 Yangthang Khab 261.00
23 Sumta Kathang 130.00
24 Kut 24.00
25 Tidong-II 60.00
26 Jangi thopan 480.00
27 Thopan Porari 480.00
28 Kilhi-Balh 7.50
29 Dhaula-Sidh 40.00
30 Shalvi 7.00
31 Rupin 39.00
32 Malana III 30.00
33 Dhancho 18.00
Total Capacity 3527.50
2.7 BHARMOUR STAGE-I HEP
Under the private participation, Bharmour Stage-I HEP has been allocated by Govt of Himachal
Pradesh to M/S Soffimat SA, France. The Implementation Agreement (IA) was signed between
M/S Soffimat SA and the Govt. of Himachal Pradesh on 23.04.2011 followed by signing of a
Tripartite Agreement on 04.09.2012, wherein the liability and responsibility were transferred to
an SPV floated by M/s Soffimat SA, France namely M/s Bharmour Hydro Projects Pvt. Ltd. (M/s
BHPPL) for further investigation and construction.
M/s BHPPL has submitted a proposal for fragmentation of 45 MW Bharmour Hydro Electric
Project. In this regard, Government of Himachal Pradesh has decided to accord in-principle
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 2- Justification of the Project
Indo Canadian Consultancy Services Ltd. 40 P-1335
approval to implement Bharmour (45 MW) HEP in two stages comprising Bharmour Hydro
Electric Project Stage-I (22.5 MW) & Bharmour Hydro Electric Project Stage-II (22.5 MW) HEPs.
BHEP-I Hydroelectric Project located in Chamba district of Himachal Pradesh, proposes to
utilize water from Budhil Nallah for generation of 24 MW of power. The Budhil Nallah is a
tributary of Ravi River and it’s catchment adjoins catchment of Ravi River. The gross head of
99.50 m and a design discharge of 29.50 m3/s is proposed to be utilized to generate 115.36 MU
of annual average energy with 95% plant availability.
2.8 NECESSITY AND JUSTIFICATION FOR IMPLEMENTING THE PROJECT
Comparing the projected growth of peak demand and anticipated increase in the generating
capacity on the basis of new projects proposed and/or under construction/consideration, it is
evident that there is a dire need to provide additional power to the Northern Grid to meet the
increasing demand of power. New schemes have to be taken up immediately and implemented
to derive timely benefits. The most important source of power development in the Northern
region is hydroelectric power located in Himachal Pradesh, Uttarakhand and Jammu & Kashmir.
There is an urgent need to develop huge untapped hydro power potential in an early and
efficient manner, manage efficiently the hydro generation capacity of existing power station and
to develop and promote new hydro projects with the purpose of harnessing hydro power
resources in the state for economic well being and growth of the people in the whole region.
Thus, implementing Bharmour Hydro Electric Project Stage-I Project is clearly justified. Power
from the Project is expected to be fully absorbed in the power starved Northern Grid.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 3-Economic Scene of Himachal Pradesh
Indo Canadian Consultancy Services Ltd. 41 P-1335
3. ECONOMIC SCENE OF HIMACHAL PRADESH
3.1 GENERAL
Himachal Pradesh, spread over an area of 55,673 sq. km, is located in the Northern part of the
country. It is situated south of Jammu & Kashmir and North-east of Punjab state. For
administrative purposes, the state has been divided into 12 districts. The population of the state
as per the 2011 population census is 68.56 lakhs. The per capita income of Himachal Pradesh
in 2010-11 was Rs 58,493/- as compared to Rs 54,835/- at the National level.
3.2 GEOGRAPHY
3.2.1 Physiography
The state is located at altitudes ranging from 450 m to 6500 m above mean sea level. There is
general increase in elevation from west to east and from south to north. It is veiled from the
plains by the Shivalik range of mountains. From south to north, the state August be divided into
the following three major physiographic divisions:
A. Outer Himalayas or the Shivaliks
B. Lesser Himalayas or the Central core
C. Great Himalayas and Zanskar or the Northern core
3.2.2 Rivers
Himachal Pradesh has the unique distinction of providing water both to the Indus and the
Ganges basins. The major river systems of the region are Chandrabhaga or the Chenab, the
Ravi, the Beas, the Sutlej and the Yamuna. These perennial rivers are both snow & rain fed and
are protected by fairly extensive cover of natural vegetation. The river Chandrabhaga (Chenab),
formed by the confluence of the rivers Chandra and the Bhaga at Tindi in Lahaul, is the largest
river of the state in terms of volume of water. The Ravi originates from Bara Banghal in Kangra
as a joint stream formed by the glacier fed Bhadal and Tantgari. The river with a catchment
area of 5,451 sq. km traverses 158 km in Himachal Pradesh. The Beas river originates in the
Pir Panjal range near Rohtang Pass and is joined by a number of tributories like Parbati, Hurla,
Uhl & Banganga etc. The river Sutlej finds its origin in Tibet with the association of its tributaries
like Tiang, Hogis, Gyamthing, Tidong, Baspa, Duling, Romni & Ponwi along its left bank and
Spiti river, Ropa, Kirang, Kashang, Pangi, Choling and Bhaba khad along right bank and after
running parallel to the Indus, it cuts through the great Himalayan and the Zanskar ranges and
emerges at Bhakra.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 3-Economic Scene of Himachal Pradesh
Indo Canadian Consultancy Services Ltd. 42 P-1335
3.2.3 Climate
The seasonal system of the weather and vertical zoning of the climate are two important
characteristics of the climate of Himachal Pradesh. There is great diversification in climatic
conditions of the state mainly due to large variation in altitude (450 m-6500 m) and presence of
imposing main Himalayan mountain wall. It varies from hot and sub-humid tropical in southern
low tracts to temperate, cold alpine and glacial in northern and eastern high mountain ranges.
The climate of Lahaul-Spiti and Kinnaur is semiarid highland type, whereas Kangra, Una,
Hamirpur and part of Solan disctricts are less cold and have a severe hot weather. The tracts
lying close to the plains of Punjab and Haryana are the hottest where mercury soars to about
40ºC. On the other hand Lahaul Spiti is the coldest where temperature falls 30ºC below the
freezing point during winters. The rainfall in the state varies from a minimum of 50 mm (in Spiti)
to a maximum of 3400 mm in Dharamshala.
3.2.4 Forest & Wildlife
Forest in Himachal Pradesh cover an area of 44,939 sq. km. and form about two third of the total
geographical area of the state. They are, however, not uniformly distributed and are mostly
confined to higher hills and interior valleys. Due to wide range of altitudes and climatic
conditions, several varieties of vegetation from Himalayan meadows to tropical shrubs and
bamboo forests on low foothills are found in the state.
Until few years ago, the forests were considered as main source of income and their inundation
went on unabated. However, the concept has since undergone total change. The focus has
now shifted to the conservation and the forests have now been nationalised. Government is
now planning to provide green cover to 50 percent of the total area. A World Bank sponsored
Social Forestry Project has been launched to raise fuel, fodder and small timber species to meet
basic necessities of the people. Forests are now being protected from biotic interference and a
centrally-sponsored scheme has been launched to detect illicit felling and smuggling of timber.
From the tropical and sub-tropical forests of Una and Nurpur in the west to dry alpine vegetation
of the Pin valley National Park in the north-east, Himachal Pradesh is the home of a wide variety
of mammals, birds, reptiles and avifauna. These include snow leopard, ghoral, musk deer (the
state animal) and monal (the state bird). Elephants and tigers, which were found to exist in large
numbers in the past are now almost extinct. With a view to intensify wildlife preservation and
management, the state Govt. has banned ‘hunting’ and has established a number of “National
Parks” and “Sanctuaries” which cover nearly eight percent of its geographical area. Some of the
famous National Parks Sanctuaries in the state are Great Himalayan National Park, Pin valley
National Park, Renuka Sanctuary, Simbalwara Sanctuary etc.
3.2.5 Population
Based on the 2011 census, the population of the state is 68.56 lakhs registering a growth of
about 12.81% over that of 2001 population. The density of the population for the state is 123
persons per sq. km as compared to 382 persons per sq. km. for whole of India. As per the 2011
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 3-Economic Scene of Himachal Pradesh
Indo Canadian Consultancy Services Ltd. 43 P-1335
census, the number of females per thousand males have gone up to 974 against the
corresponding all India figure of 940. The urban population in the state constitutes about 10.04
% of the total population
3.3 SOCIOLOGY
3.3.1 Education
Literacy rate in Himachal Pradesh according to 2011 census was 83.78% Male/female
differential in literacy were wide in the state. As against 90.53% literacy rate for males, it was
only 76.48% for females. The govt. has provided free hostel accommodation in remote &
backward areas to help spreading of education.
At present 77 degree colleges 7 Universities, 5 polytechnics, 2 Engineering colleges and 20
Industrial Training Institutes are functioning in the state for imparting technical education. A
National Institute of Technology at Hamirpur is also functioning in the state since 1986-87.
The State Government has also taken a major step to make girl education free for all levels of
education including technical and professional courses within the state. Himachal Pradesh has
11500 educational institutions at present as compared to only 500 at the time of independence.
3.3.2 Health and Family Welfare
Health & family welfare department in Himachal Pradesh is providing service such as public
health, health education, family welfare, and maternal and child healthcare through a network of
72 civil hospitals, 291 primary health centres, 181 allopathic dispensaries and 657 ayurvedic
dispensaries. As a result of various public health measures, the death rate, over the years, has
come down from 10.3 per thousand in 1983 to 8.6 per thousand in 1994 and diseases like
malaria and small pox have been completely eradicated.
3.4 ECONOMY
3.4.1 Transportation
The hill state of Himachal Pradesh lacks developed means of transport. Rugged terrain, hard
climatic conditions and its remote location have kept this area practically isolated since long.
Roads are the lifeline for the people of the state, as there are practically no other means of
transport. A very high priority, therefore, continues to be accorded to the programmes of road
construction. There existed 4586 kms of roads connecting various towns and villages.
As on date, the total length of railway routes in the state was 225 kms. There are two narrow
gauge railway lines connecting Shimla with Kalka (96 km) and Joginder Nagar with Pathankot
(113 km) and one 16 km broad guage railway line from Nangaldam to Una. The air services in
the state are also limited and seasonal.Airports namely S, Bhunter in Kullu, Jubbar Hati at
Shimla and Gaggal at Kangra were operational with a view to boost tourism in the state.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 3-Economic Scene of Himachal Pradesh
Indo Canadian Consultancy Services Ltd. 44 P-1335
3.4.2 Industrial Development
The state accounts for only 0.2 percent of the mining output of the country. Industries which are
mainly based on locally available raw materials like forests, horticulture produce and limestone
or those which require dust free environment like electronics & precision goods etc. can be
established. Inspite of availability of cheap electricity the state has remained backward in the
development of industries. The contribution of large scale and small scale industries to the State
Domestic Product is about 7% only. The main hurdles in the way of industrial growth of the
state have been shortage of capital and lack of transportation facilities etc.
In order to give impetus to the growth of industrial sector, a new industrial policy was adopted in
the seventies which provided incentives like cheap power, 25% subsidy and easier credit
facilities etc. for setting up of new industries. Allotment of land on 99 years lease at low rent,
exempting raw materials & finished goods from sales/purchase tax & Octroi for five years and
concession on freight charges for transport of raw materials are other distinguishing features of
the new industrial policy which has greatly helped in attracting entrepreneurs for establishing
industries in the state. Important industrial areas have been developed in Parwanoo,
Barotiwala, Baddi, Paonta Sahib, Nagrota & Bilaspur etc. The state presently has many large &
medium sized industries which are manufacturing items like tractors, granulated fertilizers, resin
and turpentine, vegetable ghee etc. Availability of electricity has also encouraged establishment
of cement & mini steel plants. A dozen medium size paper manufacturing units have also been
established. Tea, grown in Kangra and Mandi districts at an altitude of about 1000 to 1500 m
above sea level is providing employment to farmers. There are 1660 tea planters involved in
cultivating an area of 2000 hectares in the state. During 1994-95, about 800 tonnes of tea was
produced.
While the economic growth rate has risen sharply to 5% during 1994-95 from a low of 0.08% in
1992-93, investments continue to flow in and several new industrial projects both in the medium
and large scale sector have gone on stream. Moreover, many existing units located specially in
the industrial belt of Baddi, Barotiwala on the Shivalik Foothills and at Parwanoo are undergoing
their expansion cum modernisation programmes.
As many as 18 industrial projects in medium and large scale sector with investment of nearly Rs
1000 crores have begun production. Likewise, 1578 small scale units with an investment of Rs
110 crores have also gone on stream in the last two years. Another 109 projects in the medium
and large scale sector with an investment of Rs 5000 crores are under various stages of
implementation. Although the main sectors of investment are in the Pharmaceuticals, textiles
and knitwears, electronics and agro based industries, the state has also initialed MOUs with
private parties for setting up of 3 cement plants in the state involving an investment of nearly Rs
5000 crores.
At present, 22000 Small Scale industrial units having a total investment of Rs 280 crores, are
registered with the Industries department. These units provide employment opportunities to
about 80,000 persons. In addition, 140 large and medium scale projects are also functioning in
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 3-Economic Scene of Himachal Pradesh
Indo Canadian Consultancy Services Ltd. 45 P-1335
the state with an investment of Rs 530 crores. About 17000 persons have been provided
employment by these units.
3.4.3 Agriculture
The economy of the state is mainly based on agriculture. It provides direct employment to about
69 percent of the total work force. 8.44 lakh farmers operate 10.15 lakh hectares for agriculture
out of the total geographical area of 55.67 lakh hectares, as per the 2010-11 provisional
agricultural census. The agro-climatic conditions in the state are congenial for the production of
cash crops like potato, ginger and off-season vegetables. Potato is one of the most important
cash crops in the state on which the economy of the farmers is dependent, especially in Shimla
and Lahaul Spiti districts.
3.4.4 Horticulture
The varied agro-climatic conditions in the state are suitable for growing a wide range of fruit
crops. Due to higher productivity and income per unit area from fruit crops, horticulture is
playing a vital role in improving the socio-economic conditions of the rural population. To bring
about diversification in the horticulture industry, special efforts are being made to promote other
horticultural crops like olives, figs, hops, kiwifruit, strawberry etc. Efforts are also being made to
promote ancillary horticulture activities like mushroom production, bee keeping & flower
production etc. The important citrus fruits grown in the state are Kinnoo, Malta, Orange and
Galgal. The state won over 80 percent of prizes and Challenge shields awarded during the All
India 1993 Apple show, organised by the Ministry of Agriculture, Govt. of India at Madras on
28th and 29th Sept. 1993. Efforts have been made to introduce modern technology in orchard
management like drip irrgation system for economic utilization of available water in the orchards
and green house technology for increased and improved quality production of fruits, vegetables
and flower plants under protected cultivation system.
3.4.5 Irrigation
The state has irrigation potential of approximately 3.35 lakh hectares, out of which 50,000
hectares can be brought under irrigation through major and medium irrigation projects and the
balance can be provided irrigation through minor irrigation schemes.
3.4.6 Fisheries & Animal Husbandry
Himachal Pradesh is blessed with vast fishery resources in the network of rivers & sprawling
reservoirs, which harbor a wide array of temperate, sub-temperate and tropical fish species.
The state offers considerable potential for the development of fisheries.
The development programme of Animal Husbandry in the state includes :
Animal health and disease control
Cattle development
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 3-Economic Scene of Himachal Pradesh
Indo Canadian Consultancy Services Ltd. 46 P-1335
Sheep breeding and development of wool.
Poultry development
Feed and Fodder development
Veterinary Education.
At present 230 veterinary hospitals, 514 dispensaries and 89 outlying dispensaries are
functioning in the state to provide veterinary aid and prophylactic vaccination against various
contagious diseases.
3.4.7 Tourism
Himachal Pradesh has always had a mystical fascination for the Indian mind. It is visited by
over two lakh tourists every year. Its eternal snow, black woods, rippling springs, rhythmic
streams, roaring rivers, picturesque lakes, lush green valleys and meadows are irresistable
attractions. Besides the usual peace and relaxation of hill resorts, Himachal Pradesh provides
scope for adventure to the skiers, winter sportsmen, hikers & mountaineers. In addition,
thousands of devotees with religious fervour, visit various temples located in difficult terrains of
the state. Shimla, the capital city of the state and a hill station at an altitude of 7000 feet above
sea level, has remained the greatest attraction among the tourists. Himachal Pradesh boasts of
having a number of hill stations in the state including Shimla, Kufri, Chail, Kullu, Manali,
Dharamshala, Sundernagar etc.
Tourism industry has emerged as a major sector in the development of the State’s economy.
While the Private Sector has been roped in for development of infrastructure, pilgrims and
heritage tourism is being given priority. Adventure tourism is being developed by encouraging
mountaineering, skiing and heli skiing, trekking and water and winter sports.
Ten helipads have been constructed in far flung areas of the state and air strips at Banikhet in
Chamba district and Rangrik in Spiti districts are also being constructed. The airport at Bhunter
in Kullu is also being strengthened.
Tourism has the potential to be a major industry in Himachal Pradesh where there is
considerable scope for cashing in on the boundless natural attractions. Realising this, the state
govt. has declared tourism as an industry. This has also helped in the development of local
cottage industry and tiny industrial sector famous for shawls, caps, jewellery, wood craft and
hosts of other handicrafts. Further as a result of generous subsidies and loans, the hotel
industry has made considerable progress at important tourist resorts.
3.5 ENERGY
3.5.1 Energy Potential
Electric energy has a vital and significant role to play in the economy of any state. In fact
requirement of power and its availability have been recognised as the surest index of a country’s
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 3-Economic Scene of Himachal Pradesh
Indo Canadian Consultancy Services Ltd. 47 P-1335
overall economic growth as it is one of the basic inputs for industrial as well as agricultural
development. Himachal Pradesh has a vast hydro potential. As per hydro-electric potential re-
assessment studies carried out by HPSEB, it has been estimated that about 20787 MW of hydel
power potential can be exploited in the state by constructing various major, medium & small
hydel projects on the five river basins. Out of the above estimated potential, about 7950 MW has
already been developed and another 4062 MW is presently under different stages of
development.
3.5.2 Energy Demand
The power supply position in the state during the last few years is given in the table below:
Energy Surplus (+)/Deficit(-)% Peak Surplus (+)/Deficit(-)%
2001-2002
(End of 9
th
Plan)
2006-2007
(End of 10
th
Plan)
2011-12 2001-2002
(End of 9
th
Plan)
2006-2007
(End of
10
th
Plan)
2011-12
-2.6 -2.7 -2.5 -0.0 -0.0 -7.1
The energy requirement of the state increased from 795.2 Gwh in 1988-89 to 8161Mkwh in
2011. The corresponding requirement of energy in the Northern Region is 276121 Mkwh.
3.5.3 Hydro Power Development
Realising the importance of development of the huge hydel potential in the overall development
of the state, hydel power development has been accorded top priority by the govt. from the sixth
plan onwards. The installed generating capacity of hydro plants in the state sector has risen
from about 112 MW in 1980-81 to about 1397 MW in March, 2012.
In the field of rural electrification, the state has attained remarkable achievements. Despite
being a late entrant in the field of rural electrification and located in difficult terrain, the state has
been able to electrify all of its 16,807 inhabitated villages.
The economy of the Himachal Pradesh is, predominantly dependent on agricultural and allied
sectors which contribute nearly 40% to the state domestic product and provide direct
employment to about 69% of the population. The state government has provided numerous
incentives, which have given impetus to the industrial growth in the state. The electric power,
being a vital and essential infrastructure has a significant role to play in economic development
and upliftment of the state. Realising the importance of power in the overall development of the
state, and taking advantage of the Central Govt’s decision to allow participation of private sector
for execution of power projects, the State Govt. has invited entrepreneurs and has signed MOUs
with them for development/exploitation of hydel potential in the state.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 3-Economic Scene of Himachal Pradesh
Indo Canadian Consultancy Services Ltd. 48 P-1335
BHEP-I is another such project, proposed to be executed by Bharmour Hydro Projects Pvt ltd
(BHPPL). This project would afford power benefits of 24 MW and annual energy benefits to the
extent of 115.36 Gwh. The project would, therefore, meet the growing requirement of Himachal
Pradesh and surplus energy will be fed to the Northern grid.
3.5.4 Transmission and Distribution System
The need for strengthening the transmission and distribution system in the state is being felt by
the government for the last few years in order to ensure uninterrupted power supply at proper
voltage to the consumers and also for transmission of power from new projects. However,
because of inadequate funds the ongoing transmission and distribution schemes could not be
completed and work on new schemes could not be started. Of late, construction of a number of
132 KV transmission Line/substations have been undertaken with the assistance of World Bank,
which approved a loan amounting to 43 million dollars for the purpose.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 4-Project Summary
Indo Canadian Consultancy Services Ltd. 49 P-1335
4. PROJECT SUMMARY
4.1 GENERAL
Bharmour Hydroelectric Project Stage-I (BHEP-I) located in Chamba district of Himachal
Pradesh, is a run-of-river type development proposed to harness the Hydel potential of Budhil
Nallah.
The project envisages construction of an diversion structure comprises barrage with four
numbers of spill way bays and one number of undersluice bay of each size 5.5 m (W) X 8.5 m
(H) on the Budhil nallah near Bharmour town for diversion of a design discharge of 29.50 m3/s,
through an intake and two surface desanding arrangement into a 2.63 km long water conductor
system. The water conductor system comprises of headrace tunnel (HRT) (2485.00 m) having
D-shape of finished size 3.6 m (W) X 3.6 m (H) and an open to sky surge shaft. The initial
stretch of about 8.5 m of main pressure shaft from the exit of surge shaft is horizontal with centre
line at El.1806.00 m. After the horizontal portion 90o bend is provided to make it vertical
underground pressure shaft of length 90.0 m upto the lower vertical bend. The underground
pressure shaft continues horizontally upto the proposed location of trifurcation point for a length
of about 24.50 m. The pressure shaft is trifurcated into three branches of each 1.65 m dia & 21.0
m long feed water to each Horizontal Francis Turbine of 8.00 MW housed into surface power
house. Rated Net head of 93.0 m is utilised to generate 24 MW (3 X 8.0 MW) of power.
Harsar I (32 MW), Harsar II (20 MW), Harsar III (Chobia) (18 MW), Bharmour I (24 MW) &
Bharmour II (21 MW) HEP’s are located downstream of Kugti and upstream of Budhil HEP.
These five projects are being developed as run of the river projects on fast track. Accordingly,
composite power evacuation scheme on 132 & 220 kV for these HEP’s is proposed considering
15% overload and simultaneous operation of all Projects. As per suggestion of CEA, double
circuit line is recommended for medium and large projects. Considering small capacities of
Harsar & Bharmour HEPs and to optimise the project costs, 132 kV Double Circuit Ring Main
Scheme & 220 kV Single Circuit Transmission Line System has been proposed.
4.2 SALIENT FEATURES
The salient features of the Project are indicated below:
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 4-Project Summary
Indo Canadian Consultancy Services Ltd. 50 P-1335
SALIENT FEATURES
1. PLANT
Type : Run-of-River
Capacity : 24.0 MW
Gross Head : 99.50 m
Design Discharge : 29.50 m3/s
Discharge at 15% Over Load on Rated Capacity
: 34.74 m3/s
2. LOCATION
Longitude : 76o 32' 07" to 76o 35' 44"
Latitude : 32o 28' 42" to 32o 28' 36"
State : Himachal Pradesh
District : Chamba
Stream : Budhil, a tributary of Ravi river
Vicinity : Near Bharmour Town
3. HYDROLOGY
Catchment area at diversion : 471 km2
50 year Return Period Flood : 2100 m3/s
100 year Return Period Flood : 2315 m3/s
10-Dily Average Discharge with 90%
Dependability : 7.02 m3/s
10-Daily Average Discharge with 75%
Dependability : 9.08 m3/s
10-Daily Average Discharge with 50%
Dependability : 14.58 m3/s
Discharge for Ecological & Environmental
Release : 0.64 m3/s
4. HEAD WORKS
a. DIVERSION STRUCTURE
Type : Barrage
Maximum Flood Level : El. 1843.50 m
Average River Bed Level at Barrage Axis : El. 1827.00 m
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 4-Project Summary
Indo Canadian Consultancy Services Ltd. 51 P-1335
FRL : El. 1835.50 m
Crest Level of Spillway Bays & Under-sluice
bay : El. 1827.00 m
No. of spill way bays : 4
No. of undersluice bays : 1
Size of Spill Way Bays each : 5.5 m (W) x 8.5 m (H)
Size of undersluice Bay : 5.5 m (W) x 8.5 m (H)
Thickness of Pier & Divide Wall : 2.0 m
Total Length of Barrage between Abutments : 37.5 m
Type of gates : Radial Gates
Energy Dissipation System : Stilling Basin
b. INTAKE STRUCTURE
Trash Rack : 2 No. Vertical, 6.0 m (W) x 5.0 m (H)
Type :
Rectangular, Bell mouth entrance type
Intake Gate :
2 No. vertical lift gate, 3.0 m (W) x 4.0 m (H)
Design Discharge :
35.40 cumec (29.50 + 20% Silt Flushing
Discharge)
c. DESILTING ARRANGEMENT
Type :
Surface Desilting Chambers
No. & Size of each Desilting Chamber :
2 Nos., each 80.0 m (L) x 10.0 m (W) x 11.5
m (effective depth, H)
Particle size to be Excluded :
0.20 mm and above
Design Discharge :
35.40 m3/s (including 20% Flushing
discharge)
Flow Through Velocity :
0.18 m/s
Settling Velocity :
0.024 m/sec
Valve for Flushing Conduit :
1200 mm
Silt Flushing Pipe :
1200 mm Ø Circular & 30 m length
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 4-Project Summary
Indo Canadian Consultancy Services Ltd. 52 P-1335
d. COLLECTION POOL AFTER DESILTING BASIN
Invert Level :
El. 1823.00
Size of Collection Pool :
21.0 m (L) x 12.0 m (W) x 13.2 m (H)
MDDL :
El. 1830.20 m
FSL :
El. 1835.00 m
5. HEAD RACE TUNNEL
Type and Size :Concrete Lined, D – Shaped, 3.6 m Dia
Finished.
Velocity : 2.52 m/s
Length : 2485 m
Design discharge : 29.50 cumec.
Average Slope of Tunnel : 1 in 132
6. ADITS
Adit-I (for HRT Construction) : D-Shaped, 4.0 m dia Finished & 60 m long
Adit-II (for HRT Construction) : D-Shaped, 4.0 m dia Finished & 115 m long
Adit-III (To Bottom of Surge Shaft) : D-Shaped, 4.0 m dia Finished & 85 m long
Adit-IV (To Penstock Trifurcation) : D-Shaped, 4.0 m dia Finished & 64 m long
7. SURGE SHAFT
Type : Restricted Orifice
Size of Surge Tank : 10.0 m Ø Circular & 59.80 m Height
Size of Orifice : 1.8 m Ø Circular Orifice at Bottom
Invert Level of Surge Tank : El. 1809.30 m
Top Level of Surge Tank : El. 1864.00 m
Max. Upsurge Level : El. 1856.15 m
Min. Down Surge Level : El. 1816.88 m
8. PRESSURE SHAFT
Type : Underground
Size Main :1 No. 2.8 m dia, 33.0 m long Horizontal &
90.0 m long vertical pressure shaft
Branches 3 nos., 1.65 m dia, 21 m each (average
length)
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 4-Project Summary
Indo Canadian Consultancy Services Ltd. 53 P-1335
Velocity in Main : 4.79 m/s
Velocity in Branch 4.60 m/s
Type & thickness of steel liner : SAILMA 350, 12 mm to 24 mm thk.
9. POWER HOUSE
Type : Surface
Installed Capacity : 24.0 MW (3 x 8.0 MW)
Size of Power House including Service Bay : 56.0 m (L) x 15.0 m (W) x 22.0 m (H)
Size of Control Room : 56.0 m (L) x 6.00 m (W) x 4.50 m (H)
Service bay Level : El. 1737.00 m
Gross Head 99.50 m (1835.50-1736.00)
Total Head loss (on rated discharge = 29.5
m3/s) : 6.50 m
Rated Net Head : 93.0 m (99.50-6.50)
Maximum Net Head : 100.57 m (1835.5-1734.15-0.78)
Minimum Net Head : 90.74 m (1835.50-1736.30-8.46)
C/L of Turbine : 1733.40 m
Crane beam level : 1745.00 m
Normal TWL : 1736.00 m
Draft Tube Gates : 3 No. vertical lift gate 2.4 m x 2.1 m
9. TAIL RACE CHANNEL
Tail Pool :3 nos, 2.4 m wide draft tubes merges into
one common tail pool of Size 4.0 m Wide
10. INTAKE POOL FOR BHARMOUR STAGE-II HEP
Size of Intake Pool :24.05 (L) x 15.0 (W) x Depth Varies from
2.15 m to 11.50 m
FSL : El. 1735.50 m
MDDL : El. 1733.80 m
11. TURBINES
No. & Type : 3 Nos., Horizontal Francis
Rated Power : 8.0 MW of Each Unit
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 4-Project Summary
Indo Canadian Consultancy Services Ltd. 54 P-1335
Overload capacity : 15 %
Rated Net Head : 93.00 m
Design Discharge : 9.83 cumec. Of Each Unit
Speed : 428.6 RPM
12. MAIN INLET VALVE
Type : Butterfly Valve
Diameter : 1500mm
Design Head : 132 m
Location : Power House Cavern
13. GENERATOR
Type :Horizontal Shaft, Salient pole synchronous
generator
Number : 3
Rated Capacity : 3 X 8.0 MW
Overload Capacity : 15 % COL
Synchronize Speed : 428.6 rpm
14. SWITCH YARD
Type : Surface Switch Yard
Area : 75.0 m X 35 .0 m
15. TRANSMISSION LINE
132 kV D/C Harsar I - Bharmour Pooling
Station Transmission Line (Ring Main
Scheme)
: 10.80 km
220 kV S/C from Bharmour Pooling
substation near Budhil dam (on left bank D/s
of Budhil dam) to interconnecting point with
existing 220 kV line near Budhil PH
: 8.00 km
220 kV S/C Stringing on Connecting Point-
Chamera III Transmission Line : 20 km
16. ANNUAL ENERGY CORRESPONDING TO 100% PLANT AVAILABILITY
50% Dependable Year : 119.93 Million kWh
75% Dependable Year : 117.14 Million kWh
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 4-Project Summary
Indo Canadian Consultancy Services Ltd. 55 P-1335
90% Dependable Year : 102.83 Million kWh
39 Years – Average Energy : 122.77 Million kWh
17. COST ESTIMATE
Bharmour Stage-I HEP (BHEP-I)
Civil Works : Rs.134.11 Crores
Electro-Mechanical (E&M Works) : Rs. 44.47 Crores
Transmission and Distribution (T&D) Works : Rs-12.75 Crores
Pre Operative Works : Rs. 17.42 Crores
Total Cost of Project (Excluding
Transmission Line, IDC, FC etc.) : Rs.196.00 Crores
Total Cost of Project including Transmission
Line (Excluding IDC, FC etc.) : Rs.208.75 Crores
Bharmour Stage-II HEP (BHEP-II)
Civil Works : Rs.73.94 Crores
Electro-Mechanical (E&M Works) : Rs. 43.06 Crores
Transmission and Distribution (T&D) Works : Rs.11.15 Crores
Pre Operative Works : Rs. 10.12 Crores
Total Cost of Project (Excluding
Transmission Line, IDC, FC etc.) : Rs.127.13 Crores
Total Cost of Project including Transmission
Line (Excluding IDC, FC etc.) : Rs.138.28 Crores
Combined Cost of BHEP-I & BHEP-II (Excluding Transmission Line)
Civil Works : Rs.208.05 Crores
Electro-Mechanical (E&M Works) : Rs. 87.53 Crores
Pre Operative Works : Rs. 27.54 Crores
Interest During Construction (IDC) : Rs. 35.91 Crores
Escalation : Rs. 16.49 Crores
Fund management Expenses : Rs. 2.76 Crores
CAT : Rs. 9.46 Crores
LADA : Rs. 5.90 Crores
Total Combined Cost :
Rs. 393.64 Crores
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 4-Project Summary
Indo Canadian Consultancy Services Ltd. 56 P-1335
Combined Cost of BHEP-I & BHEP-II (Including Transmission Line)
Civil Works : Rs.208.05 Crores
Electro-Mechanical (E&M Works) : Rs. 87.53 Crores
Pre Operative Works : Rs. 27.54 Crores
Transmission and Distribution (T&D) Works : Rs. 23.90 Crores
Interest During Construction (IDC) : Rs. 38.12 Crores
Escalation : Rs. 17.24 Crores
Fund management Expenses : Rs2.95 Crores
CAT : Rs. 10.13 Crores
LADA : Rs. 6.33 Crores
Total Combined Cost :
Rs. 421.80 Crores
18. TARIFF DETAILS (Excluding Transmission Line)
1st Year Tariff : Rs. 4.79
Levelised Tariff per KWh : Rs. 4.36
19. TARIFF DETAILS (Including Transmission Line)
1st Year Tariff per KWh : Rs. 5.13
Levelised Tariff per KWh : Rs. 4.68
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 5-Survey & Investigation
Indo Canadian Consultancy Services Ltd. 57 P-1335
5. SURVEY & INVESTIGATION
5.1 GENERAL
The proposed Bharmour-I Hydro Electric Project is located on Budhil Nallah near Bharmour
town situated at an approximate distance of 95 km North-east from the district headquarters at
Chamba town in Himachal Pradesh. The project area is covered in Survey of India Toposheet
No: 52 D/11. The details of field activities related to Topographical survey, hydrological
measurements and Geotechnical Investigation at the project area is presented in this chapter
5.2 TOPOGRAPHICAL INVESTIGATIONS
The topographical survey for the entire project area covering the diversion site, water conductor
system, and power house area was carried out during the period October 2013 – December
2013.
The scope of the survey included:
Topographic survey & mapping of Diversion works
Topographic survey & mapping of water conductor system
Topographic survey and mapping of Surge Shaft area.
Topographic survey and mapping of the Powerhouse& Switchyard
Bathymetric sections of Budhil Nallah at Barrage site and Powerhouse site
Close circuit traversing of all control points
Establishment of a suitable contour grid for the entire project survey work
Plotting the maps as per the established coordinate system and grid size
Preparation of all maps in AUTOCAD format
As a prelude to the surveys, vertical control was established starting from listed Survey of India
control point and carrying the control to power house, penstock, head race tunnel and diversion
site areas. The traverse was run using Total Station Machine. The control traverse was closed
on the starting control point and the observed error was insignificant thereby, confirming the high
quality of the control work.
The total area surveyed at the Bharmour Stage-I diversion site measured 0.23 Sq. Km. Direct
contouring containing method by plane table and level was adopted for the survey. The survey
area covered distances of 500 meters both upstream and downstream of the diversion area.
The project components covered in the area are BHEP-I, intake, desilting basin. Contour plans
were drawn to a scale of 1:500 with contour interval of 2 meters.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 5-Survey & Investigation
Indo Canadian Consultancy Services Ltd. 58 P-1335
The survey along the BHEP-I head race tunnel covered a strip of 150 meters (75 m on either
side of the proposed alignment) for the 3000 metres long tunnel. The survey plan has been
drawn to a scale of 1:500 with contour interval of 2 meters.
Topographic survey along the proposed underground pressure shaft alignment covered a strip
of 150 meters (75 meters on either side of the alignment). The survey plan covering an area of
0.1 square kms. has been drawn to a scale of 1:500 with contour interval of 2 meters. The total
area surveyed at surge shaft site is 0.05 sq kms. Contour plans were drawn to a scale of 1:500
with contour interval of 2 meters.
Topographic survey at the power house area spread over 0.05 sq. kms. covered the power
house, switchyard, plant area, dumping area, workshop, stores, offices and the residential
complex. The area plan has been drawn to a scale of 1:500 with a contour interval of 2 meters.
Survey movements comprising 10 nos. ‘B’ Type bench marks and 20 Nos. reference pillars were
established at intake location at the two diversion barrage/weir sites, along the head race tunnel
and pressure shaft alignment, surge shaft, power house complex and tail race channel. These
movements have been shown on the respective survey sheets.
The various survey drawings mentioned above have been used for geomapping of the project
components.The drawings also formed the basis for planning the layout of structures and design
optimization studies.
5.3 GEOTECHNICAL INVESTIGATION
The geotechnical investigations for the project have been taken up and detailed geological
mapping for the project area has been carried out for the project on 1:5000 scale and is
presented in Chapter.7 - Geology.
5.3.1 Field Investigations
Detailed Field and laboratory investigations shall be carried out during construction stage for
confirming findings of detailed geological mapping and for providing inputs for civil design and
project costing.
5.3.2 Sub-surface Exploration
Subsurface exploration is carried out through exploratory pits. The locations of the pits have
been marked on the investigation plan indicated in Chapter.7 - Geology.
The geo-technical investigation and exploration to be carried out by Bharmour Hydro Projects
Pvt. Ltd. covered the following:
i) Drilling, testing and geological logging at the following sites:
Desilting Basin site -1 Bore holes -20 meters deep
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 5-Survey & Investigation
Indo Canadian Consultancy Services Ltd. 59 P-1335
Head Race Tunnel - 4 Bore holes -20 meters deep each
Power house site -1 Bore hole -200 meter deep
ii) Geological mapping & photo interpretation at the following sites:
BHEP-I Diversion site
BHEP-I Tunnel intake & outlet
Head Race Tunnel
Surge Shaft
Pressure shaft
Power house area
Tail race channel
iii) Geophysical investigations at:
Diversion site
Head race tunnel
Surge shaft
Pressure shaft
Powerhouse
Tail race channel
5.3.3 Construction Materials
Two sets of samples each from the identified quarry sites should be tested for suitability of the
rock for its use as coarse aggregate. The same is proposed to be crushed and used as fine
aggregate. The laboratory tests to be carried out on aggregate are listed below.
Specific Gravity
Flakiness/ Elongation Index
Soundness
Aggregate Impact Value
Aggregate Crushing Value
Aggregate Abrasion Value (Los Angeles)
Alkali-Aggregate Reactivity (Chemical Method)
Alkali-Aggregate Reactivity (Mortar Bar Method) at one temperature regime
Alkali-Aggregate Reactivity (Mortar Bar) by ASTM method 1260 C for both
Petrography (including modal analysis for strained quartz)
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 5-Survey & Investigation
Indo Canadian Consultancy Services Ltd. 60 P-1335
The report and results of field investigations are indicated in Chapter 7 of Geology.
5.4 HYDROLOGICAL INVESTIGATIONS
The catchment of Budhil Nallah is very rugged, hilly and lies between elevation range of 4600 m
to 1387 m. Catchment area at the proposed BHEP-I diversion site is 471 sq. km. The catchment
receives heavy rainfall during monsoon months i.e. from June to September. Whereas, rainfall is
very small during winter months. Heavy to moderate snowfall occurs in the entire Bharmour
valley, during winter months. There are twelve raingauge station in the catchment area of Ravi
river. The normal annual rainfall in millimeters at all these stations for the period of 1960-1994
has been collected from Director of Land Records, Simla (HP).
The Runoff data of Budhil Nallah is available for sufficient period near Budhil HEP at Thalla
(1.6.1972 to 31.5.2011) The discharge data of this site has been used to develop co-relation and
transfer the same to diversion site of Bharmour Hydro-electric project Stage-I for carrying out
hydrological studies.
5.5 PROPERTY SURVEY
Virtually, population requiring rehabilitation and resettlement measures is negligible. The above
aspects have been covered in detail in chapter.15 - Environmental Aspects.
5.6 COMMUNICATION SURVEY
The proposed surface power house site is located on the right bank of Budhil nallah near village
Nangli. A road leading to the surge shaft area, head race tunnel, adits & power house has been
proposed bifurcating at different suitable locations from existing HPPWD road.
Approach roads to all the proposed quarry & muck dumping sites would be extended from the
existing Bharmour-Harsar road, at different suitable locations. The diversion barrage and
desilting tank area would be approached by proposing a bifurcation from existing Bharmour-
Harsar HPPWD Road.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 61 P-1335
6. HYDROLOGY
6.1 INTRODUCTION
The hydrology study for river basin involves the estimation of water flow, its time distribution i.e.
time of occurrence and frequency of occurrence and quantity of water in the river. This study is
an integral part of initial planning for a Hydro-Electric Project. Availability of reliable discharge
data for a period of 10 years or more is desirable for hydrological study for small hydro power
projects. Estimation of discharge availability and flood discharges in any catchment is essential
input for project planning and for design of structures such as weir, dam, barrage, desanding,
spillway, tunnel, surge shaft, penstock etc.
The hydrological study for planning and design of Hydroelectric Project consists of three main
components:-
Water Availability Studies
Design Flood Studies
Sedimentation studies
This chapter describes the hydrological study undertaken at intake location for Bharmour stage-I
HEP located on Budhil nallah.
6.2 BASIN CHARECTARISTICS
Ravi is major river of the Indus Basin. It originates from Bara Bangahal branch of the Dhaula-
Dhar range in the Himalayas at elevation of 4229 m. It consists of snow-covered mountains
ranging from 3050 m to 5800 m elevation above mean sea level. The main tributaries are
Kalihan, Budhil, Tundah, Suil & Sewa and these contributes to most of its discharge. The total
length of the River Ravi in India is about 720 kms. The river flows in a Northwesterly direction
for most of its course, rises in Baira-Banso and continues through Trehla and Chanota to Ulans,
where it is joined by two of its major tributaries in the head reaches viz. the Budhil and Tundah. It
finally leaves the territory of Himachal Pradesh near Mihl.
6.3 BUDHIL NALLAH AND ITS CATCHMENT
The Bharmour-I Hydro-Electric project (BHEP-I), is a run-of-the river scheme, proposed on
Budhil Nallah in Chamba District of Himachal Pradesh, which is a tributary of Ravi river. It
originates from the slopes of the mid Himalayas near Kugti pass at an elevation of 5300 m and
joins the Ravi river at an elevation of 1377 m near village Kharamukh in Chamba district. The
total length of Nallah is about 33 Km from its origin to the weir site of BHEP-I. It is joined by
several nallahs on its course; main nallahs that contributes to its runoff are Chalatu, Bhujal,
Thansari and Chobia nallahs. The elevation in the snow zone ranges from 6000 m to 4000 m.
The Nallah flows in northwest direction till its confluence with Ravi River.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 62 P-1335
The project envisages construction of a gated barrage with one no. of under-sluice bays on
Budhil Nallah and diverted water shall be carried through an underground water conductor
system followed by underground penstock to surface power house located on right bank of
Budhil nallah.
The head works of the project components are located near longitude 76 32' 7" to 76 35' 44"
and latitude 32 28' 42" to 32 28' 36". The location of the project is shown in Fig.6.1. The total
catchment area at proposed diversion structure near village Sandi is 471 km2 out of which 261
km2 is covered under permanent snow above El. 4000 m. The entire catchment comprises of
mountainous terrain with steep hill slopes and is very thinly populated. The total fall in Nallah
from its origin to diversion site is about 3480 m with very steep gradient in upper reaches. Its
average slope from its origin to proposed diversion site is about 1 in 9.5.
Figure-6.1: Location Map of Project
Figure-6.1 Location of the Project
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 63 P-1335
6.4 DESIGN REQUIREMENT
BHEP-I is categorised as a small hydro electric scheme as the project capacity is under 25 MW.
The project is proposed as a pure Run of the river scheme without any storage for peaking
power generation. The dependable flows available to the project can be calculated using direct
or indirect methods. The direct method involves the measurement of discharges at Intake over a
period of time whereas the indirect method involves calculation of discharges at the proposed
Intake location by transforming the measured discharges in the same catchment or nearby
catchment using mathematical techniques.These technique involves use of catchment area,
rainfall data, etc.
The discharge measurement of Budhil nallah at BHEP-I intake site is not available and hence
the various types of data available for assessing the discharge pattern have been collected in
the same basin and are summarized below:
6.5 WATER AVAILABLE STUDIES
6.5.1 Data Availability
Stream flow record for about 34 years is available at diversion site for Budhil HEP (Catchment
area 524 km2) located on Budhil river near Thalla about 7 km downstream of proposed diversion
structure of BHEP-I at Sandi Village. The catchment area upto the diversion site of BHEP-I is
about 471 km2. Discharge data for about 14 years is available at diversion site for proposed
Bajoli Holi HEP located on Ravi River (Catchment Area = 902 km2 , Snow fed Area = 372 km2).
Budhil River joins Ravi River from right bank about 25 km downstream of diversion site of Bajoli
Holi HEP. Location of proposed BHEP-I diversion site on Budhil nallah and gauge and discharge
site on Budhil River is shown in Fig. 6.2. Table-6.1 shows the Discharge data availability which
has been utilized to determine the flow series at proposed diversion site of project.
Table- 6.1: Discharge data availability
Name of Gauge
and Discharge
observation site
River Distance from
Diversion Site
of BHEP-I
Catchment
Area
Period of
availability
Name of Discharge
observing agency
Thalla Budhil 7 km D/S 524 km2 June, 1972 to August, 1996
Flow Series as Cleared by CWC
Thalla Budhil 7 km D/S 524 km2
June, 1996 to August, 2002 & June, 2007 to August, 2011
HPSEB and Budhil HEP Project
Authority
Bajoli Holi HEP Diversion site
Ravi - 902 km2 June, 1997 to August, 2010
HPSEB and Bajoli Holi HEP Project
Authority
The 10-daily average discharge data at Thalla & Bajoli Holi HEP Diversion site is presented in
Annexure-6.1 and Annexure-6.2 respectively.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 64 P-1335
Figure- 6.2: Catchment Area Plan of Budhil Nallah
6.5.2 Climate
There is no temperature recording station inside the catchment, while some record is available
at Chamba, situated about 76 kms downstream from the proposed diversion site. The mean
daily maximum/minimum temperature in degrees centigrade at Chamba is given in Table 6.2.
The relative humidity in the area is generally high in monsoon season, being over 80%. In the
post monsoon and winter seasons, the humidity is less. The winter months are from December
to February. The lowest temperature in the region is recorded in the months of January. The
highest temperature is recorded in the month of June and July.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 65 P-1335
Table- 6.2: Mean Daily Maximum/minimum Temperature at Chamba
Month Mean Daily Max.
Temperature in ºC
Mean Daily Min.
Temperature in ºC
January 15.20 5.20
February 16.10 5.90
March 22.30 10.60
April 28.30 14.60
August 32.51 17.80
June 30.40 22.00
July 30.40 22.00
August 28.80 21.20
September 29.10 18.10
October 27.10 12.60
November 22.50 8.50
December 28.30 5.90 * Source: HPSEB DRR – Budhil HE Project, 2003
6.5.3 Precipitation
The seasonal system of the weather and vertical zoning are the two important characteristics of
Himachal Pradesh. There is great diversification in climate condition of state mainly due to large
variation in altitude (450 m to 6500 m) and presence of imposing main Himalayan mountain wall.
It varies from hot and sub humid tropical in Southern low tracts in temperature, cold alpine and
glacier in Northern and Eastern high mountain ranges. The climate of Lahaul Spiti and Kinnaur
is semi-arid high land type, whereas Kangra, Una, Hamirpur and part of Solan district are less
cold and have a severe hot weather. The tracts line close to the plains of Punjab and Haryana
are the hottest where mercury sours to about 40 ºC. On the other hand Lahual Spiti and Pooh
are the coldest where temperature falls 30 ºC below the freezing point during winter. The rainfall
in state varies from a minimum of 50 mm (in Spiti) to a maximum of 3400 mm in Dharmshala.
Ten rain gauge stations are established in the catchment of Ravi River. The normal annual
rainfall and annual rainfall recorded in millimeters at all these stations for the period 1961 to
1989 is shown in Annexure-6.3.
The catchment area of BHEP-I receives rainfall both during the winter season from November to
March and from the southwest monsoon in the months of July to September. The winter
precipitation in the basin is quite significant as the catchment lies along the track of the western
disturbances advancing from Iraq, Afghanistan and West Pakistan. During South-West monsoon
also, the catchment receives widespread precipitation due to the following weather synoptic
situation:
Extension of the southwest monsoon current in this region.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 66 P-1335
Movement of monsoons depression or low-pressure system in the neighborhood of the
catchment.
Shifting of the axis of the monsoon towards the catchment area.
Northwestern movement and subsequent dissipation of monsoon depression over the
adjoining foothills.
The orientation of the catchment with respect to the water bearing winds have significant effect
on rainfall. From the available rainfall record the average heaviest monthly rainfall of 2050 mm
has been recorded at Bhandal in March 1992 and average lowest monthly rainfall of 0.1 mm has
been recorded in October, 1974 at Killar. Rainfall pattern observed in this region is uniform
assuring perennial supply of water for hydro-electric generation.
6.5.4 Discharge Data of Budhil River
The discharge data at Budhil HEP diversion site near Thalla is available for the period of 1972 to
2002 & 2007-2011 (about 34 years). The discharge data for the period of 2002 to 2007 (5 years)
is not available. The average annual runoff of Budhil nallah for the two data sets is calculated as
1372.90 mm and 1492.42 mm respectively (refer Annexure-6.4).
Average annual rainfall of 2250 mm for Budhil nallah catchment has been estimated from sub-
zone ‘7’ report for western Himalayas Isohyetal map. The average annual snowfall has been
reported to be 175.0 mm and water equivalent has been considered to be 175 mm as indicated
in Table 6.3.
Table- 6.3: Statistical Characteristics of Budhil nallah Discharge Data
Description Discharge Data
Set-I
Discharge Data
Set-II
Average
Availability Period 1972-2002 2007-2011 1972-2011
Annual Average Run-off (mm) 1372.90 1492.42 1386.96
Annual Average Rainfall (mm) 2250.00 2250.00 2250.00
Annual snow water equivalent(mm) 175.00 175.00 175.00
Total annual average Precipitation (mm) 2425.00 2425.00 2425.00
Runoff factor = runoff /Total annual average precipitation
0.57 0.62 0.57
After integrating both discharge data, the Annual average runoff is 1386.96 mm and Annual
precipitation is 2425 mm. Runoff factor has been estimated for entire available annual discharge
(year 1972-2002 and 2007-11).
It is observed that the two set of discharge data are consistent with Annual average precipitation.
57.02425
96.1386ionPrecipitat Average Annual Total
off-Run factor off-Run
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 67 P-1335
6.5.5 Statistical Charectaristics of Two Sets of Discharge Data at Budhil Nallah
The flow data for Budhil River is available for the period of 1972 to 2002 and in January month
of 2003 site was closed. Subsequently, site had opened in year 2007 and discharge data is
available for the period of 2007 to 2011. The statistical characteristics of two sets of discharge
data is indicated in Table-6.4.
Table- 6.4: Comparative Study of Statistical Characteristics of
Two sets of Discharge Data
Description Discharge Data
(1972-2002) Set-I
Discharge Data
(2007-2011) Set-II
Mean Run-off (mm) 1372.90 1492.42
Standard Deviation 282.40 277.54
Figure-6.3: 10-Daily mean discharges pattern of Budhil River (1972-2002) and (2007-2011)
A graph showing 10-Daily mean discharges pattern of Budhil River at Thalla for the period 1972-
2002, and period 2007-2011 is shown in Figure-6.3. It is interpreted from the graph that the
pattern of flow for the two data sets is consistent with each other.
6.5.6 Development of Water Availability Series (Yield Series)
The observed discharge of Budhil river is available for the period of 1972 to 2002 and 2007 to
2011. To fill the gap in flow data in Budhil River for year 2002 -2007 (about 5 years), a
regression analysis has been carried out between the concurrent period flow data of Budhil
River for the years (1997-2002 and 2007-2011) and flow series for Ravi river having the same
catchment characteristics at diversion site of Bajoli Holi HEP.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 68 P-1335
Co-relation equation is developed between flow in Budhil River and Ravi River for the period
1997-2002 and 2007-2011 and co-relation curve is plotted and is shownin Figure-6.4.
Based on the co-relation studies between the concurrent period discharges, a regression
equation (y = 0.263*x + 8.451) is obtained. The co-relation study indicates a coefficient of
correlation ‘R’ of 0.84 between the two flow series. It is therefore interpreted that the flow data of
Budhil has a very good degree of co-relation with the flow series of Ravi River. Based on this
correlation equation, the gaps in flow series at Budhil River for the period 2002-2007 have been
filled and a long term flow series at G & D site near Thalla of Budhil River is derived for the
period 1972-2011. The long term flow series for Budhil River at G & D Site near Thalla is
presented in Annexure-6.5. The flow series at BHEP-I intake site has been transposed on the
basis of catchment area ratio of 0.935 and is presented in Annexure-6.6 (based on hydrological
year June - August).
Figure- 6.4: Correlation between Budhil & Ravi River
The long term series developed on the basis of Observed & regression analysis is available for a
period of 39 hydrological years. The same 39 years data has been used for the estimation of
dependable year and for further analysis is presented in Annexure-6.6.
6.5.7 Dependable Flows
The 50%, 75%, and 90% dependable year flow series is obtained from the 39 year flow series
for the period from 1972-73 to 2010-11 as presented in Table-6.5.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 69 P-1335
Table- 6.5: Calculation of Annual Dependability (1972-73 to 2010-11)
Rank Year Inflow
(Mm
3
)
Weibull's
Distribution
m/(n+1)
Dependability
(in %)
1 1975-76 951.53 0.03 2 1977-78 908.06 0.05 3 1978-79 905.00 0.08 4 2010-11 824.87 0.10 5 1976-77 823.77 0.13 6 2009-10 763.31 0.15 7 1973-74 732.80 0.18 8 2005-06 730.70 0.20 9 1972-73 723.25 0.23 10 1982-83 694.11 0.25 11 2001-02 692.54 0.28
12 1999-00 692.26 0.30 13 1974-75 688.30 0.33 14 2008-09 687.50 0.35 15 1981-82 686.70 0.38 16 1980-81 678.80 0.40 17 1979-80 678.63 0.43 18 1997-98 657.75 0.45 19 1998-99 649.26 0.48 20 1983-84 641.04 0.50 50% 21 2002-03 620.15 0.53 22 1989-90 611.53 0.55 23 2000-01 608.74 0.58 24 2003-04 599.06 0.60 25 1992-93 598.37 0.63 26 1987-88 587.04 0.65 27 1993-94 580.19 0.68 28 1984-85 570.06 0.70 29 1996-97 554.73 0.73 30 2006-07 543.08 0.75 75%
31 1985-86 542.08 0.78 32 1988-89 534.89 0.80 33 2007-08 522.78 0.83
34 1995-96 507.15 0.85 35 1986-87 502.18 0.88 36 1994-95 490.87 0.90 90%
37 2004-05 476.73 0.93 38 1991-92 442.24 0.95
39 1990-91 387.17 0.98
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 70 P-1335
The annual discharge data for the year 1972-73 to 2010-11 (on 10-daily average basis) has
been arranged in descending order. The percentage probability of a flow magnitude being equal
or exceeded has been estimated by the Weibul’s formula. If ‘n’ numbers of data are used, the
plotting position of any discharge ‘Q’ is:
%100*1
n
mP
Where, m = order number of discharge
n = total number of data and
P = percentage probability of flow magnitude being equalled or exceeded
In order to estimate the 50%, 75% and 90% Dependable year, annual flows have been used
and as per above formula dependable years have been estimated. The 50%, 75% & 90%
dependable years flow series are presented in Table-6.6.
Table-6.6: 50%, 75% and 90% Dependable flow series at diversion site
Month Period
50% Dependable
Year Discharge
(m
3
/s)
75% Dependable
Year Discharge
(m
3
/s)
90% Dependable
Year Discharge
(m
3
/s)
1983-84 2006-07 1994-95
Jun
I 30.26 16.84 26.35 II 27.96 14.89 32.20 III 34.11 19.86 30.01
Jul
I 52.74 30.91 40.11 II 51.14 33.74 48.12 III 57.63 40.07 33.64
Aug
I 67.79 42.95 26.94 II 35.80 29.55 24.45 III 27.44 26.62 22.59
Sep
I 24.51 23.17 21.72 II 22.02 15.50 23.24 III 34.11 12.33 16.76
Oct
I 9.52 11.27 13.30 II 9.89 10.82 10.89 III 11.42 10.56 10.18
Nov
I 13.56 10.26 8.94 II 12.62 9.92 8.23 III 10.69 9.79 7.94
Dec
I 9.08 9.73 7.26 II 8.74 9.62 6.81 III 8.57 9.55 6.62
Jan
I 6.22 7.60 6.45 II 6.00 6.99 6.18 III 5.73 7.60 5.97
Feb
I 5.64 8.01 5.45 II 6.19 9.02 6.16 III 6.01 8.12 6.22
Mar I 7.52 10.73 6.06
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 71 P-1335
Month Period
50% Dependable
Year Discharge
(m
3
/s)
75% Dependable
Year Discharge
(m
3
/s)
90% Dependable
Year Discharge
(m
3
/s)
1983-84 2006-07 1994-95
II 8.17 11.09 6.35 III 8.85 12.70 8.16
Apr
I 10.45 20.18 8.45 II 11.24 22.54 9.23 III 19.35 23.81 10.76
August
I 24.10 17.32 13.11 II 23.40 23.40 19.65 III 23.28 32.91 15.84
As per CBIP manual (2001) on planning design of Small Hydro Electric Schemes for projects
having installed capacity less than 25 MW, 75% dependable hydrological flow series is be
adopted for power potential study. The 75% annual dependability has been worked out to be
(2006-07) and is considered for power potential studies.
6.5.8 Flow Duration Curve
The stream flow varies over a year. A flow duration curve of a stream is a plot of (10- daily
average discharge) against the percent of time the flow was equalled or exceeded. This curve is
also known as discharge –frequency curve.
The entire yield series flow data (1972-73 to 2010-11) has been arranged in a descending order
to arrive at Flow Duration Curve for proposed diversion site.
If ‘n’ numbers of data are used, the plotting position of any discharge Q is given by:
%100*1
n
mP
Where, m=order number of discharge
n=total number of data and
P=percentage probability of flow magnitude being equalled or exceeded
Flow Duration curve has been presented in Figure-6.5
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 72 P-1335
Figure-6.5: Flow Duration Curve for Proposed Diversion Site
6.6 DESIGN FLOOD
As per BIS code IS: 6966 (Part-1 -1989):- Hydraulic Design of Barrages and Weirs-
“For the purpose of design of components other than the free board, a design flood of 50- year
frequency August normally suffice. In such cases where risks and hazards are involved, a
review of this criteria based on this conditions August be necessary. For deciding the free board,
a minimum of 100- year frequency flood August be desirable”.
In this report, three methods have been used for estimating the design flood.
Empirical Method
Flood Frequency Analysis
Hydro-Meteorological Approach (Unit Hydrograph Application)
6.6.1 Empirical Method
Design flood at diversion site has been worked out based on the following empirical methods:
Dicken’s Empirical Formula
Fuller’s Formula
Dicken’s Empirical Formula
The Dicken’s formula is given as follows:
Design Flood Qf = C*A¾
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 73 P-1335
Where,
Qf = Peak Discharge (m3/s)
C = Coefficient of Dicken’s formula and
A = Catchment area in km2
The coefficient ‘C’ is considered as 11.42 in North India.
Considering Rain fed area of Catchment = 210 km2
(Qf ) 50= 11.42× (229)¾ = 629.98 m
3
/s
Fullers’s Formula
Design flood with recurrence interval of 1 in 100 years can be worked out using Fuller’s formula
694.28 m3
/s
6.6.2 Flood Frequency Analysis
The annual peak flow series at project site, i.e. at BHEP-I is not available. The instantaneous
annual peak flow series at Thalla G & D site from 1972 to 2000 (29 years) have been used by
catchment area proportion upto the BHEP-I Diversion site for the frequency analysis to estimate
the flood at various return period at project site. The flood peak discharges at BHEP-I diversion
site have been used in this DPR is extract from the approved DPR of Bharmour HEP (45 MW).
The frequency analysis studies have been carried out using the Gumbel’s standard theoretical
distribution by using the following formula and the diversion flood for different return periods are
given in Table-6.7.
1-TTloglogBAY 1010T
Where, YT = Return Period Flood in m3/s
T = Return Period in Years
))50log(8.01())100log(8.01()Q()Q( 50f100f
log(50)).(
))log(.(.)Q( 100f 801
10080198629
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 74 P-1335
Si.No. Year
Annual
Peak
Discharge
Annual Peak
Discharge in
Descending Order
Rank Probability x=log
10
log
10
(T/(T-1) X*Y X
2
Y N T=(N+1)/M X
m
3
/s m
3
/s
1 1972 65.90 173.47 1 30.00 -1.83 -317.80 3.36
2 1973 61.38 144.85 2 15.00 -1.52 -220.67 2.32
3 1974 68.18 134.83 3 10.00 -1.34 -180.61 1.79
4 1975 106.31 120.31 4 7.50 -1.21 -145.16 1.46
5 1976 77.84 119.08 5 6.00 -1.10 -131.15 1.21
6 1977 81.80 113.18 6 5.00 -1.01 -114.72 1.03
7 1978 74.41 110.63 7 4.29 -0.94 -103.75 0.88
8 1979 73.06 106.31 8 3.75 -0.87 -92.56 0.76
9 1980 88.61 88.61 9 3.33 -0.81 -71.77 0.66
10 1981 59.01 81.80 10 3.00 -0.75 -61.70 0.57
11 1982 64.56 77.84 11 2.73 -0.70 -54.68 0.49
12 1983 63.21 74.41 12 2.50 -0.65 -48.66 0.43
13 1984 72.00 73.06 13 2.31 -0.61 -44.41 0.37
14 1985 119.08 72.00 14 2.14 -0.56 -40.60 0.32
15 1986 65.20 71.30 15 2.00 -0.52 -37.18 0.27
16 1987 55.23 68.18 16 1.88 -0.48 -32.74 0.23
17 1988 120.31 67.00 17 1.76 -0.44 -29.47 0.19
18 1989 37.55 65.90 18 1.67 -0.40 -26.37 0.16
19 1990 39.15 65.20 19 1.58 -0.36 -23.52 0.13
20 1991 56.04 64.56 20 1.50 -0.32 -20.75 0.10
21 1992 60.07 63.21 21 1.43 -0.28 -17.80 0.08
22 1993 110.63 61.38 22 1.36 -0.24 -14.80 0.06
23 1994 46.10 60.07 23 1.30 -0.20 -11.97 0.04
24 1995 134.83 59.01 24 1.25 -0.16 -9.18 0.02
25 1996 67.00 56.04 25 1.20 -0.11 -6.10 0.01
26 1997 173.47 55.23 26 1.15 -0.06 -3.20 0.00
27 1998 71.30 46.10 27 1.11 0.00 0.00 0.00
28 1999 144.85 39.15 28 1.07 0.07 2.76 0.00
29 2000 113.18 37.55 29 1.03 0.17 6.36 0.03
Total 2370.26 2370.26 118.85 -17.25
-
1852.20 16.98
Average 81.73 81.73 4.10 -0.59 -63.87 0.59
73.8129
2370.26N
YY 59.0
2917.25-
NX
X
91.65))59.0(29-(16.98
81.73)-0.59(29-1852.20-)XN()X(
)YN(X)(-XY)(B 222
84.42)X(B)Y( A
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 75 P-1335
Line of Best Fit YT= 42.84-65.91×(log10log10(T/(T-1))
Table-6.7 Diversion Flood for Different Return Periods
Return
Period (T)
x=log
10
log
10
(T/(T-1) Max. Flood
Y
T
Instantaneous
Flood (1.15×Y
T
)
10 -1.34 131.13 150.80
25 -1.75 158.27 182.01
50 -2.06 178.40 205.16
100 -2.36 198.39 228.15
500 -3.06 244.57 281.26
6.6.3 Hydro Meteorological Approach
Derivation of Synthetic Unit Hydro Graph by Western Himalayas (Subzone-7) Report
In the absence of short period rainfall and discharge data of monsoon period, a Synthetic Unit
Hydrograph is derived based on recommendation given in “Flood Estimation report for Western
Himalayas Sub-Zone 7” published by the Central Water Commission and the parameters of the
Unit Hydrograph are given below.
Total catchment Area = 471 km2
Snow Fed Area = 261 km2
Rain fed Catchment Area = 210 km2
Max. Length of river (L) = 32.85 km
Length of longest main stream from centroid of C.A. (Lc) = 12.00 km
Equivalent Slope = 75.07 m/km
The parameters of Synthetic Unit Hydrograph have been presented in Table-6.8.
Table-6.8: Parameters of Synthetic Unit Hydrograph
tp 2.498*(L*Lc/S)0.156 3.24 Hrs.
tm (tp +0.5) 3.74 Hrs. say 4 hours
qp 1.048*(tp)-0.178 0.85 m3/s/km2
W50 1.954*(L*Lc/S)0.099 2.30 Hrs.
W75 0.972*(L*Lc/S)0.124 1.19 Hrs.
WR50 0.189*(W50)1.769 0.82 Hrs.
WR75 0.419*(W75)1.246 0.52 Hrs.
TB 7.845*(tp )0.453 13.36 Hrs
QP qp *A 178.57 m3/s
Where
tp = Time from the centre of effective rainfall duration to the U.G.peak.
tr = Unit rainfall duration
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 76 P-1335
tm = time from the start of rise to the peak of U.G.
qp = Discharge per unit area (Cumecs)
W50 = Width of U.G. measured at 50% of peak discharge ordinate (Hr)
W75= Width of U. G. measured at 75% 0f peak discharge ordinate
TB = Base width of Unit Hydrograph (Hr)
Qp = Peak Discharge of Unit Hydrograph (Cumecs)
A = Rain fed Catchment Area
On the basis of above parameters, a synthetic unit hydrograph has been derived, the ordinate of
Synthetic Unit hydrograph is given in Table-6.9 and Unit hydrograph has been shown in Figure-
6.6.
Fig. 6.6: Synthetic Unit Hydrograph
Table-6.9: Ordinates of Synthetic Unit Hydrograph
Time (Hrs.) Unit Hydrograph
Ordinates (m
3
/s)
Time (Hrs.) Unit Hydrograph Ordinates
(m
3
/s)
0 0 7 31 1 21.1 8 21.3 2 50.1 9 13 3 99.6 10 9.5 4 178.5 11 5.5 5 101.1 12 2.5 6 50.1 13 0
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 77 P-1335
Storm Value
24 Hour 50- Year R.P. Storm value has been obtained from the Isohyetal map prepared by IMD
and enclosed in “Flood Estimation report for Western Himalayas- Zone7”.
24- Hour 50 Year R.P. Point Storm value = 27 cm
It is pertinent to mention that unit hydrograph has a time base of 13 hours, (Tb=13 hrs),
therefore, 24-hr, 50 year Areal rainfall has been converted in to 3-hour with a conversion factor
of 0.65.
50 Year 4 Hr. Point Rainfall = 0.65x27 =17.55 cm
Areal Reduction factor = 0.87 (Corresponding to catchment area of 210 km2)
4-hrs 50-year R.P areal catchment rainfall value = 0.87x17.55 = 15.27 cm
Temporal Distribution of Storm
24- Hour temporal distribution of the storm has been given by IMD. The 24 hr Storm has been
converted in to 4-hours distribution of storm as time base of unit hydrograph is 4-hours which
has been presented in Table-6.10.
Table-6.10: 4-hrs Temporal Distribution of Storm
Time (Hrs.) Storm Distribution
in percentage
1 62
2 82
3 94
4 100
Design Loss Rate
As per “Flood Estimation report for Western Himalayas –Zone 7”design loss rate has been
considered 0.1 cm/hr for this catchment.
Rainfall Excess Blocks
Rainfall excess (Effective rainfall) blocks for S.P.S. (Standard Project Storm), 50-year R.P. areal
Storm has been presented in Table-6.11.
Table-6.11: Rainfall Excess Block
Duration Distribution
Coefficient
Storm
Rainfall
Rainfall
Increments
Loss Effective Rainfall
Increments
cm cm cm cm/hr
1 0.62 9.47 9.47 0.1 9.37
2 0.82 12.52 3.05 0.1 2.95
3 0.94 14.35 1.83 0.1 1.73
4 1.00 15.27 0.92 0.1 0.82
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 78 P-1335
Base Flow
Base flow in this catchment has been considered as 10.5 m3/s (0.05 m3/s /km2) based on “Flood
Estimation report for Western Himalayas- Zone 7”.
Computation of Flood Peak
Total Direct Run-off = 2083.29 m3/s
Base Flow = 10.5 m3/s
Total Flood Peak = 2083.29 + 10.5 = 2093.79 m3/s ≈ 2100 m3/s
Table-6.12: Estimation of Flood Peak
Duration U.G
Ordinates
1-hr
Effective
Rainfall
Direct
Run-off
4 178.50 9.37 1672.55 5 101.15 2.95 298.39 6 50.20 1.73 86.85 7 31.10 0.82 25.50
Total 2083.29
Design Flood Hydro Graph
The effective rainfall increment of 50-Year flood peak is reserved to obtain critical sequence and
is shown in following table.
Time Critical Effective
1-hr Sequence
1 0.82 2 1.73 3 2.95 4 9.37
50-Year R.P. flood hydrograph has been presented Figure 6.7 and its ordinates in
Table-6.13.
Table-6.13: Standard Project Flood at Bharmour Stage-I HEP Diversion Site
Time Ordinates
of SUG
Rainfall Excess ‘cm’ Direct
Run-off
Base
Flow
Tota
Flow
hr m
3
/s 1 2 3 4
m
3
/s m
3
/s m
3
/s
0.82 1.73 2.95 9.37
0 0.00 0.00 0.00 10.50 10.501 21.10 17.30 0.00 17.30 10.50 27.802 50.10 41.08 36.50 0.00 77.59 10.50 88.093 99.60 81.67 86.67 62.25 0.00 230.59 10.50 241.094 178.50 146.37 172.31 147.80 197.71 664.18 10.50 674.685 101.10 82.90 308.81 293.82 469.44 1154.96 10.50 1165.466 50.10 41.08 174.90 526.58 933.25 1675.81 10.50 1686.317 31.00 25.42 86.67 298.25 1672.55 2082.88 10.50 2093.38
8 21.30 17.47 53.63 147.80 947.31 1166.20 10.50 1176.70
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 79 P-1335
Time Ordinates
of SUG
Rainfall Excess ‘cm’ Direct
Run-off
Base
Flow
Tota
Flow
hr m
3
/s 1 2 3 4
m
3
/s m
3
/s m
3
/s
0.82 1.73 2.95 9.37
9 13.00 10.66 36.85 91.45 469.44 608.40 10.50 618.9010 9.50 7.79 22.49 62.84 290.47 383.59 10.50 394.0911 5.50 4.51 16.44 38.35 199.58 258.88 10.50 269.3812 2.50 2.05 9.52 28.03 121.81 161.40 10.50 171.9013 0.00 0.00 4.33 16.23 89.02 109.57 10.50 120.0714 0.00 7.38 51.54 58.91 10.50 69.4115 0.00 23.43 23.43 10.50 33.9316 0.00 0.00 10.50 10.50
Figure-6.7: 50- Year Return Period Flood
6.6.4 Recommendations
Keeping in view the various alternatives studied for the estimation of design flood at proposed
diversion site of Bharmour Stage Stage-I HEP, the design flood for a return period of 50 year
varies from 630 m3/s to 2100 m3/s which is wide range. Hence design flood of 2100 m3/s is
recommended for the design of structure. The design flood of varies return periods are
summurized in the following Table-6.14.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 80 P-1335
Table-6.14: The Design Flood
Return Period Design Flood
25 1890 50 2100 100 2323 500 2830
6.7 SEDIMENT LOAD
This stream carries significant sediment load in summer and monsoon. During winter, water is
quite clear and free from all kind of impurities. The streambed is characterized by accumulation
of boulders of different sizes along the course of the stream. The sizes of such boulders vary
from small pebbles to big boulders of size upto 3 m in diameter.
BHEP-I is a small hydro power project designed to operate as a pure Run-off the River project.
No pondage is proposed for peak power generation. In view of this, and as per current CWC
recommendations, detailed sedimentation study is not required for a project of this size.
6.8 CONCLUSION AND RECOMMENDATIONS
The water availability series for Budhil nallah at BHEP-I Diversion site have been developed for
the period 1972-2011 on the basis of regression analysis with the long term average discharge
of Budhil River. The 39 years data series (1972-73 to 2010-11) have been used for power
potential study. The 75% annual dependability has been derived for the power potential study.
A design flood of 2100 m3/s is recommended based on unit hydrograph approach. The
proposed Hydro Electric Project is a runoff-the-river scheme without any storage and
accordingly sedimentation studies are not required.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 81 P-1335
Annexure-6.1
Observed 10-daily Average Discharge Data of Budhil Nallah near Thalla G&D Site
Total Catchment Area = 524 km
2
Snow Fed Area = 200 km
2
Rain Fed Area = 324 km
2
Unit: Cumecs
Month Period
1972-73 1973-74 1974-75 1975-76 1976-77 1977-78 1978-79 1979-80 1980-81 1981-82 1982-83 1983-84 1984-85 1985-86 1986-87 1987-88 1988-89 1989-90
Jun
I 38.61 40.96 26.56 47.36 38.24 35.17 57.58 35.63 27.81 28.78 40.51 33.67 35.10 25.53 20.78 34.90 34.93 31.70
II 38.24 52.72 37.03 48.06 41.27 39.63 54.35 48.29 35.56 31.15 47.67 31.11 39.49 25.90 34.50 39.30 39.31 33.59
III 42.13 52.78 38.70 55.82 41.96 60.29 63.91 70.47 44.95 42.93 41.40 37.95 38.25 27.09 42.21 38.10 38.07 49.87
Jul
I 53.61 53.47 45.12 55.81 45.79 72.24 66.89 63.13 50.73 43.19 50.03 58.68 43.65 30.10 35.36 43.40 43.43 44.34
II 58.87 52.89 58.60 61.56 52.26 76.44 67.72 62.18 66.77 54.83 56.88 56.90 40.88 50.49 31.76 40.70 40.68 54.24
III 52.01 51.17 55.70 78.20 54.70 65.68 63.12 57.80 62.26 62.09 60.85 64.12 46.98 48.23 38.85 46.80 46.75 63.42
Aug
I 47.65 54.47 54.92 68.28 64.81 73.81 59.50 58.83 63.00 54.81 61.09 75.42 38.53 48.10 33.54 38.30 38.34 75.47
II 48.21 60.53 53.95 66.22 64.71 62.28 63.59 57.03 56.66 51.26 54.38 39.83 26.16 38.41 40.03 26.00 26.03 39.86
III 45.00 56.44 49.04 71.60 66.32 49.46 52.84 47.64 39.47 41.50 41.18 30.53 58.92 30.25 23.60 36.10 36.06 30.56
Sep
I 36.56 51.22 39.44 56.92 67.12 46.71 33.63 38.69 34.05 32.50 37.91 27.27 55.71 26.76 20.78 31.20 31.20 27.29
II 29.02 45.78 31.00 56.27 60.41 45.91 28.96 30.00 29.17 23.66 34.88 24.50 37.49 19.91 17.04 22.90 22.89 24.53
III 25.71 38.98 26.00 47.79 50.21 40.58 25.01 22.73 24.65 19.49 31.09 37.95 26.41 18.60 17.28 19.90 19.86 37.99
Oct
I 23.96 29.20 18.89 37.72 42.27 37.27 21.15 19.31 21.26 16.18 26.59 10.59 20.28 17.19 14.66 16.20 16.15 10.60
II 22.13 22.67 16.22 34.10 37.25 34.66 18.25 15.57 18.50 13.90 20.28 11.00 14.14 14.75 12.92 13.50 13.50 11.00
III 20.25 17.78 15.08 31.03 28.35 28.87 16.54 13.03 16.35 12.23 15.57 12.70 11.41 11.41 10.88 11.50 11.52 12.71
Nov
I 17.31 14.62 12.30 29.14 24.42 25.17 115.12 10.76 13.69 11.75 12.88 15.09 9.34 10.61 9.65 10.20 10.23 15.12
II 14.97 13.87 10.58 27.35 22.31 23.31 13.68 9.64 11.93 10.25 9.46 14.04 8.72 9.32 9.00 9.40 9.36 14.05
III 13.19 12.95 8.83 23.13 15.25 21.24 12.89 9.05 10.51 9.51 8.29 11.89 8.32 8.16 8.99 8.80 8.75 11.90
Dec
I 10.88 11.09 9.63 20.94 13.68 15.81 12.59 8.41 10.14 8.98 7.86 10.10 7.91 7.81 8.83 7.90 7.88 10.12
II 9.50 9.44 9.85 18.37 12.26 14.10 11.02 8.06 9.10 8.60 10.31 9.72 7.42 7.86 8.29 7.00 7.04 9.73
III 8.14 8.45 8.50 16.33 10.72 13.25 9.69 7.77 7.91 7.85 8.00 9.53 6.87 8.06 7.35 6.80 6.76 9.54
Jan
I 7.20 7.64 8.54 14.27 9.90 11.08 8.47 7.38 7.57 7.69 6.88 6.92 6.71 7.97 6.89 6.60 8.36 5.45
II 7.81 7.09 7.74 13.32 9.71 10.84 8.22 7.15 7.25 7.45 6.88 6.68 6.19 8.14 6.66 6.69 7.43 5.12
III 7.81 7.20 7.30 11.99 10.26 10.34 8.93 7.26 7.09 7.65 7.26 6.37 5.82 7.86 6.33 6.70 7.04 4.91
Feb
I 7.33 7.41 8.07 12.26 10.12 9.53 9.18 7.49 7.59 8.56 6.02 6.28 5.46 7.79 6.26 6.52 6.69 4.84
II 7.84 7.60 8.41 12.94 10.89 9.58 9.79 7.89 8.47 9.38 5.45 6.89 5.08 7.95 6.85 6.13 6.37 5.19
III 8.54 8.00 8.25 13.04 11.11 9.90 9.78 7.84 10.68 10.16 6.16 6.69 4.77 8.17 7.49 7.38 6.87 5.67
Mar
I 8.63 8.01 9.53 13.36 9.24 10.76 13.87 8.23 11.28 12.78 7.29 8.37 5.13 7.96 8.33 10.50 7.36 5.88
II 9.81 8.40 10.65 13.80 9.40 11.45 13.55 8.34 12.08 14.81 8.37 9.09 5.83 10.61 9.04 13.28 7.62 7.25
III 14.23 10.63 12.21 15.38 9.24 11.27 14.39 9.24 12.88 18.02 10.37 9.85 7.49 11.12 9.80 13.56 8.63 9.36
Apr
I 18.14 12.36 15.16 17.30 11.94 11.94 22.35 11.30 14.86 23.50 13.74 11.63 7.85 12.75 11.59 18.01 10.19 10.78
II 23.03 13.55 17.64 18.18 12.55 16.01 25.78 14.00 16.81 25.14 15.76 12.50 10.71 20.28 12.44 27.14 11.13 12.47
III 32.50 16.06 25.69 19.28 14.27 23.18 30.94 16.30 18.91 31.68 21.19 21.53 14.20 23.30 21.42 25.15 13.34 14.27
August
I 38.07 18.83 32.25 22.89 18.25 35.03 36.26 18.37 22.04 36.50 26.46 26.81 14.80 24.16 26.68 26.67 18.88 18.02
II 35.63 20.89 34.91 26.53 20.80 40.34 34.33 18.19 23.30 34.92 31.60 26.03 16.37 24.57 25.91 30.69 23.06 25.06
III 36.01 25.51 41.85 31.91 24.21 50.11 35.49 18.86 26.80 38.43 30.99 25.90 25.59 21.28 25.78 31.62 27.61 24.75
Average Yearly 25.51 25.85 24.28 33.57 29.06 32.03 31.93 23.94 23.95 24.23 24.49 22.61 20.11 19.12 17.72 20.71 18.87 21.57
Inflow (Mm
3
)
804.63 815.26 765.75 1058.60 916.47 1010.24 1006.84 754.99 755.18 763.97 772.22 713.18 634.21 603.08 558.69 653.09 595.08 680.35
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 82 P-1335
Annexure-6.1
Observed 10-daily Average Discharge Data of Budhil Nallah near Thalla G&D Site
Total Catchment Area = 524 km
2
Snow Fed Area = 200 km
2
Rain Fed Area = 324 km
2
Unit: Cumecs
Month Period
1990-91 1991-92 1992-93 1993-94 1994-95 1995-96 1996-97 1997-98 1998-99 1999-00 2000-01 2001-02 2007-08 2008-09 2009-10 2010-11
Jun
I 34.14 21.47 35.47 26.94 29.31 23.52 30.39 30.34 18.03 37.54 26.30 35.50 25.25 43.91 42.21 46.62
II 19.66 18.94 38.95 37.66 35.82 22.77 31.66 55.88 24.51 37.81 40.61 38.73 32.70 51.11 38.61 66.71
III 16.82 34.75 47.35 46.28 33.39 35.37 23.41 47.00 33.39 38.17 40.34 41.83 33.49 35.43 51.85 69.12
Jul
I 17.03 37.15 53.18 46.79 44.62 40.05 25.54 29.74 37.73 53.55 45.20 43.59 32.26 61.85 53.99 74.13
II 30.47 32.92 43.89 51.08 53.53 39.43 24.93 30.31 45.72 46.98 54.34 56.35 23.89 58.61 74.16 66.85
III 27.98 25.03 51.09 61.84 37.43 39.59 55.39 34.63 47.94 35.10 50.76 48.95 30.92 54.72 78.56 62.86
Aug
I 21.18 23.21 50.10 58.59 29.97 35.87 35.95 39.61 61.56 32.88 43.13 61.17 34.45 62.34 64.81 62.07
II 14.05 22.22 37.23 51.88 27.20 32.04 26.05 41.11 44.83 38.63 29.97 45.57 27.91 62.26 63.23 61.34
III 16.73 18.43 36.46 41.21 25.13 27.10 26.31 43.88 41.81 31.77 25.70 40.62 31.43 55.26 47.84 62.29
Sep
I 12.74 18.95 31.94 26.94 24.16 22.04 25.05 36.77 28.07 22.32 36.06 26.52 42.77 28.71 56.82 41.18
II 11.06 19.17 29.45 20.34 25.86 19.24 62.19 21.71 29.13 28.82 20.44 32.20 30.59 27.99 33.18 29.09
III 9.92 16.32 22.72 16.70 18.65 16.28 21.80 17.72 23.69 32.45 20.17 27.50 26.74 22.85 30.63 23.73
Oct
I 8.02 12.71 16.91 14.88 14.80 14.16 32.69 34.82 37.22 36.76 34.99 42.38 13.47 18.74 24.91 19.48
II 7.40 11.00 14.10 12.99 12.12 12.51 18.01 16.25 18.55 26.44 17.43 23.91 12.07 15.30 18.05 14.36
III 7.39 10.60 11.93 10.83 11.33 10.90 17.27 14.57 16.30 26.32 16.03 21.64 11.15 12.99 14.06 12.97
Nov
I 7.00 10.37 10.27 9.79 9.95 10.03 16.79 13.33 14.19 20.47 14.49 19.70 10.78 11.75 13.51 11.83
II 6.76 9.59 9.59 8.74 9.16 9.63 15.80 12.36 12.23 17.85 12.90 18.74 9.65 10.83 14.58 10.86
III 6.22 9.27 9.06 8.22 8.83 9.00 15.19 11.48 10.76 16.28 12.44 17.94 9.19 10.14 12.08 10.03
Dec
I 5.80 8.66 8.72 7.69 8.08 8.10 14.20 10.66 10.60 15.04 11.79 15.96 9.41 9.77 11.19 9.75
II 5.06 8.10 8.31 7.38 7.58 7.78 13.25 9.83 10.42 13.83 10.60 14.14 9.93 9.07 10.31 8.92
III 5.60 7.71 7.55 7.12 7.37 7.68 12.31 9.25 10.64 12.82 10.14 13.24 9.46 8.55 9.53 8.68
Jan
I 7.69 7.29 7.00 7.15 7.18 10.89 9.03 9.66 11.93 9.71 12.45 8.29 9.27 8.25 8.97 10.96
II 7.19 7.25 6.81 6.94 6.88 10.12 8.67 8.84 11.31 9.52 11.39 7.95 9.09 8.09 8.29 10.17
III 6.93 7.21 6.59 6.54 6.64 9.03 8.24 7.87 10.68 9.69 10.01 7.74 8.75 7.81 7.95 9.98
Feb
I 7.05 7.11 6.46 6.57 6.06 8.77 8.45 7.30 10.57 9.16 9.33 7.38 8.28 7.71 8.83 11.44
II 7.38 8.28 6.44 6.66 6.85 8.78 7.70 7.06 10.41 9.78 8.55 7.46 7.55 7.71 9.26 13.15
III 8.35 8.20 6.54 7.20 6.92 9.07 8.31 9.70 10.65 9.70 8.86 7.78 5.08 7.72 8.30 12.53
Mar
I 9.06 8.41 6.74 7.34 6.74 10.28 9.00 10.92 11.72 10.29 8.66 8.27 8.53 8.15 9.45 13.50
II 9.31 9.06 7.88 8.67 7.06 12.72 9.03 14.29 11.34 10.95 8.82 9.18 9.98 8.34 9.99 14.62
III 11.22 10.83 8.82 9.29 9.08 13.39 9.31 20.20 11.65 13.86 10.31 10.84 10.31 9.80 10.36 15.58
Apr
I 15.23 12.51 10.01 12.05 9.40 15.03 10.67 22.16 13.88 16.46 12.12 11.02 11.06 12.78 11.10 16.64
II 16.18 14.16 14.41 10.38 10.27 21.31 11.69 22.16 16.62 19.72 13.28 12.77 12.82 14.56 13.40 23.43
III 19.97 17.15 20.47 12.53 11.97 17.73 14.27 31.41 23.56 19.92 18.77 15.78 15.26 16.66 15.37 24.17
August
I 21.92 19.07 25.07 18.96 14.59 17.72 15.40 32.50 25.34 26.52 20.55 16.55 20.15 18.40 21.96 23.77
II 25.29 23.34 22.47 18.96 21.86 16.89 14.55 31.34 27.73 42.74 24.28 30.35 25.10 26.95 25.65 44.60
III 27.91 25.21 29.95 23.72 17.62 19.26 16.01 38.69 39.86 39.32 21.89 31.99 35.19 38.02 36.42 30.18
Average Yearly 13.66 15.60 21.11 20.47 17.32 17.89 19.57 23.20 22.90 24.42 21.48 24.43 18.44 24.25 26.93 29.10
Inflow (Mm
3
)
430.74 492.01 665.70 645.48 546.11 564.21 617.15 731.77 722.32 770.15 677.24 770.47 581.60 764.86 849.20 917.69
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 83 P-1335
Annexure-6.2
10-daily Average Discharge Data of Ravi River at Bajoli Holi HEP
Catchment Area = 902 km
2
Snow Fed Area = 372 km
2
Rain Fed Area = 530 km
2
Unit: Cumecs
Month Period 1996-97 1997-98 1998-99 1999-00 2000-01 2001-02 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10
Jun
I 121.80 77.20 98.10 46.20 115.20 144.40 92.30 167.90 60.30 68.30 39.10 79.30 96.60 108.80
II 144.90 120.20 124.90 74.70 114.50 150.40 90.00 176.00 69.50 96.90 30.58 221.20 102.70 87.80
III 138.30 148.50 104.70 91.00 131.40 145.10 89.00 159.00 53.70 230.70 51.90 302.90 80.20 128.30
Jul
I 101.60 167.60 123.30 105.70 117.70 168.10 108.20 121.40 56.30 340.50 98.70 251.90 117.60 134.20
II 105.10 176.80 150.90 138.00 139.90 162.50 77.90 76.50 51.90 260.60 110.70 159.20 102.40 164.90
III 116.20 178.00 153.00 155.00 130.20 158.70 67.50 76.10 44.60 211.10 137.50 97.70 96.30 147.60
Aug
I 125.30 214.40 112.70 159.30 140.20 129.80 56.90 69.10 59.60 186.60 149.70 97.20 93.10 128.90
II 118.60 108.40 95.90 136.80 135.50 143.40 95.60 74.60 40.40 160.30 92.90 104.00 128.20 126.60
III 143.00 110.80 86.40 76.30 109.50 133.90 51.40 66.80 89.10 126.20 80.50 49.60 92.60 104.00
Sep
I 112.60 88.20 64.50 53.10 78.20 63.90 72.00 67.60 31.70 114.40 65.90 26.80 76.20 111.40
II 89.60 74.20 67.00 47.70 57.80 42.10 128.90 60.80 32.30 117.30 33.40 16.40 73.90 89.50
III 59.20 51.90 119.90 44.30 48.50 34.20 56.70 49.00 19.60 72.40 20.00 13.90 58.70 67.00
Oct
I 35.50 30.10 55.90 35.30 39.70 27.00 40.20 41.30 30.50 47.70 15.50 10.90 48.50 52.90
II 23.60 21.20 83.70 32.40 34.90 20.20 34.20 34.80 22.70 38.90 13.60 10.40 44.00 52.10
III 20.40 16.00 42.00 27.20 33.20 17.90 25.40 29.40 15.30 25.70 12.50 9.00 41.60 42.50
Nov
I 19.20 13.40 20.60 24.40 29.10 15.50 18.90 24.90 13.70 19.80 11.20 8.70 31.40 27.60
II 19.80 12.70 17.10 22.50 24.70 13.80 15.70 18.20 13.20 11.50 9.80 8.10 27.40 30.40
III 19.40 12.20 14.80 19.50 20.80 11.60 12.30 14.10 12.70 9.60 9.20 7.90 21.50 33.20
Dec
I 17.30 12.10 13.90 18.00 15.80 10.90 10.30 11.80 11.70 8.90 9.00 7.60 21.50 27.60
II 16.40 14.40 12.70 16.30 14.40 10.50 9.00 8.80 11.00 8.20 8.50 7.90 20.80 32.00
III 13.50 11.40 10.80 14.30 12.60 10.00 8.10 7.70 10.90 7.90 8.20 7.60 20.50 35.70
Jan
I 14.51 10.50 10.20 13.10 11.00 9.70 7.20 8.80 11.60 8.80 8.10 8.00 16.30 37.50
II 14.04 9.80 10.00 12.20 9.70 9.30 7.00 8.00 9.80 8.30 7.70 9.50 13.60 34.32
III 13.71 9.30 10.20 11.80 8.80 8.90 6.80 8.50 10.60 8.00 7.70 8.30 12.60 27.81
Feb
I 13.24 12.60 10.00 12.60 8.50 8.50 7.30 8.70 9.90 8.10 7.90 7.60 10.50 34.40
II 12.91 17.80 9.70 12.40 10.70 8.40 10.00 8.50 11.90 8.50 8.60 8.00 10.30 27.13
III 13.98 17.10 9.90 12.20 11.10 8.90 11.80 12.40 10.10 9.10 9.80 10.00 7.40 12.11
Mar
I 15.37 23.00 11.80 12.60 11.90 12.00 16.20 15.20 13.80 9.70 12.70 13.20 10.20 17.85
II 16.53 24.80 11.80 12.60 12.50 16.20 15.70 23.70 20.40 11.40 19.70 13.10 10.20 20.71
III 17.93 29.10 16.40 13.70 13.30 21.20 21.20 22.90 22.80 13.10 23.50 9.70 12.80 26.74
Apr
I 22.14 36.10 19.50 17.10 16.70 32.00 33.00 24.90 21.10 8.80 22.40 8.80 18.60 32.77
II 23.21 39.50 24.80 26.50 62.90 44.20 55.50 34.10 23.70 8.30 26.30 15.60 22.50 30.87
III 35.17 59.60 52.60 41.80 53.80 93.10 79.90 37.20 41.80 8.00 41.00 18.40 29.90 34.26
August
I 56.38 69.10 59.00 70.40 74.60 95.80 98.70 38.10 63.10 22.00 62.00 65.30 41.70 48.02
II 31.87 72.60 60.20 154.30 102.40 98.80 126.10 65.20 62.10 33.20 91.30 86.60 70.60 62.37
III 53.41 100.30 84.30 123.80 131.90 98.50 126.90 64.10 61.10 43.90 85.50 92.00 101.10 81.81
Average Yearly 53.21 60.86 54.81 52.36 57.88 60.54 49.55 48.23 31.79 65.91 40.07 52.01 49.56 62.82
Inflow (Mm
3
)
1678.15 1919.23 1728.52 1651.35 1825.23 1909.15 1562.61 1520.82 1002.58 2078.49 1263.70 1640.13 1562.78 1981.22
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 84 P-1335
Annexure-6.3
Annual Rainfall Recorded at Twelve Raingauge Stations in Chamba District
Unit: mm
Rain Gauge
Station No.
1961 1962 1963 1964 1965 1966 1967 1968 1969 1970 1971 1972 1973 1974 1975 1976 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986 1987 1988 1989
1 1295.7 1197.0 1071.6 1326.7 1273.0 534.5 1338.9 964.0 963.2 1028.5 1175.6 977.4 1311.1
589.0 1069.1 1213.3 1256.2 1494.6 989.0 737.0 717.0 1391.8 1292.8 2178.8 1130.4 1340.9 1798.1 787.2
2 1047.2 977.7 963.6 1273.9 891.2 291.4 864.5 377.8 570.1 893.4 381.0 709.4 1558.1 1106.3 953.5 1598.4 1925.5
438.7
656.0 363.8 339.0 960.8 596.2
3 1233.1 1134.9 1471.8 1733.4 1600.7 674.6 2073.2 1309.2 1108.3 1046.0 1603.1 1224.8 2261.0 2240.5 2488.5 1036.3 1030.5 1301.5 696.5 1240.5 346.5 673.5 713.7 280.2 518.1 184.8 360.0
4 3529.3 1835.1 2357.4 2148.4 1768.6 285.3 2009.6 1653.1 1664.7 1792.1 1345.8 1490.6 1848.6 2378.1 2657.4 1614.0 1809.8 1561.4 2439.5
635.5 2407.2 1598.1 2209.1 1783.8 2635.9
5 1908.9 1450.3 1635.5 1752.0 1524.1 371.5 885.3 379.1 582.0 550.2 173.3 64.8 441.6 1175.2 1361.6 1144.9 831.2 148.5 1003.1 787.3
6 2774.3 2335.2 2746.6 2719.4 1949.8 295.4 1684.2 1076.8 1839.5 2035.3 1447.6 1630.1 2057.5 1885.4 1781.0 2061.2 836.9 674.1 1853.1 446.6 1139.3 986.4 606.0
271.0 368.0 3118.6 1122.8 2391.0
7 1354.4 1244.3 1261.1 1602.7 1106.2 280.0 632.6 567.3 924.3 506.2 846.2 812.3 1165.0 922.5 976.0 1196.0 497.0 598.5 388.1 589.8 307.3
258.8 345.5 1501.9 623.5 793.4 1525.4 1267.0
8 1280.1 846.8 999.8 1587.6 1360.8 533.1 1311.5 690.1 948.4 775.4 292.0 557.6 1417.5 1540.0 880.8 985.9 977.9 814.3 1335.4 1030.4 677.4 903.0 1552.1 1230.3 2097.3 1616.9 1751.3 1367.2 1095.8
9 1242.3 1150.8 989.3 1123.3 1068.6 366.9 865.1 720.5 809.0 590.8 527.8 869.2 1476.0 1936.3 1660.3 1246.7 1156.0 850.8 1063.0 1249.5 677.3 624.0 892.0 954.6 1917.3 631.8
10 567.0 968.2 853.0 1375.5 1131.2 208.1 297.5 209.0 597.5 377.1 631.2 784.1 1546.0 1540.4 1160.0 1033.2 809.2 587.5 800.1 715.2 304.4 489.0 932.0 636.4 1461.0 978.0
11
1064.7 1471.8 1169.7 886.1 875.2 1449.2 881.0 2028.7 813.0 1279.0 775.1 456.1
Average 1623.2 1314.0 1435.0 1664.3 1367.4 384.1 1196.2 794.7 1000.7 959.5 842.4 912.0 1508.2 1636.1 1450.8 1298.6 1108.7 885.8 1254.5 913.1 634.4 713.4 974.5 768.0 1474.5 828.4 1476.6 1281.2 1438.8
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 85 P-1335
Annexure-6.4
Observed 10-daily Average Runoff Depth of Budhil Nallah Upto Thalla G&D Site
Total Catchment Area = 524 km
2
Snow Fed Area = 200 km
2
Rain Fed Area = 324 km
2
Unit: mm
Month Period 1972-73 1973-74 1974-75 1975-76 1976-77 1977-78 1978-79 1979-80 1980-81 1981-82 1982-83 1983-84 1984-85 1985-86 1986-87 1987-88 1988-89 1989-90
Jun
I 63.66 67.54 43.79 78.09 63.05 57.99 94.94 58.75 45.85 47.45 66.80 55.52 57.87 42.10 34.26 57.55 57.59 52.27
II 63.05 86.93 61.06 79.24 68.05 65.34 89.62 79.62 58.63 51.36 78.60 51.30 65.11 42.71 56.89 64.80 64.82 55.39
III 69.47 87.03 63.81 92.04 69.19 99.41 105.38 116.19 74.12 70.79 68.26 62.57 63.07 44.67 69.60 62.82 62.77 82.23
Jul
I 88.40 88.16 74.40 92.02 75.50 119.11 110.29 104.09 83.65 71.21 82.49 96.75 71.97 49.63 58.30 71.56 71.61 73.11
II 97.07 87.21 96.62 101.50 86.17 126.04 111.66 102.53 110.09 90.41 93.79 93.82 67.41 83.25 52.37 67.11 67.08 89.43
III 94.33 92.81 101.03 141.83 99.21 119.13 114.48 104.83 112.92 112.62 110.37 116.30 85.21 87.48 70.46 84.88 84.79 115.03
Aug
I 78.57 89.81 90.56 112.58 106.86 121.70 98.11 97.00 103.88 90.37 100.73 124.36 63.53 79.31 55.30 63.15 63.22 124.44
II 79.49 99.81 88.96 109.19 106.70 102.69 104.85 94.03 93.42 84.52 89.66 65.67 43.13 63.33 66.00 42.87 42.92 65.72
III 81.62 102.37 88.95 129.86 120.29 89.71 95.84 86.41 71.59 75.27 74.69 55.37 106.87 54.87 42.80 65.48 65.40 55.43
Sep
I 60.28 84.45 65.03 93.85 110.67 77.02 55.45 63.79 56.14 53.59 62.51 44.96 91.86 44.12 34.26 51.44 51.44 45.00
II 47.85 75.48 51.11 92.78 99.61 75.70 47.75 49.47 48.10 39.01 57.51 40.40 61.82 32.83 28.10 37.76 37.74 40.45
III 42.39 64.27 42.87 78.80 82.79 66.91 41.24 37.48 40.64 32.14 51.26 62.57 43.55 30.67 28.49 32.81 32.75 62.64
Oct
I 39.51 48.15 31.15 62.19 69.70 61.45 34.87 31.84 35.05 26.68 43.84 17.46 33.44 28.34 24.17 26.71 26.63 17.48
II 36.49 37.38 26.74 56.23 61.42 57.15 30.09 25.67 30.50 22.92 33.44 18.14 23.31 24.32 21.30 22.26 22.26 18.14
III 36.73 32.25 27.35 56.28 51.42 52.36 30.00 23.63 29.65 22.18 28.24 23.03 20.69 20.69 19.73 20.86 20.89 23.05
Nov
I 28.54 24.11 20.28 48.05 40.27 41.50 189.82 17.74 22.57 19.37 21.24 24.88 15.40 17.49 15.91 16.82 16.87 24.93
II 24.68 22.87 17.44 45.10 36.79 38.43 22.56 15.89 19.67 16.90 15.60 23.15 14.38 15.37 14.84 15.50 15.43 23.17
III 21.75 21.35 14.56 38.14 25.15 35.02 21.25 14.92 17.33 15.68 13.67 19.60 13.72 13.45 14.82 14.51 14.43 19.62
Dec
I 17.94 18.29 15.88 34.53 22.56 26.07 20.76 13.87 16.72 14.81 12.96 16.65 13.04 12.88 14.56 13.03 12.99 16.69
II 15.66 15.57 16.24 30.29 20.21 23.25 18.17 13.29 15.00 14.18 17.00 16.03 12.23 12.96 13.67 11.54 11.61 16.04
III 14.76 15.33 15.42 29.62 19.44 24.03 17.58 14.09 14.35 14.24 14.51 17.28 12.46 14.62 13.33 12.33 12.26 17.30
Jan
I 11.87 12.60 14.08 23.53 16.32 18.27 13.97 12.17 12.48 12.68 11.34 11.41 11.06 13.14 11.36 10.88 13.78 8.99
II 12.88 11.69 12.76 21.96 16.01 17.87 13.55 11.79 11.95 12.28 11.34 11.01 10.21 13.42 10.98 11.03 12.25 8.44
III 14.17 13.06 13.24 21.75 18.61 18.75 16.20 13.17 12.86 13.88 13.17 11.55 10.56 14.26 11.48 12.15 12.77 8.91
Feb
I 12.09 12.22 13.31 20.21 16.69 15.71 15.14 12.35 12.51 14.11 9.93 10.35 9.00 12.84 10.32 10.75 11.03 7.98
II 12.93 12.53 13.87 21.34 17.96 15.80 16.14 13.01 13.97 15.47 8.99 11.36 8.38 13.11 11.29 10.11 10.50 8.56
III 11.26 10.55 10.88 17.20 14.66 13.06 12.90 10.34 14.09 13.40 8.13 8.82 6.29 10.78 9.88 9.73 9.06 7.48
Mar
I 14.23 13.21 15.71 22.03 15.24 17.74 22.87 13.57 18.60 21.07 12.02 13.80 8.46 13.12 13.73 17.31 12.14 9.70
II 16.18 13.85 17.56 22.75 15.50 18.88 22.34 13.75 19.92 24.42 13.80 14.99 9.61 17.49 14.91 21.90 12.56 11.95
III 25.81 19.28 22.15 27.90 16.76 20.44 26.10 16.76 23.36 32.68 18.81 17.87 13.58 20.17 17.77 24.59 15.65 16.98
Apr
I 29.91 20.38 25.00 28.53 19.69 19.69 36.85 18.63 24.50 38.75 22.66 19.18 12.94 21.02 19.11 29.70 16.80 17.77
II 37.97 22.34 29.09 29.98 20.69 26.40 42.51 23.08 27.72 41.45 25.99 20.61 17.66 33.44 20.51 44.75 18.35 20.56
III 53.59 26.48 42.36 31.79 23.53 38.22 51.02 26.88 31.18 52.24 34.94 35.50 23.41 38.42 35.32 41.47 22.00 23.53
August
I 62.77 31.05 53.18 37.74 30.09 57.76 59.79 30.29 36.34 60.18 43.63 44.21 24.40 39.84 43.99 43.97 31.13 29.71
II 58.75 34.44 57.56 43.74 34.30 66.51 56.61 29.99 38.42 57.58 52.10 42.92 26.99 40.51 42.72 50.60 38.02 41.32
III 65.31 46.27 75.91 57.88 43.91 90.89 64.37 34.21 48.61 69.70 56.21 46.98 46.41 38.60 46.76 57.35 50.08 44.89
Annual Run-off (mm) 1541.95 1561.10 1469.88 2030.54 1754.97 1936.02 1925.04 1445.14 1446.41 1465.59 1480.21 1366.39 1219.05 1155.25 1069.33 1252.09 1141.64 1304.31
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 86 P-1335
Annexure-6.4
Observed 10-daily Average Runoff Depth of Budhil Nallah Upto Thalla G&D Site
Total Catchment Area = 524 km
2
Snow Fed Area = 200 km
2
Rain Fed Area = 324 km
2
Unit: mm
Month Period 1990-91 1991-92 1992-93 1993-94 1994-95 1995-96 1996-97 1997-98 1998-99 1999-00 2000-01 2001-02 2007-08 2008-09 2009-10 2010-11
Average Runoff
(1972-02 & 2007- 11)
Jun
I 56.29 35.40 58.48 44.42 48.33 38.78 50.11 50.03 29.73 61.90 43.36 58.53 41.63 72.40 69.60 76.87 55.32
II 32.42 31.23 64.22 62.10 59.06 37.54 52.20 92.14 40.41 62.34 66.96 63.86 53.92 84.27 63.66 110.00 63.50
III 27.73 57.30 78.07 76.31 55.06 58.32 38.60 77.50 55.06 62.94 66.51 68.97 55.22 58.42 85.49 113.97 70.55
Jul
I 28.08 61.25 87.69 77.15 73.57 66.04 42.11 49.04 62.21 88.30 74.53 71.87 53.19 101.98 89.02 122.23 77.37
II 50.24 54.28 72.37 84.22 88.26 65.01 41.11 49.98 75.39 77.46 89.60 92.91 39.39 96.64 122.28 110.23 83.32
III 50.75 45.40 92.66 112.16 67.89 71.81 100.46 62.81 86.95 63.66 92.07 88.78 56.08 99.25 142.49 114.01 93.97
Aug
I 34.92 38.27 82.61 96.61 49.42 59.14 59.28 65.31 101.50 54.21 71.12 100.86 56.80 102.79 106.86 102.34 83.69
II 23.17 36.64 61.39 85.54 44.85 52.83 42.95 67.78 73.92 63.70 49.42 75.14 46.02 102.66 104.26 101.14 72.78
III 30.34 33.43 66.13 74.74 45.58 49.15 47.72 79.59 75.83 57.62 46.61 73.67 57.01 100.23 86.77 112.98 73.54
Sep
I 21.01 31.25 52.66 44.42 39.84 36.34 41.30 60.63 46.28 36.80 59.46 43.73 70.52 47.34 93.69 67.90 57.03
II 18.24 31.61 48.56 33.54 42.64 31.72 102.54 35.80 48.03 47.52 33.70 53.09 50.44 46.15 54.71 47.97 49.70
III 16.36 26.91 37.46 27.54 30.75 26.84 35.95 29.22 39.06 53.51 33.26 45.34 44.09 37.68 50.50 39.13 42.58
Oct
I 13.22 20.96 27.88 24.53 24.40 23.35 53.90 57.41 61.37 60.61 57.69 69.88 22.21 30.90 41.07 32.12 37.65
II 12.20 18.14 23.25 21.42 19.98 20.63 29.70 26.79 30.59 43.60 28.74 39.42 19.90 25.23 29.76 23.68 28.85
III 13.40 19.23 21.64 19.64 20.55 19.77 31.32 26.43 29.56 47.74 29.07 39.25 20.22 23.56 25.50 23.52 27.93
Nov
I 11.54 17.10 16.93 16.14 16.41 16.54 27.68 21.98 23.40 33.75 23.89 32.48 17.77 19.37 22.28 19.51 27.72
II 11.15 15.81 15.81 14.41 15.10 15.88 26.05 20.38 20.17 29.43 21.27 30.90 15.91 17.86 24.04 17.91 20.88
III 10.26 15.28 14.94 13.55 14.56 14.84 25.05 18.93 17.74 26.84 20.51 29.58 15.15 16.72 19.92 16.54 18.81
Dec
I 9.56 14.28 14.38 12.68 13.32 13.36 23.41 17.58 17.48 24.80 19.44 26.32 15.52 16.11 18.45 16.08 17.26
II 8.34 13.36 13.70 12.17 12.50 12.83 21.85 16.21 17.18 22.80 17.48 23.31 16.37 14.96 17.00 14.71 16.11
III 10.16 13.98 13.69 12.91 13.37 13.93 22.33 16.78 19.30 23.25 18.39 24.01 17.16 15.51 17.28 15.74 16.49
Jan
I 12.68 12.02 11.54 11.79 11.84 17.96 14.89 15.93 19.67 16.01 20.53 13.67 15.28 13.60 14.79 18.07 14.12
II 11.86 11.95 11.23 11.44 11.34 16.69 14.30 14.58 18.65 15.70 18.78 13.11 14.99 13.34 13.67 16.77 13.52
III 12.57 13.08 11.95 11.86 12.04 16.38 14.95 14.27 19.37 17.58 18.16 14.04 15.87 14.17 14.42 18.10 14.39
Feb
I 11.62 11.72 10.65 10.83 9.99 14.46 13.93 12.04 17.43 15.10 15.38 12.17 13.65 12.71 14.56 18.86 12.99
II 12.17 13.65 10.62 10.98 11.29 14.48 12.70 11.64 17.16 16.13 14.10 12.30 12.45 12.71 15.27 21.68 13.37
III 11.01 10.82 8.63 9.50 9.13 11.96 10.96 12.80 14.05 12.80 11.69 10.26 6.70 10.18 10.95 16.53 11.07
Mar
I 14.94 13.87 11.11 12.10 11.11 16.95 14.84 18.01 19.32 16.97 14.28 13.64 14.06 13.44 15.58 22.26 15.21
II 15.35 14.94 12.99 14.30 11.64 20.97 14.89 23.56 18.70 18.05 14.54 15.14 16.46 13.75 16.47 24.11 16.71
III 20.35 19.64 16.00 16.85 16.47 24.29 16.89 36.64 21.13 25.14 18.70 19.66 18.70 17.77 18.79 28.26 20.94
Apr
I 25.11 20.63 16.51 19.87 15.50 24.78 17.59 36.54 22.89 27.14 19.98 18.17 18.24 21.07 18.30 27.44 22.67
II 26.68 23.35 23.76 17.12 16.93 35.14 19.28 36.54 27.40 32.52 21.90 21.06 21.14 24.01 22.09 38.63 26.78
III 32.93 28.28 33.75 20.66 19.74 29.23 23.53 51.79 38.85 32.85 30.95 26.02 25.16 27.47 25.34 39.85 32.89
August
I 36.14 31.44 41.34 31.26 24.06 29.22 25.39 53.59 41.78 43.73 33.88 27.29 33.22 30.34 36.21 39.19 38.77
II 41.70 38.48 37.05 31.26 36.04 27.85 23.99 51.68 45.72 70.47 40.03 50.04 41.39 44.44 42.29 73.54 44.38
III 50.62 45.72 54.32 43.02 31.96 34.93 29.04 70.17 72.30 71.32 39.70 58.02 63.83 68.96 66.06 54.74 54.09
Annual Run-off (mm) 825.11 940.69 1275.98 1239.06 1044.53 1079.94 1182.78 1402.05 1385.58 1474.27 1295.69 1476.51 1115.67 1467.98 1629.43 1756.59 1386.96
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 87 P-1335
Annexure-6.5
Observed & Correlated 10-daily Average Discharge Data of Budhil Nallah near Thalla G&D Site
Total Catchment Area = 524 km
2
Snow Fed Area = 200 km
2
Rain Fed Area = 324 km
2
Unit: Cumecs
Month Period 1972 1973 1974 1975 1976 1977 1978 1979 1980 1981 1982 1983 1984 1985 1986 1987 1988 1989 1990 1991
JAN
I 7.18 7.20 7.64 8.54 14.27 9.90 11.08 8.47 7.38 7.57 7.69 6.88 6.92 6.71 7.97 6.89 6.60 8.36 5.45 7.69
II 7.65 7.81 7.09 7.74 13.32 9.71 10.84 8.22 7.15 7.25 7.45 6.88 6.68 6.19 8.14 6.66 6.69 7.43 5.12 7.19
III 7.60 7.81 7.20 7.30 11.99 10.26 10.34 8.93 7.26 7.09 7.65 7.26 6.37 5.82 7.86 6.33 6.70 7.04 4.91 6.93
FEB
I 7.23 7.33 7.41 8.07 12.26 10.12 9.53 9.18 7.49 7.59 8.56 6.02 6.28 5.46 7.79 6.26 6.52 6.69 4.84 7.05
II 7.72 7.84 7.60 8.41 12.94 10.89 9.58 9.79 7.89 8.47 9.38 5.45 6.89 5.08 7.95 6.85 6.13 6.37 5.19 7.38
III 8.33 8.54 8.00 8.25 13.04 11.11 9.90 9.78 7.84 10.68 10.16 6.16 6.69 4.77 8.17 7.49 7.38 6.87 5.67 8.35
MAR
I 8.47 8.63 8.01 9.53 13.36 9.24 10.76 13.87 8.23 11.28 12.78 7.29 8.37 5.13 7.96 8.33 10.50 7.36 5.88 9.06
II 9.79 9.81 8.40 10.65 13.80 9.40 11.45 13.55 8.34 12.08 14.81 8.37 9.09 5.83 10.61 9.04 13.28 7.62 7.25 9.31
III 14.01 14.23 10.63 12.21 15.38 9.24 11.27 14.39 9.24 12.88 18.02 10.37 9.85 7.49 11.12 9.80 13.56 8.63 9.36 11.22
APR
I 17.96 18.14 12.36 15.16 17.30 11.94 11.94 22.35 11.30 14.86 23.50 13.74 11.63 7.85 12.75 11.59 18.01 10.19 10.78 15.23
II 22.19 23.03 13.55 17.64 18.18 12.55 16.01 25.78 14.00 16.81 25.14 15.76 12.50 10.71 20.28 12.44 27.14 11.13 12.47 16.18
III 31.66 32.50 16.06 25.69 19.28 14.27 23.18 30.94 16.30 18.91 31.68 21.19 21.53 14.20 23.30 21.42 25.15 13.34 14.27 19.97
AUGUST
I 37.15 38.07 18.83 32.25 22.89 18.25 35.03 36.26 18.37 22.04 36.50 26.46 26.81 14.80 24.16 26.68 26.67 18.88 18.02 21.92
II 34.62 35.63 20.89 34.91 26.53 20.80 40.34 34.33 18.19 23.30 34.92 31.60 26.03 16.37 24.57 25.91 30.69 23.06 25.06 25.29
III 35.78 36.01 25.51 41.85 31.91 24.21 50.11 35.49 18.86 26.80 38.43 30.99 25.90 25.59 21.28 25.78 31.62 27.61 24.75 27.91
JUN
I 38.61 40.96 26.56 47.36 38.24 35.17 57.58 35.63 27.81 28.78 40.51 33.67 35.10 25.53 20.78 34.93 34.93 31.70 34.14 21.47
II 38.24 52.72 37.03 48.06 41.27 39.63 54.35 48.29 35.56 31.15 47.67 31.11 39.49 25.90 34.50 39.31 39.31 33.59 19.66 18.94
III 42.13 52.78 38.70 55.82 41.96 60.29 63.91 70.47 44.95 42.93 41.40 37.95 38.25 27.09 42.21 38.07 38.07 49.87 16.82 34.75
JUL
I 53.61 53.47 45.12 55.81 45.79 72.24 66.89 63.13 50.73 43.19 50.03 58.68 43.65 30.10 35.36 43.43 43.43 44.34 17.03 37.15
II 58.87 52.89 58.60 61.56 52.26 76.44 67.72 62.18 66.77 54.83 56.88 56.90 40.88 50.49 31.76 40.68 40.68 54.24 30.47 32.92
III 52.01 51.17 55.70 78.20 54.70 65.68 63.12 57.80 62.26 62.09 60.85 64.12 46.98 48.23 38.85 46.75 46.75 63.42 27.98 25.03
AUG
I 47.65 54.47 54.92 68.28 64.81 73.81 59.50 58.83 63.00 54.81 61.09 75.42 38.53 48.10 33.54 38.34 38.34 75.47 21.18 23.21
II 48.21 60.53 53.95 66.22 64.71 62.28 63.59 57.03 56.66 51.26 54.38 39.83 26.16 38.41 40.03 26.03 26.03 39.86 14.05 22.22
III 45.00 56.44 49.04 71.60 66.32 49.46 52.84 47.64 39.47 41.50 41.18 30.53 58.92 30.25 23.60 36.06 36.06 30.56 16.73 18.43
SEP
I 36.56 51.22 39.44 56.92 67.12 46.71 33.63 38.69 34.05 32.50 37.91 27.27 55.71 26.76 20.78 31.20 31.20 27.29 12.74 18.95
II 29.02 45.78 31.00 56.27 60.41 45.91 28.96 30.00 29.17 23.66 34.88 24.50 37.49 19.91 17.04 22.89 22.89 24.53 11.06 19.17
III 25.71 38.98 26.00 47.79 50.21 40.58 25.01 22.73 24.65 19.49 31.09 37.95 26.41 18.60 17.28 19.86 19.86 37.99 9.92 16.32
OCT
I 23.96 29.20 18.89 37.72 42.27 37.27 21.15 19.31 21.26 16.18 26.59 10.59 20.28 17.19 14.66 16.15 16.15 10.60 8.02 12.71
II 22.13 22.67 16.22 34.10 37.25 34.66 18.25 15.57 18.50 13.90 20.28 11.00 14.14 14.75 12.92 13.50 13.50 11.00 7.40 11.00
III 20.25 17.78 15.08 31.03 28.35 28.87 16.54 13.03 16.35 12.23 15.57 12.70 11.41 11.41 10.88 11.52 11.52 12.71 7.39 10.60
NOV
I 17.31 14.62 12.30 29.14 24.42 25.17 115.12 10.76 13.69 11.75 12.88 15.09 9.34 10.61 9.65 10.23 10.23 15.12 7.00 10.37
II 14.97 13.87 10.58 27.35 22.31 23.31 13.68 9.64 11.93 10.25 9.46 14.04 8.72 9.32 9.00 9.36 9.36 14.05 6.76 9.59
III 13.19 12.95 8.83 23.13 15.25 21.24 12.89 9.05 10.51 9.51 8.29 11.89 8.32 8.16 8.99 8.75 8.75 11.90 6.22 9.27
DEC
I 10.88 11.09 9.63 20.94 13.68 15.81 12.59 8.41 10.14 8.98 7.86 10.10 7.91 7.81 8.83 7.88 7.88 10.12 5.80 8.66
II 9.50 9.44 9.85 18.37 12.26 14.10 11.02 8.06 9.10 8.60 10.31 9.72 7.42 7.86 8.29 7.04 7.04 9.73 5.06 8.10
III 8.14 8.45 8.50 16.33 10.72 13.25 9.69 7.77 7.91 7.85 8.00 9.53 6.87 8.06 7.35 6.76 6.76 9.54 5.60 7.71
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 88 P-1335
Annexure-6.5
Observed & Correlated 10-daily Average Discharge Data of Budhil Nallah near Thalla G&D Site
Total Catchment Area = 524 km
2
Snow Fed Area = 200 km
2
Rain Fed Area = 324 km
2
Unit: Cumecs
Month Period 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
JAN
I 7.29 7.00 7.15 7.18 10.89 9.03 9.66 11.93 9.71 12.45 8.29 10.36 10.78 11.52 10.78 8.45 9.27 8.25 8.97 10.96
II 7.25 6.81 6.94 6.88 10.12 8.67 8.84 11.31 9.52 11.39 7.95 10.31 10.57 11.04 10.65 7.78 9.09 8.09 8.29 10.17
III 7.21 6.59 6.54 6.64 9.03 8.24 7.87 10.68 9.69 10.01 7.74 10.26 10.70 11.25 10.57 8.45 8.75 7.81 7.95 9.98
FEB
I 7.11 6.46 6.57 6.06 8.77 8.45 7.30 10.57 9.16 9.33 7.38 10.39 10.75 11.07 10.60 8.91 8.28 7.71 8.83 11.44
II 8.28 6.44 6.66 6.85 8.78 7.70 7.06 10.41 9.78 8.55 7.46 11.10 10.70 11.59 10.70 10.03 7.55 7.71 9.26 13.15
III 8.20 6.54 7.20 6.92 9.07 8.31 9.70 10.65 9.70 8.86 7.78 11.57 11.73 11.12 10.86 9.03 5.08 7.72 8.30 12.53
MAR
I 8.41 6.74 7.34 6.74 10.28 9.00 10.92 11.72 10.29 8.66 8.27 12.72 12.46 12.09 11.02 11.94 8.53 8.15 9.45 13.50
II 9.06 7.88 8.67 7.06 12.72 9.03 14.29 11.34 10.95 8.82 9.18 12.59 14.69 13.83 11.46 12.34 9.98 8.34 9.99 14.62
III 10.83 8.82 9.29 9.08 13.39 9.31 20.20 11.65 13.86 10.31 10.84 14.04 14.48 14.46 11.91 14.13 10.31 9.80 10.36 15.58
APR
I 12.51 10.01 12.05 9.40 15.03 10.67 22.16 13.88 16.46 12.12 11.02 17.14 15.01 14.01 10.78 22.45 11.06 12.78 11.10 16.64
II 14.16 14.41 10.38 10.27 21.31 11.69 22.16 16.62 19.72 13.28 12.77 23.04 17.42 14.69 10.65 25.08 12.82 14.56 13.40 23.43
III 17.15 20.47 12.53 11.97 17.73 14.27 31.41 23.56 19.92 18.77 15.78 29.45 18.24 19.45 10.57 26.49 15.26 16.66 15.37 24.17
AUGUST
I 19.07 25.07 18.96 14.59 17.72 15.40 32.50 25.34 26.52 20.55 16.55 34.39 18.48 25.04 14.25 19.27 20.15 18.40 21.96 23.77
II 23.34 22.47 18.96 21.86 16.89 14.55 31.34 27.73 42.74 24.28 30.35 41.58 25.59 24.78 17.19 26.03 25.10 26.95 25.65 44.60
III 25.21 29.95 23.72 17.62 19.26 16.01 38.69 39.86 39.32 21.89 31.99 41.79 25.30 24.51 20.00 36.61 35.19 38.02 36.42 30.18
JUN
I 35.47 26.94 29.31 23.52 30.39 30.34 18.03 37.54 26.30 35.50 23.11 52.56 24.30 26.41 18.74 25.25 43.91 42.21 46.62 33.87
II 38.95 37.66 35.82 22.77 31.66 55.88 24.51 37.81 40.61 38.73 29.77 54.69 26.72 33.92 16.56 32.70 51.11 38.61 66.71 42.98
III 47.35 46.28 33.39 35.37 23.41 47.00 33.39 38.17 40.34 41.83 29.85 50.22 22.57 69.05 22.10 33.49 35.43 51.85 69.12 46.86
JUL
I 53.18 46.79 44.62 40.05 25.54 29.74 37.73 53.55 45.20 43.59 40.94 40.35 23.25 97.89 34.39 32.26 61.85 53.99 74.13 41.66
II 43.89 51.08 53.53 39.43 24.93 30.31 45.72 46.98 54.34 56.35 37.27 28.56 22.10 76.90 37.54 23.89 58.61 74.16 66.85 37.79
III 51.09 61.84 37.43 39.59 55.39 34.63 47.94 35.10 50.76 48.95 39.18 28.45 20.18 63.90 44.58 30.92 54.72 78.56 62.86 37.67
AUG
I 50.10 58.59 29.97 35.87 35.95 39.61 61.56 32.88 43.13 61.17 39.47 26.62 24.12 57.47 47.78 34.45 62.34 64.81 62.07 37.66
II 37.23 51.88 27.20 32.04 26.05 41.11 44.83 38.63 29.97 45.57 41.36 28.06 19.08 50.56 32.87 27.91 62.26 63.23 61.34 54.03
III 36.46 41.21 25.13 27.10 26.31 43.88 41.81 31.77 25.70 40.62 30.88 26.01 31.87 41.61 29.61 31.43 55.26 47.84 62.29 31.50
SEP
I 31.94 26.94 24.16 22.04 25.05 36.77 28.07 22.32 36.06 26.52 25.15 26.22 16.79 38.51 25.78 42.77 28.71 56.82 41.18 29.26
II 29.45 20.34 25.86 19.24 62.19 21.71 29.13 28.82 20.44 32.20 22.23 24.44 16.95 39.27 17.24 30.59 27.99 33.18 29.09 27.92
III 22.72 16.70 18.65 16.28 21.80 17.72 23.69 32.45 20.17 27.50 17.19 21.34 13.62 27.48 13.72 26.74 22.85 30.63 23.73 20.43
OCT
I 16.91 14.88 14.80 14.16 32.69 34.82 37.22 36.76 34.99 42.38 31.54 19.32 16.48 21.00 12.54 13.47 18.74 24.91 19.48 14.47
II 14.10 12.99 12.12 12.51 18.01 16.25 18.55 26.44 17.43 23.91 13.71 17.61 14.43 18.69 12.04 12.07 15.30 18.05 14.36 13.12
III 11.93 10.83 11.33 10.90 17.27 14.57 16.30 26.32 16.03 21.64 13.06 16.19 12.49 15.22 11.75 11.15 12.99 14.06 12.97 12.56
NOV
I 10.27 9.79 9.95 10.03 16.79 13.33 14.19 20.47 14.49 19.70 12.33 15.01 12.07 13.67 11.41 10.78 11.75 13.51 11.83 11.85
II 9.59 8.74 9.16 9.63 15.80 12.36 12.23 17.85 12.90 18.74 11.34 13.25 11.94 11.49 11.04 9.65 10.83 14.58 10.86 11.65
III 9.06 8.22 8.83 9.00 15.19 11.48 10.76 16.28 12.44 17.94 10.37 12.17 11.81 10.99 10.89 9.19 10.14 12.08 10.03 11.55
DEC
I 8.72 7.69 8.08 8.10 14.20 10.66 10.60 15.04 11.79 15.96 9.86 11.57 11.54 10.81 10.83 9.41 9.77 11.19 9.75 12.21
II 8.31 7.38 7.58 7.78 13.25 9.83 10.42 13.83 10.60 14.14 9.34 10.78 11.36 10.62 10.70 9.93 9.07 10.31 8.92 11.87
III 7.55 7.12 7.37 7.68 12.31 9.25 10.64 12.82 10.14 13.24 8.92 10.49 11.33 10.54 10.62 9.46 8.55 9.53 8.68 11.80
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 89 P-1335
Annexure-6.6
Observed & Correlated 10-daily Average Discharge Data at Bharmour-I HEP Diversion Site
Catchment Area of Budhil at Thalla = 524 km
2
Catchment Area upto BHEP-I Diversion Site = 471 km
2
Unit: Cumecs
Month Period 1972-73 1973-74 1974-75 1975-76 1976-77 1977-78 1978-79 1979-80 1980-81 1981-82 1982-83 1983-84 1984-85 1985-86 1986-87 1987-88 1988-89 1989-90
Jun
I 34.70 36.82 23.87 42.57 34.37 31.61 51.76 32.03 25.00 25.87 36.41 30.26 31.55 22.95 18.68 31.37 31.40 28.49
II 34.37 47.39 33.28 43.20 37.10 35.62 48.85 43.41 31.96 28.00 42.85 27.96 35.50 23.28 31.01 35.33 35.33 30.19
III 37.87 47.44 34.79 50.17 37.72 54.19 57.45 63.34 40.40 38.59 37.21 34.11 34.38 24.35 37.94 34.25 34.22 44.83
Jul
I 48.19 48.06 40.56 50.17 41.16 64.93 60.12 56.74 45.60 38.82 44.97 52.74 39.24 27.06 31.78 39.01 39.04 39.86
II 52.92 47.54 52.67 55.33 46.97 68.71 60.87 55.89 60.02 49.28 51.13 51.14 36.75 45.38 28.55 36.58 36.57 48.75
III 46.75 45.99 50.07 70.29 49.17 59.04 56.74 51.95 55.96 55.81 54.70 57.63 42.23 43.35 34.92 42.07 42.02 57.01
Aug
I 42.83 48.96 49.37 61.37 58.25 66.34 53.48 52.88 56.63 49.27 54.91 67.79 34.63 43.23 30.15 34.43 34.46 67.84
II 43.33 54.41 48.49 59.52 58.16 55.98 57.16 51.26 50.93 46.08 48.88 35.80 23.51 34.53 35.98 23.37 23.40 35.83
III 40.45 50.73 44.08 64.36 59.61 44.46 47.50 42.82 35.48 37.30 37.01 27.44 52.96 27.19 21.21 32.45 32.41 27.47
Sep
I 32.86 46.04 35.45 51.16 60.33 41.99 30.23 34.78 30.61 29.21 34.08 24.51 50.08 24.05 18.68 28.04 28.04 24.53
II 26.08 41.15 27.86 50.58 54.30 41.27 26.03 26.97 26.22 21.27 31.35 22.02 33.70 17.90 15.32 20.58 20.57 22.05
III 23.11 35.04 23.37 42.96 45.13 36.48 22.48 20.43 22.16 17.52 27.95 34.11 23.74 16.72 15.53 17.89 17.85 34.15
Oct
I 21.54 26.25 16.98 33.90 37.99 33.50 19.01 17.36 19.11 14.54 23.90 9.52 18.23 15.45 13.18 14.56 14.52 9.53
II 19.89 20.38 14.58 30.65 33.48 31.15 16.40 14.00 16.63 12.49 18.23 9.89 12.71 13.26 11.61 12.13 12.13 9.89
III 18.20 15.98 13.55 27.89 25.48 25.95 14.87 11.71 14.70 10.99 14.00 11.42 10.26 10.26 9.78 10.34 10.35 11.42
Nov
I 15.56 13.14 11.06 26.19 21.95 22.62 103.48 9.67 12.31 10.56 11.58 13.56 8.40 9.54 8.67 9.17 9.20 13.59
II 13.46 12.47 9.51 24.58 20.05 20.95 12.30 8.66 10.72 9.21 8.50 12.62 7.84 8.38 8.09 8.45 8.41 12.63
III 11.86 11.64 7.94 20.79 13.71 19.09 11.59 8.13 9.45 8.55 7.45 10.69 7.48 7.33 8.08 7.91 7.86 10.70
Dec
I 9.78 9.97 8.66 18.82 12.30 14.21 11.32 7.56 9.11 8.07 7.07 9.08 7.11 7.02 7.94 7.10 7.08 9.10
II 8.54 8.49 8.85 16.51 11.02 12.67 9.91 7.24 8.18 7.73 9.27 8.74 6.67 7.07 7.45 6.29 6.33 8.75
III 7.32 7.60 7.64 14.68 9.64 11.91 8.71 6.98 7.11 7.06 7.19 8.57 6.18 7.24 6.61 6.11 6.08 8.58
Jan
I 6.47 6.87 7.68 12.83 8.90 9.96 7.61 6.63 6.80 6.91 6.18 6.22 6.03 7.16 6.19 5.93 7.51 4.90
II 7.02 6.37 6.96 11.97 8.73 9.74 7.39 6.43 6.52 6.70 6.18 6.00 5.56 7.32 5.99 6.01 6.68 4.60
III 7.02 6.47 6.56 10.78 9.22 9.29 8.03 6.53 6.37 6.88 6.53 5.73 5.23 7.07 5.69 6.02 6.33 4.41
Feb
I 6.59 6.66 7.25 11.02 9.10 8.57 8.25 6.73 6.82 7.69 5.41 5.64 4.91 7.00 5.63 5.86 6.01 4.35
II 7.05 6.83 7.56 11.63 9.79 8.61 8.80 7.09 7.61 8.43 4.90 6.19 4.57 7.15 6.16 5.51 5.73 4.67
III 7.68 7.19 7.42 11.72 9.99 8.90 8.79 7.05 9.60 9.13 5.54 6.01 4.29 7.34 6.73 6.63 6.18 5.10
Mar
I 7.76 7.20 8.57 12.01 8.31 9.67 12.47 7.40 10.14 11.49 6.55 7.52 4.61 7.15 7.49 9.44 6.62 5.29
II 8.82 7.55 9.57 12.40 8.45 10.29 12.18 7.50 10.86 13.31 7.52 8.17 5.24 9.54 8.13 11.94 6.85 6.52
III 12.79 9.55 10.98 13.82 8.31 10.13 12.93 8.31 11.58 16.20 9.32 8.85 6.73 10.00 8.81 12.19 7.76 8.41
Apr
I 16.31 11.11 13.63 15.55 10.73 10.73 20.09 10.16 13.36 21.12 12.35 10.45 7.06 11.46 10.42 16.19 9.16 9.69
II 20.70 12.18 15.86 16.34 11.28 14.39 23.17 12.58 15.11 22.60 14.17 11.24 9.63 18.23 11.18 24.39 10.00 11.21
III 29.21 14.44 23.09 17.33 12.83 20.84 27.81 14.65 17.00 28.48 19.05 19.35 12.76 20.94 19.25 22.61 11.99 12.83
August
I 34.22 16.93 28.99 20.57 16.40 31.49 32.59 16.51 19.81 32.81 23.78 24.10 13.30 21.72 23.98 23.97 16.97 16.20
II 32.03 18.78 31.38 23.85 18.70 36.26 30.86 16.35 20.94 31.39 28.40 23.40 14.71 22.08 23.29 27.59 20.73 22.53
III 32.37 22.93 37.62 28.68 21.76 45.04 31.90 16.95 24.09 34.54 27.86 23.28 23.00 19.13 23.17 28.42 24.82 22.25
Average Yearly 22.93 23.24 21.83 30.17 26.12 28.79 28.70 21.52 21.52 21.78 22.01 20.33 18.08 17.19 15.92 18.61 16.96 19.39
Inflow (Mm
3
) 723.25 732.80 688.30 951.53 823.77 908.06 905.00 678.63 678.80 686.70 694.11 641.04 570.06 542.08 502.18 587.04 534.89 611.53
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 6-Hydrology
Indo Canadian Consultancy Services Ltd. 90 P-1335
Annexure-6.6
Observed & Correlated 10-daily Average Discharge Data at Bharmour Stage-I HEP Diversion Site
Catchment Area of Budhil at Thalla = 524 km
2
Catchment Area upto BHEP-I Diversion Site = 471 km
2
Unit: Cumecs
Month Period 1990-91 1991-92 1992-93 1993-94 1994-95 1995-96 1996-97 1997-98 1998-99 1999-00 2000-01 2001-02 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11
Jun
I 30.69 19.30 31.88 24.22 26.35 21.14 27.32 27.27 16.21 33.74 23.64 31.91 20.77 47.24 21.84 23.74 16.84 22.70 39.47 37.94 41.90
II 17.67 17.02 35.01 33.85 32.20 20.47 28.46 50.23 22.03 33.99 36.50 34.81 26.76 49.16 24.02 30.49 14.89 29.39 45.94 34.70 59.96
III 15.12 31.24 42.56 41.60 30.01 31.79 21.04 42.25 30.01 34.31 36.26 37.60 26.83 45.14 20.29 62.07 19.86 30.10 31.85 46.61 62.13
Jul
I 15.31 33.39 47.80 42.06 40.11 36.00 22.96 26.73 33.91 48.13 40.63 39.18 36.80 36.27 20.90 87.99 30.91 29.00 55.59 48.53 66.63
II 27.39 29.59 39.45 45.91 48.12 35.44 22.41 27.24 41.10 42.23 48.84 50.65 33.50 25.67 19.86 69.12 33.74 21.47 52.68 66.66 60.09
III 25.15 22.50 45.92 55.59 33.64 35.59 49.79 31.13 43.09 31.55 45.63 44.00 35.22 25.57 18.14 57.44 40.07 27.79 49.19 70.61 56.50
Aug
I 19.04 20.86 45.03 52.66 26.94 32.24 32.31 35.60 55.33 29.55 38.77 54.98 35.48 23.93 21.68 51.66 42.95 30.97 56.03 58.25 55.79
II 12.63 19.97 33.46 46.63 24.45 28.80 23.42 36.95 40.30 34.72 26.94 40.96 37.18 25.22 17.15 45.45 29.55 25.09 55.96 56.83 55.14
III 15.04 16.57 32.77 37.04 22.59 24.36 23.65 39.44 37.58 28.56 23.10 36.51 27.76 23.38 28.65 37.40 26.62 28.25 49.67 43.00 55.99
Sep
I 11.45 17.03 28.71 24.22 21.72 19.81 22.52 33.05 25.23 20.06 32.41 23.84 22.61 23.57 15.09 34.61 23.17 38.44 25.81 51.07 37.01
II 9.94 17.23 26.47 18.28 23.24 17.29 55.90 19.51 26.18 25.91 18.37 28.94 19.98 21.97 15.24 35.30 15.50 27.50 25.16 29.82 26.15
III 8.92 14.67 20.42 15.01 16.76 14.63 19.60 15.93 21.29 29.17 18.13 24.72 15.45 19.18 12.24 24.70 12.33 24.04 20.54 27.53 21.33
Oct
I 7.21 11.42 15.20 13.37 13.30 12.73 29.38 31.30 33.46 33.04 31.45 38.09 28.35 17.37 14.81 18.88 11.27 12.11 16.84 22.39 17.51
II 6.65 9.89 12.67 11.68 10.89 11.24 16.19 14.61 16.67 23.77 15.67 21.49 12.32 15.83 12.97 16.80 10.82 10.85 13.75 16.22 12.91
III 6.64 9.53 10.72 9.73 10.18 9.80 15.52 13.10 14.65 23.66 14.41 19.45 11.74 14.55 11.23 13.68 10.56 10.02 11.68 12.64 11.66
Nov
I 6.29 9.32 9.23 8.80 8.94 9.02 15.09 11.98 12.75 18.40 13.02 17.71 11.08 13.49 10.85 12.29 10.26 9.69 10.56 12.14 10.63
II 6.08 8.62 8.62 7.86 8.23 8.66 14.20 11.11 10.99 16.04 11.60 16.84 10.19 11.91 10.73 10.33 9.92 8.67 9.73 13.11 9.76
III 5.59 8.33 8.14 7.39 7.94 8.09 13.65 10.32 9.67 14.63 11.18 16.13 9.32 10.94 10.62 9.88 9.79 8.26 9.11 10.86 9.02
Dec
I 5.21 7.78 7.84 6.91 7.26 7.28 12.76 9.58 9.53 13.52 10.60 14.35 8.86 10.40 10.37 9.72 9.73 8.46 8.78 10.06 8.76
II 4.55 7.28 7.47 6.63 6.81 6.99 11.91 8.84 9.37 12.43 9.53 12.71 8.40 9.69 10.21 9.55 9.62 8.93 8.15 9.27 8.02
III 5.03 6.93 6.79 6.40 6.62 6.90 11.06 8.31 9.56 11.52 9.11 11.90 8.02 9.43 10.18 9.47 9.55 8.50 7.69 8.57 7.80
Jan
I 6.91 6.55 6.29 6.43 6.45 9.79 8.12 8.68 10.72 8.73 11.19 7.45 9.31 9.69 10.35 9.69 7.60 8.33 7.42 8.06 9.85
II 6.46 6.52 6.12 6.24 6.18 9.10 7.79 7.95 10.17 8.56 10.24 7.15 9.27 9.50 9.92 9.57 6.99 8.17 7.27 7.45 9.14
III 6.23 6.48 5.92 5.88 5.97 8.12 7.41 7.07 9.60 8.71 9.00 6.96 9.22 9.62 10.11 9.50 7.60 7.86 7.02 7.15 8.97
Feb
I 6.34 6.39 5.81 5.91 5.45 7.88 7.60 6.56 9.50 8.23 8.39 6.63 9.34 9.66 9.95 9.53 8.01 7.44 6.93 7.94 10.28
II 6.63 7.44 5.79 5.99 6.16 7.89 6.92 6.35 9.36 8.79 7.69 6.71 9.98 9.62 10.42 9.62 9.02 6.79 6.93 8.32 11.82
III 7.51 7.37 5.88 6.47 6.22 8.15 7.47 8.72 9.57 8.72 7.96 6.99 10.40 10.54 10.00 9.76 8.12 4.57 6.94 7.46 11.26
Mar
I 8.14 7.56 6.06 6.60 6.06 9.24 8.09 9.82 10.53 9.25 7.78 7.43 11.43 11.20 10.87 9.91 10.73 7.67 7.33 8.49 12.13
II 8.37 8.14 7.08 7.79 6.35 11.43 8.12 12.84 10.19 9.84 7.93 8.25 11.32 13.20 12.43 10.30 11.09 8.97 7.50 8.98 13.14
III 10.09 9.73 7.93 8.35 8.16 12.04 8.37 18.16 10.47 12.46 9.27 9.74 12.62 13.02 13.00 10.71 12.70 9.27 8.81 9.31 14.00
Apr
I 13.69 11.24 9.00 10.83 8.45 13.51 9.59 19.92 12.48 14.80 10.89 9.91 15.41 13.49 12.59 9.69 20.18 9.94 11.49 9.98 14.96
II 14.54 12.73 12.95 9.33 9.23 19.15 10.51 19.92 14.94 17.73 11.94 11.48 20.71 15.66 13.20 9.57 22.54 11.52 13.09 12.04 21.06
III 17.95 15.42 18.40 11.26 10.76 15.94 12.83 28.23 21.18 17.91 16.87 14.18 26.47 16.40 17.48 9.50 23.81 13.72 14.97 13.82 21.73
August
I 19.70 17.14 22.53 17.04 13.11 15.93 13.84 29.21 22.78 23.84 18.47 14.88 30.91 16.61 22.51 12.81 17.32 18.11 16.54 19.74 21.37
II 22.73 20.98 20.20 17.04 19.65 15.18 13.08 28.17 24.93 38.42 21.82 27.28 37.37 23.00 22.27 15.45 23.40 22.56 24.22 23.06 40.09
III 25.09 22.66 26.92 21.32 15.84 17.31 14.39 34.78 35.83 35.34 19.68 28.75 37.56 22.74 22.03 17.98 32.91 31.63 34.17 32.74 27.13
Average Yearly 12.28 14.02 18.97 18.40 15.57 16.08 17.59 20.86 20.59 21.95 19.30 21.96 19.66 19.00 15.12 23.17 17.22 16.58 21.80 24.20 26.16
Inflow (Mm
3
) 387.17 442.24 598.37 580.19 490.87 507.15 554.73 657.75 649.26 692.26 608.74 692.54 620.15 599.06 476.73 730.70 543.08 522.78 687.50 763.31 824.87
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 91 P-1335
7. GEOLOGY
7.1 INTRODUCTION
The proposed 24 MW Bharmour Hydro Electric Project Stage-I (BHEP-I) is located in Chamba
District of Himachal Pradesh. The project is located on right bank of River Budhil. The barrage
site is located just downstream of confluence of Choubia nala with Budhil River. Powerhouse
site is located close to Bharmour Town.
Geotech Division of RITES Ltd. carried out geotechnical investigation for the Bharmour Hydro-
electric project in 2002. The investigations involved geological mapping of the project area,
subsurface exploration through drilling and geophysical surveys and field and laboratory tests.
7.2 REGIONAL GEOLOGY
The proposed project is located in Lesser Himalayas in Ravi Basin and is characterized by sharp
crested ridges and deeply dissected valleys. Geologically, the region exposes rocks ranging in
age from early Proterozoic to Mesozoic. The rocks of the area are extensively covered by slope
debris, fluvial terraces and fan deposits of Quaternary to Recent origin. The stratigraphic
succession in the area is given in Table-7.1 (Geology of Himachal Pradesh, Srikantia and
Bhargava, Geological Society of India, Banglore, 1998).
Table-7.1: Stratigraphic Succession in the Project Area
Age Group Formation Lithology
Triassic --- Kalhel
Grayish blue, gray and yellow limestone and dolomite with interbedded gray ortho-quartzite in the upper part. Gray calcareous shale with interbeds of limestone in basal part.
Upper Permian --- Salooni
Dark gray or black carbonaceous pyritous slates with thin lenticles of limestone at places. There are discontinuous bands of varying thickness of amygdaloidal and massive lava flows of basaltic to andesitic composition.
--------------------------------------------------- Unconformity ---------------------------------------------------------
Terminal Proterozoic
Haimanta
Katari Gali (Batal Fm.)
Black, carbonaceous phyllite with interbeds of quartzite. Local limestone bed at the base with magnesite and scale of gypsum.
Neoproterozoic Manjir Polymictic dimictite – poorly sorted, lithologically heterogenous, laminated or banded.
--------------------------------------------------- Unconformity ---------------------------------------------------------
Meso Proterozoic
Salkhala Chamba Dark gray thinly bedded, laminated slates with subordinate bands of quartzites
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 92 P-1335
The rocks exposed in the project area belong to Katari Gali Formation of Terminal Proterozoic
age (Plate.1). They include an assemblage of black, carbonaceous phyllite with interbeds of
quartzite (Table-7.1). The Katari Gali Formation, also known as Batal Formation overlies the
rocks of Manjir Formation of Neoproterozoic age. Manjir Formation comprises pebbly
slate/diamictite, phyllite, shale, sandstone and limestone. The Manjir Formation, in turn, overlies
the Chamba Formation of Salkhala Group with an unconformity. The Salooni Formation is
infolded within the Katari Gali Formation of Permian age. It comprises black shales, slates,
calcareous slates and lenticles of limestone. Associated with it’s rocks, there are basic lava flows
which can be correlated with the Panjal volcanincs of J & K. The Kalhel Formation normally
overlies the Salooni Formation. It comprises mainly grayish blue, gray and yellow limestone and
dolomites with interbedded gray quartzite in the upper part.
7.3 TECTONICS
Within the Himalayan belt, the northernmost conspicuous structural element is the Main Central
Thrust (MCT). From Manali towards east throughout the entire Himalaya almost up to the
eastern syntaxis, this is considered as one of the most important tectonic surfaces. However,
north of Manali it is not clearly discernible. Further south, within the lesser Himalayan package,
the other important tectonic surface is the Vaikrita Thrust (VT). This Himalayan belt is separated
from the Frontal belt (Comprising the Siwalik sequence) by the Main Boundary Thrust (MBT).
The southern limit of the frontal belt is marked by the Main Frontal thrust (MFT) which has its
surface manifestations only at a few places. In between MBT and MFT the belt is traversed by
several subsidiary thrusts some of which have considerable spatial extent, viz. Jwalamukhi
Thrust and Drang Thrust. Evidences of neotectonic activity have been documented at several
places along MBT and in western part of Jwalamukhi Thrust. The frontal belt package is affected
by several regional scale folds, of which Mastgarh and Pror anticlinal axial traces are mappable
for considerable distances.
In addition to this, there are number of fault/lineaments transverse to this fold-thrust belt. The
Sundernagar fault is a dextral transverse structure that extends from higher Himalaya to Frontal
belt. The Ropar fault, occurring North of Chandigarh is postulated to be the continuation of the
Sundernagar Fault. Further east, the Yamuna tear displays sinistral sense of movement.
The project site is located about 60 km from MCT and about 50 km from MBT (Plate.2).
7.4 SEISMO-TECTONICS AND SEISMICITY
A total of 99 seismic events of magnitude ≥ 4.0 have been recorded in the area. Out of these 20
events have magnitude ≥ 5.0 and are mostly confined to depths less than 40 Km. Events having
magnitude between 4.0 and 5.0 are prevalent in the area. Seismic activity is mainly
concentrated along the Himalayan Belt particularly around Chamba. This sector with maximum
clustering of seismic events represents part of Kangra Seismic Zone that continues towards
North. Out of 20 events of magnitude ≥ 5.0; about 18 events define this zone. In this part of the
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 93 P-1335
Himalaya, 4 events having magnitude > 6.0 have been recorded. Out of these, 3 events lie on
MBT, which include the famous Kangra Earthquake of 1905. Six earthquakes in this area have
caused considerable damage. The earliest is the Kangra Earthquake of 4th April, 1905 having
Ms = 8.0, Chamba Earthquake of 22nd June, 1945 also caused considerable damage to the
property. Dharamshala Earthquake of 14th June, 1978, Dharamshala Earthquake of 26th April,
1986 and Chamba Earthquake of 24th March 1995 are the other major earthquakes that caused
considerable damage in the area.
The seismic co-efficient based on the BIS codes (IS: 1893, Part–I; 2002); comes around 0.12
(DBE) horizontal and 0.08 (vertical) as the project area is located in Zone IV of seismic zoning
map of India (Plate.3). However the seismic co-efficient has been taken from Seismic parameter
study carried out for Budhil HEP (60m high dam) located in the vicinity which is 0.16 (Horizontal)
and 0.11 (Vertical) and is considered for checking the stability of barrage.
7.5 DISCONTINUITY
The discontinuity data collection has been carried out for the rock outcrops along the footpath,
roads and at the dam site. Efforts have been made to observe engineering properties of as
many joints as possible in accessible sections for comprehensive assessment of properties of
major discontinuity sets in the project area. The stereographic analysis of the joints data has
been carried out using Georient separately for dam and powerhouse site. The engineering
properties of the joints belonging to different sets are given in Table.7.2 and 7.3.
Table-7.2: Discontinuity Sets and their Engineering Properties at Barrage site and WCS area
Set
No.
Feature Dip (Dir./Amt) Continuity
(in m)
Aperture
(in m)
Filling Surface Roughness Spacing
(in cm)
J1 Foliation N030-060°/30-60° >10 Tight to 5 Clay Plannar Smooth 5- 50
J2 Joint N205-225°/50-70° 3 - 7 Tight to 5 Clay Undulating Rough 40 - 150
J3 Joint N290-310°/60-80° 2 - 7 Tight to 2 Clay Undulating to Planner
Smooth 100 - 600
JR Joint N340-355°/70-80° 1 - 10 Tight Nil Undulating to Plannar
Smooth >600
Table.7.3: Discontinuity Sets and their Engineering Properties in Powerhouse area
Set
No.
Feature Dip (Dir./Amt) Continuity
(in m)
Aperture
(in m)
Filling Surface Roughness Spacing
(in cm)
J1 Foliation N025-045°/20-45°
<10 Tight to 1
Clay Undulating Rough 10-60
J2 Joint N200-210°/70-80°
<10 Tight to 1
Clay Undulating Rough 20-100
J3 Joint N130-140°/40-50°
5- 10 Tight Nil Plannar Rough 50-150
J4 Joint N025-035°/65-80°
5-10 Tight Nil Plannar Rough 50-100
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 94 P-1335
7.6 GEOLOGY OF PROJECT AREA
The Budhil River flows in a generally ENE-WSW direction in the project area (Plate.4). It has a
very steep average gradient of about 1 in 25 in project reach descending from El 1829 m at
barrage site to El 1723 m at powerhouse site in a short stretch of 3.2 km. For most of the stretch,
it flows through narrow V-shaped valley. The course of the nala is occupied by bouldery RBM.
The river banks are mostly rocky and steep. Higher slopes are vegetated. Colluvial fans have
developed at the base of gullies.
The area is represented by an interbedded sequence of quartzite and phyllite belonging to
Precambrian Chamba Formation. In general, proportion of quartzite is more than phyllite. The
rock is grey in colour and well jointed. The strata, in general, have moderate northeasterly dips.
The rocks are frequently found to be folded for which the bedding dips vary from moderate to
sub-vertical in northeasterly to southwesterly directions. Recumbent and overturned folds are
seen (Photo.7.1). Shearing is expected along all the three joint sets. In particular, shearing along
bedding could be more frequent.
In general, three sets of discontinuities are observed in the area. These include, moderately
steep north easterly dipping foliation joint set J1: N028/33; moderate to steep transverse joint
dipping towards south east J2: N208/71 and longitudinal joint dipping moderately towards south
east J3: N137/44. One random joint have been observed dipping in North West. The stereoplot
of discontinuities found in the project area is produced as Fig.7.1.
Figure-7.1: Stereoplot of Major Joint Sets in the Project Area
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 95 P-1335
Photo-7.1 Isoclinal Fold Seen in Road cut on Left Bank of Budhil River
7.6.1 Barrage Site
The barrage site is located at El 1827 m downstream of the confluence of Choubia nala with
Budhil River (Plate.5). The Chobia nala joins river Budhil at almost perpendicular angle.
Immediately downstream the river takes a sharp turn around a low rocky ridge. The river valley
at the weir site is about 50 m wide with steep rocky banks (Photo-7.2). While, the rocky ridge on
right bank is lower in height, the slopes on left bank extend to much higher elevations (Photo-
7.3). Higher slopes on both banks are vegetated. The slopes near river bed level are
characteristically rocky. Higher slopes are also mostly rocky and are covered with intermittent
shallow colluvium deposits.
The river bed is occupied by river borne material. A narrow deposit of river borne material is
present on left bank that consists of sub-rounded boulders and pebbles of mainly quartzite
(Photo-7.4). A conspicuous semicircular river terrace is developed on left bank of Budhil at the
confluence of Choubia. The terrace is about 3m higher than the river bed and is located about
100m (along the river) upstream of the weir axis (Photo-7.5). A minor gulley is present on left
bank steep slope (Photo-7.5). Debris from this gulley has accumulated at its base.
The main rock type in the area is quartzite. It is exposed on both banks from river bed level itself.
It is almost fresh at the river bed level and slightly to moderately weathered in the higher slopes.
It has moderate northeasterly foliation dips of of N030-060/30-60 (Fig.7.2). Besides foliation
joints, the rocks are dissected by two more sets of joints, viz. N205-225/50-70 and N290-310/60-
80. One random joint have also been observed, viz. 340-355/70-80. The joints are generally
open, undulatory and have continuity of the order of 2-3 m.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 96 P-1335
Photo-7.2 Barrage Site Downstream View
Photo-7.3 Low Rocky Ridge on Right Bank of River Budhil around Which it takes a
Sharp Turn
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 97 P-1335
Photo-7.4 Sub-rounded Boulders in River Borne Material
Photo-7.5 Minor Gully on Left Bank of Budhil View from Confluenceof Chobia Nallah
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 98 P-1335
Figure-7.2: Stereoplot of Major Joint Sets at the Barrage Site
7.6.2 Intake & Desilting Chamber
The 80 m x 10 m x 12.7 m surface desilting chambers are proposed to be located on right bank
of River Budhil at weir site (Photo-7.2, Plate.5). The low rocky ridge of mainly quartzite on right
bank will have to be cut to create space for accommodating desilting chambers (Photo-7.3). The
ridge is covered with shallow colluvium.
7.6.3 Water Conductor System
The head race tunnel is proposed on right bank of Budhill River (Plate.4). The intake portal of
HRT is located in the rocky cliff on right bank (Photo-7.2). The tunnel is expected to traverse
through interbedded quartzite and phyllite with quartzite in greater proportion. The rocks dip in
northeasterly direction (N028/33). The other joint sets intersecting the rock mass are N208/71,
N137/44 and one random joint N312/52. Rocks are frequently folded and variation in dip
direction and amount is seen.
Tunnel alignment is covered with shallow colluvium and is mostly rocky. Higher reaches of the
mountains are covered with fluvio-glacial deposits at places.
7.6.4 Power House
The surge shaft is proposed in rocky slopes near village Nangali (Plate.6). Shallow colluvium is
seen over the slopes intermittently in patches. The penstock is proposed over a rocky slope. The
surface powerhouse is proposed to be located over a wide terrace on right bank of Budhill River
upstream of the bridge near village Nangali (Photo-7.6). The river terrace is about 65m wide
(maximum) and 3-4 m above the river bed level. The slope behind the river terrace is rocky and
steep. Bedrock is exposed at river bed level upstream of the river terrace on right bank and all
along left bank.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 99 P-1335
The main rock type in the area is interbedded phyllite and quartzite. The rocks have moderate
northeasterly foliation dips of N025-045/20-45 i.e. into the hill. Besides foliation joints, the rocks
are dissected by three more sets of joints, viz. N200-210/70-80, N130-140/40-50 and N025-
035/65-80 (Fig.7.3).
Photo-7.6 General view of powerhouse site from road on right bank of Budhil
Figure-7.3: Stereoplot of Major Joint Sets at the Powerhouse Site
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 100 P-1335
7.7 SUB-SURFACE EXPLORATION
7.7.1 Drilling
In all seven bore holes aggregating 173m length have been drilled at the then proposed barrage
site of Bharmour HEP by Geotech Division of RITES Ltd. Of these, three bore holes, viz. BH-3,
BH-4 & BH-6 lie close to the present barrage site and their results have been used for
estimation of bedrock depth and rock mass condition in the area (Dwg. No. 1335-GD-005).
The summary of drill hole results is presented in Table-7.4 and findings of each hole are
discussed in detail in following paragraphs. The geological logs of bore holes have been
appended as Annexure-7.1.
Table-7.4 Summary of Drill Holes
Bore
Hole No.
Location
Northing Easting Elevation
Depth of
hole (m)
Depth of
bedrock (m)
BH-3
Head works area, river bed towards right bank, d/s of weir axis
9736.712 29437.147 1828.257 23 7
BH-4
Head works area, river bed towards right bank, d/s of weir axis
9743.589 29455.554 1829.272 25 5.5
BH-6 Head works area, river bed, u/s of weir axis
9750.413 29522.081 1829.542 25 0.5
BH-3
This bore hole is located at RL 1828.257 m, in Budhil river bed upstream of weir site. The
borehole has been drilled to 23.0 m depth. The overburden material comprising coarse sand,
dark gray pebbles, cobbles and gravels, with Quartzite boulders are recovered up to 7.0 m depth
from surface. Bedrock comprising quartzite with phyllite bands occurs below 7m thick alluvial
overburden. The average core recovery in Quartzite and phyllite varies from 35% to 75%. The
RQD varies up to 73%. Complete water loss during drilling operations is indicative high
permeability of the bed rock.
BH-4
This bore hole has been drilled in the Budhil river bed at RL +- 1829.272 m. The depth of
borehole is 25 m. The bedrock of gray fine-grained quartzite with bands of phyllite has been
encountered at 5.50 m depth. The bedrock is overlain by coarse-grained sand with pebbles and
cobbles of quartzite.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 101 P-1335
BH-6
The borehole is located on left bank of Budhil River at RL 1829.542 m. The bedrock comprising
quartzite and phyllite are available after 0.50 m thin cover of soil. The average core recovery
varies from 20% to 36%, with RQD varying from 0 to 24% indicating highly jointed nature of
rock. The complete water loss during drilling operations confirms the open jointed nature of rock.
7.7.2 Exploratory Pits
Five exploratory pits of 3 m depth are proposed at powerhouse site (Plate.6). The pits will be
geologically logged in detail and selectively sampled for laboratory testing for soil properties.
7.8 FIELD AND LABORATORY TESTS
7.8.1 Field Tests
In-situ permeability tests have been carried out in bedrock in drill holes at weir site by double
packer method [(IS: 5529 (part-2)]. The permeability values obtained in bedrock in bore range
between 11.1 to 39.4 Lugeon.
7.8.2 Laboratory Tests
It is proposed to test samples from proposed exploratory pits at weir site for soil properties. The
tests for soil properties are listed below.
i. Grain size distribution
ii. Moisture content
iii. Optimum moisture content
iv. Density
v. Shear Parameters (c and Φ)
7.9 GEOTECHNICAL ASSESSMENT
7.9.1 Head Works
The barrage is located on a planar and straight stretch of the river just downstream of a very
sharp bend. The river valley is only about 50 m wide at this location. The thickness of river borne
material is expected to be about 6 m (Plate.7). The barrage will be placed over river borne
material. The emplacement of the weir will involve cutting of the rocky slope on left bank that will
be stabilized suitably. In order to keep the cutting of high rocky cliffs on left bank as minimum as
possible, the weir and desilting basin have been kept close to the right bank as far as possible.
The rocky ridge on the right bank is low and easier for excavation than higher cliff on left bank.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 102 P-1335
7.9.2 Head Race Tunnel
The inlet portal of the tunnel is proposed in a good quality quartzite downstream of weir site on
right bank. The rock is fresh and massive at river bed level.
The 3.6 m dia, 2485 m long, D-shaped head race tunnel is aligned in ENE-WSW direction for
most of its stretch. Towards downstream, the tunnel alignment takes sharp turn and is aligned
NNE-SSW. The tunnel makes an angle of 60° with strike of the foliation in these stretches. In
general, foliation dips towards upstream in the tunnel and the tunnel is considered to be
favourably oriented.
The maximum vertical cover over the tunnel is more than 260 m (Plate.8). The minimum vertical
cover over the tunnel is about 80 m at approximate RD 2090 m and is considered adequate. In
general, about 73% length of the tunnel has optimum vertical cover of 100 to 200m. No major
drainage cuts across the tunnel alignment.
Problems due to sheared or crushed zones and presence of subsurface water in varying
quantities may be expected during tunneling.
The tunnel is expected to pass through fair to good quality bedrock of interbedded quartzite and
phyllite. Zones of Poor to Very Poor rock classes are expected to be intersected in intermittent
stretches within higher rock class zones. In general, the rock mass classification along the tunnel
alignment is estimated to be Good: 30% (744 m), Fair: 50 % (1240 m), Poor: 15 % (372m) and
Very Poor: 5% (124 m).
Based on rock condition and design criteria, rock support system for tunnel has been adopted.
Primarily, the support system consists of rock bolting, steel fibre reinforced shotcreting (SFRS)
and steel ribs. Primary supports of spot rock bolting and shotcreting, irrespective of rock class,
would be installed as per the advice of the site geologist/ engineer. The main water conductor
system, viz. HRT has been provided concrete lining of 300 mm thickness. Detailed rock support
system for HRT is given in Table-7.5.
Table-7.5 Design Support System for Head Race Tunnel and Adit
S. No. Rock Class “Q” Value Design Support
1 I 40-100 No support
2 II 10-40 25mm Ø, 2m long rock bolts 2.5m c/c spot bolting. 50mm thick shotcrete as required
3 III 4-10 25mm Ø, 2m long rock bolts 2.5m c/c staggered bothways. 100mm thick shotcrete
4 IV 1-4 25mm Ø, 2m long rock bolts 1.5m c/c square spacing. 100mm thick shotcrete with wire mesh
5 V <0.1 Steel rib support ISHB 150 x 34.6 kg/m @ 750mm c/c spacing. Precast RCC lagging.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 103 P-1335
7.9.3 Surge Shaft
The 10 m dia, 54.70 m deep open to sky surge shaft is proposed over rocky slopes of mainly
quartzite and phyllite (Plate.9). The surge shaft is expected to be excavated through Fair to
Good rock mass. Shear zones or weak planes oriented parallel to foliation direction August be
expected.
7.9.4 Presure Shaft
The 127 m long, 2.8 m dia pressure shaft is proposed within rocky ridge of interbedded quartzite
and phyllite. The pressure shaft comprises initial 33 m long horizontal portion, then 47 m long
vertical shaft followed again by 47 m long horizontal portion. Lateral cover for the vertical shaft
varies from 30 to 87 m and is considered adequate. The pressure shaft is provided with 12 to 24
mm thick steel liner.
7.9.5 Power House
The 56.0 m (L) x 15.0 m (W) x 24.0 m (H) surface powerhouse is proposed on right bank over a
river terrace. The terrace is compact and is about 4 to 5m higher than the water level. The
foundation of the powerhouse is proposed at El 1725.9.m and is expected to be laid over river
borne material. Protection wall is proposed to be provided on river side of the powerhouse. The
rocky hill face behind the surface powerhouse will be treated to a height of about 50m with
shotcrete and rock bolts for protection from vulnerable joint block.
7.10 CONSTRUCTION MATERIAL
The reserve allocation of identified quarry sites for the project is based on the distances of the
quarry sites from the project and their components.
Total concrete quantity required for the project is estimated to about 77,542 cum.
The total requirement of construction material for civil components of the project is as follows:
Fine Aggregate : 34893 m3
Coarse Aggregate : 65910 m3
The total raw material required for coarse and fine aggregate including 38% loss is 1,39,108
cum, say 1,40,000 cum
The required construction material will be arranged from the identified quarry site in the project
area near the HRT alignment downstream of village Nangali (Dwg. No. 1323-GD-004). Detailed
mapping and quantity estimation for the quarry site are yet to be carried out. The site lies mainly
in quartzite. The estimated quantity is about 1 Lac m3.
The excavated muck from subsurface excavations for water conductor system is expected to
provide additional material in significant quantities. The quantity of excavated muck generated
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 104 P-1335
by excavation of HRT is estimated to be about 46000m3. The generated muck will also be tested
for assessing its suitability before using as construction material. It is proposed to meet the
requirement of construction material through use of material from quarry site and muck in 70:30
proportions. The suitability of this material is subject to relevant laboratory tests during
construction stage as per IS codes.
The quarry site is proposed to be used for both coarse and fine aggregate. The tests proposed
to be carried out for determining suitability of the material for use as construction material are
given in Table-7.6
Table-7.6: Physical Tests Proposed to be carried out for Coarse and Fine Aggregates
and the Relevant BIS Codes
S. No.
Coarse aggregate Fine aggregate
Particulars Relevant IS Codes Particulars Relevant IS Codes
1 Flakiness Index 2386-1963 (Part I) Sieve Analysis 2386-1963 (Part I)
2 Elongation Index 2386-1963 (Part I) Fineness Modulus 2386-1963 (Part I)
3 Clay Lumps 2386-1963 (Part II) Soft Particles 2386-1963 (Part II)
4 Soft Particles 2386-1963 (Part II) Clay Lumps 2386-1963 (Part II)
5 Specific Gravity 2386-1963 (Part III) Specific Gravity 2386-1963 (Part III)
6 Water Absorption 2386-1963 (Part III) Water Absorption 2386-1963 (Part III)
7 Abrasion Value 2386-1963 (Part IV)
8 Crushing Value 2386-1963 (Part IV)
9 Impact Value 2386-1963 (Part IV)
10 Soundness, % loss 2386-1963 (Part V)
11 Alkali Aggregate Reactivity (Chemical)
2386-1963 (Part VII)
12 Petrographic Studies 2386-1963 (Part VIII)
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 105 P-1335
Annexure-7.1
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 106 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 107 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 108 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 109 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 7-Geology
Indo Canadian Consultancy Services Ltd. 110 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 111 P-1335
8. POWER POTENTIAL STUDIES
8.1 GENERAL
Bharmour-I hydroelectric project (BHEP-I) has been conceived as run-of-river development for
generation of hydropower on Budhil Nallah a tributary of Ravi River. The project consists of
construction of a barrage across Budhl Nallah near village Bharmour. The water so diverted
shall pass through 2 nos. intake structure provided with trash racks – each 6.0m (wide) x 5.0 m
(high), two nos. Dufour type desilting basins each having dimensions of 10.0 m (wide) x 11.5 m
(effective depth) x 80.0 m (long), collection pool, headrace tunnel of size 3.6 m (wide) x 3.6 m
(high), 2485 m long, D-Shaped terminating at a 10 m diameter surge shaft from which emerges
a 2.8 m diameter steel pressure shaft. Three (3) branches would take-off from the penstock to
feed three (3) nos. horizontal axis Francis machines kept in the powerhouse, of 8.0 MW capacity
each to generate 24.0 MW of power. All the three machines are arranged in a surface type
powerhouse located on the right bank of Budhil Nallah. After power generation, water is
discharged to intake pool of Bharmour-II HEP located after the tail race channel.
The assessment of power potential for BHEP-I and determination of optimum installed capacity
has been made in accordance with recommendations and guidelines for pure Run-of-the River
Projects. The basic factors available for power potential assessment are:
Water availability in Budhil River for a long term period from 1972-73 to 2010-11
Flow series corresponding to 50%, 75% & 90% dependable year
Head available for power generation
Estimated turbine and generator efficiency
The methodology adopted for assessment of power potential and determination of optimum
installed capacity based on above parameters is described in this chapter.
8.2 METHODOLOGY
For assessment of power potential and annual energy benefits, 90%, 75% and 50% dependable
flow series have been considered. The 90%, 75% and 50% dependable years are computed
based on annual runoff in each year of the 39 year flow series derived in Chapter:6-Hydrology.
For fixing the installed capacity, a number of alternative installed capacities from 18 MW to 28
MW in suitable steps of 1 MW have been considered. For each of these installed capacities,
incremental energy generation (Δ KWh) for every incremental KW (Δ KW) is computed and the
results are plotted on a graph. Optimum installed capacity is fixed at a value where the fall in the
graph is sharp.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 112 P-1335
Based on optimum installed capacity, the unit-size and accordingly the number of units are
determined. Number of generating units is kept least as the cost of generating units and related
equipment increases with the increase in number of units. Unit-size is also verified based on
transport limitations, loss of generation probability criteria etc.
The annual design energy is computed for each 10-daily flow in 75% dependable year restricted
to 95% of availability of installed capacity. The total of these 10-daily restricted energies for the
year provides the annual design energy generation estimate for the project.
8.3 WATER AVAILABILITY
As mentioned under Chapter. 6, “Hydrology” recent long-term discharge data of Budhil Nallah at
BHEP-I diversion weir site is not available. As such, the water availability study for Budhil nallah
for 39 years (1972-73 to 2010-11) is estimated based on available long term flow data of Budhil
and Ravi River using catchment area proportion method. The 50%, 75% and 90% dependable
year discharge series are determined using Weibuls distribution method and the inflow series for
the above dependable years are given in Table-8.1. The study has been described in detail in
Chapter. 6, “Hydrology” and the available flow series of BHEP-I for the above 39 years are given
in Annexure-8.1.
Table-8.1: 50%, 75% and 90% Dependable flow series at diversion site of BHEP-I
Month Period
50% Dependable Year
Discharge (m
3
/s)
75% Dependable
Year Discharge (m
3
/s)
90% Dependable Year
Discharge (m
3
/s)
1983-84 2006-07 1994-95
Jun
I 30.26 16.84 26.35 II 27.96 14.89 32.20 III 34.11 19.86 30.01
Jul
I 52.74 30.91 40.11 II 51.14 33.74 48.12 III 57.63 40.07 33.64
Aug
I 67.79 42.95 26.94 II 35.80 29.55 24.45 III 27.44 26.62 22.59
Sep
I 24.51 23.17 21.72 II 22.02 15.50 23.24 III 34.11 12.33 16.76
Oct
I 9.52 11.27 13.30 II 9.89 10.82 10.89 III 11.42 10.56 10.18
Nov
I 13.56 10.26 8.94 II 12.62 9.92 8.23 III 10.69 9.79 7.94
Dec
I 9.08 9.73 7.26 II 8.74 9.62 6.81 III 8.57 9.55 6.62
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 113 P-1335
Month Period
50% Dependable Year
Discharge (m
3
/s)
75% Dependable
Year Discharge (m
3
/s)
90% Dependable Year
Discharge (m
3
/s)
1983-84 2006-07 1994-95
Jan
I 6.22 7.60 6.45 II 6.00 6.99 6.18 III 5.73 7.60 5.97
Feb
I 5.64 8.01 5.45 II 6.19 9.02 6.16 III 6.01 8.12 6.22
Mar
I 7.52 10.73 6.06 II 8.17 11.09 6.35 III 8.85 12.70 8.16
Apr
I 10.45 20.18 8.45 II 11.24 22.54 9.23 III 19.35 23.81 10.76
August
I 24.10 17.32 13.11 II 23.40 23.40 19.65 III 23.28 32.91 15.84
The Ministry of Environment & Forest and Government of Himachal Pradesh guidelines
suggests that all hydel projects shall release a minimum discharge downstream of Diversion
structures called as “Environmental flow” to safeguard flora and fauna of river in the lower
reaches from adverse effects. Keeping in view notification No. MPP-F (1)2/2005-VII of July 2011
issued by Government of Himachal Pradesh, for the purpose of determination of minimum
ecological discharge, the threshold value of not less than 15% of minimum flow observed in lean
season inflow (December – February) is adopted. The minimum lean season flow of BHEP-I at
intake location works out to 4.29 m3/s based on long term flow series from 1972-73 to 2010-11.
Hence, for this project the ecological release being 15% of the minimum inflow i.e.0.64 m3/s has
been considered for ecological & environmental considerations. The computation of
environmental discharge is presented in Annexure-8.1.
The net available discharge for power generation after releasing the environmental discharge is
given in Annexure-8.2.
As the project is being designed for 24.0 MW, for the rated head of 93.0 m, the design discharge
works out to be 29.50 m3/sec and with 15% overload on rated power, the discharge required is
34.74 m3/sec. The availability of design discharge (29.50 m3/sec) in a 75% dependable year is
for about 50 days and in a 50% dependable year, it is for about 80 days. Being a Small Hydro
Project of installed capacity under 25 MW, the project capacity optimization and energy
calculations have been computed for 75% dependable year discharge data.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 114 P-1335
8.4 HEAD AVAILABLE FOR POWER GENERATION
The BHEP-I proposes to utilize the hydropower potential of Budhil nallah. The gross head
available to the project for exploitation is 99.50 m. The actual net head available to the project
depends on type of Intake structure used, turbine type and selection of water conductor system.
A barrage with Intake is proposed as diversion structure and Horizontal Francis type turbines are
proposed to exploit the hydro power potential of this project. The gross head available to the
project for power generation is accordingly determined based on the water level at Intake
structure and the tail water level in tail race channel. The net head available for power
generation is estimated as follows:
Table-8.2: Project features considered for Net Head Calculation
Full Supply Level at Intake El. 1835.50 m
Full Supply Level at Collection Pool : El. 1835.00 m
Max. Tail Water Level (all the Machines Running with 15% Over Load on rated Power)
: El.1736.30 m
Min. Tail Water Level (One Machine Running with 50% of Design Discharge)
: El.1734.15 m
Normal Tail Water Level (All the Machines are Running with Design Discharge)
: El.1736.00 m
Total Head Loss in Project (with Rated Design Rated Discharge)
: 6.50 m
Max. Net Head (1835.50 - 1734.15 - 0.78) : 100.57 m
Min. Net Head (1835.50 - 1736.30 - 8.46) : 90.74 m
Rated Net Head (1835.50 - 1736.0 - 6.50) : 93.0 m
The summary of net heads for different discharges of the project & the head loss calculations of
the project have been indicated in Annexure-8.3 & 8.4 respectively.
8.5 COMPUTATION OF UNRESTRICTED ENERGY
For estimating unrestricted energy the flow series between 1972-73 and 2010-11, variable net
heads has been considered corresponding to unrestricted flow available at intake of BHEP-I
after releasing the ecological flow.
The power potential studies have been carried out considering the 10-Daily flow series of BHEP-
I at diversion site for the period 1972-73 to 2010-11. The project parameters considered for
power potential studies are presented in the following Table-8.3.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 115 P-1335
Table-8.3: Project features considered for Power Potential Studies
Net Head 93.0 m
Type of Turbine : Horizontal Francis
Efficiency of Turbine : 92.50%
Efficiency of Generator : 96.50%
Combined Efficiency : 89.26%
Based on above parameters, the unrestricted energy that can be generated in various
hydrological years is estimated as per formula given below. The summary of unrestricted energy
corresponding to hydrological years is given in Table-8.4 and detailed summury of unrestricted
energy & restricted energy corresponding to hydrological years are indicated in Annexure-8.5.
The power generated is estimated as:
P = g* Q*H*η/1000
Where, P = Power in ‘MW’
Q = Discharge in ‘m3/s’
H = Net Head in ‘m’
g= Acceleration due to gravity. ‘9.81 m/s2’
η = Combined efficiency ’89.26%’
Based on Power generation potential, the gross energy generation potential is calculated as
E = P*T/1000
Where, E = Energy in ‘GWh’
T = Plant operation time in ‘hrs’
Table-8.4: Un-restricted Energy Corresponding to Hydrological Years
S. No. Year Unrestricted Energy
(GWh)
1 1972-73 162.68
2 1973-74 164.94
3 1974-75 155.18
4 1975-76 215.00
5 1976-77 185.55
6 1977-78 204.41
7 1978-79 203.56
8 1979-80 152.75
9 1980-81 153.24
10 1981-82 154.79
11 1982-83 156.02
12 1983-84 144.45
13 1984-85 128.31
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 116 P-1335
S. No. Year Unrestricted Energy
(GWh)
14 1985-86 122.70
15 1986-87 113.16
16 1987-88 132.17
17 1988-89 120.47
18 1989-90 137.74
19 1990-91 87.69
20 1991-92 100.26
21 1992-93 134.52
22 1993-94 130.94
23 1994-95 110.50
24 1995-96 114.83
25 1996-97 125.93
26 1997-98 148.14
27 1998-99 146.92
28 1999-00 155.96
29 2000-01 137.51
30 2001-02 156.10
31 2002-03 139.85
32 2003-04 135.75
33 2004-05 109.07
34 2005-06 164.87
35 2006-07 123.26
36 2007-08 118.06
37 2008-09 155.20
38 2009-10 172.26
39 2010-11 186.11
8.6 OPTIMISATION OF INSTALLED CAPACITY
From the hydrological flow series in Table-8.1 and rated net head, power output and annual
energy generation has been computed for 75% dependable year discharge (2006-07).
Restricted as well as unrestricted energy generation has been calculated with installed capacity
ranging from 18 MW to 28 MW with incremental step of 1.0 MW.
In these calculations, three machines have been considered in view of availability of adequate
minimum discharge in the stream. Based on above, the detailed calculations for annual energy
generation for unrestricted as well as restricted power output for 75% dependable discharge
series have been carried out and are indicated in Annexure-8.7.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 117 P-1335
The annual energy generation for various installed capacities, annual plant load factor (PLF) and
Incremental energy benefit per MW increase in installed capacity have been summarized below
in Table-8.5 for ready reference.
Table-8.5: Summary of Power potential studies for 75% dependable year flow series
Installed
Capacity
(MW)
Un-restricted
Energy
(GWh)
Annual
Energy
(GWh)
Energy Per
MW
(GWh/MW)
Incremental
Energy Vs
Incremental
Capacity
(∆kWh/∆kW)
Annual
Load
Factor
(%)
%
Capacity
Utilisation
18 123.26 106.43 5.91 - 67.50% 86.35% 19 123.26 109.06 5.74 2.63 65.53% 88.48% 20 123.26 110.92 5.55 1.86 63.31% 89.99% 21 123.26 112.66 5.36 1.74 61.24% 91.40% 22 123.26 114.30 5.20 1.64 59.31% 92.73% 23 123.26 115.78 5.03 1.48 57.46% 93.93% 24 123.26 117.14 4.88 1.36 55.72% 95.04% 25 123.26 118.35 4.73 1.21 54.04% 96.02% 26 123.26 119.35 4.59 1.00 52.40% 96.83% 27 123.26 120.00 4.44 0.65 50.74% 97.36% 28 123.26 120.50 4.30 0.50 49.13% 97.76%
A graph is drawn with Incremental energy on ordinate and installed capacity on abscissa and is
presented in the Figure-8.1
From the Figure, it is observed that Incremental energy Vs Incremental capacity curve is falling
steeply at the Installed capacity 24 MW. The other factors such as ΔkWh/ΔkW, Annual Plant
load factor and Potential exploited for 24 MW are 1.36, 55.72% and 95.04% respectively which
are acceptable values as per the current Hydro power project norms. Hence 24 MW has been
considered as optimum installed capacity of the project. At 15% Continuous over Load (COL)
on rated power have been calculated as 120.28 GWh with a plant load factor of 57.21%. From
the Figure-8.1, it is observed that there is no significant change in Incremental energy benefits
after capacity of 28 MW.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 118 P-1335
Figure-8.1: Variation of Incremental Annual Energy with Installed Capacity
Similar studies have also been carried out considering saleable energy which has been
calculated after making the allowance for the losses and free power to HPSEB as per details
given below
a) Auxiliary Consumption & Transformation losses - 0.75% of generated energy
b) Transmission losses - 0.50% of generated energy
c) Local Area Development Fund (LADF) charges - 1% of deliverable energy
d) Royalty Charges - 15% of deliverable energy
Thus saleable energy has been calculated for various installed capacities ranging from 18 MW
to 28 MW in 75% dependable year corresponding to 100% plant availability. A graph is drawn
with Incremental Saleable Energy on ordinate and installed capacity on abscissa, and is
presented in the Figure-8.2.
From the Figure, it can be observed that Saleable Incremental energy Vs Incremental capacity
curve is falling steeply at the Installed capacity of 24 MW which indicates that the benefit cost
ratio of project would go below unity by increasing the capacity beyond 24 MW. Hence Optimum
capacity as 24 MW is justified in this case also. Summary of the saleable energy Study is
presented in the Table-8.6.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 119 P-1335
Thus saleable energy for the first 12 years has been calculated for various installed capacities
ranging from 18 MW to 28 MW in 75% dependable year at 100% plant availability for 39 years.
A graph is drawn with Incremental Saleable Energy on ordinate and installed capacity on
abscissa, and is presented in the Figure-8.2.
From the Figure, it can be observed that Saleable Incremental energy Vs Incremental capacity
curve is falling steeply at the Installed capacity of 24 MW which indicates that the benefit cost
ratio of project would go below unity by increasing the capacity beyond 24 MW. Hence Optimum
capacity as 24 MW is justified in this case also. Summary of the saleable energy Study is
presented in the Table-8.6.
Figure-8.2: Variation of Incremental Annual Saleable Energy with Installed Capacity
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 120 P-1335
Table-8.6: Summary of Saleable Energies in 75% Dependable Year for Various Installed
Capacities
Installed
Capacity
(MW)
Saleable
Energy
(GWh)
Energy
Per MW
(GWh/MW)
Incremental Energy Vs
Incremental Capacity
(kWh/kW)
18 88.28 4.90 -
19 90.47 4.76 2.18
20 92.01 4.60 1.54
21 93.45 4.45 1.44
22 94.81 4.31 1.36
23 96.04 4.18 1.23
24 97.17 4.05 1.13
25 98.17 3.93 1.00
26 99.00 3.81 0.83
27 99.54 3.69 0.54
28 99.95 3.57 0.41
8.7 DESIGN ENERGY OF THE PROJECT
For the gross head of 99.50 m and installed capacity of 24 MW, the design discharge works out
to 29.50 m3/s and the corresponding design head is adopted as 93.0 m. From flow duration
curve, it is seen that discharge of 29.5 m3/s corresponds to 23.70% flow availability.
The energy that can be generated in 50% dependable year and 90% dependable year works out
to be 119.93 GWh & 102.83 GWh and 117.59 GWh & 101.37 GWh corresponding to 100 % &
95% plant availability respectively. Detailed calculations are presented in Annexure-8.6 & 8.8.
The energy that can be generated in 75% dependable year works out to be 117.14 GWh and
115.36 GWh corresponding to100 % & 95% plant availability respectively. The plant load factor
corresponding to 95% plant availability works out to 54.87%. Detailed calculations are presented
in Annexure-8.7.
The energy calculations for incremental capacities corresponding to variable heads are
presented in Annexure-8.9.
8.8 NUMBER OF UNITS TO BE INSTALLED
The annual energy generated by 24 MW plant for various number of machines has been
calculated based on the assumption that the unit shall be operated under the minimum load of
50% of its capacity. The annual energy variation with number of machines is presented in
Figure-8.3.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 121 P-1335
Figure-8.3: Variation of Annual Energy with the Number of Units
From the above figure, it is observed that the annual energy generation increases with increase
in the number of machines from a single unit to 3 units due to optimum use of available
discharge and beyond that there is no change in the energy generation.
As a general practice, it is preferable to provide at least two units for run-of- the river type
projects as it gives higher flexibility of operation during the lean season flows. It is seen in the
case of BHEP-I with the increase in number of machines from two to three, there is a gain of
6.00 GWh (Approx. 6%) in annual energy. The nominal increase in cost of Civil and Electro-
mechanical works due to the increase in number of units from 2 to 3 is more than adequately
compensated by the increased energy generation. Moreover, increase in annual energy is
stagnant beyond three units. Hence, it is prudent to consider three units as the optimum number
of units.
8.9 CONCLUSIONS
Power potential studies have been carried out considering the 10-Daily derived flow series for
the period 1972-73 to 2010-11. Since the envisaged installed capacity of the project is less than
25 MW, hence, 75% Dependable year is considered for project capacity optimization studies.
Power potential studies indicate that installed capacity of 24 MW, comprising of 3 generating
units of 8.0 MW each, would be the most favorable option. The design energy, which is the
energy generated in the 75 % dependable year with 95 % availability of Installed capacity, works
out to 115.36 GWh with a Plant load factor of 54.87 %.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 122 P-1335
Annexure-8.1
10-Daily Flow Series at Proposed Diversion Site (1972-73 to 2010-11)
Month Period 1972-73 1973-74 1974-75 1975-76 1976-77 1977-78 1978-79 1979-80 1980-81 1981-82 1982-83 1983-84 1984-85 1985-86 1986-87 1987-88 1988-89 1989-90 1990-91 1991-92
Jun
I 34.70 36.82 23.87 42.57 34.37 31.61 51.76 32.03 25.00 25.87 36.41 30.26 31.55 22.95 18.68 31.37 31.40 28.49 30.69 19.30
II 34.37 47.39 33.28 43.20 37.10 35.62 48.85 43.41 31.96 28.00 42.85 27.96 35.50 23.28 31.01 35.33 35.33 30.19 17.67 17.02
III 37.87 47.44 34.79 50.17 37.72 54.19 57.45 63.34 40.40 38.59 37.21 34.11 34.38 24.35 37.94 34.25 34.22 44.83 15.12 31.24
Jul
I 48.19 48.06 40.56 50.17 41.16 64.93 60.12 56.74 45.60 38.82 44.97 52.74 39.24 27.06 31.78 39.01 39.04 39.86 15.31 33.39
II 52.92 47.54 52.67 55.33 46.97 68.71 60.87 55.89 60.02 49.28 51.13 51.14 36.75 45.38 28.55 36.58 36.57 48.75 27.39 29.59
III 46.75 45.99 50.07 70.29 49.17 59.04 56.74 51.95 55.96 55.81 54.70 57.63 42.23 43.35 34.92 42.07 42.02 57.01 25.15 22.50
Aug
I 42.83 48.96 49.37 61.37 58.25 66.34 53.48 52.88 56.63 49.27 54.91 67.79 34.63 43.23 30.15 34.43 34.46 67.84 19.04 20.86
II 43.33 54.41 48.49 59.52 58.16 55.98 57.16 51.26 50.93 46.08 48.88 35.80 23.51 34.53 35.98 23.37 23.40 35.83 12.63 19.97
III 40.45 50.73 44.08 64.36 59.61 44.46 47.50 42.82 35.48 37.30 37.01 27.44 52.96 27.19 21.21 32.45 32.41 27.47 15.04 16.57
Sep
I 32.86 46.04 35.45 51.16 60.33 41.99 30.23 34.78 30.61 29.21 34.08 24.51 50.08 24.05 18.68 28.04 28.04 24.53 11.45 17.03
II 26.08 41.15 27.86 50.58 54.30 41.27 26.03 26.97 26.22 21.27 31.35 22.02 33.70 17.90 15.32 20.58 20.57 22.05 9.94 17.23
III 23.11 35.04 23.37 42.96 45.13 36.48 22.48 20.43 22.16 17.52 27.95 34.11 23.74 16.72 15.53 17.89 17.85 34.15 8.92 14.67
Oct
I 21.54 26.25 16.98 33.90 37.99 33.50 19.01 17.36 19.11 14.54 23.90 9.52 18.23 15.45 13.18 14.56 14.52 9.53 7.21 11.42
II 19.89 20.38 14.58 30.65 33.48 31.15 16.40 14.00 16.63 12.49 18.23 9.89 12.71 13.26 11.61 12.13 12.13 9.89 6.65 9.89
III 18.20 15.98 13.55 27.89 25.48 25.95 14.87 11.71 14.70 10.99 14.00 11.42 10.26 10.26 9.78 10.34 10.35 11.42 6.64 9.53
Nov
I 15.56 13.14 11.06 26.19 21.95 22.62 103.48 9.67 12.31 10.56 11.58 13.56 8.40 9.54 8.67 9.17 9.20 13.59 6.29 9.32
II 13.46 12.47 9.51 24.58 20.05 20.95 12.30 8.66 10.72 9.21 8.50 12.62 7.84 8.38 8.09 8.45 8.41 12.63 6.08 8.62
III 11.86 11.64 7.94 20.79 13.71 19.09 11.59 8.13 9.45 8.55 7.45 10.69 7.48 7.33 8.08 7.91 7.86 10.70 5.59 8.33
Dec
I 9.78 9.97 8.66 18.82 12.30 14.21 11.32 7.56 9.11 8.07 7.07 9.08 7.11 7.02 7.94 7.10 7.08 9.10 5.21 7.78
II 8.54 8.49 8.85 16.51 11.02 12.67 9.91 7.24 8.18 7.73 9.27 8.74 6.67 7.07 7.45 6.29 6.33 8.75 4.55 7.28
III 7.32 7.60 7.64 14.68 9.64 11.91 8.71 6.98 7.11 7.06 7.19 8.57 6.18 7.24 6.61 6.11 6.08 8.58 5.03 6.93
Jan
I 6.47 6.87 7.68 12.83 8.90 9.96 7.61 6.63 6.80 6.91 6.18 6.22 6.03 7.16 6.19 5.93 7.51 4.90 6.91 6.55
II 7.02 6.37 6.96 11.97 8.73 9.74 7.39 6.43 6.52 6.70 6.18 6.00 5.56 7.32 5.99 6.01 6.68 4.60 6.46 6.52
III 7.02 6.47 6.56 10.78 9.22 9.29 8.03 6.53 6.37 6.88 6.53 5.73 5.23 7.07 5.69 6.02 6.33 4.41 6.23 6.48
Feb
I 6.59 6.66 7.25 11.02 9.10 8.57 8.25 6.73 6.82 7.69 5.41 5.64 4.91 7.00 5.63 5.86 6.01 4.35 6.34 6.39
II 7.05 6.83 7.56 11.63 9.79 8.61 8.80 7.09 7.61 8.43 4.90 6.19 4.57 7.15 6.16 5.51 5.73 4.67 6.63 7.44
III 7.68 7.19 7.42 11.72 9.99 8.90 8.79 7.05 9.60 9.13 5.54 6.01 4.29 7.34 6.73 6.63 6.18 5.10 7.51 7.37
Mar
I 7.76 7.20 8.57 12.01 8.31 9.67 12.47 7.40 10.14 11.49 6.55 7.52 4.61 7.15 7.49 9.44 6.62 5.29 8.14 7.56
II 8.82 7.55 9.57 12.40 8.45 10.29 12.18 7.50 10.86 13.31 7.52 8.17 5.24 9.54 8.13 11.94 6.85 6.52 8.37 8.14
III 12.79 9.55 10.98 13.82 8.31 10.13 12.93 8.31 11.58 16.20 9.32 8.85 6.73 10.00 8.81 12.19 7.76 8.41 10.09 9.73
Apr
I 16.31 11.11 13.63 15.55 10.73 10.73 20.09 10.16 13.36 21.12 12.35 10.45 7.06 11.46 10.42 16.19 9.16 9.69 13.69 11.24
II 20.70 12.18 15.86 16.34 11.28 14.39 23.17 12.58 15.11 22.60 14.17 11.24 9.63 18.23 11.18 24.39 10.00 11.21 14.54 12.73
III 29.21 14.44 23.09 17.33 12.83 20.84 27.81 14.65 17.00 28.48 19.05 19.35 12.76 20.94 19.25 22.61 11.99 12.83 17.95 15.42
August
I 34.22 16.93 28.99 20.57 16.40 31.49 32.59 16.51 19.81 32.81 23.78 24.10 13.30 21.72 23.98 23.97 16.97 16.20 19.70 17.14
II 32.03 18.78 31.38 23.85 18.70 36.26 30.86 16.35 20.94 31.39 28.40 23.40 14.71 22.08 23.29 27.59 20.73 22.53 22.73 20.98
III 32.37 22.93 37.62 28.68 21.76 45.04 31.90 16.95 24.09 34.54 27.86 23.28 23.00 19.13 23.17 28.42 24.82 22.25 25.09 22.66
Average Yearly 22.93 23.24 21.83 30.17 26.12 28.79 28.70 21.52 21.52 21.78 22.01 20.33 18.08 17.19 15.92 18.61 16.96 19.39 12.28 14.02
Annual Inflow (Mm
3
) 723.25 732.80 688.30 951.53 823.77 908.06 905.00 678.63 678.80 686.70 694.11 641.04 570.06 542.08 502.18 587.04 534.89 611.53 387.17 442.24
Minimum Inflow in
Lean Season (Dec-Feb)
6.47 6.37 6.56 10.78 8.73 8.57 7.39 6.43 6.37 6.70 4.90 5.64 4.29 7.00 5.63 5.51 5.73 4.35 4.55 6.39
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 123 P-1335
10-Daily Flow Series at Proposed Diversion Site (1972-73 to 2010-11)
Month Period 1992-93 1993-94 1994-95 1995-96 1996-97 1997-98 1998-99 1999-00 2000-01 2001-02 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11
Jun
I 31.88 24.22 26.35 21.14 27.32 27.27 16.21 33.74 23.64 31.91 20.77 47.24 21.84 23.74 16.84 22.70 39.47 37.94 41.90
II 35.01 33.85 32.20 20.47 28.46 50.23 22.03 33.99 36.50 34.81 26.76 49.16 24.02 30.49 14.89 29.39 45.94 34.70 59.96
III 42.56 41.60 30.01 31.79 21.04 42.25 30.01 34.31 36.26 37.60 26.83 45.14 20.29 62.07 19.86 30.10 31.85 46.61 62.13
Jul
I 47.80 42.06 40.11 36.00 22.96 26.73 33.91 48.13 40.63 39.18 36.80 36.27 20.90 87.99 30.91 29.00 55.59 48.53 66.63
II 39.45 45.91 48.12 35.44 22.41 27.24 41.10 42.23 48.84 50.65 33.50 25.67 19.86 69.12 33.74 21.47 52.68 66.66 60.09
III 45.92 55.59 33.64 35.59 49.79 31.13 43.09 31.55 45.63 44.00 35.22 25.57 18.14 57.44 40.07 27.79 49.19 70.61 56.50
Aug
I 45.03 52.66 26.94 32.24 32.31 35.60 55.33 29.55 38.77 54.98 35.48 23.93 21.68 51.66 42.95 30.97 56.03 58.25 55.79
II 33.46 46.63 24.45 28.80 23.42 36.95 40.30 34.72 26.94 40.96 37.18 25.22 17.15 45.45 29.55 25.09 55.96 56.83 55.14
III 32.77 37.04 22.59 24.36 23.65 39.44 37.58 28.56 23.10 36.51 27.76 23.38 28.65 37.40 26.62 28.25 49.67 43.00 55.99
Sep
I 28.71 24.22 21.72 19.81 22.52 33.05 25.23 20.06 32.41 23.84 22.61 23.57 15.09 34.61 23.17 38.44 25.81 51.07 37.01
II 26.47 18.28 23.24 17.29 55.90 19.51 26.18 25.91 18.37 28.94 19.98 21.97 15.24 35.30 15.50 27.50 25.16 29.82 26.15
III 20.42 15.01 16.76 14.63 19.60 15.93 21.29 29.17 18.13 24.72 15.45 19.18 12.24 24.70 12.33 24.04 20.54 27.53 21.33
Oct
I 15.20 13.37 13.30 12.73 29.38 31.30 33.46 33.04 31.45 38.09 28.35 17.37 14.81 18.88 11.27 12.11 16.84 22.39 17.51
II 12.67 11.68 10.89 11.24 16.19 14.61 16.67 23.77 15.67 21.49 12.32 15.83 12.97 16.80 10.82 10.85 13.75 16.22 12.91
III 10.72 9.73 10.18 9.80 15.52 13.10 14.65 23.66 14.41 19.45 11.74 14.55 11.23 13.68 10.56 10.02 11.68 12.64 11.66
Nov
I 9.23 8.80 8.94 9.02 15.09 11.98 12.75 18.40 13.02 17.71 11.08 13.49 10.85 12.29 10.26 9.69 10.56 12.14 10.63
II 8.62 7.86 8.23 8.66 14.20 11.11 10.99 16.04 11.60 16.84 10.19 11.91 10.73 10.33 9.92 8.67 9.73 13.11 9.76
III 8.14 7.39 7.94 8.09 13.65 10.32 9.67 14.63 11.18 16.13 9.32 10.94 10.62 9.88 9.79 8.26 9.11 10.86 9.02
Dec
I 7.84 6.91 7.26 7.28 12.76 9.58 9.53 13.52 10.60 14.35 8.86 10.40 10.37 9.72 9.73 8.46 8.78 10.06 8.76
II 7.47 6.63 6.81 6.99 11.91 8.84 9.37 12.43 9.53 12.71 8.40 9.69 10.21 9.55 9.62 8.93 8.15 9.27 8.02
III 6.79 6.40 6.62 6.90 11.06 8.31 9.56 11.52 9.11 11.90 8.02 9.43 10.18 9.47 9.55 8.50 7.69 8.57 7.80
Jan
I 6.29 6.43 6.45 9.79 8.12 8.68 10.72 8.73 11.19 7.45 9.31 9.69 10.35 9.69 7.60 8.33 7.42 8.06 9.85
II 6.12 6.24 6.18 9.10 7.79 7.95 10.17 8.56 10.24 7.15 9.27 9.50 9.92 9.57 6.99 8.17 7.27 7.45 9.14
III 5.92 5.88 5.97 8.12 7.41 7.07 9.60 8.71 9.00 6.96 9.22 9.62 10.11 9.50 7.60 7.86 7.02 7.15 8.97
Feb
I 5.81 5.91 5.45 7.88 7.60 6.56 9.50 8.23 8.39 6.63 9.34 9.66 9.95 9.53 8.01 7.44 6.93 7.94 10.28
II 5.79 5.99 6.16 7.89 6.92 6.35 9.36 8.79 7.69 6.71 9.98 9.62 10.42 9.62 9.02 6.79 6.93 8.32 11.82
III 5.88 6.47 6.22 8.15 7.47 8.72 9.57 8.72 7.96 6.99 10.40 10.54 10.00 9.76 8.12 4.57 6.94 7.46 11.26
Mar
I 6.06 6.60 6.06 9.24 8.09 9.82 10.53 9.25 7.78 7.43 11.43 11.20 10.87 9.91 10.73 7.67 7.33 8.49 12.13
II 7.08 7.79 6.35 11.43 8.12 12.84 10.19 9.84 7.93 8.25 11.32 13.20 12.43 10.30 11.09 8.97 7.50 8.98 13.14
III 7.93 8.35 8.16 12.04 8.37 18.16 10.47 12.46 9.27 9.74 12.62 13.02 13.00 10.71 12.70 9.27 8.81 9.31 14.00
Apr
I 9.00 10.83 8.45 13.51 9.59 19.92 12.48 14.80 10.89 9.91 15.41 13.49 12.59 9.69 20.18 9.94 11.49 9.98 14.96
II 12.95 9.33 9.23 19.15 10.51 19.92 14.94 17.73 11.94 11.48 20.71 15.66 13.20 9.57 22.54 11.52 13.09 12.04 21.06
III 18.40 11.26 10.76 15.94 12.83 28.23 21.18 17.91 16.87 14.18 26.47 16.40 17.48 9.50 23.81 13.72 14.97 13.82 21.73
August
I 22.53 17.04 13.11 15.93 13.84 29.21 22.78 23.84 18.47 14.88 30.91 16.61 22.51 12.81 17.32 18.11 16.54 19.74 21.37
II 20.20 17.04 19.65 15.18 13.08 28.17 24.93 38.42 21.82 27.28 37.37 23.00 22.27 15.45 23.40 22.56 24.22 23.06 40.09
III 26.92 21.32 15.84 17.31 14.39 34.78 35.83 35.34 19.68 28.75 37.56 22.74 22.03 17.98 32.91 31.63 34.17 32.74 27.13
Average Yearly 18.97 18.40 15.57 16.08 17.59 20.86 20.59 21.95 19.30 21.96 19.66 19.00 15.12 23.17 17.22 16.58 21.80 24.20 26.16
Annual Inflow (Mm
3
) 598.37 580.19 490.87 507.15 554.73 657.75 649.26 692.26 608.74 692.54 620.15 599.06 476.73 730.70 543.08 522.78 687.50 763.31 824.87
Minimum Inflow in
Lean Season (Dec-Feb)
5.79 5.88 5.45 6.90 6.92 6.35 9.36 8.23 7.69 6.63 8.02 9.43 9.92 9.47 6.99 4.57 6.93 7.15 7.80
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 124 P-1335
Annexure-8.2
10-Daily Flow Series Available at BHEP-I Intake for the Power Generation after Environmental Release
Discharge for Environmental Release = 0.64 m
3
/s
Month Period 1972-73 1973-74 1974-75 1975-76 1976-77 1977-78 1978-79 1979-80 1980-81 1981-82 1982-83 1983-84 1984-85 1985-86 1986-87 1987-88 1988-89 1989-90 1990-91 1991-92
Jun
I 34.06 36.18 23.23 41.93 33.73 30.97 51.12 31.39 24.36 25.23 35.77 29.62 30.91 22.31 18.04 30.73 30.76 27.85 30.05 18.66
II 33.73 46.75 32.64 42.56 36.46 34.98 48.21 42.77 31.32 27.36 42.21 27.32 34.86 22.64 30.37 34.69 34.69 29.55 17.03 16.38
III 37.23 46.80 34.15 49.53 37.08 53.55 56.81 62.70 39.76 37.95 36.57 33.47 33.74 23.71 37.30 33.61 33.58 44.19 14.48 30.60
Jul
I 47.55 47.42 39.92 49.53 40.52 64.29 59.48 56.10 44.96 38.18 44.33 52.10 38.60 26.42 31.14 38.37 38.40 39.22 14.67 32.75
II 52.28 46.90 52.03 54.69 46.33 68.07 60.23 55.25 59.38 48.64 50.49 50.50 36.11 44.74 27.91 35.94 35.93 48.11 26.75 28.95
III 46.11 45.35 49.43 69.65 48.53 58.40 56.10 51.31 55.32 55.17 54.06 56.99 41.59 42.71 34.28 41.43 41.38 56.37 24.51 21.86
Aug
I 42.19 48.32 48.73 60.73 57.61 65.70 52.84 52.24 55.99 48.63 54.27 67.15 33.99 42.59 29.51 33.79 33.82 67.20 18.40 20.22
II 42.69 53.77 47.85 58.88 57.52 55.34 56.52 50.62 50.29 45.44 48.24 35.16 22.87 33.89 35.34 22.73 22.76 35.19 11.99 19.33
III 39.81 50.09 43.44 63.72 58.97 43.82 46.86 42.18 34.84 36.66 36.37 26.80 52.32 26.55 20.57 31.81 31.77 26.83 14.40 15.93
Sep
I 32.22 45.40 34.81 50.52 59.69 41.35 29.59 34.14 29.97 28.57 33.44 23.87 49.44 23.41 18.04 27.40 27.40 23.89 10.81 16.39
II 25.44 40.51 27.22 49.94 53.66 40.63 25.39 26.33 25.58 20.63 30.71 21.38 33.06 17.26 14.68 19.94 19.93 21.41 9.30 16.59
III 22.47 34.40 22.73 42.32 44.49 35.84 21.84 19.79 21.52 16.88 27.31 33.47 23.10 16.08 14.89 17.25 17.21 33.51 8.28 14.03
Oct
I 20.90 25.61 16.34 33.26 37.35 32.86 18.37 16.72 18.47 13.90 23.26 8.88 17.59 14.81 12.54 13.92 13.88 8.89 6.57 10.78
II 19.25 19.74 13.94 30.01 32.84 30.51 15.76 13.36 15.99 11.85 17.59 9.25 12.07 12.62 10.97 11.49 11.49 9.25 6.01 9.25
III 17.56 15.34 12.91 27.25 24.84 25.31 14.23 11.07 14.06 10.35 13.36 10.78 9.62 9.62 9.14 9.70 9.71 10.78 6.00 8.89
Nov
I 14.92 12.50 10.42 25.55 21.31 21.98 102.84 9.03 11.67 9.92 10.94 12.92 7.76 8.90 8.03 8.53 8.56 12.95 5.65 8.68
II 12.82 11.83 8.87 23.94 19.41 20.31 11.66 8.02 10.08 8.57 7.86 11.98 7.20 7.74 7.45 7.81 7.77 11.99 5.44 7.98
III 11.22 11.00 7.30 20.15 13.07 18.45 10.95 7.49 8.81 7.91 6.81 10.05 6.84 6.69 7.44 7.27 7.22 10.06 4.95 7.69
Dec
I 9.14 9.33 8.02 18.18 11.66 13.57 10.68 6.92 8.47 7.43 6.43 8.44 6.47 6.38 7.30 6.46 6.44 8.46 4.57 7.14
II 7.90 7.85 8.21 15.87 10.38 12.03 9.27 6.60 7.54 7.09 8.63 8.10 6.03 6.43 6.81 5.65 5.69 8.11 3.91 6.64
III 6.68 6.96 7.00 14.04 9.00 11.27 8.07 6.34 6.47 6.42 6.55 7.93 5.54 6.60 5.97 5.47 5.44 7.94 4.39 6.29
Jan
I 5.83 6.23 7.04 12.19 8.26 9.32 6.97 5.99 6.16 6.27 5.54 5.58 5.39 6.52 5.55 5.29 6.87 4.26 6.27 5.91
II 6.38 5.73 6.32 11.33 8.09 9.10 6.75 5.79 5.88 6.06 5.54 5.36 4.92 6.68 5.35 5.37 6.04 3.96 5.82 5.88
III 6.38 5.83 5.92 10.14 8.58 8.65 7.39 5.89 5.73 6.24 5.89 5.09 4.59 6.43 5.05 5.38 5.69 3.77 5.59 5.84
Feb
I 5.95 6.02 6.61 10.38 8.46 7.93 7.61 6.09 6.18 7.05 4.77 5.00 4.27 6.36 4.99 5.22 5.37 3.71 5.70 5.75
II 6.41 6.19 6.92 10.99 9.15 7.97 8.16 6.45 6.97 7.79 4.26 5.55 3.93 6.51 5.52 4.87 5.09 4.03 5.99 6.80
III 7.04 6.55 6.78 11.08 9.35 8.26 8.15 6.41 8.96 8.49 4.90 5.37 3.65 6.70 6.09 5.99 5.54 4.46 6.87 6.73
Mar
I 7.12 6.56 7.93 11.37 7.67 9.03 11.83 6.76 9.50 10.85 5.91 6.88 3.97 6.51 6.85 8.80 5.98 4.65 7.50 6.92
II 8.18 6.91 8.93 11.76 7.81 9.65 11.54 6.86 10.22 12.67 6.88 7.53 4.60 8.90 7.49 11.30 6.21 5.88 7.73 7.50
III 12.15 8.91 10.34 13.18 7.67 9.49 12.29 7.67 10.94 15.56 8.68 8.21 6.09 9.36 8.17 11.55 7.12 7.77 9.45 9.09
Apr
I 15.67 10.47 12.99 14.91 10.09 10.09 19.45 9.52 12.72 20.48 11.71 9.81 6.42 10.82 9.78 15.55 8.52 9.05 13.05 10.60
II 20.06 11.54 15.22 15.70 10.64 13.75 22.53 11.94 14.47 21.96 13.53 10.60 8.99 17.59 10.54 23.75 9.36 10.57 13.90 12.09
III 28.57 13.80 22.45 16.69 12.19 20.20 27.17 14.01 16.36 27.84 18.41 18.71 12.12 20.30 18.61 21.97 11.35 12.19 17.31 14.78
August
I 33.58 16.29 28.35 19.93 15.76 30.85 31.95 15.87 19.17 32.17 23.14 23.46 12.66 21.08 23.34 23.33 16.33 15.56 19.06 16.50
II 31.39 18.14 30.74 23.21 18.06 35.62 30.22 15.71 20.30 30.75 27.76 22.76 14.07 21.44 22.65 26.95 20.09 21.89 22.09 20.34
III 31.73 22.29 36.98 28.04 21.12 44.40 31.26 16.31 23.45 33.90 27.22 22.64 22.36 18.49 22.53 27.78 24.18 21.61 24.45 22.02
Average Yearly 22.29 22.60 21.19 29.53 25.48 28.15 28.06 20.88 20.88 21.14 21.37 19.69 17.44 16.55 15.28 17.97 16.32 18.75 11.64 13.38
Annual Inflow (Mm
3
) 703.1 712.6 668.1 931.3 803.6 887.9 884.8 658.4 658.6 666.5 673.9 620.9 549.9 521.9 482 566.9 514.7 591.3 367 422.1
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 125 P-1335
10-Daily Flow Series Available at BHEP-I Intake for the Power Generation after Environmental Release
Discharge for Environmental Release = 0.64 m
3
/s
Month Period 1992-93 1993-94 1994-95 1995-96 1996-97 1997-98 1998-99 1999-00 2000-01 2001-02 2002-03 2003-04 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11
Jun
I 31.24 23.58 25.71 20.50 26.68 26.63 15.57 33.10 23.00 31.27 20.13 46.60 21.20 23.10 16.20 22.06 38.83 37.30 41.26
II 34.37 33.21 31.56 19.83 27.82 49.59 21.39 33.35 35.86 34.17 26.12 48.52 23.38 29.85 14.25 28.75 45.30 34.06 59.32
III 41.92 40.96 29.37 31.15 20.40 41.61 29.37 33.67 35.62 36.96 26.19 44.50 19.65 61.43 19.22 29.46 31.21 45.97 61.49
Jul
I 47.16 41.42 39.47 35.36 22.32 26.09 33.27 47.49 39.99 38.54 36.16 35.63 20.26 87.35 30.27 28.36 54.95 47.89 65.99
II 38.81 45.27 47.48 34.80 21.77 26.60 40.46 41.59 48.20 50.01 32.86 25.03 19.22 68.48 33.10 20.83 52.04 66.02 59.45
III 45.28 54.95 33.00 34.95 49.15 30.49 42.45 30.91 44.99 43.36 34.58 24.93 17.50 56.80 39.43 27.15 48.55 69.97 55.86
Aug
I 44.39 52.02 26.30 31.60 31.67 34.96 54.69 28.91 38.13 54.34 34.84 23.29 21.04 51.02 42.31 30.33 55.39 57.61 55.15
II 32.82 45.99 23.81 28.16 22.78 36.31 39.66 34.08 26.30 40.32 36.54 24.58 16.51 44.81 28.91 24.45 55.32 56.19 54.50
III 32.13 36.40 21.95 23.72 23.01 38.80 36.94 27.92 22.46 35.87 27.12 22.74 28.01 36.76 25.98 27.61 49.03 42.36 55.35
Sep
I 28.07 23.58 21.08 19.17 21.88 32.41 24.59 19.42 31.77 23.20 21.97 22.93 14.45 33.97 22.53 37.80 25.17 50.43 36.37
II 25.83 17.64 22.60 16.65 55.26 18.87 25.54 25.27 17.73 28.30 19.34 21.33 14.60 34.66 14.86 26.86 24.52 29.18 25.51
III 19.78 14.37 16.12 13.99 18.96 15.29 20.65 28.53 17.49 24.08 14.81 18.54 11.60 24.06 11.69 23.40 19.90 26.89 20.69
Oct
I 14.56 12.73 12.66 12.09 28.74 30.66 32.82 32.40 30.81 37.45 27.71 16.73 14.17 18.24 10.63 11.47 16.20 21.75 16.87
II 12.03 11.04 10.25 10.60 15.55 13.97 16.03 23.13 15.03 20.85 11.68 15.19 12.33 16.16 10.18 10.21 13.11 15.58 12.27
III 10.08 9.09 9.54 9.16 14.88 12.46 14.01 23.02 13.77 18.81 11.10 13.91 10.59 13.04 9.92 9.38 11.04 12.00 11.02
Nov
I 8.59 8.16 8.30 8.38 14.45 11.34 12.11 17.76 12.38 17.07 10.44 12.85 10.21 11.65 9.62 9.05 9.92 11.50 9.99
II 7.98 7.22 7.59 8.02 13.56 10.47 10.35 15.40 10.96 16.20 9.55 11.27 10.09 9.69 9.28 8.03 9.09 12.47 9.12
III 7.50 6.75 7.30 7.45 13.01 9.68 9.03 13.99 10.54 15.49 8.68 10.30 9.98 9.24 9.15 7.62 8.47 10.22 8.38
Dec
I 7.20 6.27 6.62 6.64 12.12 8.94 8.89 12.88 9.96 13.71 8.22 9.76 9.73 9.08 9.09 7.82 8.14 9.42 8.12
II 6.83 5.99 6.17 6.35 11.27 8.20 8.73 11.79 8.89 12.07 7.76 9.05 9.57 8.91 8.98 8.29 7.51 8.63 7.38
III 6.15 5.76 5.98 6.26 10.42 7.67 8.92 10.88 8.47 11.26 7.38 8.79 9.54 8.83 8.91 7.86 7.05 7.93 7.16
Jan
I 5.65 5.79 5.81 9.15 7.48 8.04 10.08 8.09 10.55 6.81 8.67 9.05 9.71 9.05 6.96 7.69 6.78 7.42 9.21
II 5.48 5.60 5.54 8.46 7.15 7.31 9.53 7.92 9.60 6.51 8.63 8.86 9.28 8.93 6.35 7.53 6.63 6.81 8.50
III 5.28 5.24 5.33 7.48 6.77 6.43 8.96 8.07 8.36 6.32 8.58 8.98 9.47 8.86 6.96 7.22 6.38 6.51 8.33
Feb
I 5.17 5.27 4.81 7.24 6.96 5.92 8.86 7.59 7.75 5.99 8.70 9.02 9.31 8.89 7.37 6.80 6.29 7.30 9.64
II 5.15 5.35 5.52 7.25 6.28 5.71 8.72 8.15 7.05 6.07 9.34 8.98 9.78 8.98 8.38 6.15 6.29 7.68 11.18
III 5.24 5.83 5.58 7.51 6.83 8.08 8.93 8.08 7.32 6.35 9.76 9.90 9.36 9.12 7.48 3.93 6.30 6.82 10.62
Mar
I 5.42 5.96 5.42 8.60 7.45 9.18 9.89 8.61 7.14 6.79 10.79 10.56 10.23 9.27 10.09 7.03 6.69 7.85 11.49
II 6.44 7.15 5.71 10.79 7.48 12.20 9.55 9.20 7.29 7.61 10.68 12.56 11.79 9.66 10.45 8.33 6.86 8.34 12.50
III 7.29 7.71 7.52 11.40 7.73 17.52 9.83 11.82 8.63 9.10 11.98 12.38 12.36 10.07 12.06 8.63 8.17 8.67 13.36
Apr
I 8.36 10.19 7.81 12.87 8.95 19.28 11.84 14.16 10.25 9.27 14.77 12.85 11.95 9.05 19.54 9.30 10.85 9.34 14.32
II 12.31 8.69 8.59 18.51 9.87 19.28 14.30 17.09 11.30 10.84 20.07 15.02 12.56 8.93 21.90 10.88 12.45 11.40 20.42
III 17.76 10.62 10.12 15.30 12.19 27.59 20.54 17.27 16.23 13.54 25.83 15.76 16.84 8.86 23.17 13.08 14.33 13.18 21.09
August
I 21.89 16.40 12.47 15.29 13.20 28.57 22.14 23.20 17.83 14.24 30.27 15.97 21.87 12.17 16.68 17.47 15.90 19.10 20.73
II 19.56 16.40 19.01 14.54 12.44 27.53 24.29 37.78 21.18 26.64 36.73 22.36 21.63 14.81 22.76 21.92 23.58 22.42 39.45
III 26.28 20.68 15.20 16.67 13.75 34.14 35.19 34.70 19.04 28.11 36.92 22.10 21.39 17.34 32.27 30.99 33.53 32.10 26.49
Average Yearly 18.33 17.76 14.93 15.44 16.95 20.22 19.95 21.31 18.66 21.32 19.02 18.36 14.48 22.53 16.58 15.94 21.16 23.56 25.52
Annual Inflow (Mm
3
) 578.2 560 470.7 487 534.5 637.6 629.1 672.1 588.6 672.4 600 578.9 456.5 710.5 522.9 502.6 667.3 743.1 804.7
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 126 P-1335
Annexure-8.3
Head Loss Summary for Different Discharges
Type of Turbine = Horizontal Francis
Sl.No. Description Q
(m
3
/sec)
FRL at Collection
Pool (m)
Head Loss
(m)
TWL
(m)
Net Head
(m)
Efficiency %
(Turbine)
Efficiency %
(Generator)
Efficiency %
(Combined)
Power
(MW)
1 Design Discharge (QN) 29.50 1835.00 6.00 1736.00 93.00 92.50 96.50 89.26 24.00
2 Discharge for 15% Over Load on Installed Capacity (P15% OL)
34.74 1835.00 7.96 1736.30 90.74
3 Rated Discharge for One Unit (Q1)
9.83 1835.00 1.10 1734.62 99.28
4 50% of rated Discharge for One Unit (Q50%)
4.90 1835.00 0.28 1734.15 100.57
* Crest Level of TRC = 1733.35 m
# Width of TRC = 4.00 m
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 127 P-1335
Annexure-8.4
Head Loss Calculations of the Project
Installed Capacity = 24.0 MW Turbine Flow = 29.50 m3/s Number of units = 3 units
Maximum Regulated Water Level (MRWL) = 1835.50 m
Normal Tail Water Level at P/H = 1736.00 m Combined Efficiency =89.26 %
Si.No. Description Formula used No.
W1 (or)
Dia.
(m)
H1
(m)
W2 (or)
Dia.
(m)
H2
(m)
A1
(m
2
)
A2
(m
2
)
L
(m)
Hydraulic
depth R
(m)
n k
V1
(m/s)
V2
(m/s)
HL
(m)
1 HEAD LOSS UPTO DESILTING CHAMBER 0.50
2 Trash rack Losses in Collection Pool 1 5.20 12.00 46.800 0.550 0.630 0.01
3 HRT
a Entrance Losses h=ke.(V2/2g) 1 5.20 5.70 29.64 0.15 1.00 0.01
b Tunnel Friction (Concrete Lining) h=v2*n2*L/(R4/3) 1 3.60 11.729 2485.00 0.910 0.015 2.52 4.01
c Bend Losses h=k.v2/2g 2 3.60 11.729 0.060 2.52 0.04
d Transistion Before Surge Shaft
h=kex.[(V12/2g)-
(V22/2g)] 1 3.60 3.60 3.60 11.729 12.960 0.110 2.52 2.276 0.01
e Transition After Surge Shaft h=kc.[(V22/2g)-(V1
2/2g)] 1 3.60 3.60 3.60 12.960 11.729 0.100 2.28 2.515 0.01
f Surge Shaft Gate Goove Loss h=kg.v2/2g 1 3.00 3.60 10.800 0.100 2.73 0.04
4.13
4 PENSTOCK
a Tunnel Friction (Steel Lining) h=v2*n2*L/(R4/3) 1 2.80 6.158 124.00 0.700 0.010 4.79 0.46
b Bend Losses h=k.v2/2g 2 2.80 6.158 0.150 4.791 0.35
c Branch Losses h=kbr.(Vavg.2/2g) 1 2.80 1.65 6.158 2.138 0.300 4.791 4.599 0.35
d Friction Loss in Unit Penstock h=v2*n2*L/(R4/3) 1 1.65 2.138 20.00 0.413 0.010 4.60 0.14
1.30
5 VALVE LOSSES (MIV)
Butterfly Valve 1 1.50 1.767 0.250 5.56 0.39
Total Head loss 6.32
Say ≈ 6.50
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 128 P-1335
Annexure-8.5
Comparision of Energy Generation
Dependable Years Un-restricted
Energy
Restricted Energy
Corresponding to 24.00 MW
(GWh) Energy at 100% Plant
Availability (GWh)
Energy at 95% Plant
Availability (GWh)
50% Dependable Years
(1983-84)
144.45 119.93 117.59
75% Dependable Years
(2006-07)
123.26 117.14 115.36
90% Dependable Years
(1994-95)
110.50 102.83 101.37
Year-1 (1972-73) 162.68 138.39 134.28
Year-2 (1973-74) 164.94 127.44 123.93
Year-3 (1974-75) 155.18 129.66 126.13
Year-4 (1975-76) 215.00 157.92 153.53
Year-5 (1976-77) 185.55 139.22 135.13
Year-6 (1977-78) 204.41 151.28 146.30
Year-7 (1978-79) 203.56 143.76 139.64
Year-8 (1979-80) 152.75 116.16 113.22
Year-9 (1980-81) 153.24 125.95 123.30
Year-10 (1981-82) 154.79 132.02 128.50
Year-11 (1982-83) 156.02 124.83 121.33
Year-12 (1983-84) 144.45 119.93 117.59
Year-13 (1984-85) 128.31 104.79 101.85
Year-14 (1985-86) 122.70 113.46 112.28
Year-15 (1986-87) 113.16 108.96 106.93
Year-16 (1987-88) 132.17 122.13 119.47
Year-17 (1988-89) 120.47 111.49 109.13
Year-18 (1989-90) 137.74 108.19 105.58
Year-19 (1990-91) 87.69 84.73 84.44
Year-20 (1991-92) 100.26 99.42 98.56
Year-21 (1992-93) 134.52 117.99 115.06
Year-22 (1993-94) 130.94 107.94 105.58
Year-23 (1994-95) 110.50 102.83 101.37
Year-24 (1995-96) 114.83 110.71 108.96
Year-25 (1996-97) 125.93 116.26 114.81
Year-26 (1997-98) 148.14 135.40 132.44
Year-27 (1999-99) 146.92 130.85 128.17
Year-28 (1999-00) 155.96 143.25 139.45
Year-29 (2000-01) 137.51 123.62 121.29
Year-30 (2001-02) 156.10 134.67 131.15
Year-31 (2002-03) 139.85 131.19 128.83
Year-32 (2003-04) 135.75 124.54 123.39
Year-33 (2004-05) 109.07 109.06 108.76
Year-34 (2005-06) 164.87 123.09 120.15
Year-35 (2006-07) 123.26 117.14 115.36
Year-36 (2007-08) 118.06 115.27 113.53
Year-37 (2008-09) 155.20 121.25 118.28
Year-38 (2009-10) 172.26 129.00 125.46
Year-39 (2010-11) 186.11 134.27 131.04
Total 5560.85 4788.06 4684.18
Average (GWh) 122.77 120.11
Average PLF 58.40% 57.13%
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 129 P-1335
Annexure-8.6
Energy Generation for the 50% Dependable Year – 1983-84
Full Reservoir Level in Collection Pool = 1835.00 m
Gross Head = 99.50 m
Rated Net Head = 93.0 m
Efficiency (Generator) = 96.50%
Efficiency (Turbine) = 92.50 %
Efficiency (Combined) = 89.26 %
Rated Discharge = 29.50 m
3
/s
No. of Units = 3
Capacity = 24.00 MW
Month Period Inflow
(m
3
/s)
Discharge
Available for
Power
Generation
(m
3
/s)
TWL (m) Head
Loss (m)
Net Head
(m)
Unrestricted
Power
(MW)
Unrestricted
Energy
(GWh)
Restricted
Power
(24.00 MW)
Restricted
Energy with
100% Plant
Availability
(GWh)
Restricted
Energy with
95% Plant
Availability
(GWh)
Jun
I 29.62 29.50 1736.00 6.50 93.00 24.12 5.79 24.00 5.76 5.47
II 27.32 27.32 1735.87 5.57 94.06 22.50 5.40 22.50 5.40 5.40
III 33.47 29.50 1736.00 6.50 93.00 27.26 6.54 24.00 5.76 5.47
Jul
I 52.10 29.50 1736.00 6.50 93.00 42.43 10.18 24.00 5.76 5.47
II 50.50 29.50 1736.00 6.50 93.00 41.13 9.87 24.00 5.76 5.47
III 56.99 29.50 1736.00 6.50 93.00 46.41 12.25 24.00 6.34 6.02
Aug
I 67.15 29.50 1736.00 6.50 93.00 54.68 13.12 24.00 5.76 5.47
II 35.16 29.50 1736.00 6.50 93.00 28.63 6.87 24.00 5.76 5.47
III 26.80 26.80 1735.84 5.41 94.25 22.12 5.84 22.12 5.84 5.84
Sep
I 23.87 23.87 1735.65 4.28 95.57 19.98 4.79 19.98 4.79 4.79
II 21.38 21.38 1735.49 3.57 96.44 18.06 4.33 18.06 4.33 4.33
III 33.47 29.50 1736.00 6.50 93.00 27.26 6.54 24.00 5.76 5.47
Oct
I 8.88 8.88 1734.54 1.01 99.95 7.77 1.86 7.77 1.86 1.86
II 9.25 9.25 1734.57 1.06 99.87 8.09 1.94 8.09 1.94 1.94
III 10.78 10.78 1734.70 1.29 99.51 9.39 2.48 9.39 2.48 2.48
Nov
I 12.92 12.92 1734.88 1.61 99.01 11.20 2.69 11.20 2.69 2.69
II 11.98 11.98 1734.80 1.46 99.24 10.41 2.50 10.41 2.50 2.50
III 10.05 10.05 1734.64 1.19 99.67 8.77 2.10 8.77 2.10 2.10
Dec
I 8.44 8.44 1734.50 0.96 100.04 7.39 1.77 7.39 1.77 1.77
II 8.10 8.10 1734.47 0.93 100.10 7.10 1.70 7.10 1.70 1.70
III 7.93 7.93 1734.45 0.91 100.14 6.95 1.83 6.95 1.83 1.83
Jan
I 5.58 5.58 1734.22 0.70 100.58 4.91 1.18 4.91 1.18 1.18
II 5.36 5.36 1734.20 0.68 100.62 4.73 1.13 4.73 1.13 1.13
III 5.09 5.09 1734.17 0.66 100.67 4.48 1.18 4.48 1.18 1.18
Feb
I 5.00 5.00 1734.16 0.66 100.68 4.41 1.06 4.41 1.06 1.06
II 5.55 5.55 1734.22 0.70 100.58 4.89 1.17 4.89 1.17 1.17
III 5.37 5.37 1734.20 0.68 100.62 4.73 0.91 4.73 0.91 0.91
Mar
I 6.88 6.88 1734.35 0.81 100.34 6.05 1.45 6.05 1.45 1.45
II 7.53 7.53 1734.42 0.87 100.21 6.61 1.59 6.61 1.59 1.59
III 8.21 8.21 1734.48 0.94 100.08 7.20 1.90 7.20 1.90 1.90
Apr
I 9.81 9.81 1734.62 1.13 99.75 8.57 2.06 8.57 2.06 2.06
II 10.60 10.60 1734.69 1.26 99.55 9.24 2.22 9.24 2.22 2.22
III 18.71 18.71 1735.31 2.80 97.39 15.96 3.83 15.96 3.83 3.83
August
I 23.46 23.46 1735.62 4.16 95.72 19.66 4.72 19.66 4.72 4.72
II 22.76 22.76 1735.58 3.95 95.97 19.12 4.59 19.12 4.59 4.59
III 22.64 22.64 1735.57 3.92 96.01 19.03 5.02 19.03 5.02 5.02
Gross Energy (GWh) 144.45
119.93 117.59
Plant Capacity (GWh)
210.24 210.24
PLF (%) = Gross Energy/Plant Capacity
57.04%
55.93%
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 130 P-1335
Annexure-8.7
Energy Generation for the 75% Dependable Year – 2006-07
Full Reservoir Level in Collection Pool = 1835.00 m
Gross Head = 99.50 m
Rated Net Head = 93.0 m
Efficiency (Generator) = 96.50%
Efficiency (Turbine) = 92.50 %
Efficiency (Combined) = 89.26 %
Rated Discharge = 29.50 m
3
/s
No. of Units = 3
Capacity = 24.00 MW
Month Period Inflow
(m
3
/s)
Discharge
Available for
Power
Generation
(m
3
/s)
TWL
(m)
Head
Loss
(m)
Net Head
(m)
Unrestricted
Power
(MW)
Unrestricted
Energy
(GWh)
Restricted
Power
(24.00 MW)
Restricted
Energy with
100% Plant
Availability
(GWh)
Restricted
Energy with
95% Plant
Availability
(GWh)
Jun
I 16.20 16.20 1735.13 2.23 98.14 13.93 3.34 13.93 3.34 3.34
II 14.25 14.25 1734.98 1.84 98.68 12.31 2.95 12.31 2.95 2.95
III 19.22 19.22 1735.34 2.93 97.23 16.37 3.93 16.37 3.93 3.93
Jul
I 30.27 29.50 1736.00 6.50 93.00 24.65 5.92 24.00 5.76 5.47
II 33.10 29.50 1736.00 6.50 93.00 26.96 6.47 24.00 5.76 5.47
III 39.43 29.50 1736.00 6.50 93.00 32.11 8.48 24.00 6.34 6.02
Aug
I 42.31 29.50 1736.00 6.50 93.00 34.45 8.27 24.00 5.76 5.47
II 28.91 28.91 1735.96 6.21 93.33 23.62 5.67 23.62 5.67 5.39
III 25.98 25.98 1735.78 5.19 94.53 21.50 5.68 21.50 5.68 5.68
Sep
I 22.53 22.53 1735.56 3.89 96.05 18.95 4.55 18.95 4.55 4.55
II 14.86 14.86 1735.03 1.95 98.52 12.82 3.08 12.82 3.08 3.08
III 11.69 11.69 1734.78 1.42 99.30 10.17 2.44 10.17 2.44 2.44
Oct
I 10.63 10.63 1734.69 1.27 99.54 9.27 2.22 9.27 2.22 2.22
II 10.18 10.18 1734.65 1.21 99.64 8.88 2.13 8.88 2.13 2.13
III 9.92 9.92 1734.63 1.14 99.73 8.66 2.29 8.66 2.29 2.29
Nov
I 9.62 9.62 1734.60 1.10 99.80 8.40 2.02 8.40 2.02 2.02
II 9.28 9.28 1734.58 1.06 99.86 8.12 1.95 8.12 1.95 1.95
III 9.15 9.15 1734.56 1.05 99.89 8.00 1.92 8.00 1.92 1.92
Dec
I 9.09 9.09 1734.56 1.04 99.90 7.96 1.91 7.96 1.91 1.91
II 8.98 8.98 1734.55 1.03 99.92 7.86 1.89 7.86 1.89 1.89
III 8.91 8.91 1734.54 1.02 99.94 7.79 2.06 7.79 2.06 2.06
Jan
I 6.96 6.96 1734.36 0.81 100.33 6.11 1.47 6.11 1.47 1.47
II 6.35 6.35 1734.30 0.76 100.44 5.59 1.34 5.59 1.34 1.34
III 6.96 6.96 1734.36 0.81 100.33 6.11 1.61 6.11 1.61 1.61
Feb
I 7.37 7.37 1734.40 0.85 100.25 6.47 1.55 6.47 1.55 1.55
II 8.38 8.38 1734.49 0.96 100.05 7.34 1.76 7.34 1.76 1.76
III 7.48 7.48 1734.41 0.86 100.23 6.56 1.26 6.56 1.26 1.26
Mar
I 10.09 10.09 1734.65 1.20 99.65 8.81 2.11 8.81 2.11 2.11
II 10.45 10.45 1734.68 1.24 99.58 9.11 2.19 9.11 2.19 2.19
III 12.06 12.06 1734.81 1.47 99.22 10.48 2.77 10.48 2.77 2.77
Apr
I 19.54 19.54 1735.36 3.01 97.13 16.62 3.99 16.62 3.99 3.99
II 21.90 21.90 1735.52 3.71 96.27 18.46 4.43 18.46 4.43 4.43
III 23.17 23.17 1735.61 4.07 95.82 19.44 4.67 19.44 4.67 4.67
August
I 16.68 16.68 1735.16 2.33 98.01 14.32 3.44 14.32 3.44 3.44
II 22.76 22.76 1735.58 3.95 95.97 19.12 4.59 19.12 4.59 4.59
III 32.27 29.50 1736.00 6.50 93.00 26.28 6.94 24.00 6.34 6.02
Gross Energy (GWh)
123.26
117.14 115.36
Plant Capacity (GWh)
210.24 210.24
PLF (%) = Gross Energy/Plant Capacity
55.72% 54.87%
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 131 P-1335
Annexure-8.8
Energy Generation for the 90% Dependable Year – 1994-95
Full Reservoir Level in Collection Pool = 1835.00 m
Gross Head = 99.50 m
Rated Net Head = 93.00 m
Efficiency (Generator) = 96.50%
Efficiency (Turbine) = 92.50 %
Efficiency (Combined) = 89.26 %
Rated Discharge = 29.50 m
3
/s
No. of Units = 3
Capacity = 24.00 MW
Month Period Inflow
(m
3
/s)
Discharge
Available for
Power
Generation
(m
3
/s)
TWL
(m)
Head
Loss (m)
Net Head
(m)
Unrestricted
Power
(MW)
Unrestricted
Energy
(GWh)
Restricted
Power
(24.00 MW)
Restricted
Energy with
100% Plant
Availability
(GWh)
Restricted
Energy with
95% Plant
Availability
(GWh)
Jun
I 25.71 25.71 1735.77 5.13 94.60 21.29 5.11 21.29 5.11 5.11
II 31.56 29.50 1736.00 6.50 93.00 25.70 6.17 24.00 5.76 5.47
III 29.37 29.37 1735.99 6.44 93.07 23.94 5.74 23.94 5.74 5.46
Jul
I 39.47 29.50 1736.00 6.50 93.00 32.14 7.71 24.00 5.76 5.47
II 47.48 29.50 1736.00 6.50 93.00 38.66 9.28 24.00 5.76 5.47
III 33.00 29.50 1736.00 6.50 93.00 26.88 7.10 24.00 6.34 6.02
Aug
I 26.30 26.30 1735.80 5.27 94.43 21.74 5.22 21.74 5.22 5.22
II 23.81 23.81 1735.65 4.26 95.59 19.93 4.78 19.93 4.78 4.78
III 21.95 21.95 1735.53 3.72 96.25 18.50 4.88 18.50 4.88 4.88
Sep
I 21.08 21.08 1735.47 3.49 96.54 17.82 4.28 17.82 4.28 4.28
II 22.60 22.60 1735.57 3.91 96.02 19.01 4.56 19.01 4.56 4.56
III 16.12 16.12 1735.12 2.21 98.17 13.86 3.33 13.86 3.33 3.33
Oct
I 12.66 12.66 1734.86 1.57 99.07 10.99 2.64 10.99 2.64 2.64
II 10.25 10.25 1734.66 1.22 99.62 8.94 2.15 8.94 2.15 2.15
III 9.54 9.54 1734.60 1.09 99.81 8.34 2.20 8.34 2.20 2.20
Nov
I 8.30 8.30 1734.49 0.95 100.06 7.28 1.75 7.28 1.75 1.75
II 7.59 7.59 1734.42 0.88 100.20 6.66 1.60 6.66 1.60 1.60
III 7.30 7.30 1734.39 0.85 100.26 6.41 1.54 6.41 1.54 1.54
Dec
I 6.62 6.62 1734.33 0.78 100.39 5.82 1.40 5.82 1.40 1.40
II 6.17 6.17 1734.28 0.75 100.47 5.43 1.30 5.43 1.30 1.30
III 5.98 5.98 1734.26 0.73 100.51 5.27 1.39 5.27 1.39 1.39
Jan
I 5.81 5.81 1734.25 0.72 100.53 5.12 1.23 5.12 1.23 1.23
II 5.54 5.54 1734.22 0.70 100.58 4.88 1.17 4.88 1.17 1.17
III 5.33 5.33 1734.20 0.68 100.62 4.69 1.24 4.69 1.24 1.24
Feb
I 4.81 0.00 1733.35 0.46 101.69 4.28 1.03 0.00 0.00 0.00
II 5.52 5.52 1734.22 0.69 100.59 4.86 1.17 4.86 1.17 1.17
III 5.58 5.58 1734.22 0.70 100.58 4.91 0.94 4.91 0.94 0.94
Mar
I 5.42 5.42 1734.21 0.69 100.60 4.77 1.15 4.77 1.15 1.15
II 5.71 5.71 1734.24 0.71 100.55 5.02 1.21 5.02 1.21 1.21
III 7.52 7.52 1734.42 0.87 100.21 6.60 1.74 6.60 1.74 1.74
Apr
I 7.81 7.81 1734.44 0.90 100.16 6.85 1.64 6.85 1.64 1.64
II 8.59 8.59 1734.51 0.98 100.01 7.52 1.81 7.52 1.81 1.81
III 10.12 10.12 1734.65 1.20 99.65 8.83 2.12 8.83 2.12 2.12
August
I 12.47 12.47 1734.84 1.54 99.12 10.83 2.60 10.83 2.60 2.60
II 19.01 19.01 1735.33 2.87 97.30 16.20 3.89 16.20 3.89 3.89
III 15.20 15.20 1735.05 2.02 98.43 13.10 3.46 13.10 3.46 3.46
Gross Energy (GWh)
110.50
102.83 101.37
Plant Capacity (GWh)
210.24 210.24
PLF (%) = Gross Energy/Plant Capacity
48.91% 48.21%
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 8-Power Potential Studies
Indo Canadian Consultancy Services Ltd. 132 P-1335
Annexure-8.9
Computation of Annual Energy for Different Installed Capacities (75% Dependable Year – 2006-07)
Month Period Q
net
(m
3
/s)
Installed
Capacity MW
Installed
Capacity MW
Installed
Capacity MW
Installed
Capacity MW
Installed Capacity
MW
Installed Capacity
MW
Installed Capacity
MW
Installed Capacity
MW
Installed Capacity
MW
Installed Capacity
MW
Installed
Capacity MW
18 19 20 21 22 23 24 25 26 27 28
Q
desgn
21.15 Q
desgn
22.43 Q
desgn
23.72 Q
desgn
25.04 Q
desgn
26.37 Q
desgn
27.72 Q
desgn
29.50 Q
desgn
30.52 Q
desgn
31.95 Q
desgn
33.42 Q
desgn
35.10
Restricted
Power
(MW)
Energy
(GWh)
Restricted
Power
(MW)
Energy
(GWh)
Restricted
Power
(MW)
Energy
(GWh)
Restricted
Power
(MW)
Energy
(GWh)
Restricted
Power
(MW)
Energy
(GWh)
Restricted
Power
(MW)
Energy
(GWh)
Restricted
Power
(MW)
Energy
(GWh)
Restricted
Power
(MW)
Energy
(GWh)
Restricted
Power
(MW)
Energy
(GWh)
Restricted
Power
(MW)
Energy
(GWh)
Restricted
Power
(MW)
Energy
(GWh)
Jun
I 16.20 13.93 3.34 13.90 3.34 13.90 3.34 13.90 3.34 13.90 3.34 13.90 3.34 13.93 3.34 13.90 3.34 13.90 3.34 13.90 3.34 13.90 3.34
II 14.25 12.31 2.95 12.30 2.95 12.30 2.95 12.30 2.95 12.30 2.95 12.30 2.95 12.31 2.95 12.30 2.95 12.30 2.95 12.30 2.95 12.30 2.95
III 19.22 16.37 3.93 16.40 3.94 16.40 3.94 16.40 3.94 16.40 3.94 16.40 3.94 16.37 3.93 16.40 3.94 16.40 3.94 16.40 3.94 16.40 3.94
Jul
I 30.27 18.00 4.32 19.00 4.56 20.00 4.80 21.00 5.04 22.00 5.28 23.00 5.52 24.00 5.76 24.70 5.93 24.70 5.93 24.70 5.93 24.70 5.93
II 33.10 18.00 4.32 19.00 4.56 20.00 4.80 21.00 5.04 22.00 5.28 23.00 5.52 24.00 5.76 25.00 6.00 26.00 6.24 26.60 6.38 26.60 6.38
III 39.43 18.00 4.75 19.00 5.02 20.00 5.28 21.00 5.54 22.00 5.81 23.00 6.07 24.00 6.34 25.00 6.60 26.00 6.86 27.00 7.13 28.00 7.39
Aug
I 42.31 18.00 4.32 19.00 4.56 20.00 4.80 21.00 5.04 22.00 5.28 23.00 5.52 24.00 5.76 25.00 6.00 26.00 6.24 27.00 6.48 28.00 6.72
II 28.91 18.00 4.32 19.00 4.56 20.00 4.80 21.00 5.04 22.00 5.28 23.00 5.52 23.62 5.67 23.60 5.66 23.60 5.66 23.60 5.66 23.60 5.66
III 25.98 18.00 4.75 19.00 5.02 20.00 5.28 21.00 5.54 21.50 5.68 21.50 5.68 21.50 5.68 21.50 5.68 21.50 5.68 21.50 5.68 21.50 5.68
Sep
I 22.53 18.00 4.32 19.00 4.56 19.00 4.56 19.00 4.56 19.00 4.56 19.00 4.56 18.95 4.55 19.00 4.56 19.00 4.56 19.00 4.56 19.00 4.56
II 14.86 12.82 3.08 12.80 3.07 12.80 3.07 12.80 3.07 12.80 3.07 12.80 3.07 12.82 3.08 12.80 3.07 12.80 3.07 12.80 3.07 12.80 3.07
III 11.69 10.17 2.44 10.20 2.45 10.20 2.45 10.20 2.45 10.20 2.45 10.20 2.45 10.17 2.44 10.20 2.45 10.20 2.45 10.20 2.45 10.20 2.45
Oct
I 10.63 9.27 2.22 9.30 2.23 9.30 2.23 9.30 2.23 9.30 2.23 9.30 2.23 9.27 2.22 9.30 2.23 9.30 2.23 9.30 2.23 9.30 2.23
II 10.18 8.88 2.13 8.90 2.14 8.90 2.14 8.90 2.14 8.90 2.14 8.90 2.14 8.88 2.13 8.90 2.14 8.90 2.14 8.90 2.14 8.90 2.14
III 9.92 8.66 2.29 8.70 2.30 8.70 2.30 8.70 2.30 8.70 2.30 8.70 2.30 8.66 2.29 8.70 2.30 8.70 2.30 8.70 2.30 8.70 2.30
Nov
I 9.62 8.40 2.02 8.40 2.02 8.40 2.02 8.40 2.02 8.40 2.02 8.40 2.02 8.40 2.02 8.40 2.02 8.40 2.02 8.40 2.02 8.40 2.02
II 9.28 8.12 1.95 8.10 1.94 8.10 1.94 8.10 1.94 8.10 1.94 8.10 1.94 8.12 1.95 8.10 1.94 8.10 1.94 8.10 1.94 8.10 1.94
III 9.15 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92
Dec
I 9.09 7.96 1.91 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92 7.96 1.91 8.00 1.92 8.00 1.92 8.00 1.92 8.00 1.92
II 8.98 7.86 1.89 7.90 1.90 7.90 1.90 7.90 1.90 7.90 1.90 7.90 1.90 7.86 1.89 7.90 1.90 7.90 1.90 7.90 1.90 7.90 1.90
III 8.91 7.79 2.06 7.80 2.06 7.80 2.06 7.80 2.06 7.80 2.06 7.80 2.06 7.79 2.06 7.80 2.06 7.80 2.06 7.80 2.06 7.80 2.06
Jan
I 6.96 6.11 1.47 6.10 1.46 6.10 1.46 6.10 1.46 6.10 1.46 6.10 1.46 6.11 1.47 6.10 1.46 6.10 1.46 6.10 1.46 6.10 1.46
II 6.35 5.59 1.34 5.60 1.34 5.60 1.34 5.60 1.34 5.60 1.34 5.60 1.34 5.59 1.34 5.60 1.34 5.60 1.34 5.60 1.34 5.60 1.34
III 6.96 6.11 1.61 6.10 1.61 6.10 1.61 6.10 1.61 6.10 1.61 6.10 1.61 6.11 1.61 6.10 1.61 6.10 1.61 6.10 1.61 6.10 1.61
Feb
I 7.37 6.47 1.55 6.50 1.56 6.50 1.56 6.50 1.56 6.50 1.56 6.50 1.56 6.47 1.55 6.50 1.56 6.50 1.56 6.50 1.56 6.50 1.56
II 8.38 7.34 1.76 7.30 1.75 7.30 1.75 7.30 1.75 7.30 1.75 7.30 1.75 7.34 1.76 7.30 1.75 7.30 1.75 7.30 1.75 7.30 1.75
III 7.48 6.56 1.26 6.60 1.27 6.60 1.27 6.60 1.27 6.60 1.27 6.60 1.27 6.56 1.26 6.60 1.27 6.60 1.27 6.60 1.27 6.60 1.27
Mar
I 10.09 8.81 2.11 8.80 2.11 8.80 2.11 8.80 2.11 8.80 2.11 8.80 2.11 8.81 2.11 8.80 2.11 8.80 2.11 8.80 2.11 8.80 2.11
II 10.45 9.11 2.19 9.10 2.18 9.10 2.18 9.10 2.18 9.10 2.18 9.10 2.18 9.11 2.19 9.10 2.18 9.10 2.18 9.10 2.18 9.10 2.18
III 12.06 10.48 2.77 10.50 2.77 10.50 2.77 10.50 2.77 10.50 2.77 10.50 2.77 10.48 2.77 10.50 2.77 10.50 2.77 10.50 2.77 10.50 2.77
Apr
I 19.54 16.62 3.99 16.60 3.98 16.60 3.98 16.60 3.98 16.60 3.98 16.60 3.98 16.62 3.99 16.60 3.98 16.60 3.98 16.60 3.98 16.60 3.98
II 21.90 18.00 4.32 18.50 4.44 18.50 4.44 18.50 4.44 18.50 4.44 18.50 4.44 18.46 4.43 18.50 4.44 18.50 4.44 18.50 4.44 18.50 4.44
III 23.17 18.00 4.32 19.00 4.56 19.40 4.66 19.40 4.66 19.40 4.66 19.40 4.66 19.44 4.67 19.40 4.66 19.40 4.66 19.40 4.66 19.40 4.66
Augu
st
I 16.68 14.32 3.44 14.30 3.43 14.30 3.43 14.30 3.43 14.30 3.43 14.30 3.43 14.32 3.44 14.30 3.43 14.30 3.43 14.30 3.43 14.30 3.43
II 22.76 18.00 4.32 19.00 4.56 19.10 4.58 19.10 4.58 19.10 4.58 19.10 4.58 19.12 4.59 19.10 4.58 19.10 4.58 19.10 4.58 19.10 4.58
III 32.27 18.00 4.75 19.00 5.02 20.00 5.28 21.00 5.54 22.00 5.81 23.00 6.07 24.00 6.34 25.00 6.60 26.00 6.86 26.00 6.86 26.00 6.86
Total Energy Generated
in a Year (GWh)
106.45 109.06 110.92 112.66 114.30 115.78 117.14 118.35 119.35 120.00 120.50
Plant Load Factor (%)
67.50%
65.53% 63.31% 61.24%
59.31%
57.46% 55.72% 54.04% 52.40% 50.74% 49.13%
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 133 P-1335
9. DESIGN OF CIVIL STRUCTURES
9.1 GENERAL
The Bharmour Hydro Electric Project Stage-I (BHEP-I) envisages utilization of water available in
Budhil nallah for generation of power. The project components are planned to ensure cost
effective and timely implementation of the project. The proposed civil structures are designed to
divert and convey water from Budhil nallah for generating 24 MW of power by utilizing a gross
head of 99.50 m.
The Bharmour Hydro Electric Project Stage-I (BHEP-I) & Bharmour Hydro Electric Project
Stage-II (BHEP-II) are proposed and operated in tandem between El. 1835.50 m and El.
1648.00 m. After completion of the upstream project (i.e. BHEP-I), the discharge from tail pool of
BHEP-I would be conveyed to intake pool of BHEP-II for power generation through head race
tunnel.
The water from Budhil nallah is proposed to be diverted through a diversion structure proposed
at 300 m D/S from the confluence of Chobia nalla with Budhil nalla. The diversion structure has
been proposed with Intake by providing a barrage across the Budhil nallah. The diverted water
from the nallah will be conveyed through intake structure having two no. of bays each size 6.0
m (W) x 5.0 m (h) connecting to two individual feeder channels to each surface Desanding
basin located on right bank. The silt-free water from Desanding basins will be conveyed to the
Power house through a D-shaped Head Race Tunnel (HRT) and the HRT is exit at surge shaft.
The bottom of the surge shaft connected to a underground main penstock shall be steel lined
having a horizontal length of 8.5 m, 90.00 m long vertical shaft and 21.0 m horizontal length upto
the manifold. The manifold from the main pressure shaft feed water to three horizontal Francis
turbines of each 8.00 MW located into the surface power house. The water from the BHEP-I
power house will be discharged into intake pool of for Bharmour Stage-II HEP located at D/S of
BHEP-I tail race channel exit. An outdoor switchyard has been proposed and the generated
power will be evacuated through a 132 kV proposed Ringmain Scheme and proposed 132/220
kV Bharmour Pooling Sub-station. General layout of the project is shown in Drawing. No. 1335-
CD-0101.
9.2 HEAD WORKS
The head works of BHEP-I consist of the following major structures:
1. Barrage with 5 no. of radial gates each 5.5 m (W) X 8.5 m (H)
i. Intake with two nos. coarse trash racks, service & stop-log gates to divert design flow
ii. Feeder Channels
iii. Two nos. surface desilting basins & Collection Pool
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 134 P-1335
9.2.1 Barrage
Considering the high flood level of 1843.50 m at the diversion site corresponding to the design
flood (Q50) of 2100 m3/s, available site for desanding basin and water depth required in the
basin, barrage crest level has been fixed at river bed level i.e. El. 1827.0 m. Five numbers of
gates including one number of undersluice have been provided on the crest of El 1827.0 m. The
gate openings of size each 5.5 m (W) X 8.5 m (H) has been provided by separating each bay
with 2.0m thick pier to pass the design flood. The full supply level in front of the intake structure
has been fixed at El. 1835.5 m. Being a large size of gate, radial types of gates are provided on
the crest of barrage to reduce the hoisting capacity. From the five no. of bays, one bay of
undersluice has been provided near the Intake trash rack. Spillway and undersluice parts are
separated by a long divide wall which creates a smooth flow at intake and separates the intake
part from the influence of turbulent flow in barrage portion. On the upstream of main radial gates
stop-logs are provided to facilitate maintenance of the main gates.
Four numbers of spillway gates have been provided at crest El. 1827.0 m by separating each
2.0 m thick pier. The discharge capacity of the spill ways has been calculated as per IS:
11223:1985, one gate is considered to be inoperative and the three spillways are operative in
the event of occurrence of design flood which is capable to discharge 1575 m3/s of flood with
the head of 16.50 m on the barrage crest. One number of undersluice can pass 536 m3/s during
the flood time. Hence, three spillway gates and undersluice will be capable of passing 50 years
flood discharge of 2100 m3/s. The top of the barrage has been fixed at El. 1845.00 m i.e. 1.5 m
free board is provided from the high flood level (HFL) of 1843.50 m and is found to be adequate
to pass the 100 year return period flood of 2315 m3/s.
For the given head-discharge-tail water combinations, horizontal stilling basin as an energy
dissipation arrangement is considered. The downstream slope of 3H:1V extended upto El.
1817.0 m based on the hydraulic jump criteria. The stilling basin length of 63.00 m has been
provided from the exit of glacis at an El. 1827.0 m. An end sill of 14.00 m length has been
provided at downstream end of stilling basin with 2H: 1V upward slope. 500 mm thick high
performance concrete has been provided on the upstream floor and downstream glacis of the
barrage crest to minimize the damage to the weir on account of the impact of the rolling boulders
during flood events.
The barrage being founded on alluvial deposit, excessive seepage can be a problem if not
properly considered in the design. A total seepage path of about 130 m keeps the exit gradient
within permissible limits and avoids any piping phenomena. To relieve the uplift pressure, 125
mm dia filter protected drain pipes @ 4m C/C spacing are provided in the stilling apron. The top
level of flood wall at the barrage axis is El. 1845.00 m above the highest flood level and the top
of the flood wall at stilling basin reaches at El. 1836.20 m.
1.0 m thick concrete apron with a 15.0 m deep cut-off at the downstream end and 5.0 m depth of
cut-off at the upstream end of barrage has been provided to take care of the low discharges.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 135 P-1335
Concrete blocks 1.5 mx1.5 mx0.9 m are placed over the apron, which take care of the impact of
boulders.
The hydraulic design calculation of the barrage is given in Annexure-9.1.
The stability of barrage has been checked as per IS 6512:1984. The earthquake parameters
adopted in stability calculations have been taken from the site specific earthquake parameters of
Budhil dam which is about 8 Km downstream of proposed barrage site (refer Annexure-9.6).
The horizontal and vertical seismic coefficients for DBE condition are 0.16 and 0.11 respectively
and for MCE condition are 0.31 and 0.21 respectively. The stability analysis of barrage has been
carried out for the coefficient values of MCE condition. The sliding forces are resisted by self
weight of the structure. Calculations for stability analysis are presented in Annexure 9.6.
9.2.1.1 Intake Structure
The intake structure is proposed to be constructed on the right bank of the Budhil nallah. Trash
rack has been provided in front of the intake to prevent the floating debris and other unwanted
material from entering the intake. Likewise the bottom of the intake is situated 4.5 meters above
the river bed to exclude the bed load entering into the waterways. The top of the intake structure
is kept at EL 1845.00 whereas the bottom is kept at 1831.50. The intake is equipped with two
coarse trash rack arrangement with openings each of 6.0 m wide and 5.0 m high. The sill level
of trash rack is kept at El 1830.50 m. The size of the trash rack at 40% clogging allows velocity
of 1.5 m/s at normal conditions by adopting mechanical cleaning with trash rack cleaning
machine (TRCM). The details are given in Drawing No. 1335-CD-0204.
Intake structure is provided with 2 nos. of service and stop-log gate grooves for intake opening
each of size 3.0 wide and 4.0 m high. The openings are equipped with vertical gates for flow
regulation. The operating platform of the intake gate is located at El. 1845.0 m. The platform will
have railings and gate hoisting mechanism. The gate is proposed to be operated by rope drum
hoist arrangement. The flow including flushing/ overload discharge will be controlled by intake
gate arrangement. The hydraulic calculations are given in Annexure-9.2.
9.2.1.2 Feeder Channel
Two no. feeder channels an average length of 40.0 m each link the intake with the individual
surface desilting basins. The flow in each feeder channel is regulated by intake gate. The two
bays of size 3.0 m (w) x 3.5 m (H) are connected independently to the inlet transition of desilting
basin. This provision will facilitate the maintenance and cleaning of the individual desilting basin
without disturbing the operation of other bays.
The feeder channels are designed to carry the overload discharge which includes the design
discharge of 29.50 m3/s and the discharge for flushing/ overloading. The bed level of the
channel varies from 1831.50 at the start to 1823.50 at the end of feeder channel. During flood
events, the intake gates will be regulated so that only the required discharge flows in the feeder
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 136 P-1335
channel. The plan and L-Section of feeder channel are given shown in Drawing No. 1335-CD-
0202 & 0204.
9.2.1.3 Desilting Basin and Collection Pool
The length of inlet transition is worked out as 7.00 m whereas the uniform length of the desilting
basin is calculated to be 80 m and the width of each bay is 10 m with a total of 2 no of bays.
The depth of the desilting basin above the hopper is 7.5 m. The hopper is 4.0 m deep with 45˚
side slope. The proposed desanding arrangement has to be designed to allow the settlement of
sand particles of size 0.2 mm and above. The desanding basins are designed for a discharge of
35.40 m3/s (29.5*1.2 = 35.40). The flow through velocity in desanding basin is restricted to 0.18
m/s. The settling velocity of 0.2 mm particles is 0.024 m/s. Detailed hydraulic calculations are
presented in the Annexure-9.3. The flushing of the sediment will be through a 2.0 m wide
flushing channel located at the bottom of the hopper. The reduction of the transition length was
largely due to the extra number of divide wall.
The flushing channels from two desilting basins are provided with two independent flushing
gates, leading to flushing pipe 1.2 m diameter through a transition. The two flushing pipes are
made to converge to one single pipe of 1.2 m dia. 30.0 m long for discharging the silt back to the
Budhil Nallah. The desilting basin is located on the right bank of Budhil Nallah.
Silt-free water from the desanding basins will enter into the collection pool provided at end of
desilting basins by overflowing the weir crest at El 1833.50. A 21.0 m long 12.0 m wide
collection pool is provided with a storage capacity of 4 minutes at 50% of design discharge of
one machine. Thus full supply level and minimum draw down levels in the collection pool are
calculated and provided at El 1835.00 and El 1830.20, respectively.
A 18.0 m long side escape spillway is provided in the collection pool with its crest at El. 1835.20
to discharge the water coming from intake into the river during sudden load rejection conditions.
The general arrangement, Plan and cross section details of the desanding basins are shown on
Drawing. No. 1335-CD-0101, 1335-CD-0202, 1335-CD-0204 & 1335-CD-0205 respectively.
Detailed hydraulic design of collection pool is presented in Annexure-9.4.
9.3 WATER CONDUCTOR SYSTEM
9.3.1 Inlet Portal
The tunnel inlet portal has been proposed at the collection pool outlet at an exposed vertical
rocky cliff. Invert level of tunnel inlet portal is fixed at El. 1823.00 m. An inverted D-shape
headrace tunnel of size 3.6 m (W) x 3.6 m (H) will be excavated from this portal.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 137 P-1335
9.3.2 Adits
To expedite tunneling, two adit tunnels Adit-I & Adit-II are provided to reduce the excavation of
critical length of tunnel. Adit-I is provided at inlet portal & Adit-II has been proposed at about
950.0 m from inlet portal of the tunnel. Two adit tunnel Adit-III & Adit-IV have been provided at
bottom of surge shaft at RD.2516.0 m and at trifurcation of penstock respectively.
9.3.3 Head Race Tunnel (HRT)
The Head Race Tunnel (HRT) of BHEP-I is aligned on the right bank of Budhil nallah to covey
the water from the collection pool (after desilting chambers) outlet and terminates the HRT at
surge shaft. The invert level of the HRT is fixed at an El.1823.00 m to maintain adequate
submergence at the collection pool intake so that no air enters into the HRT during normal
operating conditions at minimum operating level.
D-shaped tunnel having a width of 3.6 m and height of 3.6 m finished size with concrete lined for
a length of about 2485.0 m is provided. The proposed tunnel alignment has sufficient rock cover
and Good to Fair rock mass quality. The minimum and maximum vertical rock covers over the
tunnel are 60 m and 280 m, respectively. The optimum diameter of the tunnel based on the cost
and revenue was determined as 3.6 m dia D-shaped with velocity of 2.52 m/s during design
discharge. The average thickness of concrete lining in normal section is kept 20 cm. This
thickness can be increased, if required, for very poor to extremely poor rock is encountered
during excavation.
The invert level at the start of the tunnel is fixed at El.1823.00 m whereas the invert level at the
surge shaft is 1804.20 m. The tunnel upto surge shaft has longitudinal slope of 1 in 132 up to
RD 2485.00 m.Drill and blast method of tunneling is proposed for excavation of the Headrace
tunnel. The tunneling will be carried out using mechanised method. Boomer will be used for the
drilling and robotic shotcrete machine for shotcreting, proposed to be used for temporary lining.
The mucking will be done using the dump truck and safely disposed off in the designated place.
Provision for ventilation and lighting will also be provided adequately.
Temporary supports by means of shotcrete and rock bolt will be provided during tunneling. The
permanent lining based on the rock support design will be provided later. Exploratory holes will
be drilled to determine the rock type that can be expected in the next stage. If the rock is found
to be weak, pre-construction grout shall be provided. In addition, in the areas of extremely poor
rock the pull length will be reduced to avoid overbreak problem. Rock bolts will be provided
depending upon the quality of rock mass. In addition, a nominal thickness of shotcreting (5 -15
cm) will be provided depending upon the geological conditions, which will be followed by a
nominal concrete lining of 20 cm. A summary of rock support requirements is given in Table-9.1.
The L-section, excavation and rock support details are presented in Drawing. No. 1336-CD-0401
to 0403.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 138 P-1335
Table-9.1: Rock Support Requirements along HRT
Length (m)
Description of Rock
mass Indicative Rock mass
quality index Rock support requirements
126 very poor <1.00 Steel ribs, reinforced shotcrete and bolting, Multiple headings
373 poor 1 to 4 Reinforced shotcrete plus pattern bolting plus shotcrete of increased thickness
1240 fair 4 to 10 Pattern bolting and or bolting plus shotcrete
746 good >10 Pattern bolting and shotcrete
9.3.4 Surge Shaft
9.3.4.1 General
In general, a Surge shaft is provided to dampen the water hammer pressure in the tunnel and
penstock during the time of sudden load rejection. It also improves the governing stability by
reducing the distance between the turbine and the nearest free water surface. In addition to this,
Surge tank also provides water supply to the turbines in the case of sudden starting up of
machine.
9.3.4.2 Hydraulic Design of Surge Shaft
The surge shaft will be a restricted orifice and open to sky type (Drawing. No 1335-CD-0405)
and will be connected to the headrace at the base. The diameter of the surge shaft is calculated
satisfying the Thoma’s stability criterion and considering the topographical conditions.
Accordingly, a shaft of 10 m diameter & 1.8 m dia orifice with total height of 59.80 m is provided.
Calculation sequence is basedupon IS:7396 (Part-1)-1985 (reaffirmed 1995) - Criteria for
Hydraulic Design of Surge Tanks - Part 1 : Simple Restricted Orifice and Differential Surge
Tanks. Hydraulic design computations of the surge shaft are enclosed at Annexure-9.5.
It would be seen that as soon as load is rejected, water level would start rising in the surge shaft.
For full load rejection, it would rise to a maximum of El. 1856.15 m. Similarly, on load
acceptance, the water level in the surge shaft would drop to a minimum of El. 1816.88 m.
Accordingly, the invert level of HRT hasbeen kept at El. 1804.20 m so that there is no possibility
of entry of air into the water conductor system under any operational condition of the turbines.
The height of the surge shaft is calculated considering the possible surges due to various
loadings such as overloading of the plant by 15% of rated power, full load rejection, full load
acceptance combinations. The surge levels estimated for these extreme hydraulic conditions are
given in Table-9.2. The surge profiles for load rejection and load acceptance conditions are
presented in Figure-9.1 & 9.2.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 139 P-1335
Table 9.2: Adopted hydraulic conditions and resulting surge levels
Hydraulic Conditions Up-surge Levels (m) Down-surge Levels (m)
Full load rejection due to three units at overloading flow (+15% of rated power) with the full supply level at 1835.00 m
1856.15 1828.75
Full load acceptance due to three units at overloading flow with the MDDL at 1830.20 m
1842.97 1816.88
Top elevation of the surge shaft has been kept at El. 1864.00 m so that a cushion of
7.85 m is available above the maximum surge level mainly to avoid more excavation and to
prevent any overflow from the surge shaft.
Figure 9.1: Mass Oscillation due to Full Load Rejection, with the Full Supply Level at 1835.0 m
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 140 P-1335
Figure 9.2: Mass Oscillation due to Full Load Acceptance, MDDL at 1830.20 m
9.3.5 Surge Shaft Gate
One no. of surge shaft gate of size 3.6 m (W) X 3.6 m (H) has been provided inside the surge
shaft just before start of pressure shaft in order to isolate the pressure shaft from HRT.
9.3.6 Pressure Shaft
9.3.6.1 General
One no. pressure shaft of 2.8 m dia. has been proposed having centre line at El. 1806.00 m.
The pressure shaft emanate from the circumference of the surge shaft. The shaft is rectangular
in the beginning and transitioned to circular shape in a length of 2.5 m. The pressure shafts
follow a horizontal path for a distance of about 8.5 m before bends in the vertical direction. Then
the shaft drop vertically down by about 90.00 m before bends in the horizontal centre line at its
bottom end at El. 1731.90 m and further it goes horizontally for a length of 24.50 m upto
trifurcation. The horizontal run of three numbers unit penstock each is about 21 m up to the
upstream wall of the power house building. The plan and sectional details of pressure shaft are
shown in Drawing No. 1335-CD-0501 & 1335-CD-0502 respectively.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 141 P-1335
9.3.6.2 Economical Diameter
Economic diameter of the main penstock has been computed using following empirical formulae
given in the Manual on Design, Fabrication, Erection and Maintenance of Steel Penstocks
published by the Hydel Civil Design Directorate of Central Water Commission:
units FPS in
0.466
H
P D'' DiameterEconomic (i)
Where, P is the maximum power generated in horsepower (fps) and H is the rated head in feet.
0.4660.7461.15) (24000
D''3.28089
00.3
D = 9.35 feet = 2.85 m
A diameter of 2.80 m is adopted. The velocity in pressure shaft is 4.80 m/s corresponding to
design discharge of 29.50 cumecs.
9.3.6.3 Pressure Shaft Liner
The pressure shafts will be steel lined in the whole length. The shaft liners have been designed
to withstand internal as well as external pressures. The internal pressure including water
hammer has been considered as location for different sections. External pressure has been
taken equal to the difference between water level equal to FRL in the surge shaft and the
pressure shaft level. In the horizontal reach, internal spiders will be provided to preclude any
deformation of shape. Radiographic examination of shop weld is proposed while all field welds
will be tested by ultrasonic examination.
The thickness of plate in the pressure shaft varies from 12 mm to 16 mm for Fe 250 Grade steel.
No stress relieving is required for plate thicknesses of this order. Total weight of steel required
for Pressure shafts comes out to 180 tonnes. All the joints will be welded joints. All shop welding
of the longitudinal joints will be double V-butt welds. The field welds will be single V-butt welds
with backing strip. All the shop welds will be checked by radiographic examination while all field
welds will be tested by ultrasonic examination.
9.4 POWER HOUSE COMPLEX
9.4.1 General
Based on available topography a surface Powerhouse, Transformer hall has been proposed.
Proposed layout and cross section have been shown in Drawing No 1335-CD-0601 & 0602.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 142 P-1335
9.4.2 Power House
The general arrangement of powerhouse has been developed for the installation of three, 8.00
MW Horizontal Francis turbines. The Powerhouse complex comprises of Service bay, Machine
bay and Control room Building. The size of the surface power house is proposed as 15.0 m (W)
x 56.0 m (L) 22.0 m (H). A 80/20 T EOT Crane is proposed to lift heaviest part of Stator and
Rotor. The basic amenities like Lighting, Sanitary arrangements, Water supply, Fire fighting
system, Drainage and Dewatering system, Elevators, Communication facilities, Seismic alarm
tripping device, Noise control, Heating, Ventilation, Air conditioning system are proposed in the
Power house complex. The Details are shown in the Drawing No. 1335-MP-4001 & 1366-MP-
4002.
9.4.3 Service bay
The Service bay of Power house is proposed at El. 1737.00 m and the size of control room is
56.0 m (L) x 6.0 m (W) x 4.50 m (H).
9.4.4 Machine bay
The size of Machine bay of Power house is proposed as 15.0 m (W) x 46.0 m (L) x 4.80 m (H).
The Machine bay shall have three Horizontal Francis Turbines and Generators of 8.00MW each.
Machine bay shall also accommodate Main Inlet butterfly Valve and its auxiliaries, turbine
auxiliaries, Generator auxiliaries, Oil handling system, Cooling water system, Fire fighting
system, and compressors etc. Drainage and Dewatering sumps are proposed for pumping out of
seepage, leakage and drainage water from powerhouse building and also dewatering of the
draft tube and spiral and any water conducting component to perform repairing and servicing
underwater parts. The proposed location of different floors is mentioned in the following Table.
S.No Name of Floor Elevation (m)
1 Service bay Floor 1737.00
2 Generator & Turbine Floor 1732.20
3 C/L of Turbine 1733.40
4 Bottom of Draft tube Steel liner 1728.50
9.4.5 Draft Tube
The discharge from draft tube is led by three rectangular shaped Draft tube tunnels of 2.4 (W) x
2.1 m (H) m. Three numbers of Draft tube gates of each 2.4 m (W) x 2.10 m (H) has been
proposed for the purpose of operation & maintenance of tailrace channel & draft tubes.
9.5 TAIL RACE CHANNEL
The discharge from all the three individual draft tubes are combined into a single tail race
channelof size 4.0 m wide and 61.40 m length lead the water to intake pool for the Bhamour –II
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 143 P-1335
HEP. One set of gate of size 4.0 m (W) x 3.3 m (H) has been proposed at the crest of tail race
channel for the operation & maintenance of intake pool and One no. of gate of size 4.0 m (W) x
3.3 m (H) has been proposed perpendicular to the tail race channel for the purpose of spilling
the water back to budhil nalla from the tailrace channel of Bharmour-I HEP during shut of the
downstream project (Bharmour-II HEP). The plan & sectional details of tail race channel is
shown in drawing. No 1335-CD-0801 & 802.
9.6 INTAKE POOL FOR BHARMOUR-II HEP
As stated earlier, the BHEP-I & BHEP-II shall be operated in-tandem, consequently, an intake
pool has been proposed at exit of tailrace channel of BHEP-I Power house to convey the water
to generate the power from BHEP-II. The size, 24.05 m (L) x 15.0 m (W) and height varies from
2.15 m to 11.50 m and the top portion covered with 500 mm thick concrete slab of intake pool
has been designed for a storage capacity of 2 minutes while one unit running with 50% of rated
discharge. The initial length of 18.70 m intake pool is provided with a bed slope of 1:2 and the
remaining length is provided with gentle slope of 1 in 50 upto the intake of BHEP-II. The FSL
has been calculated at El.1735.50 m and the MDDL is fixed at El. 1733.80 m. The operation of
pool will be shutdown in the case of upper project (BHEP-I) shall be stopped and the lower
project (BHEP-II) function should also closed. One service gate has been proposed at the crest
of tail race channel to control the flow regulation into the pool. Escape channel with gate
arrangement is provided in right angled to the tail race channel crest to spill over the flow from
BHEP-I during maintenance of downstream project.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 144 P-1335
Annexure-9.1
DISCHARGE CAPACITY OF BARRAGE
Checking waterway for 50 year flood ( With 4 gates open )
GATE 5.5/8.5 (B/H)
50 Year Return Period Flood = 2100.00 m3/s 100 Year Return Period Flood = 2315.00 m3/s MWL/HFL = 1843.50 m River Bed Level = 1827.00 m Crest Level = 1827.00 m Total No. of Bays = 5 Width of gate, W = 5.50 m Height of Gate, D = 8.50 m
Design Head, Hd = 14.025 m
IS:69341998, Clause.4.4 - Generally Design Head is Kept as 80% to 90% of the Maximum Head
Contraction Coefficient of Abutement, Ka = 0.1 Contraction Coefficient of Abutement, Kp = 0.01 Pier Thickness = 2.00 m No. of Piers = 4 m Construction Joint Pier Thickness = 2.00 m Total Lenth of Water Way Barrage, L = (5.5 × 5 ) +(2.0* 4 +2.0)
= 37.50 m
Conforming to IS: 11223-1985, Guidelines For Fixing Spillway Capacity
3.6.1 - For gated spillway, the contingency of at least 10% of the gates with a minimum of one gate being inoperative August be considered as an emergency.
As per Is: 6934:1998, Discharge Computatin for the Breast Wall Spillway Capacity is Given by,
Q = C
b
D L [2g(Hc+V
a
2
/2g)]
0.5
Minimum Stable water Way, (P
w
) by Lacy's Formula = 232.39 m As per clause 10.2 of IS 6966(Part I) : 1989, Pw = 4.83*sqrt(Q)
Total Length of Water Way Assumed, L
=
37.50 m
Spillway Capacity by 4 Gates are Operative & One Gate is In-operative, and Neglecting Velocity Head
H/Hd = 16.5/14.025 = 1.17600
Discharge Coefficient, Cb = 0.148631+0.945305 (H/Hd)-0.326238(H/Hd)2
= 0.8091 Effective Length, L = L'-2×D (N.Kp+Ka)
= (5.5*4)-{2×8.5×(3×0.01+0.1)} = 19.79 m
Head from HFL upto the centerline of Opening of Gate, Hc = (1843.5-1827.00)-(8.5/2) = 12.25 m
Neglecting Velocity Head Discharge, Q = 0.8091×8.5×19.79×[2×g×(12.25+0)]0.5
= 2110.01 m
3
/s > 2100 m
3
/s O.K. Therefore, Provided 5 nos. of Gates of Each Size 5.5 m (W) X 8.5 m (H) with crest level at El. 1827.00 m
Loossness factor = 42.0/232.39
= 0.16
Refer Clause 10.2 of IS 6966 (Part I): 1989
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 145 P-1335
Annexure-9.1
DESIGN OF DOWNSTREAM FLOOR Remarks
Maximum Flood Discharge ,50 year flood, (with 4 gates open condition)
U/S TEL
= 1,842.11
m
D/S TEL
= 1,836.09
m From HEC-RAS
Discharge Q for this bay 2100.00 m3/s Bay width 5.50 No. of bay 4.00 con. Factor 1.00
Discharge intnsity, q with concentration factor
95.45
m3/s/m
Head Loss,(HL)
6.02
m =u/s T.E.L. - d/s T.E.L
Assume Average Particle Size, mr
25.00
mm
Lacey Silt Factor, f 8.80 =1.76√mr d
1
d
2
F
r
d
2
H
L
4.80 17.42 2.90 17.42 6.02
V2
5.48
m/sec =q/d2
Ef2
18.95
m =d2+v22/2g
d/s floor level
1,817.14
m =d/s T.E.L - Ef2
Adopted Cistern Level
1,817.00
m
Min D/s Length of cistern
63.13
m =5 (d2 - d1)
DESIGN OF CUT OFF WALL i) Upstream End
Discharge intensity
95.45
m3/s/m
Intensity of Discharge with no concentration
114.55
m3/s/m
u/s W.L
1,843.5
m under 4 gates open
R
13.65
m =1.35*(q2/f)^1/3
Scour depth of impervious floor
13.65
m =1.0*R
R.L. of scour hole
1,829.85
m
Top of U/s Floor
1,827
m
Depth of u/s toe wall below floor level
-2.85 m
=u/s floor level - R.L. of scour hole
Calculated R.L. of bottom of u/s toe wall
1,830
m
R.L. of bottom of u/s toe wall provided
1,822
m
Therefore, Provided Depth of Cutoff From Upstream Floor Level
5.0
m
ii) At the d/s floor end
d/s W.L
1,831.94
m From HEC-RAS
Scour depth
17.07
m =1.25*R
R.L. of bottom of scour hole
1,814.87
m
Depth of d/s toe wall below floor
2.13
m =R.L. of Cistern-R.L. of scour hole
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 146 P-1335
As per IS- 6531:1994
7.97
m
As per IS:6531:1994, Rough Estimate of d/s cut off=(d/2+0.5), where d= d/s water depth for FSL discharge
Calculated R.L. of bottom of d/s toe wall
1,809.03
m
Adopted R.L. of bottom of d/s toe wall provided
1,809.00
m
Therefore, depth of d/s toe wall provided below floor
8.00
m
Provided features of the barrage
Length of D/S floor
63.00
m
Length of D/S Glacis
30.00
m 1V:3H D/S Glacis Slope
Crest Length
5.00
m
Length of End Sill
14.00
m 1V:2H Inverse Slope upto River Bed El. 1824.00
Length of Upstream Floor
5.00
m
Total Length of Barrage
117.00
m
Say
117.00
CHECK FOR EXIT GRADIENT
Depth of Downstream Cutoff
15.00
m
Maximum Static Head, H
19.50
m U/S HFL-River Bed Level at Tail Water Section
Α
6.00
Λ
3.54
Exit gradient considered
GE
0.22
1 in 4.55
found to be O.K.
Therefore, Total Length of Barrage Provided is
117.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 147 P-1335
Annexure-9.2
Hydraulic Calculations of Trash rack at Intake
Full Reservoir Level (FRL) = 1835.50 m
Maximum Turbine Discharge for all units (Q) = 29.50 m3/s
Silt Flushing Discharge (20% of 'Q') = 5.90 m3/s
Total Design Discharge for Intake = 35.40 m3/s
No. of Intake Openings = 2 Nos.
Width of each Opening (W) = 6.00 m
Vertical Height of each Opening (H) = 5.00 m
Angle of Inclination of Trash Rack with Vertical (θo) = 0.00
Effective Height of Trash Rack (Heff.) = 5.00 m
Gross Flow Area at Intake (A) = 60.00 m2
Assuming Bar Area = 30%
Net Flow Area (A1) = 42.0 m2
Velocity at Intake without any clogging (V
1
) = 0.70 m/s
Assuming clogging = 50%
Net Flow Area at Intake (A2) = 21.0 m2
Velocity at Intake with Net Flow Area (V2) = 1.40 m/s
V
2
< 1.5 m/sec, As per Is: 11388 - 1195, Hence
(1) The Trash ack has been provided with 2 Nos. of vertical lift fixed type
(2) Size of each trash rack 6.0 m (wide) x 5.0 m (Effective Height)
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 148 P-1335
Annexure-9.3
HYDRAULIC DESIGN OF DESILTING BASIN
1.0 DESIGN DATA
Design discharge = QN = 29.50 m3/sec
Assuming 20% of Design Discharge for Flushing = = 5.90 m3/sec
Design discharge for Desilting Basin = QO = 35.40 m3/sec
Number of operating basin = nO = 2 Nos.
Number of stand by basin = nS = 0 No. Total number of basins = N = nO + nS = 2
Nos.
Particle size to be removed = d = 0.20 mm
2.0 DISCHARGE AND VELOCITIES
Discharge to pass through settling basin = Q = Qo/nO = 17.7 m3/sec
Flow through velocity (As per R. S. Varshney) = V = 0.66 * (d)1/2 = 0.295 m/sec
Flow through velocity (CBIP No. 280) = = 0.2 m/sec Flow through velocity adopted = V = 0.2 m/sec Settling Velocity:
V
s
�= [(1/18) * (
p
�-
w
* g * d�)/
2
]/10000
Density of particle = �p = 2.65 g/cc
Density of water = �w = 1.00 g/cc
Absolute viscocity of water at 10°C = � = 0.0131 g/sec.cm2
Acceleration due to gravity = g = 981 cm/sec2
Settling velocity = Vs or W = 0.0275 m/sec
Adopted Settling velocity = Vs or W = 0.027 m/sec
3.0 CROSS SECTION OF SETTLING BASIN
B
t
h
r
B
s
h
he
h
h
Silt Zone
B
b
C/s area required to carry the design discharge = Areq = Q/V = 88.5 m2
Provided top width = Bt = 10.0 m
Provided height of flow in top rectangular portion = hr = 7.50 m
Provided height of bottom hopper portion = hh = 4.00 m
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 149 P-1335
Effective Height of Hopper Portion:
The assumption is to do flushing when 50% of the hopper height is filled with silt. Total percentage of height of hopper in silt = p = 50 %
Silt accumulation starts from bottom. Hence the height of hopper portion in silt vary from 0% at start to 50% during flushing. Hence the discharge capacity shall be calculated considering an average i.e 25% of hopper height in silt and the remaining 75% is effective in carrying the discharge.
Percentage height of hopper in silt = p1 = 25 %
Effective height of hopper portion = hhe = hh * (1-p1/100) = 3.00 m
Side slope of hopper portion = S (1(V) in ---(H)) = 1.0
Bottom width = Bb = Bt - 2 * (hh/S) = 2.0 m
Top width of silt zone = Bs = Bt - 2 * (hhe/S) = 4.0 m
Effective c/s area carrying the discharge = A = Bt*hr+(Bt+Bs)/2*hhe = 96 m2
Actual flow through velocity = V
act
= Q/A = 0.18 m/sec
Provided size is adequate to carry the discharge.
4.0 LENGTH OF DESILTING BASIN
As per CBIP 280 & R.S.Varshney:
Settling depth = y = hr + (1-p1/100)*hh = 10.50 m
Reduction in settling velocity due to turbulence = Α = 0.132/(y)1/2 = 0.0407 m/sec
Moderated settling velocity = Vsm = (1 - α) * Vs = 0.0259 m/sec
Settling period = t = y/Vsm = 405.39 sec
V
act
L
d
V
sm
y
Required length of desiting zone = Lreq = Vact * t = 72.97 m
Provided length of desilting zone = Ld = 80.00 m
Calculation of Efficiency by CAMP's method
122 * W / V = 17.14
Depth of Flow (deffecive ) = Length of Basin
Required Vertical Velocity Wo Forward velocity Vactual
Required Vertical Velocity (Wo) = 0.024
W / Wo = 1.1
From Camp's graph , Removal ratio = 94%
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 150 P-1335
5.0 SIZE OF BOTTOM DRAIN AND SLOPE
Width of bottom drain = Bd = Bb = 2.0 m
Depth at start = ds = 0 m
Slope = S (1 in ------) = 50
Depth at end = de = ds +( Ld / S) = 1.60 m
6.0 DEPTH OF FLOW ABOVE CREST WALL AT END
Discharge Over a Broad Crested Weir
Q = Cd * L * H3/2
Discharge required to pass = Q = 7.375 m3/sec Coefficient of discharge = Cd = 1.7
Length of weir = L = Bt = 5.00 m Required depth of flow = Hreq = [Q/(Cd*L)]2/3 = 0.91 m
Provided depth of flow = H = 1.00 m
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 151 P-1335
7.0 PROVIDED SIZE OF DESILTING BASIN AND ELEVATIONS OF SALIENT POINTS
Length of expansion at start = Le = 7.0 m
Length of desilting zone = Ld = 80.0 m
Total clear length of desilting basin = L = Le+Ld+Lc = 87.0 m
Free board = F.B. = 1.00 m
Width of single basin at top = Bt = 10.0 m
Total Height of rectangular portion (including free board) = Hr = hr +F.B. = 8.50 m
Height of rectangular portion portion = hh = 7.50 m
Height of hopper portion = hh = 4.00 m
Side slope of hopper portion = S (1 in ----) = 1
Width of bottom drain = Bd = 2.0 m
Depth of bottom drain at start = ds = 0 m
Depth of bottom drain at end = de = 1.6 m
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 152 P-1335
Annexure-9.4
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 153 P-1335
Annexure-9.5
HYDRAULIC DESIGN CALCULATION OF SURGE TANK USING THOMAS CRITERION
(IS: 7396 PART-I)
Input
Full Reservoir Level FRL/FSL = 1835.00 m
Minimum Draw Down Level MDDL = 1830.20 m
Tail Water Level TWL = 1736.00 m
Design Discharge Qd = 29.50 m3/s
Length of HRT Lt = 2485.00 m
Diameter of HRT (D-Shaped) Dt = 3.60 m
Manning's Coefficient for HRT n = 0.015
Net Head of the Project Hn = 93.00 m
References
IS: 7396(Part-I)-1985, Criteria for Hydraulic Design of Surge Tank
Formula Used
Area Required for Thomas Criteria Ath =
Where,
L = Length of HRT
At = Cross Sectional Area of HRT
β = Coefficient of Hydraulic Losses
g = Accelaration due to Gravity
Hn = Net Head at Turbine
Area of Orifice Required Aor =
Where,
hor = Resistance offered by orifice
Cd = Coefficient of discharge
Resistance offered by the orifice =
Where,
hf = Total loss in tunnel system
Surge height neglecting friction & orifice =
Where,
As = Area of Surge Tank
n
tH2gβ
AL
2ghC
Q
or2
d
2o
f*
orf
*
h 43
2Z
h h 41
2Z
s
to AG
ALV
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 154 P-1335
Annexure-9.5
HYDRAULIC DESIGN CALCULATIONS OF SURGE TANK
SURGE SHAFT PARAMETERS
Restricted Orifice Surge Tank ( IS 7396 (Part 1) : 1985)
Diameter of Tunnel 3.6 m Coefficient of Discharge Cd
0.7
Length of Tunnel 2485 m hor 13.50 m
Flow in Tunnel 29.5 m3/s Z*
15.44 m
Net Head on Turbines 93.00 m Z*/√2 + hf/4 11.94 m
Friction Formula
2
Z*/√2 +3 hf/4 13.98 m
Manning's n
0.015 Diameter of Pressure shaft
2.8 m
X-Sectional Area of Pressure shaft
6.16 m2
X-Sectional Area of Tunnel At 11.73 m2 No. of Pressure Shafts 1
Velocity in Tunnel 2.51 m/s Velocity in Pressure Shaft 4.79 m/s
h
2.59
Provided diameter 10.00 m
Total Head Loss upto Surge Tank, hf
4.08 m Provided X-sectional area 78.54 m2
b
0.65 Diameter of Orifice (eqiv.) 1.82 m
Thoma area of Surge Tank Ath
24.67 m2 X-Sectional Area of Orifice Ao
2.59 m2
Asmin 39.47 m2
f = As/At 6.70
Enter F.O.S. for Surge Tank
1.60
Min, Diamater Required for Surge Tank 7.09 m
Min, Area of Surge Tank Required = 39.47 m2
Provided Diameter of Orifice = 1.80 m
Provided Diameter of Surge Tank = 10.00 m
Manning's
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 155 P-1335
Annexure-9.6
Stability Analysis of Barrage
Width of raft upto joint = 22.50 m
Length of raft = 123.50 m
Angle of friction = 30.00 degrees
Cohesion = 100.00 kN/m2 Assumed value
Coefficient of horizontal acceleration, αh, MCE = 0.31 Zone IV Coefficient of vertical acceleration, αv = 0.21
Area of concrete in raft = 487.71 m2
Hydrostatic force Water depth at HFL (1843.5‐1827) = 16.50 m
Water depth at FRL (1834‐1827) = 7.00 m
Hydrostatic pressure (HFL) = 161.87 kN/m2
Force (HFL) = 32716.96 kN
Moment (HFL) = 179943.30 kNm
Hydrostatic pressure (FRL) = 68.67 kN/m2
Force (FRL) = 5888.45 kN
Moment (FRL) = 13739.72 kNm
Downward Weight of structure
Description Weight (kN)
Lever arm (m) Moment (kNm)
Weight of raft = 257876.66 51.70 13332997.08
Weight of bridge = 2015.13 117.78 237335.38
Weight of breast wall = 4323.41 112.96 488385.65
Weight of piers = 33945.75 107.61 3652970.05
Weight of abutment = 95104.50 61.11 5812121.31
Total vertical weight W = 393265.45 23523809.46
Earthquake forces Horz. EQ Force = 121912.29 19.14 2332791.66
Vertical EQ = 81274.86 66.16 5377307.27
Uplift Force Uplift force (HFL) = 244881.51 82.33 20161911.14
Uplift force (FRL) = 103889.13 82.33 8553538.06
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 9-Design of Civil Structures
Indo Canadian Consultancy Services Ltd. 156 P-1335
SLIDING (FRL)
(w‐u)tanφ/1.0 = 120147.44
CA/1.2 = 252145.83
P = 127800.74 kN
FS = 2.91Safe
Should be greater than 1 (As per IS 6512)
SLIDING (HFL)
(w‐u)tanφ/1.0 = 38745.44
CA/1.2 = 252145.83
P = 154629.25 kN
FS = 1.88Safe
Should be greater than 1 (As per IS 6512)
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 157 P-1335
10. POWER PLANT - ELECTRICAL & MECHANICAL WORKS
10.1 INTRODUCTION
The Bharmour-I HEP Project is located at Budhil Nallah in Chamba district of Himachal Pradesh.
The scheme is planned as Run of River (ROR) type development. The surfacePowerhouse
equipped with Three (3) Horizontal Shaft Francis Turbine generating units of 8 MW (with 15%
Overload) each for a total installed rated capacity of 24 MW. These units shall operate under a
rated net head of 93.00 m with a rated discharge (each machine) of 9.83 m3/s at 428.6 rpm. The
Generating Machines shall be capable of operation in Synchronous Condenser mode.
The following equipments are covered under Electro Mechanical package:
Turbine
Turbine Instrumentation
Governing system
Oil Pressure System for Governing System and Main Inlet Valve
Main Inlet Valve & its Instrumentation
Oil Purification system
Cooling Water system
Drainage and Dewatering system
Fire Fighting system
Electrical Overhead Traveling (EOT) Crane
Mechanical Workshop
Generator
Generator instrumentation
Brake dust collecting system
Excitation system
Generator Step up Transformer
DC supply system
Digital control system and SCADA
Protection system
Cabling system
Auxiliary AC supply system
Communication system & Illumination system
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 158 P-1335
Mechanical & Electrical Workshop
Grounding system
DG sets
10.2 MECHANICAL EQUIPMENT
10.2.1 Introduction
The turbine layout, sizing, calculations and performance are based on general experience of the
developer, worldwide practices and statistical data available for comparable hydraulic units
confirmed by specific model test data for similar available layouts. Equipments are specified
according to the international standards.
The main turbine characteristics have been established in such a way that, in order to ensure
competitiveness among the Bidders, all major suppliers can meet those criteria.
10.2.2 Power Station Characteristics
10.2.2.1 Water Levels
Water levels shown here below represent a summary of the main hydraulic data of the power
scheme used for the hydraulic layout and dimensioning of the turbines.
Water levels Elevation
(m. asl)
Remarks
Head Pond
HFL 1843.50
- Maximum Water Level (MWL) 1835.50
- Full Supply Level in collection pool (FSL)
1835.00
- Min. Operating Level (MOL) 1830.20
Powerhouse Tail Water
Minimum TWL 1734.15
10.2.2.2 Gross Heads
The gross head taken into account for the power waterways design and turbine selection are as
follows:
Head (m)
Gross Head 99.50
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 159 P-1335
10.2.2.3 Head Losses
The total head losses of the head race tunnel and surge shaft/penstock is 5.43 m with three
units in operation at the design discharge.
10.2.2.4 Net Heads
The net heads which are relevant for turbine sizing are compiled in the table below:
Net Head (in meters) Net Head
- 3 units in operation
- 2 units in operation
- 1 unit in operation
93.00
96.63
99.28
10.2.2.5 Turbine Layout and Design
Unit Selection
Three Turbine- Generator units, each with unit output of 8 MW are selected based on the
following considerations:
Interconnection to the power system,
Flexibility of operation and maintenance schedule of units.
Transportation of equipment and
Total investment cost of the project.
For rated net head of 93.00 m and 29.5 m3/s (Total rated discharge) available at the power plant
site, three horizontal axis Francis Turbine of 428.6 rpm have been selected. The speed 428.6
rpm (with optimum –ve setting) is selected to accommodate the TG unit in proper layout.
For selection of speed, the parameters of specific speed and turbine setting have been
considered.
S. No: Speed (RPM) Specific Speed Ns (hp-m) Turbine Setting (m)
1 375 146.82 1.230
2 428.6 167.80 (-) 0.595 (Adopted -0.750 m)
3 500 195.76 (-) 3.242
Based on the above analysis, turbine with 428.6 rpm has been selected.
The alternative speed of 375 rpm and 500 rpm were also considered for the turbine selection.
At 500 rpm the Turbine setting is calculated as 3.242 m below minimum tail water level of EL.
1734.15 m.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 160 P-1335
However, TG speed of one level lower i.e. 428.6 rpm, is recommended. At higher speeds the
tendency towards silt erosion will be more.
At 375 rpm, turbine with same speed of generator increases the weight of the unit, which
increases the cost of TG set, its handling EOT crane & also require more space to
accommodate the TG unit, which increase the powerhouse size.
With respect to TG speed of 428.6 rpm the turbine setting of (-) 0.595 m will be adequate.
Turbine setting of (-) 0.750 m is considered to properly accommodate the TG unit in the layout.
Therefore, considering the best techno-economic viability, ease of operation and maintenance of
machine, Horizontal shaft Francis Turbine with 428.6 rpm speed is selected. For safety margin
towards cavitation, turbine centre line is selected as (-) 0.750 m from Min. TWL i.e. 1734.15 m.
Turbine Rated Power and Discharge
The mechanical rated power of each turbine under design net head of 93.00 m is the input data
used to define the installed capacity of each generating unit.
The installed capacity is understood as the electrical power available at the generator terminals.
Assuming generator efficiency as Gen =96.5%, turbine efficiency T =92.5 %
P = 9.81x 93.00 x 9.83 x 0.925 x0.965 = 8 MW per unit, thus 24 MW total power at generator
terminal.
Turbine Performance
The turbine will be able to operate safely and cavitation free at any head between the maximum
and minimum net head and between 40 & 100% load. Since the head variations in relation to
the total head are rather small, the unit will always operate quite close to the rated head. Turbine
shall be capable to generate 15% continuous overload.
Turbine Dimensions
The turbine dimensions used for the powerhouse layout were established on the basis of
statistical analysis of turbines built by various leading manufacturers over last decades.
Approximation equations have been developed which allow calculation of the main dimensions
as a function of specific speed and runner discharge diameter.
The efficiency is estimated to reach the values given below.
Load [%] 100 90 80 70 60
Turbine Efficiency [%] 92.5 92.3 92.2 91 88
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 161 P-1335
Determination of submergence
The actual turbine setting was checked on the basis of the Thoma coefficient aimed at
preventing the risk of cavitation during turbine operation.
The Thoma coefficient was determined on the basis of experience values collected from similar
type of projects, for Francis turbines supplied by various manufacturers.
A value σ = 0.090 presents safe assessment for establishing the unit setting and allowing all
major turbine suppliers to meet the setting requirement for cavitation free operation and presents
a safety margin for the proposed net head and discharge.
The minimum required submergence is related to tailwater elevation TWL 1734.15 m.
Consequently, the spiral case centre line will be set at EL. 1733.40 m, setting the turbine centre
line at 0.75 m below TWL.
Runaway speed
The runaway speed has been considered as below:
Runaway speed coefficient fr 1.8
Max. runaway speed nr 771.48 rpm
At present, the calculated maximum runaway speed has only an indicative character and the
precise value to be later used for stress calculations of the turbine and generator parts will be
determined during the model tests which have to be carried out by the selected turbine supplier.
Turbine design
The turbine will be hydraulically and mechanically designed for trouble-free operation at all
heads, between the maximum and minimum normal net head, as well as, for any load between
40 and 100 % of the maximum possible load at any particular head.
The Pressure rise shall not be more than 35%. The Speed rise shall not be more than 45%. The
speed rise calculation can be done only when turbine curves will be available from turbine
manufacturer. The TG unit will be selected as the limits of transient stated above.
As per industry practice, the material of Runner & Guide Vane s will be ASTM A743 CA6NM
(13-4 Cr-Ni). The runner discharge diameter will be in the range of 2.2 m.
The spiral case will be formed from high strength welded alloy steel with guaranteed notch
impact properties at low temperatures. Other turbine parts will be made out of various kinds of
high quality structural steels, cast, forged or welded.
For maintenance purpose, a lower drawer will be provided in the draft tube below the turbine
runner. This access will allow the exit of the turbine runner as well as Guide Vane s during
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 162 P-1335
maintenance period. The access will be connected to the EOT Crane for evacuation of
equipment to the maintenance platform.
An electronic governor, in conjunction with the high pressure hydraulic system (approx. 64 bars),
will control the Guide Vane s by means of two hydraulic servomotors and automatically regulate
the turbine speed and power.
The visual inspection of draft tube liner will be through a set of embedded rungs in a vertical
shaft from platform, upstream of the draft tube stoplog grooves, ending at the draft tube floor.
10.2.3 Turbine Governors
10.2.3.1 General
Each turbine wiII be provided with a digital, microprocessor type PID governor. The governing
system will be connected to and be fully compatible with the power station control and
monitoring equipment.
It will be possible to control the turbines remotely from the main Control Room, from the unit
control board (UCB) and locally manually from the governor actuator panel.
The governors will allow for sharing between the units under any conditions of load and speed.
The turbine governor pumping units, the pressure accumulators and the control cabinet for local
control should be placed in Machine Hall.
The digital, programmable electronic governor should preferably be installed in the unit control
board.
The following functions will be included in the governor:
Speed control at no load operation
Automatic start and stop sequences, including automatic synchronisation
Power output control; operation at output limitation with power feed back
Frequency regulation
Water level regulation (if required)
Load sharing between the units in “joint control” mode
Emergency shutdown in two different sequences
Emergency shutdown on electrical failures
Quick shutdown in case of mechanical failures.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 163 P-1335
10.2.3.2 Performance Data
1) Guide Vane s Servomotor Operating Time
Opening time adjustable; minimum net time less than 30 seconds
Closing time adjustable
2) Range of adjustments
Speed adjustment at no Ioad ± 10% of rated speed
Gate limitation 0 - 100%
Permanent at no load ± 10% of rated speed
Temporary speed droop 1-200%
Time constant of damping device: 0 - 6 seconds
Derivative time constant: 0 - 4 seconds
3) Static Performances
Dead band of the governor (speed sensitivity) <1/10000 of a relative frequency
variation.
Dead time: less than 0.2 seconds
Accuracy of load setting: Iess than 2%
Speed stability at no load: the various parameters of the governor wiIl be adjustable to
warrant a stable speed during no-Ioad operation.
Stability on load ± 1/1000
4) Dynamic Performances of Governor System
Over speed at full Ioad rejection, under the most unfavourable load and head
conditions: less than 45%
Maximum pressure rise at full load rejection, under the most unfavourable load and
head conditions: less than 35%.
10.2.3.3 Standards and Regulations
The following standards are specifically applicable:
DIN 4321, technical requirements for governing systems of hydraulic turbines IEC publications
60308, international Code for Testing of Speed Governing Systems for Hydraulic Turbines
Pressure vessels; ASME section VIII .
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 164 P-1335
10.2.3.4 Design Conditions
Oil pressure in the governing system will not exceed:
For nitrogen filled bladder or piston accumulator: 80 - 120 bar
Pressure will be finalised with the type of system proposed by the supplier.
1) The velocity in pipes will not exceed 2.5 m/s at maximum oil flow
2) Capacity of oil accumulator
The governor system will be provided with an oil/nitrogen type accumulator with a capacity
meeting the following requirements:
a) The oil pumps are assumed to be disabled
b) The oil in the accumulator tank has dropped to the level where the pumps should resume operation
c) The amount of oil still available in the tank will be able to operate 3 full strokes (close-open-close) of the Guide Vane servomotors & Main Inlet Valve.
Oil sump of oil pressure unit
The volume of the oil sump of the oil pressure unit will be at Ieast 10% bigger than the total oil
volume contained in whole governor system Guide Vane servomotors and circuits.
Oil pumps
Each governing hydraulic system will be equipped with two (2) oil pumps having maximum
rotating speed 1500 rpm and each having a capacity per minute of at Ieast one and half (1.5)
times of total volume of the Guide Vane servomotor(s) or Main Inlet Valve.
One service pump will run when the generating unit is in operation or is ready to operate.
The second standby pump will be put into operation automatically in case of abnormal loss of
pressure or if the service pumps fail.
Guide Vane servomotors will be provided with mechanical lock for closed and for open positions.
10.2.4 Butterfly Valves
A Main Inlet Butterfly Valve, able to close safely against the maximum turbine flow will be
installed upstream of each turbine.
The nominal diameter of the valve will be 1.5 m. For the rated turbine discharge of 9.83 m3/s, the
flow velocity through the valve will be about 5.6 m/s.
The valves will be opened by high pressure hydraulics but, for security, they will be closed by
counterweights.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 165 P-1335
The pumping units for the valves could be placed at the elevation of the Machine Hall.
10.2.5 Draft Tube Gates
The present design is for the draft tube gates to be installed at the downstream end of the
powerhouse. The draft tube gate will be in one section to close off an opening approximately 2.4
m wide and about 2.1 m high. The Draft Tube Gate will be fixed wheel type.
Three sets of gates will be required to allow dewatering of the three units at the same time. The
gates will be raised and lowered by an individual Rope drum hoist of about 20 tons capacity.
The final capacity value depends, however, on the final dimensions of the draft tube outlet and
needs to be reconfirmed after the finalising of the preliminary powerhouse design.
10.2.6 Cooling Water System
The system will be open loop type, taking water from the downstream pool and disposing it to
tail race pool above max. TWL. The system will circulate filtered quality water through TG units.
VTPs/ Submersible Pumps, Piping, Valves, Instruments and all other equipment required for
proper operation of the system will also be provided.
Water temperature of 300C is considered for design of heat exchangers of Cooling Water
System.
The unit wise cooling water pumping & supply system will be provided. One generating unit will
be treated as a unit.
Each unit cooling water system will be located in the Operating Floor of Powerhouse and will
draw raw water from the downstream pool through VTPs / Submersible pumps.. The raw water
will be cleaned through motorized automatic online self cleaning simplex filter (1 working + 1
standby), before supplying it to Generator Air Cooler, Generator’s upper & lower guide bearings,
Turbine Guide Bearing, Shaft Seal, Oil Pressure Unit etc.
10.2.7 Station Drainage & Dewatering System
10.2.7.1 Station Drainage System
The drainage system includes floor drains, leakage water drains, seepage water from all the
walls in contact of water, Powerhouse joints, outside walls with backfill against them and
seepage water from tail race side and upstream side and drainage of water from other
equipment such as turbine shaft glands, dewatering valves etc.
All the drains will be connected through drainage channel to the common station drainage sump,
where two (2) nos. Submersible sump type Pumps (one working & one standby) of equal
capacity driven by suitable rating AC motors will be installed for pumping the drainage water to
tail race after draft tube gate, at level above the HFL.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 166 P-1335
The Submersible Pumps will be complete with motor of protection class IP 68, set of Automatic
Detachable Pedestal Coupling, Dismantling joint, Guide Rail Pipes, Lifting Chain of GI etc. The
pumps will be capable of handling muddy/turbid water. The main and standby duty of the pumps
will be interchangeable with the help of selector switches provided for the purpose. The system
will be complete with all the accessories.
The drainage sump will be provided with level sensors to facilitate auto starting and auto
stopping of the pumps. Depending on the water level in the sump due to the station drainage,
the number of pumps as pre determined will come into operation. The sump level very high will
be sensed by a separate level sensor and alarm provided.
The quantity of all effluents at its peak into the sump will be considered and the station drainage
pumping system will be sized to handle the same.
If for any reasons the water level in the drainage sump continues to rise beyond the preset level,
high water level alarm and annunciation will be sounded at the local control panel and in the
Control Room.
10.2.7.2 Unit Dewatering System
The dewatering system will be provided for dewatering of Penstock, Main Inlet Valve, Spiral
Casing, Draft Tube, leakage through MIV and Draft Tube Gates, and for access to turbine for
inspection and maintenance. Water will be drained by gravity to the extent possible. Draft Tube
will be connected through a pipe at lowest point of the draft tube to the unit dewatering sump,
from where it will be pumped out of the Powerhouse by a portable Submersible Sump Pump and
discharged above HFL into the Tail Race Channel.
The system will comprise of two set of portable Submersible type pumps (one working & one
standby), of equal capacity driven by suitable rating AC motors.
The Submersible Pump will be complete with motor of protection class IP 68, Flexible discharge
pipe, Lifting Chain of GI etc. The pumps will be capable of handling muddy/turbid water.
The capacity of the dewatering pumps will be such that the turbine water passage between the
downstream of Main Inlet Valve and the draft tube Gate can be emptied in less than 4 (Four)
hours, taking into account maximum anticipated leakages through the Butterfly Valve seals and
through the Draft Tube Gate seals.
10.2.8 Main Lifting Equipment
Powerhouse Crane (80T/20T)
The required total maximum lifting capacity of Powerhouse Crane is determined by the
combined weight of generator stator and rotor which weighs ~ 74 tons.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 167 P-1335
The main hook of 80 T and an auxiliary hook of 20 T capacity will be provided on the crane and
will run along the main bridge beam; this will be used for handling smaller equipment and for
normal maintenance work such as runner removal etc.
The proposed capacity of the crane has to be confirmed by the turbine & generator supplier.
10.2.9 Powerhouse Heating Ventilation & Air Conditioning Systems
The Powerhouse building will be provided with Exhaust fans below roof Truss.As the Operating
Floor is about 5 m below the ground level, adequate number of Air man coolers will be provided
at operating Floor for circulation of air.
Control Room & offices will be provided with Windows / Split type air conditioner.
10.2.10 Fire Fighting System
The fire fighting system will be provided for the Powerhouse, Auxiliary Buildings and Switchyard
etc. The system shall comprise the following equipment:
CO2 type fire extinguishers
Foam type fire extinguishers
Dry Chemical Power type
Nitrogen injection based fire protection system for Generator Transformer.
The number and type of equipment and the installation of main fire fighting shall be in
accordance with the tariff advisory committee (TAC) regulation and relevant IS codes.
Fire insulation system will be installed around all control and power cables where they enter/exit
the powerhouse and where they pass through any fire retaining wall, such as battery room,
transformer rooms, DG room etc.
An automatic fire detection and alarm system with addressable Multi-sensor & Photoelectric type
detectors will be provided for Electric Room, Control Room, Offices, Battery Room, other
miscellaneous rooms to give audio & visual indication of fire in these areas. Manual Call Points
(MCP) & Exit signs will be provided near each escape. The annunciation system will operate at
110 V DC. Fire detection and annunciation panel will be housed in the Control Room.
10.2.11 Oil Purification Systems
10.2.11.1 General
Oil handling system will be utilized for storing the contaminated lubricating oil from the bearing
pots of the generating units; for storing clean and purified lubricating oil; for filling the bearing
pots with purified oil and for local treatment of oil at the governor oil sumps and bearing oil pots
of the generating units.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 168 P-1335
10.2.11.2 Lubricating Oil purifying system
The lubricating oil purifying system is intended for Inlet Valve hydraulic system, Turbine
Governor hydraulic system and Turbine/Generator Bearings.
One number mobile tyre mounted centrifuge type lubrication oil purifying plant will be a self
contained & enclosed unit of adequate capacity complete with pumps of suitable rating,
centrifuging chamber and other appurtenances to make the system complete & functional. The
system will also be having oil hoses, hose couplings and other accessories as required. The oil
hoses will be of sufficient length and size to connect lubrication oil purifying plant to various
equipment / components / systems.
The oil transfer pumps will be of vacuum tight, positive displacement gear type complete with
coupling, check valve shut-off valves, safety relief valve high temperature shut down, etc. The
purifier will be capable of processing the lubricating oil on not more than two (2) passes basis at
rated flow to the following specification:
Free water : 100% reduction
Moisture content : Less than 50 PPM
Filtration : Less than 1 micron
Suitable piping both embedded and exposed, fittings, fixtures etc. will be provided for the
Turbine, Governor and Generator.
Alternative to this, Electrostatic Liquid Cleaning (ELC) system in combination with Low Vacuum
Dehydration unit will be provided for particulate and water removal from Oil. The ELC system
uses the principle of electrostatics to collect fluid contaminants even smaller than 0.01 micron.
10.2.11.3 Insulating Oil Purifiers
The insulating oil purifiers will be of filtration and vacuum dehydration type. Unit will consist of
coarse filter, oil transfer pumps, thermostatically controlled ceramic heaters, filtration section,
deoxidizing column, vacuum pumps, discharge pump, two stage degassing system, transformer
evacuation system, thermometers, pressure/ vacuum gauges, flow meters, valves, piping,
control panel with online process monitoring facility and other accessories necessary for
satisfactory operation of purifiers. The insulating oil purifiers will be suitable for indoor and
outdoor duties.
The purifier will be capable of processing the oil on single pass basis at rated flow to the
following specifications:
Moisture content : Less than 5 PPM
Gas content : Less than 0.1% by volume
Dielectric strength : 70 kV across 2.5 mm gap
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 169 P-1335
Filtration : Less than 1 micron
Power Factor Tan Delta at 90 deg C : 0.002
10.2.12 Workshop Equipments
The Workshop equipment will broadly consist of equipment listed below:
Radial Drilling Machine
Lathe Machine
Shaper Machine
Double Ended Pedestal Grinding Machine
Power Hacksaw
Rectifier type Welding Machine
Portable Tools
i) Portable Electrical Drilling Machines with magnetic base
ii) Portable Straight Grinder
iii) Portable Angle Grinder
iv) Portable Flexible Shaft Grinder
v) Portable Sander / Polisher
vi) Portable type of Electric Oven for preheating of welding rod
Lot of hand tools and instruments
10.3 ELECTRICAL EQUIPMENT
10.3.1 Main Single Line Diagram
The power plant consists of conventional type of generating units, employing three (3) nos.
horizontal shaft Hydroelectric Generators driven by horizontal shaft Francis Turbines. Each
Generator is rated at 8.0 MW at 0.90 p.f. with maximum continuous rating of 10.76 MVA, 3-
Phase, 50 Hz, class F insulation with temperature rise limited to class B for stator and rotor
windings.
The Generators are directly connected to 11 kV Switchboard and then a bank of Step-up
Transformers consisting of 3X1PH, 11 MVA, 11/132/√3 kV, 50 Hz rating will be provided for all
units for evacuation of Generated Power. The 132 kV switching scheme employs stepping up of
voltage from 11 kV generating voltage to 132 kV, as shown in drawing no P1335-ED-2001. The
power generated from the power station as well as power from other stations, is proposed to be
evacuated through 132 kV ring main transmission line upto a pooling station at Bharmour for
onward transmission to Chamera-III grid station. For details refer chapter on power evacuation.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 170 P-1335
The basic insulation levels of different equipment have been selected suiting higher site
elevation (approx.1742m) of the power house above msl.
10.3.2 Generator
The generators will have the following parameters:
Type : Synchronous (Salient Pole)
Rated output : 8.0 MW
Maximum Cont. MVA output : 10.76 MVA
Rated Speed : 428.60 rpm (same as turbine)
Runway speed : 1.8 times rated speed of turbine
Rated voltage : 11 kV ± 10 %
Frequency : 50 Hz ± 5 %
Excitation : Self Excited-Brushless
Rated Power factor : 0.90 (Lag)
Short circuit ratio : 1.0
Temp. Limit : Class B
The generators are envisaged to have continuous over load capacity of 15 % over the rated
output with rated voltage. Provision of this overload capacity is as per convention and will be
useful during planned and forced outage of any unit, as the capacity loss due to such outage
could be partially compensated.
The generator rated voltage has been selected as 11 kV based on the IEC and Technical
standards for construction of electrical plants and electrical lines issued by CEA.
The generator stator and rotor winding will be provided with epoxy insulation of class “F”. The
generator shall be designed to withstand the runaway speed which shall be coordinated with the
turbine supplier. The reactance, short circuit ratio (SCR) & Inertia GD2 shall be consistent with
optimal and stable operation of the units both under steady state and dynamic conditions.
For the rated as well as continuous overload output within the permissible operating conditions,
the temperature, rise limits of the stator and rotor windings will be restricted to class “B”
insulation and the temperature limits will be as per prescribed in standards BIS/IEC.
The generator will be water cooled.
Generator Stator
The stator frame will be of welded plate construction, and core adequately strengthened offering
a high degree of resistance to distortion, buckling and vibration under fault conditions, system
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 171 P-1335
disturbances and also the magnetic forces that tend to deform it as the rotor field rotates. The
stator core will be built up with high-grade non ageing thin laminated silicon steel, each
lamination coated on both sides after punching with an insulated varnish to minimize the eddy
current losses. These laminations are keyed or dovetailed to the stator frame and securely held
in place by clamping flanges at each end.
The stator winding will be Wye (Y) connected with the neutral brought out to ground via a high
impedance connection. The neutral connection includes a single-phase disconnect switch, a
single-phase distribution transformer 11 kV: 110V and a grounding resistance connected to the
low voltage side of the distribution transformer. The stator windings will be made of copper and
insulated with full Class F insulation with a temperature rise limited to class B.
Generator Rotor
The rotor will be built to safely withstand all overloads and stresses encountered during
abnormal or runaway condition. The pole pieces will be built of thin laminations secured by bolts
passing through supporting end plates and the pole faces. The pole pieces are attached to the
rim of the rotor by means of dovetails and corresponding to dovetailed slots in the rotor rim. The
insulation for the rotor winding will be of Class F.
The Generators will be equipped with horizontal bearings. The bearings will be pad type or
sleeve type with Babbitt-metal lined type and oil lubricating. The bearings will be cooled by oil-
to-water heat exchanger. The DE bearing shall be thrust cum journal bearing while NDE bearing
shall be journal bearing.
Instrumentation will be provided to monitor the condition of the Generator during operation. This
instrumentation includes:
Stator winding RTD’s, DTTs and Thermometers
Air temperature RTD’s., DTTs and Thermometers
Bearing metal RTD’s, DTTs and Thermometers.
Bearing oil reservoir RTD’s, DTTs and Thermometers
Field temperature measuring device
Shaft vibration monitoring.
Smoke detectors.
Lubricating oil pressure and level switches.
Brake position.
Shaft circulating current protection
Excitation System
The excitation cum digital automatic voltage regulation system shall be of brushless rotating type
comprising of field in the stator of the exciter & rotating rectifier to be mounted on the shaft. The
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 172 P-1335
surge suppressors are also mounted along with the diodes to protect the diodes. The voltage
regulation system shall be both manual as well as automatic control. The system shall be
capable enough to maintain the output terminal voltage constant within the regulation limits.
The power for the excitation system will be taken from the Generator mains by means of a step
down transformer (normally installed inside the LAVT panel). The excitation system will be self
contained requiring only an external power source for field flashing at unit starting. The field
flashing supply will be taken from the station battery.
10.3.3 Excitation Transformer
The Excitation Transformer will be a dry-type epoxy encased transformer, three-phase, 50 Hz,
natural air cooling with a primary voltage of 11 kV. The power rating and the secondary voltage
are data that will be calculated by the excitation system designer. The windings will be in
copper. The insulation material will be of Class F with a temperature rise of 75º C.
10.3.4 The excitation cubicle
The excitation cubicle shall consists of a microprocessor based digital excitation control module,
panel accessories i.e. panel lamp, space heaters with thermostat, annunciation through LED
based lamps, 110 V DC station battery power for control etc.
10.3.5 11 KV Main Switchgear
The 11 KV Main Switch Board shall be suitable for 11 kV high impedance / UN earthed system
with liberal safety clearances inside the panel.
The 11 KV Main Switch Board shall consists of 6 nos Panels (3 Gen, 2 Aux. transformer, 1 step-
up transformer and two Bus PT Panels). The 11 KV Main Switch Board shall be provided with
horizontally with drawable trolleys and shall be of internal arc proof design. The switchboard
enclosure shall be IP: 4X class. The following are the electrical characteristics of 11kV
switchgear:
Rated voltage & Frequency : 11kV / 50Hz
Highest system voltage : 12.1kV
Rated Normal current of VCB/SF6 : 2500/1250A
Short duration power frequency
Withstand voltage for 1 minute : 38 kVrms
Impulse withstand voltage : 95 kVp (Considering site elevation).
Short circuit breaking capacity : 40 KA for 3 sec.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 173 P-1335
10.3.5.1 11 kV (UE) XLPE Aluminium Cable
The 11 kV Main Switchboard will be connected to the main step-up transformer through 11 kV,
3X2RX1CX400 Sq. mm Aluminium XLPE (UE) Armoured Cable. The following are the electrical
characteristics of 11kV (UE) XLPE Aluminium Cable:
Rated voltage & Frequency : 11kV / 50Hz
Highest system voltage : 12.1kV
Cable Type : AL XLPE
Rated continuous current in Air : 630A
10.3.5.2 11 kV XLPE Cable & LAVT Panel
The Generator output will be connected to the 11 kV Switchboard & LAVT Panel using single
core, 11 kV (UE) XLPE cable with AL conductor as shown in the Electrical SLD. The LAVT
panel will comprise two sets of three-single phase draw out type epoxy encapsulated potential
transformer. Each potential transformer has a primary voltage rating of 11/ √3 kV and triple
secondary windings of 110/√3 V each. The same enclosure will also include a set of three-metal
oxide lightning arresters and three surge capacitors. The LAVT Panel shall be designed for short
duration power frequency withstand voltage / Impulse withstand voltage 38kVrms/95 kVp.
10.3.6 Step-up Transformer
A bank of Step-up Transformers consisting of 3X1PH, 11 MVA, 11/132/√3 kV, 50 Hz rating will
be provided for stepping up power of all the three units. The ONAN type of cooling is proposed
for the Transformer. The main electrical characteristics of the power transformer will be as
follows:
Table-10.1 Step-up Transformer Main Electrical Characteristics
Description Characteristics
Power Rating: 11 MVA
Phase: 1
Frequency: 50 Hz
HV Rating: at no load 132 kV/√3
LV Rating: at no load 11 kV
Vector group (of 3Ph. Bank) Ynd11
Rated Lightning Impulse withstand voltage of LV winding/bushing
75/125 kVp
Rated Short duration power frequency withstand voltage of LV winding/bushing
28/38 kV rms
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 174 P-1335
Table-10.1 Step-up Transformer Main Electrical Characteristics
Description Characteristics
Rated Lightning Impulse withstand voltage of HV winding/bushing
650 kVp
Rated Short duration power frequency withstand voltage of HV winding/bushing
275 kVrms
Rated Lightning Impulse withstand voltage of neutral conductor /bushing
170kVp
Rated Short duration power frequency withstand voltage of neutral conductor/bushing
70kVrms
Grounding HV neutral solidly grounded
Temperature Rise of Windings 55°C
Cooling: ONAN
Tap Changer: Off-Load
Impedance: Around 12.5 %
The Step-up transformer will be oil type, located in the outdoor switchyard and mounted on rails
along with an oil sump to contain the oil from the transformer and drain it to an oil-water
separator tank. In addition one transformer will be kept as reserve.
The transformer core will be built with non-ageing cold rolled grain oriented silicon steel
laminations having a high permeability and a low loss coefficient. The windings will be made of
electrolytic copper, insulated with cellulose paper and designed to withstand short-circuits and
high voltage stresses without any overheating. The transformer tank will be constructed of
welded sheets of carbon steel, reinforced in order to withstand the most severe conditions of
operation, transport and vacuum treatment.
The outdoor bushings HV, LV & HVN will be selected with higher minimum creepage distance of
35 mm/kV due to considerations for site elevation.
The transformer will be equipped with the following accessories and metering instruments:
An oil conservator made of steel sheets with welded joints. A diaphragm air tight seal is
provided with a breather connected into the air side of the diaphragm.
A pressure relief device to protect against high pressure inside the oil tank.
A gas relay mounted in the pipe connecting the conservator to the transformer tank and
having contacts for alarm and shutdown.
A winding temperature indicator with sets of contacts for alarm and trip.
An oil temperature indicator with alarm and trip contacts.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 175 P-1335
An oil level indicator with magnetic level gauge and alarm contact.
A manually operated off-circuit tap changer for changing the high voltage winding taps at
no load and no voltage.
Power transformer will be equipped with a weatherproof metal cabinet arranged for separate
mounting or mounting on the transformer unit. Automatic controls, motor starters, protective
devices, switches, terminals, etc. will be assembled and connected in the cabinet.
10.3.7 Grounding System
The ground grid will be designed based on the soil resistivity measured at site and designed
according to IEEE80. The grounding system, which is an integral part of the powerhouse and
the switchyard, will fulfill the following functions:
Protect the personnel and public from dangerous potentials such as transferred potentials,
touch and step potentials during both normal operating and maximum ground fault
conditions
Provide connection to ground for non-current carrying parts of the electrical equipment
and power equipment neutrals
Facilitate the clearing of ground faults through protective system
Dissipate static charges and/or induced current from current carrying lines or parts thereof
that need to be worked on
Dissipate lightning discharges
The grounding system of the power station will comprise of a grid in the powerhouse and switch
yard. The grounding systems will be designed to achieve a ground resistance low enough to
adequately limit the ground potential rise.
The powerhouse and the switchyard ground grids will be connected together. The conductors
used for the power house ground mat and switchyard ground mat will be corrosion resistant
galvanized (flat, bar etc.) steel or MS rod of suitable diameter. The connections between buried
conductors or conductors inside concrete are made by welding process.
10.3.8 Control, SCADA, Instrumentation & Monitoring
PLC based Unit Control board shall be provided, which shall control all functions of the
generating units, transformer and lines etc., both in auto & manual mode. A separate Unit
Control Board shall be provided for each unit and shall comprise of ammeter, voltmeter, power
factor meter, kWH meter, kVAR meter, frequency meter, recorder, push bottons, indicators etc.,
as per the system requirement. The trivector energy meters shall also be provided of 0.2S
accuracy class for measurement of import & export of energy for the system.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 176 P-1335
10.3.8.1 Unit Control Board (UCB)
Each unit will have its own UCB and SCADA system at Station level from which the unit will be
controlled automatically. It will also contain PLC & associated man/machine interface for the
alarms and sequence of event recording. It shall also be possible, from the UCB, to manually
start and shutdown the unit in normal operation, shutdown in an emergency situation and
manually operate locally the unit during test and maintenance.
10.3.8.2 Temperature & Gauge Panel
The instrumentation panel (close to the governor control panel), will have all necessary
interfacing relays to connect with the unit control board and the SCADA system. This
instrumentation panel will also have protection system as well as the temperature monitoring
system.
10.3.8.3 SCADA
The function of plant central computer control system will be to provide automatic control for all
the units as well as the data acquisition, alarm monitoring and data logging and archiving.
Programmable Logic Controller (PLC), (Part of the SCADA system) located in the UCB, which
will be entirely dedicated to the unit as well as plant control and data acquisition.
One redundant PLC shall be dedicated for each unit in the UCB. The substation will have a
dedicated PLC. Other PLCs and /or RTUs shall be provided for control and data acquisition of
auxiliary services and intake. All PLCs will be connected to a central unit in the control room
through fiber optical cables. The central unit, through a man machine interface (video displays,
functional keyboards, pointers) will be used to provide efficient communication between the
operators and the control system. The SCADA system will also be designed to interface and
communicate with the grid displaying system through a telecommunication system, transmitting
all the required data that is essential to the grid dispatching operator.
10.3.8.4 Philosophy of Tandom Operation of Hydro Power Plants
The Bharmour-I HEP & Bharmour-II HEP will operate in Tandom operation. The following
conditions must be met for the Tandem operation of hydro power plants:-
Fundamental principle for tandem operation is that the water of upstream power house is
used to generate power at downstream power house.
The design of both projects shall be such that the design discharge for both plants is
nearly same.
The design as well as working head to be nearly in same ratio as that of their unit as well
as plant rating.
The number of units in both plants shall be same.
Each unit of upstream plant is dedicated to corresponding one unit of downstream plant.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 177 P-1335
During initial start up the time required to fill and reach from U/s plant to D/s plant shall be
assessed.
Dual and Positive communication link to be available between both plants. This is required
for VOICE, DATA and CONTROL COMMAND to and fro transfer (both ways).
One of station (mostly U/S PH shall be a master station and D/S Station shall be slave
station.
There should be escape between water conductor connecting U/S and D/S stations.
This escape shall be sufficient for escape of discharge from all units of U/S power plant.
This is to cover the eventuality, when D/S plant is closed or trips due to some problem.
Governors of both shall operate in tandem and programmed in such a manner that there is
proportionate increase/decrease in output of D/S plant as soon as the U/S plant output
increases/decreases.
The D/S plant shall be a follower station with U/S plant being a lead station. Hence the
D/S plant to be remote controlled from U/S plant.
V sat or Fibre link to be established.
Based on above, the Bharmour-I HEP Control room will be designed as master control room for
both Bharmour-I & Bharmour-II and will exercise overall/Master control on the Bharmour-II units.
Any tripping/non operation of a unit at Bharmour-I plant will ensure that the corresponding unit at
Bharmour-II also doesn’t generate. For communication of Voice, Data & Control command
between the two stations, Optical fibre cable (OFC) has been included between the two stations.
Separate fibres will be used to provide redundancy for the communication link. The
DCS/SCADA system for the two stations will be designed satisfying the above requirements for
both remote and local modes. Adequate size of escape has also been provided in the water
conducting system between U/S & D/S plants.
10.3.9 Electrical Protection
Suitable Electrical Protection for the Generator & Transformer, mainly consisting of following
shall be provided.
High speed differential protection for Generator & Transformer.
Generator over Voltage protection.
Back up over current protection.
Stator earth fault relay protection.
Negative Phase Sequence Current protection.
Rotor Field Circuit earth Fault Relay & protection.
Loss of excitation.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 178 P-1335
Generator thermal relay protection
Phase balance relay.
Over fluxing protection.
Restricted earth fault protection.
Step-up transformer winding temperature (Alarm & trip).
Step-up transformer oil temperature (Alarm & trip).
Step-up Transformer Buchholz type gas protection (Alarm & trip).
Step-up Transformer oil level low (Alarm).
Local breaker back-up protection.
Suitable busbar and transmission line protection will be provided as described in next section.
10.3.10 Relaying and Metering
A protective relaying system will be necessary to reliably initiate clearing of electrical faults and
conditions that August be detrimental to the plant equipment. The protection relay equipment
and the operation of the breakers and other plant control/equipment necessary to clear the faults
will be on a protection channel arrangement for high reliability. All relays shall be microprocessor
based/numerical type.
The following are recommended for the protection of the Generator and its step-up transformer
and the associated equipment:
Generator differential, which protects the machine itself.
Generator neutral ground: one ground over-voltage relay, which protects about 95% of the
Generator winding, and a second third harmonic under voltage relay of 100% Generator
winding protection, which protects the machine from faults near the neutral.
Generator negative sequence to protect the Generator rotor from overheating due to
unbalanced phase currents.
Generator over-/under-voltage to protect the stator winding from damage due to voltage
condition outside the operating range.
Generator phase loss to detect blown fuses which could cause disoperation of relays of
the voltage regulator.
Generator field ground to alarm on a field ground at one point and Generator trip with field
ground at two points condition.
Generator synchronicity checks to prevent out-of-phase synchronization.
Generator breaker failure, which causes the following protection zone breakers to trip on
the failure of a Generator breaker to operate due to a fault current or high residual voltage
detected by the protective relaying.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 179 P-1335
Excitation transformer over current protection, to trip the unit on detection of an internal
fault in the excitation transformer.
Step-up transformers bank differential.
Step-up transformer volts/hertz to protect the machine and transformer cores from
overheating due to over fluxing/ over-excitation.
Differential REF for the 11/132 kV Step-up transformers bank .
The following relays are recommended for the 11 kV & 132 kV systems:
Bus differential protection & Local Breaker backup protection for 132 kV system.
Transmission Line will have distance protection in addition to O/C and S/C protection. The
Distance relay will have builtin feature to indicate fault location on the Line along with the
distance protection.
Bus PT/Line PT Protection (Voltage Balance relays).
Power metering and recording of events provides operators with information concerning the
condition of the plant equipment. The information will be available to the operator locally and
at the plant SCADA system.
The following metering is recommended for the station:
Generators’ three-phase current & Voltage.
Generators’ frequency.
Generators’ MW/MWH/MVar at 11kV.
Excitation Transformer Voltage, current, MW/MWH
Station’s 11 kV & 132 kV voltage & frequency.
Station’s MW/MWH/MVar (Export/Import).
132 kV transmission Line voltage & frequency.
132 kV transmission Line load (MW/MWH/MVar) (Export/Import).
SST voltage, current, MW/MWH (MFM) on Primary & Secondary.
Step-up transformer MW/MWH.
10.3.11 Auxiliary Electrical Services
Two nos. 11kV/433V, 500kVA, 3phase, Dyn11, Dry type station service transformer (SST) shall
be provided to meet auxiliary loads of the unit, powerhouse, switchyard, viz. general lighting, oil
pumps, governor, crane, ventilation and other misc. loads.
Both the transformers (SST-1&2) shall be supplied through the 11kV switchboard bus. Each
transformer is capable of feeding all the unit & station auxiliary loads individually in case of
unavailability of the second transformer. In case of emergency i.e. non availability of bus power,
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 180 P-1335
station auxiliaries (including lighting etc.) shall be supplied through a Diesel Generator. Suitable
interlocking shall be provided in circuit breakers (ACB) connected to SST feeders, one bus
coupler and DG set feeder.
10.3.12 415 V Station Service Boards
Two nos. “Station Service Boards” for operation at 415V, 3 phase, 4wire, 50Hz supply shall be
provided. The SSBs shall comprise of 415 V, conventional air-insulated switchgears made of
vertical mounted cells that enclose draw-out type air circuit breakers. It shall consists Current
transformer, potential transformer, AC voltmeters, KWH meters, fuses etc. in the incomer feeder.
Outgoing feeders shall consist Moduled Case Circuit Breaker (MCCBs) & Motor Protection
Circuit Breaker (MPCBs) to supply unit & station auxiliaries. Both SSBs shall be interlocked, so
that any of the SST shall supply the other SSB in case of unavailability of power from the
corresponding SST.
For reliability & emergency requirement, One of the SSB will receive power from 1 No of 200
KVA DG set in case of unavailability of power from the SSTs. The Emergency DG set shall be
with AMF panel for automatic start of DG when the supply on the 415V from both SST fails. In
case of failure of supply from one of the SSTs, all the loads will automatically shifted to second
SST.
The DG set will be silent type with factory built enclosure and equipped with cold starting kit for
trouble free starting under low temperatures of the project site.
10.3.13 Power Supply during Construction
As there is no available Grid Supply in the vicinity of the project area, DG Power shall be used
during construction stage. Part of the same system shall be used during operation and
maintenance of the Power Station.
10.3.14 Telephone System
The public telephone system communication equipment will be provided for operation & control
of the project. During construction period walky talky system will be provided for communication
in the field and will be retained after construction. The communication systems will be powered
from the plant uninterrupted power system (UPS).
The communication with load dispatch / grid station as well as between different Generating
stations connected to the Line will be through OPGW system envisaged on 132 kV Line for
evacuation of power.
10.3.15 Lighting
For power plant lighting the following normal levels will be adopted for interior and exterior lights
as appropriate. While the majority of the luminaries will be 240 V AC powered while essential
lighting will be DC supplied from station Battery System. The essential lighting will be provided
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 181 P-1335
only for strategic locations e.g. Control Room, exits etc. Lighting will be fed from two lighting
distribution boards namely Normal & Emergency Boards. 33% lamps will be connected to
emergency board:
Table-10.2 Location Illumination Level
Location Illumination Level
Machine hall & Service bay 300 lux
Control room and personnel spaces 500 lux
LT room 300 lux
Cable spreading areas 100 lux
Switchyard 50 lux
10.3.16 Cables and Raceway System
10.3.16.1 Basic Requirements for Cables
All cables and tests on them will meet the requirement of applicable IEC/IS standards. All cables
will be with copper conductor and will be suitable for underground and surface installation in wet
or dry locations as the application dictates. Cable construction will be non-flame propagating and
smoke retardant (FRLS) rodent proof for indoor installation. The cables sheath will be suitable
for operation in ambient temperature of -20 °C to 40 °C.
10.3.16.2 Low Voltage Power Cables, Control Cables & Instrumentation Cables
1100 Voltage grade cables with copper conductors with PVC/XLPE insulation will be provided
for 415 V and 240 V power circuits. Single or multiple conductor cables will be provided with
suitable outer sheath. However Control & Instrumentation cables will be PVC insulated. All
cables will be FRLS type and rodent proof suitable for operation in ambient temperature of -20
°C to 40 °C.
10.3.16.3 Cable Trays
Ladder-type hot dipped galvanized steel trays will be used for medium and low voltage power
and control cables. Solid vented trays will be used for low level signal cables. Different trays will
be used for cables with different voltages. If possible, different trays will be used for the control
of each turbine–Generator unit.
Outdoor routing will be made in trenches or overhead trays as required.
10.3.17 DC and UPS Systems
This section describes the design criteria and technical requirements for DC systems and the
uninterruptible power supply (UPS) system for control, instrumentation and critical loads in the
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 182 P-1335
powerhouse and switchyard. The essential services will consist of a 220V DC system and an
inverted 240 V AC system.
10.3.17.1 Field Flashing, Communication, System Design Criteria
DC systems will be provided to supply uninterruptible power for control and protection systems,
instrumentation equipment and to power critical DC operated equipment. An uninterruptible AC
system will be provided to supply uninterrupted, transient free regulated AC power during all
normal and abnormal plant operating conditions to specific critical AC loads.
The DC and uninterruptible AC system will be required to operate and supply DC and AC loads
in a controlled plant environment. The systems will be required to operate continuously during
normal plant operation, transient plant conditions, start-up, shutdown and when the plant is out
of service for maintenance and overhaul.
The 220 V DC systems will consist of:
Two station battery bank.
Two battery chargers including one (1) spare
Two main distribution panel board (220V)
10.3.17.2 220 V DC Battery Bank
The station battery bank will be comprised of valve regulated lead acid cells of 4 hours backup.
Batteries will be stacked in free-standing racks in a back to back configuration. Approx. capacity
of battery bank would be 600AH.
10.3.17.3 Battery Chargers
Two chargers (boost cum float) will be provided. Each charger will be of 100% capacity. The
battery chargers will be rated to match the requirement of recharging the battery in 10 hours in
addition to meeting the continuous load requirement. Battery and load conditions will be
continually monitored to provide the proper charger output rate determined by the battery
system. As battery voltage reaches preset charger voltage, charging current will taper down to
the charge preserving rate. Each charger will have the following features:
AC input circuit breaker
DC output circuit breaker
DC voltmeter and ammeter
AC voltmeter
Float and equalize charge selection and adjustment
Equalize timer with adjustable setting
High/Low voltage DC alarm
AC power loss alarm
High voltage DC shutdown and alarm
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 183 P-1335
10.3.17.4 220 V DC Switching and Metering Panel (SMP) & DCDB
The chargers will be linked to the battery and the distribution panels via a switching and
metering panel. The panel will consist of 220 V DC bus bars with feeder circuit from the battery
bank, outgoing feeders to the distribution boards and loads, and two incoming feeders from the
chargers. The branches will be protected by circuit breakers and the tie circuit breaker will be
mechanically interlocked with the two charger circuit breakers. It will be possible to operate the
system in various arrangements while ensuring that 220V DC is always available for the bus.
Also included in the SMP will be a low-voltage relay, voltmeter, ammeter and a ground fault
detector. The tie circuit breaker, charger circuit breaker would be motor operated.
10.3.17.5 Uninterruptible AC System (UPS)
A 16kVA, 230V, 50Hz, single phase AC UPS system along with its own dedicated batteries has
been envisaged to feed all AC loads requiring uninterruptible AC power. The capacity of
batteries will be sufficient to feed the connected load for more than two hours (continuously)
during power outages. The UPS will consist of the following components:
A DC to AC inverter with shielded isolating transformer.
Two static transfer switches connected in parallel (one for the inverter branch and one for the bypass branch).
One make before break manual transfer switch to enable transfer to the alternate AC source during maintenance.
A shielded isolation transformer with surge suppression and voltage stabilizer. This will be connected to the alternate source to provide stabilized supply during failure/maintenance of inverter.
Circuit breakers, as required.
A 240 V AC, single phase essential load distribution panel board.
Contacts for alarm in the control room.
10.3.18 132 kV Switchyard Equipment
The 132 kV sub-station will consist of a Bank of step up Power Transformers, Circuit Breaker,
Disconnect Switch, Current Transformer, LA, PT etc. The switchyard will be suitable for
receiving two 132 kV lines for handling of power. All insulators, clearances etc. will be based on
short duration power frequency withstand voltage of 275kVrms for one minute and impulse
withstand voltage of 650kVp. The higher values are selected considering the elevation of site.
It will comprise of a Bank of Step-up transformers cum outgoing line bay. The equipment for
132kV operating voltage will be of the following rating:
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 184 P-1335
Highest System Voltage 145 kV
Power Frequency withstand voltage for one minute (Considering higher elevation of site)
275 kVrms
Impulse Withstand voltage (Considering Higher Elevation of site)
650 kVp
Rated Fault current (To be Confirmed at Design Stage) 40 kA for 3 sec.
Creepage distance considering site elevation 35 mm/kV
Brief particular of major equipments of 132 kV switchyard are as follows:
10.3.18.1 132kV SF6 Circuit Breaker:
The HV Circuit Breaker will be of SF6 type, motor charged spring operated, suitable for 3 phase
operation and mounted on galvanized support structure.
Table-10.3 Electrical characteristics
Type of construction SF6 , Outdoor type,
No. of Poles 3
Nominal System voltage 132 kV
Highest System voltage 145 kV
Rated Frequency 50 Hz
Rated Continuous current 3150 A
Rated operating duty 0 – 0.3 Sec- Co-3 Min CO
Rated short circuit breaking current 40 kA for 3 sec
Power frequency withstand voltage for one minute (Considering Higher Elevation of site)
275 kVrms
Impulse withstand voltage (Considering Higher Elevation of site)
650 kVp
10.3.18.2 132 kV Disconnector Switch With /Without Earth Switch
The disconnect switch will be triple pole, double break , three phase gang operated and outdoor
type, mounted on galvanized support structures. The disconnect switches will be motor operated
type and suitable for remote operation.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 185 P-1335
Table-10.4 Electrical characteristics
Type of Construction Upright mounting, Triple pole, double Break gang operated, Suitable for outdoor installation
No. of Poles 3
Nominal system voltage 132KV
Highest system voltage 145 KV
Rated frequency 50 Hz
Rated Continuous current 1600A
Power frequency withstand voltage for one minute (Considering Higher Elevation of site)
275 kVrms
Impulse withstand voltage (Considering Higher Elevation of site)
650 kVp/
Through fault current 40kA for 3 sec
10.3.19 132 kV Current Transformers
The current transformer will be post type, single-phase, oil immersed, sealed and outdoor type,
mounted on galvanized support structures.
Table-10.5 Electrical characteristics
Type of construction Oil filled - outdoor type
No. of Poles/Phases 1
Nominal System Voltage 132 KV
Highest System voltage 145 KV
Rated Frequency 50 Hz
Power frequency withstand voltage for one minute (Considering Higher Elevation of site)
325 kVrms
Impulse withstand voltage (Considering Higher Elevation of site)
750 kVp
10.3.20 132 kV Potential Transformer (PT)
The potential transformer will be post type, single-phase, oil insulated and outdoor type,
mounted on galvanized support structures.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 186 P-1335
Table-10.6 Electrical characteristics
Nominal system voltage 132 KV
Highest system voltage 145 KV
Rated Frequency 50 Hz
No. of secondary winding 3
Power frequency withstand voltage for one minute (Considering Higher Elevation of site)
325 kVrms
Impulse withstand voltage (Considering Higher Elevation of site)
750 kVp
Transformation Ratio 132 KV / 110 V/ 110V
3 3 3
Connection Star/ Star/Star/ Star
VA Burden 200VA
10.3.21 120 KV Lightning Arrester:
The lightning arrester will be metal oxide without gaps and station type, complete with leakage
current monitor, counter, galvanized support structure.
Table-10.7 Electrical characteristics
Nominal system voltage 132 KV
Highest system voltage 145 KV
Rated frequency 50 Hz
Rated Arrester Voltage 120 KV
Continuous operating voltage 102 KV
Nominal discharge current 10 KA
Power frequency withstand voltage for one minute (Considering Higher Elevation of site)
325 kVrms
Impulse withstand voltage (Considering Higher Elevation of site)
750 kVp
Further following miscellaneous items will be covered under switchyard:
Structure
Post Insulators
Insulator String
Earth wire
ACSR conductor etc.
10.3.22 Electrical Workshop Equipment
For local repair of equipment and proper maintenance of plant a workshop is required with
complete tools and tackles. Local technician and supervisor shall be able to carry out all the
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 10-Power Plant – E&M Works
Indo Canadian Consultancy Services Ltd. 187 P-1335
minor repair and maintenance work of the plant. The workshop shall be equipped with: Electric
welding sets, gas welding and cutting sets, drill machines, grinders, hand tools and accessories
etc.
10.3.23 Layout Drawings
The arrangement of various Mechanical and Electrical equipment in powerhouse and switchyard
have been shown in the Drawings appended to the DPR:
1) P1335-EMD-4001 : Power house- Cross-section
2) P1335-EMD-4002 : Power house - Plan
3) P1335-ED-2001 : Single Line Diagram- Relaying & Metering
10.3.24 Establishment
The E & M Works of the project are proposed to be completed within 2.5 years time.
Accordingly, the provision of regular establishment required for execution of E & M works in this
time frame has been made in the estimate.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 11-Power Evacuation
Indo Canadian Consultancy Services Ltd. 188 P-1335
11. POWER EVACUATION
11.1 INTRODUCTION
The Bharmour I Hydro Electric Project (24 MW) is located in Chamba District of Himachal
Pradesh. The Project proposes an installation of three Nos. Francis Turbines and Generating
units of 8 MW capacity each. It is expected that bulk of the power generated at this Project
would be available in the Northern Region of India. This chapter details the power evacuation
arrangement from the Project to the nearest feasible injection point.
11.2 LOAD DEMAND
As per projections (including Ultra Mega Projects) for the year 2013-14 given by CEA in the
National Electricity Plan 2007, the Northern Region was to be power deficit region with a power
deficit of - 6890 MW during Winter Off Peak, - 11772 MW during Winter Peak, - 4368 MW during
Summer off Peak & - 5535 MW during Summer Peak conditions.
As per Annual Report 2012-13 of NRLDC there was a minimum deficit of 1093 MW in
September, 2012 and a maximum deficit of 4343 MW during January, 2013 (copy of relevant
abstract is enclosed as Annexxure-11.1). During Evening Peak hour this deficit was 3520 MW
on 10.09.2014 (Power Supply Position in Northern Region for 10.09.2014 as available on
NRLDC website and copy enclosed as Annexure-11.2).
Thus, the power deficiency in Northern Region still remains. The proposed Bharmour I HEP shall
partly meet the power deficiency in Northern Region.
Bharmour Hydro Projects Pvt. Ltd. intends to evacuate power from 24 MW Bharmour I HEP to
Northern Region by developing the associated transmission line & connect it to the nearby Grid
Substation of Central / State Utility for onward transmission to Northern Region. About 1200 MW
of power is planned to be generated from upcoming projects and evacuated from Ravi Basin,
Himachal Pradesh by development of suitable evacuation arrangement.
11.3 EXISTING & PROPOSED TRANSMISSION SYSTEM IN PROJECT VICINITY
There is an existing 400 kV S/C line from Chamera-II HEP (300 MW) to Chamera - I HEP (540
MW). Power from Chamera-I HEP is fed to Jallandhar (Punjab) through 400 kV D/C
Transmission Line. Further, Chamera-II HEP (300 MW) is connected to Kishenpur (J&K)
through 400 kV S/C Transmission Line.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 11-Power Evacuation
Indo Canadian Consultancy Services Ltd. 189 P-1335
CEA has made a Master Plan of Power Evacuation System for Ravi Basin (as per details
available in CEA website & enclosed as Annexure-11.3). As per this Master Plan, PGCIL has
constructed 400/220 kV Pooling station at Chamera (Chamba). Power from different Projects to
be established in Ravi Basin i.e., Kugti HEP (45 MW), Hadsar HEPs (60 MW), Bharmour HEPs
(45 MW), 70 MW Budhil HEP (already commissioned), Bara Bangahal HEP (92 + 108 MW),
Bajoli Holi HEP (180 MW), Kutehr HEP (240 MW), 231 MW Chamera-III HEP (already
commissioned), will be fed to 400/220kV Chamera (Chamba) Pooling Station (already
commissioned). Chamera pooling station is connected to Jallandhar (Punjab) and Kishenpur
(J&K). One more Pooling Station (400/220 kV) near Lahal is proposed to be constructed by
HPPTCL, located downstream of Budhil HEP. This 400/220 kV Pooling Station at Lahal will be
connected to 400/220 kV Chamera Pooling Station through 400 kV D/C Transmission Line as
shown in Master Plan prepared by CEA.
11.4 IDENTIFICATION OF TRANSMISSION SYSTEM
Kugti HEP (45 MW) falls in Dhauladhar Wild Life Sanctuary and its allotment has been kept in
abeyance by Government of Himachal Pradesh. Harsar I (32 MW), Harsar II (20 MW), Harsar III
(Chobia) (18 MW), Bharmour I (24 MW) & Bharmour II (21 MW) HEP’s are located downstream
of Kugti and upstream of Budhil HEP. These five projects are being developed as run of the river
projects on fast track. Accordingly, composite power evacuation scheme on 132 & 220 kV for
these HEP’s is proposed considering 15% overload and simultaneous operation of all Projects.
As per suggestion of CEA, double circuit line is recommended for medium and large projects.
Considering small capacities of Harsar & Bharmour HEPs and to optimise the project costs, 132
kV Double Circuit Ring Main Scheme & 220 kV Single Circuit Transmission Line System has
been proposed.
Composite Power Evacuation Scheme
132 kV D/C Harsar I HEP- 132/220 kV Bharmour Pooling Substation (near Budhil Dam)
Transmission Line (approx. 10.8 kM long) with ACSR PANTHER equivalent AL 59 Conductor
with LILO of one circuit at Harsar I, Harsar II, Harsar III, Bharmour I & Bharmour II HEPs has
been proposed.
Combined Power of Harsar I, Harsar II, Harsar III, Bharmour I & Bharmour II HEPs at 132/220 kV
Bharmour Pooling Substation (near Budhil Dam) shall be fed to 220 kV Chamera III substation
by constructing 220 kV S/C Transmission Line (Approx. Route Length 8 KM) from Bharmour
Pooling Station (near Budhil Dam) to an interconnecting point near Budhil Powerhouse and
thereafter by stringing of One Circuit with ACSR ZEBRA Conductor (Approx. Route Length 20
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 11-Power Evacuation
Indo Canadian Consultancy Services Ltd. 190 P-1335
kM) on existing 220 kV Transmission Line from Budhil HEP to Chamera III HEP. From Chamera
III onwards this combined power shall be injected into Interstate System.
This proposed composite power evacuation arrangement for Harsar & Bharmour HEPs is shown
in Annexure-11.4.
Metering & Scheduling: Individual Metering at each Generating Station & Combined (revenue)
Metering at Chamera III. All interaction with Grid/Load dispatch and sending of data & status of
all units (present & future) to be ensured by Bharmour Pooling Substation including overall
control of all stations.
11.5 POWER EVACUATION FROM BHARMOUR-I HEP
The evacuation of power from Bharmour I HEP shall be through proposed composite 132 kV
Ring Main Scheme and proposed 132/220 kV Bharmour Pooling Substation to be constructed by
the developer which shall be connected to 220 kV Chamera III through already connected 220
kV S/C Budhiil to Chamera-IIITransmission Line (as described above). Cost estimates have
been prepared based for this composite power evacuation scheme & cost for power evacuation
from Bharmour I HEP shall be shared on prorata installed capacity (in MW) basis.
11.6 STATUS OF OPEN ACCESS/CONNECTIVITY
Open Access/ Connectivity shall be applied after clearance of DPR.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 11-Power Evacuation
Indo Canadian Consultancy Services Ltd. 191 P-1335
Annexure-11.1
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 11-Power Evacuation
Indo Canadian Consultancy Services Ltd. 192 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 11-Power Evacuation
Indo Canadian Consultancy Services Ltd. 193 P-1335
Annexure-11.2
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 11-Power Evacuation
Indo Canadian Consultancy Services Ltd. 194 P-1335
Annexure-11.3
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 11-Power Evacuation
Indo Canadian Consultancy Services Ltd. 195 P-1335
Annexure-11.4
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 196 P-1335
12. CONSTRUCTION METHODOLOGY AND SCHEDULE
The project envisages construction of a Barrage, Intake, Undersluice, Feeder Channel, desilting
chambers, collection pool & intake, Head race tunnel, Surge Shaft, Pressure Shaft, Power
House, Tail race tunnel and all infrastructure works.
The construction methodology and equipment planning for various works is based on the site
conditions prevailing in the project area. Construction activities are planned in such a way that
the project shall be completed in the shortest possible time period. The following assumptions
have been made for construction methodology and equipment planning of the project.
All the pre-construction activities like land acquisition, infrastructure works and government
approvals are completed before the start of construction works on main components of the
project.
All civil, hydro-mechanical and electro-mechanical works are executed in following main
packages of contract:
CIVIL WORKS
Package I : Civil works of Barrage, Intake Structure, Feeder channel,
Desanding Basin and collection pool.
Package II : Civil works of Head Race Tunnel, Surge shaft and Pressure
Shaft
Package III Civil works of Power House, Switch Yard and Tail Race
Channel
HYDRO-MECHANICAL WORKS
Package IV : Hydro Mechanical works comprising of gates, hoists, erection &
fabrication of Pressure Shaft pipes.
Electro-Mechanical Works
Package V : Generating Units (Turbine & Generator), Cooling Water System,
Drainage/Dewatering System, UnitControl & Automation, Bus duct.,
Valves-MIV& BFV,EOT Crane, Air Conditioning,Ventilation etc. Fire
Fighting, Transformers (Generator Transformer), 6.6 kV Switchgear
Switchyard & Protection metering, Transformer (Dry Type UAT SST),
DC System (Battery & Battery Charger), UPS
Transmission Line Works
Package VI : Transmission line works
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 197 P-1335
However, the actual tendering and contract packaging will be decided during project execution
phase.
12.1 BASIC ASSESSMENT OF CONSTRUCTION METHODOLOGY
The construction of the project will involve simultaneous works on all the packages for civil,
hydro-mechanical and electro-mechanical works for various project components. Tunnelling in
Head race Tunnel is the most critical activity for the project and accordingly, the work is assumed
to continue uninterrupted till its completion.
12.2 PRE CONSTRUCTION ACTIVITIES
The activities proposed to be undertaken during Pre-construction work include the following:
Detailed Topographical Survey and marking the Layout at site, Pre- construction geotechnical investigation
Clearance from Government agencies like Pollution control board, Public health, Irrigation and Forest Clearance
Acquisition of Land including muck disposal areas
Financial closure
Detailed design and preparation of tender documents for Civil, Electro-mechanical, Hydro mechanical works including pre construction investigation.
Award of Contracts
Setting up of Site office and store
Arranging of construction power
Construction of approach roads and bridges
Formation of project team
12.3 APPROACH ROADS
Transportation of heavy machines and equipments will be required for construction purpose.
Construction of new access roads and bridges, widening of existing roads and improvement in
grade of existing roads shall be undertaken before starting construction of main project
components. These roads would be connected through an extensive network of project roads to
various colonies, workshop, quarries etc.
12.4 BASIC CONSIDERATIONS
Construction methodology and equipment planning has been carried out separately for execution
of all project components. The types and sizes of equipment to be used have also been indicated
while describing the construction methodology for each of the components under relevant
subhead.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 198 P-1335
All construction work shall be executed through contractors. The requirement of equipment as
marked out herein has been utilized for analysis of rates and cost estimates. The cost of
construction equipment is based on the prevalent market prices in India as on August, 2014.
The project area is situated in a region where extensive rainfall occurs during monsoon. The
working season is, therefore, limited to 9 months, beginning from October to June for open
works. The underground works being critical are proposed to be carried out in three shifts of 20
hours/day.
12.5 DETAILED DESIGN AND CONSTRUCTION DRAWINGS
The detailed design will be done in parallel with the pre-construction works. It is envisaged that
the design will be started before the preliminary works are completed. During Tender
engineering, detailed design work will be started and construction drawings will be available by
the time contracts are awarded. The work for tender engineering is expected to be completed
within 3 months after the DPR is cleared by Government of Himachal Pradesh.
Award of work to contractors
After the completion of tender Engineering, bids shall be invited from civil, E&M and H&M
contractors for various project works. Bids are expected to be finalised in a period of about 5
months from the bid invitation date. Contract for civil and electro mechanical works shall be
awarded first and the contract for H&M works shall be awarded about 6 months later
12.6 BASIC ASSUMPTIONS FOR EQUIPMENT PLANNING
“Guidelines for preparation of Detailed Project Reports of River Valley and multipurpose
Projects” issued by Central water Commission have been used for the planning of equipment.
Basic assumptions made for the planning of equipment for various construction activities are
enumerated below:
12.6.1 Working hours of equipment
All works are proposed to be done in three shifts and the effective working hours have been
taken as 20 hours per day, 25 days/month.
12.6.2 Densities of Materials
The calculations have been based on capacity of hauling units without considering the densities
of different types of materials for excavation and the fill material.
12.6.3 Earth Volume conversion factor
Suitable standard norms have been adopted for conversion of volumes in natural, loose and
compacted state.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 199 P-1335
12.6.4 Operating Efficiency
The operating efficiency of different types of equipment has been taken as 50 min per hour.
12.6.5 Muck Dumping Lead
A lead of 1 km has been considered for dumping of muck that would be generated from
Headworks & Power House and a lead of 2 km is assumed for the dumping of muck that would
be generated from Head Race Tunnel and Surge Shaft.
12.7 CONSTRUCTION POWER
The maximum power required for constructions activities is estimated considering capacity of
electrically driven machines/equipment and requirement of lighting, varies during the construction
schedule and also depends on construction methodology.
It is assessed that about 1 MW of power would be required during peak construction period.
However, construction power requirements during the initial two years would be about 0.75 MW.
The power requirement would be met through nearest 33 KV/11 KV HPSEB lines but it is
planned to have dedicated DG sets at all fronts for uninterrupted power supply during non-
availability of power from the HPSEB grid.
12.8 METHODOLOGY OF CONSTRUCTION FOR VARIOUS CIVIL WORK ACTIVITIES
12.8.1 River diversion during construction
River diversion works has been planned for construction of Barrage and Intake. The construction
of Barrage has to be taken up during non monsoon months of relatively low flow. The river will
be diverted along one side of the river by construction of temporary cofferdams for the
construction of the upstream works. The cofferdam will be made of river bed material properly
compacted to the required level to prevent overtopping. An impervious material will be provided
to prevent seepage through the body of the dam. Rip rap protections will be provided on the
river side to prevent scouring of the dam. It is expected that the cofferdam will be damaged
during the monsoon season which will be repaired for the dry season.
The construction of Barrage structure will be done in two stages and cofferdam will be provided
accordingly. In the first stage, the river will be diverted towards the left bank. During the period,
construction work on the right bank will be done. The work includes construction of Spillway (2
bays), Undersluice, Intake, Feeder Channel, Desilting Chamber, Collection Pool, intake
structures and flood walls, upstream and downstream aprons and stilling basins. Likewise, the
remaining bays of spillway that are on the left bank will be constructed during the second phase.
During the period, the river will be diverted through the Undersluice and gated Spillway. The
cofferdam will create the dry space on the left bank during this period.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 200 P-1335
12.8.2 Cofferdam works
The deposits on the river bank shall be removed to have enough space for construction
activities. The deposit will be used for the river diversion work and for rip rap protection works.
The construction of cofferdam will be taken up parallel with the removal of deposits. The
construction of Coffer dam would be taken up with 1 number of Dozers (100 HP), 1 number of
Hydraulic Excavators of 1.0 cum bucket capacity, 1 number of Vibratory Roller and sufficient
number of 15/20 T Dumpers. The Coffer Dam is planned to be completed in one month.
12.8.3 Phase-I - Headworks
Construction of 2 bays of Spillway and Intake Structure will be taken up in the first phase of head
works. Total of 40,000 cum of earthwork is involved in these structures and by providing 1 Nos of
Hydraulic Excavator of 1.0 m3 capacity (with stand bye equipment) and fleet of dumpers, daily
progress of 600 m3 is expected. Therefore, the excavation gets completed in 3 months.
Adequate dewatering arrangements would be made during the excavation in foundation at
diversion structure. The excavation for cut-off wall will commence immediately after completion
of river bed excavation. The deep excavation for cut-off wall will be done with Hydraulic
Excavator. The excavation of cut-off wall up to the required level will be done and thereafter RCC
works will follow in the excavated trench. The concrete work for barrage base slab and other
superstructure works will commence immediately after the completion of cut-off wall. Concreting
in the river bed, pertaining to 2 bays of spillway and Intake and adjacent structures will be taken
up on priority in full swing by 1 nos. 20 m3 Batching plant and 1 Stationery 1 m3 Capacity Mixer,
placement of concrete is planned by Transit mixers and concrete pumps. The concreting of
under sluice, 2 bays of spillway and Intake up to sill level will be completed in 2 months before
onset of monsoon. The superstructure works of these structures will commence immediately
after the concreting of the base slab. The Hydro-Mechanical works for these structures will be
executed in parallel to the civil works of these components. All civil and hydro mechanical works
for these components will get completed in 23rd month after the start of work at Barrage site.
During planning it is assumed that all the structures on the right bank that will be affected by the
river flow will be completed in two seasons. After completing the First Phase works on the right
bank, the river will be diverted through under sluice and 2 bays of spillway and the construction
for Phase-II Barrage works will be taken up.
12.8.4 Phase-II - Headworks
Construction of left bank wing wall and remaining bays of Spillway will be taken up in this phase
of Barrage works. 25,000 cum of earthwork is involved in these structures and by providing 1
Nos. of Hydraulic Excavator of 1.0 cum capacity (with stand bye equipment) and fleet of
dumpers, daily progress of 600 m3 is expected. Therefore, the excavation gets completed in 2
months. Adequate dewatering arrangements would be made during the excavation in foundation
at Barrage complex. The excavation for cut-off wall will commence immediately after completion
of river bed excavation. The concrete work for this phase will commence immediately after the
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 201 P-1335
completion of concrete in cut-off walls. Concreting in the river bed, pertaining to remaining bays
of spillway will be taken up after necessary excavation. The concreting of remaining bays of
spillway up to sill level will be completed in 2 months. The superstructure work of this structure
will commence immediately after the concreting of the base slab. All civil works for these
components will get completed in 34 months.
12.8.5 Feeder Channel, Desilting Basin and Collection Pool
The structures like Desilting Basin and Feeder channel can be constructed throughout the year.
The excavation of the Desilting Basin will commence after the completion of flood wall beside the
Desilting Basin. Work at collection pool just downstream of Desilting Basin would be taken up
simultaneously with the Desilting Basin. Excavation and backfilling at Desilting Basin, Collection
Pool and Feeder Channel would be taken up with 1 Nos. of Hydraulic excavator of 1.0 cum
bucket capacity and sufficient nos of 15/20 T Dumpers. Therefore, total earthwork of 25,000 cum
involved in these structures is planned to be completed in 1.5 months. Adequate dewatering
arrangements would be made during the excavation at these fronts. The concrete work will
commence immediately after the completion of excavation/backfilling work at these fronts.
Concreting of the structures will be taken up on priority in full swing by 1 nos. 20 m3 Batching
plant and 1 Stationery 1 m3 Capacity Mixer, placement of concrete is planned by Transit mixers
and concrete pumps. The superstructure civil works for these structures will be carriedout in
parallel to hydro mechanical works. All civil and hydro mechanical works for these components
will get completed in 30th month after the start of work at these fronts.
Equipments required for the construction of Coffer Dam, Spillway, Under Sluice, Intake, Feeder
Channel, Desilting Chambers and Collection Pool are shown in Annexure-12.2.
12.8.6 Headrace tunnel
3.6 m (W) x 3.6 m (H) D shaped, 2.5 km long Head Race Tunnel has been proposed at the end
of Collection pool for carrying water to the pressure shaft. 200 mm thick concrete lining has been
proposed all along the length of the tunnel.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 202 P-1335
88 m
Face‐1 Face‐2 Face‐3 Face‐4 Face‐5
Adit‐1 Adit‐2
862 m 1550 m
HRT Layout
Adit‐3
Fig - 12.1
The headrace tunnel will be started from the five faces as shown in Fig-12.1. All the adits shall be
completed before the start of excavation of headrace tunnel. Construction of HRT Face-1 and
Face-2 will be taken up from Adit-1 to HRT. Similarly Face-3/Face-4 & Face-5 will be taken up
from Adit-2 and Adit-3 respectively. The critical reach of HRT is about 1550 m between Face-4
and Face-5, so special attention in terms of resources is required at this front for completion of
work in time schedule.
The tunnel will be excavated by conventional drill and blast method using mechanised
equipment. The drilling for headrace tunnel is proposed to be carried out by using single boom
hydraulic drilling jumbo. In order to limit extra overbreaks, profile of tunnel will be marked after
each cycle and periphery drilling will be carried out. The mucking operation will be carried out by
using 0.75 cum side dump loader and 10T capacity dumpers. Adequate number of dumpers will
be provided to cater for lead involved for mucking.
The excavation of tunnel will be carried out in following operations:
SURVEY AND MARKING OF PROFILE DRILLING
Drilling will be done by using single-boom hydraulic drilling jumbo, which can theoretically drill up
to 50m/hr. This progress can however be achieved under ideal conditions and continuous drilling
operations. Since the drilling is to be carried out for large number of holes of limited depth, each
time the location of boom will have to be changed which takes lot of time. As such, practically a
progress of not more than 50m of drilling can be achieved in one hour with the help of single
boom. Periphery holes at 500mm c/c will be provided to minimize over excavation of rock and to
maintain correct profile. The periphery holes will be charged only to an extent of 25%.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 203 P-1335
CHARGING AND BLASTING
The holes drilled will be loaded by power-gel or equivalent. Non-electric detonators with
millisecond delay are proposed to be used. Non-electric detonators will enable to carry out
charging and drilling in simultaneous operations. After loading of explosive of the entire face is
completed, the equipment and personnel will be withdrawn and blasting will be done.
DEFUMING
Adequate ventilation is essential during excavation of tunnel. The tunnel, during excavation, will
be provided with one exhaust fan with a ventilation duct of 1.0 m diameter. The ventilation
system will not be required once the tunnel excavation has been completed.
SCALING
After excavation of the face, scaling of roof and sides will be carried out. All loose rock fragments
shall be removed during scaling operation. Local drilling and blasting will be done, if required, to
remove any undercut.
MUCKING
In fair to good rock conditions, mucking operations shall be carried out immediately after scaling
of face whereas in poor rock conditions a layer of shotcrete shall be provided first to avoid any
loose rock from falling, and mucking shall be carried out thereafter.
ROCK SUPPORT MEASURES
Shotcreting shall be carried out upto excavated face after each blast whereas rock bolting shall
be provided about 2 pulls behind the excavated face. Both the operations, however, are to be
carried out after each blast. The excavated tunnel will be supported by steel ribs in the reaches
which are geologically weak. The excavated muck will be loaded through one 0.75 cum side
dump loader and transported by dump trucks of 15 T capacity to muck dumping area. After
excavation scaling will be done followed by the rock bolting and shotcreting. Pre-splitting or
smooth blasting technique shall also be adopted to avoid over break.
The proposed cycle time for the excavation and rock support of HRT along with equipment
planning is enclosed as Annexure-12.1.
TUNNEL LINING
The concrete lining of HRT is proposed to be done in two stages i.e. firstly overt section and
thereafter invert portion. The concrete lining of the tunnel shall be done by using 8 m long shutter
formwork. Transit mixer of 4 cum capacity will be used for transportation of concrete from
batching plant to concreting site. Pouring of concrete in the tunnel gantry will be done through by
using 20 cum concrete pump.
CONTACT GROUTING
Contact grouting in the tunnel is proposed to be carried out after concrete lining of tunnel.
Contact grouting is provided to fill any gap between rock and concrete lining, especially at crown
level, which has been left during concreting activity. For this purpose grout holes of 38 mm
diameter will be drilled 500 mm inside the rock and grouting will be done at a low pressure of
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 204 P-1335
about 2 to 2.5 kg/cm2. The grouting will be carried out till refusal. Grout pumps will be utilized to
carry out the grouting operations. The grouting operations will be finished two months after the
concrete lining of tunnel is over.
CONSOLIDATING GROUTING
Consolidation grouting shall be done at locations having poor geology, as decided by the
Engineer-in-Charge. The length of drill hole for consolidation grouting in general shall be 3.5 m
deep in to the rock. Consolidation grouting would be carried out through these holes at a
pressure ranging from 5 to 7 kg/cm2. The grouting in this case is also to be carried out till refusal.
Grouting shall be done using grout pumps.
CLEANING OF HRT
After completion of all activities the tunnel will be thoroughly inspected for any foreign material
left inside during construction. This will ensure that no damage is caused to the machines in case
the undesirable objects find their way to powerhouse through the tunnel. The cleaning operation
will be carried out simultaneously when operations to plug the adits are in progress.
PLUGGING OF ADITS
Once the grouting operations in the tunnel as well as all other activities in adjacent components,
i.e. surge shaft and intake are completed, the adits will be plugged with concrete. For this
purpose, adequate number of shear keys will be provided. To fill any gap between rock and
concrete plug, consolidation grouting will be carried out after plugging operations have been
completed.
Equipment required for the construction of Head Race Tunnel is shown in Annexure-12.2.
12.8.7 Surge shaft
Construction of approach roads to Surge Shaft top and Adit-3 is planned to be completed during
pre-construction works. The construction of Adit-3 would be taken up immediately after the start
of Civil works so that construction of HRT Face-5 can be taken up from this side. The excavation
and rock support of Adit-3 is planned to be completed in 6th month of main package works.
The construction of surge shaft involves following activities:
Open excavation
Shaft excavation and installation of ground support
Concrete lining and grouting works
The excavation operations of surge shaft will be carried out by conventional method using top
down approach and concreting operations will be done from bottom to top. The location of surge
shaft has been so planned that sufficient cover is available on all sides of surge shaft. Sufficient
space has also been ensured for working of a gantry crane at top to facilitate mucking and
supply of concrete for concreting operations.
Open excavation
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 205 P-1335
The excavation for the working platform at surge shaft top would be started from the top level in
stages of 2 to 3 m depth. An independent road has been provided to surge shaft top for carrying
out this activity. The overburden would mostly be removed without blasting while some rock
excavation would be required to reach the platform. As the benching operations progress
downwards, the rock so exposed during excavation would be provided a protective coat of
shotcrete and rock bolting would be done to prevent sliding and weathering. The activity of
protection of slopes would be carried out concurrently.
Shaft excavation and installation of ground support
The drilling equipment will be descended into the shaft using EOT crane erected at the top of
shaft and after completing the drilling the same will be ascended to the top of shaft. Similarly
equipments required for rock support and mucking (mucking buckets of 1-2 cum) will be
descended and ascended in the shaft for the respective operations.
Drilling and blasting would be done for 0.5m depth in one cycle with the help of Jack Hammers
and 500 cfm compressor. For achieving a progress of 0.5m per cycle, drilling would be done up
to 0.75m deep.
After excavation is completed, concreting of the surge shaft will be undertaken. It will be carried
out from bottom to top. The concreting of surge shaft is proposed to be carried out by deploying
a slip form shutter. A period of about two months would be required for casting of ring beam,
installation of slip form and beginning reinforcement erection. The concreting would be done in
lifts of 1.5 m height. A setting time of 24 hours would be given before the slip form is moved up
for next pour. Concrete for surge shaft will be available from batching plant (BM) and
transportation of concrete from BM plant shall be done by 4cum capacity transit mixer. Concrete
pump of 20cum/hr capacity will be used for concrete placement and needle vibrators for vibration
of concrete.
Equipment required for the construction of Surge Shaft is shown as Annexure-12.2
12.8.8 Pressure Shaft
2.8 m dia circular steel lined pressure shaft trifurcating into unit penstocks of 1.65 m dia has been
provided for taking the water to three Francis machines in surface power house. Main Pressure
shaft is approximately 125 m in length before ending up at trifurcation point from where the three
unit penstock starts. The excavation of horizontal underground pressure shaft is planned to be
taken up from Adit-3 side using single -boom drill jumbo, 0.75 cum side dump loader and fleet of
dump trucks. The methodology for excavation of pressure shaft shall be similar to that adopted in
Head Race Tunnel. The erection of steel liner and concrete backfill shall commence once the
excavation of pressure shaft is through. The erection of liner is planned to be done from surge
shaft side to Adit-3. Once the erection of steel liner and backfilling in pressure shaft gets
complete, the plugging of Adit-3 shall be taken up such that all works get complete before the
commissioning of project. Similar methodology is planned to be adopted for the construction of
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 206 P-1335
bottom horizontal limb of pressure shaft near to power house. The construction of bottom
horizontal limb of pressure shaft is planned to be done from Adit-4.
12.8.8.1 Vertical Pressure Shaft
The construction of 2.80 m diameter vertical shaft is planned to be done from Adit- 3 by
conventional method using top down approach and erection of steel liner operations will be done
from bottom to top. Similar methodology as adopted for the surge shaft is planned to be used for
the construction of vertical pressure shaft. The drilling equipment will be descended into the shaft
using electrically operated winch erected at the top of shaft and after completing the drilling the
same will be ascended to the top of shaft. Similarly equipments required for rock support and
mucking (mucking buckets of 1-2 cum) will be descended and ascended in the shaft for the
respective operations.
Drilling and blasting would be done for 0.5m depth in one cycle with the help of Jack Hammers
and 500 cfm compressor. For achieving a progress of 0.5m per cycle, drilling would be done up
to 0.75m deep.
After excavation is completed, erection of steel liner in pressure shaft will be undertaken. It will
be carried out from bottom to top. The erection of steel liner in shaft is proposed to be done by
using power winches installed at both the ends of vertical pressure shaft. After erection of steel
ferrules concrete backfilling behind the liner shall be done using batching plant (BM) and
transportation of concrete from BM plant shall be done by 4cum capacity transit mixer. Concrete
pump of 20cum/hr capacity will be used for concrete placement and needle vibrators for vibration
of concrete
The fabrication of pressure shaft ferrules shall be done in 2 m length in mechanical workshop at
site. The rolling of steel plates to desired diameter ferrule shall be done using rolling machine
which will be followed by longitudinal welding along the length of ferrule. The fabrication of
required number of 2 m length ferrules for entire pressure shaft length will be started as soon as
the contractor gets mobilized at site. The fabrication of pressure shaft ferrules will be followed by
sand blasting and painting and further their stacking in the stock yard.
The fabricated ferrules from workshop will be transported on trucks to the Adit-3 from where they
will be shifted and lowered to the bottom of the vertical shaft by using power winches installed
one each at top and bottom of the shaft. The power driven winches shall be used for pulling of
ferrules on rail tracks from top to down. The entire pressure shaft will be encased with backfill
concrete. The construction equipments required for the construction of Penstock and specials
are annexed as Annexure-12.2.
12.8.9 Powerhouse
A surface Power House has been proposed on the right bank of Budhil River with the installed
capacity of 24 MW comprising 3 units of 8 MW each. Open excavation of 45,000 cum is
assessed in Power House complex and is expected to be completed in 4 months with three
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 207 P-1335
shifts operating. The completion of excavation in power house shall be followed by laying of
earth mat, first stage concrete, erection of draft tube, second stage concrete and erection of
columns and beams in power house building. The erection and commissioning of EOT crane in
power house shall be done once the columns and beams in power house building is complete.
After the erection and commissioning of EOT crane all E&M works are planned to be executed in
co-ordination with civil works. The civil works of control room building are planned to be done in
parallel to other activities in power house complex. Sufficient resources shall be deployed at
power house complex so that both the units get erected before the completion of HRT works of
the project.
Equipment required for the construction of Power House is shown in Annexure-12.2.
12.8.10 Tailrace
After passing through the turbines, water shall be led back smoothly to Budhil River via a short
tailrace. The excavation of Tail Race channel is planned to be done with power house
excavation. The concrete works of tailrace is planned to be done with concrete works in power
house foundation. As the quantum of work involved in tail race channel is less therefore the
raising of this structure is planned to go by power house works progress. The equipments
deployed at power house is planned to be used in tail race channel. Draft tube and tail race end
gate for the tailrace shall be erected simultaneously with the construction of the powerhouse.
12.8.11 Switchyard
The quantum of work involved in Switch Yard is less therefore work on this front can be deferred
with the start of work on other components of the project. The equipments deployed at power
house is planned to be used in switch yard works. Concrete/Building works will immediately
commence after the completion of necessary excavation/muck filling and foundation treatment
works. The completion however, should be finished before the completion of installation of
electromechanical equipment in the powerhouse.
12.8.12 Hydro Mechanical Equipment
The fabrication of Barrage, Undersluice, Intake structure, desilting chamber, Tail Race gates
shall be done partly in manufacturer’s workshop and partly at site. The civil contractors will co-
ordinate with the agencies supplying such equipment and provide them all necessary support at
site. Block outs and first stage anchor plates shall be provided in various structures during first
stage concreting. The second stage embedded parts comprising of sill beams, tracks, seal seats
& guides etc. shall be erected in these block outs before undertaking second stage concreting.
The supply and installation of all Hydro mechanical equipment required at different locations
shall be ensured to be completed in time so that the works related to component
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 208 P-1335
12.9 CONSTRUCTION SCHEDULE
12.9.1 General
A critical path method has been adopted in preparing the Construction Schedule of the
Bharmour-1 Hydro Electric Project, which is shown as Annexure-12.3 of this Chapter. This
construction schedule is developed using a computer software package “Microsoft Project
Planner”.
The construction schedule for the Bharmour-1 HEP is based on a period of 36 months,
beginning from the effective date of civil works contract up to the end of commissioning of all
three units. The main civil construction works are, however, expected to start beginning January
2016 and are scheduled to complete within the period of 36 months i.e. December 2018.
The attached construction schedule refers to the main activities of each individual component
and indicates its interrelationship and dependency with the activities of other component. The
planning unit for the time of construction is considered as days on the basis of 24 hours working
per day. Every Sunday is deemed to be weekend and has been considered as a workday off.
Due to the nature of hydrology, the full phase construction is affected during the monsoon
season i.e. July, August and September when the river discharge gets high, making it impossible
to work at the areas below the flood level. This effect has been taken into account in preparing
the schedule by introducing 2 different calendars. Calendar no 1 reflects no effect of monsoon
and is assigned to construction activities such as headrace tunnel works, electromechanical
works etc., which are not at all affected by floods and rains. Calendar nos. 2 is specially assigned
to surface works activities, which are basically on the course of the river such as headworks
activities. Calendar no. 1 considers the effect of monsoon from the start of July until the end of
September. Three months (July, August and September) are considered as partially non working
months (50% productivity). This calendar is particularly assigned to headworks, surge shaft and
power house activities.
12.9.2 Construction Adits
Bharmour-1 HEP is facilitated with four Adit tunnels, which require about 300 m of underground
excavation. Adit 1 is located at RD-88 m of head race tunnel, which shall be used for the
construction of Face-1 & Face-2 of HRT. The 115 m length, Adit 2 is located at RD-950 m of the
headrace tunnel. It will be used for the excavation and concrete lining of headrace tunnel in
Face-3 & Face-4. Adit-3 is located at the downstream end of the surge shaft and shall be used
mainly for the excavation & concrete lining of HRT Face-5, concrete lining of surge shaft and
excavation & erection of steel liner in vertical pressure shaft.
The construction of all Adits is expected to commence in March 2016. Based on the excavated
lengths of Adits, the completion time differs from one another. However, the successive activity
(the headrace tunnel excavation) shall follow immediately after the completion of the individual
Adit excavation.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 209 P-1335
12.9.3 River Diversion during Construction
In order to ensure the construction work in the river (headworks), it is necessary to divert the river
by changing its original course to the new defined channel. Therefore, a proper planning is
required in diverting the river without much affecting the main construction sequence.
River diversion works has been planned for construction of Barrage and Intake. The construction
of Barrage has to be taken up during non monsoon months of relatively low flow. The river will
be diverted along one side of the river by construction of temporary cofferdams for the
construction of the upstream works. The cofferdam will be made of river bed material properly
compacted to the required level to prevent overtopping. An impervious layer will be provided to
prevent seepage through the body of the dam.
The construction of Barrage structure will be done in two stages and cofferdam will be provided
accordingly. In the first stage, the river will be diverted towards the left bank. During the period,
construction work on the right bank will be done. The work includes construction of 2 bays of
spillway, Undersluice, Intake, Feeder Channel, Desilting Chamber, Collection Pool, intake
structures and flood walls, upstream and downstream aprons and stilling basins. Likewise, the
remaining bays of spillway on the left bank will be constructed during the second phase. During
the period, the river will be diverted through the2 bays of spillway and Undersluice. The
cofferdam will create the dry space on the left bank during this period.
12.9.4 Phase-I - Headworks
Construction of 2 bays of spillway, Undersluice and Intake will be taken up in the first phase of
head works. The construction for phase-1 works shall be taken up immediately after the
mobilization of contractor at site. The excavation for phase-1 works is planned to be completed in
3 months time and it will be followed by foundation concrete and thereafter superstructure works
of spillway, undersluice and headworks. The concrete and upstream & downstream protection
works of phase-1 works are planned to be completed by 24th month of main package works. The
hydro mechanical works involved shall start after completion of concrete work and all phase-1
works are planned to be completed by 23rd month of construction period.
During planning it is assumed that all the structures on the right bank that will be affected by the
river flow will be completed in two seasons. After completing the First Phase works on the right
bank, the river will be diverted through 2 bays of spillway & under sluice and the construction for
Phase-II Barrage works will be taken up.
12.9.5 Phase-II - Headworks
Construction of left bank wing wall and remaining bays of spillway will be taken up in this phase
of head works. The excavation for phase-2 works is planned to be competed in 1.5 months time
and it will be followed by foundation concrete and thereafter superstructure works of Barrage.
The concrete and upstream & downstream protection works of phase-2 works are planned to be
complete by 35th month of main package works.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 210 P-1335
12.9.6 Feeder Channel, Desilting Basin and Collection Pool
The structures like Desilting Basin and Feeder channel can be constructed throughout the year.
The excavation of the Desilting Basin will commence after the completion of flood wall beside the
Desilting Basin. Work at collection pool just downstream of Desilting Basin would be taken up
simultaneously along with the Desilting Basin. The construction of these components shall be
taken up immediately after the mobilization of contractor at site. The excavation work is planned
to be competed in 1.5 months time and it will be followed by foundation concrete and thereafter
superstructure works of Feeder Channel, Desilting Basin and Collection Pool. The concrete and
associated protection works for these structures are planned to be completed by 30th month of
main package works. The superstructure civil works for these structures will be carried in parallel
to hydro mechanical works. All civil and hydro mechanical works for these components will get
completed in 30th month after the start of work at these fronts.
12.9.7 Headrace Tunnel
The headrace tunnel will be started from the five faces as shown in Fig-12.1. All the adits shall be
completed before the start of excavation of headrace tunnel. Construction of HRT Face-1 and
Face-2 will be taken up from Adit-1 to HRT. Similarly Face-3/Face-4 and Face-5 will be taken up
from Adit-2 and Adit-3 respectively. The critical reach of HRT is about 1550 m between Face-4
and Face-5, so special attention in terms of resources is required at this front for completion of
work in time schedule. The excavation & rock support in Face-4 & Face-5 are planned to start
and finish in the 6th and 18th month respectively of main works and this shall be followed by
concrete lining, grouting and plugging of adit works in the tunnel. The HRT works of the project
are planned to be completed by the end of 33rd month of main package works.
12.9.8 Surge Shaft
The excavation and slope stabilization at the surge shaft top are planned to be completed in 3
months time. The excavation operations of surge shaft will be carried out by conventional drill
and blast method using top down approach, and concreting operations will be done from bottom
to top. The excavation of the shaft is planned to be completed by the end of 17th month of
construction period. Concrete lining of surge shaft shall commence from bottom to top using slip
form shutter and other miscellaneous & finishing works are planned to be done in parallel to
concrete lining works. The surge shaft works are planned to be completed by 28th month of
construction period.
12.9.9 Presure Shaft
The excavation of top horizontal & vertical pressure shaft is planned to be taken up from Adit-3.
The excavation and rock support in horizontal pressure shaft is planned to be completed by the
7th month. The erection of steel liner and concrete backfill shall commence once the excavation
of vertical pressure shaft is completed. The erection of liner in vertical shaft is planned to be done
from bottom to top from Adit-3. Once the erection of steel liner and backfilling in pressure shaft
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 211 P-1335
and concrete lining of HRT Face-5 gets complete, the plugging of Adit-3 shall be taken up such
that all works get completed by the 34th month of construction period.
12.9.10 Powerhouse complex and Tail Race Channel
The excavation work on power house complex is planned to start during lean season.
Construction activities are planned to move simultaneously on Power House building, Tail race
Channel, Switchyard and Transmission Line. The required excavation in power house is planned
to be completed by the 11th month of construction period. The completion of excavation in power
house shall be followed by laying of earth mat, first stage concrete, erection of draft tube, second
stage concrete and erection of columns and beams in power house building. The erection and
commissioning of EOT crane in power house shall be done once the columns and beams in
power house building is complete. The erection and testing of EOT crane in the power house is
planned to be completed by 21st month of the construction period. After the erection and
commissioning of EOT crane, all E&M works are planned to be executed in co-ordination with
civil works. The civil works of control room building are planned to be done in parallel to other
activities in power house complex. Sufficient resources shall be deployed at power house
complex so that all three units get erected before the completion of HRT works of the project.
The power house complex activities are planned to be completed by the 34th month of main
package works.
12.9.11 Hydro Mechanical Works
12.9.11.1 Gates for various components
The fabrication of gates shall be done partly at the manufacturer’s workshop and partly at site.
The civil contractors will co-ordinate with the HM contractors and provide all necessary support at
site. Block outs and first-stage embedment for the gates shall be provided along with the first-
stage concreting for the structure, leaving the blockouts for 2nd stage embedment. The provision
of 2nd stage embedment comprising of sill beams, tracks, seal seats & guides etc. shall be
carried out along with other civil engineering works. After laying the embedded parts, the 2nd
stage concreting will be carried out. The total work including 2nd stage concreting, installation
and testing of the gates shall be carried out as per technical specifications and relevant BIS
codes in another 15 days period.
The supply and installation of all Hydro mechanical equipment required at different locations
shall be such that all other related works can be completed in scheduled time.
12.9.12 E&M Works
The E&M works in Power House will be taken up in parallel to civil works after the erection of
EOT cranes. The civil contractors will co-ordinate with the EM contractors and provide them all
necessary support at site. Block outs and first-stage embedment shall be provided in various
structures during first-stage concreting. The supply and installation of all EM equipment required
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 212 P-1335
at different fronts shall be such that all other related to be completed in time so that the Power
House works can be completed in scheduled time.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 213 P-1335
ANNEXURE-12.1
Head Race Tunnel
Excavation
Type of Rock
CL II CL III CL IV A
CL IV B CL V
Finished Diameter of HRT m = 3.60 3.60 3.60 3.60 3.60
Linning Thickness m = 0.20 0.20 0.20 0.20 0.20
Payline Thickness m = 0.10 0.10 0.10 0.10 0.10
Shotcrete Thickness m = 0.05 0.05 0.10 0.10 0.10
Steel Rib Thickness m = 0.00 0.00 0.00 0.15 0.20
Excavated Diameter of HRT m = 4.30 4.30 4.40 4.70 4.80
Maximum Working Hours assumed in 24hrs in 3 shift allowing 2hrs for shift change
hrs = 20.00 20.00 20.00 20.00 20.00
Progress per cycle m = 3.00 3.00 2.50 1.50 1.00 i) Drilling and Blasting
Depth of holes to be drilled m = 3.25 3.25 2.75 1.75 1.25
Cross sectional area of Tunnel m2 = 16.50 16.50 17.28 19.72 20.56
Spacing of the holes m = 0.85 0.85 0.85 0.85 0.85
Assuming spacing of holes @0.85m c/c m2 = 0.72 0.72 0.72 0.72 0.72
No. of holes required per face nos. = 23 23 24 28 29
Spacing of the holes m = 0.5 0.5 0.5 0.5 0.5
Heading Perimeter m = 12 12 12 12 12
Additional hole for line drilling / burn hole nos. = 24 24 24 24 24
Total no. of holes nos. = 47 47 48 52 53
Total depth of drilling m = 152.75 152.75 132 91 66.25
Output of Single Boom Drill Jumbo m/hr = 50.00 50.00 50.00 50.00 50.00
1 boom drill jumbo no. = 1 1 1 1 1
Profile Marking & Setting of Operation hr = 0.50 0.50 0.50 0.50 0.50
Drilling Time hr = 3.06 3.06 2.64 1.82 1.33
Charging and blasting hr = 1.00 1.00 1.00 1.00 1.00
Defuming hr = 1.00 1.00 1.00 1.00 1.00
Scaling and cleaning hr = 1.00 1.00 1.00 1.00 1.00
Total time for drilling and blasting hr = 6.56 6.56 6.14 5.32 4.83
ii) Mucking
Quantity of muck (bank) cum = 49.51 49.51 43.20 29.57 20.56
Output of 0.75 cum Side dump loader (loose)
cum/hr = 50.00 50.00 50.00 50.00 50.00
Loose density of excavated muck T/m3 = 1.569 1.569 1.569 1.569 1.569
Capacity of Dumper T = 10.00 10.00 10.00 10.00 10.00
Capacity of Dumper cum = 6.37 6.37 6.37 6.37 6.37
Swell factor = 0.63 0.63 0.63 0.63 0.63
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 214 P-1335
Total Loose muck per pull cum = 78.58 78.58 68.57 46.94 32.64
Mucking hours required hr = 1.57 1.57 1.37 0.94 0.65
iii) Cycle Time
Drilling and Blasting hr = 6.56 6.56 6.14 5.32 4.83
Mucking time hr = 1.57 1.57 1.37 0.94 0.65
Time for rock bolt and shotcrete hr = 6.00 6.00 6.00 - -
Erection of steel ribs, lagging and backfilling hr = - - - 8.00 8.00
Forepoling & grouting hr = - - - - 4.00
Total time required hr = 14.13 14.13 13.51 14.26 17.48
No. of cycle nos. = 1.42 1.42 1.48 1.40 1.14
Total progress per month of 25 days m = 106.18 106.18 92.51 52.60 28.61
Percentage of Rock Classification = 7% 68% 10% 10% 5%
Average Cycle Time per 1m Pull hr = 5.90
Cycle Time for 3.5m Pull hr = 17.69
Average progress per month m = 84.79
Say m = 65.00 iv) Requirement of Dumpers
Capacity of Dumper T = 10.00
Loose density of excavated muck T/m3 = 1.569
Capacity of Dumper cum = 6.37
Output of 0.75 cum Side dump loader (loose)
cum/hr = 50.00
Average Lead km = 2.00
Loading Time min = 7.65
Spotting Time min = 0.50
Turning and Dumping Time min = 2.00
Empty Haul @20 km/hr min = 6.00
Loading Haul @15 km/hr min = 8.00
Total cycle time min = 24.15
No. of Trips per working hour 50 minutes nos. = 2.07
Output of Dumpers per 50 minutes cum = 13.20
Total nos. of Dumpers required nos. = 4.00
Overt Concreting
Type of Rock
CL II CL III CL IV A
CL IV B CL V
Concreting area per m length m2 = 2.50 2.50 3.00 3.00 3.00
Percentage of Rock Classification = 7% 68% 10% 10% 5%
Equivalent Concreting area per m length 2.63
Length of shutter m = 8.00
Quantity of concrete required m3 = 21.00
Concrete Pump Capacity m3/hr = 20.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 215 P-1335
Average efficiency = 70.00%
Placement rate of concrete m3/hr = 14.00
i) Cycle time of concreting
Releasing gantry from earlier block, cleaning and oiling and shifting to next block
hr = 6.00
Setting to desired line and location and checking
hr = 6.00
Bulkhead erection hr = 2.00
Concrete placement @ 14m3/hr hr = 1.50
Setting time for concrete hr = 24.00
Total Time for One Cycle hr = 39.50
Say hr = 48.00
Progress per month of 25days of One Shutter
m = 100.00
Progress per month of 25days of Two Shutter
m = 200.00
Invert Concreting
i) Cycle time of concreting
Invert cleaing hr = 5.00
Concrete time hr = 6.00
Layout, Fixing of screeds and manual finishing
hr = 4.00
Total Time for One Cycle hr = 15.00
Length of one cycle m = 20.00
Progress per month of 25days m = 666.67
Say m = 500.00
Requirement of 4 Cum Transit Mixer for one 20 cum/hr Concreting Pump
Capacity of Concreting pump Cum/hr = 20.00
Average efficiency of Concreting Pump = 70.00%
Output of concrete pump @80% efficiency Cum/hr = 14.00
Batching & Mixing Plant Capacity Cum/hr = 20.00
Average efficiency of B&M Plant = 70.00%
Output of B&M Plant @ 70% efficiency Cum/hr = 14.00
Capacity of Transit Mixer Cum/hr = 4.00
Average efficiency of Transit Mixer = 80.00%
Output of Transit Mixer @80% efficiency Cum/hr = 3.20
Time per working hour min = 50.00
Average Lead Distance km = 3.00
Loading min = 13.71
Spotting time min = 1.50
Turning min = 2.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 216 P-1335
Unloading min = 13.71
Empty haul @ 20km/hr min = 9.00
Loading haul @ 15km/hr min = 12.00
Total Cycle Time min = 51.93
No. of Trips / working Hour nos. = 0.96
Output / working hour cum = 3.08
No. of Transit Mixers Required nos. = 5.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 217 P-1335
ANNEXURE-12.2
Equipment deployment sheet
S.No. Equipment Capacity
Weir, Intake,
Desilting
Chamber,
Collection Pool
and Intake
Structure
HRT Face-1&2
HRT Face-
3&4
Pressure
Shaft/HRT Face-5
Surge
Shaft
Power
House
Complex
Total
Quantity (Nos) Quantity (Nos)
Quantity
(Nos)
Quantity (Nos)
Quantity
(Nos)
Quantity (Nos)
1 Single Boom Drill Jumbo 1- Boom 1 1 1 3
2 Side Dump Loader (0.75 cum) 0.75 m³ 1 1 1 3
3 Excavators (1.0m³) 1.0 m³ 1 1 1 1 1 1 6
4 Excavator cum Loader (0.7m³) 0.7 m³ 1 1 1 1 4
5 Vibratory Compactor (10T) 10 T 1 1
6 Dump Truck 15T/20T 20T/15T 5 5 5 5 5 25
7 Dump Truck 10T 10 T 3 3 2 8
8 Tippers 8T 8 T 3 3 6
9 Crawler Dozer 100HP 100 HP 2 2 4
10 Air Compressor 500 cfm 500 cfm 2 2 2 1 2 2 11
11 Air Track Wagon Drill 500cfm 500 cfm 1 1 1 3
12 Jack Hammer 120cfm 120 cfm As per Requirement As per
Requirement As per
Requirement As per
Requirement
As per Requirem
ent
As per Requirem
ent
As per Requirement
13 Batching Plant (30m³/hr) 20 m³/hr 1 1 1 3
14 Mobile Concrete Mixers (1 cum)
1.0 m³ 1 1 1 1 1 5
15 Shotcrete Machine (6m³/hr) 6 m³/hr 1 1 1 3
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 218 P-1335
ANNEXURE-12.2
Equipment deployment sheet
S.No. Equipment Capacity
Weir, Intake,
Desilting
Chamber,
Collection Pool
and Intake
Structure
HRT Face-1&2
HRT Face-
3&4
Pressure
Shaft/HRT Face-5
Surge
Shaft
Power
House
Complex
Total
Quantity (Nos) Quantity (Nos)
Quantity
(Nos)
Quantity (Nos)
Quantity
(Nos)
Quantity (Nos)
16 Transit Mixer (4.0m³) 4 m³ 4 10 4 18
17 Concrete Pump (20m³/hr) 20 m³/hr 1 1 1 1 1 1 6
18 Aggregate Processing Plant 150 TPH
150 TPH 1 1
19 Grout Pump 20kg/cm² 20 kg/cm² As per Requirement As per
Requirement As per
Requirement As per
Requirement
As per Requirem
ent
As per Requirem
ent
As per Requirement
20 Explosive Van 1T 1.0 T 1 1 2
21 Hydra Lift Crane 12T 12.0 T 1 1 1 1 1 1 6
22 Flat Bed Truck 1 1 1 1 4
23 Tippers 5 T 2 2 4
24 Welding Set 20 KVA As per Requirement As per
Requirement As per
Requirement As per
Requirement
As per Requirem
ent
As per Requirem
ent
As per Requirement
25 Ventilation Blower (120 HP) 120 HP 1 2 1 4
26 Ventilation Blower (80 HP) 80 HP
1 1 2
27 Dewatering Pumps As per Requirement As per
Requirement As per
Requirement As per
Requirement
As per Requirem
ent
As per Requirem
ent
As per Requirement
28 Vibrators As per Requirement As per
Requirement As per
Requirement As per
Requirement
As per Requirem
ent
As per Requirem
ent
As per Requirement
29 Mobile Crane (10T) 10 T 2 1 3
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 219 P-1335
ANNEXURE-12.2
Equipment deployment sheet
S.No. Equipment Capacity
Weir, Intake,
Desilting
Chamber,
Collection Pool
and Intake
Structure
HRT Face-1&2
HRT Face-
3&4
Pressure
Shaft/HRT Face-5
Surge
Shaft
Power
House
Complex
Total
Quantity (Nos) Quantity (Nos)
Quantity
(Nos)
Quantity (Nos)
Quantity
(Nos)
Quantity (Nos)
30 Water Sprinkler (12000ltrs) 12000 litres 1 1 2
31 EOT Crane 20T 20 T 1 1
32 Tunnel Gantry for HRT 6 6
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 220 P-1335
ANNEXURE-12.3
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 221 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 12-Construction Methodology and Schedules
Indo Canadian Consultancy Services Ltd. 222 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 13-Project Organization
Indo Canadian Consultancy Services Ltd. 223 P-1335
13. PROJECT ORGANIZATION
13.1 GENERAL
The project spreads over a length of about 4 km along the right bank of Budhil River, a tributary
of Ravi River.
The project construction will have to be supported by relevant infrastructure works such as
permanent and temporary colonies, offices, roads, workshops etc., all situated within the project
area.
The project is planned to be completed in a period of 36 months in addition to 12 months
devoted mainly for creation of infrastructure facilities.
The construction of the project is proposed to be carried out through contracting agencies
entrusted with suitable contract packages. Following packages have been envisaged for the civil
works for various project components:
Access roads, slope stabilization and cross drainage works. Permanent and temporary buildings, water supply, electrification of colonies, communication systems, workshops and stores, etc.
Constructions of Barrage, Intake structure, Feeder Channel, desilting chamber, silt flushing conduit and collection pool.
Construction of Head Race Tunnel, Surge Shaft and Pressure Shaft.
Construction of Powerhouse complex and associated works including tail race channel & switchyard.
Hydromechanical works including fabrication and erection of pressure shaft steel liner, gates and trashrack etc. will be a separate contract package.
The complete electro-mechanical works of the project is planned to be done under one single
package.
It is also envisaged that works relating to preparation of detailed designs, technical specifications
and construction drawings for various components of the project would be executed through a
separate contract package by a competent consultant.
Keeping in view the difficult hilly terrain in which the project is located and the quantum of design
and construction work involved, very close coordination would have to be maintained to avoid
time and cost over-runs. The organization of the project has, therefore, been planned keeping
the above in view and is presented in the Organization Chart. Broad features of this organization
structure are described in the following paragraphs.
13.2 PROJECT ORGANISATION
The works would be looked after by a specific unit set up purposefully under the overall control of
a General Manager, for the overall management of the project. All engineering disciplines and
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 13-Project Organization
Indo Canadian Consultancy Services Ltd. 224 P-1335
project services would be accountable to the General Manager stationed at Bharmour, the
Project Headquarter. The General Manager would be assisted by separate wings to look after
the planning, construction management, quality control, administration, financial and accounts
aspects of the project. The structure of the organization detailed up to Divisional level, is
proposed in two parts as under:
For initial 12 months for creation of infrastructure facilities, and
For peak construction period.
The organizational set up outlined above will be supported by the necessary support staff.
General Flow diagram showing six wings to be handled by the General Manager (Head Quarter)
is indicated in Figure-13.1
13.2.1 Organization for Creation of Infrastructure Facilities
During the initial 12 months of construction period for infrastructure facilities, the General
Manager would be assisted by two (2) managers to be inducted in the first month along with
required strength of engineers and other supporting staff.
The Senior Manager (Civil construction) would be responsible for taking up Package-
Infrastructure Civil Works for creating infrastructure facilities. The Senior Manager (Civil)
would be assisted by two (2) Engineers (Civil) along with supporting staff (as per
requirement for the initial 12 months) for construction of buildings, roads, water supply as
well as procurement of materials, construction & maintenance of stores, etc.
The Senior Manager (Electrical/Mechanical) would be assisted by two (2) Engineers
(one Electrical and the other Mechanical) to look after the infrastructure requirements for
Power house electrical & mechanical works, switchyard, transmission system,
construction equipment and workshops, construction power, communication & transport,
etc.
The General Manager would be assisted by an Administration Wing headed by a Senior
Manager posted at Project Headquarters to look after the planning, co-ordination,
monitoring, personnel and administration, public health, security etc. The Senior Manager
would be assisted by necessary administrative personnel and administration, medical,
security and liaison staff in-charge of various duties.
The Financial Wing would be headed by a Manager (Chief Accounts) along with two
(2) Accounts Officers and supporting staff, who would be reporting to the General
Manager on the financial and account matters.
13.2.2 Organization for Peak Construction Period
It is proposed that during peak construction period, the above organization would be adequately
strengthened. Besides Finance and Administration, there would be a total of three (3) field
circles, each headed by a senior manager working through out the construction period. The
proposed organization will Consists of:
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 13-Project Organization
Indo Canadian Consultancy Services Ltd. 225 P-1335
One General Manager, responsible for the over all execution of the project.
Four (4) senior managers for Quality control, Civil, Planning & Monitoring and
Electrical/Mechanical works. Senior Manager (Civil) will be assisted by three (3) Managers
who will look after the construction of civil works (Barrage site, Water conductor system,
Power house).
One (1) senior Manager (Electrical/Mechanical Works) will be assisted by two (2)
managers who will look after Electro Mechanical and Hydro Mechanical works. Required
number of supporting staff (Assistant managers, Engineers, Assistant Engineers and
junior engineers) will work under the supervision of the respective manager in-charge.
One (1) Manager (Chief Accounts), along with necessary complementary staff, will ensure
proper financial control.
One Senior Manager, with necessary complementary staff, will look after personnel &
administration, public health, liaison work, security, etc.
The above mentioned officers shall be overall in-charge of their respective offices and shall
function as an integrated team, every member of which will not only be conversant with his duties
and responsibilities, but will also get necessary report/feed back regularly from his respective
Division for taking timely corrective measures wherever required, for achieving targeted
completion of the project. Each Division will have technical and secretarial supporting staff as
per requirement.
Flow diagram showing Project organization proposed for peak construction period given in
Figure-13.1
13.3 FUNCTIONS AND RESPONSIBILITIES OF PROJECT TEAM MEMBERS
13.3.1 Senior Manager (Civil)
He will be responsible not only for creating infrastructure facilities, in the first year, but also the
construction of structures, such as Barrage, Intake structure, desilting arrangement, water
conductor system, powerhouse, etc.
He will be assisted by two (3) managers (Civil) for supervising the execution of these works. The
distribution of duties among managers will be as under:
Manager (Barrage site): He will be responsible for the construction of Barrage, Intake
structure, Feeder Channel, Silt Flushing conduit, desilting chambers and collection pool.
Manager (WCS): He will be responsible for construction of Head Race Tunnel, Surge
Shaft and Pressure Shaft.
Manager (Powerhouse): The senior manager in-charge will take care of the construction
of power house switchyard complex and its associated works including tail race channel.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 13-Project Organization
Indo Canadian Consultancy Services Ltd. 226 P-1335
13.3.2 Senior Manager (Quality control)
He will be responsible for organizing all testing of materials and quality control for the entire civil
works and would also be in charge of upkeep and maintenance of all laboratories. In addition,
he will be responsible for control survey of the whole project. For this purpose, he will be
assisted by a team of assistant manager, engineers, assistant engineers and junior engineers
13.3.3 Senior Manager (Electrical and Mechanical Works)
One (1) manager (Electrical) and one manager (Mechanical) will assist the senior manager along
with the required number of assistant manager, engineers, assistant engineers and junior
engineers for executing the following works:
Power house electrical and mechanical works.
Switchyard and Transmission Line,
Procurement of Stores and equipment
Material management
Construction and running of workshops
Communication and Transport
Inspection and maintenance of field machinery and
Construction power.
Stores
The distribution of duties amongst two (2) managers attached to this senior engineer will be as
under:
Manager (Electrical): He will be responsible for execution of all electrical and
mechanical works pertaining to the powerhouse complex as well as construction
power requirement. He will also be responsible for construction of the switchyard
and entire transmission system proposed for the project.
Manager (Mechanical and HydroMechanical): He will be responsible for
fabrication & erection of power pipe, surge pipe, procurement of material
equipment, material management, maintenance of stores, construction and
running of workshops, communication and transport, inspection and maintenance
of field machinery etc.
These managers will be assisted by a team of assistant manager, engineer, assistant engineer
and junior engineers for performance of their duties.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 13-Project Organization
Indo Canadian Consultancy Services Ltd. 227 P-1335
13.4 NEED BASED UNITS
The numbers of units headed by the managers, as proposed above, are based on the functional
and physical requirements of works. The works have been so distributed that appropriate
progress is achieved for critical items of works without affecting progress on other works.
Senior Manager (Electrical & Mechanical) shall execute works in a manner that all items
including critical items of work are completed on schedule to ensure timely commissioning of the
project.
13.5 PROJECT PLANNING AND MONITORING
Senior Manager will be assisted at Project Headquarters directly by a general manager along
with one Engineer in carrying out the functions of monitoring the progress of works, co-ordination
and liaison with various agencies, safety aspects etc.
13.6 FINANCE & ACCOUNTS
The General Manager will have a Manager (Chief Accounts) supported by two Accounts Officer
(AO) attached to his office. The FA & AO will have the assistance of three (3) Accounts Officers
with supporting staff to deal with work accounts, costing regular and work-charged staff
establishment etc.
13.7 PROJECT ADMINISTRATION
Regarding project administration, including maintenance of colonies, running of schools and
dispensaries, public relations, welfare etc., the General Manager will be assisted directly by a
Senior Manager (Administration) posted in his office. The Senior Manager (Administration) will
be assisted by a Security officer along with supporting staff to look after the vigilance and
security aspects of the project areas.
The organization structure will be reviewed and firmed up as part of the detailed planning in the
pre-construction stage.
The project management shall function as a fully integrated team dedicated to the
implementation of the project. Every member of the team shall report regularly to his officer-in-
charge and shall be subject to review of his performance.
While the General Manager assumes responsibility for all aspects of the project, his deputies
have to ensure that their reports reflect the up to date status of the project at that point of time.
They would periodically review the progress of works, identify the problem areas, suggest
remedial measures, see through the implementation of such measures, and have a realistic
forecast of the status of the project in the intermediate time frame.
To achieve the above objective, the Divisional Engineers shall ensure that they and their
personnel are interacting regularly on a day-to-day basis with all the concerned personnel of the
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 13-Project Organization
Indo Canadian Consultancy Services Ltd. 228 P-1335
project whose work has a direct impact on the progress of their own work, and take corrective
actions, wherever called for, to adhere to work schedule.
13.8 TECHNICAL ADVISORY COMMITTEE
A technical advisory committee comprising of renowned international experts shall be constituted
by M/s BHPPL. This committee will advise the project team through the General Manager on all
critical aspects of project planning, design and construction activities.
13.9 CONSULTANTS
The General Manager August utilize the services of Technical Consultants who will assist and
advice the project authorities on all aspects of the project implementation, including engineering
design, logistics, costs and schedules, planning, construction and quality control. The
consultants will submit a monthly report indicating the work programme, progress to date, status
of drawings, problem areas and ways and means for solving the same.
13.10 REPORTING / REVIEWS
The project will be subject to monthly reviews so that all concerned are aware of progress to
date. The monthly report will give details of manpower, productivity, schedule and costs. The
purpose of these reviews will be to highlight the problem areas and provide the required
additional supervision and action to resolve the problem. The reports will be prepared using
inputs from consultants, contractors, construction supervisors, procurement officers etc., so that
a realistic picture of the project is available for review and report.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 13-Project Organization
Indo Canadian Consultancy Services Ltd. 229 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 14-Infrastructural Facilities
Indo Canadian Consultancy Services Ltd. 230 P-1335
14. INFRASTRUCTURAL FACILITIES
14.1 GENERAL
The BHEP-I is located on the right bank of Budhil nallah, a tributary of Ravi river in Chamba
District of Himachal Pradesh. The project is located about 535 Km from Shimla, capital of
Himachal Pradesh and around 730 Km from Delhi, the capital of India. The nearest broad gauge
railway station for the project is Pathankot which is about 215 Km from the project site
In order to complete BHEP-I over a period of 3 years broad infrastructure requirements are
identified as under:
Access Roads
Project Roads
Power Supply facilities
Telecommunication and other facilities.
Residential and non-residential buildings including electricity, water supply and sanitary facilities.
14.2 ACCESS ROADS
The intake of BHEP-I is located near the Bharmour town. It is situated at an approximate
distance of 95 km Northeast from the district head quarter at Chamba town in Himachal
Pradesh. From Sandi village a 2.0 km long foot track is available to reach the diversion works of
BHEP-I. The powerhouse of BHEP-I lies about 4.5 km upstream from the dam site of existing
Budhil HEP on Budhil nallah. The Slope of hills on the right bank are gentle in this reach and a
trekking route of length 500 m is available for accessing the power house for the project.
14.3 PROJECT ROADS
A network of new roads is required to facilitate completion of the project as per anticipated time
schedule. An approach road length of 3.5 km will be constructed to reach power house by taking
a loop from the existing Bharmour – Chobia PWD road situated near Patodi village.
Also, a 2.2 km road will be constructed after taking a loop from power house road approximately
at RD. 1250 m.
Apart from the above road, about 2-3 km length of approach path network will be required for
approach to the various project components and muck dumping yards.
Apart from roads, Ropeway is also planned for the transportation of equipments and materials to
various project components, if found necessary.
Provision for constructing access roads, ropeway and approach to various project colonies and
work site has been kept in cost estimate chapter of this report.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 14-Infrastructural Facilities
Indo Canadian Consultancy Services Ltd. 231 P-1335
14.4 CONSTRUCTION POWER
14.4.1 Construction Power Requirement
The maximum power required for constructions activities is estimated considering capacity of
electrically driven machines/equipment and requirement of lighting. The power requirement
varies during the construction schedule and also depends on construction methodology.
It is assessed that about 1 MW of power would be required during peak construction period.
However, construction power requirements during the initial two years would be about 500 KW.
The power requirement would be met through installation and operation of dedicated DG sets.
14.4.2 Power Supply Facilities
Presently power requirements in the project area are being met through 22 KV lines from
Bharmour town. The project area experiences frequent power cuts and break-downs. The
existing system of power supply in the region is not suitable to meet the Power requirement for
project construction.
14.5 TELECOMMUNICATION FACILITIES
The telecommunication facilities in the project area comprise of fixed line and WLL services from
BSNL. Mobile network is presently not available in the area and nearest mobile network is
available at Bharmour. For effective coordination among various work sites, workshop, colonies,
stores, design office, head office, etc., a reliable tele-communication network is necessary.
Telecommunication link for the Power house of BHEP-I will be provided by extending the
existing telephone network of Post and Telegraph Department through nearest P&T exchange.
An Internal automatic, telephone exchange (EPABX) with 15 lines capacity for the project shall
be provided. All important sites of work, offices and residences of senior officers shall be
connected by telephone. The Power house and permanent colony shall also be provided link to
keep contact with other work stations.
14.6 PROJECT COLONIES/BUILDINGS
The Residential and non-residential facilities are required during construction and O&M phase of
the project. The same will be met by constructing suitable colonies near Power House and
Intake Location.
The temporary colonies would be utilized during construction of the project and permanent
colonies would be utilized for both i.e, during construction and maintenance of the project.
The water supply requirement shall be met with from the flow of nearby streams by gravity flow.
The flow requirement sufficient to meet the likely water demand is about 20 lps.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 14-Infrastructural Facilities
Indo Canadian Consultancy Services Ltd. 232 P-1335
The entire building construction program would be suitably phased to match with the
construction activities. Priority would be given to the construction of field hostel, stores, offices
and temporary residential and non-residential buildings.
It is also planned to have liaison facilities at Chamba. A suitable storage area would also be
made in Bharmour to keep the buffer for the stock of construction materials for the monsoon
period etc. Guest Houses are also planned at Bharmour.
Types of equipment required for infrastructure works has been assessed and included in the
project estimate and special T&P.
The availability of facilities viz, schools and college education, hospitals, market and recreation
at Bharmour, shall enable the staff posted on the project in the beginning to speed up the
construction of project roads, buildings and also enable to start the main civil works of the project
in the 1st year itself.
The project residence for BHEP-I is planned near Bharmour town. Residential colonies and Field
hostels are proposed to be constructed at these locations. This colony shall have following
facilities.
Portable water supply arrangements
Sanitation and sewerage disposal arrangements
Drainage arrangements
Electrical Supply
Fencing and security.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 233 P-1335
15. ENVIRONMENT & ECOLOGICAL ASPECTS
15.1 ENVIRONMENTAL BASE LINE DATA
15.1.1 General
The information presented in this chapter is collected from various sources. The majority of the
data on physiography, geology and water resources has been taken from the various EIA
studies carried out for the projects in Budhil Valley. Data on vegetation, fauna, water quality, air
quality, soil characteristics and Meteorological data has been collected from various reports.
Identification of environmental parameters, data collection and impact predictions form the core
of the impact assessment process. In this report, the environmental impacts due to the project
have been predicted on the available baseline data. These have been quantified wherever
possible. Negative and positive impacts are also addressed in this report.
15.1.2 Physiography
The Chamba district in which the project is proposed is bound by districts Lahaul and Spiti in
North, Kangra and Una in South, and Kullu in the South - east directions. The project
components lie between latitudes 32 - 28' 42" E to 32 - 28' 36" E and longitudes 76 32' 07" N
to 76 35' 44"N. The Budhil nallah flows in the East to West direction before joining Budhil
stream flowing downstream which finally joins river Ravi. The Budhil nallah originates at an
altitude of El +5300 m. It traverses a distance of about 33.0 km before it joins Ravi River at El
+1377 m. On an average, this stream has a steep gradient of 1:9.5. This indicates the suitability
for hydropower generation. However, such steep gradients are prone to soil erosion.
15.1.3 Geology
The proposed project is located in Lesser Himalayas in Ravi Basin and is characterized by sharp
crested ridges and deeply dissected valleys. Geologically, the region exposes rocks ranging in
age from early Proterozoic to Mesozoic. The rocks of the area are extensively covered by slope
debris, fluvial Terraces and fan deposits of Quaternary to Recent origin.
The rock formations are part of the pre-tertiary belts of thrust sheets and are believed to be the
northern part of the Indian peninsula. The geological complexity of this zone is primarily due to
the continued deformation, intermittent igneous instructions, successive thrusting and repeated
cycles of metamorphism. The complexity of the structures and intensive metamorphism has led
to divergent views on the genetic evolution of this belt.
The regional geological studies carried out by Geological Survey of India (GSI) have revealed
that the Bharmour project area consists of the following:
a) Rocks of Katarigali formation and bonds of phyllites with shear at places are exposed
b) Right bank slope is steep and might pose a problem during construction
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 234 P-1335
The rock trend is N 55o – 65o W to S 55o 65o E with 60o – 75o dip due northeast direction, i.e. in
upstream direction. Apart from the bedding joint, the other prominent joint sets recorded are
1) N 25o E – S 25o W with 70o dip due southeast direction
2) N 80o W – S 80o E with 60o – 65o dip due south-east direction.
15.1.4 Soil
Detailed analytical soil survey scheme has been under taken in the proposed project. In general,
characteristics of the soil vary from place to place between clay, loam, gravel, sandy loam, and
clayey loam. In most of the places, minerals like calcium, phosphorus, iron, and cobalt are
present.
The physio – chemical characteristics of soil samples are being analyzed. The soil contains
small to large rocky particles. General texture has indicated sandy loam type of soils.
15.1.5 Climate
Climate of the project area is cool and dry. In general, three seasons are prevailing in the area;
winter (October to March); summer (April to June) and monsoon (July to September). Snowfall
generally occurs in December and January at high elevations and most of the region gets cut off
from the district head quarters. The Chamba area as a whole reaches a minimum ambient
temperature as low as -5C in winter. Temperatures recorded at Chamba town show variations
between 5.2oC to 32.5oC. However, at Bharmour and Harsar, the temperatures taper down and
lie mostly in the region of 0oC to 25oC. In winter, the area gets covered with snow and
temperatures further slump down. For all practical purposes, the region beyond Harsar is cut off
during December to February.
August is the wettest month through out the district. Monsoons are occasionally extended up to
South West monsoon. Rainfall is very heavy during monsoon and very little in the winter and
spring seasons.
The major portion of the monsoon rainfall in lower reaches of the catchment finds its way as
surface run off due to steep slopes, contributing to high river discharge in this season. The
winter precipitation falls either as rain or snow depending upon the altitude and other
meteorological conditions. It does not contribute directly to the stream discharge significantly
and mostly feeds the snow/glacier bound area of the Catchment.
15.1.6 Water Resources and Water Quality
Budhil nallah is a perennial river and originates from the slopes of the Kungti pass in the mid-
Himalayas at an elevation of +5300 m. Budhil nallah transverses a stretch of around 33 km
before it merges with the waters of the Ravi river near Kharamukh. A number of tributaries join
the Budhil stream enroute. These include streams that:
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 235 P-1335
a) Join the Right bank
1 Sup Nallah 4 Hal Nallah
2 Ser Nallah 5 Lal Nallah
3 Chobia Nallah 6 Sia Nallah
b) Join the Left bank
1 Khari Nallah 5 Bhujla Nallah
2 Pran Ghala Nallah 6 Sathli Nallah
3 Top Rani Nallah 7 Nalhant Nallah
4 Thanori Nallah 8 Chalatu Nallah
Out of the above, the Chobbia, Chalatu and Gojh nallahs carry substantial discharge.
15.1.7 Hydrometeorology of the Catchment
The Budhil nallah drains a catchment area of 471 km2 upto the diversion works of BHEP-I, out
of which 261 km2 is under permanent snow cover. The inflow in the nallah comes from snow
melt and rainfall. The catchment are contributing to surface runoff is 210 km2.
The Budhil valley receives heavy rains due to the impact of the South-west monsoon from June
to September. Precipitation during winter occurs in the form of snow or rain depending upon the
altitude. Snow cover at higher altitudes gives rise to the gradual buildup of the glacier and it
results in major run-offs during summer.
There are twelve main rain gauge stations in the Ravi Catchment out of which two main rain
gauge stations are at Chitrari & Bharmour. Annual rainfall at Chitrari and Bharmour varies from
600 to 1500 mm and 600 to 2200 mm respectively. On an annual basis, the rainfall in the region
follows the pattern:
Pre-monsoon March to August 25%
Monsoon June to September 65%
Winter rains October to February 10%
The permanent snow line lies above +4000 m, but it has been observed that at locations in the
north of the catchment, snow exists even at elevations of +3050 m. The average annual snowfall
for the area is around 111.88 cm.
15.1.8 Vegetation
The forests of Himachal Pradesh are known for their grandeur and majesty and are like a green
pearl in the Himalayan crown. According to the National Forest Policy (1988), at least two thirds
(66%) of the geographical area should be under forest in the hilly states like Himachal Pradesh.
However, keeping in view that land is a limiting factor and other factors are also not congenial,
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 236 P-1335
the State Government has decided to bring at least 50% of the geographical area under forest
cover.
Himachal Pradesh has a diversified and rich flora because of diverse physio-climate. With the
variation in altitudes, the eco-zone also varies in terms of their vegetative cover, land use and
land capabilities. The forest around project site could be classified broadly into:
Typical Coniferous forests, and
Broad-leaved forests.
Out of a total of 45,000 species of plants found in the country, as many as 3,295 species
(7.32%) are reported in the State. The state has legally classified 37,591 Km2 under forests.
About 8,911 Km2 dense forests and 2,869 Km2 open forest is reported in Himachal Pradesh.
This is about 21% of geographical area of the state.
It has been observed that the topography of the weir site on either side of the river is steep,
sloping almost to vertical. The species observed around project site and in the district are
summarized in Table-15.1.
Table-15.1 Species Found in the District
Scientific Name Vernacular Name
Cedrela serrata Dhauri
Aesculus indica Goon
Acer caesium Mandar
Rhus cotinus Tung
Rhus parviflora Tungla
Dalbergia sissoo Tailor shis Shinshu
Pyrus communis Nakh
Pyrus malus Seo (Green Oak)
Cotoneaster bacillaris Rheuns
Rubus biflorus Akhre (Raspberry Red)
Rubus niveus Akhre (Raspberry Yellow)
Rhododendron arboreum Cheo
Fraxinus floribunda Sanooh (Ash)
Morus alba Karun (Mulberry)
Ficus roxburghii Trambal
Ficus religiosa Pipal
Populus ciliata Chaloon (Wild pomegranate)
Alnus nepalensis Piak (Alder)
Quercus semicarpifolia Kharsu (Red Rhododendron)
Taxus baccata Barmi
Cedrus deodara Diyar (Deodar)
Abies pindrow Rai (Silver Fir)
Picea smithiana Tosh (Chilgoza pine)
Cupressus torulosa Devidiyar (Cyprus)
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 237 P-1335
15.1.9 Fauna
The mountains, forests, streams, abundant food availability, large stretches of inhabitation and
comparatively inaccessible terrain provide favorable factors for sheltering of many kinds of
wildlife. Geographical area of the catchment is large and human population is very low, which
provides a good harbor for the wild life.
The state has 2 National Parks, 3 Game Reserves and 30 Wild Life Sanctuaries. The area
under National Parks and sanctuaries is 1,295 sq km and 3,267 sq km respectively. About 8.2%
of State area is covered by wild life conservation sites against 4% fixed by the Government of
India. The Forest Division in which the project is planned has two wildlife sanctuary viz Kugti
Wildlife Sanctuary & Tundah Wildlife Sanctuary.
The Kugti Wildlife sanctuary is the nearest conservation area to the project site and is at a
distance of about 3.35 km from the project intake and the Tundah Wildlife sanctuary is at a
distance of 12.55 km from the project site. NoC is obtained from the local wild life autharaties for
the same. The common terrestrial and avian fauna found in this Forest Division is detailed in
Tables-15.2 & 15.3 below.
Table-15.2 Common Terrestrial Fauna of the Area
Table-15.3 Birds of the Area
Scientific name Local name English name
Lophophorous impeianus Monal -
Alectoris gracca Chukor -
Gallus gallus Junglee Murga Red Jungle Fowl
Genuocus albicratatus Kalesha -
Caterus wallichi - Cheer pheasant
Varasis macrolopha Koklas Koklas pheasant
Francolinus francolinus Titar Black Partridge
Chalcuphaps indica Ghugi Dove
Couurnix conurnix Koyal Grey Quail
Scientific name Local name English name
Nemorthaedus goral Ghoral -
Muntiacus muntjak Kakkar Barking Deer
Moschus moschiferus Kastura Musk Deer
Panthera pardus Baghera Leopard
Selenarcios thibetanus Kala Bhallu Himalayan Black Bear
Ursus arctos Lal Bhallu Himalayan Brown Bear
Martes flavigula Gorthu Himalayan Pine Martin
Hystrix indica - Indian Porcupine
Hylopetes Ean Flying Squirrel
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 238 P-1335
Chamba district is honey combed by the perennial river and streams with considerable flow of
water. There is scope for pisciculture in the district. Species of Brown Trout are found in flowing
streams and Ravi River.
15.1.10 Human Population
The population density in the catchment is 0.29 per hectare as per the census of 2011. Thalla,
Harsar and Kugti are the nearby villages. The entire population in the catchment area is rural.
Most of the population depends upon agriculture, horticulture and animal husbandry for their
livelihood.
Climatic conditions are suitable for cultivating rajmah and maize but as transportation is difficult,
people generally don't grow these crops with commercial interests. In some cases 14 km
manual carriage is required to reach road head. However, the Kugti rajmah is famous for its
quality of fine grains and unique flavour.
There is no human settlement at proposed weir site and water conductor system. Hence, no
rehabilitation and resettlement is anticipated due to the project.
15.1.11 Public Health
The water supply to catchment area settlements is from rivers / springs. Drinking water in
villages is available through small rivulets of pure mountain water, locally known as ‘chashma’.
Treated piped water supply is available only in Chamba. Water borne diseases are prevalent
due to poor sanitation in the villages.
15.1.12 Seismicity
Chamba region shows active and prolonged seismic history. The project area falls in Zone – IV
of the seismic zoning map of India. As per the seismicity studies carried out by the Geological
Survey of India (GSI) within the Himalayan Belt, the northernmost conspicuous structural
element is the Main Central Thrust.
The area has experienced the Kangra earthquake of 1905 having epicenter located about 20 km
south of the project area and having a magnitude of 8.6. This earthquake was one of the four
great earthquakes of the Himalayan region, which took a toll of 20,000 human lives and caused
colossal loss in the form of complete damage to buildings and generation of numerous
landslides and earth fissures. The other important earthquake is the Chamba earthquake of
22nd June, 1945 having magnitude 6 on the Richter scale and located about 50 km north of the
project area. Recently, the area had experienced micro-earthquake activity in the Dharamshala
earthquakes of 1978 and 1986, having magnitudes 5 and 5.7 respectively. The next Chamba
earthquake occurred in 1995 and caused partial collapse and development of cracks in the
buildings.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 239 P-1335
The project area lies to the north of the Main Boundary thrust, the Drang thrust and the Vaikrita
thrust. The Jwala Mukhi thrust passes below Dharamshala, south-west of the project area.
The project area lies north of the Dhauladhar range while all the active thrusts namely the Krol
thrust, main boundary fault and tear faults lie south of the range. A major lineament picked up
from lands/imagery, trending N10'E-S10"W and having extent more than 300 km passes
through the project area and lies north of the range and does not cross it. The exact nature and
seismic activity of this lineament has not been investigated. There are two prominent seismic
active zones; one is about 20 km south of the project area, i.e. the Dharamshala - Kangra zone
and the second zone lies 30 to 40 km north of the project area where an earthquake of a
magnitude greater than 5 has taken place. In addition, earthquakes of magnitude 7 (Richter
scale) occurred on 28.02.1908 about 60 km east of the project area. In view of the devastating
earthquakes within the radial distance of 20 to 60 km of the project area, it is necessary that
suitable seismic coefficients should be adopted in the project design.
Detailed geological investigations should be carried out at the project site including borehole
investigations and seismic traverse etc. Based on the available data and the studies that were
carried out, the highest safety factors are being adopted in the design of the project structures.
15.1.13 Land Use
The land use of Himachal Pradesh is summarized in Table-15.4. From this table it is clear that
about 67% of State area is under forest cover. Pastures and grazing lands contribute about
14%.
Table-15.4 Land Use Pattern of Himachal Pradesh State
S. No. Land Use Area (Sq. km) % age
1 Settlements & Non-agriculture Use 1,928 3.5
2 Forest 37,591 67.5
3 Agriculture 5,820 10.5
4 Fallow Lands 740 1.3
5 Culturable wastes 1,268 2.3
6 Tree cultivation 459 0.8
7 Permanent pastures / grazing 7,867 14.10
TOTAL 55,673 100.00
The land use pattern of catchment area has also been worked out. The total geographical area
of catchment upto BHEP-I intake is 471 km2 out of which 261 km2 is under glacier/ permanent
snow. The distribution of land use in the catchment is given in Table 15.5. This table shows that
catchment area under forest is 41.4% and snow cover is 55.41 % while only 3% is under
agriculture.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 240 P-1335
Table-15.5 Land Use/Land Cover in the Catchment
S.No. Land use System Area (km
2
) % of Total
1 Total Forest 195 41.40
2 Agriculture Land 15 3.28
3 Barren Land 261 55.41
TOTAL 471 100.00
15.2 INFRASTRUCTURE FACILITIES
15.2.1 Roads
Approach paths and roads have to be constructed to access the various project components as
explained in environment plan of this report.
15.2.2 Residential Facilities
Residential colonies are proposed to be constructed as follows:
The permanent colony for the project will be set up near Bharmour Village. This shall have
buildings required for operation and maintenance staff of the project. The administrative
buildings shall be located at powerhouse after project construction is over.
Temporary residential buildings for the staff deployed for construction supervision at the
intake and powerhouse sites during the construction period shall also be constructed.
The permanent colony at Bharmour shall have a well-equipped medical centre as also
recreation centre, telephone exchange etc. This colony shall have the following facilities:
Potable Water supply arrangements
Sanitation and sewage disposal arrangements
Drainage arrangements
Internal roads and cross-drainage works
Electrification
Fencing and Security.
15.2.3 Telecommunication
Telecommunication links between powerhouse, head works and the colonies shall be provided
by connecting these places by extending the existing telephone network of Post and Telegraph
Department, through nearest P & T exchange.
An internal automatic telephone exchange (EPABX) has been proposed. All important sites of
work, offices and residences of senior officers shall be connected by telephone.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 241 P-1335
The powerhouse and permanent colony shall also be provided with VHF wireless link to keep
contact with other power stations and substations in the grid. The powerhouse shall ultimately
be connected by carrier communication system.
15.2.4 Power Source & Transmission
The construction power shall be made available by installing and operating diesel power sets.
This arrangement is necessary to provide continuous reliable and stable power to the project.
The distribution lines from these sites shall be laid by the Project Authority. The contractors
engaged on the construction of various project components shall be supplied power at one point
where it shall be metered. The power distribution lines for carrying power to various places of
work shall be installed by the contractors themselves.
The power generated at the power station would be transmitted through by means of 132 kV
D/C transmission line and shall be connected to the Bharmour Hydroelectric Project Stage-II
(BHEP-II) sub-station/switchyard.
15.3 QUALITY OF LIFE STYLE
15.3.1 Socio-Economic Values
Bharmour is the nearest town to the project site. The nearby villages are Harsar & Kugti. The
population density of these villages is about 0.29 people per hectare. The entire population in
the catchment area is rural. Most of the population depends upon agriculture, horticulture and
animal husbandry for their livelihood. The education facilities available at Bharmour are upto
Senior Secondary level. There is no industry in Government or private sector in the area.
All the other project components like the weir, penstock and roads of the project are on
degraded land and hence no major negative impact is envisaged. No removal of
structure/house/room, which could have been used for or was being used for residential or
official or any other purpose has been required for the construction of the project. No family or
person has been dislodged from their place of residence for construction of the project
structures.
15.3.2 Development of Tourism and Agriculture
The Chamba district of Himachal Pradesh is already a thriving tourist area. The Project has
planned necessary steps to ensure that tourist traffic in the area within its command is well
controlled. The impact of tourism and influx of tourist and related influences will be evaluated by
the Ministry of Environment & Forests, Government of India, and necessary mitigation measures
as required by them or otherwise will be taken.
As far as agriculture is concerned, the negative impact of the project is limited to acquisition of
agricultural land for locating the powerhouse. The land would be acquired with the help of the
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 242 P-1335
Government and through direct negotiations with landowners. No increase in eutrophication is
expected as the project is a run-of-the-river scheme.
15.4 ASSESSMENT OF NEGATIVE IMPACTS
15.4.1 Impacts Due to Project Location
During this phase, those impacts which are likely to take place due to the layout of the project
have been assessed. These impacts are:
Resettlement and rehabilitation, if any
Loss of land
Encroachment into forest land and loss of forest produce
Encroachment into nature reserves
Loss of historical and cultural monuments, and
Risk due to earthquakes
15.4.1.1 Rehabilitation and Resettlement
There is no rehabilitation involved in the project area.
15.4.1.2 Loss of Land
About (mainly agricultural land) 2.21 ha of private land (mainly agricultural land) will be lost due
to project activities.
15.4.1.3 Forest Land and Loss of Forest Produce
The total area of forest/government area required for project components, buildings, roads and
other ancillary facilities is about 6.0 ha.
The local population August collect (legally and illegally) a variety of wood and non-wood
products from these areas. These include fuel wood, utility wood, thatch wood for roofing and
leaves for tableware manufacturing.
15.4.1.4 Encroachment into Nature Reserves and Wildlife
There will be no conflict regarding the encroachment on nature reserves, as neither the project
area nor its nearby surroundings have been declared as nature reserves. There are no rare or
endangered species in the project area.
No remarkable environmental changes will occur due to this project. Further, except colony,
roads, buildings, weir, Desanding chamber and switch yard all other water conductor systems
penstock and power house are underground. Moreover, the construction and operation activities
of head race tunnel, valve house will be underground. Therefore, it is not expected that the
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 243 P-1335
project will impede wildlife movement, if any. By virtue of the small and underground
components, the forest area shall also be saved.
15.4.1.5 Loss of Historical and Cultural Monuments
No historical or cultural monuments will be lost in any of the villages and surrounding areas due
to project construction.
15.4.1.6 Risks Due to Earthquakes
The project area falls within the seismic Zone IV as per Seismic Zoning Map of India (IS: 1893 -
2002) where shocks of the intensity of 4 to 5 on Richter scale have been reported. These are
expected to correspond to basic horizontal seismic co-efficient of 0.12 g. Necessary safety
factors have been incorporated in designing the structures under the worst combination of
forces.
15.4.2 Impacts Due to Project Design
The impacts considered due to project design are, the disruption of hydrological balance, and
risk due to earthquake.
15.4.2.1 Impacts Due to Project Location
It is proposed that a minimum 15% water immediately downstream of the diversion structure of
the project at all times as per the policy of Department of Environment, Govt. of HP.
15.4.2.2 Impacts Due to Construction Works
Although environmental hazards related to construction works are mostly temporary in nature,
this does not mean that these should not be considered. Appropriate measures need to be
included in the work plan and budgeted for. The most likely hazards related to the construction
works are:
Soil erosion at construction sites
Pollution by construction spoils and muck
Health risks and cultural hazards
Soil Erosion at construction Sites
Runoff from unprotected excavated areas can result in soil erosion. Mitigation measures include
careful planning and selection of borrow pits, timing of cut and fill operations and re-vegetation
campaigns. In general, construction works are stopped during monsoon season. The
management plans to control soil erosion are discussed in Section 15.8.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 244 P-1335
Pollution by construction spoils and muck
The construction material will be required for various structures. Generally, such materials are
collected from quarry. Solid waste production because of excavation operation is summarized in
Table-15.6.
Table-15.6 Muck Production by Excavation
S.No. Place Excavated Muck (in cubic metres)
A. OPEN AND UNDERGROUND EXCAVATION
1 Upstream works 98446
2 Roads 10000
3 Tunnel & Adit portals 46145
4 Surge Shaft & Pressure Shaft 17100
5 Power house & Tail Race Channel 42300
6 Switchyard 74865
Subtotal-A 2,88,856
Health Risk
Health risks include disease hazards due to lack of sanitation, water supply and human waste
disposal, vector-borne diseases and hazards to local carriers. Mitigation measures include
proper sanitary health care and human waste disposal facilities. Sanitation facilities are included
in the project estimate to take care of cost to be borne towards waste treatment/disposal
facilities.
15.4.2.3 Cultural Hazards
Problems could arise due to differences in customs of workers and local residents. These risks
could be reduced by providing adequate facilities in workers camps and by employment of
preferably local labour.
15.4.2.4 Impacts Due to Project Operation
The likely impacts due to project operation are erosion, Sandation risk, change in water quality,
risk of and increased incidence of water related diseases.
15.4.2.5 Erosion and Sandation Risks
It can be expected that most of the Sand load of the main area will come from run-off. As
mentioned earlier, raised overflow type weir is proposed without any storage.
The average flow in this stream is about 250-300 mg/L. However, during heavy monsoons, this
value August reach as high as 1000 mg/L. The sand load does not pose any Sandation risk to
water storing structures. It is anticipated that most of the Sand shall be trapped and flushed out
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 245 P-1335
by the Desanding basins. The project being run-of-the-river scheme, the sediment will be
washed-off along with the water or the undersluice gate is also function as a silt ejector by
hydraulic flushing with operating the gate periodically.
15.4.2.6 Change in Water Quality and Risk of Eutrophication
The change in water quality due to leached soil nutrient and runoff sediment August sometimes
lead to eutrophication of surface waters. Eutrophication is mainly due to the presence of
nutrients such as nitrate and phosphate. Most of the catchment is either covered with forest or
snow. As there is very little agriculture in the area, the concentration of these nutrients is very
less. Hence, the problem of eutrophication is not anticipated due to the proposed water storage.
15.4.2.7 Increase Incidence of Water Related Deceases
The main factors for the proliferation of water related diseases are vectors and pathogens. The
stagnant water and vegetation provide favourable breeding places for vectors like mosquitoes
and snails. Being a run of the river project, water will be flowing and thereby the chance of vector
life to thrive is less. Additional health facilities will improve future status.
15.4.2.8 Impact on Fish
The main species of fish observed in Budhil stream down stream is brown trout. The spawn
could not sustain more than 0.4 km per hour of stream velocity. The spawning features and
velocity (Mitra 1968) required are as follows:
S.No. Spawning Features Velocity (km/hr.)
1 Spawn dispersed irregularly 0.00
2 All spawning stationary 0.09
3 Spawning Migrate upstream and some taking shelters
0.14-0.29
4 Spawn carried downstream 0.36-0.42
Since the velocity of flow in nallah varies from 2 km/hr to 3.6 km/hr, i.e. even the minimum
velocity is higher than the velocity required for spawning, no spawning habitat for fish is found in
the stream. However, there August be some pockets of still water where spawning August be
possible. A provision of fish ladder will be kept in the barrage.
15.4.2.9 Public Health Facilities
Public health facilities, such as water supply and sanitation are much needed at colony,
construction sites and powerhouse. In all about 150 people are likely to stay in the colony at
peak time.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 246 P-1335
Water requirement for the project shall have the following components:
Domestic requirements @ 135 litres/capita/day: 20250 L/day for a maximum of 150
people
During construction 45 lpcd for 15 people: 675 L/ day
The water available could be utilised after sedimentation, filteration and chlorination. A small
domestic water facility needs to be developed by the contractor for his camp and for
powerhouse. Similarly, sanitation facilities need to be planned as discussed in environment plan.
15.5 ASSESSMENT OF POSITIVE IMPACTS
Based on project particulars and the existing environmental conditions, potential positive and
negative impacts have been identified that are likely to result from the proposed project, and
where ever possible these have been quantified. The negative impacts were discussed in the
previous section. This section deals with the positive impacts that have been listed under the
following headings:
Higher power generation
Employment opportunities
Recreation and tourism potential
Reduction in fuel consumption
Reduction in air pollution, and
Benefits to economy.
15.5.1 Higher Power Generation
The construction of BHEP-I will add another 24 MW to the power generation capability of this
region. The scheme would therefore be very useful for improving power scenario in Himachal
Pradesh as well as the Northern Region.
15.5.2 Employment opportunities
The project will provide short and long term employment opportunities, as it is likely to be
completed in 3 years. During this period manpower will be needed to take part in various project
activities. About 150 people are likely to work during peak construction activity. In the post-
construction phase, about 15 people will be employed for operation and maintenance of the
project. These employments will be at all levels starting from unskilled worker to administrator to
plant operator. Thus the project would provide substantial direct employment and in addition to
these, more people would be indirectly employed for allied activities.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 247 P-1335
15.5.3 Recreation and tourism potential
The project area and its surroundings possess a good potential for the development of tourism
due to the available natural environment. With the development of infrastructure, tourists can be
attracted in a large number. Accordingly, more tourist resorts could be made and recreation
facilities could be provided around the area, in addition to those existing at Chamba. The villages
in the area are not exposed to the rest of the world and are sovereign in socio-economic,
religious and administrative set up. The inhabitants of the village participate in village
administration.
15.5.4 Less fuel consumption
In a coal or oil fired thermal power plant, about 1 kg of coal or 350 ml of oil per KWh is required.
To generate 100.84 GWh, about 99,997.63 tonnes of coal or 35,000.92 tonnes of oil will be
required. As the process in a thermal power plant involves combustion, air pollution is bound to
take place. The development of this hydro project will facilitate a saving of about Rs. 350 million
per year.
15.5.5 Less Air Pollution
In case alternate energy source were to be provided, 7608 tonnes per year of air pollutant will be
emitted to generate 18 MW of power from diesel. The pollutants likely to be emitted per year
from the Diesel fired power plant will be as follows:
Particulate Matter - 1,474 tonnes
Sulphur Di-oxide - 536 tonnes
Carbon mono-oxide - 804 tonnes
Nitrogen Oxides - 2,972 tonnes
Hydrocarbons - 1,821 tonnes
With the implementation of the project, the cumulative reduction in pollutants will be about 0.38
million tonnes in 50 years life span of project. This will have a positive impact at global level, by
reducing global warming, green house effect and ozone depletion. However, if coal fired power
plant is used, the pollutants will be much more than Diesel fired as reported above.
15.5.6 Benefits to Economy
Since water is a renewable resource it can be effectively harnessed for sustainable socio-
economic development purposes. Hydropower development planning based on the sustainable
development strategy would be necessary for careful exploitation and utilization of these natural
resources. The development strategy would incorporate and maintain balanced harmony with
the prevailing ecosystem. Thus, hydropower development would play a vital role in the overall
economic, social and industrial development in the region.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 248 P-1335
The country will gain 115.68 GWh energy annually. It will also provide employment to
approximately 150 and 15 people during construction and operation phases of the project
respectively. Thus, this will benefit the economy at natural and local levels.
15.6 CHECKLIST OF IMPACTS
Based on the positive and negative impacts as discussed in the above sections, a checklist of
positive and negative impacts has been prepared and is presented in Table-15.7.
Impacts are further classified as short – term and long – term impacts. These are presented in
Table-15.8. It is evident from these tables that most of the negative impacts are short-term in
nature.
Table-15.7 Checklist for Impacts Due To the Proposed Project
Project Phase/ Environment Impacts
Positive Negative No change
A. Impact due to project location i) Rehabilitation and Resettlement *ii) Loss of forest land * iii) Loss of land * iv) Encroachment into nature reserves * v) Loss of historical / cultural monuments *vi) Risks due to earthquakes *
B. Impact due to project design i) Disruption of hydrological balance * ii) Impact on fish population *
C. Impact due to construction works i) Soil erosion at construction sites * ii) Pollution by construction spoils * iii) Health risks *
D. Impact due to project operation i) Soil erosion risk * ii) Change in water quality * iii) Risk of eutrophication * iv) Water borne diseases * v) Vector-borne disease *
E. Positive Impacts i) Power generation √ ii) Employment potential √ iii) Recreation and tourism potential √ iv) Additional habitat for aquatic wildlife √
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 249 P-1335
Table–15.8 Short Term and Long Term Impacts
Environmental Impacts Long Term Short Term
Negative Impacts
i) Loss of Forest *
ii) Loss of Land *
iii) Soil erosion at construction site *
iv) Pollution by construction spoils *
v) Health risks *
vi) Cultural hazards *
vii) Water-borne disease *
viii) Vector-borne disease *
Positive Impacts
i) Power generation √
ii) Employment potential √
iii) Recreation and tourism potential √
iv) Additional habitat for aquatic wildlife √
v) Less Fuel consumption √
vi) Less Air Pollution √
15.7 ENVIRONMENT MANAGEMENT PLAN
The BHEP-I project will provide opportunities for employment, enhancement in career
opportunities for the local rural population and will herald a positive move towards less fossil fuel
consumption, low air pollution and greater generation of power. However, to maintain the
sustainability of the project, certain environmental problems due to the project shall also be dealt
with by techniques like reforestation to reduce/ curb soil erosion, proper disposal of muck, etc.
The environmental issues likely to develop during project construction and operation phases
could be minimized by making necessary provisions in the project design and adopting an
Environmental Management Plan (EMP).
Based on planned project activities, environmental baseline data and impacts assessed in
earlier sections, this section enumerates the set of measures to be taken during implementation
and operation, to eliminate, avoid or offset adverse environmental impacts or to reduce them to
acceptable levels, together with the action to be taken for their implementation.
The most reliable way to achieve integration of the plan into the overall project planning and
implementation is to establish the plan as a component of the project. This ensures that it will
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 250 P-1335
receive funding and supervision along with the other investment components. For optimal
integration of the EMP into the project, the following infrastructure links should be provided for:
Funding
Management and training, and
Monitoring
The purpose of the first is to ensure that proposed actions are adequately financed. The second
link helps in imparting training, technical assistance, staffing and other institutional strengthening
items needed to implement the mitigation measures in the overall management plan. The third
link is necessary to provide a critical path for implementation and to enable sponsors and the
funding agency to evaluate the success of mitigation as part of project supervision and as a
means to improve future project. This section covers the following preventive measures:
Mitigation measures
Disaster management, and
Emergency measures.
For every issue discussed in the above measures, the implementing agency as well as staffing,
equipment, phasing and budgeting have been presented as far as possible. All required funds
would be channelised through Project Authorities.
15.7.1 Mitigation Measures
Based on the impact assessment study, it is proposed to provide mitigation measures for the
following:
Compensatory Afforestation
Provision for Fuel wood
Compensation for land
Draining of water from Barrage/Tunnel/Power House
Muck Disposal
Water supplies and Sanitation
Refuse Disposal
Lighting
Health Facilities
Anti-poaching Activity
Mitigation Measures due to Tunnel Blasting
Catchment Area Treatment Plan
Compensatory Afforestation
The Department of Forest, Government of Himachal Pradesh is responsible for the construction
and management of forests in the project area. The Forest Conservation Act of 1980 stipulates
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 251 P-1335
strict forest protection measures and outlines procedures for compensatory afforestation if the
department accepts conversion of forestlands for non-forest purposes:
If non-forest land is not available, compensatory forest plantation is to be raised on
degraded forest land to the extent of twice the affected or lost forest area;
If non-forest land is available, compensatory afforestation is to be raised over an area
equivalent to the affected / lost area of the forest.
According to the results of the present study it is found that about 6.12 ha of forest land will be
lost due to the project. No non - forest land is available, hence double the area has to be
reafforested in degraded forest available nearby. Thus, compensatory afforestation will be
carried out in an area of 12.24 ha.
In addition to this, efforts need to be made to plant trees at appropriate places on completion of
the works along the road. The objectives of the reafforestation program should be to develop
natural areas in which ecological functions could be maintained on substantial basis. Therefore,
planting of miscellaneous indigenous tree species should be carried out. The recommended
species are given in Table 15.9. The afforestation work will be carried out by Department of
Forests. The cost of afforestation is estimated as Rs. 2,00,000/- per ha. Therefore, the total cost
of afforestation would be Rs. 24,48,000/-.
Table–15.9 Recommended Tree Species for Reafforestation
S. No. Local Name Botanical Name
1. Deodar Cedrus spp.
2. Kail Pinus
Provision of Fuel Wood
Fuel Supply Plan
There is no major rehabilitation of oustees from the project. However, in order that influx of
labourers in the project area does not lead to deforestation, necessary arrangements for supply
of coal/ LPG/kerosene to the labourers on an individual basis will be made by the Company in
association with its contractors with the help of the local Government. Long-term orders will be
placed on Government agencies like the Indian Oil or Bharat Petroleum Ltd. to provide
LPG/kerosene at the project site for distribution to the labour engaged for work at site. Similarly,
purchase orders for fuel wood/charcoal will be placed for regular fuel supply to the labourers
from authorized fuel/ wood/ charcoal depots of the district.
Compensation for Private Land
About 2.2 ha of private land will be utilised for project components. Compensation shall be paid
as per the norms of Govt. of India / Himachal Pradesh. The compensation for the loss of private
land has been estimated later in this report. It is proposed to adopt the concept of land for land
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 252 P-1335
for the loss of land. In case land cannot be made available, compensation in cash could be
made. The compensation on crops could be paid to the farmers through land and Revenue
Department of Government of Himachal Pradesh from the project funds or directly with their
consent.
Draining of Water from Barrage/Tunnel/Power House
Problems of water flow associated with tunneling are bound to take place. In bore tunneling,
continuous draining of water is essential for better working conditions. Pumping is an
economical alternative wherever essential.
The well point system is recommended for dewatering as the volume of water to be pumped out
is not large. The deep well system is adopted where the water is collected over a large depth in
a small area. The deep wells can be installed either inside or outside the diaphragm walls or
inside the cut.
A suitable piezometer is installed to monitor the water table constantly and to see how much
lowering has been effectively done. The dewatering should not be stopped unless it is ensured
from design calculations that the load of the constructed box component has reached a stage
where it will counter act the hydrostatic pressure from below.
About 1 m3/ hr per meter length of seepage water is likely to come into the tunnel and
powerhouse during construction. Seepage in barrage during construction is estimated as 100
Lps. This will necessitate dewatering, which can be achieved by:
Leading the ground water to a sump by drains and then pump out the water from the
sump. To prevent loss of fineness, inverted filter August have to be used.
Dewatering as suggested above August not be effective in preventing sand flows.
Lowering of the water by properly designed single or double stage well points will be
effective in such cases.
The construction of diaphragm walls of concrete along the side of channels, before the
commencement of excavation will be required.
The water from sump wells is put into water drain after settlement of solids to avoid any load on
stream / river. These water drains will finally join natural existing streams.
Muck Disposal
Construction of project is a specialized and complex task. Soil collection, transportation, disposal
and its treatment needs to be carried out in a systematic manner. The soil collection should be in
containers from the dredging sites/ places. These containers should be such that soil should not
spill during movement to disposal sites. The excavated soil will be first collected at dumping
ground and then transferred to disposal sites.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 253 P-1335
Dumping sites are essential to store the excavated earth temporarily for back filling at later date
and final disposal. Out of the total excavated quantity of about 3,90,400 m3 (with 40% of swelling
factor) about 1,17,120 m3 (30%) will be reused in making roads, back filling and concreting and
the balance of about 2,73,280 m3 (70%) will be disposed off at disposal sites.
It is proposed to have the height of dumps about 3.5 m being hilly area. About 5 ha of land will
be required to dispose of the excavated earth.
The final dumping sites shall be first cleaned for vegetation. Then the surface shall be treated to
make it impervious to avoid any leaching of chemicals. After filling the disposal area, it needs to
be leveled and revegetated.
Water Supply and Sanitation
The public health facilities, such as water supply, sanitation and toilets would be provided as
required at the project sites. The Central Public Health and Environmental Engineering
Organization (CPHEEO) has recommended a provision of 45 litres of water per day per person
for such work sites. Water sources will be treated before use upto WHO drinking water
standards. For people working in the powerhouse during project operation phase, about 4,500
litres of water per day would be made available at the site. A conventional water treatment plant
will be provided for this purpose.
The collection and safe disposal of human wastes are among the most important problems of
environmental health. The sewerage carried in water solves the excreta disposal problems. The
individual sewerage disposal problems through septic tank could be adopted for sewage
disposal. The capacities are indicated in Table-15.10.
Table-15.10 Capacity of Septic Tank for Individual Dwellings
S.
No.
Maximum No.
Persons served
Liquid Capacity
of tank, gallons
Recommended Dimensions (m)
Width Length Liquid
depth
Total
depth
1 8 1100 1.22 2.60 1.37 1.68
2 10 1300 1.22 3.05 1.37 1.68
3 12 1500 1.37 3.05 1.37 1.68
Refuse Disposal
Refuse includes many different substances such as garbage, rubbish, deal animals, street
sweepings and ash. Health problems August arise since some of the refuse attracts insects and
rodents.
The refuse disposal program should include waste segregation, storage, collection and disposal.
The solid waste from contractor’s camp needs special attention. The solid waste will be
segregated into organic and in-organic waste in separate collection containers. The organic
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 254 P-1335
waste will then be converted into compost and used as fertilizer for horticulture purpose in
colony areas as well as muck disposal sites.
The capacity of these containers should not exceed 120 liters and these should be equipped
with side handles to facilitate handling. The containers used for garbage storage should not
exceed 50 liters and should preferably be equipped with a flexible cover. To avoid odour and
accumulation of fly – supporting materials, garbage containers should be washed at frequent
intervals. The remaining inorganic solid waste would be disposed at designated disposal sites.
Lighting
It is proposed to adopt the norms followed in such type of underground structures for illumination
as summarized in Table-15.11.
Table–15.11 Illumination at Different Locations
Locations/Premises Illumination (Lux)
Entrance to Power House 250
Concourse 200
Staircase areas 60
Toilets 100
Offices 300
Emergency light and public utilities 15
Health Facilities
The medical infrastructure available at Bharmour would be would be used for BHEP-I. About
150 people will be working during the peak construction phase. According to the criteria of
Ministry of Health, GOI and World Health Organisation (WHO), one Health Center (HC) with one
doctor and minimum one health personnel (nurses, compounders, etc.) will be required with
atleast one beds. In addition, several provisions towards providing a comprehensive health plan
have been made.
Mobile Dispensary
One ambulance will be procured and provided by the project for meeting immediate and urgent
medical calls in and around the project area including emergency calls from local villages.
Medical Infrastructure
An additional provision shall be made for medical assistance to be provided in the project area
during the period of 3 years in which the project will be implemented. The expenditure would be
incurred on the maintenance and upkeep of medical/ health assistance to the project employees
and the surrounding village population by procuring and providing medical testing/ diagnostics,
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 255 P-1335
emergency medical facilities like Oxygen (Cylinders), fracture attendance, pre natal and post
natal care for mother and child etc.
The project authority shall also make necessary provisions for employing the services of Medical
Officers, compounders, drivers and other helping staff to provide the medical facilities.
Roads
To approach the various project sites, construction of following project roads totaling 1.0 km in
length is proposed:
A 5 m wide and 1.0 km long approach road to the Power House from HPPWD road.
Part of the excavated muck shall be employed in paving the roads.
Colony
The permanent colony shall have the following facilities:
Potable water supply arrangements
Sanitation and sewage disposal arrangements
Drainage arrangements
Internal roads and cross-drainage works
Electrical supply
Fencing and security
The project implementation will not involve the participation of a large labour force throughout
the construction stage. The peak labour requirement is estimated at 150 people. The estimated
number includes the family of the labourers who would also be residing in the accommodation
provided to them in authorized residential areas during the peak construction period of the
project.
Government land required by the company for temporary works during the construction of the
project, will be arranged on short term lease basis for a period not exceeding ten years, on such
terms, conditions and rates as August be prescribed/fixed by the Government from time to time.
The labour strength is expected to peak during the second year of construction and continue
uptil the third year. While the strength will be around 150 persons during the 2nd, and 3rd year
of construction, it is not likely to exceed 75 persons during the first year of construction.
The labour will be provided individual dwelling units made of G.I. sheets and locally available
building material like boulders etc. The dwelling units will be supported by common toilets and
bathing facilities duly segregated for male and female labour. Piped water supply will be made
available.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 256 P-1335
Quarries
Suitable quarry sites will be developed as required in the project area. Tunnel muck will also be
used as construction material. If additional material is required, it will be collected from the
quarries that shall be approved by Govt. of Himachal Pradesh.
Anti-poaching activity
The Project area does not fall in a reserved forest sanctuary. There are also no rare and
endangered species in the project area. The Kugti Wildlife sanctuary is the situated 3.35 km
from the project area.
Mitigation Measures Due To Tunnel Blasting
Underground excavation involves mainly the construction of a headrace tunnel, and adits
tunnels. The tunnels are provided through the hills and have been so aligned that adequate
lateral and vertical rock covers are ensured. The tunnels would be excavated using
conventional drill and blast method. As the excavated cross-sectional area of the headrace
tunnels is very small and the depth of the holes is insignificant as compared to the lateral and
vertical rock covers, no perceptible tremors are likely to be generated on account of blasting. In
view of the above, it is felt that no additional measures are called for to mitigate the effects of
tremors on account of blasting.
Catchment Area Treatment (CAT) Plan
“To control the rate of soil erosion in the catchment and also to check the silt inflow into the river,
Catchment Area Treatment (CAT) is an ineluctable part of any hydropower project. The CAT
plan pertains to preparation of a management plan for treatment of erosion prone areas of the
catchment through biological and engineering measures; however, a comprehensive CAT plan
should also include the social dimensions associated directly or indirectly with the catchment. A
well designed CAT plan should not only control the sedimentation but should also provide a life
support system to the local population through their active involvement.
Proposed Bharmour project is upstream project of the existing Budhil HEP being operating by
Lanco Group, it is also found that the entire catchment up to the existing Budhil HEP was
considered during preparation of Catchment Area Treatment (CAT) Plan for Budhil HEP and the
same was approved by Govt. of India during issue of Environment Clearance for the project.
Hence separate CAT Plan is not proposed for Bharmour-I HEP.
15.7.2 Disaster Management
Disaster is an unexpected event due to sudden failure of the system, external threats, internal
disturbances, earthquakes, fire and accidents. The first step is to identify the causes, which pose
unexpected danger to the structural integrity of structures. The potential causes are excessive
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 257 P-1335
load, cracks, failure of sensing instruments, accident etc. These need to be looked into with
care.
No disaster is anticipated, as the project is run-off-the river scheme and the weir is on the
riverbed itself. Rock protection measures would be implemented to protect the riverbank from
soil erosion. Based on topographic details of the area, no damage to any settlement is
anticipated.
The underground and on ground structures have to be designed by adopting suitable factors in
the design of structures. Moreover, in case of disaster either by natural or man-made causes, it
is proposed to draw guidelines for reporting procedures, communication system and emergency
action committee as follows:
Reporting Procedures
The level at which a situation will be termed a disaster shall be specified. This shall include the
stage at which the surveillance requirements should be increased both in frequency and detail.
The engineer-in-charge should notify the officer for the following information:
Exit points for the people.
Safety area in underground structures, and
Nearest medical facilities.
Communication Systems
An efficient communication system is absolutely essential for the success of any disaster
management plan. This has to be worked out in consultation with local authorities. More often,
the entire communication system gets disrupted when a disaster occurs. The damage areas
need to be clearly identified and provided with permanent and foolproof communication system.
Emergency Action Committee
To ensure coordinated action, an Emergency Action Committee should be constituted. The civic
administrator August be the Chairman of this committee. The committee August comprise of:
Police Officer of the area,
Transport Corporation representatives,
Home Guard representative,
Fire Bridges representative,
Health Department representative,
Department of Information and Publicity, and
Non-Governmental Organisation of the area.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 258 P-1335
Emergency Action Committee will prepare the evacuation plans and procedures for
implementation based on local needs and facilities available. The plan should include:
Demarcation of the areas to be evacuated with priorities,
Safe route to be used, adequacy of transport for evacuation, and traffic control.
Safe areas,
Security of property left behind in the evacuated areas, and
Functions and responsibilities of various members of evacuation teams.
All personnel involved in the Emergency Action Plan should be thoroughly familiar with all the
elements of the plan and their responsibilities. They should be trained through drills for the
Emergency Action Plan. The staff at the site should be trained for problem detection, evaluation
and emergency remedial measures. Individual responsibility to handle the segments in
emergency plan must be allotted.
Success of an emergency plan depends on public participation, their response to warning
notifications and timely action. The local public has to be educated on the hazards and key role
in disaster mitigation by helping in the planned evacuation and rescue operations.
Further during the execution of our project, we shall adhere safeguards and mitigation measures
related to the proposed project as laid down in Directorate of Energy Letter reference No
HPDoE/CE (Energy) Disaster management /2013-1763-1808 dated 12/06/2014.
15.7.3 Emergency Measures
The emergency measures are adopted to avoid any failure in the system such as lights, fire,
means of escape, ventilation shafts etc. The aim of Emergency Action Plan is to identify areas,
population and structures likely to be affected due to a catastrophic event or accident. The action
plan should also include preventive action, notification, warning procedures and co-ordination
among various relief authorities. These are discussed in following sections:
Emergency Lighting
The emergency lights operating on battery power would be provided at Power House. The
battery system would supply power to atleast 25% of the lights in powerhouse for a period of 2
hours.
Fire protection
The building materials would meet appropriate fire resistance standards for underground
structures. The fire resistance period would be atleast 4 hours for underground and overhead
structures respectively. Wood shall not be used for any purpose, excluding artificial wood
products, which are flame resistant. The materials which have zero surface burning
characteristics shall be used. The design of a powerhouse will include provision for the following:
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 259 P-1335
Fire prevention measures,
Fire detection systems,
Means of escape,
Access for firemen, and
Means of fire fighting.
Accumulation of refuse of any inflammable material like paper and plastic cartons constitute a
major fire hazard and shall not be permitted. Smoking shall be strictly prohibited at all locations
in the powerhouse. All aspects of fire prevention and control will be dealt in close collaboration
with the local fire fighting authorities.
In fire of electrical origin, water cannot be used until the electric system has been made dead
and earthed. For electrical fires, non-aqueous agents like ABC powder, Chloro Bromo Methane
or CO2 gas shall be utilized for fire fighting. Fire extinguishers for this purpose shall be liberally
provided at stationary installations.
Generally, there is often more casualty from smoke inhalation than from burning. Smoke needs
to be transported away from the site of the fire. In order to achieve this, provision for suction of
fresh air into the underground section and for exhaust gases from other sections shall be made.
15.7.4 Soil Erosion Control
Due to the impact of rainfall on open excavation, large areas would be reduced of vegetation of
such lands. Most of the project components are underground. This problem will take care by the
greenbelt proposed.
15.7.5 Cost For Implementing Environmental Management Plan
The total amount to be spent for implementation of environmental management plan (EMP) is
Rs. 140 Lakhs (excluding O&M cost for implementing environmental management plan, cost of
implementing environmental monitoring programme during construction & operation stage). The
summury of cost of each component including the cost of O & M and environment management
programme is given in Table-15.12.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 260 P-1335
Table–15.12 Cost of Implementing Environmental Management Plan
15.8 ENVIRONMENTAL MONITORING PLAN
Environmental monitoring programme is a vital process of any management plan of the water
resources project. This helps in signaling the likely potential problems to result from the
proposed project and will allow for prompt implementation of effective corrective measures. The
environmental monitoring will be required during construction and operational phases. The
following parameters will need to be monitored:
Water & Waste water Quality
Air Quality
Noise
Minimum Environmental Flow
15.8.1 Water & Waste Water Quality
(i) Construction Phase
The water quality monitoring shall be carried out on regular basis. Frequency of monitoring will
vary from site to time and as we progress during the construction phase and shall be decided
with the help of HPSPCB. The sampling sites shall typically be Colony area, Barrage site;
downstream of Barrage site, submergence area, etc. The monitoring is proposed to be done for
entire period of construction i.e. 3 years.
Frequency of Sampling & no of identified locations-Water Quality:
The water quality monitoring shall be carried out in Quarterly intervals i.e. four times a year. Four
sampling sites have been identified i.e. upstream of barrage site, downstream of barrage site,
S.No. Item Cost in Lakhs
1 Compensatory afforestation 11.96
2 Provision of Fuel Supply 23.64
3 Redressal of Muck Disposal site 0.66
4 Health facilities 91.64
5 Training & Extension 5.18
6 Redressal of Construction Areas 2.25
7 Environment Monitoring Plan 4.93
Total
140.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 261 P-1335
upstream of powerhouse and downstream of powerhouse. The total cost for analysis of samples
work out to Rs.1.44 lakhs per year (@ Rs.9000/- per sample i.e. Rs.9000/- x 4 sites x 4
Quarters).
Frequency of Sampling & no of identified locations-Waste Water Quality:
The waste water quality monitoring shall be carried out in Quarterly intervals i.e. four times a
year. One sampling sites have been identified i.e. from worker colony. The total cost for analysis
of samples work out to Rs.0.12 lakhs per year (@ Rs.3000/- per sample i.e. Rs.3000/- x 1 sites x
4 Quarters).
(ii) Operation Phase
Frequency of Sampling & no of identified locations-Water Quality:
The water quality monitoring shall be carried out in Quarterly intervals i.e. four times a year. Two
sampling sites have been identified i.e. upstream of barrage site, TRT out fall /downstream of
powerhouse. The total cost for analysis of samples work out to Rs.0.72 lakhs per year (@
Rs.5000/- per sample i.e. Rs.5000/- x 2 sites x 4 Quarters).
Frequency of Sampling & no of identified locations-Waste Water Quality:
The waste water quality monitoring shall be carried out in Quarterly intervals i.e. four times a
year. One sampling sites have been identified i.e. from worker colony. The total cost for analysis
of samples work out to Rs.0.12 lakhs per year (@ Rs.3000/- per sample i.e. Rs.3000/- x 1 sites x
4 Quarters).
15.8.2 Air Quality
(i) Construction Phase
The ambient air quality monitoring during construction phase will be carried out through State
Pollution Control Board or any agency approved by them. Every year monitoring is to be done in
Quarterly. Four sampling sites have been proposed for monitoring.
A total budget of Rs.0.64 lakh/year (@ Rs.4000/- per sample per season i.e. Rs.4000/- x 4
stations x 4 Quarters) has been earmarked for air quality monitoring for 3 years.
(ii) Operation Phase
During operation stage, two sampling sites have been proposed for monitoring Same schedule
and rates, as followed during construction phase, would be continued for operation phase as
well. A total budget of Rs 0.32 lakh/year (@ Rs.4000/- per sample per season i.e. Rs.4000/- x 2
stations x 4 Quarters) has been earmarked for air quality monitoring.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 262 P-1335
15.8.3 Noise
(i) Construction Phase
Noise emissions from vehicular movement, operation of various construction equipments August
be monitored during construction phase at major construction sites. The frequency of monitoring
could be once in Quarterly. Therefore for this purpose a lumpsum amount of Rs.1.00 lakh per
year has been earmarked for noise level monitoring for 3 years.
(ii) Operation Phase
Noise monitoring also carried during operation phase at Barrage, power house sites etc.
For this purpose a lumpsum amount of Rs.0.50 lakh per year has been earmarked to be carried
out during operation.
15.8.4 Minimum Environmental Flow
(i) Operation Phase
During operation phase of the project, most crucial environmental aspect is the monitoring of
flow released from the project to ensure that minimum flow is maintained at all times. Therefore,
monitoring mechanism will be established as per the requirement of HPSPCB to monitor river
flow immediately downstream of the diversion structure.
(ii) Financial Requirement
A sum of Rs 140 lakhs has been allocated to implement various activities and programme
envisaged under EMP and the details are given in Table 15.12. The detailed matrix of EMP
listing all the activities to monitored and implementing agency has been given in Table 15.13.
Table–15.13 Cost Estimates for Environmental Monitoring Programme
S.No. Item to be Monitored Parameters
Monitoring
Agency
Budget
(Rs. Lakhs)
Construction Phase
1 Ambient Air Quality SO2, NOx, PM10, PM2.5 etc. HPSPCB 1.92
2 Noise Quality Monitoring Sound Levels HPSPCB 4.32
3 Waste Water Quality Monitoring BOD, COD, TSS, O&G, pH etc. HPSPCB 0.36
4 Water Quality Monitoring pH, TSS, DO & Conductivity HPSPCB 1.00
Total Amount
7.60
Operation Phase
1 Ambient Air Quality SO2, NOx, SPM HPSPCB 12.80
2 Noise Quality Monitoring Sound Levels HPSPCB 28.80
3 Waste Water Quality Monitoring BOD, COD, TSS, O&G, pH HPSPCB 4.80
4 Water Quality Monitoring pH, TSS, DO & Conductivity HPSPCB 20.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 263 P-1335
S.No. Item to be Monitored Parameters
Monitoring
Agency
Budget
(Rs. Lakhs)
5 Release of Minimum Flow Inflow & Release in river at diversion structure
HPSPCB 25.00
Other Monitoring Activities
1 Reporting, Documentation of Various activities, submission of six monthly monitoring reports
20.00
Total Amount 86.40
Note: Above mentioned cost against Monitoring is based on the HPSPCB suggested costs for
monitoring, this August be revised based on the actual estimate received from HPSPCB during
construction & Operation of the project.
15.9 CONCLUSION
The BHEP-I Project is considered environment - friendly since it does not involve any large
submergence of areas, no resettlement and rehabilitation, minimal disturbance to the natural
habitat and provides environment - friendly industrial growth in a very poor region of the country.
Above all, the proposed project is a run-off-the-river scheme with relatively less gestation period
which will provide peaking power to the power starved Northern Region of the country.
ECOLOGICAL ASPECTS OF HYDRO-ELECTRIC PROJECTS
1 Detailed Basic Information affecting the environment
1.01 Predominant existing land-use pattern (agricultural land;
Reserve and other forests, etc.) in project area or upto
100 km. upstream, whichever is less.
The existing landuse pattern in the land to be
acquired for project region is around 41.40% in
government/forest land, 53.26% in snow-
covered land
The detailed breakup of the project catchment
is as follows:
Agriculture/Private land: 15 km2
Forest (Government land): 195 km2
Snow-covered land: 261 km2
Total Catchment: 471 km
2
1.02 Break up of submerged area: Total submerged area: The project is a run-of-the-river scheme and
therefore the submergence involved is minimal.
Forest/ Government land Not Applicable.
Cultivated land Not Applicable
Shrubs & Fallow Not Applicable
Rocky outcrop Not Applicable
Wetland Not Applicable
Open Water Not Applicable
Other use Not Applicable
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 264 P-1335
1.03 (a) Forest type in catchment and submerged areas:
(indicate type of trees, whether sparse or thickly
wooded and other details)
The project catchment consists of reserved
and unreserved forests with the major species
being Deodar, Pine, Oak, Silver Fir, Cyprus
sp., Mulberry, Raspberry, etc . Open
scrublands with small bushes also exist.
(b) Extent and nature of forest to be cut for the
construction of roads, colony and other appurtenent
works.
Degraded unreserved forest land to the extent
of about 12.65 ha. is required to be cleared for
construction of various project components.
Measures for compensatory afforestation and
catchment area treatment have been proposed
in this report.
1.04 Duration of project construction stage: 36 months
1.05 Estimated Peak labour strength: Estimated peak strength is 150 people.
40 skilled
110 unskilled
Locally available labour force would be
preferentially employed for project
construction. Skilled & specialist labour about
40 in number would be drawn from nearby
areas like Chamba and Harsar. As the area
has seen the construction of the Chamera –
I,IIand III projects, it is very likely that skilled
labour would be locally available.
Local unskilled labour of about 110 shall be
employed.
Skilled
Unskilled
Labour to be recruited from affected population
Skilled
Unskilled
1.06 Population density in the area per sq. km. The area is very sparsely populated with an
average population density of 0.29 persons per
hectare, i.e. 29 people per 100 hectare.
1.07 Number of villages and population to be displaced; No displacement of population and villages
No. of villages NIL
Size of villages NIL
Affected families in each village NIL
ST NIL
SC NIL
Other NIL
Occupation of the affected people: NIL
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 265 P-1335
Agriculture, Industrial labour, artisans, forest based,
others…
NIL
Owner cultivators by size of land holdings: NIL
Marginal (1.0 - 2.5 hect.) Not Applicable
Small (1.0 - 2.5 hect.) Not Applicable
Medium (2.5 - 5.0 hect.) Not Applicable
Big (over 5.0 hect.) Not Applicable
1.08 Resettlement As per the survey, resettlement is not involved.
Is a rehabilitation committee being constituted: Not applicable
Existing guidelines, if any for compensation in cash &
kind
Number of oustee families likely to be settled in new
settlements:
Size of proposed new settlements
Layout plans/ Master plans for new settlements:
Distance of new settlements from the present habitat: Not applicable
1.09 Number and facilities (eg. School, post offices, bank,
panchayat ghar, police station, approach road,
drainage, and water supply, etc.) proposed to be
provided:
Not applicable
1.10 Is the affected area covered by development
programmes like IRD, SFD, Drought prone area, tribal
development. Etc.
No
Any proposals to provide / create employment for
oustees:
No project oustees as per the survey report.
Nature and quantum of employment to be provided: Not Applicable
Vocational training programmes envisaged, if any: Not Applicable
1.11 What is the expected rate of Sandation? Average rate of Sandation is around 250-300
ppm. In heavy monsoons, it can increase to
around 1000 ppm.
Details of how the Sandation problem is proposed to be
handled
Sandation is proposed to be handled by
vegetating the barrage face and treating the
catchment for soil erosion by the catchment
area treatment plan.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 266 P-1335
1.12 Is downstream area subject to flooding? No
1.13 Wind rose at Dam Site (Diagram giving statistical
information concerning the direction and speed of the
wind at the site)
Wind at barrage site normally blows from east
to west direction.
1.14 Hurricane, tornadoes, cyclones NIL
Frequency of occurrence Not Applicable
Wind velocity: Average Not Applicable
Maximum Not Applicable
1.15 Plan of area, on the reservoir periphery, subject to
erosion, slides and slips:
Run-of-the-river scheme, therefore, Not
Applicable.
1.16 The depth of ground water table
Maximum Not Applicable.
Minimum Not Applicable.
Quality of ground water:
Potable/non-potable, fit for irrigation or industry Fit for irrigation and drinking purposes.
1.17 Present ground water use pattern in the command area
under irrigation
The project is solely meant for generation of
hydropower and is not an irrigation project.
1.18 Based on the experience of similar projects in the area,
specify the interaction between the altered surface
water patterns and underground acquifers and their
recharge.
Being Run-of-the-river scheme, there is no
alteration of underground water patterns. A
minimum surface discharge of 15% of the
stream average lean season inflow will be
maintained to sustain the aquatic ecology of
the stream.
2 Environmental Status
2.01 a) Indicate known pollution sources in the region: (indicate the industries like chemicals, textiles and others, thermal power units, mining operations, etc.)
Nil
b) Indicate the industrial and other development projects
likely to be taken up in the area during the next five to
ten years.
Small and cottage industries, Tourism projects,
service and fabrication units to be executed by
the State Government.
2.02 a) Does the area support economically viable aquatic
life - fish, crocodiles?
Yes. Brown trout is seen in the Budhil stream.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 267 P-1335
b) Are there any fish/crocodile breeding grounds in the
river/tributaries in the submergence area?
Not Applicable
2.03 Does the site contain a wildlife (including birds) habitat,
breeding area, feeding area, migration route including
the number of wildlife available in the area.
No.
2.04 Is the site a potential wild life sanctuary? The Kugti wildlife sanctuary lies about 3.5 km. from project intake site and the Tundah wildlife sanctuary lies about 12.55 km from project site.
2.05 Specifying any rare or endangered species of flora and
fauna found in the affected area alongwith their
approximate number and measures to
salvage/rehabilitate them.
Not Applicable.
2.06 Is the area a tourist resort? Chamba town which is 80 km from the project
site is frequently visited by tourists from all
over.
2.07 Are any mountains / sites of cultural, historical, religious,
archaeological or recreational importance including
wildlife sanctuaries and national parks, etc. likely to be
affected by the proposed project. If so, details thereof.
No. The project will in no way disturb/ disrupt
any wildlife sanctuary.
2.08 Does the proposed area suffer from endemic health
problems due to water/ soil borne diseases?
No.
3 Environmental Impacts
3.01 What measures are planned to develop the site to
enhance its aesthetic aspects (i.e. recreation and water-
sport facilities, and picnic sites, etc.)?
Apart from the measures to be undertaken by
the State Tourism department, proper
landscaping shall be undertaken by the project
authority to merge the project in its natural
surroundings thereby enhancing its visual
appeal.
3.02 Will the project help in flood control reduction or even
eradication of flood havoc downstream?
Not relevant.
3.03 Are any changes in water salinity expected? If yes, give
details of proposed measures to counteract this.
No.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 268 P-1335
3.04
Are problems of water logging envisaged in the
command area? If so, give details of proposed steps to
combat the problem.
No.
3.05 Will the reservoir be used for fisheries development (fish
culture as well as fish breeding), crocodile farming, etc?
If yes, give details thereof.
No
3.06 Will fish ladders/lifts and like arrangements be provided
to allow movement of important migratory fish
population?
Not Applicable.
3.07 Measures proposed to prevent grazing and cultivation
on reservoir slopes to avoid erosion and pre-mature
Sanding-up of the impoundment.
Not Applicable.
3.08 Will any important natural resources (minerals,
commercial timber, etc) be lost or their use precluded
because of the presence or operation of the project? If
yes, specify the resource and the magnitude of the
estimated loss.
An estimated 12.65 ha of degraded forest land
will be used for construction of project
components. Compensatory afforestation on
25 ha., i.e. double the degraded forest land has
been proposed.
3.09 What is the potential loss in aquatic production on site,
up and downstream? (Fish and other useful aquatic
animals and plants).
Brown trout has been seen in the stream.
However, provision of fish ladders is being kept
for the barrage.
3.10 Will the formation and use of the water body result in
the introduction or enhancement of water borne
diseases?
No.
3.11 Will the impounded reservoir lead to: Not Applicable as the structure is a barrage.
a) Noxious aquatic weeds like salvinia, water hyacinth,
etc.?
Not Applicable
b) Intermittent host (vectors) like snails, mosquitoes,
etc.
Not Applicable
3.12 How will aquatic weeds be controlled in submerged
areas so as to provide an improved habitat for fishery
exploitations.
Not Applicable
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 269 P-1335
3.13 Will the project induce adverse climatological changes
(regarding temperature, humidity, wind and precipitation
including modifications to micro and macro climate)?
No. The project is a run-of-the-river HEP and
will not contribute adversely to the climate of
the area.
3.14 What impact is expected on geological factors (eg.
Seismic impact of reservoir loading?)
Run-of-the-river scheme therefore, no water
impoundment and reservoir induced seismicity
is not applicable.
3.15 Indicate the magnitude of impact due to population
pressure on:
a) Felling of trees for firewood; No felling of trees for the purpose of firewood is
envisaged as provision of fuel supply to the
labour force during construction period has
been proposed by the project proponent..
b) Forest fires Not Applicable.
c) Over-grazing leading to depletion of the pastures Not Applicable.
d) Visual pollution and damage to scenic values NIL. Proper landscaping of construction areas
shall be carried out to merge the project with its
natural surroundings.
3.16 What arrangements are being made:
a) To meet fuel requirements of the labour force during
construction period to prevent indiscriminate felling of
trees for firewood?
Fuel (coal/LPG) from government department
free of cost to the labour force. Therefore, no
felling of trees for the purpose of firewood is
envisaged.
b) For compensatory afforestation? Budget for compensatory afforestation of
double the forestland proposed to be diverted
for the project is proposed.
c) To enforce anti-poaching laws? The construction labour & project staff will be
educated on the relevant anti-poaching laws in
consultation with the forest department. Also,
notice boards will be put up at appropriate sites
to warn people against poaching in the area.
d) To control flow of sediments and pollutants due to
fertilizer and pesticide run-off for cultivated areas;
Not Applicable as this is a hydel project.
e) For restoration of land in construction areas (filling,
grading, and reforestation, etc. to prevent erosion and to
erase the scars), and
Proper landscaping of construction areas shall
be carried out so as to restore & reclaim the
land at dumping areas.
f) For soil conservation in the catchment? A complete catchment area treatment has to
be prepared in consultation with the Chamba
Forest Division for soil conservation in the
catchment to prevent soil erosion. The exercise
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 15-Environmental & Ecological Aspects
Indo Canadian Consultancy Services Ltd. 270 P-1335
would include afforestation and civil
engineering measures.
4 Cost of Environmental studies, Project management
and Monitoring:
4.01 Provision for Environment Studies / surveys needed for
this project
Adequate compensation measures have been
defined as per this report for probable impacts
of the project on the environment.
4.02 Cost of proposed remedial and mitigative measures, if
any, to protect the environment.
A provision has been incorporated in the
project budget to cover cost of afforestation
activities, redressal of constructed project
areas, provision of alternate fuel for labour,
cost of environmental & monitoring cell, etc.
4.03 Has the cost of environmental studies / protection
measures been considered in the cost-benefit analysis
of the project?
Yes. Due consideration has been made during
site selection so that any adverse socio-
environmental impact may be kept to the
minimum.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 271 P-1335
16. RATE ANALYSIS
16.1 GENERAL
The analysis of unit rate for various items of civil works is based on the standard practices,
guidelines and following assumptions
Guidelines for preparation of estimates for the river valley project” issued by CWC and
Indian standard IS: 4877 “ Guide for preparation of estimate for River valley project
The analysis of rates for various items have been worked out in consideration of the cost
of materials, carriage, handling, storing, labor and equipment required for various items of
work and including overheads.
Overhead charges and contractor’s profit have been kept at 20% in accordance with
guidelines.
The Base line of estimate is based on August 2014 price level and all costs are expressed
in Indian rupees.
16.2 METHODOLOGY
Basic rate of various materials have been considered at nearest available locations to the
project site. For these basic rates, other charges like carriage, handling, storing, labor and
equipment required for various items of work and including overheads are added to estimate the
rate of the items at BHEP-I Power House site. For these rates, material transporation charges
upto the diversion site are added to obtain the rates at diversion site. Detailed analysis of various
items at Diversion site and Power house site are presented in Annexure-16.1.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 272 P-1335
Annexure-16.1
S No. Item Description
Use Rate per hour-
2014 Level
1 Compressed Air for 100 cfm Rs. 183.00
2 a) Heavy Duty Jack Hammer 120 cfm Rs. 599.00
3 Heavy Duty Pavement Breaker Rs. 522.00
4 AutoFeed Rs. 95.00
5 Drilling Platform(rail mounted) Rs. 3,996.00
6 L 2D Boomer/Drill Jumbo Rs. 5,220.00
7 Muck Car 1.0 cum capacity Rs. 1.50
8 Convey Mucker 0.38 cum capacity(electric) Rs. 737.00
9 Battery Locomotive 3.5 Tonne Rs. 675.00
10 Rear Dumper 15 Tonnes (8.33 cum) Rs. 1,334.00
11 Rear End Tipper (4.5 cum) Rs. 942.00
12 Material Truck 10 Tonne Rs. 39.00
13 Crawler dozer 180 HP Rs. 1,857.00
14 Crawler/Tractor dozer 90 HP Rs. 1,565.00
15 Front End Loader 1.50 cum Rs. 2,000.00
16 Hydraulic Excavator 1 cum Rs. 1,694.00
17 Diesel Shovel 1.15 cum Rs. 1,352.00
18.1 Electric Shovel 1.91 cum Rs.
18.2 Electric Shovel 3 cum Rs. 3,132.00
18.3 Disel Shovel 3 cum Rs. 6,355.00
19 High Pressure grout pump Rs. 942.00
20 Shortcrete machine 10 cum Rs. 4,522.00
21 Concrete pump 5cum/hr capacity Rs. 795.00
22.1 Transit Mixer 2.0 cum(Truck mounted) Rs. 1,500.00
22.2 Transit Mixer 4.0 cum(Truck mounted) Rs. 1,530.00
22.3 Transit Mixer 6.0 cum(Truck mounted) Rs. 1,860.00
23 Portable Concrete pump 25 cum/hr. capacity Rs. 2,380.00
24 Centrifugal Pump 20 HP Rs. 415.00
25 Centrifugal Pump 10 HP Rs. 264.00
26 Batching and Mixing Plant 40 cum/hour capacity Rs. 1,729.00
27 Batching and Mixing Plant 25 cum/hour capacity Rs. 1,667.00
28 Batching and Mixing Plant 10 cum/hour capacity Rs. 889.00
29 Ventilation Blower 5000 cfm Rs. 159.00
30 Ventilation Blower 10000 cfm Rs. 185.00
31.1 Aggregate processing and classification plant 30 T Rs. 2,839.00
31.2 Aggregate processing and classification plant 40 T Rs. 3,503.00
31.3 Aggregate processing and classification plant 70 T Rs. 6,018.00
32 Raise Climber Rs. 3,595.00
33 Snow Cutter Rs. 1,794.00
34 Wagon drill/Air Track Rs. 1,480.00
35 Tower Crane(5cum) Rs. 1,886.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 273 P-1335
Working Rates for Principal Items of Civil Works
S No. Description Rates
1 POL Charges (per Ltr) Rs. 64.00
2 STEEL REINFORECEMENT/STRUCTURAL STEEL
2.1 Fabrication and erection of steel reinforcement (Except PH) Rs. 63,029.00
2.2 Fabrication and erection of steel reinforcement (in PH) Rs. 64,000.00
2.3 Fabrication & Erection of Structural Steel (Per MT) (in PH) Rs. 82,593.00
2.4 Fabrication & Erection of Structural Steel (Per MT) (in PH) Rs. 95,135.00
2.5 Hand Rails Rs.
2.6 Fabrication & Erection of Penstock Steel Liner Rs. 1,04,983.50
3 DRILLING Rs.
3.1 Drilling Holes by Jack Hammer upto 5m depth(per meter) Rs. 277.00
3.2 Drilling Holes by Wagon Drill(per meter) Rs. 257.00
4 EXCAVATION Rs.
4.1 Excavation in over burden & loose rock (per cum) Rs. 196.00
4.2 Excavation in rock (unit per cum) Rs. 417.00
4.3 Rock Excavation in tunnel / horizontal penstock (per cum) Rs. 2,450.00
4.4 Excavation of Surge Shaft Rs. 2,750.00
4.5 Excavation of Pressure Shaft by topdown Method Rs. 3,250.00
5 BACK FILLING
5.1 Placing earthfill material for Coffer Dam & Barrage-embankment(per cum)
Rs. 258.00
5.2 Stone Pitching (hand packed) Rs. 640.00
5.3 Stone fill crates in wire nets Rs. 1,040.00
6 MASONARY WORK
6.1 Stone Masonary in Cement Mortar 1:3 Rs. 2,843.00
6.2 Stone Masonary in Cement Mortar 1:6 Rs. 2,521.00
7 ROCK BOLTING
7.1 Rock Bolting Rs. 660.00
7.2 Rock Bolting 4.0 m long in surge shaft Rs. 900.00
8 GROUTING
8.1 Consolidation Grouting Rs. 912.00
8.2 Contact Grouting Rs. 1,112.00
8.3 Dewatering Rs. 20.00
9 CONCRETE
9.1 - Barrage, Intake & Desilting Tank (Surface Works)
9.1.1 M-10 Rs. 4,746.00
9.1.2 M-15 Rs. 5,381.00
9.1.3 M-20 Rs. 6,146.00
9.1.4 M-25 Rs. 7,374.00
9.2 - In Tunnel
9.2.1 M-10 Rs. 4,498.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 274 P-1335
9.2.2 M-15 Rs. 5,623.00
9.2.3 M-20 Rs. 6,388.00
9.2.4 M-25 Rs. 7,766.00
9.3 - Power House
9.3.1 M-15 Rs. 5,685.00
9.3.2 M-20 Rs. 6,459.00
9.3.3 M-25 Rs. 7,706.00
10 SHOTCRETE
10.1 Shotcreting Sqm Rs. 604.00
10.2 Shotcreting with wiremesh Rs. 1,666.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 275 P-1335
ANALYSIS OF RATES FOR ITEMS OF CIVIL WORKS
Supply of HSD (Unit per Ltr)
I) Cost of HSD per KL at Gagal HSD including Sales tax @ 7%
60,990.00
II) Carriage of HSD from Gagal HSD Depot to stores at Project site@Rs. 28.00/km by trucks of 10 T capacity having lead of 300 km one way
29.00 10.00 300
Sub-Total 60,990.00
vi)Storage charges at Project stores @ 3% 1,829.70
vii)Loading & Carriage from Store to Work site by truck @ Rs.28.00/km having an average lead of 6 kms one way
29.00 10.00 6
viii) Unloading & stacking at work site 50.00
ix)Supervision Charges@2% (item I to viii) 1,257.39
Total Cost per M 64,127.09
Cost per Ltr 64.13
Say 64.00
Supply of Cement (Unit per Bag)
I) Cost of Cement per MT at Gagal Cement including Sales tax @ 8%
6,000.00
ii) Cost of Additive for reducing Alkali
iii) Loading in Truck per MT 50.00 iv) Carriage of Cement from Gagal Cement Factory to stores at Project site@Rs. 28.00/km by trucks of 10 T capacity having lead of 300 km one way
29.00 10.00 300
v)Unloading&stacking of stores 50.00
Sub-Total 6,100.00
vi)Storage charges at Project stores @ 2% 122.00
vii)Loading & Carriage from Store to Work site by truck @ Rs.28.00/km having an average lead of 6 kms one way
29.00 10.00
6
viii) Unloading & stacking at work site 50.00
ix)Supervision Charges@2% (item I to viii) 125.44
Total Cost per MT 6,397.44
Cost per Bag 319.87 Say 320.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 276 P-1335
Supply of TOR Steel reinforcement (per MT)
i) Cost for TOR Steel at Jallandhar stockyard including Sales tax @ 2%
47,430.00
ii)Loading in Truck iii)Carriage from Chandigarh to stores at Project site @ Rs. 29 /km by trucks of 10 T capacity having lead of 275 km one way
29.00 10.00 400.00 2,320.00
Sub Total 49,750.00 iv)Storage charges at Project stores @ 3%
1,492.50
v)Unloading&stacking at Project site per MT
Sub-Total 51,242.50
Hence rate of TOR steel reinforcement per MT at project store
51,242.50
Say 51,243.00
Supply of Structural Steel (per MT)
i) Cost for Structural Steel at Jallandhar stockyard including Sales tax @ 4%
45,000.00
ii)Loading and Carriage from ChandiGARH at Project site @Rs. 29 /km by trucks of 10 T capacity having lead of 275 km one way
29.00 10 400 2,320.00
Sub Total 47,320.00 iii)Storage charges at Project stores @ 3% 1,419.60 iv)Unloading&stacking at Project site per MT 1,000.00 Sub-Total 49,739.60 Hence rate of Structural steel per MT at project store
49,739.60
Say 49,740.00
Fabrication and erection of steel reinforcement (per MT) (Except Power House)
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 277 P-1335
A. Materials
i) Cost of steel bars at site 51,243.00 ii) Add for wastage & incidentals to work @ 2.5 % of (I) above 1,281.08
Total of item (A) 52,524.08
B. Handling & Placing
(I) Bending & Cutting @ 4% of (A) above 2,100.96 (ii) Handling @2.5% of (A) above 1,313.10 (iii) Placing & Welding @ 3% of (A) above 1,575.72 (iv) Bending Wire and other material @3% of (A) above 1,575.72
Total of item (B) 6,565.51
Abstract of charges
A. Materials 52,524.08
B. Handling and Placing 6,565.51 Prime Cost 59,089.58 Add over head charges and contractor's profit @20% of
handling and placing charges + 5% handing charges for steel 3,939.31
Grand Total 63,028.89 say 63,029.00
\
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 278 P-1335
Fabrication and erection of steel reinforcement (per MT) (in Power House)
A. Materials
i) Cost of steel bars at site 51,243.00 ii) Add for wastage & incidentals to work @ 2.5 % of (I) above 1,281.08
Total of item (A) 52,524.08
B. Handling & Placing
(I) Bending & Cutting @ 4% of (A) above 2,100.96 (ii) Handling @4% of (A) above 2,100.96 (iii) Placing & Welding @ 3% of (A) above 1,575.72 (iv) Bending Wire and other material @3% of (A) above 1,575.72
Total of item (B) 7,353.37
Abstract of charges
A. Materials 52,524.08
B. Handling and Placing 7,353.37 Prime Cost 59,877.45 Add over head charges and contractor's profit @20% of
handling and placing charges + 5% handing charges for steel 4,096.88
Grand Total 63,974.32 say 64,000.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 279 P-1335
Fabrication & Erection of Structural Steel(Per MT) (Except Power House)
A. Materials
Cost of 1.025 MT structural steel at project store including 2.5% wastage and incidentals to work
49,740.00
1.03 50,983.50
B. Fabrication
i) Marking rolled [email protected]% the cost of steel(A) above
1,274.59
ii)Cutting @3% of (A) above 1,529.51 iii)Bending of rolled section@5% of (A) above
2,549.18 iv)Welding a) Cost of electrodes including rejects @7% of (A)
above
3,568.85 b)Labour and electric charges @8% of (A) above 4,078.68 c)Handling of material during fabrication @4% of (A)
above
2,039.34 d)Temporary fixture @6% of (A) above 3,059.01 Total Welding charges (a+b+c+d) 12,745.88 Total fabrication charges (i+ii+iii+iv)
18,099.14
C. Erection
Transportaion of material out of workshop,
operation handling final matching and field welding etc. @12% of (A) above.
6,118.02
Prime cost (A+B+C)
75,200.66
Add over head charges and contractor's profit
@20% of Fabrication and Erection charges + 5% handing charges for steel
7,392.61
Rate per MT, Grand Total 82,593.27 Say
82,593.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 280 P-1335
Fabrication & Erection of Structural Steel(Per MT) (in Power House)
A. Materials
Cost of 1.025 MT structural steel at project store including 2.5% wastage and incidentals to work
49,740.00
1.03
50,983.50
B. Fabrication
i) Marking rolled sections@4% the cost of steel(A) above
2,039.34
ii)Cutting @4% of (A) above 2,039.34 iii)Bending of rolled section@6% of (A) above 3,059.01 iv)Welding a) Cost of electrodes including rejects @9% of (A)
above
4,588.52
b)Labour and electric charges @12% of (A) above 6,118.02 c)Handling of material during fabrication @8% of (A)
above
4,078.68
d)Temporary fixture @10% of (A) above 5,098.35 Total Welding charges (a+b+c+d) 19,883.57 Total fabrication charges (i+ii+iii+iv)
27,021.26
C. Erection
Transportaion of material out of workshop,
operation handling final matching and field welding etc. @15% of (A) above.
7,647.53
Prime cost (A+B+C)
85,652.28
Add over head charges and contractor's profit
@20% of Fabrication and Erection charges + 5% handing charges for steel
9,482.93
Rate per MT, Grand Total 95,135.21 Say
95,135.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 281 P-1335
Drilling Holes by Jack Hammer upto3 m depth(per meter)
Cost of drilling Use Rate of Jack Hammer with Auto-feed per hour 99.00
Average rate of drilling 35mm dia holes per hour
i)Rate of drilling per meter 3.00 199.67
ii)Cost of drill rod per meter of drilling 24.00 iii)Labour, lighting & scaffolding etc @40% of sub item(ii) 9.60 iv)Ventilation & workshop charges @30% of sub-item(ii) 7.20 Prime Cost (i+ii+iii+iv) 240.47 Add overhead charges and contractor's profit @15% of Prime Cost 36.07 Total 276.54 Say 277.00
Drilling Holes by Wagon Drill(per meter)
Cost of drilling per meter 1,480.00 Average rate of drilling per hour 20.00 Considering 50% progress due to space limitations, expected
progress per hour 10.00
I)Cost of drilling 148.00 ii)Cost of drill steel per meter 42.00 iii)Cost of changing of drill steel @40% of sub item(ii) 16.80
iv)Ventilation & Lighting charges@40% of sub-item(ii) 16.80 Prime Cost (i+ii+iii+iv) 223.60 Add overhead charges and contractor's profit @ 15% of
Prime Cost 33.54
Total 257.14 Say 257.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 282 P-1335
Excavation in over burden & loose rock (per cum) Actual output per hour (cum) 80.00 Dumper 15Tcapacity (cum) 8.33 Machinery charge a)Shovel Use rate per working hour
2,029.00
Output per working hour 50.00
Rate per cum = Use rate of shovel / 60 40.58 b)Dumper 8.33 Average lead(Km) 1.00 Swell factor 0.78 Body capacity = 8.33 x 0.78 6.50 Say Cycle time: i)Loading time, in min = Body capacity / Shovel output 7.80 ii)Spotting time, in min 0.50 iii)Turning & dumping time, in min 2.00 iv)Empty haul @20km/hr = (1.0 x 60) / 20 20.00 3.00 v)Loaded haul @15km/hr = (1.0 x 60) / 15 15.00 4.00 Total cycle time, 17.30 No. of dumper trips in 50 min 50.00 2.89 working hour = 50 / 11.70 Output of dumper per working hour 18.78 Use rate of dumper 1,334.00 Hence rate per cum 71.03 c)Tractor dozer at site of excavation 180 HP capacity
Assuming that one shovel will work at one place and one tractor dozer will be enough for one shovel
Output of shovel, in cum 50.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 283 P-1335
Use rate of tractor dozer per working hour 1,857.00 Rate per cum, 4085 / 60 37.14 Total machinery charges (a+b+c) Rs.
148.75 Electric energy @ 2% , Haul roads @ 5%, and levelling & trimming @ 3% charges
14.87
Prime cost Rs. 163.62 Add overhead charges & contractor’s Profit @20% of prime cost
Rs. 32.72
Total Rs. 196.34 Say Rs. 196.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 284 P-1335
Excavation in rock (unit per cum)
A. Drilling and blasting
a) Drilling charges Rock drilling for excavation will be carried out by the jack hammer on the basis of Table 13.4 on page 370 of construction
planning, equipment and methods by R.L. Peurifory (Fifth Edition). Drilling and blasting data are as follows considering one linear ft. (0.3 m) hole sufficient for blasting 0.93 Cu. yd. (0.70 cum) of rock
Size of Hole in mm Hole
pattern
meter
Area per
hole
Sq m
Quantity
of Rock
per linear
meter of
hole in
cum
Quantity of
explosives
per linear
meter of
hole in
kg
kg of Explosive per cum
of rock
% of hole drilled
1.00
0.75
0.50
1 2 3 4 5 6 7 8
38.00 1.52x1.52 2.31 2.31 1.34 0.58 0.43 0.28
Depth of drilling per 100 cum of rock = 100 /2.31
43.29
meter
Horizontal drilling and pull effect =
43.29 x (50%)
21.65 meter
Total drilling per 100 Cum of rock
64.94 meter
Say 65.00 meter Cost of drilling
Rate of drilling per hour 6.00 meter 277.00 Cost of drilling by jack hammer
18,005.00
b)Cost of drill steel
Cost of drill steel per meter 18.00
Cost of drill steel for 65 meter drilling = 18 x 65
1,170.00
c)Blasting i)Cost of gelatine/kg
72.00
Assuming that the drill holes can be filled with dynamite to upto 50% of their capacity, the quantity of explosive required per100 cum of rock
Cost of 28 kg. gelatine@ 72.00 28.00 2,016.00 ii)Cost of electric detonator 16.50
Average depth of hole(Meters) 1.75
Quantity of rock per linear meter of hole (cum)
2.31
Quantity of rock per 1.75m deep hole = 1.75 x 2.31 4.04
No of holes required per 100 cum = 100 / 4.04 24.74
Say 25.00 Using one detonator per hole then no.
of detonators per 100 Cum rock 1.00 25.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 285 P-1335
Cost of 25 Nos. electric detonators @Rs.16.50 each
= 25 x 16.50
412.50
iii) Blasting batteries, primer, prime
cord and lead wires etc. per 100 Cum. @ 30% of cost of detonators
123.75
iv) Stemming charges @30% of cost of detonators
123.75
Total Charges blasting (i) to (iii) 2,676.00
= 2016 + 412.50 + 206.25 + 165 Total charges for drilling, blasting
including cost of drill steel (a+b+c) 21,851.00
=13,975.00 + 1560.00 + 2799.75 Hence rate for drilling & blasting 100
cum 21,851.00
Add for secondary drilling and blasting @8.5%
1,857.34
Total 23,708.34 Hence rate for 100cum 23,708.00 B. Carriage of blasted rock
a)Diesel shovel capacity 1.15
Dumper 15 T 8.33
Cum
Swell factor 0.67
Machinery charges
i) Shovel 1.15 cum
Use rate of shovel per working hour 1,352.00
Output per working hour 80.00
Rate per cum 16.90 b) Dumper 15 T capacity
Average lead 1.50
Swell factor 0.67
Body capacity = 8.33 x 0.67 5.58 Cum
Cycle time
i) Loading time = 5.58 x 60 /60 5.58 min
ii) Spotting time 0.50 min
iii) Turning and dumping time 2.00 min
iv) Empty haul @20 km/hr 3 min
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 286 P-1335
20.00
v) Loaded haul @15km/hr. 15.00
4.0 min
Total cycle time 15.08 min
No. of dumper trips per working hour of 50 min.
50.00
3.32
Output of dumper per working hour 18.50
Use rate of dumper per hour 1,334.00
Hence rate per Cum. 72.09
Say 72.00
c)Tractor dozer at site of excavation 90 HP capacity
Assuming that one shovel will work at one place and one tractor dozer will be enough for one shovel
Output of shovel 80.00
Use rate of tractor dozer/hr 1,565.00
Rate per cum 19.56
Total machinery charges(a+b+c) per cum
108.46
= 45.92 + 130.00 + 68.08 Total machinery charges per 100 cum 100.00 10,846.25
Total rate per 100 cum (A+B) 34,554.25
Say 34,554.00
Add for electric energy charges 2% of (A+B) Construction and maintenance of roads @3%
1,727.70
Prime Cost 36,281.70
Add overhead charge and contractor’s profit @15% of prime cost
5,442.26
Grand total 41,723.96
Say 41,724.00 Rate of 100 Cum. of rock 100.00 417.24
Rate of excavation/Cum. 417.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 287 P-1335
Rock Excavation in tunnel (per cum) Shape of tunnel- D shaped
Tunnel Finished dia 3.60 m
Thickness of lining excluding Shotcrete
0.30 m
Excavated dia = 3.6+ 2 x 0.2 + 2 x 0.10 + 2 x 0.1
4.40 m
Cross sectional area of tunnel 17.29 sq. m
= (3.14/4 x 4.4x 4.4 /2 + 4.4 x 2.2)
Assumed Progress per cycle 3.00 m / cycle
(This includes drilling, blasting, mucking, rock bolting etc.)
Hence quantity of excavation per cycle
51.87
No. of working shifts of 8 hours each 3.00
Quantity of excavation per shift 17.29
Cycle time
(I) Mapping and Surveying 1.00
(ii) Drilling 3.00 3.98
(iii) Charging and shifting drilling platform 1.00
(iv) Blasting and defuming 1.00
(v) Scaling 1.00
(vi) Mucking and Loading 4.00
(vii) Tunnel support, Rock bolting, Shotcreting, Rib erection and Backfilling
13.00
Total time 24.00
I Direct Labour
Foreman - 1No. 1.00 398.00 398.00
Electrician -1No. 1.00 270.00 270.00
Hole cleaner -1 No. 1.00 180.00 180.00
Mucker- 2 No. 2.00 180.00 360.00
Beldar - 2 No. 2.00 180.00 360.00
Wireman - 1 No. 1.00 270.00 270.00
Explosive chargeman - 1 No. 1.00 270.00 270.00
Helper - 1 No. 1.00 180.00 180.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 288 P-1335
Direct labour charges 1,200.00 2288.00
Add for hidden costs @ 50% of direct charges
600.00 1144
Total labour charges 1,800.00 3432.00
Total Labour Charges for3 shifts 10,296.00
Rate of labour/Cum 51.87 198.51
II Machinery charges
S.No. Item No. Working
hrs/ cycle
Total
Working
hrs/
cycle
Unit
Rate(Rs.)
Amount(Rs.)
1 Drill Jumbo(Boomer) 1.00 3.00 3.00 5,220.00 15660.002 Grinder 1.00 1.00 1.00 LS 30.003 Convey mucker
/Shovel/Excavator(1.00 Cum) 1.00 4.00 4.00 1,694.00 6776.00
4 Muck cars/Dumpers/Tippers 4.00 4.00 16.00 942.00 15072.005 Dozer 90 H.P 1.00 0.50 0.50 1,565.00 782.50 Total 38320.50 Machinery charges per cum = 51100.00 /
51.84 738.84
III A) Material charges a) Drilling Charges It is proposed that to attain 3 meter
progress per cycle, 3.3 meter hole will be drilled
3.30
Cross-sectional area of the tunnel 17.28
Assume average spacing of holes 0.80
Area of rock cross-section per hole 0.64
Number of holes per face = 17.28 / 0.64
27.00
Total Depth of drilling = 27 x 3.30 89.10
Cost of drill steel = 89.10 x 42.00 3,742.20
Rate of drilling steel/Cum = Total cost / 51.84
72.15
b) Explosives
i) Gelatine required Kg/Cum .00 51.87
Cost of gelatine @ Rs. 52.0/Kg 2.00 72.00
ii) 27 Detonators & fuse coils required for one hole = 27 x 16.50
6.50 445.50
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 289 P-1335
Cost@Rs. 16.50 each
Rate per Cum = 445.50 / 51.87 8.59
iii)Other consumables etc., at 50 % of b (i) above
36.00
Total charges for explosives 116.59
Total Drilling and Blasting charges (a+b)
188.74
B) Provision for pipe lines for air &
water for wet drilling per cum LS
20.00
C) Misc. supplies such as wire
ropes , clamps etc.
20.00
D) Cost of concrete , timber , steel
etc for temporary supports
20.00
Total Material charges (A+B+C+D) 248.74 = 188.74 + 60.00 + 60.00 + 60.00
IV Charges for ventilation Hourly use rate 5 H.P.blower with
250 m long pipe 159.00
Assuming that 7 blowers will be working per face
Hourly use rate of blower system = 7 x 160
1,113.00
Charges for blowers per cycle = 15 x 1120
16,695.00
Rate per cum = 16800 /51.84 321.89
V. Shop Charges
i)Structural shop 25.00
ii) Machine shop including Foundry and Smithy LS
25.00
iii)Air and water pipe shop 25.00
iv)Carpentary shop 25.00
v)Steel metal shop 25.00
Total shop charges/cum 125.00
VI. Misc. Charges i)Electrical material 30.00
ii)Track/Road mentaince charges 40.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 290 P-1335
iii)Compressed air charges 25.00
iv)Water charges 25.00
v) Drill steeel charges 150.00 Total Misc. charges/cum 270.00
Abstract of charges Direct labour charges 198.51
Machinery charges 738.84
Material charges 248.74
Ventilation charges 321.89
Shop charges 125.00
Misc. charges 270.00 Total charges 1,902.99 Add for construction & maintenance
of haul roads at 5% of total charges 95.15
Add for electric energy at 2% 38.06 Total prime cost 2,036.20 Add 20% for profit/overheads 407.24 Total 2,443.44 Say 2,443.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 291 P-1335
Excavation of Pressure Shaft by Top down Method
Shape of tunnel - Circular
Excavated dia (Meters) 4.20 m
= 2.8 + 2 x 0.60 + 2 x 0.10
Cross sectional area of shaft (Sq. meters)
13.85 Sq .m
= 3.14 x 4.2 x 4.2
Progess per cycle (Meters) 1.00 m
Excavation per metre 13.85
Depth of drill holes for 3.0 m pull 3.25 m
No. of drill holes 33.23 say 34.00
Drilled meters/cycle = 34*1.25 110.50
Three jack hammers can be mounted on the Raise Climber with effective rate of drilling of about 4 m/hr (Hrs) = 82.5 / (3 x 4)
9.21
Cycle time
Preparation time(Hrs) 1.50
Drilling time(Hrs) 3.00
Charging and blasting(Hrs) 1.00
Ventilation(Hrs) 1.20
Scaling & rock bolting(Hrs) 2.50
Mucking & loading (Hrs) 12.00
Total time(Hrs) 21.20 say 22.00 hrs
No. of 8 hrs shift 2.75
Direct labour
Foreman - 1No. -
398.00 -
Electrician -1No. 1.00 270.00 270.00
Explosive loader -1 No. 1.00 180.00 180.00
Hole cleaner -1 No. 1.00 180.00 180.00
Helper to Electrician -1 No. 1.00
180.00
180.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 292 P-1335
Wireman -0 No. - 270.00 -
Explosive chargeman -1 No. 1.00 270.00 270.00
Mucker - 3 No. 3.00 180.00 540.00
Beldar -3No. 2.00 180.00 360.00
Direct labour charges 1,980.00
Add for hidden costs @ 50% of direct charges
990.00
Total Labour Charges 2,970.00
Total Labour Charges for 2.25 shifts 8,167.50
Cost of Labour/cum 196.61
Say 197.00
II Machinery charges
Sr.No. Item No. Working
hrs/
cycle
Total
Working
hrs/
cycle
Unit
Rate
(Rs.)
Amount
(Rs.)
1 Power winch(10T) 1.00 15.00 15.00 500.00 ,500.00
2 Jack hammers 3.00 10.00 30.00 599.00 17,970.00
3 Convey mucker /Shoval(1.0 Cum) -
4.00 - 1,694.00 -
5 Muck car/Tsippers 1.00 4.00 4.00 942.00 3,768.00
6 Scaling etc LS 100.00
7 Dozer 90 H.P 1.00 0.50 0.50 ,565.00 782.50
Total 30,120.50
Machinery charges per cum 725.06
III Material charges
a) Drilling Charges
Cost of drill steel @ Rs. 42.00 per m = 82.5 x 42.00 4,641.00
Rate of drilling steel/Cum = 3465.00 / 41.55
335.15
b) Explosives
i) Gelatine required/Cum 1.00 72.00 72.00
Cost of gelatine@ 72.0/Kg
ii) Detonators & fuse coils required for one hole
25.00 16.50 412.50
Cost@Rs. 16.50 each
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 293 P-1335
Rate per Cum ' = 412.50 / 41.55 29.79
iii) Other consumables etc., at 50 % of b (i) above
36.00
Total charges for explosives 137.79
Total Drilling and Blasting charges (a+b)
- 472.94
c) Provision for pipe lines for air & water
35.00
d) Misc. supplies such as wire ropes , clamps etc.
35.00
e) Cost of concrete , timber , steel etc for temporary supports
35.00
Total Material charges (a+b+c+d+e) 577.94
IV Charges for ventilation
Hourly use rate 5 H.P.blower with 250 m long pipe
159.00
Assuming that 4 blowers will be working per face
Hourly use rate of blower system 4.00
636.00
Charges for blowers per cycle 20.00
2,720.00
Rate per cum =9600 / 41.55 918.58
V. Shop Charges
I)Structural shop 25.00
ii)Machine shop 25.00
iii)Air and water pipe shop 25.00
iv)Carpentary shop 25.00
v)Steel metal shop 25.00
Total shop charges/cum 125.00
VI. Misc. Charges
I)Electrical material 25.00
ii)Track charges 25.00
iii)Compressed air charges 25.00
iv)Water charges 25.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 294 P-1335
Total Misc. charges/cum 100.00
Abstract of charges
Direct Labour charges 197.00
Machinery charges 725.06
Material charges 577.94
Ventilation charges 918.58
Shop charges 125.00
Misce. Charges 100.00
Total 2,643.58
Add for construction & maintenance of haul roads at 5% of total charges
132.18
Add for electric energy at 2% 52.87
Total prime cost 2,828.63
Add 15% for profit/overheads 424.30
Total 3,252.93
Say 3,250.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 295 P-1335
Excavation of Surge Shaft by Top down Method
Shape of tunnel - Circular
Excavated dia (Meters) 11.50 m
Cross sectional area of shaft (Sq. meters)
103.82 Sq .m
= 3.14 x 4.2 x 4.2
Progess per cycle (Meters) 0.50 m
Excavation per metre 51.91
Depth of drill holes for 0.5 m pull 0.75 m
No. of drill holes 124.58 say 125.00
Drilled meters/cycle 93.75
Three jack hammers shall be used for drilling
7.81
Cycle time
Preparation time(Hrs) 1.50
Drilling time(Hrs) 8.00
Charging and blasting(Hrs) 1.50
Ventilation(Hrs) 1.00
Scaling & rock bolting(Hrs) 3.00
Mucking & loading (Hrs) 6.00
Total time(Hrs) 21.00 say 22.00 hrs
No. of 8 hrs shift 2.75
Direct labour
Foreman - 1No. - 398.00 -
Electrician -1No. 1.00 270.00 270.00
Explosive loader -1 No. 1.00 180.00 180.00
Hole cleaner -1 No. 1.00 180.00 180.00
Helper to Electrician -1 No. 1.00 180.00 180.00
Wireman -0 No. - 270.00 -
Explosive chargeman -1 No. 1.00 270.00 270.00
Mucker - 3 No. 3.00
180.00
540.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 296 P-1335
Beldar -3No. 2.00 180.00 360.00
Direct labour charges 1,980.00
Add for hidden costs @ 50% of direct charges
990.00
Total Labour Charges 2,970.00
Total Labour Charges for 2.25 shifts 8,167.50
Cost of Labour/cum 314.69
Say 315.00
II Machinery charges
Sr.No. Item No.
Working
hrs/
cycle
Total
Working
hrs/
cycle
Unit
Rate
(Rs.)
Amount
(Rs.)
1 Power winch(10T) 1.00 15.00 15.00 500.00 ,500.00
2 Jack hammers 3.00 10.00 30.00 599.00
3 Convey mucker /Shoval(1.0 Cum) - 4.00 - ,694.00 -
5 Muck car/Tsippers 1.00 4.00 4.00 942.00 ,768.00
6 Scaling etc LS 100.00
7 Dozer 90 H.P 1.00 0.50 0.50 1,565.00 782.50
Total
Machinery charges per cum ,160.53
III Material charges
a) Drilling Charges
Cost of drill steel @ Rs. 42.00 per m = 93.75 x 42.00 3,937.50
Rate of drilling steel/Cum = 3937.5.00 / 41.55
75.86
b) Explosives
i) Gelatine required/Cum 1.00 72.00 72.00
Cost of gelatine@ 72.0/Kg
ii) Detonators & fuse coils required for one hole
25.00 16.50 412.50
Cost@Rs. 16.50 each
Rate per Cum ' = 412.50 / 41.55 7.95
iii) Other consumables etc., at 50 % of b (i) above
36.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 297 P-1335
Total charges for explosives 115.95
Total Drilling and Blasting charges (a+b)
-
191.80
c) Provision for pipe lines for air & water 35.00
d) Misc. supplies such as wire ropes , clamps etc.
35.00
e) Cost of concrete , timber , steel etc for temporary supports
35.00
Total Material charges (a+b+c+d+e) 296.80
IV Charges for ventilation
Hourly use rate 5 H.P.blower with 250 m long pipe
159.00
Assuming that 4 blowers will be working per face
Hourly use rate of blower system 4.00 636.00
Charges for blowers per cycle 20.00 2,720.00
Rate per cum =9600 / 41.55 245.05
V. Shop Charges
I)Structural shop 25.00
ii)Machine shop 25.00
iii)Air and water pipe shop 25.00
iv)Carpentary shop 25.00
v)Steel metal shop 25.00
Total shop charges/cum 125.00
VI. Misc. Charges
I)Electrical material 25.00
ii)Track charges 25.00
iii)Compressed air charges 25.00
iv)Water charges 25.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 298 P-1335
Total Misc. charges/cum 100.00
Abstract of charges
Direct Labour charges 315.00
Machinery charges 1,160.53
Material charges 296.80
Ventilation charges 245.05
Shop charges 125.00
Misce. Charges 100.00
Total 2,242.38
Add for construction & maintenance of haul roads at 5% of total charges
112.12
Add for electric energy at 2% 44.85
Total prime cost 2,399.35
Add 15% for profit/overheads 359.90
Total 2,759.25
Say 2,750.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 299 P-1335
Placing earthfill material for Coffer Dam & Barrage-embankment (per cum)
Average lead (Km) 1 Km
Diesel shovel capacity 1.15 Cum
Actual output per hour 60 Cum
Capacity of 15 T dumper 8.33 Cum
Swell factor 0.78
1 Machinery charges
a) Shovel
Use rate per working hour 1,352.00
Output per working hour 60
Rate per cum
22.53
b) Dumper
Average lead(Km) 1.0
Swell factor 0.78
Capacity of Dumper = 8.33 x 0.78 6.50
Cycle time(Min):
i)Loading time = Body capacity / Shovel output per min 6.5 6.50 min
ii)Spotting time 0.50 min
iii)Turning & dumping time 2.00 min
iv)Empty haul @ 25 km/hr 25 2.40 min
v) Loaded haul @ 20 km/ m = 1.0 x 60 / 20 20 3.00 min
Total cycle time 14.40 min
No. of dumper trips in 50 min = 50/ 18.0 50 3.47
Working hour
Output of dumper per working hour = 6.5 x2.78 22.56 cum
Use rate of dumper 1,334.00
Hence rate per cum = 1770 / 18.00 59.13
c)Crawel dozer
Assuming that one shovel will work at one place and 1/2 tractor dozer will be enough for one shovel at site of excavation.
Output of shovel 60 Cum
Use rate of dozer per working hour 1,565.00
Rate per cum 13.04
Total machinery charges(a+b+c) 94.71
Sub-total 170.00
d)Spreading charges with 180 HP dozer
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 300 P-1335
Charges for 180 hp dozer per hour 1,857.00
Output per hour 180 Cum
Rate per cum 10.32
Total machinery charges 180.32
Add for
i)Processing @ 5% of total charges 9.02
ii)Vetting charges @5% of total charges 9.02
iii)Compaction @5% of total charges 9.02
Total 207.36
2 Construction and maintenance of haul roads 4% of total above
8.29
3 Electricity charges @2% of total above 4.15
4 Extra labour etc at site @ 2% of total above 4.15
Prime cost 223.95
Add overhead charges & contractor’s profit @ 15% of Prime cost
33.59
Grand Total 257.55
Say 258.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 301 P-1335
Rock Bolting
A. Drilling i)Hourly use rate of Drill Jumbo 5,220.00 Average rate of drilling 35 mm dia hole per hour 100
Hence rate of drilling/m = 5390 / 100 52.20
ii) Cost of drill rod per mtr. of drilling 42.00
iii) Labour lighting & scaffolding etc per mtr 20.00
iv) Ventilation & workshop charges L.S. 15.00
Total(i to iv) 129.20
B. Supply and making the bolt
i) Rock bolts 28 mm @Rs.55.00 per kg for 3.95kg. per m
217.25
ii)Wastage and cutting @ 5.0% of B(i) above 10.86
iii)Cutting and making tip L.S. 20.00
iv)Threading L.S. 25.00
v)Cost of nuts and plates L.S. 60.00
Total(i to iv) 333.11
C. Installation i)Placing rock bolt in position L.S. 30.00
ii)Grouting rock bolt L.S. 35.00
iii)Misc. works L.S. 15.00
Total (I to iii) 80.00
Prime Total (A+B+C) 542.31
= 130.90 + 333.11 + 80.00 Add overhead charges & Contractor’s profit @20%
of Prime cost 108.46
Grand Total 650.78
Say 660.00
Hence rate per m 660.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 302 P-1335
Rock Bolting in Surge Shaft
A. Drilling i)Hourly use rate of Jack Hammer 599.00 Average rate of drilling 35 mm dia hole per hour 3
Hence rate of drilling/m = 599 / 3 199.67
ii) Cost of drill rod per mtr. of drilling 42.00
iii) Labour lighting & scaffolding etc per mtr 20.00
iv) Ventilation & workshop charges L.S. 15.00
Total(i to iv) 276.67
B. Supply and making the bolt
i) Rock bolts 28 mm @Rs.55.00 per kg for 3.95kg.
per m 217.25
ii)Wastage and cutting @ 5.0% of B(i) above 10.86
iii)Cutting and making tip L.S. 30.00
iv)Threading L.S. 30.00
v)Cost of nuts and plates L.S. 100.00
Total(i to iv) 388.11
C. Installation i)Placing rock bolt in position L.S. 30.00
ii)Grouting rock bolt L.S. 35.00
iii)Misc. works L.S. 15.00
Total (I to iii) 80.00
Prime Total (A+B+C) 744.78
= 130.90 + 333.11 + 80.00 Add overhead charges & Contractor’s profit @20%
of Prime cost 148.96
Grand Total 893.74
Say 900.00
Hence rate per m 900.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 303 P-1335
Supply of coarse aggregate and sand
It is proposed to install 30 MT capacity Aggregate crushing and classification plant near quarry site. The Power house site is about 10 kms from the quarry site. Major requirement of coarse and fine aggregates shall be met with from the excavated material of this quarry.
A Drilling & Blasting
a) Rock drilling at quarry site is proposed to be carried out by ROC.
One foot drilling is sufficient for blasting 0.59 cu.yd of rock (Ref
Purefoy Edition five, page 307)
Depth of drilling per 100 cum of rock 67.99
= (100) / (0.59 x 0.76 x 3.28)
Add for horizontal drill and pull effect @50% of above 34.00
Total drilling 101.99
Say 102.00
i)Roc/Wagon Drill charges.
Hourly use rate of Wagon drill/Roc Charges 1,480.00
Considering rate of drilling as 10 m / hour, Cost of drilling 15,096.00
= (102 x 1480) / 10
ii)Drill rod charges
Cost of drill rod for 102m drilling 4,284.00 = 102 x 42.00
b)Blasting
i)Explosive charges
Assuming that drill holes can be filled with dynamite upto 75% of their capacity, quantity of explosive reqd. for 100 cum of rock (Ref Purifoy) = 0.43 x 100
43.00
Cost of explosive(72.00 per Kg) 3,096.00 ii)Detonator charges
Average depth of hole 1.75
No. of hole = 102 / 1.75 58.29 Say 59.00 Cost of 59 No. detonators @Rs.16.50/detonator 973.50
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 304 P-1335
iii)Blasting batteries and loading wires etc.@15% of cost of gelatin
464.40
iv)Stemming @7% of cost of gelatine 216.72
Total drilling charge i/c cost of drill road 19,380.00
Total charges for blasting 4,750.62 = 3096 + 973.50 + 1548 + 216.72 Total charges for drilling and blasting per 100 cum 24,130.62 40% material will be available for blasted rock for works rate
per 100 cum. 9,652.25
Rate per cum(Bulk volume) 96.52
Assuming losses for 100 cum aggregate as under
i) 3% in transit from quarry to processing plant
ii)10%process reject
iii)20% reject at quarry
iv) 5% in transit from processing plant to batching and mixing plants.
Total Losses are 38%
Rate per 100 cum after adding for rejection and losses 14,960.98
Swell factor 0.63
(For blasted rock, ref Purifoy Edition V page 701)
Rate/100 cum(Bulk volume) of aggregate after adding for
rejection & losses 9,425.42
Rate/cum 94.25
B Carriage of blasted rock upto crushing plant Lead 1.00
i)Shovel output/hr 60.00 Cum
Machinery Rate of Shovel per cum 1,352.00
Rate/cum = 2755 / 60 22.53
ii)Dumper 15 Tonne
Capacity of 15T dumper in cum 8.33
Cycle time
Loading time, in min. 8.33 min
Dumping, turning & spotting time, in min. 2.50 min
Speed of loader dumper, in km/hr 15.00 km/hr
Speed of empty dumper, in km/hr 20.00 km/hr
Average speed 17.50 km/hr
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 305 P-1335
Haulage time, in min. 3.43 min
Total cycle time, in min. 14.26 min
No. of trips per hour taking 50 min
Working hour = 50 / 14.26 3.51
Output of dumper per working hour = 3.51 x 8.33 29.21
Use Rate of Dumper 1,334.00
Rate per cum = Hourly rate of dumper / 29.21 = 1770/29.21 45.67
iii)Crawler dozer 180 HP
Output of Crawler dozer = Output of shovel 60.00 Cum
Use Rate of Crawler Dozer 1,857.00
Rate per cum = 4085 / 60 30.95
Total machinery charges(i+ii+iii) 45.2 + 60.59 + 68.08
99.15
Rate per cum (Borrow measure) =Total machinery charges 175.00
Rate per cum(Bulk volume) 175.00
Rate per cum after adding for rejection and transit losses =Rate(Bulk volume)
241.50
C Crushing & Processing of Aggregate
Crushing & Processing plant charges 244.00 Cum
D Loading charges
Loading into dumpers shall be done by Front end loader of 1.50 cum capacity
Use rate of front end loader 2,000.00
Taking basic cycle time from front end loader, in min. 0.50 min
No of cycles in 50 min working hour = 50 / 0.5 100.00
Actual output of front end loader, in cum 88.00 Cum
Rate per cum = 2230 / 88 22.73
Rate of Coarse aggregate at plant site after loading =(A+B+C+D)
602.48
= 98.49 + 108.50 + 245.00 + 25.34 Say 602.00
Crushed aggregate and sand at batching & mixing plant at power house site
Carriage of Crushed aggregate upto batching & mixing plants located at power house site shall be done by 15 T (8.33 cum) dumpers
I. Coarse Aggregate Lead, in km 10.00 km
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 306 P-1335
Cycle time Loading time, in min. 5.68 min
Spotting time,in min. 0.50 min
Turning and dumping , in min. 2.00 min
Loaded haul @20km/hr = 10 x 60 / 20 30.00 min
Empty haul @25km/hr = 10 x 60 / 25 24.00 min
Total cycle time, in min. 62.18 min
No of trips in 50 min. working hour = 50 / 62.18 0.80
Output of dumper per hour, in cum = 0.80 x 8.33 6.70 Cum
Use Rate of Dumper 1,334.00
i)Carriage charges per hour = 1,770/ 6.58 199.15
Add 3% for transportation losses per cum 205.13
= 1.03 x 264.24
Abstract of charges i)Coarse aggregate at Crushing & processing plant after
loading 602.00
ii)Carriage upto batching & mixing plant 205.13 iii)Misc supplies L.S. 30.00
Sub. Total 837.13 Add for construction & maintenance of haul @5% and for
electric energy charges @2% of Sub total 58.60
Grand total 895.73
Say 896.00
Rate per cum 896.00
II. Sand (Crushed) Rate of coarse charges per cum 896.00
Add extra charges for Secondary, Crushing, Screening, Washing and Wastage during sand processing @ 50% of Primary crushing charges = 167 / 2
122.00
Total 1,018.00
Add for construction & maintenance of haul roads @5% and electric energy charges @2%
71.26
Grand total 1,089.26 Say 1,089.00 Rate of sand at power house site 1,089.00
Crushed aggregate and sand at batching & mixing plant at Surge Shaft site
Carriage of Crushed aggregate upto batching & mixing plants located at power house site shall be done by 15 T (8.33 cum) dumpers
I. Coarse Aggregate Lead, in km 21.00 km
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 307 P-1335
Cycle time
Loading time, in min. 5.68 min
Spotting time,in min. 0.50 min
Turning and dumping , in min. 2.00 min
Loaded haul @20km/hr = 21 x 60 / 20 63.00 min
Empty haul @25km/hr = 21 x 60 / 25 50.40 min
Total cycle time, in min. 121.58 min
No of trips in 50 min. working hour = 50 / 62.18 0.41
Output of dumper per hour, in cum = 0.80 x 8.33 3.43 Cum
Use Rate of Dumper 1,334.00
i)Carriage charges per hour = 1,770/ 3.43 389.40
Add 3% for transportation losses per cum 401.09
= 1.03 x 516.68 Abstract of charges i)Coarse aggregate at Crushing & processing plant after
loading 602.00
ii)Carriage upto batching & mixing plant 401.09
iii)Misc supplies L.S. 30.00
Sub. Total 1,033.09
Add for construction & maintenance of haul @5% and for electric energy charges @2% of Sub total
72.32
Grand total 1,105.40 Say 1,105.00
Rate per cum 1,105.00
II. Sand (Crushed)
Rate of coarse charges per cum 1,105.00
Add extra charges for Secondary, Crushing, Screening, Washing and Wastage during sand processing @ 50% of Primary crushing charges = 167 / 2
122.00
Total 1,227.00
Add for construction & maintenance of haul roads @5% and electric energy charges @2%
85.89
Grand total 1,312.89 Say 1,313.00 Rate of sand at power house site 1,313.00
Crushed aggregate and sand at batching & mixing plant at Barrage site
Carriage of Crushed aggregate upto batching & mixing plants located at power house site shall be done by 15 T (8.33 cum) dumpers
I. Coarse Aggregate Lead, in km 25.00 km
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 308 P-1335
Cycle time
Loading time, in min. 5.68 min
Spotting time,in min. 0.50 min
Turning and dumping , in min. 2.00 min
Loaded haul @20km/hr = 25 x 60 / 20 75.00 min
Empty haul @25km/hr = 25 x 60 / 25 60.00 min
Total cycle time, in min. 143.18 min
No of trips in 50 min. working hour = 50 / 143.18 0.35
Output of dumper per hour, in cum = 0.35 x 8.33 2.91 Cum
Use Rate of Dumper 1,334.00
i)Carriage charges per hour = 1,770/ 2.91 458.59
Add 3% for transportation losses per cum 472.34
= 1.03 x 608.47 Abstract of charges i)Coarse aggregate at Crushing & processing plant after
loading 602.00
ii)Carriage upto batching & mixing plant 472.34
iii)Misc supplies L.S. 30.00
Sub. Total 1,104.34
Add for construction & maintenance of haul @5% and for electric energy charges @2% of Sub total
77.30
Grand total 1,181.65
Say 1,182.00
Rate per cum 1,182.00
II. Sand (Crushed) Rate of coarse charges per cum 1,182.00
Add extra charges for Secondary, Crushing, Screening, Washing and Wastage during sand processing @ 50% of Primary crushing charges = 167 / 2
122.00
Total 1,304.00
Add for construction & maintenance of haul roads @5% and electric energy charges @2%
91.28
Grand total 1,395.28 Say 1,395.00 Rate of sand at power house site 1,395.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 309 P-1335
Concrete at Batching and Mixing Plant at power house site
Concrete M:7.5
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 3.57 * Bag 320.00 1,142.40 2 Sand 0.45 Cum 1,089.00 490.05 3 Coarse Aggregate 0.90 Cum 896.00 806.40 4 Water LS 60.00 5 Admixture LS 38.00
Total: 2,536.85 *5% wastage and incidentals to work. 126.84
II. Batching and mixing charges of 20 cum capacity plant
63.00
Total (I+II), in cum 2,726.69 Say 2,727.00
Concrete M:10
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 4.83 * Bag 320.00 1,545.60
2 Sand 0.45 Cum 1,089.00 490.05
3 Coarse Aggregate 0.90 Cum 896.00 806.40
4 Water LS 60.00
5 Admixture LS 38.00
Total: 2,940.05
*5% wastage and incidentals to work. 147.00 II. Batching and mixing charges of 20 cum
capacity plant 63.00
Total(I+II) in cum 3,150.05 Say 3,150.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 310 P-1335
Concrete M:15
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 6.30 * Bag 320.00 2,016.00
2 Sand 0.45 Cum 1,089.00 490.05
3 Coarse Aggregate 0.90 Cum 896.00 806.40
4 Water LS 60.00
5 Admixture LS 38.00
Total: 3,410.45
*5% wastage and incidentals to work. 170.52
II. Batching and mixing charges of 20 cum capacity plant
63.00
Total(I+II) 3,643.97 Say 3,644.00
Concrete M:20
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 8.40 * Bag 320.00 2,688.00
2 Sand 0.43 Cum 1,089.00 468.27
3 Coarse Aggregate 0.86 Cum 896.00 770.56
4 Water LS 60.00
5 Admixture LS 38.00
Total: 4,024.83
*5% wastage and incidentals to work. 201.24
II. Batching and mixing charges of 20 cum capacity plant
63.00
Total(I+II) in cum 4,289.07 Say 4,289.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 311 P-1335
Concrete M:25
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 11.55 * Bag 320.00 3,696.00
2 Sand 0.42 Cum 1,089.00 457.38
3 Coarse Aggregate 0.84 Cum 896.00 752.64
4 Water LS 60.00
5 Admixture LS 48.00
Total: 5,014.02
*5% wastage and incidentals to work. 250.70
II. Batching and mixing charges of 20 cum capacity plant
63.00
Total(I+II) in cum 5,327.72
Say 5,328.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 312 P-1335
Concrete at Batching and Mixing Plant at barrage site
Concrete M:7.5
I. Materials
Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 3.57 * Bag 320.00 1,142.40
2 Sand 0.45 Cum 1,089.00 490.05
3 Coarse Aggregate 0.90 Cum 1,089.00 980.10
4 Water LS 60.00
5 Admixture LS 38.00
Total: 2,710.55
*5% wastage and incidentals to work. 135.53
II. Batching and mixing charges of 20 cum
capacity plant 63.00
Total(I+II) in cum 2,909.08 Say 2,909.00
Concrete M:10
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 4.25 * Bag 320.00 1,360.00
2 Sand 0.45 Cum 1,089.00 490.05
3 Coarse Aggregate 0.90 Cum 1,089.00 980.10
4 Water LS 60.00
5 Admixture LS 38.00
Total: 2,928.15
*5% wastage and incidentals to work. 146.41 II. Batching and mixing charges of 20 cum
capacity plant 3.00
Total(I+II) in cum
3,137.56 Say 3,138.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 313 P-1335
Concrete M:15
I. Materials
Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 6.30 * Bag 320.00 2,016.00
2 Sand 0.45 Cum 1,089.00 490.05
3 Coarse Aggregate 0.90 Cum 1,089.00 980.10
4 Water LS 60.00
5 Admixture LS 38.00
Total: 3,584.15
*5% wastage and incidentals to work. 179.21
II. Batching and mixing charges of 20 cum
capacity plant 63.00
Total(I+II) in cum 3,826.36 Say 3,826.00
Concrete M:20
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 8.40 * Bag 320.00 2,688.00
2 Sand 0.43 Cum 1,089.00 468.27
3 Coarse Aggregate 0.86 Cum 1,089.00 936.54
4 Water LS 60.00
5 Admixture LS 38.00
Total: 4,190.81
*5% wastage and incidentals to work. 209.54
II. Batching and mixing charges of 20 cum capacity plant
63.00
Total(I+II) in cum 4,463.35 Say
4,463.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 314 P-1335
Concrete M:25
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 11.55 * Bag 320.00 3,696.00
2 Sand 0.42 Cum 1,089.00 457.38
3 Coarse Aggregate 0.84 Cum 1,089.00 914.76
4 Water LS 60.00
5 Admixture LS 38.00
Total: 5,166.14
*5% wastage and incidentals to work. 258.31
II. Batching and mixing charges of 20 cum
capacity plant 63.00
Total(I+II) 5,487.45
Say 5,487.00
Concrete M:40
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 11.50 * Bag 320.00 3,680.00
2 Sand 0.42 Cum 1,089.00 457.38
3 Coarse Aggregate 0.84 Cum 1,089.00 914.76
4 Water LS 75.00
5 Admixture LS 100.00
Total: 5,227.14
*5% wastage and incidentals to work. 261.36
II. Batching and mixing charges of 20 cum
capacity plant 63.00
Total(I+II) 551.50 Say 551.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 315 P-1335
Concrete at Batching and Mixing Plant at Intake site
Concrete M:7.5
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 3.57 * Bag 320.00 1,142.40
2 Sand 0.45 Cum 1,089.00 490.05
3 Coarse Aggregate 0.90 Cum 1,089.00 980.10
4 Water LS 60.00
5 Admixture LS 38.00
Total: 2,710.55
*5% wastage and incidentals to work. 135.53
II. Batching and mixing charges of 20
cum capacity plant 63.00
Total(I+II) in cum 2,909.08
Say 2,909.00
Concrete M:10
I. Materials
Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 4.50 * Bag 320.00 1,440.00
2 Sand 0.45 Cum 1,089.00 490.05
3 Coarse Aggregate 0.90 Cum 1,089.00 980.10
4 Water LS 60.00
5 Admixture LS 38.00
Total: 3,008.15
*5% wastage and incidentals to work. 150.41
II. Batching and mixing charges of 20 cum capacity plant
63.00
Total(I+II) 3,221.56 Say 3,222.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 316 P-1335
Concrete M:15
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 6.30 * Bag 320.00 2,016.00
2 Sand 0.45 Cum 1,089.00 490.05
3 Coarse Aggregate 0.90 Cum 1,089.00 980.10
4 Water LS 60.00
5 Admixture LS 38.00
Total: 3,584.15
*5% wastage and incidentals to work. 179.21
II. Batching and mixing charges of 20
cum capacity plant 63.00
Total(I+II) 3,826.36 Say 3,826.00
Concrete M:20
I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 8.40 * Bag 320.00 2,688.00
2 Sand 0.43 Cum 1,089.00 468.27
3 Coarse Aggregate 0.86 Cum 1,089.00 936.54
4 Water LS 60.00
5 Admixture LS 38.00
Total: 4,190.81
*5% wastage and incidentals to work. 209.54
II. Batching and mixing charges of 20 cum capacity plant
63.00
Total(I+II)
4,463.35 Say
4,463.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 317 P-1335
Concrete M:25 I. Materials Sr.No. Item Qty Unit Rate
(Rs.)
Amount
(Rs.)
1 Cement 11.55 * Bag 320.00 3,696.00
2 Sand 0.42 Cum 1,089.00 457.38
3 Coarse Aggregate 0.84 Cum 1,089.00 914.76
4 Water LS 60.00
5 Admixture LS 38.00
Total: 5,166.14
*5% wastage and incidentals to work. 258.31
II. Batching and mixing charges of 20 cum capacity plant
63.00
Total(I+II) 5,487.45 Say 5,487.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 318 P-1335
Placement of Concrete at Barrage and Desilting Tank
Concrete M-10 a)Cost of concrete per cum at Batching &
Mixing Plant
3,138.00
b)Carriage of concrete Carriage of concrete by 6.0 cum Capacity transit
mixer
Lead in km 1.00 km
Average speed in km/hr 10.00 km/hr
Hauling time, in min. = (1.0 x 2 x 60) / 10 12.00 min
Loading time, in min. = (6.0 x 60) / 40 9.00 min
Spotting & waiting time, in min. 2.00 min
Turning & unloading time, in min. 3.00 min
Total, in min. 26.00 min
No of trips of transit mixer in 50 min. working hour
= 50 / 26.0 1.92
Output of transit mixer/hr in cum = 1.92 x 6 11.54 Use rate of 6.0 Cum. transit mixer per hour 1,860.00 Charges per cum = 2105 / 11.54 161.20 c)Placement of concrete Concrete shall be placed through Tower Crane of
50 cum per hour capacity
Efficiency of concrete pump 80%
Actual output of pump in cum 40.00 Cum
Hourly use rate of Tower Crane 1,886.00
Rate per cum = 1980 /40 47.15 i)Concrete pump charges per cum 47.15
ii)Labour charges per cum L.S. 50.00
iii)Vibrating charges per cum L.S. 30.00
iv)Cleaning slurry, curing and finishing L.S 30.00
v)Catwalk and other aids for concreting L.S 30.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 319 P-1335
vi)Electric energy, compressed air & workshop charges L.S.
30.00
vii)Misc.supplies such as hose pipes, gum boots etc L.S.
30.00
Total(i to vii) 247.15
d)Shuttering charges L.S. 250.00 Abstract of charges a)Cost of concrete at Batching & Mixing plant 3,138.00
b)Carriage of concrete 161.20
c)Placement of concrete 247.15
d)Shuttering charges 250.00
Prime Cost 3,796.35
Add for Contractor’s profit @20% 759.27 Rate per Cum. 4,555.62
Say 4,556.00
Concrete M-15 a)Cost of concrete M-15 per cum at Batching &
Mixing plant 3,826.00
b)Carriage of concrete(same as for M-10) 161.20
c)Placement of concrete(same as for M-10) 247.15
d)Shuttering charges 250.00
Prime Cost 4,484.35
Add for Contractor’s profit @20% 896.87 Rate per Cum 5,381.22
Say 5,381.00
Concrete M-20 a)Cost of concrete M-20 per cum at Batching &
Mixing plant 4,463.00
b)Carriage of concrete(Same as for M-10) 161.20
c)Placement of concrete(same as for M-10) 247.15
d)Shuttering charges 250.00
Prime Cost 5,121.35
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 320 P-1335
Add for Contractor’s profit @20% 1,024.27
Rate per cum 6,145.62
Say 6,146.00 -
Concrete M-25 a)Cost of concrete M-25 per cum at Batching &
Mixing plant 5,487.00
b)Carriage of concrete(Same as for M-10) 161.20
c)Placement of concrete(same as for M-10) 247.15
d)Shuttering charges 250.00
Prime Cost 6,145.35 Add for Contractor’s profit @20% 1,229.07
Rate per cum 7,374.42
Say 7,374.00
Concrete M-40 a)Cost of concrete M-40 per cum at Batching &
Mixing plant 5,551.00
b)Carriage of concrete(Same as for M-10) 161.20 c)Placement of concrete(same as for M-10) 247.15 d)Shuttering charges 300.00 Prime Cost 6,259.35 Add for Contractor’s profit @20% 1,251.87 Rate per cum 7,511.22 Say 7,511.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 321 P-1335
Placement of Concrete at Intake
Concrete M-10 a)Cost of concrete per cum at Batching & Mixing Plant 3,222.00
b)Carriage of concrete Carriage of concrete by 6.0 cum Capacity transit mixer
Lead in km 1.00 km
Average speed in km/hr 10.00 km/hr
Hauling time, in min. = (1.0 x 2 x 60) / 10 12.00 min
Loading time, in min. = (6.0 x 60) / 40 9.00 min
Spotting & waiting time, in min. 2.00 min
Turning & unloading time, in min. 3.00 min
Total, in min. 26.00 min
No of trips of transit mixer in 50 min. working hour = 50 /
26.0 1.92
Output of transit mixer/hr in cum = 1.92 x 6 11.54 Use rate of 6.0 Cum. transit mixer per hour 1,860.00 Charges per cum = 2105 / 11.54 161.20 c)Placement of concrete Concrete shall be placed through Tower Crane of 50 cum
per hour capacity
Efficiency of concrete pump 80%
Actual output of pump in cum 40.00 Cum
Hourly use rate of Tower Crane 1,886.00
Rate per cum = 1980 /40 47.15
ii)Labour charges per cum L.S 50.00 iii)Vibrating charges per cum L.S 30.00 iv)Cleaning slurry, curing and finishing L.S 30.00 Total (i to iv) 157.15 d)Shuttering charges L.S 250.00 Abstract of charges a)Cost of concrete at Batching & Mixing plant 3,222.00 b)Carriage of concrete 161.20 c)Placement of concrete 157.15 d)Shuttering charges - Prime Cost 3,540.35 Add for Contractor’s profit @20% 885.09 Rate per cum 4,425.44 Say 4,425.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 322 P-1335
Concrete M-15
a)Cost of concrete per cum at Batching & Mixing Plant 3,826.00 Abstract of charges
a)Cost of concrete at Batching & Mixing plant 3,826.00
b)Carriage of concrete(same as for M-10) 161.20
c)Placement of concrete (same as for M-10) 157.15
d)Shuttering charges (same as for M-10) 250.00
Prime Cost 4,394.35
Add for Contractor’s profit @20% 878.87 Rate per cum 5,273.22
Say 5,273.00
Concrete M-20 for Cellular wall a)Cost of concrete per cum at Batching &Mixing Plant 4,463.00 b)Carriage of concrete(same as for M-15) 161.20
c)Placement of concrete 47.15
i)Labour charges per cum L.S. 60.00
ii)Vibrating charges per cum L.S. 45.00
iii)Cleaning slurry, curing and finishing L.S. 45.00
iv)Catwalks and other aids for concreting L.S. 45.00
v)Electric energy, compressed air & workshop charges L.S.
45.00
vi)Misc. such as hose pipes, gum boots etc L.S. 45.00
Total(i to vi) 285.00
d)Shuttering charges L.S. 250.00
Prime Cost 5,206.35
Add for Contractor’s profit @20% 1,041.27 Rate per cum 6,247.62
Say 6,248.00 Per cum
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 323 P-1335
Placement of Concrete in tunnel
Concrete M-10 a) Cost of concrete per cum at Batching & Mixing
Plant
3,138.00
b) Carriage of concrete
Carriage of concrete by 2.0 cum Capacity transit mixer
Lead (Average), in km 2.00 km
Average speed in km/hr 10.00 km/hr
Spotting time, in min 1.00 min
Loading time, in min 2.00 min
Hauling time in min = (2 x 2x 60) / 10 24.00 min
Unloading time, in min 3.00 min
Total 30.00 min No of trips of Transit mixer in 50 min. working hour = 50 / 30
1.67
Quantity of concrete carried per hour, in cum = 2 x 1.67
3.33 cum
Hourly use rate of 2.0 Cum Transit mixer 1,500.00 Charges per Cum. = 1500 / 3.3 450.00
c)Placement of concrete
i)In overt portion of tunnel Concrete shall be placed through concrete pump
Capacity of pump, in Cum/hr 5.00 cum/hr
Output of pump at 70% efficiency 3.50 cum/hr
Hourly use rate of pump 795.00
Rate per cum = 820 / 3.5 227.14
i)Placement charges of concrete invert portion -
ii)Labour for placement of concrete including gantry L.S.
100.00
iii)Vibration L.S. -
iv)Cleaning slurry, curing and finishing L.S. 20.00
v)Catwalk and other aids for concreting L.S. 20.00
vi)Misc. charges L.S. 20.00
Total 160.00 d)Shuttering charges L.S. -
Prime cost 3,748.00
Add for Contractor’s profit @20% 749.60 Rate per cum 4,497.60
Say 4,498.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 324 P-1335
Concrete M-15 a)Cost of concrete at Batching & Mixing plant 3,826.00
b)Carriage charges(same as for M-10) 450.00
c)Placement of charges(same as for M-10) 160.00
d)Shuttering charges L.S. 250.00
Total 4,686.00 Add for Contractor’s profit @20% 937.20 Rate per cum 5,623.20
Say 5,623.00
Concrete M-20 a)Cost of concrete M-20 per cum at Batching & Mixing plant
4,463.00
b)Carriage of charges(Same as for M-10) 450.00
c)Placement of charges(same as for M-10) 160.00
d)Shuttering charges L.S. 250.00
Total 5,323.00
Add for Contractor’s profit @20% 1,064.60 Rate per cum 6,387.60
Say 6,388.00
Concrete M-25 a)Cost of concrete M-25 per cum at Batching & Mixing plant
5,487.00
b)Carriage of charges(Same as for M-10) 450.00
c)Placement of charges(same as for M-10) 160.00
d)Shuttering charges L.S. 375.00
Total 6,472.00
Add for Contractor’s profit @20% 1,294.40 Rate per cum 7,766.40
Say 7,766.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 325 P-1335
Placement of Concrete at Power House -sub-structure
Concrete M-15 a) Cost of M-15 concrete at Batching & Mixing
plant
3,644.00
b) Carriage charges
Concrete shall be carried through transit mixer of 2.0 cum capacity
2.00 cum
Average lead, in km 1.50 km
Loading time, in min = (2.0 x 60 / 40) 3.00 min
Spotting & waiting time, in min 1.50 min
Hauling time @10km/hr, in min. = (1.5 x 60 x 2)/10
18.00 min
Unloading and turning time, in min. 3.00 min
Total, in min. 25.50 min
No of trips in 50 min working hour = 50/25.50
1.96 No
Output of transit mixer per hour = 2.0 x 1.96 3.92 cum
Use rate of transit mixer per hour 1,500.00
Rate per cum = 1500 / 3.92 382.50
c) Placement of charges
Concrete shall be placed through portable concrete pump of 25 cum per hour capacity
25.00 cum
Use rate of concrete pump / hr 2,380.00
Efficiency of pump 70%
Actual output of pump 17.50 cum
i) Rate per Cum = 2565 / 17.5 136.00
ii) Labour charges for placement L.S. 60.00
iii) Vibration charges L.S. 40.00
iv) Cleaning slurry, curing and finishing L.S. 40.00
v) Catwalk and other aids for concreting L.S. 45.00
vi) Electric energy & workshop chargesL.S. 45.00
vii) Misc. supplies such as hose pipes, gum boots etc L.S.
45.00
Total (i to vii) 411.00
d) Shuttering charges @Rs.275 per cum 275.00
Prime cost (a+b+c+d) 4,712.50
Add for Contractor’s profit @20% 942.50
Rate per cum 5,655.00 Say 5,655.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 326 P-1335
Concrete M-20 a) Cost of concrete M-20 per cum at Batching & Mixing plant
4,289.00
b) Carriage of charges(Same as for M-15) 382.50
c) Placement of charges(same as for M-15) 411.00
d) Shuttering charges 275.00
Prime cost (a+b+c+d) 5,357.50
Add for Contractor’s profit @20% 1,071.50
Rate per cum 6,429.00
Say 6,429.00
Concrete M-25 a) Cost of concrete M-25 per cum at Batching & Mixing plant
5,328.00
b) Carriage of concrete(Same as for M-15) 382.50
c) Placement of concrete(same as for M-15) 411.00
d) Shuttering charges 275.00
Total 6,396.50
Add for Contractor’s profit @20% 1,279.30
Rate per Cum. 7,675.80
Say 7,676.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 327 P-1335
Placement of Concrete at Power House -super-structure
Concrete M-15 a)Cost of concrete M-15 at Batching & Mixing plant 3,644.00
b)Carriage charges(same as for sub-structure) 382.50
c)Placement of charges(same as for substructure) 411.00
d)Shuttering charges 300.00
Prime cost (a+b+c+d) 4,737.50 Add for Contractor’s profit @20% 947.50
Rate per Cum 5,685.00
Say 5,685.00
Concrete M-20 a)Cost of concrete M-20 per cum at Batching & Mixing plant
4,289.00
b)Carriage of charges(Same as for sub-structure) 382.50
c)Placement of charges(same as for sub-structure) 411.00
d)Shuttering charges 300.00
Prime cost(a+b+c+d) 5,382.50
Add for Contractor’s profit @20% 1,076.50
Rate per Cum. 6,459.00
Say 6,459.00
Concrete M-25 a)Cost of concrete M-25 per cum at Batching & Mixing plant
5,328.00
b)Carriage of concrete(Same as for sub-structure) 382.50
c)Placement of concrete(same as for sub-structure) 411.00
d)Shuttering charges 300.00
Prime Cost(a+b+c+d) 6,421.50 Add for Contractor’s profit @20% 1,284.30
Rate per cum 7,705.80
Say 7,706.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 328 P-1335
Stone Masonry in Cement Mortar 1:3
A. Material i) 1.10cum collection & carriage of stone to site
@Rs.150.00 per cum 165.00
ii) Dressing of 1.10 Cum stone @Rs. 60/Cum 66.00
iii) 3.6 cement bags at site of work @Rs.297 per bag 1,152.00
iv) 0.38 cum cost of sand at site of work i/c carriage @ Rs. 1200/Cum
413.82
Total (i to iv) 1,796.82
B. Labour for 100 cft Mason -1.No @ Rs.270 per shift 270.00
Dressing Mason -1No. @ Rs.270 per shift 270.00
Beldars -2 Nos. @ Rs.180 per shift 360.00
Bhisti -1No. @ Rs.180 per shift 180.00
Sub-total 1,080.00
Add for hidden cost of labour @50% of direct labour
charges 540.00
Grand total 1,620.00 Therefore labour rate per cum(1620*35.31)/100 572.02
Prime cost (A+B) 2,368.84
Add for Contractor’s profit @20% 473.77 Rate per cum 2,842.61
Say 2,843.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 329 P-1335
Stone Masonary in Cement Mortar 1:6
A. Material
i) 1.10cum collection & carriage of stone to site @Rs.150.00 per cum
165.00
ii) 1.10 cum stone dressing charges @ Rs 60 per Cum
66.00
iii) 1.8 no. cement bags at site of work i/c carriage @ Rs. 297 per bag
576.00
iv) 0.32 cum cost of sand at site of work including carriage @Rs. 1200.00 per cum
384.00
Total (i to iv) 1,191.00
B. Labour for 100 cft
Mason -1.No @ Rs.270 per shift 270.00
Dressing Mason -1No. @ Rs.270 per shift 270.00
Beldars -2 Nos. @ Rs.180 per shift 360.00
Bhisti -1No. @ Rs.180 per shift 180.00
Sub-total 1,080.00
Add for hidden cost of labour @50% of direct
labour charges 540.00
Grand total 1,620.00
Therefore labour rate per cum = (1620 x 35.31) / 100
572.02
Prime cost (A+B) 1,763.02
Add for Contractor’s profit @20% 352.60 Grand total 2,115.63 Rate per cum 2,521.03
Say 2,521.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 330 P-1335
Shotcreting for 50 mm
A. Cost of M-30 concrete for tunnel 6,500.00
B. Transportation charges of mix to site 300.00
C. Placement charges 459.00
Use rate of shotcrete machine of 10 cum capacity 4,522.00
Use rate of shotcrete machine per cum taking 80% efficiency
= 4555.00 / (10 x 0.8)
565.25
D. Lighting workshop charges and other misc item
@100% of use rate of shotcrete machine 565.25
Prime cost (A to D) 8,389.50 Add for Contractor’s profit @20% except for the cost of
cement 1,677.90
Grand Total 10,067.40 Add for rebound/ losses @20% 2,013.48
Hence rate of shotcrete per cum 12,080.88 Hence rate of shotcrete per sq m 604.04
Say 604.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 331 P-1335
Shotcreting with wiremesh for 100 mm
Prime cost for 1 Sqm of shotcreting
(same as for item 4.2.22) with 2 layers of 50 mm
838.00
Cost of wire net/sqm
Weight of wire net/Sqm, in kg 2
Cost of 2 Kg wire net @Rs.100.00 200
Fixing charges L.S. 50
Prime cost 1,088.00
Add for Contractor’s profit @20% 217.60
Rate per Sq.m 1,305.60
Say 1,306.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 332 P-1335
Stone-fill crates in wire nets
A. Material i)1.10cum collection & carriage of stone to site @
Rs.150.00 per cum 165.00
ii)Wire net for crates @ 3.2 kg wire @ Rs.120.60/kg 385.92
Total (i to ii) 385.92
B. Labour for 100cft Mason -1.No @ Rs.270 per shift 270.00
Blacksmith (Netting) [email protected] per shift 270.00
Beldars -2 [email protected] per shift 360.00
Sub-total 900.00 Add for hidden cost of labour @50% of direct labour
charges 450.00
Total labour charges 1,350.00
Therefore labour rate per cum = (1350 x 35.31) / 100 476.69
Prime cost (A+B) 862.61 Add for overhead charges & contractor’s profit @20% on
prime cost 172.52
Rate per cum 1,035.13
Say 1,040.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 333 P-1335
Stone pitching ( hand packed )
A. Material
i)1.15 cum collection & carriage of stone to site
@ Rs.150.00/cum 172.50
B. Labour for 100 cft
Mason -1/2 No @Rs.270 per shift 135.00
Beldars -3 Nos.@Rs. 180 per shift 540.00
Sub-total 675.00
Add for hidden cost of labour @50% of direct
labour charges 337.50
Total labour charges 1,012.50
Therefore labour rate per cum 357.51
Prime cost (A+B) 530.01 Add for overhead charges & contractor’s profit
@20% on prime cost 106.00
Rate per cum 636.02
Say 640.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 334 P-1335
Consolidation Grouting
1 Cement and sand
i)Cost of 1.05 bag of cement at site including 5% wastage incidentals to work @ 297.00 per bag
336.00
ii)Cost of sand in 1:2 mix for one bag i.e. 0.071 cum @ 1350 per cum(Average rate)
95.85
Total 431.85
2 Washing the hole
i)Cost of Equipment LS 60.00
ii)Cost of labour LS 40.00
Total 100.00
3 Machinery charges
i)Grouting machine charges 942.00
Use rate of grouting machine
Taking 8 bags progress of machine per hour, grouting charges per bag
117.75
ii)Cost of labour L.S. 40.00
Total 157.75
4 Other Misc. items such as G.I, pipe fittings and
pressure testing etc.L.S.
40.00
Prime cost (1+2+3+4) 729.60 Add for overhead charges & contractor’s profit @20% on
prime cost 182.40
Total 912.00
Hence rate of grouting per bag of 50 kg 912.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 335 P-1335
Contact grouting
i)Drilling Cost of drilling per meter
(by jack hammer) (vide item 4.2.6.2)
199.67
Average requirement of cement per meter in bags 1
Cost for drilling per bag = 228 / 4 199.67 ii)Grouting
Cost of grouting per bag (vide item 4.2.26)
912.00
Total cost per meter = (i+ii) 1,111.67
Hence rate per bag for contact grouting (including
drilling)
1,112.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 336 P-1335
Fabrication and Erection of Penstock Steel Liner
Steel plates of various thickness and conforming to SAILMA 350 shall be used for
fabrication of penstock liner
A. Materials
Average cost of steel plates i/c transportaion to fabrication
shop(per T). 49,740.00
Add for wastage and incidentals @2.5% 1,243.50
Total 50,983.50
B. Fabrication, Transporation and Erection Charges
i)Fabrication of steel liner including hydro-static & radiographic testings and transportation to project site L.S.
25,000.00
ii)Erection of penstock at site and painting etc. complete in all respects L.S.
20,000.00
Prime cost (A+B) 95,983.50
Add for overhead charges and Contractor’s profit @20% of prime cost less cost of steel plates
9,000.00
Total 104,983.50
Rate of penstock liner per T 104,983.50
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 337 P-1335
Fabrication and Erection of Trash Rack
A. Materials
i)Cost of 1.0 T structural steel such as beams, angles, flats etc. 49,740.00
ii)Add wastage @ 2.5% of sub item (i) during various operations & handling
1,243.50
Sub-total of A 50,983.50
B. Fabrication
(i)Straightening & Marking @3% of cost of steel (A) 1,529.51
(ii)Cutting @ 5% of cost of steel (A) 2,549.18
(iii)Drilling & Machining @8% of cost of steel (A) 4,078.68
(iv)Welding @15% of cost of steel (A) 7,647.53
(v)Handling of materials during fabrication @8% of cost of steel (A)
4,078.68
Sub-total of B 19,883.57
C. Transporataion and Erection charges
i)Transportaion and position of trash rack at site of work @ 8%
of cost of steel/T 4,078.68
ii)Erection of embedded parts and painting of trash rack @30% of cost of steel/T
15,295.05
Total 19,373.73
Abstract of Charges
A. Material charges/T 50,983.50
B. Labour charges/T 19,883.57
C. Transportaion and erection/T 19,373.73
Prime cost 90,240.80
Add overhead charges and contractor’s profit @20% of prime cost less cost of steel +5% handling charge for steel
10,400.63
Total 100,641.43
Hence rate of Trash rack per T 100,641.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 338 P-1335
Fabrication and Erection of stoplogs
A. Materials i)Cost of 1.0 T structural steel such as
beams,angles, flats etc. 49,740.00
Add wastage @ 2.5% of sub item (i) during various operations & handling
1,243.50
Sub-total 50,983.50
ii)1.5cum Acetylene @Rs.650 per cum 1,350.00
iii)7.5 cum Oxygen @Rs. 350 per cum 3,375.00
iv)200 Nos. M.S. Electrodes @Rs.9 each 1,800.00
v)12Kg gun-metal ingots @Rs. 450 per Kg 5,400.00
vi)2.5mt. rubber seal @Rs. 375 per m 937.50
vii)Misc. materials i.e. screws, bolts paints etc. @5% of items(i)
2,487.00
Total (ii to vii) 15,349.50
Total cost 66,333.00
B. Labour charges i)Fabrication including cutting, welding and
marking @20% of cost of steel/T 9,948.00
ii)Machining including turning, drilling threading, boring and teeth cutting @12% of cost of steel/T
5,968.80
iii)Casting @ 12% of cost of steel/T 5,968.80
iv)Black smithy and forging charges @8% of cost of steel/T
3,979.20
v)Misc. labour charges in handling of Job @ 4% of cost of steel/T
1,989.60
Total labour charges 27,854.40
C. Transporataion and Erection charges
i)Transportaion of stoplog gates to site of
works @ 8% of cost of steel/T 4,974.00
ii) Erection of embedded parts and painting of stoplogs @ 10% of cost of steel/T
4,974.00
Total 9,948.00
Abstract of Charges
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 339 P-1335
A. Material charges/T 66,333.00
B. Labour charges/T 27,854.40
C. Transportaion and erection/T 9,948.00
Prime cost 104,135.40
Add overhead charges and contractor’s profit @20% of prime cost less cost of steel +5% handling charge for steel
10,109.66
Total 114,245.06
Say 114,245.06
Rate per T 114,245.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 340 P-1335
Fabrication and erection of barrage gates
A. Materials i)Cost of 1.025* structural steel such as mild steel
plates beams channels and flats etc. 50,983.50
ii)Special steel @20% of cost of mild steel 10,248.60
iii)Rubber seals @8% of cost of steel 4,078.68
iv)Misc. purchases @ 15% of cost of steel 7,647.53
v)Bearing @15%of cost of steel 7,647.53
vi)Forged and cast steel items @12% of cost of steel 6,118.02
Total 86,723.85
*(including 2.5% wastage)
B. Fabrication i)Straightening @3% of cost of steel 1,529.51
ii)Marking @2% of cost of steel 1,019.67
iii)Cutting @5% of the cost of steel 2,549.18
iv)Drilling and machining @15% of cost of steel 7,647.53
v)Welding @ 12% of cost of steel 6,118.02
vi)Handling of materials during fabrication @ 8% of cost of steel
4,078.68
vii)Temporary jigs and fixtures @ 8% of cost of steel 4,078.68
Total 27,021.26
C. Transporation and erection charges i)Transporation and erection charges including
painting of gates @ 25% of cost of steel 12,745.88
Abstract of Charges
A. Material charges/T 86,723.85
B. Fabrication charges 27,021.26
C. Transportation and erection charges 12,745.88
Prime cost 126,490.98
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 341 P-1335
Add overhead charges and contractor’s profit @20% of prime cost less cost of steel +5% handling charge for steel
17,650.67
Total 144,141.65
Say 144,141.65
Rate per T 144,141.65
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 342 P-1335
Sluice Gate
A. Materials (per T.)
i)1.0 T structural steel such as mild steel plates,
beams,channels & flats etc 49,740.00
Add for @2.5% of sub-item (I) during various operations and handling
1,243.50
Total 50,983.50
ii) 0.6T Pig iron @Rs. 15000 per T 9000
iii)450 Nos. MS Electrodes @Rs.6.00 each 2700
iv)1.8 Cum Acetylene @Rs.650 per cum 1170
v)13.5 Kg Cum Oxygen @Rs. 350 per cum 4725
vi)13.5 kg Gum metal @Rs. 375 per kg 5062.5
vii)4.0 m rubber seal @Rs. 375 per m 1500
viii)Job Miscellaneous materials like nuts and bolts, oil, paints, hard coke, patternwood, grease nipples and thrust bearing etc @15% of Item-(i) above
7461.00
Total cost of materials 82,602.00
B. Labour charges (per T)
i)Fabrication including cutting, straightening marking and
welding @20% of cost of mild steel at item A(i) 9948.00
ii)Machining including turning, drilling, threading, boring, teeth cutting and painting @35% of cost of mild steel at item A(i)
17409.00
iii)Casting @10% of cost of steel at item A(i) 4974.00
iv)Black smithy and forging charges @12% of cost of steel at item A(i)
5968.80
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 16-Rate Analysis
Indo Canadian Consultancy Services Ltd. 343 P-1335
v)Temporary jig & fixture and miscellaneous labour charges in handling of job to different shops @6% of cost of steel at item A(i)
2984.40
Total labour charges 41284.20
C. Transportation & Erection charges (per M.T.) i)Transportation of sluice gates an guides to site of work @
6% of cost of steel at item A(i) 2984.40
ii)Erection charges of sluice gate and guides @20% of cost of steel at item A(i)
9948.00
Total transportation and Erection charges 12932.40
ABSTRACT OF CHARGES
A. Material 82,602.00
B. Labour 41284.20
C. Transporation and erection charges 12932.40
Prime Cost 136,818.60 Add overhead charges and contractor’s profit @20% of
prime cost less cost of steel +5% handling charge for steel 19,716.20
Total 156,534.80
Say 156,534.80
Rate of sluice gate per T 156,535.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 344 P-1335
17. COST ESTIMATES
17.1 GENERAL
The Bharmour-Stage-I HEP (24 MW)- Upstream Project and Bharmour Stage-II HEP (21 MW)
shall operate in tandem, therefore, the total estimated cost for both the projects have been
calculated separately and has been combined for financial analysis.
Cost estimate of Bharmour-I H.E. Project has been prepared at August 2014 price level,
calculating the quantities of different work items involved and with the applicable unit rates. The
applicable unit rates are based upon the August 2014 cost of material, cost of transportation and
labor rates as applicable in Himachal Pradesh. Details of cost estimation are given in Annexure-
17.1.
17.2 BASIS OF THE COST ESTIMATE
The cost estimate has been prepared at August 2014 price level to arrive at the capital cost of
the civil works including infrastructure facilities, Electro Mechanical Works and Hydro Mechanical
works required for BHEP-I. The estimated project cost of generating works (Pre-Operative
Works, Civil & Electro Mechanical & Transmission Line Works) works out to Rs. 208.75 Crores
(exclusive of fund management expenses, IDC, Escalation, CAT & LADA).
Similarly, the estimated project cost of generating works (Pre-Operative Works, Civil & Electro
Mechanical) works out to Rs. 196.00 Crores (exclusive of Transmission Line Works, Fund
management expenses, IDC, Escalation, CAT & LADA).
In view of the BHEP-I & BHEP-II shall operate in tandem, therefore, the total project cost for both
the projects including Transmission line and excluding Transmission line have been worked out
as Rs. 421.80 Crores and Rs. 393.64 Crores respectively and the details are given in the beow
table & detailed calculations are attached as Annexure-17:
Description Project Cost With Transmission
Line (in Rs. Crores)
Project Cost WithoutTransmission
Line (in Rs. Crores)
Civil Works 208.05 208.05
Electro-Mechanical works 87.53 87.53
Transmission line 23.90 -------
Pre-operative works 27.54 27.54
IDC, Financial Charges & Escalation
58.32 55.16
LADA & CAT 16.46 15.36
Total completion cost of Combined Projects
421.80 393.64
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 345 P-1335
The estimates are generally based on the third revised edition of the “Guidelines for formulation
of Detailed Project Report for Hydroelectric schemes- April 2012” by Central Electricity Authority.
17.3 DESCRIPTION OF ITEM
The cost estimate of Bharmour-I HEP has been worked out as per CEA guidelines.
17.3.1 Civil works
Under this heading, provision has been made for Civil works of various components of the
Project as detailed here under:
Direct Charges
I- works
A-Preliminary
Under this heading provision has been made for surveys and investigations conducted or those
which are required to be conducted to arrive at the optimum designs of project components.
B-Land
This covers the provision for acquisition of land for construction of the project colonies, offices,
roads and stores and compensation for houses and standing crops. Compensation for forest
trees in the project area has also been included.
C-Civil Works and J-Power Plant Civil Works
These cover the cost of Civil engineering structures comprising river diversion work, Intake
structure, feeder channel, de-sanding arrangements, surge tank and power house, tailrace
channel, switchyard and their associated works. Analysis of rates for principal items of work are
included under Rate analysis.
K-Buildings
Buildings, both residential and non-residential have been grouped separately under temporary
and permanent construction. Included under the permanent category are all those buildings,
which will be subsequently utilized for the running and maintenance of project utilities. The cost
has been worked out on the basis plinth area rate prevalent in the project area.
M-Plantation
A provision of Rs. 16 lakhs has been kept for plantation and maintenance of plants along project
roads and around water conductor system.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 346 P-1335
O-Miscellaneous
A provision of Rs. 292.50 lakhs has been made for meeting Capital and Running &
Maintenance cost of various items such as electrification, water supply, sewage disposal,
wireless communication etc.
P-Maintenance
A total provision of Rs.119 lakhs has been kept under this heading. As per applicable norms,
this has been worked out as 1.0% of total of C-Works, J- Power Plant, -Civil Works, K-
Buildings, M- Plantation, O – Miscellaneous, R – Communication, X - Environment, Ecology &
Forestation.
Q-Special T & P
Provision for special tools and plants is based upon the detailed requirement of machinery
worked out for machinery items taken into account the Capital cost of the equipment and its
percentage utilization.
R-Communications
Provisions under this head cover the cost of roads. The road widths have been planned to
cater to the anticipated traffic including movement of heavy trailers.
S-Power Plant & Electro – Mechanical System
Provisions under this head cover Electro mechanical equipment for power plant, and
associated substation works.
a) Electrical / Mechanical Works
Total cost of electrical works at August 2014 price level works out to Rs. 44.47 Crores. The
cost of main electrical equipment such as turbines and generators are based on the budgetary
quotations received from reputed manufactures in India and abroad. The cost provision for
other electrical and mechanical works such as EOT cranes, transformers batteries, control and
relay panels etc. have been kept as per prevalent market prices in India. Provision of excise
duty @10.30% and cess @ 2% has been taken into account. The freight and insurance
charges @ 4% and erection and commissioning charges @ 8% have been considered keeping
in view the experience on similar projects.
The establishment, engineering and consultancy charges have been kept separately.
Establishment charges have been kept @ 2% of the cost of the equipment and lump sum
provisions has been kept for the consultancy charges.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 347 P-1335
b) Transmission Line
Total Cost of the works pertaining to transmission line works out to Rs. 12.75 Crores.
The evacuation of power from Bharmour I HEP shall be through proposed composite 132 kV
Ring Main Scheme and proposed 132/220 kV Bharmour Pooling Substation to be constructed
by the developer which shall be connected to 220 kV Chamera III Substation through 220 kV
S/C Transmission Line to be constructed by the developer.
X-Environments, Ecology & Forestation
A provision of Rs. 140 lakhs has been made under this head for maintaining & improving the
environmental status of the project area and for forestation of the affected area.
Y-Loses on Stock
A provision of Rs. 29 lakhs has been made under this sub-head. As per applicable norms, this
has been worked out @ 0.25 % of I-works less A-Preliminary, B-Land and Q-Special T & P.
II - Establishment
An Establishment cost @ 8% of I-works, B-Land & X-Environmental and Ecology works has
been included under this heading.
III – T & P
Lump sum cost of 139.59 lakhs has been made under this heading.
IV – Suspense
No cost on suspense account has been considered.
V-Receipts and Recoveries
This provision covers estimated recoveries by way of resale or transfer of special T & P and
temporary and permanent buildings. An amount of Rs. 46 lakhs has been worked out as total
credit for receipts and recoveries.
Indirect Charges
These charges cover the cost towards fees for audit and accounts which has been taken as
1% of I-Works as per norms. In addition an amount of Rs 7.20 Lakhs has been provided
towards capitalization of abatement of land revenue @ 5% of the cost of the cultivable land.
Total provision of Rs. 146.79 lakhs has been kept for indirect charges.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 348 P-1335
Annexure-17.1
Bharmour-I & Bharmour-II HEP's Works (24 MW + 21 MW)
Summary of Project Cost (August 2014 Price Level)
(Without Transmission)
S.
No.
Item Amount
(Rs. In
Crores)
A. Generating Works
1 Cost of pre-operative works 27.54
2 Cost of Civil Works 208.05
3 Cost of Electrical works 87.53
B. Transmission Works
Cost of 132kV Double Circuit Line from Bharmour-I to Bharmour-II including cost sharing portion of the pooling station
0.00
Sub Total - I (Generation + Transmission) 323.12
Escalation During Construction (Annexure-18.1, Chapter, 18) 16.49
Interest During Construction (Annexure-18.1, Chapter, 18) 35.91
Fund - Management Expenses (Annexure-18.1, Chapter, 18) 2.76
D. TOTAL COST 378.28
E. CAT @ 2.5% of Total Cost 9.46
F. LADA @ 1.5 % of Total Project Cost 5.90
Total Project Cost 393.64
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 349 P-1335
Bharmour-I & Bharmour-II HEP's Works (24 MW + 21 MW)
Summary of Project Cost (August 2014 Price Level)
(With Transmision)
S.
No.
Item Amount
(Rs. In
Crores)
A. Generating Works
1 Cost of pre-operative works 27.54
2 Cost of Civil Works 208.05
3 Cost of Electrical works 87.53
B. Transmission Works
Cost of 132kV Double Circuit Line from Bharmour-I to Bharmour-II including cost sharing portion of the pooling station
23.90
Sub Total - I (Generation + Transmission) 347.02
Escalation During Construction (Annexure-18.1, Chapter, 18) 17.24
Interest During Construction (Annexure-18.1, Chapter, 18) 38.12
Fund - Management Expenses (Annexure-18.1, Chapter, 18) 2.95
D. TOTAL COST 405.34
E. CAT @ 2.5% of Total Cost 10.13
F. LADA @ 1.5 % of Total Project Cost 6.33
Total Project Cost 421.80
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 350 P-1335
Bharmour-I HEP Works (3x8 MW)
Summary of Project Cost (August 2014 Price Level)
S. No. Item Amount
(Rs. In Crores)
A. Generating Works Including Transmission Line
Excluding Transmission Line
1 Cost of pre-operative works 17.42 17.42
2 Cost of Civil Works 134.11 134.11
3 Cost of Electrical works 44.47 44.47
B. Transmission Works
Cost for Bharmour I HEP Power Evacuation on prorata installed capacity (MW)
12.75 0.00
Total Basic Cost 208.75 196.00
Bharmour-II HEP Works (3x7 MW)
Summary of Project Cost (August 2014 Price Level)
S. No. Item Amount
(Rs. In Crores)
A. Generating Works Including Transmission Line
Excluding Transmission Line
1 Cost of pre-operative works 10.12 10.12
2 Cost of Civil Works 73.94 73.94
3 Cost of Electrical works 43.06 43.06
B. Transmission Works
Cost for Bharmour I HEP Power Evacuation on prorata installed capacity (MW)
11.15 0.00
Total Basic Cost 138.28 127.13
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 351 P-1335
Bharmour-I HEP Works (3x8 MW)
Abstract of Cost Estimatesfor Civil Works (August 2014 Price Level)
DIRECT CHARGES
I - WORKS
Amount (Rs. In Lacs)
1 A. Preliminary 96.50 2 B-Land 435.00 3 C - Works
River diversion Works 45.00
Diversion Barrage 3166.00
Desilting arrangement 1426.00
Intake 914.00
Taxes 329.95
Sub Total C - Works 5,880.95
4 J - Works
Head race tunnel 2031.00
Surge Shaft 672.00
Pressure shaft 576.00
Power House Complex 1212.00
Switchyard 216.00
Taxes 279.78
Sub Total J - Works 4,986.78
5 K - Buildings 117.60 6 M - Plantation 16.00 7 O - Miscellaneous 292.50 8 P - Maintenance 119.00 9 Q - Special T & P 99.00 10 R - Communication 404.71 11 X - Environment, Ecology & Afforestation 140.00 12 Y - Losses on Stock @0.25%(Works -A-B-M-O-P-Q-X) 29.00 13 HM works 1,342.42 TOTAL OF I - WORKS
13,959.46
II Establishment @ 8% of I - Works - B-Land - X - Environment & Ecology
1,070.76
III T & P @ 1% of I - Works 139.59
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 352 P-1335
IV Suspense
IV Receipts & Recoveries (-) 46.00
TOTAL OF DIRECT CHARGES 15,123.81
INDIRECT CHARGES
(a) Audit & Accounts @ 1% of I - Works 139.59 (b) Capitalisation of abatement of land revenue @5% of the
culturable land
7.20
TOTAL OF INDIRECT CHARGES 146.79
TOTAL OF DIRECT AND INDIRECT CHARGES
15,153.01
Pre Operative ( (I) + (II) + (III) + Indirect charges (a) ) 1,741.85
Say (Amount in Crores) 17.42
CIVIL WORKS COST 13,411.15
Say (Amount in Crores) 134.11
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 353 P-1335
A. PRELIMINARY
Sl.
No.
DESCRIPTION QTY. AMOUNT
(Rs. lakhs)
1 Expenditure on investigations L.S. 24
2 Pre - Construction and Construction stage investigations
- Topographical Survey L.S. 5
- Hydrological & meteorological data collection for 5 years L.S. 8
- Geological and geophysical explorations Geo-technical testing and data collection, seismological observations and laboratory tests
L.S. 6
- Construction material testing and Establishing soil and rock testing laboratory
L.S. 5
- Hydraulic model studies and testing for Dams, spillways and desilting tank
L.S. 15
- Environment and ecological Studies and Testing L.S. 2
3 Training of Engineers and Technicians L.S. 2
4 Development Expenses
i) Consultants (Technical, EIA & Legal) L.S. 0
ii) Project advisory Fees ( U$ 5.0 Million) L.S. 0
5 Construction of access paths, retaining structure and temporary store at site.
L.S. 2.5
6 Inspection vehicle & Special Tools and Plants for investigation
L.S. 5
7 Survey, drawings & mathematical and camp office equipment
L.S. 2.5
8 Publication of brochures, Project reports comprising design reports,estimates, bullettins etc.
L.S. 2.5
9 Stationery & office equipment like fax, photostat machine, typewriter, computer etc.
L.S. 5
10 Project Development team / office expenses L.S. 12
TOTAL 96.50
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 354 P-1335
B. LAND Rate of Govt./Forest Land per Hactare (Lacs) 24 Rate of Private Land per Ha (Lacs) 30
Sl.
No.
DESCRIPTION QTY. UNIT RATE
(Rs.in
Lacs)
AMOUNT
( Rs. lacs )
1 Acquisition of land
Barrage/Weir Govt./Forest land 1.500 Ha 24.000 36.00 Pvt. land 0.000 Ha 30.000 0.00 Colonies/Offices Govt./Forest land 0.000 Ha 24.000 0.00 Pvt. land 0.500 Ha 30.000 15.00 Road
Project roads & other roads to colony, Adits, Powerhouse, tailrace outlet, surgeshaft road, batching and mixing plants, dam site, diversion work, quarry site & dumping yards.
Govt./Forest land 1.800 Ha 24.000 43.20
Pvt. land 1.800 Ha 30.000 54.00 Plant areas
Govt./Forest land 1.000 Ha 24.000 24.00
Pvt. land 0.000 Ha 30.000 0.00 Storage reservoir inclusive of submergence
area
Govt./Forest land 1.000 Ha 24.000 24.00 Pvt. land 0.000 Ha 30.000 0.00 Head Race Tunnel & Adit
Govt./Forest land 1.500 Ha 24.000 36.00
Pvt. land 0.000 Ha 30.000 0.00 Powerhouse & Tailpool
Govt./Forest land 0.500 Ha 24.000 12.00
Pvt. land 0.000 Ha 30.000 0.00 Switchyard
Govt./Forest land 0.500 Ha 24.000 12.00
Pvt. land 0.000 Ha 30.000 0.00 Dumping area
Govt./Forest land 0.000 Ha 24.000 0.00
Pvt. land 2.500 Ha 30.000 75.00 Explosive Magazine Site
Govt./Forest land 0.050 Ha 24.000 1.20
Pvt. land 0.000 Ha 30.000 0.00
Sub - Total of Govt Land 7.850 188.40
Sub - Total of Pvt Land 4.800 144.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 355 P-1335
Total 12.650 Ha 332.40
2 Compensation for houses L.S. 0.003 Compensation for crops L.S. 10.004 Solatium charges on compulsory aquisition
@30% of cost of private land 43.20
5 Legal charges @ 1% on items 1 to 3 3.42
6 Interest charges @12% on items 1 to 3 for 2 years on 25% of total compensation
20.54
7 Establishment charges on items 1 to 3 @6.25% 21.40
8 Labour & Materials for land demarcation @1% of item 1 only
3.32
TOTAL 434.29 Say Say 435.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 356 P-1335
C. WORKS ABSTRACT OF COST
Sl.No. DESCRIPTION REVISED AMOUNT
(Rs. in lakhs)
1 River Diversion 45.00 2 Barrage 3,116.00
3 Desilting Arrangement 1,426.00
4 Intake & Feeder channel 914.00
Total without Tax 5,551.00 Construction workers cess tax @ 1% 55.51 Service Tax @ 4.944% 274.44 Total C works including Taxes 5,880.95
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 357 P-1335
River Diversion works
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
1 Upstream and Downstream Coffer
Dam
1.1 River bed clearance including of boulders and bushes, etc. for construction of U/s and D/s Coffer Dam
L.S. 1.00
1.2 Excavation in river bed 100.00 Cum 196.00 0.20
1.3 Boulders and earth filling in U/s and D/s coffer dams including compaction.
12,000.00 Cum 258.00 30.96
1.4 Impervious material 1,500.00 Cum 350.00 5.25
1.5 Stone Pitching 500.00 Cum 640.00 3.20
d) Dewatering @5% of Cost of works except L.S.
2.03
Total 42.64
Add contingencies & work charge establishment @5% (except L.S. items)
2.03
TOTAL 44.67
Say 45.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 358 P-1335
BARRAGE
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
1 Site clearance including of boulders and bushes
L.S. 2.00
2 Surface Excavation of overburden
45,250.00 Cum 196.00 88.69
3 Surface Excavation in rock 19,400.00 Cum 417.00 80.90
4 Concreting
M-10 2,070.00 Cum 4,556.00 94.31
M-25 28,900.00 Cum 5,487.00 1,585.74
High performance concrete 803.00 Cum 7,511.00 60.31
5 Tor steel reinforcement 1,490.00 T 63,029.00 945.44
6 Stone filled wire crates 2,640.00 Cum 1,040.00 27.46
7 Back fill 17,975.00 Cum 258.00 46.37
Miscellaneous works: Hand rails caged ladders
2.00 T 82,593.00 1.65
Sub - Total 2,926.57
Instrumentation for barrage @ 1% of Cost of works except L.S.
29.27
Dewatering @2% of Cost of works except L.S.
58.53
3,014.37 Add contingencies & work
charge establishment @5% (except L.S. items)
150.72
TOTAL 3,165.08 Say 3,166.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 359 P-1335
DESILTING ARRANGEMENT
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in lakhs)
1 Site clearance
LS 2.00
2 Surface excavation in overburden
16,426 Cum 196.00
32.20
3 Surface excavation in rock
7,040 Cum 417.00
29.36
4 Compacted back fill
3,741 Cum 258.00
9.65
5 Cement Concrete
a) M-10
3,504 Cum 4,556.00
159.66
b) M-25
11,657 Cum 5,487.00
639.63
6 Tor steel reinforcement
699 T 63,029.00
440.84
Miscellaneous works:handrail caged ladders LS 5.00
Sub - Total 1,318.33
Instrumentation for desilting basin @1% of Cost of works except L.S.
13.18
Dewatering @2% of Cost of works except L.S.
26.37
Sub total 1,357.88
Add contingencies & work charge establishment @5% (except L.S. items)
67.89
TOTAL 1,425.78
Say
1,426.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 360 P-1335
INTAKE & FEEDER CHANNEL
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
1 Site clearance
LS 1.00
2 Surface excavation
a) in over burden
5,115.00 Cum 196.00 10.03
b) In rock
5,115.00 Cum 417.00 21.33
3 Filter
100.00 Cum 1,372.00 1.37
4 Waterstop
1,000.00 Rm 500.00 5.00
5 Rock protection
500.00 Cum 640.00 3.20
6 Compacted backfill
9,162.00 Cum 258.00 23.64
7 Concreting
M - 10
327.65 Cum 4,556.00 14.93
M - 25
8,795.93 Cum 5,487.00 482.63
8 Tor steel reinforcement
440.00 T 63,029.00 277.33
Miscellaneous works: Hand rails caged ladders
LS T 5.00 5.00
Sub total I 845.45
Instrumentation for Intake & feeder channel @1% of Cost of works except L.S.
8.45
Dewatering @2% of Cost of works except L.S.
16.91
Sub -Total II 870.82
Add contingencies and work charge establishment @ 5%( except L.S items)
43.54
TOTAL 914.36
Say
914.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 361 P-1335
J. POWER PLANT CIVIL WORKS
ABSTRACT OF COST
Sl.No. DESCRIPTION AMOUNT
(Rs. in lakhs)
1 Head race tunnel 2,031.00
2 Surge Shaft 672.00
3 Pressure shaft 576.00
4 Power house complex 1,212.00
6 Switchyard 216.00
Total without Tax
4,707.00
Construction workers cess tax @ 1% 47.07 Service Tax @ 4.944%
232.71
Total J works including Taxes 4,986.78
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 362 P-1335
HEAD RACE TUNNEL Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
1 a) Undergound Tunnel excavation 41,600.00 Cum 2,450.00
1,019.20
b) Overbreak 4160 Cum 612.50
25.48
2 a) Concrete - M-20 In tunnel lining & Adit Plug
7,061.00 Cum 6,888.00
486.36
b) Concrete M-10 for backfilling Overbreak 700.00 Cum 4,498.00
31.49
3 Shotcreting: a) 100 mm (with wiremesh) 2650.00 Sqm 1,306.00
34.61
b) 50 mm 25,900.00 Sqm 604.00
156.44
4 Precast concrete sleepers 195.00 Cum 12,467.00
24.31
5 Reinforcement steel 5.00 T 63,029.00
3.15
6 Structural Steel 60.00 T 82,593.00
49.56
7 Rock Bolting 25mm dia 7,100.00 Rm 660.00
46.86
8 Contact grouting 1,723.00 Bags 1,112.00
19.16
Sub total 1,896.61
9 Instrumentation for HRT @ 1% of Cost of works except L.S.
18.97
10 Dewatering @1% of Cost of works except L.S.
18.97
Sub total 1,934.54
Add contingencies & work charge establishment @5% ( except L.S items )
96.73
Total 2,031.27
Say
2,031.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 363 P-1335
SURGE SHAFT
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
1 Open excavation 400.00 cum 196.00
0.78
2 Underground excavation
a) Excavation 7,000.00 Cum 2,750.00
192.50
b) Overbreak 700 Cum 687.50
4.81
3 a) Concreting M-10 200 Cum 4,498.00
9.00
b) Concreting M-25 2350.00 Cum 6,888.00
161.87
4 Shotcreting 100 mm with wire mesh 350.00 Sq m 1,306.00
4.57
5 Shotcreting 50 mm with wire mesh 1,800.00 Sq m 604.00
10.87
6 Rock bolting 25 dia.4 m long @2 m c/c
1,212.00 M 900.00
10.91
7 Rock bolting 25 dia. 2.5 m long @ 1.5 m c/c
486.00 M 660.00
3.21
8 Consolidation grouting 0.00
a) Drilling 64.29 M 277.00
0.18
b) Grouting 25.00 Bags 912.00
0.23
9 Contact grouting 40.00 Bags 1,112.00
0.44
10 Reinforcement 352.50 T 63,029.00
222.18
Sub - Total 621.55
11 Instrumentation for surge shaft @1% of Cost of works except L.S.
6.22
12 Dewatering @2% of Cost of works except L.S.
12.43
Sub total 640.19
Add contingencies & work charge establishment @ 5% (except L.S items )
32.01
TOTAL 672.20 Say 672.00
*raise climber not used for excavation
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 364 P-1335
PRESSURE SHAFT Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
1 Underground excavation
a) In horz. portion 1,484.00 Cum 2,450.00
36.36
b) Overbreak 148.4 Cum 612.50
0.91
c) in Vertical portion 516.00 Cum 3,250.00
16.77
d) Overbreak 51.6 Cum 812.50
0.42
e) Inlet Adit to pressure shaft 6,800.00 Cum 2,450.00
166.60
2 a) Concreting M-15 1232.71 Cum 6,124.00
75.49
b) Concreting M-15 for filling overbreak 96.93 Cum 6,124.00
5.94
3 Shotcreting 100 mm with wire mesh 860 Sq m 1,306.00
11.23
4 Rock bolting 25 dia. 800.00 M 660.00
5.28
5 Consolidation grouting
a) Drilling 144.23 M 277.00
0.40
b) Grouting 56.00 Bags 912.00
0.51
6 Contact grouting 89.00 Bags 1,112.00
0.99
7 Reinforcement 25.00 T 63,029.00
15.76
8 Steel liner
E250 Fe 410 180 T 104,984.00 188.97
9 Steel supports for steel liners L.S 15.00
Sub - Total 540.62
10 Instrumentation for pressure shaft @0.5% of Cost of works except L.S.
2.70
11 Dewatering @1% of Cost of works except L.S.
5.41
Sub total 548.73
Add contingencies & work charge establishment @ 5% (except L.S items )
27.44
TOTAL 576.17 Say 576.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 365 P-1335
POWER HOUSE COMPLEX
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in lakhs)
1 Common Excavation 37100.00 m3
196.00 72.72
2 Excavation in Rock 16000.00 m3 417.00
66.72
3 Concrete M-10 130.00 m3 4,556.00
5.92
4 Concrete M-20 8964.16 m3 6,429.00
576.31
5 Concrete M-25 100.00 m3 7,706.00
7.71
6 Steel Superstructure 30 MT 95,135.00
28.54
7 Steel Reinforcement 540.00 MT 64,000.00
345.60
8 Boulder Protection 500 m3 640.00
3.20
9 Random backfill around Powerhouse 3900.00 m3 258.00
10.06
10 Gabion wall with wire crate 2000 m3 1,040.00
20.80
Sub-Total (1-10) 1,137.57
11 Misc. and architectural works 5% 56.88
Sub total (1-11) 1,194.45
Instrumentation for powerhouse @.5%
of Sub-Total (1-10) 0.5%
5.69
Dewatering for powerhouse @.5% of Sub-Total (1-10)
0.5% 5.69
Contingencies for powerhouse @.5% of
Sub-Total (1-10) 0.5%
5.69
TOTAL
1,211.52 Say
1,212.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 366 P-1335
SWITCHYARD
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
1 Open excavation in overburden 67378.5 Cum 196.00
132.06
2 Open Excavation in Rock 7486.5 Cum 417.00
31.22
3 Concrete M-20 in toe walls 100 Cum 6,429.00
6.43
4 Grouted Anchor bolts 20 mm dia. 100 M 660.00
0.66
5 Concrete M-25 in foundations, cable trenches etc.
250 Cum 7,706.00
19.27
6 Reinforcement Steel 17.5 MT 63,029.00
11.03
7 Fencing L.S 5.00
Sub total 205.66
Add for contingencies & work charge establishment @ 5% ( excluding L.S. items )
10.28
TOTAL 215.95
Say
216.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 367 P-1335
K. BUILDINGS ABSTRACT OF COST
Sl.No. DESCRIPTION AMOUNT
(Rs. in lakhs)
1 Residential buildings
Permanent 59.00
Temporary 9.00
2 Non-residential buildings 43.00
-------------------- Total 111.00
Total without Tax 111.00
Construction workers cess tax @ 1% 1.11 Service Tax @ 4.944% 5.49 Total K works including Taxes 117.60
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 368 P-1335
NON-RESIDENTIAL BUILDINGS
Sl.No. DESCRIPTION PLINTH
AREA
(Sqm)
RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
NON RESIDENTIAL BUILDINGS
A. PERMANENT
Colonies
Building cost 165 15000 24.75
Water supply & Sanitary fittings, Electrical Installations & Development charges at site @ 14.5%
3.59
Retaining walls @8% 1.98
30.32
B. TEMPORARY
Building Cost 90 12000 10.80
Water supply & Sanitary fittings, Electrical Installations & Development charges at site @ 12.5%
1.35
Retaining walls @8% 0.86
13.01
TOTAL (A+B) 43.33
Say 43.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 369 P-1335
RESIDENTIAL BUILDINGS
Sl.No. DESCRIPTION PLINTH
AREA
(Sqm)
RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
A. PERMANENT
Colonies
Building cost 300 15000 45.00
Water supply & Sanitary fittings @ 10% 4.50
Electrical installations @7% 3.15
Development charges of site @6% 2.70
Retaining walls charges @8% 3.60 Total 58.95
Say 59.00
B. TEMPORARY
At work sites 60 12000 7.20
Water supply, sanitary @8% 0.58
Electrical installations @5% 0.36
Development charges of site @6% 0.43
Retaining walls charges @8% 0.58
Total 8.57
Say 9.00
68.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 370 P-1335
M PLANTATION
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
1 Cost of planting trees along project roads, barrage/weir area, forebay reservoir banks and in the residential colonies and office area
10000 Nos 10.00 1.00
2 Cost of digging pits 10000 Nos 40.00 4.00
3 Cost of protection by barbed wire 10000 Rm 75.00 7.50
4 Beldar -2 no's for protection and plantation for 3 years @ Rs. 180 per day
2190 day 180.00 3.94
Total 16.44
Say 16.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 371 P-1335
O. MISCELLANEOUS
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in lakhs)
1 Capital cost of
Hospital (building and equipment) -Already considered in environmental cost
L.S. 0.00
Electrification L.S. 10.00
Water supply including purification & distribution L.S. 7.50
Sewage disposal & storm water drainage works
L.S. 7.50
Fire fighting L.S. 3.75
Telephone facilities L.S. 3.75
Post Office L.S. 1.50
Fountain L.S. 0.75
Construction Power L.S. 18.75
Construction of Creches L.S. 3.00
P.O.L. Pumps L.S. 3.75
Recreation Facilities L.S. 1.50
Wireless Communication L.S. 7.50
2 Maintenance & Service
Medical Assisstance for 4 years (taken separately in Environmental Cost)
3 0 0.00
Electrification @Rs.1 lac per year for 3 years. 3 1 3.00
Water supply including purification & distribution. Works @Rs.1 lac per year for 3 years.
3 1 3.00
Sewage disposal & storm water drainage works @Rs. 1 lac per year for 3 years.
3 1 3.00
Recreation @ Rs. 1 lac per year for 3 years. 3 1 3.00
Post office, telephone and telegraph office @Rs. 1 lac/year for 3 years.
3 1 3.00
Wireless communication system @Rs. 0.5 lacs per year for 3 years.
3 0.5 1.50
Security arrangements @Rs.1 5 lac/year for 3 years.
3 1.5 4.50
Fire fighting equipments @ Rs. 0.5 lac/year for 3 years.
3 0.5 1.50
Running and Maintenance of inspection vehicles @ Rs 5 lac/year for 3 years.
3 5 15.00
Running and Maintenance of transport for labour & staff @ Rs. 3 lac/year for 3 years.
3 3 9.00
Running & Maintenance of transit camps/ rest sheds/guest houses/rest houses/ inspection bungalows @Rs.9 lacs per year for 3 years.
3 9 27.00
Running and Maintenance of School @ Rs. 5 lac/year for 3 years.
3 5 15.00
Running and Maintenance of creches @ Rs. 1.5 lac/year for 3 years.
3 1.5 4.50
Other items
Visits of dignatories L.S. 3.00
Technical records, Photographic records etc L.S. 3.00
Inaugural and dedication ceremonies L.S. 3.00
Insurance to workmen L.S. 15.00
Boundary pillars and stones, distance marks and bench marks.
L.S. 3.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 372 P-1335
Power supply including diesel generating sets as standby
L.S. 50.00
Models and exhibits L.S. 3.00
Publicity information L.S. 5.00
Subsidy for schools L.S. 3.00
Canteen facilities L.S. 1.50
Co-operative stores L.S. 3.00
Library facilities L.S. 1.50
Time keeping cabins L.S. 2.25
Seismological Studies L.S. 1.50
Providing flood warning system L.S. 1.50
Retrenchment compensation L.S. 15.00
Police station L.S. 3.00
Community centre L.S. 10.00
Photographic equipments L.S. 1.50
Completion Report L.S. 1.50
TOTAL 292.50
P MAINTENANCE
Sl.No. DESCRIPTION QTY UNIT AMOUNT
(Rs. in
lakhs)
1% of following works
C-Works 5,880.95
J- Power Plant -Civil Works 4,986.78
K- Buildings 117.60
M- Plantation 16.00
O - Miscellaneous 292.50
R - Communication 404.71
X - Environment, Ecology & Afforestation 140.00
TOTAL 11,838.54 1% of Total 118.39
Say 119.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 373 P-1335
Q SPECIAL TOOLS AND PLANTS
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs. In lakhs)
%
Utilisation
AMOUNT
(Rs.in lakhs)
1 D.G. Sets 100 kw 1 Nos. 4 0.37 1.47 2 D.G. Set 200 KW 1 Nos. 8 0.37 2.93 3 Trucks 1 Nos. 14 0.55 7.70
4 Pick up vans 1.5 MT 1 Nos. 6.5 0.69 4.47
5 Buses, 52 seater 1 Nos. 15 0.55 8.25
6 Cars (Petrol) 1 Nos. 7 0.69 4.81
7 Jeeps(Petrol/Diesel) 1 Nos. 7 0.69 4.81
8 Ambulence Van 1 Nos. 9 0.69 6.19
9 Explosive Van 1 Nos. 7 0.375 2.63 10 C.F.Pump 10 HP 1 Nos. 0.3 0.46 0.14 11 C.F. Pump 20 HP 1 Nos. 0.4 0.46 0.18 12 Electric C.F. Pump 7.5 HP 1 Nos. 0.2 0.46 0.09 13 Wheel Dozer 180 HP 1 Nos. 25 0.37 9.17 14 Road Roller 1 Nos. 8.5 0.37 3.12 15 Jack Hammer (Rock Drill) 4 Nos. 0.5 0.37 0.73 16 Concrete Mixer 14/10 cft. 1 Nos. 2 0.37 0.73 17 Air Compressor 500 cfm(D) 1 Nos. 2 0.37 0.73 18 Mobile Crane 10 T 1 Nos. 20 0.37 7.33 19 Immersion Type Concrete Vibrator 1 Nos. 8.5 0.37 3.12 20 Water Sprinkler (7000) Litres with
Pump 1 Nos. 10 0.37 3.67
21 Dewatering Pump 5 HP 1 Nos. 0.2 0.37 0.07 22 Diesel Tanker 10 KL 1 Nos. 15 0.37 5.50 23 Petrol Tanker 8 KL 1 Nos. 13 0.37 4.77 24 Workshop Equipment LS 15.00
Cost of Personnel carriers (3,4,5,6,7,8)
36.23
Say 37.00
Cost of Q-Spl. T&P other than personnel carriers
61.38
say 62.00
TOTAL 99.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 374 P-1335
R COMMUNICATION
Sl.No. DESCRIPTION QTY UNIT RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
1 Project Roads 7 m wide (Average width). Surface dressing with two coats of bitumen over subgrade and soling,provision of retaining wall, guard rail wherever necessary including dewatering complete in all respect.
i)Road to Barrage 2.22 Km 60.00 133.20
ii)Road to Adit-2 0.81 Km 60.00 48.30
iii)Road to Surge Shaft top 0.14 Km 45.00 6.39
iv)Road to Adit-3 0.67 Km 60.00 40.26
v)Road to muck dumping yard-3 0.24 Km 60.00 14.22
vi)Road to powerhouse & Adit-4 1.00 Km 60.00 60.00
2 Bridge over Budhil stream 1.00 No. 0.00 0.00
3 Improvements to road from Kharamukh to Harsar & Bharmour Villages (easing of curves, strengthening of bridges etc.)
Job LS 50.00
4 Snow Clearance of approach roads
No. of years = 4, No. of months / year = 3
No. of hours/month = 30 x 4 = 120
Total no. of hours = 120 x 3 x 4 = 1440
Hourly Rate of Snow Cutter 1,440.00 hrs 2,015.00 29.02
Total Cost
TOTAL 381.39
Total without Tax 382.00
Construction workers cess tax @ 1% 3.82
Service Tax @ 4.944% 18.89
Total R works including Taxes 404.71
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 375 P-1335
X ENVIRONMENT, ECOLOGY AND AFFORESTATION
Sl.No. DESCRIPTION QTY UNIT AMOUNT
(Rs. in
lakhs)
A Environment Management Plan
1 Compensatory Afforestation for diversion of
forest land for the project job L.S. 11.96
2 Fuel Supply to labour force + fuel depot job L.S. 23.64
3 Health Plan job L.S. 91.64
4 Redressal of Muck Disposal Site job L.S. 0.66
5 Training and Extension job L.S. 5.18
6 Redressal of Construction areas job L.S. 2.25
B Environment monitoring Plan
Environment Division job L.S. 4.93
TOTAL 140.25 say 140.00
Y LOSSES ON STOCK
Sl.No. DESCRIPTION Amount
(in
Lakhs)
Provision made @0.25 on the cost of I-works
less A-Preliminary, B-Land ,O-miscellaneous,M-Plantation,P-Maintenance,Q-Special T&P and X environment and ecology
28.47
Losses on stock 28.47
say 29.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 376 P-1335
V RECEIPTS AND RECOVERIES
Sl.No. DESCRIPTION QTY RATE
(Rs.)
AMOUNT
(Rs. in
lakhs)
1 Q-Special T&P @20% of Total value of Q-SPECIAL T&P 99.00 0.2 19.80
2 BUILDINGS
Cost recoverable on account of resale value of
temporary buildings @10.5% of cost of buildings for Residential Buildings.
30.32 0.105 3.18
Cost recoverable on account of resale value of
temporary buildings @15% of cost of buildings for Non- Residential Buildings
13.01 0.15 1.95
Total credit for receipt and recoveries 24.94
Say 46.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 377 P-1335
ABSTRACT OF COST ESTIMATE FOR POWER EVACUATION FROM BHARMOUR I HEP (24 MW)
(Figures in Rs. Lacs)Sl.
No. Description Amount
1 132 kV D/C Harsar I - Bharmour Pooling Station Transmission Line (Ring Main Scheme)- 10.8 KM (Refer 17-Cost Estimate H-I-BPS) 1369.59
2 132/220 kV Bharmour Pooling Station (Refer 17-Cost Estimate -BPS) 2782.10
3
220 kV S/C from Bharmour Pooling substation near Budhil dam (on left bank D/s of Budhil dam) to interconnecting point with existing 220 kV line near Budhil PH - 8km (Refer 17-Cost Estimate -BPS-IP) 1166.34
4 220 kV S/C Stringing on Connecting Point- Chamera III Transmission Line -20 KM (Refer17-Cost Estimate- IP C-III) 450.75
5 220 kV Receiving End Bay at Chamera III (Refer REB - C-III) 338.46
TOTAL FOR COMPOSITE SCHEME FOR FOLLOWING HEPS 6107.24
i Harsar I HEP (32 MW)
ii Harsar II HEP (20 MW)
iii Harsar III (Chobia) HEP (18 MW)
iv Bharmour I HEP (24 MW)
v Bharmour II HEP (21 MW)
Total Installed Capacity of the above HEPs -115 MW
Cost for Bharmour I HEP Power Evacuation on prorata installed capacity (MW) 1274.55
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 378 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 379 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 380 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 381 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 382 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 383 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 384 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 385 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 386 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 387 P-1335
ANNEXURE-D
ESTIMATE OF COST FOR 132 kV D/C RING MAIN TRANSMISSION SCHEME
Sl. No. Sub-Head Qty. Amount Total (km.) per /km. (Lakhs)
1 132kV D/C Transmission Line in Ring Main Scheme for Harsar-I, Harsar-II, Harsar-III (Chobia), Bharmour-I & Bharmour-II HEPs Annexure - D1
10.8 79.41 857.61
TOTAL 857.61
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 388 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 389 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 390 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 391 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 392 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 393 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 394 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 395 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 396 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 397 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate H-I-BPS
Indo Canadian Consultancy Services Ltd. 398 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 399 P-1335
ABSTRACT OF COST ESTIMATE FOR 220 kV S/C TRANSMISSION LINE BETWEEN BHARMOUR
POOLING STATION (NEAR BUDHIL DAM) AND INTERCONNECTING POINT WITH EXISTING 220kV TRANSMISSION LINE NEAR BUDHIL POWER HOUSE
(Figures in Rs. Lacs)
Sl.
No. Description Amount
1 Preliminary Works (Annexure - A) 6.00
2 Deatiled Surveying and Stacking (Annexure - B) 5.60 3 Compensation for land, trees, crops etc. incl. Forest trees &
compensatory afforestation (Annexure-C) 144.14
4 Transmission Line (Annexure - D) 750.15
SUB - TOTAL 905.89
5 Contingencies @3% on item 1 to 4 27.18
SUB -TOTAL 933.07
6 Departmental Charges @25% 233.27
GRAND TOTAL FOR TRANSMISSION SYSTEM 1166.34
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 400 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 401 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 402 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 403 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 404 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 405 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 406 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 407 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 408 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 409 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 410 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 411 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS-IP
Indo Canadian Consultancy Services Ltd. 412 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate IP-C-III
Indo Canadian Consultancy Services Ltd. 413 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate IP-C-III
Indo Canadian Consultancy Services Ltd. 414 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate IP-C-III
Indo Canadian Consultancy Services Ltd. 415 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate IP-C-III
Indo Canadian Consultancy Services Ltd. 416 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate IP-C-III
Indo Canadian Consultancy Services Ltd. 417 P-1335
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate REB-C-III
Indo Canadian Consultancy Services Ltd. 418 P-1335
Cost Estimates of 220kV Bay EXTENSION AT CHAMERA-III
(Abstract for Cost Estimates for Electro Mechanical Works)
(Electrical Equipment for Switchyard)
S.No. Item Particular Unit Qty
Rate
(Lakhs)
Amoun
t
Excise duty @
Total
Amount Rate % Amount
1 2 3 4 5 6 7 8 6+8
1 SF6 CIRCUIT BREAKER
Circuit Breaker of 245 KV,50Hz ,3150 Amps ,40 KA/3secs, SF-6,duty 0-0.3sec-CO-3min-CO, Electrical motor operated(uni-polar operated) of 220 V dc , dual trip coil with capacitor tripping No 1 20.00 20.00 10.30% 2.06 22.06
2 CURRENT TRANSFORMERS
Current Transformer,220 KV Class, 40KA/3sec short time rating, Current Rating 600-300/(1-1-1-1-1)A & ,5 core in which core 1,2,4,5 of class-PS,Core of class PS, Core 3 of class 0.2s. No 3 5.50 16.50 10.30% 1.70 18.20
Current Transformer,220 KV Class, 40KA/3sec short time rating, Current Rating 600/(1-1)A & ,2 core in which core 1,2 of class-0.2s ,5 VA for the purpose of comercial metering No 3 5.50 16.50 10.30% 1.70 18.20
Current Transformer,220 KV Class, 40KA/3sec short time rating, Current Rating 600/1 A & ,1 core in which core 1 of class-0.2s ,5 VA for the purpose of comercial metering (optional item). No 3 5.50 16.50 10.30% 1.70 18.20
3 LIGHTNING ARRESTERS
Lightning Arrestors, 198 KV, with Porcelain housing, Metal Oxide type gapless, Discharge class 3, Nominal dischare current 10 KA No 3 1.10 3.30 10.30% 0.34 3.64
4 ISOLATORS
Isolators of 220 kV class, 800A, 40KA/3Sec short time rating, remote electrically cum manually operated double break with insulators and Marshalling box,without Earth Break Switch No 3 5.75 17.25 10.30% 1.78 19.03
Isolators of 220 kV class,800A, 40KA/3Sec short time rating, remote electrically cum manually operated double break with insulators and Marshalling box,with Earth Break Switch No 1 6.25 6.25 10.30% 0.64 6.89
5 POTIENTIAL TRANSFORMERS
Potential Transformers of 220 KV Class, Voltage Rating (220 KV/√3)/( 110V/√3)–(110V/√3),2 cores in which, Core 1,2 is of class 0.2s,10 VA for the purpose of commercial metering No
3
5.50 16.50 10.30% 1.70 18.20
Potential Transformers of 220 KV Class, Voltage Rating (220 KV/√3)/( 110V/√3),2 cores in which, Core 1 is of class 0.2s,10 VA for the purpose of commercial metering(optional item). No
3
5.50 16.50 10.30% 1.70 18.20
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate REB-C-III
Indo Canadian Consultancy Services Ltd. 419 P-1335
6
Capacitive Voltage Transformers of 220 kV Class,2 Core of Voltage Rating (220 KV/√3)/( 110V/√3)–(110V/√3) in which core 1 is of class 3P for Protection 50 VA,Core 2 of 0.2,50 VA for Metering No
3
5.50 16.50 10.30% 1.70 18.20
7 CONTROL & PROTECTION PANEL
220 Kv Feeder Control and Protection Panel Set 1 18.00 18.00 10.30% 1.85 19.85
220kV Busbar Protection Pheripheral unit Set 1 1.00 1.00 10.30% 0.10 1.10
8 245 kV Bus Post Insulator Lot 1 1.00 1.00 10.30% 0.10 1.10
9
220 kV ,800 A 0.5mH,40 kA/3 sec short time rating Wave Trap suitable for pedestal mounting and complete with main coil,lightning arrester,tuning potand bridge barriers and insulator stack No 2 3.5 7.00 10.30% 0.72 7.72
10 Control and Power Cables (different rating and sizes) copper cable L.S 1 8 8.00 10.30% 0.82 8.82
11 Cable trays and accessories for switchyard L.S 1 1 1.00 10.30% 0.10 1.10
12
Ground mat and Earthing for Switchyard L.S 1 2 2.00 10.30% 0.21 2.21
13 PLCC Equipment set 1 30 30.00 10.30% 3.09 33.09
14
Sub Total(1-13) 213.80 22.02 235.82
15 220 Kv Bus bar Material L.S 1 2.00 2.00 10.30% 0.21 2.21
16 Commercial Metering Box including 2 Nos TVMs set 1 2.00 2.00 10.30% 0.21 2.21
Commercial Metering Box including 1 No TVM (optional item) set 1 1.00 1.00 10.30% 0.10 1.10
17 Spares for item no.14 @ 3% 6.41 10.30% 0.66 7.07
18
Sub -total (15 - 17) 11.41 1.18 12.59
19
Total (14 & 18) 248.41
20 Centeral Sales Tax @ 2% on 19 4.97
21 Transportation & Insurance @ 6% on 19 14.90
22 Errection and Commissioning @ 8% on 19 excl. spares 19.87
23 Sub-total (19+20+21+22) 288.16
24 Service Tax @ 12.36% on (21 + 22) 4.30
25 Sub Total (23 + 24) 292.46
26 Contingencies @ 3% 8.77
27 Departmental charges @ 11% 33.14
28 Service tax 12.36% on dept. charges 4.10
29 Total (25+26+27+28) 338.46
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS
Indo Canadian Consultancy Services Ltd. 420 P-1335
Cost Estimates of BHARMOUR POOLING Sub Station (220/132 kV)
(Abstract for Cost Estimates for Electro Mechanical Works)
(Electrical Equipment for Switchyard)
S.No. Item Particular Unit Qty
Rate
(Lakhs) Amount
Excise duty @
Total
Amount Rate % Amount
1 2 3 4 5 6 7 8 6+8
220/132kV Single Phase Step-up Auto
Transformer and Associated Switchyard
Equipments
1
220/132kV, Single Ph, Step-up Auto Transformer -25/30 MVA ONAN/ONAF along With Neutral current transformer of 300/(1-1)A core-1,Cl:PS ,Core 2,CL:5P20, Rate:Rs 600/KVA No 6 180.00 1080.00 10.30% 111.24 1191.24 Fire Protection for Step-Up Transformer by Nitrogen Injection No 6 1.00 6.00 10.30% 0.62 6.62 Station Service Transformer for the purpose of Aux Power supply (rating 250 KVA,11/0.433 kV) ,Rate:Rs 600/KVA No 2 1.50 3.00 10.30% 0.31 3.31
2 SF6 CIRCUIT BREAKER
Circuit Breaker of 245 KV,50Hz ,3150 Amps ,40 KA/3secs, SF-6,duty 0-0.3sec-CO-3min-CO, Electrical motor operated(uni-polar operated) of 220 V dc , dual trip coil with capacitor tripping No 3 20.00 60.00 10.30% 6.18 66.18
Circuit Breaker of 132 KV,50Hz ,1250Amps ,40 KA/3secs, SF-6,duty 0-0.3sec-CO-3min-CO, Electrical motor operated(uni-polar operated) of 220 V dc , dual trip coil with capacitor tripping No 4 8.58 34.32 10.30% 3.53 37.85
3 CURRENT TRANSFORMERS
Current Transformer,220 KV Class, 40KA/3sec short time rating, Current Rating 600-300/(1-1-1-1-1)A & ,5 core in which core 1,2,4,5 of class-PS,Core of class PS, Core 3 of class 0.2s. No 9 5.50 49.50 10.30% 5.10 54.60
Current Transformer,220 KV Class, 40KA/3sec short time rating, Current Rating 600/(1-1)A & ,2 core in which core 1,2 of class-0.2s ,5 VA for the purpose of comercial metering No 3 5.50 16.50 10.30% 1.70 18.20
Current Transformer,220 KV Class, 40KA/3sec short time rating, Current Rating 600/1 A & ,1 core in which core 1 of class-0.2s ,5 VA for the purpose of comercial metering (optional item). No 3 5.50 16.50 10.30% 1.70 18.20
Current Transformer,132 KV Class, 40KA/3sec short time rating, Current Rating 850-600-450-300-150/1-1-1-1A & ,4 core in which core 1,4 of class-PS,Core 2 of class 5P20, Core 3 of class 0.2s. No 12 1.18 14.16 10.30% 1.46 15.62
4 LIGHTNING ARRESTERS
Lightning Arrestors, 198 KV, with Porcelain housing, Metal Oxide type gapless, Discharge class 3, Nominal dischare current 10 KA No 9 1.10 9.90 10.30% 1.02 10.92
Lightning Arrestors, 96 KV, with Porcelain housing, Metal Oxide type gapless, Discharge class 3, Nominal dischare current 10 KA
No 12 0.90 10.80 10.30% 1.11 11.91
5 ISOLATORS
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS
Indo Canadian Consultancy Services Ltd. 421 P-1335
Isolators of 220 kV class, 800A, 40KA/3Sec short time rating, remote electrically cum manually operated double break with insulators and Marshalling box,without Earth Break Switch No 5 5.75 28.75 10.30% 2.96 31.71
Isolators of 220 kV class,800A, 40KA/3Sec short time rating, remote electrically cum manually operated double break with insulators and Marshalling box,with Earth Break Switch No 1 6.25 6.25 10.30% 0.64 6.89
Isolators of 132kV class, 1250 A, 40KA/3Sec short time rating, remote electrically cum manually operated double break with insulators and Marshalling box,without Earth Break Switch No 5 2.97 14.85 10.30% 1.53 16.38
Isolators of 132kV class, 1250 A, 40KA/3Sec short time rating, remote electrically cum manually operated double break with insulators and Marshalling box,with Earth Break Switch No 2 2.97 5.94 10.30% 0.61 6.55
6 POTIENTIAL TRANSFORMERS
Potential Transformers of 220 KV Class,Connected to Bus, Voltage Rating (220 KV/√3)/( 110V/√3)–(110V/√3),2 cores in which, Core 1 is of class 3P for protection,50 VA, Core 2 of 0.2,50VA FOR metering
No
3
5.50 16.50 10.30% 1.70 18.20
Potential Transformers of 220 KV Class, Voltage Rating (220 KV/√3)/( 110V/√3)–(110V/√3),2 cores in which, Core 1,2 is of class 0.2s,10 VA for the purpose of commercial metering No
3
5.50 16.50 10.30% 1.70 18.20
Potential Transformers of 220 KV Class, Voltage Rating (220 KV/√3)/( 110V/√3),2 cores in which, Core 1 is of class 0.2s,10 VA for the purpose of commercial metering(optional item).
No
3
5.50 16.50 10.30% 1.70 18.20
Potential Transformers of 132 KV Class,Connected to Bus, Voltage Rating (132 KV/√3)/( 110V/√3)–(110V/√3),2 cores in which, Core 1 is of class 3P for protection,50 VA, Core 2 of 0.2,50VA FOR metering
No
3
1.14 3.42 10.30% 0.35 3.77
7
Capacitive Voltage Transformers of 220 kV Class,2 Core of Voltage Rating (220 KV/√3)/( 110V/√3)–(110V/√3) in which core 1 is of class 3P for Protection 50 VA,Core 2 of 0.2,50 VA for Metering
No
3
5.50 16.50 10.30% 1.70 18.20
8 CONTROL & PROTECTION PANEL
132/220kV Auto Transformer Control & Protection Panel Set 2 22.00 44.00 10.30% 4.53 48.53
220 Kv Feeder Control and Protection Panel Set 1 18.00 18.00 10.30% 1.85 19.85
220kV Busbar Protection Panel Set 1 18.00 18.00 10.30% 1.85 19.85
132 kV feederControl and Protection Panel Set 2 16.00 32.00 10.30% 3.30 35.30
9 245 kV Bus Post Insulator Lot 1 4.40 4.40 10.30% 0.45 4.85
132 kV Bus Post Insulator Lot 1 4.40 4.40 10.30% 0.45 4.85
10
SCADA System with two no Operator work station,1 No Engineering work station,1 No Gateway Station,1 no Laser work Station,2 No Inverters,1no Laser printer,1 no Dot matrix Printer with complete set up including Ethernet switches LIV,and all other accessories. Lot 1 40.00 40.00 10.30% 4.12 44.12
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate BPS
Indo Canadian Consultancy Services Ltd. 422 P-1335
11 220 kV ,800 A 0.5mH,40 kA/3 sec short time rating Wave Trap suitable for pedestal mounting and complete with main coil,lightning arrester,tuning potand bridge barriers and insulator stack No 2 3.5 7.00 10.30% 0.72 7.72
12 Control and Power Cables (different rating and sizes) copper cable L.S 1 75 75.00 10.30% 7.73 82.73
13 Cable trays and accessories for switchyard L.S 1 10 10.00 10.30% 1.03 11.03
14 Ground mat and Earthing for Switchyard L.S 1 15 15.00 10.30% 1.55 16.55
15 PLCC Equipment set 1 30 30.00 10.30% 3.09 33.09
16 DC Batteries
DC Batteries,Battery Charger Equipment,DC Distribution Board with DC Switchgear(Rating 220 V,250 AH) No 2 17 34.00 10.30% 3.50 37.50
DC Batteries,Battery Charger Equipment,DC Distribution Board with DC Switchgear for PLCC (Rating 48V,250 AH) No 1 1.7 1.70 10.30% 0.18 1.88
17 LTAC Switchboards for Aux Power Supply to Outdoor Switchyard Complete No 1 2.5 2.50 10.30% 0.26 2.76
18 Air Conditioning Lot 2 0.5 1.00 10.30% 0.10 1.10
19 Diesel Generating Set (rating 63 KVA) No 1 2 2.00 10.30% 0.21 2.21
20
Sub Total(1-19) 1764.89 181.78 1946.67
21 Structures,fencing and hardware etc Ton 5 0.88 4.40 10.30% 0.45 4.85
22 132 KV Bus bar Material L.S 1 12.00 12.00 10.30% 1.24 13.24
220 Kv Bus bar Material L.S 1 14.00 14.00 10.30% 1.44 15.44
23 Commercial Metering Box including 2 Nos TVMs set 1 2.00 2.00 10.30% 0.21 2.21
Commercial Metering Box including 1 No TVM (optional item) set 1 1.00 1.00 10.30% 0.10 1.10
24 Spares for item no.20 @ 3% 52.95 10.30% 5.45 58.40
25
Sub -total (21 - 24) 86.35 8.89 95.24
26
Total (20 & 25) 2041.91
27 Centeral Sales Tax @ 2% on 26 40.84
28 Transportation & Insurance @ 6% on 26 122.51
29 Errection and Commissioning @ 8% on 26 excl. spares 163.35
30 Sub-total (26+27+28+29) 2368.62
31 Service Tax @ 12.36% on (28 + 29) 35.33
32 Sub Total (30 + 31) 2403.95
33 Contingencies @ 3% 72.12
34 Departmental charges @ 11% 272.37
35 Service tax 12.36% on dept. charges 33.66
36 Total (32+33+34+35) 2782.10
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 423 P-1335
Cost estimates of Bharmour Stage-I Hydro Electric Project (3 X 8 MW)
(Abstract of Cost Estimate of Electro Mechanical Works)
S.No. Item Qty. Rate Unit
Amount
( Rs. In lakhs)
1 2 3 4 5 6
A Generating Station Equipment
1 Preliminary - Annex-S (1) 105.00
2 Generating Plant & Equipment
a) Generating turbine & accessories - Annex- S (2) 2,185.18
b) Auxiliary electrical equipment for power station -Annex-S (3) 897.51
c) Auxiliary Mechanical equipment and services for power
station- Annex-S (4) 173.82
Sub Total (2a, 2b & 2c) 3,256.51
d) Central Sales Tax @ 2% on 2 a), b), c) 65.13
e) Transportation, handling and insurance charges @ 6% of 2 a),
b), c) 195.39
f) Erection & Commissionning charges @ 8% of 2 a), b), c)
excluding spares 250.55
Total (Generating Plant & Equipment) 3,767.58
3 a) 145kV Substation Equipment - Annex-S (5) 441.14
b) Central Sales Tax @ 2% on 3 a) 8.82 c) Transportation, handling and insurance charges @ 6% of 3 a) 26.47
d) Erection & Commissionning charges @ 8% of 3 a) excluding
spares 34.47
Total (Substation equipment, receiving end bay and
auxiliary equipment & service of Switchyard)
510.90
4 Sub-Total ( Items 1 to 3)
4,383.48
5 Service Tax (as applicable) on 1,2e, 2f, 3c, 3d, (incl.
Consultancy Charges) @ 10.3% 63.02
6 Grand Total 4,446.50
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 424 P-1335
Annex-S(1)
Cost estimates of Bharmour Stage-I Hydro Electric Project (3 X 8 MW)
(Abstract of Cost Estimate of Electro Mechanical Works)
Preliminary
S.No. Item / Particulars Qty. Rate Amount
Excise duty Total
( Rs. In
lakhs)
Rate Amount
1 2 3 4 5 6 7 5 +7
1 Consultancy charges / studies including all investigation
L.S. 105.00 105.00
Total 105.00 105.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 425 P-1335
Annex- S(2)
Cost estimates of Bharmour Stage-I Hydro Electric Project (3 X 8 MW)
(Abstract of Cost Estimate of Electro Mechanical Works)
(Turbine, Generator and Accessories )
Sl.N. Item/ Particulars Unit Qty.
Unit
Rate
(Rs. In
Lakhs)
Amt.
Excise Duty
Total
(Rs. in Lakhs)
Rate(%) Amt.
1 2 3 4 5 6 7 8 6+8
1
a) Horizontal Shaft Francis Turbine Units each of 8.29 MW (with 15% COL), 428.60 rpm, 93.0 m Head complete with steel housing and nozzles with allied equipments such as suitable bearings system and lubrication system (Including first fill of oil).
Sets 3 165.80 497.40 10.30% 51.23 548.63
b) Microprocessor based Electrohydraulic Governer with Digital control, Oil Pressure Pumping Units, Pressure Vessel, piping components and their accessories
Sets 3 30.00 90.00 10.30% 9.27 99.27
c) Horizontal Shaft Synchronous Generator of 8 MW rating 428.60 rpm, 0.9 pf, 50 Hz, 11 kV generating voltage and with inherent continuous overloading of 15% complete with air cooler, Brushless Excitation system with digital AVR with auxilliary excitation equipment
Sets 3 216.00 648.00 10.30% 66.74 714.74
d) Microprocessor based programmable logic controllers for units and plant (Auto Sequence control and data logging system for power house) with Auto Synchronizer
Set 1 120.00 120.00 10.30% 12.36 132.36
e) Cooling water system complete with pumps, strainers, piping, fitting with all electrical and mechanical accessories
Lot 1 60.00 60.00 10.30% 6.18 66.18
f) OPU with N2 Accumulator / Compressed Air System (if required) complete with all electrical and mechanical accessories including air pressure vessels for governor oil system and for Brakes
Set 3 12.00 36.00 10.30% 3.71 39.71
g) Drainage & Dewatering Lot 1 40.00 40.00 10.30% 4.12 44.12
2 Spare on item (1) at 5 % 72.57 10.30% 7.47 80.04
3 Total of item (1 & 2)
1,563.97 161.09 1,725.06
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 426 P-1335
4 A) 11 KV, XLPE cable for Generator & 11 kV Switchboard connection of required length along with three (3) sets of surge protection & Neutral Earthing System.
LS 1 60.00 60.00 10.30% 6.18 66.18
B) Control & Protection Relay Panel for Generator set 3 25.00 75.00 10.30% 7.73 82.73
5 MIV Butterfly Valve (Φ =1500 mm)
Nos 3 90.00 270.00 10.30% 27.81 297.81
6 Spares @ 3% of item 4 to 5 12.15 10.30% 1.25 13.40
7 Sub Total (Item 4 to 6)
417.15 42.97 460.12
Grand Total of item (3 & 7)) 1,981.12 204.06 2,185.18
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 427 P-1335
Annex- S(3)
Cost estimates of Bharmour Stage-I Hydro Electric Project (3 X 8 MW)
(Abstract of Cost Estimate of Electro Mechanical Works)
(Auxiliary Electrical Equipment for Power Station )
Sl.N. Item/ Particulars Unit Qty.
Unit
rate
Amt.
Excise Duty
Total
(Rs. in Lakhs)
Rate(%) Amt.
1 2 3 4 5 6 7 8 6+8
1 Step up Single phase transformer including oil for first filling, transformer cooling equipment.Rating 11/132 KV, 11 MVA
No 4 82.50 330.00 10.30% 33.99 363.99
2 Station Service Transformer (Rating 500 kVA, 11/.433 KV Dry type) No 2 7.50 15.00 10.30% 1.55 16.55
3 11 KV Distribution Board for auxiliary power supply (consists of 6 feeders/VCBs) L.S 1 64.00 64.00 10.30% 6.59 70.59
4 LT AC Switchboards for aux. Power supply to power house and outdoor switchyard complete. LS 1 60.00 60.00 10.30% 6.18 66.18
5 DC Batteries, Battery charging equipment, D.C. Distribution Board with D.C. switchgear (Rating 220 V, 600 AH)
No 2 42.00 84.00 10.30% 8.65 92.65
6 11kV, cable (between 11 kV Switchboard & bank of Step-up transformers)
Lot 1 20.00 20.00 10.30% 2.06 22.06
7 Communication System(Public Address System,EPABX etc.) L.S 1 2.00 2.00 10.30% 0.21 2.21
8 Diesel generating set (Rating 200 KVA) for Power House No 1 30.00 30.00 10.30% 3.09 33.09
9 Control & Power cables (Different Rating & sizes) copper cable L.S 1 75.00 75.00 10.30% 7.73 82.73
10 Cable racks and accessories (Tons) for P.H & Switchyard L.S 1 10.00 10.00 10.30% 1.03 11.03
11 Ground mat and earthing for P.H & Switchyard area L.S 1 30.00 30.00 10.30% 3.09 33.09
12 Illumination of Dam, Power House,Switchyard etc. L.S 1 30.00 30.00 10.30% 3.09 33.09
13 Electric Test Laboratory & Oil filtration plant L.S 1 30.00 30.00 10.30% 3.09 33.09
14 16 kVA UPS System with Batteries etc & 415V, AC Distribution Board Lot 1 10.00 10.00 10.30% 1.03 11.03
15 Sub. Total (items 1 to 14)
790.00 81.37 871.37
16 Spares for items 15 @ 3% 23.70 10.30% 2.44 26.14
Grand Total (15 & 16)
897.51
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 428 P-1335
Annex- S(4)
Cost estimates of Bharmour Stage-I Hydro Electric Project (3 X 8 MW)
(Abstract of Cost Estimate of Electro Mechanical Works)
(Auxiliary Mechanical Equipment and Services for Power Station )
Sl.No. Item/ Particulars Unit Qty. Rate Amt.
Excise Duty Total
(Rs. in
Lakhs)
Rate(%) Amt.
1 2 3 4 5 6 7 8 6+8
1 Electrical Overhead Travelling crane (Capacity 80/20 T)
No. 1 88.00 88.00 10.30% 9.06 97.06
2
Fire fighting equipment with Portable Fire Extinguishers including fire protection for Generator Transformer by Nitrogen Injection
Lot 1 20.00 20.00 10.30% 2.06 22.06
3 Air conditioning, ventilation and heating equipment.
Lot 1 15.00 15.00 10.30% 1.55 16.55
4 Filtered water supply system for power house.
Lot 1 2.00 2.00 10.30% 0.21 2.21
5 Oil handling equipment with pipes, valves, tanks, purifiers.
Set 1 18.00 18.00 10.30% 1.85 19.85
6 Workshop Machines and equipment L.S. 1 10.00 10.00 10.30% 1.03 11.03
7 Sub-Total 153.00 15.76 168.76
8 Spares for item No. 7 @ 3% 4.59 10.30% 0.47 5.06
Total (Item No. 7 & 8) 173.82
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 17-Cost Estimate
Indo Canadian Consultancy Services Ltd. 429 P-1335
Annex- S(5)
Cost estimates of Bharmour Stage-I Hydro Electric Project (3 X 8 MW)
(Abstract of Cost Estimate of Electro Mechanical Works)
(Substation Equipment, receiving end bay & Aux. Equipment & Services for
Switchyard )
S.No. Item Particular Unit Qty
Rate
(Lakhs)
Amount
Excise duty @
Total
Amount
Rate % Amount
1 2 3 4 5 6 7 8 6+8
145 kV Switchyard Equipments
1 145 KV, 3150A, 40kA/3 sec. Gang Operated SF6 Circuit Breaker
No 3 12.00 36.00 10.30% 3.71 39.71
2 145 kV PT Nos 9 4.00 36.00 10.30% 3.71 39.71
3 145 kV Current Transformer Nos 9 4.50 40.50 10.30% 4.17 44.67
4 120 kV Lightning Arrestors with Surge Monitors
Nos 9 0.90 8.10 10.30% 0.83 8.93
5 145 kV Horizontal Centre Rotated Double Break Isolator with ES including Insulator
No 2 4.50 9.00 10.30% 0.93 9.93
6 145 kV Horizontal Centre Rotated Double Break Isolator without ES including Insulator
No 4 4.00 16.00 10.30% 1.65 17.65
7 Control & Protection Panel for (3 no O/G + 1 no Transformer I/C)+ Bus Bar Protection Panel
Set 4 40.00 160.00 10.30% 16.48 176.48
8 145 kV Bus Post Insulator Lot 1 6.00 6.00 10.30% 0.62 6.62 9 Metering system consisting PT,
CT & TVMs (Main & Check and Backup)
Set 2 9.00 18.00 10.30% 1.85 19.85
10 Sub -total (1 -9) 311.60 32.09 343.69
11 Structures, fencing and hardware etc
Ton 60 0.90 54.00 10.30% 5.56 59.56
12 Bus bar Material L.S 1 25.00 25.00 10.30% 2.58 27.58
13 Spares for item no. 10 @ 3% 9.35 10.30% 0.96 10.31
14 Sub -total (11 - 13) 88.35 9.10 97.45
Total (10 & 14) 441.14
Note: OPGW forms part of T.L.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 430 P-1335
18. FINANCIAL & ECONOMIC EVALUATION
18.1 GENERAL
The Bharmour Stage-I HEP (24 MW) (BHEP-I) & Bharmour Stage-II HEP (21 MW) (BHEP-II)
are proposed to be operated in tandem, therefore, the total estimated cost of both the projects
have been added together for the purpose of financial analysis.
The estimated cost including transmission line of BHEP-I is Rs.208.75 Crores and BHEP-II is
Rs.138.28 Crores (excluding IDC, Escalation, financial charges, CAT & LADA) at August, 2014
price level. Similarly, the estimated cost excluding transmission line of BHEP-I is Rs.196.00
Crores and BHEP-II is Rs.127.13 Crores (excluding IDC, Escalation, financial charges, CAT &
LADA) at August, 2014 price level.
Considering an escalation during construction stage of 36 months for each project at 5% per
annum for Civil Works and 2% per annum for Electro Mechanical works, the escalated cost,
IDC, FC, LADA and CAT of combination of both the HEP’s including and excluding cost of
transmission line are estimated to Rs. 421.80 Crores and Rs. 393.64 Crores respectively. The
details are given in Chapter-17: ‘Cost Estimates’.
Pre-construction activities and infrastructure development works for BHEP–I would be carried
out prior to start of the main civil works. A total construction period of 36 months has been
considered for completion of the project excluding 6 months for preconstruction activities.
Both the projects are estimated to be financed in a Debt Equity ratio of 70:30, with the financing
terms including Interest of 12.5% per annum on loan and Loan repayment of 12 years post
construction including five years moratorium period.
The Design Energy (Energy at 95% plant availability) of the BHEP-I & BHEP-II is assessed as
115.36 MU & 100.70 MU respectively at the generator terminals. After considering the allowance
for the losses and free power to HPSEB, Net saleable energies have been estimated as 178.77
MU for first twelve years of operation and 168.13 MU for beyond 12 years.
The financial analysis have been carried out following the applicable CERC tariff norms, which
inter-alia allows 15.5% post-tax return on the equity are given in the Annexures-18. The
combined first year and Levelised tariff including transmission line is worked out to Rs. 5.13 per
kWh and Rs. 4.68 per kWh respectively. Similarly, the combined first year and Levelised tariff
excluding transmission line is worked out to Rs. 4.79 per kWh and Rs. 4.36 per kWh
respectively.
18.2 ASSUMPTIONS
The major assumptions and findings of the analysis are given below for the both projects of
BHEP-I & BHEP-II having capacities of 24 MW & 21 MW respectively:
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 431 P-1335
18.2.1 Combined Project Cost
Description Without Transmission
Line (Rs. in Crores)
With Transmission Line
(Rs. in Crores)
Total Basic Cost 323.12 347.02
Escalation 16.49 17.24 Fund Management Expences
2.76 2.95
Interest During Construction
35.91 38.12
CAT Charges @ 2.5% 9.46 10.13
LADA Charges @ 1.5% 5.90 6.33
Total Project Cost 393.64 421.80
Cost per MW 8.75 9.37
18.2.2 Capital Structure (Rs. in Crores)
Description Without Transmission
Line (Rs. in Crores)
With Transmission Line
(Rs. in Crores)
Equity (30%) 118.09 126.54
Debt (70%) 275.55 295.26
Total 393.64 421.80
18.2.3 Debt Financing Terms
Term of Loan (Post construction)
Including 5 years moratorium period 12 years
Interest Rate on loan 12.5%
Interest on working capital 12.5%
18.2.4 Plant Details
Unit Capacity BHEP-I & BHEP-II 8.0 MW & 7.0MW respectively
No of Units 3 units for each project
Plant Gross Capacity of BHEP-I & BHEP-II 24.0 MW & 21.0 MW
Auxiliary Consumption 0.25 %
Transformation Loss 0.5 % of generated energy
Transmission losses 0.75% of generated energy
18.2.5 Saleable Energy Details for Both Projects
Total Energy Billed in Million Units for first 12 years in MU 178.77
Total Energy Billed in Million Units from 13th to 40th Year in MU 168.13
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 432 P-1335
18.2.6 Return of Equity
ROE considered, as per CERC Norms 15.5%
18.2.7 O & M
Annual O&M as a % of Project Cost 4.00 %
Annual O&M Escalation 2.50%
18.2.8 Taxes
Tax Exemption u/s 80 I for 10 years 100%
Tax rate under MAT provisions 20.01%
Tax rate under normal provisions 33.2%
18.2.9 Working Capital
Interest on Working Capital 12.5 %
18.2.10 Depreciation
Depreciable Value 90%
18.2.11 DSCR Summary
Maximum DSCR 1.90
Minimum DSCR 1.15
Average DSCR 1.29
18.2.12 Tariff (Calculated as per CERC Norms)
Description Without
Transmission
Line (in Rs.
Crores)
With Transmission
Line (in Rs. Crores)
First Year Tariff for Combined Projects
4.79 5.13
Levelized Year Tariff for Combined Projects
4.36 4.68
18.3 CONCLUSION
The financial parameters mentioned above suggest that Bharmour-I Hydro Electric Project is
technically feasible & economically viable for implementation. With easy accessibility to the
project, it can be taken up for infrastructure development and active construction immediately.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 433 P-1335
Annexure-18
FINANCIAL STATEMENTS FOR COMBINED PROJECTS (Bharmour-I & Bharmour-II HEP's)
(Without Transmission)
Construction Period (Yrs) 3.00
CAPITAL COST (Rs.Crores) 393.64
Cost per MW (Rs. / crores ) 8.75
DEBT/EQUITY RATIO (70%:30%) 2.33 :1
RATE OF INTEREST ON LOAN 12.5%
Income Tax Rate (%) 33.22%
Tax Relief 100% For 10 years
REPAYMENT OF LOAN Yrs 12
TARIFF RATE Rs/Kwh 4.79
Yr 1-12 Yr 13-30 Yr 31-40
ANNUAL GENERATION (Million Unit)
90% Dependable year based on
annual runoff at 95% plant availability 216.06 216.06 216.06
Free Power For 1st 12 Years, 13 to 30 years and
thereafter 16.00% 21.00% 21.00%
AUXILIARY CONSUMPTION 0.25% 0.25% 0.25%
Transformation Losses 0.50% 0.50% 0.50%
TRANMISSION CHARGES/ LOSSES 0.75% 0.75% 0.75%
NET SALEABLE ENERGY (Million Unit) 178.77 168.13 168.13
INDICATORS
TARIFF COST Ist Year Rs/kWh 4.79
Levellized Rs/kWh 4.36
MINIMUM DSCR 1.15
MAXIMUM DSCR 1.90
AVERAGE DSCR 1.29
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 434 P-1335
FINANCIAL STATEMENTS FOR COMBINED PROJECTS (Bharmour-I & Bharmour-II HEP's)
(With Transmission)
Construction Period (Yrs) 3.00
CAPITAL COST (Rs.Crores) 421.80
Cost per MW (Rs. / crores ) 9.37
DEBT/EQUITY RATIO (70%:30%) 2.33 :1
RATE OF INTEREST ON LOAN 12.5%
Income Tax Rate (%) 33.22%
Tax
Relief 100% For 10 years
REPAYMENT OF LOAN Yrs 12
TARIFF RATE Rs/Kwh 5.13
Yr 1-12 Yr 13-30 Yr 31-40
ANNUAL GENERATION (Million Unit)
90% Dependable year based on
annual runoff at 95% plant
availability
216.06 216.06
216.06
Free Power For 1st 12 Years, 13 to 30 years and
thereafter 16.00% 21.00% 21.00%
AUXILIARY CONSUMPTION 0.25% 0.25% 0.25%
Transformation Losses 0.50% 0.50% 0.50%
TRANMISSION CHARGES/ LOSSES 0.75% 0.75% 0.75%
NET SALEABLE ENERGY (Million Unit)
178.77 168.13
168.13
INDICATORS
TARIFF COST Ist Year Rs/kWh 5.13
Levellized Rs/kWh 4.68
MINIMUM DSCR 1.15
MAXIMUM DSCR 1.90
AVERAGE DSCR 1.29
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 435 P-1335
Annexure-18.2
ASSUMPTIONS FOR TARIFF CALCULATIONS (Without Transmission Line)
S.NO. PARTICULARS Proposed
I Capacity for Bharmour-I HEP & Bharmour-II HEP
24 MW & 21 MW = 45.0 = (3X8 MW) + (3x7 MW)
Crores contingen preop basic escalation
finance
fee idc total
II Project Cost for BHEP-I & BHEP-II (Rs crores)
Land 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Building & Civil Works - 208.05 0.00 19.38 227.44 11.61 1.94 25.28 266.26
Plant & Machinery (E&M and Transmission) - 87.53 0.00 8.15 95.68 4.88 0.82 10.63 112.02
Misc Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Technical Know how 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Environmental Ecology - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preliminary exps 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
total 295.58 0.00 27.54 323.12 16.49 2.76 35.91 378.28 Esca+fina+idc
0.00 378.28 for the
total 295.58 purpose
add preop expns 27.54 year 1 year 2 year 3 year 4 year 5 total of dep
Building & Civil Works 15.00% 40.00% 45.00% 0.00% 0.00% 100%
Plant & Machinery (E&M and Transmission) 10.00% 25.00% 65.00% 0.00% 0.00% 100%
Basic Cost - 208.05 31.21 83.22 93.62 0.00 0.00 208.05 Civil
87.53 8.75 21.88 56.89 0.00 0.00 87.53 E&M
* total - 295.58 39.96 105.10 150.52 0.00 0.00 295.58
Basic Cost (Escalated ) 312.08 39.96 109.70 162.41 0.00 0.00 312.08
add contingencies 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Technical Know how 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pre operating Expenses 27.54 4.13 11.01 12.39 0.00 0.00 27.54
Financial Management - 2.76 2.76 0.00 0.00 0.00 0.00 2.76
Interest During Construction - 35.91 2.11 9.85 23.95 0.00 0.00 35.91
Margin money for Working Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAT @ 2.5% of Total Cost 9.46 1.42 3.78 4.26 0.00 0.00 9.46
LADA @ 1.5 % of Total Project Cost 5.90 0.89 2.36 2.66 0.00 0.00 5.90
Preliminary exps 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total - 393.64 51.26 136.71 205.67 0.00 0.00 393.64
III * Escalation (% ) Civil 5.00% 1.00 1.05 1.10
E&M 2.00% 1.00 1.02 1.04
IV Cost per MW (Rs. / crores ) - 8.75
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 436 P-1335
V Construction Period (Yrs) 3.00
VI Financing Promotors
Debt 70% INDIAN
Equity 30% 100%
Equity
- (%age of project cost) - 30% 100%
- (Rs crores) 118.09 118.09
Debt
- (%age of project cost) 70% 70%
- (Rs crores) - 275.55 275.55
Construction Period 3.00 3.00
- Moratorium (Yrs) - 5.00 5.00
- Repayment (Yrs) - 12.00 12.00
- Interest ( % ) ON LOANS 0.00 12.50%
VII Return on Equity (%)
NORMAL 15.50%
VIII FINANCIAL EXPNS FM Exp.on loan from FIs (%) 1.00%
IX Interest on Working Capital (%) 12.50%
XII O&M (including insurance)
- Cost as % of project cost 4.00%
- Escalation factor 2.50%
X Income Tax Rate (%) 33.22% Tax Relief 100.00% For 10 years
XII Depreciation
Depreciation (As per ES Act.) 3.40%
Depreciation (As per IT Act.) 15.00%
Total Depreciable Amount 90.00%
XII Capital Subsidy (Not Considered) 0.00 crores
Annual CDM Benefit (Not Considered) 0.00 Crores/ year
XIII ENERGY CALCULATION
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 437 P-1335
a Energy Generation (MU) at 100% available 219.40
Million
units PLF 55.66%
aa Design Energy
b Energy Generation at 75 dependable year
with 95% plant availability 216.06 216.06 PLF 54.81% 0.000
d Auxiliary consumption (%) 0.25% 0.54 0.54 0.50% 0.00
e Transformation Losses (%) 0.50% 1.08 1.08 0.50% 0.00
Transmission losses (%) 0.75% 1.62 1.62 0.75% 0.00
f Net Energy 212.82 212.82 0.00
i Free Power (%) For 1st 12 Years For 13 to 30 year For 31 to 40 year
16.00% 21.00% 21.00%
Total Energy Loss 34.05 44.69 44.69
Remaining Energy for Sale 178.77 168.13 168.13
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 438 P-1335
ASSUMPTIONS FOR TARIFF CALCULATIONS (With Transmission Line)
S.NO. PARTICULARS Proposed
I Capacity for Bharmour-I HEP & Bharmour-II HEP
24 MW & 21 MW = 45.0 = (3X8 MW) + (3x7 MW)
Crores contingen preop basic escalation
finance
fee idc total
II Project Cost for BHEP-I & BHEP-II (Rs crores)
Land 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Building & Civil Works - 208.05 0.00 17.93 225.99 11.23 1.92 24.83 263.97
Plant & Machinery (E&M and Transmission) - 111.43 0.00 9.60 121.03 6.01 1.03 13.30 141.37
Misc Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Technical Know how 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Environmental Ecology - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preliminary exps 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
total 319.48 0.00 27.54 347.02 17.24 2.95 38.12 405.34 Esca+fina+idc
0.00 405.34 for the
total 319.48 purpose
add preop expns 27.54 year 1 year 2 year 3 year 4 year 5 total of dep
Building & Civil Works 15.00% 40.00% 45.00% 0.00% 0.00% 100%
Plant & Machinery (E&M and Transmission) 10.00% 25.00% 65.00% 0.00% 0.00% 100%
Basic Cost - 208.05 31.21 83.22 93.62 0.00 0.00 208.05 Civil
111.43 11.14 27.86 72.43 0.00 0.00 111.43 E&M
* total - 319.48 42.35 111.08 166.05 0.00 0.00 319.48
Basic Cost (Escalated ) 336.72 42.35 115.80 178.58 0.00 0.00 336.72
add contingencies 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Technical Know how 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pre operating Expenses 27.54 4.13 11.01 12.39 0.00 0.00 27.54
Financial Management - 2.95 2.95 0.00 0.00 0.00 0.00 2.95
Interest During Construction - 38.12 2.23 10.38 25.52 0.00 0.00 38.12
Margin money for Working Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
CAT @ 2.5% of Total Cost 10.13 1.52 4.05 4.56 0.00 0.00 10.13
LADA @ 1.5 % of Total Project Cost 6.33 0.95 2.53 2.85 0.00 0.00 6.33
Preliminary exps 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total - 421.80 54.13 143.77 223.89 0.00 0.00 421.80
III * Escalation (% ) Civil 5.00% 1.00 1.05 1.10
E&M 2.00% 1.00 1.02 1.04
IV Cost per MW (Rs. / crores ) - 9.37
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 439 P-1335
V Construction Period (Yrs) 3.00
VI Financing Promotors
Debt 70% INDIAN
Equity 30% 100%
Equity
- (%age of project cost) - 30% 100%
- (Rs crores) 126.54 126.54
Debt
- (%age of project cost) 70% 70%
- (Rs crores) - 295.26 295.26
Construction Period 3.00 3.00
- Moratorium (Yrs) - 5.00 5.00
- Repayment (Yrs) - 12.00 12.00
- Interest ( % ) ON LOANS 0.00 12.50%
VII Return on Equity (%)
NORMAL 15.50%
VIII FINANCIAL EXPNS
FM Exp.on loan from FIs (%) 1.00%
IX Interest on Working Capital (%) 12.50%
XII O&M (including insurance)
- Cost as % of project cost 4.00%
- Escalation factor 2.50%
X Income Tax Rate (%) 33.22% Tax Relief 100.00% For 10 years
XII Depreciation
Depreciation (As per ES Act.) 3.40%
Depreciation (As per IT Act.) 15.00%
Total Depreciable Amount 90.00%
XII Capital Subsidy (Not Considered) 0.00 crores
Annual CDM Benefit (Not Considered) 0.00 Crores/ year
XIII ENERGY CALCULATION
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 440 P-1335
a Energy Generation (MU) at 100% available 219.40
Million
units PLF 55.66%
aa Design Energy
b Energy Generation at 75 dependable year
with 95% plant availability 216.06 216.06 PLF 54.81% 0.000
d Auxiliary consumption (%) 0.25% 0.54 0.54 0.50% 0.00
e Transformation Losses (%) 0.50% 1.08 1.08 0.50% 0.00
Transmission losses (%) 0.75% 1.62 1.62 0.75% 0.00
f Net Energy 212.82 212.82 0.00
i Free Power (%) For 1st 12 Years For 13 to 30 year For 31 to 40 year
16.00% 21.00% 21.00%
Total Energy Loss 34.05 44.69 44.69
Remaining Energy for Sale 178.77 168.13 168.13
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 441 P-1335
COMPUTATION OF PROJECT COST - DRAW DOWN SCHEDULE (Without Transmission Line)
Unit : Rs / Crores
PARTICULARS Year-1
Year-
2
Year-
3
Year-
4
Year-
5 TOTAL
(a) Basic cost 39.96 105.10 150.52 0.00 0.00 295.58
(b) Basic cost (with escalation ) 39.96 109.70 162.41 0.00 0.00 312.08
(bb) Contingencies 0.00 0.00 0.00 0.00 0.00 0.00
Technical Know how 0.00 0.00 0.00 0.00 0.00 0.00
add preop expns 4.13 11.01 12.39 0.00 0.00 27.54
(c) Financial mgmt. exp. 2.76 0.00 0.00 0.00 0.00 2.76
Preliminary exps 0.00 0.00 0.00 0.00 0.00 0.00
(d) Margin money for W.C. 0.00 0.00 0.00 0.00 0.00 0.00
sub total 46.85 120.72 174.80 0.00 0.00 342.37
(e) IDC on borrowings 2.11 9.85 23.95 0.00 0.00 35.91
(f) CAT @ 2.5% of Total Cost 1.42 3.78 4.26 0.00 0.00 9.46
(g) LADA @ 1.5 % of Total Project Cost 0.89 2.36 2.66 0.00 0.00 5.90
TOTAL (in Rs. Crores) 51.26 136.71 205.67 0.00 0.00 393.64
cumulative (in Rs. Crores) 51.26 187.98 393.64 393.64 393.64
MEANS OF FINANCING
Year -
1
Year-
2
Year-
3
Year-
4
Year-
5 TOTAL
A LOANS :-
(a) Rupee Loan 33.77 85.85 120.02 0.00 0.00 239.64
(b) IDC on (a) 2.11 9.85 23.95 0.00 0.00 35.91
TOTAL (in Rs. Crores) 35.88 95.70 143.97 0.00 0.00 275.55
cumulative (in Rs. Crores) 35.88 131.58 275.55 275.55 275.55
B EQUITY 15.38 41.01 61.70 0.00 0.00 118.09
cumulative (in Rs. Crores) 15.38 56.39 118.09 118.09 118.09
393.64
CALCULATION OF INTEREST ON DEBT CAPITAL
PARTICULARS
Year -
1
Year-
2
Year-
3
Year-
4
Year-
5 TOTAL
I.D.C.
(a) Rupee Loan at the end 33.77 121.73 251.60 0.00 0.00 239.64
(b) Intt. on (a) 2.11 9.85 23.95 0.00 0.00 35.91
TOTAL IDC 35.88 131.58 275.55 0.00 0.00 275.55
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 442 P-1335
COMPUTATION OF PROJECT COST - DRAW DOWN SCHEDULE (With Transmission Line)
Unit : Rs / Crores
PARTICULARS Year-1
Year-
2
Year-
3
Year-
4
Year-
5 TOTAL
(a) Basic cost 42.35 111.08 166.05 0.00 0.00 319.48
(b) Basic cost (with escalation ) 42.35 115.80 178.58 0.00 0.00 336.72
(bb) Contingencies 0.00 0.00 0.00 0.00 0.00 0.00
Technical Know how 0.00 0.00 0.00 0.00 0.00 0.00
add preop expns 4.13 11.01 12.39 0.00 0.00 27.54
(c) Financial mgmt. exp. 2.95 0.00 0.00 0.00 0.00 2.95
Preliminary exps 0.00 0.00 0.00 0.00 0.00 0.00
(d) Margin money for W.C. 0.00 0.00 0.00 0.00 0.00 0.00
sub total 49.43 126.81 190.97 0.00 0.00 367.21
(e) IDC on borrowings 2.23 10.38 25.52 0.00 0.00 38.12
(f) CAT @ 2.5% of Total Cost 1.52 4.05 4.56 0.00 0.00 10.13
(g) LADA @ 1.5 % of Total Project Cost 0.95 2.53 2.85 0.00 0.00 6.33
TOTAL (in Rs. Crores) 54.13 143.77 223.89 0.00 0.00 421.80
cumulative (in Rs. Crores) 54.13 197.91 421.80 421.80 421.80
MEANS OF FINANCING
Year -
1
Year-
2
Year-
3
Year-
4
Year-
5 TOTAL
A LOANS :-
(a) Rupee Loan 35.66 90.26 131.21 0.00 0.00 257.13
(b) IDC on (a) 2.23 10.38 25.52 0.00 0.00 38.12
TOTAL (in Rs. Crores) 37.89 100.64 156.72 0.00 0.00 295.26
cumulative (in Rs. Crores) 37.89 138.53 295.26 295.26 295.26
B EQUITY 16.24 43.13 67.17 0.00 0.00 126.54
cumulative (in Rs. Crores) 16.24 59.37 126.54 126.54 126.54
421.80
CALCULATION OF INTEREST ON DEBT CAPITAL
PARTICULARS
Year -
1
Year-
2
Year-
3
Year-
4
Year-
5 TOTAL
I.D.C.
(a) Rupee Loan at the end 35.66 128.16 269.74 0.00 0.00 257.13
(b) Intt. on (a) 2.23 10.38 25.52 0.00 0.00 38.12
TOTAL IDC 37.89 138.53 295.26 0.00 0.00 295.26
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 443 P-1335
Year Year
Year Ended C O S T R U C T I O N P E R I O D 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
OUTFLOW
CAPITAL EXPENDITURE 51.26 136.71 205.67
(LESS: IDC & MARGIN
NET WORKING CAPITAL 0.00 0.00 0.00 2.52 0.06 0.06 0.07 0.07 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.00 0.09 0.09 0.09 0.09 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.14 0.14 0.14 0.15 0.15 0.15 0.16 0.16
INFLOW
PBIDT 0.00 0.00 0.00 70.50 70.51 69.08 66.22 63.36 60.50 57.64 54.78 51.91 49.05 52.50 50.10 47.66 45.17 44.08 44.40 44.68 44.94 45.17 45.38 45.58 45.95 47.21 47.23 47.24 47.25 37.07 28.02 28.04 28.06 28.07 28.09 28.10 28.12 28.14 28.16 28.18 28.20 28.22 28.24
LESS: PROVISION FOR 0.00 0.00 0.00 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 10.89 11.35 11.76 12.14 12.47 12.78 13.05 13.29 13.52 13.71 13.89 14.26 15.50 15.50 15.50 15.50 12.12 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11
SALVAGE VALUE OF
SALVAGE VALUE OF
NET INFLOW -51.26 -136.71 -205.67 63.40 65.87 64.44 61.58 58.71 55.85 52.99 50.12 47.26 44.40 41.54 38.67 35.81 33.04 31.52 31.53 31.54 31.55 31.56 31.57 31.58 31.59 31.60 31.61 31.62 31.64 24.84 18.80 18.81 18.82 18.84 18.85 18.86 18.88 18.89 18.91 18.92 18.94 18.95 18.97
-51.26 -187.98 -393.64 -124.57 -58.70 5.74 67.32 126.03 181.88 234.87 284.99 332.25 376.65 418.19 456.86 492.68 525.71 557.24 588.77 620.31 651.86 683.43 715.00 746.58 778.17 809.77 841.39 873.01 904.65 929.49 948.29 967.10 985.92 1004.76 1023.61 1042.47 1061.35 1080.24 1099.15 1118.07 1137.01 1155.96 1174.93
IRR (AFTER TAX) 11.7%
FOR SHAREHOLDERS
NET INFLOW -15.38 -41.01 -61.70 31.17 31.17 8.20 8.20 8.20 8.20 8.20 8.20 8.20 8.20 8.20 8.20 8.20 8.20 31.17 31.17 31.17 31.17 31.17 31.17 31.17 31.17 31.17 31.17 31.17 31.17 24.36 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30
IRR (AFTER TAX) 13.1%
-15.38 15.79 46.95 55.16 86.32 94.53 102.73 110.93 119.14 127.34 135.54 143.75 151.95 160.15 168.36 176.56 184.76 215.93 247.10 278.26 309.43 340.59 371.76 402.93 434.09 465.26 496.42 527.59 558.75 583.11 601.42 619.72 638.02 656.33 674.63 692.94 711.24 729.55 747.85 766.15 784.46 802.76 821.07
IRR CALCULATION (Without Transmission Lines)
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 444 P-1335
Year Year
Year Ended C O S T R U C T I O N P E R I O D 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
OUTFLOW
CAPITAL EXPENDITURE 54.13 143.77 223.89
(LESS: IDC & MARGIN
NET WORKING CAPITAL 0.00 0.00 0.00 2.70 0.07 0.07 0.07 0.07 0.07 0.08 0.08 0.08 0.08 0.08 0.09 0.09 0.00 0.09 0.10 0.10 0.10 0.10 0.11 0.11 0.11 0.11 0.12 0.12 0.12 0.13 0.13 0.13 0.13 0.14 0.14 0.15 0.15 0.15 0.16 0.16 0.16 0.17 0.17
INFLOW
PBIDT 0.00 0.00 0.00 75.55 75.55 74.03 70.96 67.89 64.83 61.76 58.69 55.63 52.56 56.63 54.02 51.37 48.67 47.48 47.79 48.08 48.33 48.56 48.77 48.96 49.34 50.59 50.60 50.62 50.63 39.72 30.03 30.04 30.06 30.08 30.10 30.11 30.13 30.15 30.17 30.19 30.21 30.23 30.26
LESS: PROVISION FOR 0.00 0.00 0.00 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 12.03 12.49 12.90 13.27 13.61 13.91 14.18 14.42 14.64 14.84 15.02 15.38 16.61 16.61 16.61 16.61 12.98 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76
SALVAGE VALUE OF
SALVAGE VALUE OF
NET INFLOW -54.13 -143.77 -223.89 67.94 70.58 69.05 65.98 62.91 59.85 56.78 53.71 50.64 47.57 44.51 41.44 38.37 35.40 33.78 33.79 33.80 33.81 33.82 33.83 33.84 33.85 33.86 33.87 33.89 33.90 26.62 20.14 20.16 20.17 20.18 20.20 20.21 20.23 20.24 20.26 20.27 20.29 20.31 20.33
-54.13 -197.91 -421.80 -129.97 -59.39 9.66 75.64 138.56 198.40 255.18 308.89 359.53 407.11 451.62 493.06 531.43 566.83 600.61 634.40 668.20 702.01 735.83 769.65 803.50 837.35 871.21 905.09 938.97 972.87 999.49 1019.63 1039.79 1059.96 1080.14 1100.34 1120.55 1140.78 1161.02 1181.28 1201.56 1221.85 1242.16 1262.48
IRR (AFTER TAX) 11.7%
FOR SHAREHOLDERS
NET INFLOW -16.24 -43.13 -67.17 33.40 33.40 8.79 8.79 8.79 8.79 8.79 8.79 8.79 8.79 8.79 8.79 8.79 8.79 33.40 33.40 33.40 33.40 33.40 33.40 33.40 33.40 33.40 33.40 33.40 33.40 26.10 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61
IRR (AFTER TAX) 13.1%
-16.24 17.16 50.55 59.34 92.74 101.53 110.32 119.11 127.90 136.69 145.48 154.27 163.06 171.85 180.64 189.43 198.22 231.61 265.01 298.40 331.80 365.19 398.59 431.98 465.38 498.77 532.17 565.57 598.96 625.06 644.67 664.29 683.90 703.51 723.13 742.74 762.35 781.97 801.58 821.20 840.81 860.42 880.04
IRR CALCULATION (With Transmission Lines)
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 445 P-1335
CALCULATION OF TARIFF (Without Transmission Lines)
Cons. Period Yr- 1 Yr- 2 Yr- 3 Yr- 4 Yr- 5 Yr- 6 Yr- 7 Yr- 8 Yr- 9 Yr-10 Yr-11 Yr-12 Yr-13 Yr-14 Yr-15 Yr-16 Yr-17 Yr-18 Yr-19 Yr-20 Yr-21 Yr-22 Yr-23 Yr-24 Yr-25 Yr-26 Yr-27 Yr-28 Yr-29 Yr-30 Yr-31 Yr-32 Yr-33 Yr-34 Yr-35 Yr-36 Yr-37 Yr-38 Yr-39 Yr-40
A ANNUAL CAPACITY CHARGES
(i) Interest on Loan Capital 34.4 34.4 33.0 30.1 27.3 24.4 21.5 18.7 15.8 12.9 10.0 7.2 4.3 1.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
(ii) Depreciation/Advance Depreciation 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 6.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
47.3 47.3 45.9 43.0 40.1 37.3 34.4 31.5 28.6 25.8 22.9 20.0 17.2 14.3 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 6.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
B ANNUAL PRIMARY ENERGY CHARGES % of Cost Es. Rate
(i) O & M, Insurance Expenses 4.00% 2.50% 15.1 15.5 15.9 16.3 16.7 17.1 17.5 18.0 18.4 18.9 19.4 19.9 20.3 20.9 21.4 21.9 22.5 23.0 23.6 24.2 24.8 25.4 26.0 26.7 27.4 28.1 28.8 29.5 30.2 31.0 31.7 32.5 33.3 34.2 35.0 35.9 36.8 37.7 38.7 39.6
(ii) Interest on Working Capital 0.3 0.3 0.3 0.3 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.7 0.7 0.7 0.7 0.7 0.7 0.8 0.8 0.8 0.8
(iii) Provision for Income Tax 4.6 4.6 4.6 4.6 4.6 4.6 4.6 4.6 4.6 4.6 10.9 11.3 11.8 12.1 12.5 12.8 13.0 13.3 13.5 13.7 13.9 14.3 15.5 15.5 15.5 15.5 12.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1
(iv) Return on Equity 118.09 15.5% 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3
TOTAL PRIMARY ENERGY CHARGES 38.3 38.7 39.1 39.5 39.9 40.4 40.8 41.2 41.7 42.2 49.0 49.9 50.8 51.7 52.6 53.5 54.3 55.1 55.9 56.7 57.5 58.5 60.4 61.1 61.7 62.4 59.8 57.5 58.2 59.0 59.8 60.6 61.5 62.3 63.2 64.1 65.0 65.9 66.9 67.9
C TOTAL PAYMENT (NORMATIVE LEVEL) (A+B) 85.6 86.0 85.0 82.5 80.1 77.6 75.2 72.8 70.4 68.0 71.9 70.0 68.0 66.0 65.5 66.3 67.1 68.0 68.8 69.6 70.4 71.4 73.3 73.9 74.6 75.3 65.8 57.5 58.2 59.0 59.8 60.6 61.5 62.3 63.2 64.1 65.0 65.9 66.9 67.9
D INCENTIVES
Incentive For Excess Availability
Normative Availability 85.00%
For Actual Availability 0.00%
Return on Equity for each 1% increase 0.7%
in availability (As per Govt. Guidelines)
TOTAL INCENTIVES 0.0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E TOTAL PAYMENT INCLUDING INCENTIVES (C+D) 85.6 86.0 85.0 82.5 80.1 77.6 75.2 72.8 70.4 68.0 71.9 70.0 68.0 66.0 65.5 66.3 67.1 68.0 68.8 69.6 70.4 71.4 73.3 73.9 74.6 75.3 65.8 57.5 58.2 59.0 59.8 60.6 61.5 62.3 63.2 64.1 65.0 65.9 66.9 67.9
NET TO BE RECOVERED (E) 85.6 86.0 85.0 82.5 80.1 77.6 75.2 72.8 70.4 68.0 71.9 70.0 68.0 66.0 65.5 66.3 67.1 68.0 68.8 69.6 70.4 71.4 73.3 73.9 74.6 75.3 65.8 57.5 58.2 59.0 59.8 60.6 61.5 62.3 63.2 64.1 65.0 65.9 66.9 67.9
F CALCULATION OF TARIFF
Net Units available for Sale MILLION 178.8 178.8 178.8 178.8 178.8 178.8 178.8 178.8 178.8 178.8 178.8 178.8 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1
Tariff rate per unit Rs/Kw h 0% 4.79 4.81 4.75 4.62 4.48 4.34 4.21 4.07 3.94 3.80 4.02 3.91 4.05 3.93 3.89 3.94 3.99 4.04 4.09 4.14 4.19 4.24 4.36 4.40 4.44 4.48 3.92 3.42 3.46 3.51 3.56 3.61 3.65 3.71 3.76 3.81 3.87 3.92 3.98 4.04
Year 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40Discount Factor for computing levelised cost 13.5% 1.00 0.88 0.78 0.68 0.60 0.53 0.47 0.41 0.36 0.32 0.28 0.25 0.22 0.19 0.17 0.15 0.13 0.12 0.10 0.09 0.08 0.07 0.06 0.05 0.05 0.04 0.04 0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.01
Annual discounted unit cost 4.79 4.24 3.69 3.16 2.70 2.31 1.97 1.68 1.43 1.22 1.13 0.97 0.89 0.76 0.66 0.59 0.53 0.47 0.42 0.37 0.33 0.30 0.27 0.24 0.21 0.19 0.15 0.11 0.10 0.09 0.08 0.07 0.06 0.06 0.05 0.05 0.04 0.04 0.03 0.03
Levellized Unit cost 4.79 4.80 4.79 4.75 4.71 4.67 4.62 4.58 4.54 4.50 4.48 4.46 4.44 4.43 4.42 4.41 4.40 4.39 4.39 4.39 4.39 4.38 4.38 4.38 4.38 4.38 4.38 4.38 4.38 4.37 4.37 4.37 4.37 4.37 4.37 4.36 4.36 4.36 4.36 4.36
FINANCIAL PACKAGE
Loan Component 275.55 Repayment Period Moratorium Period =
-Indian 275.55 12 YEARS 5 years including construction period
Equity component 118.09
LOANS REPAYMENT SCHEDULE Cons. Period Yr- 1 Yr- 2 Yr- 3 Yr- 4 Yr- 5 Yr- 6 Yr- 7 Yr- 8 Yr- 9 Yr-10 Yr-11 Yr-12 Yr-13 Yr-14 Yr-15 Yr-16 Yr-17 Yr-18 Yr-19 Yr-20 Yr-21 Yr-22 Yr-23 Yr-24 Yr-25 Yr-26 Yr-27 Yr-28 Yr-29 Yr-30 Yr-31 Yr-32 Yr-33 Yr-34 Yr-35 Yr-36 Yr-37 Yr-38 Yr-39 Yr-40
RUPEE Outstanding Term loan 275.55 275.55 275.55 252.59 229.62 206.66 183.70 160.74 137.77 114.81 91.85 68.89 45.92 22.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Term loan instalment 0.00 0.00 22.96 22.96 22.96 22.96 22.96 22.96 22.96 22.96 22.96 22.96 22.96 22.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest on Term loan 34.44 34.44 33.01 30.14 27.27 24.40 21.53 18.66 15.79 12.92 10.05 7.18 4.31 1.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Yearly (instalment + interest) 34.44 34.44 55.97 53.10 50.23 47.36 44.49 41.62 38.75 35.88 33.01 30.14 27.27 24.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 446 P-1335
CALCULATION OF DEPRECIATION
A DEPRECIATION (IT ACT)
Detailed calculation of dep Rate
i) Land 0.00 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ii) Building & Civil Works 266.26 10% 266.26 239.64 215.67 194.11 174.70 157.23 141.50 127.35 114.62 103.16 92.84 83.56 75.20 67.68 60.91 54.82 49.34 44.41 39.96 35.97 32.37 29.13 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63 26.63
depreciation 26.63 23.96 21.57 19.41 17.47 15.72 14.15 12.74 11.46 10.32 9.28 8.36 7.52 6.77 6.09 5.48 4.93 4.44 4.00 3.60 3.24 2.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
cumulative 26.63 50.59 72.16 91.57 109.04 124.76 138.91 151.65 163.11 173.42 182.71 191.06 198.58 205.35 211.44 216.92 221.86 226.30 230.30 233.89 237.13 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64 239.64
Plant & Machinery & mis fixed assets 112.02 25% 112.02 84.01 63.01 47.26 35.44 26.58 19.94 14.95 11.21 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20 11.20
depreciation 28.00 21.00 15.75 11.81 8.86 6.65 4.98 3.74 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
cumulative 28.00 49.01 64.76 76.57 85.43 92.08 97.06 100.80 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82 100.82
Technical Know how & environment e 0.00 10% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
and other Prelm. Exp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
total cost/ depreciation 378.28 54.63 44.97 37.32 31.22 26.33 22.37 19.13 16.47 11.47 10.32 9.28 8.36 7.52 6.77 6.09 5.48 4.93 4.44 4.00 3.60 3.24 2.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sum at charge 378.28 323.65 278.68 241.36 210.14 183.81 161.44 142.31 125.83 114.36 104.04 94.76 86.40 78.88 72.11 66.02 60.54 55.61 51.17 47.17 43.57 40.34 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83 37.83
Depreciation for the year (IT Act) 54.63 44.97 37.32 31.22 26.33 22.37 19.13 16.47 11.47 10.32 9.28 8.36 7.52 6.77 6.09 5.48 4.93 4.44 4.00 3.60 3.24 2.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cumulative Dep. (IT Act) 54.63 99.60 136.92 168.14 194.47 216.84 235.98 252.45 263.92 274.24 283.52 291.88 299.40 306.17 312.26 317.74 322.67 327.11 331.11 334.71 337.94 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45
B DEPRECIATION (ES ACT)
Yearly Depreciation (ES Act) 378.28 340.45 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 6.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Dep.for loan Repayment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation for the year (ES Act)12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 6.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cumulative Dep. (ES Act) 0 12.86 25.72 38.58 51.45 64.31 77.17 90.03 102.89 115.75 128.62 141.48 154.34 167.20 180.06 192.92 205.78 218.65 231.51 244.37 257.23 270.09 282.95 295.82 308.68 321.54 334.40 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45 340.45
REQUIREMENT OF WORKING CAPITAL
A WORKING CAPITAL REQUIREMENT 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
i) O & M 2 2.52 2.58 2.65 2.72 2.78 2.85 2.92 3.00 3.07 3.15 3.23 3.31 3.39 3.48 3.56 3.65 3.74 3.84 3.93 4.03 4.13 4.24 4.34 4.45 4.56 4.68 4.79 4.91 5.03 5.16 5.29 5.42 5.56 5.70 5.84 5.98 6.13 6.29 6.45 6.61
ii) Spares lumpsum 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total working capital reqd 2.52 2.58 2.65 2.72 2.78 2.85 2.92 3.00 3.07 3.15 3.23 3.31 3.39 3.48 3.56 3.65 3.74 3.84 3.93 4.03 4.13 4.24 4.34 4.45 4.56 4.68 4.79 4.91 5.03 5.16 5.29 5.42 5.56 5.70 5.84 5.98 6.13 6.29 6.45 6.61
B MARGIN MONEY
i) O & M 0% 100% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ii) Spares 0% 25% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total margin money required 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
C Total Bank Finance (A+B) 2.52 2.58 2.65 2.72 2.78 2.85 2.92 3.00 3.07 3.15 3.23 3.31 3.39 3.48 3.56 3.65 3.74 3.84 3.93 4.03 4.13 4.24 4.34 4.45 4.56 4.68 4.79 4.91 5.03 5.16 5.29 5.42 5.56 5.70 5.84 5.98 6.13 6.29 6.45 6.61
D Interest on Bank Borrowing 12.5% 0.32 0.32 0.33 0.34 0.35 0.36 0.37 0.37 0.38 0.39 0.40 0.41 0.42 0.43 0.45 0.46 0.47 0.48 0.49 0.50 0.52 0.53 0.54 0.56 0.57 0.58 0.60 0.61 0.63 0.65 0.66 0.68 0.69 0.71 0.73 0.75 0.77 0.79 0.81 0.83
PROFITABILITY STATEMENT Cons. Period 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
Sales (Tarif f rate x Net Units) 85.6 86.0 85.0 82.5 80.1 77.6 75.2 72.8 70.4 68.0 71.9 70.0 68.0 66.0 65.5 66.3 67.1 68.0 68.8 69.6 70.4 71.4 73.3 73.9 74.6 75.3 65.8 57.5 58.2 59.0 59.8 60.6 61.5 62.3 63.2 64.1 65.0 65.9 66.9 67.9
A EXPENSES
i) O & M, Insurance Expenses 15.13 15.51 15.90 16.29 16.70 17.12 17.55 17.99 18.44 18.90 19.37 19.85 20.35 20.86 21.38 21.91 22.46 23.02 23.60 24.19 24.79 25.41 26.05 26.70 27.37 28.05 28.75 29.47 30.21 30.96 31.74 32.53 33.35 34.18 35.03 35.91 36.81 37.73 38.67 39.64
ii) PBIDT 70.5 70.5 69.1 66.2 63.4 60.5 57.6 54.8 51.9 49.1 52.5 50.1 47.7 45.2 44.1 44.4 44.7 44.9 45.2 45.4 45.6 46.0 47.2 47.2 47.2 47.3 37.1 28.0 28.0 28.1 28.1 28.1 28.1 28.1 28.1 28.2 28.2 28.2 28.2 28.2
B INTEREST
i) Rupee Term Loan 34.4 34.4 33.0 30.1 27.3 24.4 21.5 18.7 15.8 12.9 10.0 7.2 4.3 1.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
ii) Working Capital 0.3 0.3 0.3 0.3 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.7 0.7 0.7 0.7 0.7 0.7 0.8 0.8 0.8 0.8
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 447 P-1335
C PBDT = (PBIDT less Interest) 35.7 35.7 35.7 35.7 35.7 35.7 35.7 35.7 35.7 35.7 42.1 42.5 42.9 43.3 43.6 43.9 44.2 44.5 44.7 44.9 45.1 45.4 46.7 46.7 46.7 46.7 36.5 27.4 27.4 27.4 27.4 27.4 27.4 27.4 27.4 27.4 27.4 27.4 27.4 27.4
Depreciation 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 12.86 6.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 22.88 22.88 22.88 22.88 22.88 22.88 22.88 22.88 22.88 22.88 29.19 29.65 30.07 30.44 30.78 31.08 31.35 31.60 31.82 32.02 32.20 32.56 33.81 33.81 33.81 33.81 30.42 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41
Less:Provision for Tax 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 10.89 11.35 11.76 12.14 12.47 12.78 13.05 13.29 13.52 13.71 13.89 14.26 15.50 15.50 15.50 15.50 12.12 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11
Net Profit After Tax 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30 18.30
D Gross Cash Accrual (PAT+Dep) 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 24.4 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3
Dividend (Rate % ) 1st 12 year 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend (Amount) after 12 year 0.0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Tax 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash Accrual 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 24.4 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3
F Debt Servicing (Rs. Million)
- Interest on Loan 34.4 34.4 33.0 30.1 27.3 24.4 21.5 18.7 15.8 12.9 10.0 7.2 4.3 1.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
- Term Loan Instalment 0.0 0.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
TOTAL 34.4 34.4 56.0 53.1 50.2 47.4 44.5 41.6 38.7 35.9 33.0 30.1 27.3 24.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
DSCR 1.90 1.90 1.15 1.15 1.16 1.17 1.18 1.20 1.21 1.23 1.25 1.27 1.3 1.32924140187443790. 0 2924140187443790. 0 2924140187443790. 0 2924140187443790. 0 2924140187443790. 0 2924140187443790. 0 2924140187443800. 0 2924140187443790. 0 2924140187443790. 0 2924140187443790. 0 2924140187443790. 0 2924140187443790. 0 2285281180963650. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0 1717406508536890. 0
MINIMUM DSCR 1.15
MAXIMUM DSCR 1.90
AVERAGE DSCR 1.29
BALANCE SHEET Cons. Period 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
ASSETS
i) Gross Block 393.64 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6 393.6
ii) Less Depreciation 0.00 12.9 25.7 38.6 51.4 64.3 77.2 90.0 102.9 115.8 128.6 141.5 154.3 167.2 180.1 192.9 205.8 218.6 231.5 244.4 257.2 270.1 283.0 295.8 308.7 321.5 334.4 340.5 340.5 340.5 340.5 340.5 340.5 340.5 340.5 340.5 340.5 340.5 340.5 340.5 340.5
iii) Net Block 393.64 380.8 367.9 355.1 342.2 329.3 316.5 303.6 290.7 277.9 265.0 252.2 239.3 226.4 213.6 200.7 187.9 175.0 162.1 149.3 136.4 123.5 110.7 97.8 85.0 72.1 59.2 53.2 53.2 53.2 53.2 53.2 53.2 53.2 53.2 53.2 53.2 53.2 53.2 53.2 53.2
iv) Working Capital 0.00 2.5 2.6 2.6 2.7 2.8 2.9 2.9 3.0 3.1 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.7 3.8 3.9 4.0 4.1 4.2 4.3 4.5 4.6 4.7 4.8 4.9 5.0 5.2 5.3 5.4 5.6 5.7 5.8 6.0 6.1 6.3 6.4 6.6
v) Surplus Cash 0.00 31.2 62.3 70.5 78.7 86.9 95.1 103.3 111.6 119.8 128.0 136.2 144.4 152.6 160.8 191.9 223.1 254.3 285.4 316.6 347.8 378.9 410.1 441.3 472.4 503.6 534.8 559.1 577.4 595.7 614.0 632.3 650.6 668.9 687.3 705.6 723.9 742.2 760.5 778.8 797.1
vi) Misc exp to the extent not w /off 0.00 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
TOTAL 393.64 414.5 432.8 428.2 423.7 419.1 414.5 409.9 405.3 400.7 396.1 391.6 387.0 382.4 377.8 396.2 414.6 433.0 451.4 469.8 488.2 506.6 525.0 543.4 561.8 580.3 598.7 617.1 635.5 654.0 672.4 690.8 709.3 727.7 746.1 764.6 783.0 801.5 819.9 838.4 856.9
LIABILITIES
i) Share Capital 118.09 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1 118.1
ii) Retained Earnings 0.00 18.3 36.6 54.9 73.2 91.5 109.8 128.1 146.4 164.7 183.0 201.3 219.7 238.0 256.3 274.6 292.9 311.2 329.5 347.8 366.1 384.4 402.7 421.0 439.3 457.6 475.9 494.2 512.5 530.8 549.1 567.4 585.7 604.0 622.3 640.7 659.0 677.3 695.6 713.9 732.2
iii) LOANS 275.55 275.5 275.5 252.6 229.6 206.7 183.7 160.7 137.8 114.8 91.8 68.9 45.9 23.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
iv) Bank borrow ings 0.00 2.5 2.6 2.6 2.7 2.8 2.9 2.9 3.0 3.1 3.1 3.2 3.3 3.4 3.4 3.5 3.6 3.7 3.8 3.8 3.9 4.0 4.2 4.3 4.4 4.5 4.6 4.7 4.8 5.0 5.1 5.2 5.3 5.5 5.6 5.8 5.9 6.0 6.2 6.4 6.5
TOTAL 393.64 414.5 432.8 428.2 423.7 419.1 414.5 409.9 405.3 400.7 396.1 391.6 387.0 382.4 377.7 396.1 414.5 432.9 451.3 469.7 488.1 506.5 524.9 543.3 561.8 580.2 598.6 617.0 635.4 653.9 672.3 690.7 709.2 727.6 746.1 764.5 782.9 801.4 819.9 838.3 856.8
TAX LIABILITY
Yearly Profit/Loss -18.89 -9.22 -1.58 4.52 9.41 13.38 16.61 19.27 24.27 25.43 32.77 34.16 35.41 36.53 37.55 38.46 39.28 40.02 40.68 41.28 41.82 42.91 46.67 46.67 46.67 46.67 36.47 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41
Cumulative Profit/Loss (+/-) -18.89 -28.1 -29.7 -25.2 -15.8 -2.38 14.23 33.51 57.77 83.20 115.97 150.13 185.5 222.07 259.62 298.08 337.36 377.38 418.07 459.35 501.17 544.09 590.75 637.42 684.09 730.76 767.24 794.65 822.06 849.47 876.88 904.29 931.70 959.11 986.52 1013.93 1041.34 1068.75 1096.16 1123.57
Carryforw ard Losses -18.89 -28.1 -29.7 -25.2 -15.8 -2.38 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxable Profits 0.00 0.00 0.00 0.00 0.00 0.00 14.23 19.27 24.27 25.43 32.77 34.16 35.41 36.53 37.55 38.46 39.28 40.02 40.68 41.28 41.82 42.91 46.67 46.67 46.67 46.67 36.47 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41
Tax Relief % 0% 0% 0% 0% 0% 0% 100% 100% 100% 100% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
amt 0.00 0.00 0.00 0.00 0.00 0.00 14.23 19.27 24.27 25.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 448 P-1335
Net Taxable Profits 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 32.77 34.16 35.41 36.53 37.55 38.46 39.28 40.02 40.68 41.28 41.82 42.91 46.67 46.67 46.67 46.67 36.47 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41 27.41
Tax liability 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.89 11.35 11.76 12.14 12.47 12.78 13.05 13.29 13.52 13.71 13.89 14.26 15.50 15.50 15.50 15.50 12.12 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11
MAT 20.01% 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 5.84 5.93 6.02 6.09 6.16 6.22 6.27 6.32 6.37 6.41 6.44 6.51 6.76 6.76 6.76 6.76 6.09 5.48 5.48 5.48 5.48 5.48 5.48 5.48 5.48 5.48 5.48 5.48 5.48 5.48
Portion of Tax on Incentives 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Balance Tax Eligible for Pass Through 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 10.89 11.35 11.76 12.14 12.47 12.78 13.05 13.29 13.52 13.71 13.89 14.26 15.50 15.50 15.50 15.50 12.12 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11 9.11
INCENTIVE FOR AVAILABILITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL Incentives 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
FUND FLOW STATEMENT
SOURCES OF FUNDS Cons. Period 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
i) Share issue 118.09 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
ii) Profit before taxation w ith int added ba 0.00 57.6 57.6 56.2 53.4 50.5 47.6 44.8 41.9 39.1 36.2 39.6 37.2 34.8 32.3 31.2 31.5 31.8 32.1 32.3 32.5 32.7 33.1 34.4 34.4 34.4 34.4 31.0 28.0 28.0 28.1 28.1 28.1 28.1 28.1 28.1 28.2 28.2 28.2 28.2 28.2
iii) Depreciation provision for the year 0.00 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 12.9 6.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
iv) Increase in Long term Rupee Loans 275.55 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
v) Increase in bank borrow ings for w ork 0.00 2.5 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.2 0.2 0.2
TOTAL (a) 393.64 73.0 70.6 69.1 66.3 63.4 60.6 57.7 54.8 52.0 49.1 52.6 50.2 47.7 45.2 44.2 44.5 44.8 45.0 45.3 45.5 45.7 46.1 47.3 47.3 47.4 47.4 37.2 28.1 28.2 28.2 28.2 28.2 28.2 28.3 28.3 28.3 28.3 28.3 28.4 28.4
DISPOSITION OF FUNDS
i) Capital expenditure for the project 393.64 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
ii) Loan Installment 0.00 0.0 0.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 23.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
iii) Interest on
Rupee Loans 34.4 34.4 33.0 30.1 27.3 24.4 21.5 18.7 15.8 12.9 10.0 7.2 4.3 1.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Working Capital 0.3 0.3 0.3 0.3 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.7 0.7 0.7 0.7 0.7 0.7 0.8 0.8 0.8 0.8
iv) Taxation 0.00 4.6 4.6 4.6 4.6 4.6 4.6 4.6 4.6 4.6 4.6 10.9 11.3 11.8 12.1 12.5 12.8 13.0 13.3 13.5 13.7 13.9 14.3 15.5 15.5 15.5 15.5 12.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1
v) Dividends - Equity 0.00 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
vi) Dividends - Tax 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
vii) Increase/decrease in w orking capital 0.00 2.5 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.2 0.2 0.2
Total (b) 393.64 41.9 39.4 60.9 58.1 55.2 52.4 49.5 46.6 43.8 40.9 44.4 42.0 39.5 37.0 13.0 13.3 13.6 13.9 14.1 14.3 14.5 14.9 16.2 16.2 16.2 16.2 12.8 9.8 9.9 9.9 9.9 9.9 9.9 10.0 10.0 10.0 10.0 10.0 10.1 10.1
1 Opening Balance of cash in hand & at 0.0 0.0 31.2 62.3 70.5 78.7 86.9 95.1 103.3 111.6 119.8 128.0 136.2 144.4 152.6 160.8 191.9 223.1 254.3 285.4 316.6 347.8 378.9 410.1 441.3 472.4 503.6 534.8 559.1 577.4 595.7 614.0 632.3 650.6 668.9 687.3 705.6 723.9 742.2 760.5 778.8
2 Net surplus/deficit (A-B) 0.0 31.2 31.2 8.2 8.2 8.2 8.2 8.2 8.2 8.2 8.2 8.2 8.2 8.2 8.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 31.2 24.4 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3 18.3
Closing Balance of cash in hand 0.0 31.2 62.3 70.5 78.7 86.9 95.1 103.3 111.6 119.8 128.0 136.2 144.4 152.6 160.8 191.9 223.1 254.3 285.4 316.6 347.8 378.9 410.1 441.3 472.4 503.6 534.8 559.1 577.4 595.7 614.0 632.3 650.6 668.9 687.3 705.6 723.9 742.2 760.5 778.8 797.1
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 449 P-1335
CALCULATION OF TARIFF (With Transmission Lines)
Cons. Period Yr- 1 Yr- 2 Yr- 3 Yr- 4 Yr- 5 Yr- 6 Yr- 7 Yr- 8 Yr- 9 Yr-10 Yr-11 Yr-12 Yr-13 Yr-14 Yr-15 Yr-16 Yr-17 Yr-18 Yr-19 Yr-20 Yr-21 Yr-22 Yr-23 Yr-24 Yr-25 Yr-26 Yr-27 Yr-28 Yr-29 Yr-30 Yr-31 Yr-32 Yr-33 Yr-34 Yr-35 Yr-36 Yr-37 Yr-38 Yr-39 Yr-40
A ANNUAL CAPACITY CHARGES
(i) Interest on Loan Capital 36.9 36.9 35.4 32.3 29.2 26.1 23.1 20.0 16.9 13.8 10.8 7.7 4.6 1.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
(ii) Depreciation/Advance Depreciation 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 6.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
50.7 50.7 49.2 46.1 43.0 39.9 36.8 33.8 30.7 27.6 24.5 21.5 18.4 15.3 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 6.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
B ANNUAL PRIMARY ENERGY CHARGES % of Cost Es. Rate
(i) O & M, Insurance Expenses 4.00% 2.50% 16.2 16.6 17.0 17.5 17.9 18.3 18.8 19.3 19.8 20.2 20.8 21.3 21.8 22.4 22.9 23.5 24.1 24.7 25.3 25.9 26.6 27.2 27.9 28.6 29.3 30.1 30.8 31.6 32.4 33.2 34.0 34.9 35.7 36.6 37.5 38.5 39.4 40.4 41.4 42.5
(ii) Interest on Working Capital 0.3 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.7 0.7 0.7 0.7 0.7 0.7 0.8 0.8 0.8 0.8 0.8 0.9 0.9
(iii) Provision for Income Tax 4.9 4.9 4.9 4.9 4.9 4.9 4.9 4.9 4.9 4.9 12.0 12.5 12.9 13.3 13.6 13.9 14.2 14.4 14.6 14.8 15.0 15.4 16.6 16.6 16.6 16.6 13.0 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8
(iv) Return on Equity 126.54 15.5% 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6
TOTAL PRIMARY ENERGY CHARGES 41.1 41.5 41.9 42.3 42.8 43.2 43.7 44.2 44.7 45.2 52.8 53.8 54.8 55.7 56.6 57.5 58.4 59.2 60.1 60.9 61.8 62.8 64.7 65.4 66.2 66.9 64.0 61.6 62.4 63.2 64.1 65.0 65.8 66.8 67.7 68.7 69.6 70.6 71.7 72.7
C TOTAL PAYMENT (NORMATIVE LEVEL) (A+B) 91.8 92.2 91.1 88.4 85.8 83.2 80.6 78.0 75.4 72.8 77.4 75.3 73.2 71.0 70.4 71.3 72.1 73.0 73.9 74.7 75.5 76.6 78.5 79.2 79.9 80.7 70.5 61.6 62.4 63.2 64.1 65.0 65.8 66.8 67.7 68.7 69.6 70.6 71.7 72.7
D INCENTIVES
Incentive For Excess Availability
Normative Availability 85.00%
For Actual Availability 0.00%
Return on Equity for each 1% increase 0.7%
in availability (As per Govt. Guidelines)
TOTAL INCENTIVES 0.0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
E TOTAL PAYMENT INCLUDING INCENTIVES (C+D) 91.8 92.2 91.1 88.4 85.8 83.2 80.6 78.0 75.4 72.8 77.4 75.3 73.2 71.0 70.4 71.3 72.1 73.0 73.9 74.7 75.5 76.6 78.5 79.2 79.9 80.7 70.5 61.6 62.4 63.2 64.1 65.0 65.8 66.8 67.7 68.7 69.6 70.6 71.7 72.7
NET TO BE RECOVERED (E) 91.8 92.2 91.1 88.4 85.8 83.2 80.6 78.0 75.4 72.8 77.4 75.3 73.2 71.0 70.4 71.3 72.1 73.0 73.9 74.7 75.5 76.6 78.5 79.2 79.9 80.7 70.5 61.6 62.4 63.2 64.1 65.0 65.8 66.8 67.7 68.7 69.6 70.6 71.7 72.7
F CALCULATION OF TARIFF
Net Units available for Sale MILLION 178.8 178.8 178.8 178.8 178.8 178.8 178.8 178.8 178.8 178.8 178.8 178.8 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1 168.1
Tariff rate per unit Rs/Kw h 0% 5.13 5.16 5.09 4.95 4.80 4.65 4.51 4.36 4.22 4.07 4.33 4.21 4.35 4.22 4.19 4.24 4.29 4.34 4.39 4.44 4.49 4.55 4.67 4.71 4.76 4.80 4.20 3.66 3.71 3.76 3.81 3.86 3.92 3.97 4.03 4.08 4.14 4.20 4.26 4.33
Year 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40Discount Factor for computing levelised cost 13.5% 1.00 0.88 0.78 0.68 0.60 0.53 0.47 0.41 0.36 0.32 0.28 0.25 0.22 0.19 0.17 0.15 0.13 0.12 0.10 0.09 0.08 0.07 0.06 0.05 0.05 0.04 0.04 0.03 0.03 0.03 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.01
Annual discounted unit cost 5.13 4.54 3.95 3.38 2.89 2.47 2.11 1.80 1.53 1.30 1.22 1.05 0.95 0.81 0.71 0.63 0.57 0.50 0.45 0.40 0.36 0.32 0.29 0.26 0.23 0.20 0.16 0.12 0.11 0.10 0.09 0.08 0.07 0.06 0.05 0.05 0.04 0.04 0.03 0.03
Levellized Unit cost 5.13 5.14 5.13 5.09 5.05 5.00 4.95 4.91 4.86 4.82 4.80 4.78 4.76 4.75 4.74 4.73 4.72 4.71 4.71 4.70 4.70 4.70 4.70 4.70 4.70 4.70 4.70 4.70 4.69 4.69 4.69 4.68 4.68 4.68 4.68 4.68 4.68 4.68 4.68 4.68
FINANCIAL PACKAGE
Loan Component 295.26 Repayment Period Moratorium Period =
-Indian 295.26 12 YEARS 5 years including construction period
Equity component 126.54
LOANS REPAYMENT SCHEDULE Cons. Period Yr- 1 Yr- 2 Yr- 3 Yr- 4 Yr- 5 Yr- 6 Yr- 7 Yr- 8 Yr- 9 Yr-10 Yr-11 Yr-12 Yr-13 Yr-14 Yr-15 Yr-16 Yr-17 Yr-18 Yr-19 Yr-20 Yr-21 Yr-22 Yr-23 Yr-24 Yr-25 Yr-26 Yr-27 Yr-28 Yr-29 Yr-30 Yr-31 Yr-32 Yr-33 Yr-34 Yr-35 Yr-36 Yr-37 Yr-38 Yr-39 Yr-40
RUPEE Outstanding Term loan 295.26 295.26 295.26 270.65 246.05 221.44 196.84 172.23 147.63 123.02 98.42 73.81 49.21 24.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Term loan instalment 0.00 0.00 24.60 24.60 24.60 24.60 24.60 24.60 24.60 24.60 24.60 24.60 24.60 24.60 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest on Term loan 36.91 36.91 35.37 32.29 29.22 26.14 23.07 19.99 16.92 13.84 10.76 7.69 4.61 1.54 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Yearly (instalment + interest) 36.91 36.91 59.97 56.90 53.82 50.75 47.67 44.60 41.52 38.45 35.37 32.29 29.22 26.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 450 P-1335
CALCULATION OF DEPRECIATION
A DEPRECIATION (IT ACT)
Detailed calculation of dep Rate
i) Land 0.00 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ii) Building & Civil Works 263.97 10% 263.97 237.57 213.81 192.43 173.19 155.87 140.28 126.25 113.63 102.27 92.04 82.84 74.55 67.10 60.39 54.35 48.91 44.02 39.62 35.66 32.09 28.88 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40 26.40
depreciation 26.40 23.76 21.38 19.24 17.32 15.59 14.03 12.63 11.36 10.23 9.20 8.28 7.46 6.71 6.04 5.43 4.89 4.40 3.96 3.57 3.21 2.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
cumulative 26.40 50.15 71.53 90.78 108.10 123.68 137.71 150.34 161.70 171.93 181.13 189.41 196.87 203.58 209.62 215.05 219.94 224.35 228.31 231.87 235.08 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57 237.57
Plant & Machinery & mis f ixed assets 141.37 25% 141.37 106.03 79.52 59.64 44.73 33.55 25.16 18.87 14.15 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14 14.14
depreciation 35.34 26.51 19.88 14.91 11.18 8.39 6.29 4.72 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
cumulative 35.34 61.85 81.73 96.64 107.82 116.21 122.50 127.22 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24 127.24
Technical Know how & environment e 0.00 10% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
and other Prelm. Exp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
total cost/ depreciation 405.34 61.74 50.26 41.26 34.15 28.50 23.97 20.32 17.34 11.38 10.23 9.20 8.28 7.46 6.71 6.04 5.43 4.89 4.40 3.96 3.57 3.21 2.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sum at charge 405.34 343.60 293.33 252.07 217.92 189.42 165.44 145.12 127.78 116.40 106.18 96.97 88.69 81.23 74.52 68.49 63.05 58.16 53.76 49.80 46.23 43.02 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53 40.53
Depreciation for the year (IT Act) 61.74 50.26 41.26 34.15 28.50 23.97 20.32 17.34 11.38 10.23 9.20 8.28 7.46 6.71 6.04 5.43 4.89 4.40 3.96 3.57 3.21 2.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cumulative Dep. (IT Act) 61.74 112.00 153.27 187.42 215.92 239.89 260.21 277.56 288.94 299.16 308.37 316.65 324.10 330.81 336.85 342.29 347.18 351.58 355.54 359.11 362.32 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80
B DEPRECIATION (ES ACT)
Yearly Depreciation (ES Act) 405.34 364.80 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 6.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Advance Dep.for loan Repayment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation for the year (ES Act)13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 6.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cumulative Dep. (ES Act) 0 13.78 27.56 41.34 55.13 68.91 82.69 96.47 110.25 124.03 137.82 151.60 165.38 179.16 192.94 206.72 220.50 234.29 248.07 261.85 275.63 289.41 303.19 316.97 330.76 344.54 358.32 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80 364.80
REQUIREMENT OF WORKING CAPITAL
A WORKING CAPITAL REQUIREMENT 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
i) O & M 2 2.70 2.77 2.84 2.91 2.98 3.06 3.13 3.21 3.29 3.37 3.46 3.55 3.63 3.73 3.82 3.91 4.01 4.11 4.21 4.32 4.43 4.54 4.65 4.77 4.89 5.01 5.14 5.26 5.40 5.53 5.67 5.81 5.96 6.10 6.26 6.41 6.57 6.74 6.91 7.08
ii) Spares lumpsum 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total working capital reqd 2.70 2.77 2.84 2.91 2.98 3.06 3.13 3.21 3.29 3.37 3.46 3.55 3.63 3.73 3.82 3.91 4.01 4.11 4.21 4.32 4.43 4.54 4.65 4.77 4.89 5.01 5.14 5.26 5.40 5.53 5.67 5.81 5.96 6.10 6.26 6.41 6.57 6.74 6.91 7.08
B MARGIN MONEY
i) O & M 0% 100% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
ii) Spares 0% 25% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total margin money required 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
C Total Bank Finance (A+B) 2.70 2.77 2.84 2.91 2.98 3.06 3.13 3.21 3.29 3.37 3.46 3.55 3.63 3.73 3.82 3.91 4.01 4.11 4.21 4.32 4.43 4.54 4.65 4.77 4.89 5.01 5.14 5.26 5.40 5.53 5.67 5.81 5.96 6.10 6.26 6.41 6.57 6.74 6.91 7.08
D Interest on Bank Borrowing 12.5% 0.34 0.35 0.35 0.36 0.37 0.38 0.39 0.40 0.41 0.42 0.43 0.44 0.45 0.47 0.48 0.49 0.50 0.51 0.53 0.54 0.55 0.57 0.58 0.60 0.61 0.63 0.64 0.66 0.67 0.69 0.71 0.73 0.74 0.76 0.78 0.80 0.82 0.84 0.86 0.88
PROFITABILITY STATEMENT Cons. Period 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
Sales (Tariff rate x Net Units) 91.8 92.2 91.1 88.4 85.8 83.2 80.6 78.0 75.4 72.8 77.4 75.3 73.2 71.0 70.4 71.3 72.1 73.0 73.9 74.7 75.5 76.6 78.5 79.2 79.9 80.7 70.5 61.6 62.4 63.2 64.1 65.0 65.8 66.8 67.7 68.7 69.6 70.6 71.7 72.7
A EXPENSES
i) O & M, Insurance Expenses 16.21 16.62 17.03 17.46 17.90 18.34 18.80 19.27 19.75 20.25 20.75 21.27 21.81 22.35 22.91 23.48 24.07 24.67 25.29 25.92 26.57 27.23 27.91 28.61 29.33 30.06 30.81 31.58 32.37 33.18 34.01 34.86 35.73 36.62 37.54 38.48 39.44 40.43 41.44 42.47
ii) PBIDT 75.5 75.6 74.0 71.0 67.9 64.8 61.8 58.7 55.6 52.6 56.6 54.0 51.4 48.7 47.5 47.8 48.1 48.3 48.6 48.8 49.0 49.3 50.6 50.6 50.6 50.6 39.7 30.0 30.0 30.1 30.1 30.1 30.1 30.1 30.2 30.2 30.2 30.2 30.2 30.3
B INTEREST
i) Rupee Term Loan 36.9 36.9 35.4 32.3 29.2 26.1 23.1 20.0 16.9 13.8 10.8 7.7 4.6 1.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
ii) Working Capital 0.3 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.7 0.7 0.7 0.7 0.7 0.7 0.8 0.8 0.8 0.8 0.8 0.9 0.9
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 451 P-1335
CPBDT = (PBIDT less Interest) 38.3 38.3 38.3 38.3 38.3 38.3 38.3 38.3 38.3 38.3 45.4 45.9 46.3 46.7 47.0 47.3 47.6 47.8 48.0 48.2 48.4 48.8 50.0 50.0 50.0 50.0 39.1 29.4 29.4 29.4 29.4 29.4 29.4 29.4 29.4 29.4 29.4 29.4 29.4 29.4
Depreciation 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 13.78 6.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 24.52 24.52 24.52 24.52 24.52 24.52 24.52 24.52 24.52 24.52 31.65 32.11 32.52 32.89 33.22 33.52 33.79 34.04 34.26 34.45 34.63 34.99 36.23 36.23 36.23 36.23 32.60 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37
Less:Provision for Tax 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 12.03 12.49 12.90 13.27 13.61 13.91 14.18 14.42 14.64 14.84 15.02 15.38 16.61 16.61 16.61 16.61 12.98 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76
Net Profit After Tax 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61 19.61
D Gross Cash Accrual (PAT+Dep)33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 26.1 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6
Dividend (Rate % ) 1st 12 year 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend (Amount) after 12 year 0.0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Tax 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash Accrual 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 26.1 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6
F Debt Servicing (Rs. Million)
- Interest on Loan 36.9 36.9 35.4 32.3 29.2 26.1 23.1 20.0 16.9 13.8 10.8 7.7 4.6 1.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
- Term Loan Instalment 0.0 0.0 24.6 24.6 24.6 24.6 24.6 24.6 24.6 24.6 24.6 24.6 24.6 24.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
TOTAL 36.9 36.9 60.0 56.9 53.8 50.7 47.7 44.6 41.5 38.4 35.4 32.3 29.2 26.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
DSCR 1.90 1.90 1.15 1.15 1.16 1.17 1.18 1.20 1.21 1.23 1.25 1.27 1.3 1.3- 3133299463906810. 0 - 3133299463906810. 0 - 3133299463906810. 0 - 3133299463906810. 0 - 3133299463906810. 0 - 3133299463906810. 0 - 3133299463906810. 0 - 3133299463906810. 0 - 3133299463906810. 0 - 3133299463906810. 0 - 3133299463906810. 0 - 3133299463906810. 0 - 2448743849537970. 0 - 1840249970098990. 0 - 1840249970098990. 0 -1840249970098990. 0 -1840249970098990. 0 - 1840249970098990. 0 - 1840249970098990. 0 - 1840249970098990. 0 - 1840249970098990. 0 - 1840249970098990. 0 - 1840249970098990. 0 - 1840249970098990. 0 - 1840249970098990. 0 - 1840249970098990. 0
MINIMUM DSCR 1.15
MAXIMUM DSCR 1.90
AVERAGE DSCR 1.29
BALANCE SHEET Cons. Period 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
ASSETS
i) Gross Block 421.80 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8 421.8
ii) Less Depreciation 0.00 13.8 27.6 41.3 55.1 68.9 82.7 96.5 110.3 124.0 137.8 151.6 165.4 179.2 192.9 206.7 220.5 234.3 248.1 261.8 275.6 289.4 303.2 317.0 330.8 344.5 358.3 364.8 364.8 364.8 364.8 364.8 364.8 364.8 364.8 364.8 364.8 364.8 364.8 364.8 364.8
iii) Net Block 421.80 408.0 394.2 380.5 366.7 352.9 339.1 325.3 311.5 297.8 284.0 270.2 256.4 242.6 228.9 215.1 201.3 187.5 173.7 160.0 146.2 132.4 118.6 104.8 91.0 77.3 63.5 57.0 57.0 57.0 57.0 57.0 57.0 57.0 57.0 57.0 57.0 57.0 57.0 57.0 57.0
iv) Working Capital 0.00 2.7 2.8 2.8 2.9 3.0 3.1 3.1 3.2 3.3 3.4 3.5 3.5 3.6 3.7 3.8 3.9 4.0 4.1 4.2 4.3 4.4 4.5 4.7 4.8 4.9 5.0 5.1 5.3 5.4 5.5 5.7 5.8 6.0 6.1 6.3 6.4 6.6 6.7 6.9 7.1
v) Surplus Cash 0.00 33.4 66.8 75.6 84.4 93.2 102.0 110.7 119.5 128.3 137.1 145.9 154.7 163.5 172.3 205.7 239.1 272.5 305.9 339.2 372.6 406.0 439.4 472.8 506.2 539.6 573.0 599.1 618.7 638.3 658.0 677.6 697.2 716.8 736.4 756.0 775.6 795.3 814.9 834.5 854.1
vi) Misc exp to the extent not w /off 0.00 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
TOTAL 421.80 444.1 463.8 458.9 454.0 449.0 444.1 439.2 434.3 429.4 424.5 419.6 414.7 409.8 404.9 424.6 444.3 464.0 483.7 503.4 523.1 542.9 562.6 582.3 602.0 621.8 641.5 661.2 681.0 700.7 720.5 740.2 760.0 779.7 799.5 819.3 839.0 858.8 878.6 898.4 918.2
LIABILITIES
i) Share Capital 126.54 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5 126.5
ii) Retained Earnings 0.00 19.6 39.2 58.8 78.5 98.1 117.7 137.3 156.9 176.5 196.1 215.8 235.4 255.0 274.6 294.2 313.8 333.4 353.0 372.7 392.3 411.9 431.5 451.1 470.7 490.3 510.0 529.6 549.2 568.8 588.4 608.0 627.6 647.3 666.9 686.5 706.1 725.7 745.3 764.9 784.5
iii) LOANS 295.26 295.3 295.3 270.7 246.0 221.4 196.8 172.2 147.6 123.0 98.4 73.8 49.2 24.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
iv) Bank borrow ings 0.00 2.7 2.8 2.8 2.9 3.0 3.1 3.1 3.2 3.3 3.4 3.5 3.5 3.6 3.6 3.7 3.8 3.9 4.0 4.1 4.2 4.3 4.4 4.6 4.7 4.8 4.9 5.0 5.2 5.3 5.4 5.6 5.7 5.9 6.0 6.2 6.3 6.5 6.6 6.8 7.0
TOTAL 421.80 444.1 463.8 458.9 454.0 449.0 444.1 439.2 434.3 429.4 424.5 419.6 414.7 409.8 404.8 424.5 444.2 463.9 483.6 503.3 523.0 542.8 562.5 582.2 601.9 621.7 641.4 661.2 680.9 700.6 720.4 740.1 759.9 779.7 799.4 819.2 839.0 858.7 878.5 898.3 918.1
TAX LIABILITY
Yearly Profit/Loss -23.44 -11.96 -2.96 4.15 9.80 14.33 17.98 20.96 26.92 28.07 36.23 37.60 38.84 39.96 40.97 41.87 42.68 43.42 44.07 44.67 45.20 46.28 50.01 50.01 50.01 50.01 39.08 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37
Cumulative Profit/Loss (+/-) -23.44 -35.4 -38.4 -34.2 -24.4 -10.09 7.89 28.85 55.77 83.85 120.07 157.68 196.5 236.48 277.45 319.31 362.00 405.41 449.49 494.16 539.36 585.64 635.65 685.66 735.67 785.67 824.76 854.13 883.50 912.87 942.24 971.61 1000.98 1030.35 1059.72 1089.09 1118.46 1147.83 1177.20 1206.57
Carryforw ard Losses -23.44 -35.4 -38.4 -34.2 -24.4 -10.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Taxable Profits 0.00 0.00 0.00 0.00 0.00 0.00 7.89 20.96 26.92 28.07 36.23 37.60 38.84 39.96 40.97 41.87 42.68 43.42 44.07 44.67 45.20 46.28 50.01 50.01 50.01 50.01 39.08 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37
Tax Relief % 0% 0% 0% 0% 0% 0% 100% 100% 100% 100% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
amt 0.00 0.00 0.00 0.00 0.00 0.00 7.89 20.96 26.92 28.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 18-Financial & Economic Evaluation
Indo Canadian Consultancy Services Ltd. 452 P-1335
Net Taxable Profits 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 36.23 37.60 38.84 39.96 40.97 41.87 42.68 43.42 44.07 44.67 45.20 46.28 50.01 50.01 50.01 50.01 39.08 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37 29.37
Tax liability0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.03 12.49 12.90 13.27 13.61 13.91 14.18 14.42 14.64 14.84 15.02 15.38 16.61 16.61 16.61 16.61 12.98 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76
MAT20.01% 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 6.33 6.42 6.51 6.58 6.65 6.71 6.76 6.81 6.85 6.89 6.93 7.00 7.25 7.25 7.25 7.25 6.52 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88 5.88
Portion of Tax on Incentives0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Balance Tax Eligible for Pass Through4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 4.91 12.03 12.49 12.90 13.27 13.61 13.91 14.18 14.42 14.64 14.84 15.02 15.38 16.61 16.61 16.61 16.61 12.98 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76 9.76
INCENTIVE FOR AVAILABILITY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL Incentives 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
FUND FLOW STATEMENT
SOURCES OF FUNDS Cons. Period 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
i) Share issue 126.54 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
ii) Profit before taxation w ith int added ba 0.00 61.8 61.8 60.2 57.2 54.1 51.0 48.0 44.9 41.8 38.8 42.8 40.2 37.6 34.9 33.7 34.0 34.3 34.6 34.8 35.0 35.2 35.6 36.8 36.8 36.8 36.9 33.2 30.0 30.0 30.1 30.1 30.1 30.1 30.1 30.2 30.2 30.2 30.2 30.2 30.3
iii) Depreciation provision for the year 0.00 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 13.8 6.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
iv) Increase in Long term Rupee Loans 295.26 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
v) Increase in bank borrow ings for w ork 0.00 2.7 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.2 0.2 0.2 0.2 0.2 0.2
TOTAL (a) 421.80 78.2 75.6 74.1 71.0 68.0 64.9 61.8 58.8 55.7 52.6 56.7 54.1 51.5 48.7 47.6 47.9 48.2 48.4 48.7 48.9 49.1 49.4 50.7 50.7 50.7 50.8 39.8 30.2 30.2 30.2 30.2 30.2 30.3 30.3 30.3 30.3 30.4 30.4 30.4 30.4
DISPOSITION OF FUNDS
i) Capital expenditure for the project 421.80 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
ii) Loan Installment 0.00 0.0 0.0 24.6 24.6 24.6 24.6 24.6 24.6 24.6 24.6 24.6 24.6 24.6 24.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
iii) Interest on
Rupee Loans 36.9 36.9 35.4 32.3 29.2 26.1 23.1 20.0 16.9 13.8 10.8 7.7 4.6 1.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Working Capital 0.3 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.5 0.6 0.6 0.6 0.6 0.6 0.6 0.6 0.7 0.7 0.7 0.7 0.7 0.7 0.8 0.8 0.8 0.8 0.8 0.9 0.9
iv) Taxation 0.00 4.9 4.9 4.9 4.9 4.9 4.9 4.9 4.9 4.9 4.9 12.0 12.5 12.9 13.3 13.6 13.9 14.2 14.4 14.6 14.8 15.0 15.4 16.6 16.6 16.6 16.6 13.0 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8 9.8
v) Dividends - Equity 0.00 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
vi) Dividends - Tax 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
vii) Increase/decrease in w orking capital 0.00 2.7 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.0 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.2 0.2 0.2 0.2 0.2 0.2
Total (b) 421.80 44.9 42.2 65.3 62.2 59.2 56.1 53.0 50.0 46.9 43.9 47.9 45.3 42.7 39.9 14.2 14.5 14.8 15.0 15.3 15.5 15.7 16.1 17.3 17.3 17.3 17.4 13.8 10.5 10.6 10.6 10.6 10.6 10.6 10.7 10.7 10.7 10.7 10.8 10.8 10.8
1 Opening Balance of cash in hand & at 0.0 0.0 33.4 66.8 75.6 84.4 93.2 102.0 110.7 119.5 128.3 137.1 145.9 154.7 163.5 172.3 205.7 239.1 272.5 305.9 339.2 372.6 406.0 439.4 472.8 506.2 539.6 573.0 599.1 618.7 638.3 658.0 677.6 697.2 716.8 736.4 756.0 775.6 795.3 814.9 834.5
2 Net surplus/deficit (A-B) 0.0 33.4 33.4 8.8 8.8 8.8 8.8 8.8 8.8 8.8 8.8 8.8 8.8 8.8 8.8 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 33.4 26.1 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6 19.6
Closing Balance of cash in hand 0.0 33.4 66.8 75.6 84.4 93.2 102.0 110.7 119.5 128.3 137.1 145.9 154.7 163.5 172.3 205.7 239.1 272.5 305.9 339.2 372.6 406.0 439.4 472.8 506.2 539.6 573.0 599.1 618.7 638.3 658.0 677.6 697.2 716.8 736.4 756.0 775.6 795.3 814.9 834.5 854.1
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 19-Recommendations
Indo Canadian Consultancy Services Ltd. 453 P-1335
19. RECOMMENDATIONS
19.1 GENERAL
The project involves construction of conventional civil structures as detailed below. The project
construction work is recommended to be taken up on fast track basis and construction shall be
completed in a period of 42 months including 6 months for development of infrastructure
facilities. The project component includes:
Barrage
Intake Structure & Feeder Channel
Desilting Basin
Head Race Tunnel
Surge Shaft
Pressure Shaft
Power House
Tail Race Channel
Switchyard
19.2 PRELIMINARY AND PRE-CONSTRUCTION WORKS
To ensure project completion in 36 months, it is essential to accomplish the following activities in
a period of 6 months before start of Main Civil works. However some of the activities will
continue during phase-II. The following main activities are required for preconstruction and
construction phases of the project:
Techno economic Clearance
Pre-construction investigation
Environment, Forest and other statutory clearances
Acquisition of land
Completion of main infrastructure facilities such as roads and buildings, bridges
Completion of detailed design and specifications
Power Purchase Agreement
Financial Closure
Tender and Award of main Civil, Hydro Mechanical and Electro Mechanical works.
Commissioning related activities.
19.3 CIVIL AND HYDRO MECHANICAL WORKS
A total time period of 36 months has been considered for main Civil and Hydro-mechanical
works. The HRT & Penstock lies in critical path. Adequate construction equipment planning has
been done to achieve the desired progress rates.
Bharmour Hydro Projects Pvt. Ltd. Detailed Project Report Bharmour-I HEP (24 MW) 19-Recommendations
Indo Canadian Consultancy Services Ltd. 454 P-1335
Timely completion of construction works also depends on the timely supply of construction
material to Diversion site, Powerpipe, through existing approach roads and ropeways and by
development of project roads. Sufficient storage shall be ensured at project site to ensure
continuous construction between April to December without stoppage due to shortage of
materials.
19.4 ELECTRO-MECHANICAL WORKS
Three 8.0 MW Horizontal Francis machines have been proposed to generate 24.0 MW of power.
The orders for Electro-Mechanical equipments will be placed in line with civil works so as not to
cause any delay in completion of civil works.
19.5 CONSTRUCTION POWER
Availability of adequate construction power plays a major role in the scheduled completion of
construction works. Construction power required for various components shall be mainly
arranged by contractors. Power for project offices and colony shall be supplied through
dedicated D.G.Sets. However, if power is available in the local grid the same shall also be
utilized for construction of the project.
19.6 BENEFITS
The annual energy benefit from the BHEP-I project in 75% dependable year at 95% machine
availability is 115.36 MU.
19.7 PROJECT COST
The basic cost of the Bharmour stage-I HEP is worked out to be Rs.196.00 Crores without
transmission line and Rs.208.75 Crores with transmission line. The combined cost for
completion of BHEP-I & BHEP-II projects is Rs. 393.64 Crores without transmission line (at
August, 2014 price level) and the corresponding levelised tariff is Rs. 4.36 per kWh. Similarly,
the combined cost for completion of BHEP-I & BHEP-II projects with transmission line is Rs.
421.80 Crores (at August, 2014 price level) and the corresponding levelised tariff is Rs. 4.68 per
kWh
19.8 RECOMMENDATION
The 24.0 MW Bharmour-I HEP utilises a rated net head of 93.00 m and rated discharge of 29.50
m3/s to generate 115.36 MU of energy annually in 75 % dependable year at 95% machine
availability.
The installed capacity of 24.0 MW proposed in this DPR is techno-economically viable and the
project is recommended for implementation.