TAMILNADU TRANSMISSION CORPORATION LIMITED

COST DATA FOR 110 KV four Line ON MC TOWERS WITH Panther CONDUCTOR
Qty
DESCRIPTION
Rate in Rs.

Sl.
No.

Galvanised steel tower materials with extension part wherever necessary, and bolts and n
1
2
3
4
5

597.37
164.25
21.59
782
1004

MT
MT
MT
No.
No.

6
7
8
9
10
11
12

54
15
108
6
114
18
30
216
18
38
3
56
30.30
10.15

Set
Set
Set
Set
Set
Set
No.
set
Set
Set
Set
No.
KM
KM

13
14
15
16
17
18
19
20
21
22
23
24
25

33 No.
4 No.
37
37
148
148
37

No.
No.
No.
No.
No.

26

18 No.

27

10 No.

28

9 No.

29
30

MS tower parts
HT Tower parts
Ordinary Bolts & nuts
90 KN Disc Insulators
120 KN Disc Insulators
Conductor & Earth wire accessories
Single Suspension Fittings for ACSR Panther
Single suspension fittings for jumperig
Single Tension fittings for ACSR Panther
Double tension fittings
Vibration Damper for ACSR Panther
Mid span comp. joint for Panther
Repair sleeve for Panther
PA rod Panther
Suspension clamp for Earth wire 7/3.55mm
Tension Clamp for Earth wire 7/3.55mm
Midspan compression joint for GS Earth wire 7/3
Flexible Al. Earth bond
ACSR Panther
GI Earth wire 7/3.55mm
Earthing Materials
Pipe type earthing
Counter poise earthing (120m length)
Tower Accessories
Number plate
Danger Board
Phase plate( Set of three)
Circuit plate
Anti-climbing devices
TOWER FOUNDATIONS
MA type tower
0 to 2 Suspension tower
MC type tower
2 to 30 Medium angle tower
MD type tower
30 to 60 High angle & Dead end tower
Tower protection works
Total Cost of materials & equipments
(adding Item 1 to 26)
Rounding off to nearest thousand

79500
83500
100000
542
691
1470
1470
1700
2310
766
693
230
661
430
357
200
200
181650
42900
1400
3810
262
420
630
262
6930
462911
11613580
1668247

31
32
33

Erection charges(10% on item 27) Rs.

10 KM

Tree/Crop compensation
Service Tax 4.944% on Foundation & Erection
Charges
(Adding item 23 to 26, item 28 & item 29)

34

Labour Welfare Fund 1% on Foundation &

Erection Charges
(Adding item 23 to 26, item 28 & item 29)

35

Transportation charges (5% on Item 27)

36

Insurance at 1%, Central & State Sales Tax at

2%-(Total 3% on Item 27)
Contingencies (1% on Item 27)
Total Cost of materials & labour (Add: Item
No.27-34)
Establishment & Supervision Charges at 15.0%
on item 35
TOTAL COST PER
TOTAL COST PER 1 KM
(Rounding to nearest 1000)

37
38
39
40

1000000

10
SAY

MITED
nther CONDUCTOR
Per Amount in Rs.

cessary, and bolts and nutsetc.,

MT
MT
MT
No.
No.

47490684.45
13714950.15
2159000.00
423844.00
693764.00

Set
Set
Set
Set
Set
Set
No.
Set
Set
Set
Set
No.
KM
KM

79380.00
22050.00
183600.00
13860.00
87324.00
12474.00
6900.00
142776.00
7740.00
13566.00
600.00
11200.00
5503995.00
435435.00
0

No.
No.

46200.00
15240.00

No.
No.
No.
No.
No.

9694.00
15540.00
93240.00
38776.00
256410.00

No.

8332398.00

No.

116135800.00

No.

15014223.00
5000000.00
215960663.60
111438000.00

KM

11143800.00
122581800.00
10000000.00
6060444.00

1225818.00

6129090.00
3677454.00
1225818.00
150900424.00
22635063.60
KM

173535487.60
17353548.76
173.5354876
LAKHS

THUVAKUDY 230/110 kV SS LAYOUT

230/110 kV, 100 MVA transformer

4 nos. 230 kv feeders

230 kV bus

110 kV bus

6 nos 110 kV feeders

DETAILED ESTIMATE FOR ESTABLISHMENT OF 230/110 KV SS AT THUVAKUDY WITH 2

MVA,230/110 kV AUTO TRANSFORMERS IN TRICHY OPERATION CIRCLE
Sl.N
o
I
1
2
3
4
5
6

RATE RS
DESCRIPTION
QTY
IN LAKHS
CIVIL WORKS
Land Cost
Under license
Control room building with internal electrification, bore well with septic tank
Diesel Gen set room
Compound wall
RCC retaining wall, Cable duct, filling the yard with gravel & allied civil wor
Road, Drainage & sump
SUB-TOTAL

II

ELECTRICAL WORKS:
1 230 kV AB switch with earth
2 230 kV AB switch w/o earth
3 230 KV SF6 Breaker ( HV -2, Fdr-4, BC-1)

4 Nos.
20 Nos.
7 Nos.

3.513
3.222
13.294

4 230 KV CT with TC 5core Junction box

21 Nos.

2.562

5
6
7
8
9

6
18
6
12
9

Nos.
Nos.
Nos.
Nos.
Nos.

2.538
0.464
2.299
2.085
5.648

10 110 KV CT (Single Phase) with JN box

11 110 KV PT (Single Phase) with JN box

27 Nos.
6 Nos.

2.321
0.934

12 110 KV LAS (auto tr-2x3, feeder-6x3)

13 Relay panel for 230 KV feeder with U/F

24 Nos.
1 No

0.238
12.767

230
230
110
110
110

KV PT with TC junction box

KV LAS (auto tr-2x3, feeder-4x3)
kV AB switch with earth
KV AB switch w/o earth
kV SF6 breaker(LV-2, Fdr-6, BC-1)

14
15
16
17
18

Relay panel for 230 KV feeders

Relay panel for 230 KV BC
Relay panel for 230/110 KV auto Tr.
230 KV Bus bar protection relay panel
Relay panel for 110 KV feeder with U/F

19
20
21
22
23
24
25
26
27
28

Relay panel for 110 KV feeders

Relay panel for 110 KV BC
110 KV Bus bar protection relay panel
AC Panel
DC Panel
Synchronising panel
230 KV CVT (3 core)
110 KV line CVT (single core)
Marshalling box
Substation automation system

3
1
2
1
1
7
1
1
1
2
1
12
8
2
1

Nos
No.
Nos
No
No

12.178
5.402
14.732
19.642
9.232

Nos
No.
No
No
No
No.
Nos.
Nos.
Nos.
Set

8.643
5.205
19.642
1.189
1.205
0.440
2.459
1.653
0.611

29 LLM
Sl.N
o
DESCRIPTION

RATE RS
IN LAKHS

QTY

30 Earthing, Painting and Station yard lighting

31 100 kVA, 11 kV/433 V station transformer with
structure
32 75 KVA DG set with accessories
33 220 V, 300 AH Battery set with stand

1 No.
2 Nos

8.790
7.259

34 220 V DC, 60 A battery charger

35 Control cables of assorted size with tray
arrangement
36 Auxiliary panel & Interconnecting cables

3 Nos

4.296

37
38
39
40
41
42
43
44
45
46
47
48

2
1
1
2

230 KV structure
110 KV structure
Fire fighting equipment
P &T Phone
Scientific Instruments
T & P and Furniture
Plinth for breakers
Auto transformer rail tracks
Cost of materials
Contingencies @ 1%
Sub total
Labour & Transport charges @ 15%

49 Sub total
50 100 MVA, 230/110 kV auto transformer with
OLTC
51 Plinth, labour & transport for auto transformer
52
53
54
55
56
57
58

Plinth for third auto transformer

Earthing
Commissioning of SAS
Sub Total
Estt & Supervision charges @ 15%
Cost of materials & Labour
Provision for fibre optic communication
equipment at the proposed 230 KV SS

Nos
No
Set
Nos.

16 Loc
3 Set

1.000
2.000

2 Nos

382.028

2 loc

4.400

1 loc
2 loc
19 bay

4.000
0.550
0.500

As per annexure II

59 Erection of 230 kV lines and 110 kV lines

60 110 KV feeder bay provision (BHEL SS and
K.Sathanur 110 KV SS-1 no. each)
61 Sub total
62 Total for Electrical works
63 Add dismantling charges

224.811
63.826

As per annexure I
2 Nos

46.250

64 Total Gross
65 Less Credit
66 Total Nett
Part I (a) : Dismantling Charges Chargeable to A/C No.77.550
1 Dismantling Charges
PART II ACCUMULATED DEPRECIATION CHARGEABLE TO DRF A/C NO:12.5
SL. DESCRIPTION

Original Full
cost
Life
Period
in yrs

1 Released materials

148.92

Useful
Life
Period in
yrs

25

Part III : Devolution of old equipment to store and Debit to A/C No.22.300
Part III:
Part IV - Part II
Part III:
148.92
32.166
PART IV
REMOVAL OF OLD ASSET CHARGEABLE TO FIXED ASSET A/C CODE NO:10.541
Part IV Removal of old assets Chargeable to to A/c No.10.542
Sl.N Description
o

1
2
3
4

110
111
110
110

kV
kV
kV
kV

Qty in
Nos.

AB switch w/o earth

AB switch with earth
CTs
PTs

5 110 kV DC line with panther conductor (LILO

portion to BHEL off 110 kV Thiruverumbur Thuvakudi line0
6 Total

Origina Original
l cost erection
in
charges
lakhs
2
2
3
3

2.085
2.299
3.482
1.401

0.209
0.230
0.348
0.140

3.1

108.5

10.845

117.7

11.772

ABSTRACT
Part I : New Asset Chargeable to Capital A/C No. 14.655 Gross
Part
Part
Part
Part

Nett
I (a) : Dismantling Charges Chargeable to A/C No.77.550
II : Accumulated Depreciation Chargeable to A/C No. 12.500
III :Devolution of old equipment to store Debit to A/C No.22.3
IV : Removal of old assets Chargeable to A/C No.10.542

Executive Engineer/Master P

SS AT THUVAKUDY WITH 2x100

OPERATION CIRCLE

PER

LS
LS
LS
LS
LS

AMOUNT RS IN
LAKHS
1.250
211.600
6.600
79.350
531.000
86.000
915.800

E
E
E

14.052
64.440
93.058

53.802

E
E
E
E
E

15.228
8.352
13.794
25.020
50.832

E
E

62.667
5.604

E
E

5.712
12.767

E
E
E
E
E

36.534
5.402
29.464
19.642
9.232

E
E
E
E
E
E

60.501
5.205
19.642
1.189
2.410
0.440
29.508
13.224
1.222
125.160

E
LS

LS

PER
LS

5.000
AMOUNT RS IN
LAKHS
17.683
1.668

E
E

8.790
14.518

12.888
20.000
10.000

E
E
LS
LS
LS
LS
Loc
Set

E
loc
loc
loc
bay

449.622
63.826
5.000
0.300
5.000
4.000
16.000
6.000
1424.398
14.244
1438.642
215.796
1654.438
764.056
8.800

per annexure II

4.000
1.100
9.500
2441.894
366.284
2808.178
96.782

per annexure I

7776.456

No

92.500
7965.738
10773.917
10.595

11700.312
148.916
11551.396
10.595 Lakhs

Accum.
depre.
32.17
32.17 lakhs

116.750
Lakhs

Original Original cost of

centage asset in lakhs
s

0.344
0.379
0.574
0.231

2.638
2.908
4.404
1.772

17.89

137.194

19.42

148.916

Rs in Lakhs
11700.312
11551.396
10.595
32.166
116.750
148.916

Executive Engineer/Master Plan

ANNEXURE - I
DETAILED ESTIMATE FOR ERECTION OF 230 kV AND 110 KV LINES FOR THE PROPOSED THUVAKUD
SS
SL
NO

DESCRIPTION

1 Erection of four circuits of 230 kV line with

Zebra conductor on multicircuit towers from
proposed Thuvakudy 230 kV SS to Loc A

QUANTITY

RATE RS
IN LAKHS

3 Kms

238.35

2 Erection of 230 kV DC line on DC towers from

Loc A to LILO Alandur - Thanjavur feeder I

17 Kms

100.28

3 Erection of 230 kV DC line on DC towers from

Loc A to LILO Alandur - Thanjavur feeder II

17 Kms

100.28

3 Erection of four circuits of 110 kV line with

Panther conductor on multicircuit towers from
proposed Thuvakudy 230 kV SS to Loc B

3 kms

204.16

4 Erection of 110 kV DC line to Panther conductor

from Loc B to LILO the exisitng Thanjavur Trichy feeder at Thuvakudy SS

4 Kms

69.97

5 Erection of 110 kV DC line to Panther conductor

from Loc B to LILO the exisitng Thanjavur Alandur feeder at Thuvakudy SS

4 Kms

69.97

6 Erection of 110 kV SC line with Panther

conductor on multicircuit towers from proposed
Thuvakudy 230 kV SS to Loc C (for k.Sathanur
110 kV SS and for proposed NIT and IT park 110
kV SS0

3 Kms

173.54

7 Erection of 110 kV SC line on DC towers with

Panther conductor from Thuvakudy 230 kV SS to
BHEL EHT SC

5 Kms

61.22

27 Kms

61.22

8 Erection of 110 kV DC line on SC towers with

Panther conductor from Loc C to K.Sathanur
9 Sub total

HE PROPOSED THUVAKUDY 230 KV

PER

AMOUNT RS
IN LAKHS

Km

715.05

Km

1704.76

Km

1704.76

Km

612.48

Km

279.88

Km

279.88

Km

520.6064628

Km

306.1

Km

1652.94

7776.456463

ANNEXURE - II

DETAILED ESTIMATE FOR FIBRE OPTIC COMMUNICATION EQUIPMENTS FOR THE PROPOSED THUV
230 KV SS
SL
NO

DESCRIPTION
1 Supply, erection, testing and commissioning of OPGW
(24 fibre) with accessories ( 230 KV Thuvakudy SS to
LILO point of Alundur - Thanjavur 230 kV line)

QUANTITY
20 Kms

2 Supply, erection, testing and commissioning of ADSS 24

fibre cable with HDPE pipe from gantry towers to relay
room

4 Kms

3 Optic terminal equipments (OLTE ) - ADM type for

Thuvakudy 230 KV SS
4 Cross connect Multiplexers for Thuvakudy 230 KV SS

1 Nos

5 Digital protection coupler with E1 interface -230 KV

Thuvakudy - Alundur feeder 1 - 2 nos, 230 KV Thuvakudy
- Thanjavur feeder 1 - 2 nos

4 Nos

6
7
8
9

For Thuvakudy 230 KV SS

48 V / 250 AH battery
48 V/ 40 A battery charger
EPAX - 8S/8T
Telephone cable(4 pair-5 nos, each with 500 mts)

10 Telephone
Sub total

1 Nos

2
2
1
2.5

Nos
Nos
Set
Kms

5 Nos

TS FOR THE PROPOSED THUVAKUDY

RATE RS
IN
LAKHS PER

AMOUNT
RS IN
LAKHS

3.00 Km

60.000

1.65 Km

6.600

8.00 No

8.000

8.00 E

8.000

2.50 E

10.000

0.81
0.54
1.00
0.18

No
No
Set
Km

1.612
1.070
1.000
0.450

0.01 No

0.050
96.782