20150629154451
20150629154451
20150629154451
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
Tree/Crop compensation
Service Tax 4.944% on Foundation & Erection
Charges
(Adding item 23 to 26, item 28 & item 29)
34
35
36
37
38
39
40
1000000
10
SAY
MITED
nther CONDUCTOR
Per Amount in Rs.
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
230 kV bus
110 kV bus
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
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
27 Nos.
6 Nos.
2.321
0.934
24 Nos.
1 No
0.238
12.767
230
230
110
110
110
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
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
1 No.
2 Nos
8.790
7.259
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
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
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.
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
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
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
ANNEXURE - I
DETAILED ESTIMATE FOR ERECTION OF 230 kV AND 110 KV LINES FOR THE PROPOSED THUVAKUD
SS
SL
NO
DESCRIPTION
QUANTITY
RATE RS
IN LAKHS
3 Kms
238.35
17 Kms
100.28
17 Kms
100.28
3 kms
204.16
4 Kms
69.97
4 Kms
69.97
3 Kms
173.54
5 Kms
61.22
27 Kms
61.22
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
4 Kms
1 Nos
4 Nos
6
7
8
9
10 Telephone
Sub total
1 Nos
2
2
1
2.5
Nos
Nos
Set
Kms
5 Nos
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