DETAILED ESTIMATE FOR ESTABLISHMENT OF 230/110 KV SS WITH

2X100 MVA, 230/110 KV AUTO TRANSFORMERS AT THE PREMISES OF

THE EXISTING THIRUVERKKADU 110/33-11 KV SS IN CHENNAI
OPERATION CIRCLE
Rs in lakhs
SL
DESCRIPTION
NO.
I CIVIL WORKS

QUANTITY

RATE

PER

Board land

TOTAL
AMOUNT

Land Cost

0.00

Control room building including

electrification

LS

109.215

Air condition

LS

15.00

LS

30.00

Station yard filling & RCC Cable

ducts
Lead road

LS

15.00

Compound wall

LS

10.00

Water supply & Drainage System

LS

5.00

SUB-TOTAL

184.22

II

ELECTRICAL WORKS:

230 KV Isolator with earth switch

3 Nos.

2.523

7.57

230 KV Isolator W/o earth switch

7 Nos.

3.898

27.29

230 KV SF6 Breaker ( HV -2, BC, Fdr- 3)

6 Nos.

12.065

72.39

230 KV CT with Junction box

18 Nos.

2.585

46.53

230 KV PT with junction box

6 Nos.

2.560

15.36

230 KV LAS

6 Nos.

0.464

2.78

110 KV Isolator with earth

3 Nos.

2.781

8.34

110 KV Isolator w/o earth

9 Nos.

2.523

22.71

110 kV SF6 breaker ( LV -2, BC-1, Fdr- 5)

8 Nos.

4.891

39.13

10

110 KV CT (Single Phase) with Junctio

24 Nos.

2.110

50.64

11

110 KV PT (Single Phase) with Jn box

6 Nos.

0.965

5.79

12

110 KV LAS

6 Nos.

0.264

1.58

13

Relay panel for 230 KV feeders

3 Nos

7.560

22.68

14

Relay panel for 230 KV BC

1 No.

3.450

3.450

15

Relay panel for 230/110 KV auto Tr.

2 Nos

5.617

11.23

16

1 No

14.000

14.00

17

230 KV Bus bar protection relay

panel
Relay panel for 110 KV feeders

5 Nos

4.400

22.00

18

Relay panel for 110 KV BC

1 No.

1.740

1.740

19

1 No

16.316

16.32

20

110 KV Bus bar protection relay

panel
Annunciator Panel (100 windows)

2 Nos.

1.329

2.66

21

AC Panel

1 No

1.465

1.465

DETAILED ESTIMATE FOR ESTABLISHMENT OF 230/110 KV SS WITH

2X100 MVA, 230/110 KV AUTO TRANSFORMERS AT THE PREMISES OF
THE EXISTING THIRUVERKKADU 110/33-11 KV SS IN CHENNAI
OPERATION CIRCLE
22

DC Panel

2 Nos

1.001

2.002

23

Synchronising panel

1 No.

1.309

1.31

24

Marshalling box

2 Nos.

0.672

1.34

25

Substation automation system

including commissioning of SAS

LS

85.00

26

LLM

27

Data Logger

28

Earthing, Painting and Station yard lighting

29

75 KVA DG set with accessories

1 No.

30
31

220 V, 300 AH Battery set with

stand
220 V DC, 60 A battery charger

32

Control cables of assorted size with tray arrangement

20.00

33

10.00

34

Auxiliary panel & Interconnecting

cables
230 KV structure

LS

177.72

35

110 KV structure

LS

50.456

36

Fire fighting equipment

1 Set

LS

4.000

37

P &T Phone

2 Nos

LS

0.300

38

Scientific Instruments

LS

2.000

39

T & P and Furniture

LS

1.000

40

Plinth for breakers ( 230 kV- 6, 110 kV- 8)

41

Transformer rail tracks

42

Cost of materials

823.324

43

Contingencies @ 1%

8.23

44

Sub total

831.56

45

Labour & Transport charges @ 15%

124.73

46

Sub total

956.29

47

100 MVA,230/110 kV auto tr with

OLTC
Plinth, labour & transport for
transformer
Earthing

48
49
50
51

5.00
10.00
LS

13.979

9.668

9.67

2 Nos

5.587

11.17

3 Nos

3.906

11.72

14 Loc

0.50

Loc

7.000

2 Set

2.00

set

4.000

2 Nos

440.986

881.97

2 loc

4.400

loc

8.800

2 loc

0.550

loc

1.100

Sub Total
Establishment & Supervision charges @ 15%
Cost of materials & Labour
Fibre Optic Communication equipment

1848.163
277.22
2125.387

DETAILED ESTIMATE FOR ESTABLISHMENT OF 230/110 KV SS WITH

2X100 MVA, 230/110 KV AUTO TRANSFORMERS AT THE PREMISES OF
THE EXISTING THIRUVERKKADU 110/33-11 KV SS IN CHENNAI
OPERATION CIRCLE
52

Provision for fibre optic

communication equipment
between Thiruverkkadu, Alamathy
and CMRL Koyambedu 230 KV SSs

As per annexure III

75.28

Transmission line
53

54

Erection of 230 KV DC line on DC

towers with Zebra conductor by
making LILO in the 230 KV
Alamathy - CMRL Koyambedu feeder
to the propsosed Thiruverkkadu 230
KV SS
Laying of 230 kV, 1x1200 sq.mm.
XLPE UG cable (SC) from the
proposed Thiruverkkadu 230 KV SS
to the sanctioned Ambattur 3rd Main
Road 230 KV SS

1 Km

83.43

Km

10 Kms As per anneure I

8.73 Kms

5505.57

55

Laying of 110 kV, 1x630 sq.mm.

XLPE UG cable (SC) from the
proposed Thiruverkkadu 230 KV SS
to Nolambur 110/11 KV SS

56

Erection of 110 KV DC line on DC

tower with Panther conductor by
making LILO in 110 KV
Sriperumpudur - Korattur feeder I

57

Conversion of the existing T-off

arrangement in 110 kV
Sriperumpudur - Korattur I & II
feeder to Thiruverkkadu 110/33-11
kV SS into LILO arrangement in
Sriperumpudur- Korattur feeder II.

58

110 kV bay provision at Nolambur

110 kV SS

59

Sub total

60

Total for Electrical works

11208.38

Total Gross & Nett

11392.60

3.0 Kms

1 No

As per anneure
II

83.43

54.44

57.65

3192.74

163.32

LS

5.00

57.65
9083.00

EXECUTIVE ENGINEER/MASTER PLAN

ANNEXURE - I
230 KV THIRUVERKKADU - AMBATTUR 3rd MAIN ROAD FEEDER
ESTIMATE FOR LAYING OF 230 KV , 1 X1200 SQ MM XPLE UG CABLE (SC)
FOR THE ROUTE LENGTH OF 10 KMS
SL
NO

DESCRIPTION

QUANTITY

RATE RS
IN LAKHS

PER

AMOUNT
RS IN
LAKHS

Km

3153.900

230 KV 1x1200 sqmm UG Cable (Circuit

length of 10X3X1 Kms)

30 Kms

105.130

230 KV, Normal Straight joints

39 Nos.

15.00

585.000

230 KV, Insulated Straight joints

21 Nos.

16.00

336.000

230 KV GIS indoor termination

6 Nos.

20.466

122.796

Single phase link box without CCPU

6 Nos.

1.481

8.89

Three phase link box with CCPU

4 Nos.

1.279

5.116

Three phase link box without CCPU

1 No.

3.457

3.457

240 sq. mm Sheath bonding cable

2 Km

21.983

Km

43.97

200 sq.mm. PVC pipe

4430 Nos.

0.0242

107.206

21430 Nos.

0.0021

45.003

10

230 KV RCC cover slabs

11

Sub total

12

Contingencies @ 1%

13

Labour and Transport Charges

14

Sub total

15

Establishment and Supervision Charges @15%

16

Road cut & restoration charges

17

Sub total

18

Erection & Company supervision of st.

joints

19

Erection & Company supervision of

terminations

20

Sub total

21

Transit, erection, testing & commissioning insurance @ 1%

Total (Gross & Nett)

4411.330
44.113
10 Kms

8.0 Kms

80.000
4535.443
680.316

10 Kms

15.0 Kms

150.00
5365.760

60 Nos.

1.45

87.000

6 Nos.

1.45

8.700
5461.460
44.113
5505.57

ANNEXURE - II
110 KV THIRUVERKKADU - NOLAMBUR FEEDER

ESTIMATE FOR LAYING OF 110 KV , 1 X 630 SQ MM XPLE CABLE (SC) FOR THE
ROUTE LENGTH OF 8.75 KMs.
SL NO

DESCRIPTION

QUANTITY

RATE RS
IN
LAKHS

PER

26.25 Kms

83.184

Km

AMOUNT
RS IN
LAKHS

110 KV, 1x630 sqmm UG Cable

(Circuit length of 8.75x3x1 Km)

110 KV, LAS

6 Nos.

0.264

1.58

110 KV, LAS structure

6 Nos.

1.041

6.25

110 KV, Straight joints

30 Nos.

2.583

77.49

110 KV, insulated joints

22 Nos.

2.583

56.83

Outdoor termination

6 Nos.

8.042

48.25

Outdoor termination structure

6 Nos.

1.041

6.25

Single phase link box without CCPU

3 Nos.

1.481

4.44

Single phase link box with CCPU

3 Nos.

1.764

5.29

10

Three phase link box with CCPU

1 No.

3.104

3.10

11

Sheath separation kit

15 Nos.

1.332

19.98

12

240 sq. mm sheath bonding cable

925 mts

0.0187

mt.

17.30

13

160 mm dia PVC pipe

925 Nos.

0.0168

15.54

14

110 KV RCC cover slab

12700 Nos.

0.00212

26.92

15

Sub total

16

Contingencies @ 1%

17

Labour and Transport

18

Sub total

19

Establishment and Supervision

Charges @ 15%

20

Road cut & restoration charges

21

Sub total

22

Erection & Company supervision of

st. joints

52 Nos.

1.45

75.40

23

Erection & Company supervision of

terminations

6 Nos.

1.45

8.70

24

Transit, erection, testing &

commissioning insurance @ 1%
Total (Gross & Nett)

2183.58

2472.80
24.73
8.75 Kms

8.0

Kms

70.00
2567.53
385.13

8.75 Kms

15.0

Kms

131.25
3083.91

24.728
3192.74

ANNEXURE - III

DETAILED ESTIMATE FOR FIBRE OPTIC COMMUNICATION EQUIPMENTS FOR

THE PROPOSED THIRUVERKKADU 230 KV SS
SL
NO

DESCRIPTION

QUANTITY

RATE RS
IN
LAKHS

PER

AMOUNT
RS IN
LAKHS

Erection, supply and commissioning of

OPGW cable (24 fibre) with accessories

1 Km

3.000 Km

3.000

Erection, supply and commissioning of

OPGW cable ( 12 fibre) with accessories
for 110 KV Nolambur feeder

8.7 Kms

2.239 Km

19.479

Erection, supply and commissioning of

ADSS (12 fibre DWSM ) from gantry
towers to relay room

2 Kms

1.463 Km

2.926

Optic terminal equipments (OLTE ) ADM type at Thiruverkkadu 230 KV SS &

Koyambedu CMRL 230 KV SS

2 Nos

3.000

No

6.000

Optic terminal equipments (OLTE ) terminal type at Nolambur 110 KV SS

1 No

3.000

No

3.000

Multiplexers - Drop insert type at

Thiruverkkadu 230 KV SS & Nolambur
110 KV SS

2 Nos

6.000

12.000

Cross connect Multiplexers at Alamathy

400 KV SS & Koyambedu CMRL 230 KV
SS
Digital protection coupler with E1
interface -Thiruverkkadu 230 KV SS -3 &
Nolambur 110 KV SS - 1

2 Nos

8.000

16.000

4 Nos

2.000

8.000

48 V / 250 AH battery

1 No

0.806

No

0.806

10 48 V/ 40 A battery charger

2 Nos

0.535

No

1.070

11 EPAX - 8S/8T

1 Set

Set

1.000

At Thiruverkkadu 230 KV SS
9

At Nolambur 110 KV SS
12 48 V/ 120 AH battery

1 No

0.387

No

0.387

13 48 V/ 20 A battery charger

2 Nos

0.307

No

0.614

14 EPAX - 8S/8T

1 Set

Set

1.000

Sub total

75.282