DETAILED ESTIMATE FOR UPGRADATION OF EXISTING ARANI 230/110 KV SS INTO

400/230-110 KV SS WITH 2X315 MVA, 400/230KV AND 2X200 MVA, 400/110 KV ICTs.

Rate in Amount in
Sl.No DESCRIPTION QTY PER
Lakhs Lakhs
I CIVIL WORKS
Control room Building,Internal
11 LS 419.46
electrification, water supply arrangements
Gravel filling ,metal spreading and yard
2 LS 591.61
leveling
3 Approach Road LS 352.30
4 Cable duct and Retaining wall LS 691.31
5 Structure
CompoundFoundation
wall ,Plinths ,supply of LS 244.62
towers & Foundation for Towers in yard and
6 allied civil LS 3105.58
works
SUB-TOTAL 5404.88
II ELECTRICAL WORKS
A EQUIPMENTS

7 315 MVA, 400/230KV Inter connecting 2 Nos. 947.53 Each 1895.060

Transformer with OLTC

8 200 MVA, 400/110KV Inter connecting 2 Nos. 910.03 Set 1820.060

Transformer with OLTC

9 420KV,3150A, 63KA 3 phase outdoor SF6 12 nos 43.762 E 525.144

Breaker with pre insertion resistor all accressories
420KV, 3000A, 63KA - 5 Core Single Phase
10 Current Transformers with support structure, 48 nos 7.193 E 345.264
accessories and junction box
420KV single phase Capacitive Voltage
11 12 nos 3.651 E 43.812
Transformer with suppoet structure
12 400KV ,10KA,Station Type LAS 24 nos 1.179 E 28.296
400KV,3150A, 63KA Horizontal Center Break
13 24 set 8.21 set 197.040
isconnector with Single Earth blades.
400KV,3150A, 63KA Horizontal Center Break
14 8 set 9.44 set 75.520
Disconnector with double Earth blades.
15 400KV Bus Earth switch (single phase) 6 nos 3.667 E 22.002

16 400KV Busbars, All Types of Power connectors, 1 Lot 142.0 Lot 142.000
Tension Fitting Clamps, Insulators and hardwares

17 ACSR Moose Conductor ,Aluminium Tubes 1 Lot 100 Lot 100.000

and GI wire for 400KV, 230KV and 110KV Yards
18 220V, 400 AH Battery Set with Stand 2 Sets 12.45 set 24.900
19 220V, 300 AH Battery Set with Stand 2 Sets 9.22 set 18.440
 220V 80 Amps Battery charger with potential free
20 3 nos 5.02 E 15.060
contacts for all indications for SAS interface.
220VDC, 60 Amps Battery charger with
21 potential free contacts for all indications for 3 nos 1.510 E 4.530
SAS interface.
Control Cables, LT Power Cables and
22 LS 530.000
Cable Trays
23 Earthing and Painting 231.000
24 Outdoor Illumination 21.000
25 100KVA DG Set with accessories 1 set 6.833 set 6.8331
Sub-Total 6045.961

III CONTROL AND RELAY PANEL

26 DC Distribution Panel for 400kv SS 4 nos 1.792 E 7.168
27 AC Panel for 400KV SS 3 nos 3.226 E 9.678
28 Relay Panel for 400KV IC Transformer 4 nos 8.564 E 34.256
29 Relay Panel for 400KV Feeders 4 nos 17.766 E 71.064
30 Relay Panel for 400KV ICT and Line Tie Bkr 4 nos 3.554 E 14.216
31 400KV Busbar Protection Panel 1 nos 17.9 E 17.900
32 Marshalling Box 24 nos 0.32 E 7.680
33 Synchronoscope with Trolley mounted 2 nos 0.500 E 1.000
34 Sub-Station Automation System 1 lot 202.90 E 202.900
Sub-Total 365.862

IV PLCC EQUIPMENTS
35 Optical Line Terminal Equipments 1 no 17.297 E 17.297
36 Multiplexers 3 no 3 E 9.000
37 Multiplexers with cross conectors 1 no 21.828 E 21.828
38 Digital Protection Coupler 6 nos 2.502 E 15.012
39 EPAX for PLCC System 1 no 8.372 E 8.372
40 48V,600AH Battery Set with Stand 2 sets 2.426 set 4.852
41 48V/120A Battery Chargers 3 nos 2.849 E 8.547
Sub-Total 84.908
Cost of materials and equipments
42 (II+III+IV) 6496.731
43 Accessories at @ 3% for Sl.no.42 194.902
44 Sub-Total 6691.633
45 Contingencies @ 1% for Sl.no.44 66.916
46 Sub-Total 6758.549
47 Labour and Transport @ 15% for Sl.no.46 1013.782
48 Cost of Material and Labour 7772.332
49 Estt & Supervision Charges @ 15% for Sl.no 48 1165.850
V SUB-TOTAL 8938.182
VI OTHERS
50 Fire Fighting
Scientific Equipments
Instruments like Megger 5KV LS 8.000
51 (BatteryBreaker
Circuit operated), Multimeter
analysing kit etc., LS 2.000
52 (multi break) 1 no 12.000 E 12.000
53 CT/PT Analyser kit 1 no 15.000 E 15.000
54 Primary Injection Kit (2000 Amps)) 1 no 15.000 E 15.000
55 Transformer winding resistance test Kit 1 no 6.642 E 6.642
 56 T & P Furnitures LS 2.000
57 PC & Software 1 no 1.000 E 1.000
58 Optical Power Meter 1 no 3.556 E 3.556
59 Optical Source 1 no 2.850 E 2.850
Optical Splicing Machine and optical time
60 1 no 10.719 E 10.719
domain reflectometer
61 Commissioning of SAS 33 bays 0.2 E 6.600
SUB-TOTAL for VI 85.367
VII STRUCTURES
62 400KV Structures 1 Loc 487.54 Loc 487.542
63 110 kv Line Shifting LS 50.000
64 Control Room Demolision Lbour LS 10.000
SUB-TOTAL for VII 547.542
VIII 400kV Lines
LILO of both 400kV circuits from Ariyalur to
Kalivanthapattu in MC line on MC Tower at Arni
65 48 Km 645.87 Km 31001.76
(Near neelampoondi village in gingee taluk,
Villupuram district)
IX POWER CABLES
66 110KV 1X630 Sq mm Alu XLPE Cable 1 Km 69.99 69.99
67 230KV 1X120 Sq mm Alu XLPE Cable 1 Km 95.42 95.42
68 110kv Outdoor Termination Kit 2 set 3.42 6.84
69 230kv Outdoor Termination Kit 2 set 7.49 14.98
70 110kv Outdoor Termination Structure 2 Nos 0.4 0.80
71 230kv Outdoor Termination Structure 2 Nos 1.1 2.20
SUB TOTAL for IX 190.23
Total for both electrical and civil
65
works (G&N) (I+V+VI+VII+VIII+IX) 46167.96
or Say 462 Crores

EXECUTIVE ENGINEER/SSE EXECUTIVE ENGINEER/TLC

CHENNAI POONAMALLEE