Sl. Description Unit Quantity Rate AmountNo. Rs. Rs.

1. a) Towers with accessories MT 15 0.80 12.000

b) Bolts & Nuts including spring washers MT 0.75 0.80 0.600

2. Foundation materials LS KM 0.65 0.650

3. Earthing materials SETS 3 0.02 0.060

4. PANTHER ACSR Conductor KM 6.1 1.37 8.357

5. Insulators LS KM 1.30 1.300

6. Hardware & Accessories for conductor LS KM 0.60 0.600

7. High tensile galvanised steel wire 7/3.15mm KM 1.01 0.20 0.202

8. Hardware & Accessories for steel wire LS KM 0.03 0.030

Total Material Cost : 23.799

9. Spares @ 3% 0.71

10. Surveys, Lands & rights, tree/crop 2.50 2.50compensation, works to be executedas per PTCC approval etc.

11. Erection charges 3.00 3.00

Add work contract tax @ 4% 0.12SUB-TOTAL 30.13

Price escalation @ 10% 3.0133.15

Contingencies @ 3% 0.9934.14

Establishment charges and Other overhead charges @ 10.75% 3.67

37.81TOTAL 37.81

OR SAY Rs.38.00 LAKHS'file:///tt/file_convert/5447de9cb1af9fda018b4c88/document.xls'#$132kvdc (Rev)

COST DATE FOR ERECTION OF 132 KV DC LINE WITH PANTHER ACSR CONDUCTOR (DATA FOR 1 KM)

S.No Description Units Qty

1 kMs.

23 1.17 26.91

i) Suspension Clamp sets.ii) Tension Clamp setsiii) 4R Stock bridge Vibration dampers

2 Splice boxes (OFC-OFC) Nos. 15 0.036 0.54

3 Splice boxes (OFC-OFAC) Nos. 3 0.036 0.108

4 Nos.2 0.15 0.3

5 Fibre approach cable of 24 Fibre capacity kMs. 3 0.50 1.50

6 OLTE, MUX equipments6.1 Nos.

2 5 10

9.2 Nos.

1 10.5

6.2 Nos.

5 0.03 0.15

6.3 Nos.1 6.4

COST ESTIMATE FOR PROVIDING OFC EQUIPMENT FOR 132 kV SUB-STATION

Unit Rate.

Total Amount

Fibre Optic Cable of ADSS type with DWSM, 24 Fibre capacity & following Accessories

Fibre distribution panels for termination of fibres of 24 Fibre capacity. (Nos.)

Two directional PDH type OLTE equipment with capacity of 8 Mbps in each direction with 1+1 protection at optical level and hot stand by power supply system, primary Multiplexer, Digital Distribution Frame, Engineering Order Wire Telephone.

Three directional PDH type OLTE equipment with capacity of 8 Mbps in each direction with 1+1 protection at optical level and hot stand by power supply system, Primary Multiplexer, Digital Cross Connect, Digital Distribution Frame, Engineering order wire Telephone.

Main Distribution Frame (MDF) with Krone tag block & tool for 100 terminations of Voice & Data Circuits.

Spares for OLTE equipment of 8 Mbps capacity suitable accessories.

9.5 Nos.

1 3.49

7 EPAXs (16 / 16) Nos. 2 2.00 4.00

8 EPB Telephones Nos. 25 0.02 0.50

9 48V / 50A Float Cum Boost Charger (1+1) Nos.1 1.70 1.70

10 48V / 250AH SMF VRLA Battery set Nos. 1 1.50 1.50

11 1.5 ton Split AC Units along with Stabilizers Nos.2 0.03 0.06

12 6 Pair Telephone Cable kMs. 0.5 0.50 0.2513 1 Pair Telephone Cable kMs. 0.5 0.20 0.1014 16 Sq.mm Battery Cable kMs. 0.5 1.30 0.65

A) Sub total 48.27

B) Excise Duty @ 14.42% 6.960

C) Sub total 55.23

D) CST @ 2% on C 1.10

E) Sub total 56.33

F) Errection and Commissioning @ 6% 3.38GRAND TOTAL (Rs. In Lakhs) 59.71

Note:Sd/-

Chief Engineer / Telecom

Network Management System comprising of Personnal Computer (P IV, 2.8 + GHz, 120 GB HDD, 10/100 Mbps, ETH Card, 1.44 MB FDD with Serial Ports-4 Nos, USB Ports-4 Nos, Optical Mouse, Optical keyboard etc., Computer Table, Computer Chair, Inkjet Printer and Software for configuration. All necessary Software (OS, Antivirus, Drivers, Printer etc.) with License version shall be supplied in the form CD also.

or SAY Rs. 60.00 Lakhsbe realized and many technical advantages, cost effectiveness is available if optical communication is established. This will be useful for providing redundant data path

COST DATA FOR ERECTION OF 132 KV DC/SC LINE (DATA FOR 1 KM)

Sl. Description Unit Quantity Rate AmountNo. (Rs.Lakhs) (Rs.Lakhs)

1. a) Towers with accessories MT 15 0.80 12.00

b) Bolts & Nuts MT 0.75 0.80 0.60

2. Foundation materials LS LS 0.65 0.65

3. Earthing materials SETS 3 0.02 0.06

4. PANTHER ACSR Conductor KM 3.05 1.37 4.18

5. Insulators LS LS 1.30 1.30

6. Hardware & Accessories for conductor LS LS 0.60 0.60

7. High tensile galvanised steel wire 7/3.15mm KM 1.01 0.20 0.20

8. Hardware & Accessories for earthwire LS LS 0.03 0.03

Total Material Cost 19.62

9. Spares @ 3% 0.59

10. Surveys, Lands & rights, tree/crop LS LS 2.50 2.50

compensation, works to be executed

as per PTCC approval etc.

11. Erection charges LS LS 3.00 3.00

12. Work Contract Tax 0.12SUB-TOTAL 25.83

Price escalation @ 10% 2.5828.41

Add 3% towards contingencies 0.8529.26

Establishment charges and 3.15Other overhead charges @ 10.75%

TOTAL 32.41

or say Rs.33.00 lakhs'file:///tt/file_convert/5447de9cb1af9fda018b4c88/document.xls'#$132kv Dcsc (Rev)

Sl. Item Unit Quantity Rate AmountNo. (Rs. lakhs) (Rs. lakhs)

1 50 MVA Transformers Nos. 2 400.000 800.000

2 132 kV Breakers Nos. 4 11.000 44.000

3 33 kV Breakers Nos. 6 3.200 19.200

4. 132 kV Current Transformers Nos. 12 0.900 10.800

5. 33 kV Current Transformers Nos. 18 0.250 4.500

6. 132 kV Potential Transformers. Nos. 3 0.940 2.820

7 33 kV Potential Transformers. Nos. 3 0.140 0.420

8. 132 kV CVTs. Nos. 4 2.600 10.400

9. 132 kV Lightining Arrestors Nos. 12 0.370 4.440

10. 33 kV Lightining Arrestors Nos. 21 0.050 1.050

11. 132 kV Isolators Nos. 7 1.330 9.310

12. 33 kV Isolators Nos. 12 0.310 3.720

13. 33 kV Twin Feeder control & Relay Panels Nos. 2 1.370 2.740

14. 132 kV Feeder control & Relay Panels No. 2 5.400 10.800

15. Transformer HV&LV Control Panels Nos. 2 7.130 14.260

16. LTAC Panels No. 1 1.120 1.120

17. Battery set No. 1 2.770 2.770

18. Station Transformer No. 1 1.100 1.100

19. Control & Power Cables KM 20 0.500 10.000

20. Structures MT 40 0.800 32.000

21. Bolts & Nuts MT 2.5 0.800 2.000

22. 33 kV 5 MVAR Shunt Capacitor Banks Sets 0 9.890 0.000

23. Control House LS LS 40.000 40.000

24. Bus bar Jumpers, insulators, LS LS 5.000 5.000

25 Earth connectors clamps & connectors etc., LS LS 7.500 7.500

25. Foundations for Structures & Trs. LS LS 52.000 52.000

26. Fire Protection Equipment LS LS 3.000 3.000

27. Land & Rights, levelling etc., LS LS 20.000 20.000

28. Roads & Bridges LS LS 21.000 21.000

29. Enclosers & Sidings LS LS 15.000 15.000

30. Office & Stores LS LS 2.000 2.000

31. Sanitary System LS LS 2.000 2.000

32. Water System LS LS 2.000 2.000

33. Electricty System LS LS 2.000 2.000

34. Cable Laying System LS LS 8.000 8.00035. General Substation equipment LS LS 2.500 2.50036 Diesel Generator set LS LS 4.000 4.000

SUB - TOTAL 1173.450Spares @ 3% 29.624Transport & Insurance @ 4% 39.498Erection charges @ 6% 59.247

1301.819Price escalation @10% 130.182

1432.000Contingencies @ 3% 42.960

1474.960Establishment and overhead 158.558charges @ 10.75%

TOTAL 1633.519

OR SAY Rs. 1638.00 LAKHS

COST DATA FOR ERECTION OF 132/33 kV SUBSTATION WITH 2x50 MVA POWER TRANSFORMERS WITH 2NOs.132KV INCOMING AND 4NOs. 33KV OUTGOING FEEDERS(LILO)

Sl. Item Unit Quantity Rate AmountNo. (Rs. lakhs) (Rs. lakhs)1 21.50 MVA Power Transformer Nos. 1 230.00 230.00

16 MVA 37.500 37.5002 132 kV Breakers Nos. 3 11.00 33.003 33 kV Breakers Nos. 6 3.20 19.204. 132 kV Current Transformers Nos. 9 0.90 8.105. 33 kV Current Transformers Nos. 18 0.25 4.506. 132 kV Potential Transformers. Nos. 3 0.94 2.827 33 kV Potential Transformers. Nos. 3 0.14 0.428. 132 kV CVTs. Nos. 2 2.60 5.209. 132 kV Lightining Arrestors Nos. 9 0.37 3.33

10. 33 kV Lightining Arrestors Nos. 21 0.05 1.0511. 132 kV Isolators Nos. 5 1.33 6.6512. 33 kV Isolators Nos. 12 0.32 3.8413. 33 kV Twin Feeder control & Relay Panels Nos. 2 1.37 2.7414. 132 kV Feeder control & Relay Panels No. 1 5.40 5.4015. Transformer HV&LV Control Panels Nos. 2 9.00 18.0016. LTAC Panels No. 1 1.12 1.1217. Battery set No. 1 2.37 2.3718. Station Transformer No. 1 1.10 1.1019. Control & Power Cables KM 15 0.50 7.5020. Structures MT 50 0.80 40.0021. Bolts & Nuts MT 2.5 0.80 2.0022. 33 kV 5 MVAR Shunt Capacitor Banks Sets 0 9.89 0.0023. Control House LS LS 40.00 40.00

24. Bus bar Jumpers, insulators, LS LS 5.00 5.0025 Earthing system LS LS 7.50 7.5026. Foundations for Structures & Trs. LS LS 52.00 52.0027. Fire Protection Equipment LS LS 3.00 3.0028. Land & Rights, levelling etc., LS LS 20.00 20.0029. Roads & Bridges LS LS 21.00 21.0030. Enclosers & Sidings LS LS 15.00 15.0031. Sanitary System LS LS 2.00 2.0032. Water System LS LS 2.00 2.0033. Electricty System LS LS 2.00 2.0034. Cable Laying System LS LS 8.00 8.00

35. LS LS 2.50 2.5036 Diesel generator set LS LS 4.00 4.00

SUB - TOTAL 619.84Spares @ 3% 11.59Transport & Insurance @ 4% 15.45Erection charges @ 6% 23.18

670.06Price escalation @ 10% 67.01

737.07Contingencies @ 3% 22.11

759.18

Establishment & overhead charges @ 10.75% 81.61

TOTAL 840.79or say Rs.841.00 Lakhs

'file:///tt/file_convert/5447de9cb1af9fda018b4c88/document.xls'#$2x50 MVA(rad)

COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 2 X 50 MVA POWER TRANSFORMERS (RADIAL)

General Substation equipment including Air coolers,water coolers,PC with Printer etc

Sl. Item Unit Quantity Rate AmountNo. (Rs. lakhs) (Rs. lakhs)

1 16 MVA Transformers No. 1 125.00 125.00

2 132 kV Breakers Nos. 2 11.00 22.00

3 33 kV Breakers Nos. 5 3.20 16.00

4. 132 kV Current Transformers Nos. 6 0.90 5.40

5. 33 kV Current Transformers Nos. 15 0.25 3.75

6. 132 kV Potential Transformers. Nos. 3 0.94 2.82

7 33 kV Potential Transformers. Nos. 3 0.14 0.42

8. 132 kV CVTs. Nos. 2 2.60 5.20

9. 132 kV Lightining Arrestors Nos. 6 0.37 2.22

10. 33 kV Lightining Arrestors Nos. 15 0.05 0.75

11. 132 kV Isolators Nos. 4 1.33 5.32

12. 33 kV Isolators Nos. 11 0.32 3.52

13. No. 2 1.37 2.74

14. 132 kV Feeder control & Relay Panels No. 1 5.40 5.40

15. Transformer HV&LV Control Panels No. 1 9.00 9.00

16. LTAC Panels No. 1 1.12 1.12

17. Battery set No. 1 2.37 2.37

18. Station Transformer No. 1 1.10 1.10

19. Control & Power Cables KM 15 0.50 7.50

20. Structures MT 30 0.60 18.00

21. Bolts & Nuts MT 2 0.60 1.20

240.83

COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 1 X 16 MVA POWER TRANSFORMER (RADIAL)

33 kV Twin Feeder control & Relay Panels

22. 33 kV 5 MVAR Shunt Capacitor Banks Sets 0 9.89 0.00

23. Control House LS LS 25.00 25.00

24. LS LS 5.00 5.00

25. Foundations for Structures & Trs. LS LS 15.00 15.00

26. Fire Protection Equipment LS LS 1.00 1.00

27. Land & Rights, levelling etc., LS LS 20.00 20.00

28. Roads & Bridges LS LS 10.00 10.00

29. Enclosers & Sidings LS LS 15.00 15.00

30. Office & Stores LS LS 2.00 2.00

31. Sanitary System LS LS 2.00 2.00

32. Water System LS LS 2.00 2.00

33. Electricty System LS LS 2.00 2.00

34. Cable Laying System LS LS 8.00 8.00

35. General Substation equipment LS LS 6.50 6.50

SUB - TOTAL 354.33

Spares @ 3% 6.42Transport & Insurance @ 4% 8.57Erection charges @ 6% 12.85

382.17Price escalation @ 10% 38.22

420.38Contingencies @ 3% 12.61

433.00Establishment & overhead charges @ 10.75% 46.55

TOTAL 479.54

or say Rs.480.00 lakhs

Bus bar Jumpers, insulators, earth connectors clamps & connectors etc.,

Sl. Item Unit Quantity Rate AmountNo. (Rs. lakhs) (Rs. lakhs)

1 16MVA Transformer(released) No. 1 37.50 37.50

2 132 kV Breakers Nos. 3 11.00 33.00

3 33 kV Breakers Nos. 5 3.20 16.00

4. 132 kV Current Transformers Nos. 9 0.90 8.10

5. 33 kV Current Transformers Nos. 12 0.25 3.00

6. 132 kV Potential Transformers. Nos. 3 0.94 2.82

7 33 kV Potential Transformers. Nos. 3 0.14 0.42

8. 132 kV CVTs. Nos. 2 2.60 5.20

9. 132 kV Lightining Arrestors Nos. 9 0.37 3.33

10. 33 kV Lightining Arrestors Nos. 18 0.05 0.90

11. 132 kV Isolators Nos. 6 1.33 7.98

12. 33 kV Isolators Nos. 11 0.32 3.52

13. 33 kV Twin Feeder control & Relay Panels No. 2 1.37 2.74

14. 132 kV Feeder control & Relay Panels No. 2 5.40 10.80

15. Transformer HV&LV Control Panels No. 1 9.00 9.00

16. LTAC Panels No. 1 1.12 1.12

17. Battery set No. 1 2.37 2.37

18. Station Transformer No. 1 1.10 1.10

19. Control & Power Cables KM 10 0.50 5.00

20. Structures MT 40 0.60 24.00

21. Bolts & Nuts MT 2 0.60 1.20

179.10

COST DATA FOR ERECTION 132/33 kV SUBSTATION WITH 1 X 16 MVA POWER TRANSFORMER

22. 33 kV 5 MVAR Shunt Capacitor Banks Sets 0 9.89 0.00

23. Control House LS LS 25.00 25.00

24. LS LS 5.00 5.00

25. Foundations for Structures & Trs. LS LS 15.00 15.00

26. Fire Protection Equipment LS LS 1.00 1.00

27. Land & Rights, levelling etc., LS LS 20.00 20.00

28. Roads & Bridges LS LS 10.00 10.00

29. Enclosers & Sidings LS LS 15.00 15.00

30. Office & Stores LS LS 2.00 2.00

31. Sanitary System LS LS 2.00 2.00

32. Water System LS LS 2.00 2.00

33. Electricty System LS LS 2.00 2.00

34. Cable Laying System LS LS 8.00 8.00

35. General Substation equipment LS LS 6.50 6.50

SUB - TOTAL 292.60

Spares @ 3% 5.37Transport & Insurance @ 4% 7.16Erection charges @ 6% 10.75

315.88Price escalation @10% 31.59

347.47Contingencies @ 3% 10.42

357.90Establishment & overhead charges @ 10.75% 38.47

TOTAL 396.37

Bus bar Jumpers, insulators, earth connectors clamps & connectors etc.,

COST DATA FOR PLCC ON THE 132 kV LINE WITH NEW SUB-STATION (PER LINK)

Sl. Item Unit Quantity Rate AmountNo. (Rs.) (Rs.)A. PLCC EQUIPMENT1. PLCC TERMINAL (TWIN CHANNEL) Nos. 2 3.60 7.202. Protection Couplers3. VFT4.a) EPAX Nos. 1 3.20 3.203. EPB Phones Nos. 25 0.01 0.254. 48 V / 150 AH Battery Nos. 1 0.80 0.805. 48 V / 35 A Charger Nos. 1 1.10 1.106. Digital Multimeter Nos. 1 0.30 0.307. A/C Units 1.5 ton capacity Nos. 2 0.35 0.708. Wave Traps (630A/0.2 m H) Nos. 2 0.90 1.809. Copuling Units (P/P) Nos. 1 0.80 0.8010. Co-axial cable Nos. 1 0.80 0.8011. 6 Pair telephone cable KM 0.5 0.20 0.1012. 1 Pair telephone cable with connectors KM 0.6 0.08 0.0513. 16 Sq. mm battery cable KM 0.1 0.80 0.08

Spares for item 1-4 @ 3% 0.45SUB-TOTAL (A) 17.63

B. VSAT EQUIPMENT

1.TDMA/FTDMA VSAT equipment with all accessories

i. 1.2 M Antenna with IFL cable & Termination Nos. 1 0.15 0.15 ii. Nos. 1 1.50 1.50

iii. -48 V Inverter Nos. 1 0.05 0.05Spares @ 3% 0.051SUB-TOTAL (B) 1.751SUB-TOTAL (A+B) 19.379

Insurance, Transport & CST @ 8% 1.55020.93

2.09

23.02Contingencies @3% 0.91

23.93Establishment & Other overhead charges @ 10.75% 2.57

TOTAL 26.50Recurring Charges per annum

a Bandwidth usage charges i. 1 No. voice circuit (4.8 kbps) kbps 4500 0.216 ii. Metering data transmission (2kbps) kbps 4500 0.09

b i. DOT charges @ 10% on (a) 0.031 ii. WPC charges @ 3.5% on (a) 0.011 iii. Annual Maintenance & Repair 0.06

0.408 Price Escalation 10% 2.650GRAND TOTAL 29.563

or SAY Rs.30.00 lakhs

'file:///tt/file_convert/5447de9cb1af9fda018b4c88/document.xls'#$PLCC 132kV

2 Watt VSAT RF Terminal with LNA, SSPA and down convertor and VSAT base band equipment with one Ethernet port, two serial one 2 W voice port, cables and connectors

Erection & Commission charges for A&B including provision of earthing system for VSAT 10%

Sl. Item Unit Quantity Rate AmountNo. (Rs.) (Rs.)

1. 9.1 M PSCC Pole Each 12 1408 16896

2. 1.53 M Cross Arm (Channel) Each 10 413 4130

3. Top Clamp with cleat Each 10 135 1350

4. Back clamp Each 10 51 510

5. Stay Sets Each 6 510 3060

6. Bracing Set with double cross arm Set 1 4050 4050

7. 100 Sq.mm AAA Conductor KM 3.06 33576 102743

8. 33 kV Pin-insulator with Pin Each 27 303 8181

9. Strain insulator with pin Set 12 1029 12348

10. Concreting of Pole, Stay sets & Base Concreting LS LS 15400 15400

11. LS LS 2500 2500

TOTAL COST OF MATERIAL 171168

3% Storage & handling charges on items (1) to (9) 4598

3% Contingencies on Materials 5135

Labour 22350

Transport 4090

10% Estt. & Gen. Charges on material 17117TOTAL 224457

Price Escalation @ 10% 22446 GRAND TOTAL 246903

or SAY Rs.2.50 Lakhs'file:///tt/file_convert/5447de9cb1af9fda018b4c88/document.xls'#$33kv line

REC Construction standard No.M11/1979(R-1989) Cost data per KM of 33 kV line with 100 Sq.mm AAA Conductor over 9.1 Mts. PSCC Poles at 105 Mts. Span 75 KG per Sq.Mt. Wind pressure, working load 280 KGs.

Misc. items like coil earthing, pipe earthing, danger-boards

COST DATA FOR ERECTION OF 132 kV BAY EXTENSION (1 No. BAY)

Sl. Item Unit Quantity Rate AmountNo. (Rs. lakhs) (Rs. lakhs)

1 132 kV Breakers No. 1 11.000 11.000

2 132 kV Current Transformers Nos. 3 0.900 2.700

3 132 kV CVTs Nos. 2 2.600 5.200

4 132 kV Feeder control & Relay Panels No. 1 5.400 5.400

5 132 kV Isolators Nos. 2 1.330 2.660

6 132 kV Lightining Arrestors Nos. 3 0.370 1.110

7 Cables KM 5 0.500 2.500

8 Structures (Galvanised) MT 11 0.800 8.800

9 Bolts & Nuts MT 0.55 0.800 0.440

10. LS LS 2.500 2.500

11 Foundations for Structures LS LS 3.500 3.500

12 Fire Protection Equipment LS LS 0.200 0.200

13 Land Levelling etc. LS LS 0.500 0.500

14 Roads & Bridges LS LS 0.000 0.000

15 Enclosures & Sidings LS LS 0.000 0.000

16 Water System LS LS 0.200 0.200

17 Cable Laying System LS LS 0.700 0.700

SUB - TOTAL 47.410

Spares @ 3% 1.194

Transport & Insurance @ 4% 1.592

Erectior charges @ 6% 2.389

52.585

Price escalation @10% 5.259

57.844

Contingencies @ 3% 1.735

59.579

Establishment and overhead charges @ 10.75% 6.405

GRAND TOTAL 65.984

OR SAY Rs.66.00 LAKHS'file:///tt/file_convert/5447de9cb1af9fda018b4c88/document.xls'#$132kvbay

Bus bar Jumpers, insulators, earth connectors clamps & connectors etc,