ESTIMATE IN CERC FORMAT FOR 220KV S/C LILO of Ramgarh- JISPL TO PARATU SUB-STATION.

Sl. No. Particulars Cost in Rs. Lakh

-1 -2 As per Orginal Estimates (3)

Quantity Rate Estimated

Amount
A TRANSMISSION LINE
1.0 Preliminary Works
1.1 Design & Engineering
Preliminary Investigation, Right of Way, Service
1.2 charge Towards Forest Clearance, PTCC, General Civil 93568901.93
Works
1.3 Total Preliminary Works 93568901.93

2.0 Transmission Lines Materials

2.1 Tower and accessories. 47218620.66
2.2 Conductor 17622111.28
2.3 GSS Earth wire/OPGW 361916.29
2.4 Insulator 9426653.51
2.5 Hardware Fittings for Conductor & Earth wire 2513429.81
2.6 Conductor & Earth wire accessories 497349.95
2.7 Spares Considered 1240402.53

2.8 Erection, Stringing & Civil works including dismantling 36097830.99

Total Transmission Lines Materials 114978315.02

3.0 Taxes & duties

3.1 Custom Duty 0.00
3.2 GST 19548134.59
Total taxes & duties 19548134.59

Total Transmission Lines 228095351.54

9.0 COMMUNICATION SYSTEM
9.1 Preliminary Works
9.2 Communication System equipments
9.3 Taxes & Duties
Total (Communication System) 0.00

10.0 Construction & Pre-commissioning expenses

10.1 Site Supervision & site administration etc. 0.00

10.2 Tools & Plants 3402824.24

10.3 Construction Insurance 901402.74

Total Contruction and pre-commissioning expenses 4304226.97

11.0 Overheads
11.1 Establishment charges 22685494.90
11.2 Audit & Accounts charges 2268549.49
11.3 Contingency 2552118.18
Total Overheads 27506162.57

12.0 Cost of Plant & Machinery 259905741.08

13.0 Capital Cost including Plant & Machinery

13.1 Interest During Contruction (IDC) 9048257.85
13.2 Financing Charges (FC) 0.00
13.3 Foreign Exchange Rate Variation (FERV) 0.00
13.4 Hedging Cost 0.00
Total of IDC, FC, FERV & Hedging Cost 9048257.85

14.0 Capital Cost including IDC, FC, FERV & Hedging Cost 268953998.93

2689.54

Endorsed by Recommended by Checked by Prepared by

CE(E),SPE DCE(E),Engg. Gr.,SPE SE (E) Engg. Gr.,SPE SDE(E),Engg. Gr.,SPE

 CALCULATION OF IDC FOR THE PROJECT-(PROJECT DURATION-4 Quarters

Particulars/Mont
hs 1 2 3

% 15% 20% 30%

Hard Cost
259905741.08 38985861.16 51981148.22 77971722.32
IDC 404987.16 1358371.25 2736550.11

Total Cost 39390848.32 53339519.47 80708272.44

Debt 70% 27573593.82 37337663.63 56495790.71

Equity 30% 11817254.50 16001855.84 24212481.73

Cumulative Debt 70% 27573593.82 64911257.45 121407048.16

Cumulative Equity 30% 11817254.50 27819110.34 52031592.07

IDC 11.75% 404987.16 1358371.25 2736550.11

Pl. fill up phasing % of Expenditure, Total estimated Hard Cost (excluding IDC) and Rate of Interest
URATION-4 Quarters)

4 TOTAL

35% 100%
90967009.38 259905741.08
4548349.32 9048257.85

95515358.70 268953998.93

66860751.09 188267799.25
28654607.61 80686199.68

188267799.25 188267799.25

80686199.68 80686199.68
4548349.32 9048257.85

est 8454814.26704128
 Estimate

Code
SL. NO. of CERC ITEMS UNIT QTY.
Form 5 Ex-work price

1 2 3 4 5
A TRANSMISSION LINE
1 A 1.0 Preliminary works
A 1.1 Design & Engineering
A 1.2 Survey
i) Check Survey Km 7.00 13774.70
ii) Deatailed survey Km 7.00 27550.46

iii) Forest Survey Km 1.50 36676.00

iv) ROW Compensation LS 0.00 75801502.86

v) Service Charge towards PTCC Clearance LS 1.00 211651.26

vi) Service Charge towards FOREST Clearance LS 1.00 126967.86

Service Charge towards Railway Crossing

vii) No. 2.00 78721.96
clearance

viii) Service Charge towards Civil Aviation LS 1.00 211617.34

clearance

ix) Railway Crossing Expenditure LS 2.00 3572000.00

x) PTCC Expenditure LS 1.00 500000.00

xi) Forest Clearance Expenditure Hector 5.00 1714285.71

xii) Civil Aviation Clearance expenditure LS 1.00 500000.00

xiii) General Civil Works LS 0.00 0.00

2 Transmission Line Materials

a) A 2.1 Tower Steel
i) Galvanised MS Part MT 466.00 77206.14
ii) Galvanised HT Part MT 0.00 80294.39

iii) Painted MS Structure (SST) MT 12.00 61764.92

iv) Muff Box MT 32.00 64853.16

v) Galvanised Fasteners (B&N, SPW, ATB etc.) MT 19.00 123529.83

vi) Foundation Bolt & Nut MT 1.50 67976.98

b) A 2.1 Earthing Set

i) Pipe Type Set 16.00 3210.74

ii) Counterpoise Set 16.00 7921.38

c) A 2.1 Tower Accessories

i) Danger Plate No. 32.00 305.28
ii) Number Plate No. 32.00 305.28
iii) Phase Plate (set of three) Set 64.00 305.28
iv) Circuit Plate (set of 02 for double ckt) MT 32.00 305.28
v) Bird Guard No. 18.00 534.24
vi) Barbed Wire MT 1.20 79216.98
vii) Anticlimbing Device No. 30.00 3808.58

d) A 2.2 Conductor

i) AAA Zebra Conductor (61/3.31 mm) Km 42.00 364359.10

e) A 2.3 Earth Wire

i) GI Earth wire Km 7.00 44898.42

f) A 2.3 OPGW
i) 24 Fibre 11.9 mm dia OPGW cable Mtr. 0.00 0.00

g) A 2.4 Insulator

i) 70 KN No. 914.00 670.98

ii) 160 KN No. 7560.00 1001.70

 Hardware set for AAA Zebra Conductor
h) A 2.5
(61/3.31 mm)

i) Single Suspension No. 6.00 5103.90

ii) Double Suspension No. 12.00 7080.80
iii) Single Tension No. 168.00 4364.02

iv) Double Tension No. 160.00 7088.22

Pilot insulator hardware (70KN) No. 31.00 2249.32
i) A 2.5 Hardware set for Earthwire
i) Suspension hardware Set 3.00 1781.86
ii) Tension hardware Set 70.00 1781.86
j) A 2.5 Hardware set for OPGW

i) Tension Assembly for pass-though location Set 0 0

ii) Suspension Assembly Set 0 0.00

Tension Assembly for Joint Box location Set 0 0.00

k) A 2.6 AAA Zebra Conductor (61/3.31 mm)

Accessories
i) Vibration Damper No. 360.00 996.40
ii) Mid Span Compression Joint Sleeve No. 5.00 1132.08
iii) Repair Sleeve No. 5.00 4386.28

iv) PG Clamp (suitable for ACSR/AAA No. 0.00 765.00

Moose/Zebra Conductor)
l) A 2.6 Earthwire Accessories
i) Vibration Damper No. 72.00 604.20
ii) Mid Span Compression Joint Sleeve No. 5.00 196.10
iii) Repair Sleeve No. 5.00 226.84
m) A 2.6 OPGW Accessories
i) Two-way junction Box for 24 Fibre No. 0.00 0.00

ii) Vibration Damper No. 0 0

iii) Earth lead bond No. 0 0

Erection, Stinging & Civil works including

n) A 2.8
Foundation
i) Civil Erection LS

Electrical & Communication Erection with

ii) LS
dismantling

0) A 2.8 Dismantling
Dismantling of Conductor, insulator,
i) hardware etc.(keeping one CKT remain KM 0.00 0.00
charged)
De-stringing (Dismantling) of Earth wire
ii) Mtr. 0.00 0.00
(OPGW)
iii) Dismantling of Tower material etc. LS 0.00

3
4 Sub Total of Material [Base Price+F&I+GST+Stor

Note:-

1 Storage & Handling charge @ 18% considered for OSM & that @ 10% considered for non-OSM.
For LPP, price escalation with compound effect @ 6% per annum or part thereof considered on Unit Rate
2
Unit F&I has been considered @3% on Ex-works price for which F&I has not been indicated/quoted in re
3 GST considered as applicabe on goods @ 18%
4 GST considered on erection & dismantling work (Electrical, Communication & Civil as applicable) @18%
5 GST on Survey considered @18%
For Budgetary Offer, 90% has been considered as per W&P Manual-2016.F&I has been loaded as 3% o
6
b) Where price of basic materials has been escalated applying price variation formula, price
7 "The Building and other Construction Worker' Welfare" (BOCW) cess @1% included in erection , Civil in

8 Rail Crossing Expenditure:

a) Land Cost per Crossing @ Rs 10, 16,896/- has been considered based on average cost incurred for 2
b) Traffic & Power block @ Rs 6, 38,882/- per hrs for total 4hrs have been considered based on cost incu
Total involvement per Railway crossing comes to Rs 35.72lakh
 Estimate of S/C LILO of Ramgarh -JISPL to Patratu Sub-station
All figures are in Rupees
Unit (in Rs)
Total without GST
Rate and Storage
Freight & GST on GST on Total
(Base Price + Total GST handling charge
Insurance Goods Services (Rate + GST)
F&I)

6 7 8 = 6+7 9=6x5

0.00 13774.70 0.00 2479.45 2479.45 16254.15 96422.90

0.00 27550.46 0.00 4959.08 4959.08 32509.54 192853.22

0.00 36676.00 0.00 6601.68 6601.68 43277.68 55014.00

0.00 75801502.86 0.00 0.00 0.00 75801502.86 75801502.86

0.00 211651.26 0.00 38097.23 38097.23 249748.49 211651.26

0.00 126967.86 0.00 22854.21 22854.21 149822.07 126967.86

0.00 78721.96 0.00 14169.95 14169.95 92891.91 157443.92

0.00 211617.34 0.00 38091.12 38091.12 249708.46 211617.34

0.00 3572000.00 0.00 0.00 0.00 3572000.00 7144000.00

0.00 500000.00 0.00 0.00 0.00 500000.00 500000.00

0.00 1714285.71 0.00 0.00 0.00 1714285.71 8571428.57

0.00 500000.00 0.00 0.00 0.00 500000.00 500000.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

Total of 1.2 93568901.93
GST of 1.2
Est. Cost of 1.2
as per CERC 5

1000.00 78206.14 14077.11 0.00 14077.11 92283.25 36444061.24

1000.00 81294.39 14632.99 0.00 14632.99 95927.38 0.00

1000.00 62764.92 11297.69 0.00 11297.69 74062.61 753179.04

1000.00 65853.16 11853.57 0.00 11853.57 77706.73 2107301.12

1000.00 124529.83 22415.37 0.00 22415.37 146945.20 2366066.77

2039.31 70016.29 12602.93 0.00 12602.93 82619.22 105024.43

96.32 3307.06 595.27 0.00 595.27 3902.33 52913.00

237.64 8159.02 1468.62 0.00 1468.62 9627.65 130544.34

0.00
9.16 314.44 56.60 0.00 56.60 371.04 10062.03
9.16 314.44 56.60 0.00 56.60 371.04 10062.03
9.16 314.44 56.60 0.00 56.60 371.04 20124.06
9.16 314.44 56.60 0.00 56.60 371.04 10062.03
16.03 550.27 99.05 0.00 99.05 649.32 9904.81
2376.51 81593.49 14686.83 0.00 14686.83 96280.32 97912.19
114.26 3922.84 706.11 0.00 706.11 4628.95 117685.12
Total of 2.1 42234902.20
GST of 2.1
Est. Cost of 2.1
as per CERC 5

10930.77 375289.87 67552.18 0.00 67552.18 442842.05 15762174.67

Total of 2.2 15762174.67

GST of 2.2
Est. Cost of 2.2
as per CERC 5

1346.95 46245.37 8324.17 0.00 8324.17 54569.54 323717.61

0.00 0.00 0.00 0.00 0.00 0.00 0.00

Total of 2.3 323717.61
GST of 2.3
Est. Cost of 2.3
as per CERC 5

20.13 691.11 124.40 0.00 124.40 815.51 631673.99

30.05 1031.75 185.72 0.00 185.72 1217.47 7800037.56

Total of 2.4 8431711.55

GST of 2.4
 Est. Cost of 2.4
as per CERC 5

153.12 5257.02 946.26 0.00 946.26 6203.28 31542.10

212.42 7293.22 1312.78 0.00 1312.78 8606.00 87518.69
130.92 4494.94 809.09 0.00 809.09 5304.03 755150.02

212.65 7300.87 1314.16 0.00 1314.16 8615.02 1168138.66

67.48 2316.80 417.02 0.00 417.02 2733.82 71820.79

53.46 1835.32 330.36 0.00 330.36 2165.67 5505.95

53.46 1835.32 330.36 0.00 330.36 2165.67 128472.11

0 0.00 0.00 0.00 0.00 0.00 0.00

0 0.00 0.00 0.00 0.00 0.00 0.00

0 0.00 0.00 0.00 0.00 0.00 0.00

Total of 2.5 2248148.31

GST of 2.5
Est. Cost of 2.5
as per CERC 5

29.892 1026.29 184.73 0.00 184.73 1211.02 369465.12

33.9624 1166.04 209.89 0.00 209.89 1375.93 5830.21
131.5884 4517.87 813.22 0.00 813.22 5331.08 22589.34

22.95 787.95 141.83 0.00 141.83 929.78 0.00

18.126 622.33 112.02 0.00 112.02 734.34 44807.47

5 201.10 36.20 0.00 36.20 237.30 1005.50
5 231.84 41.73 0.00 41.73 273.57 1159.20

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0 0.00 0.00 0.00 0.00 0.00 0.00

0 0.00 0.00 0.00 0.00 0.00 0.00
Total of 2.6 444856.85
GST of 2.6
Est. Cost of 2.6
as per CERC 5
 34341872.85

1755958.14

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

Total of 2.8 36097830.99

GST of 2.8
Est. Cost of 2.8
as per CERC 5
Sub Total of GST on Material
[Base Price+F&I+GST+Storage & Handling]

ed for non-OSM.
f considered on Unit Rate / Ex-works price and F&I.
en indicated/quoted in respective Budgetary Offers.

vil as applicable) @18%

as been loaded as 3% of quoted price where it is not mentioned.

e variation formula, price escalation with compound effect @ 6% per annum or part thereof considered on F&I only.
uded in erection , Civil including dismantling work (Electrical, Communication & Civil as applicable) & Survey.

erage cost incurred for 220KV D/C LILO of CTPS-Mejia line at Kalyaneswari (Rs 9, 89,778/-) & 220KV D/C Koderma-Giridih
dered based on cost incurred for 400KV D/C RTPS-Ranchi line. Involvement for power/traffic block per crossing comes to R
 Total with GST
Total with GST and Storage REMARKS
handling charge

10 = 8 x 5 11 12

NA
NA

113779.02 NA
227566.80 NA Ref:- LOA No DVC/Tender/Head Quarter/SPE/CMM/Works
& Service/00001/552738 dated 30.10.2017 to KPTL
64916.52 NA (Parulia-Burdwan line) with escalation

Ref:- MOP Guidelines for payment of compensation

75801502.86 NA towards damages in regard to
Riqhtof Way for transmission lines. dated 15.10.2015

249748.49 NA

149822.07 NA Ref:- LOA No DVC/Tender/Head

Quarter/SPE/CMM/Works & Service/00001/552738
dated 30.10.2017 to KPTL (Parulia-Burdwan line) with
185783.83 NA escalation

249708.46 NA

Considering avg value incurred for (220KV D/C LILO CTPS-

7144000.00 NA MTPS line), (220kV Giridih- Koderma Line) & (400KV RTPS-
Ranchi line) with escalation
Lump sum value of Rs 5Lakh has been considered towards
500000.00 NA
PTCC equipments.
Ref.: NK_TANDWA line estimation (Rs 6Cr for 35Hector
8571428.57 NA
forest area) considered
Lump sum value of Rs 5Lakh has been considered towards
500000.00 NA
civil aviation eqipment expendiure.
0.00 NA
93758256.62 93758256.62
189354.69

93568901.93

43003992.26 47304391.49
0.00 0.00

888751.27 977626.39
Ref. - Civil estimate by civil wing dated 03.05.2018. F&I for
item no. 2a(vi) has been considered as 3% of base price.
 Ref. - Civil estimate by civil wing dated 03.05.2018. F&I for
2486615.32 2735276.85 item no. 2a(vi) has been considered as 3% of base price.

2791958.79 3071154.67

123928.83 136321.72

62437.33 68681.07 Ref:- LOA No DVC/Tender/Head Quarter/SPE/CMM/Works

& Service/00001/552738 dated 30.10.2017 to KPTL
154042.32 169446.56 (Parulia-Burdwan line) with escalation

11873.19 13060.51
11873.19 13060.51
23746.39 26121.03 Ref:- LOA No DVC/Tender/Head
11873.19 13060.51
Quarter/SPE/CMM/Works & Service/00001/552738
dated 30.10.2017 to KPTL (Parulia-Burdwan line) with
11687.68 12856.44 escalation
115536.38 127090.02
138868.44 152755.29
49837184.60 54820903.06
7602282.40

47218620.66

Ref:- LOA No DVC/Tender/Head Quarter/ SPE/CMM/Works

18599366.11 20459302.72 & Service/00001/552738 dated 30.10.2017 to KPTL
(Parulia-Burdwan line) with escalation

18599366.11 20459302.72
2837191.44

17622111.28

Ref:- LOA No DVC/Tender/Head Quarter/SPE/CMM/Works

381986.78 420185.46 & Service/00001/552738 dated 30.10.2017 to KPTL
(Parulia-Burdwan line) with escalation

0.00 0.00
381986.78 420185.46
58269.17

361916.29

745375.31 819912.84 Ref:- LOA No DVC/Tender/Head Quarter/SPE/CMM/Works

& Service/00001/552738 dated 30.10.2017 to KPTL
9204044.32 10124448.75 (Parulia-Burdwan line) with escalation

9949419.63 10944361.59
1517708.08
9426653.51

37219.68 40941.65
103272.05 113599.26
Ref:- LOA No DVC/Tender/Head
Quarter/SPE/CMM/Works & Service/00001/552738
891077.02 980184.73 dated 30.10.2017 to KPTL (Parulia-Burdwan line) with
escalation.
1378403.61 1516243.98
84748.53 93223.38

6497.02 7146.72 Ref:- LOA No DVC/Tender/Head Quarter/SPE/CMM/Works

& Service/00001/552738 dated 30.10.2017 to KPTL
151597.09 166756.79 (Parulia-Burdwan line) with escalation

0.00 0.00
Ref:- U.O. note for communication estimate dated
0.00 0.00 25.10.2017. F& I considered 3% on Ex-works price
0.00 0.00

2652815.00 2918096.50
404666.70

2513429.81

435968.84 479565.73
6879.65 7567.62 Ref:- LOA No DVC/Tender/Head
26655.42 29320.97
Quarter/SPE/CMM/Works & Service/00001/552738
dated 30.10.2017 to KPTL (Parulia-Burdwan line) with
0.00 0.00 escalation

52872.82 58160.10 Ref:- LOA No DVC/Tender/Head Quarter/SPE/CMM/Works

1186.49 1305.14 & Service/00001/552738 dated 30.10.2017 to KPTL
1367.86 1504.64 (Parulia-Burdwan line) with escalation

0.00 0.00
Ref:- U.O. note for communication estimate dated
0.00 0.00 25.10.2017. F& I considered 3% on Ex-works price
0.00 0.00
524931.08 577424.19
80074.23

497349.95
 Ref. - Civil estimate by civil wing dated 03.05.2018. With
40866828.69 NA 1% has been considered % BOCW. (includes F&I for item
no. 2a(vi) as 3% of base price.

Ref:- LOA No DVC/Tender/Head Quarter/SPE/CMM/Works

& Service/00001/552738 dated 30.10.2017 to KPTL
2089590.18 NA
(Parulia-Burdwan line). with escalation. Also 1% BOCW
considered.

0.00 NA

0.00 NA

0.00 NA
42956418.87 NA
6858587.89

36097830.99

12500192.01
90140273.52

ered on F&I only.

& Survey.

0KV D/C Koderma-Giridih line (Rs 10, 44,013/-).

k per crossing comes to Rs 25, 55,288/-(4X638882/-).
 Estimate for Sidhwar TSS, EC Rly

Sl. No. Particulars Cost in Rs. Lakh

10.2 Tools & Plants 3402824.235

11.1 Establishment 22685494.901

11.2 Audit & Accounts 2268549.490

Supervision charges to be realised from

applicant. 28356868.626
Ref. - P-C/10 to P-C/11
1.5% of (1+2 (excluding spare) +3+9+10.1) i.e.
1.5% of Rs. 540927 Lakh.
12.5% of [1+2 (excluding spare) +3+9+10.1] i.e.
12.5% of Rs. 0000 Lakh
1% of [1+2 (excluding spare) +3+9+10.1] i.e. 1%
of Rs.0000 Lakh.
Sl.
Item Description Unit Quantity
No.

A B C D
Galvanised Stranded Steel Wire as Earth Wire (7/3.15 mm) as
1 KM 7.00
per the Specification

Single Suspension Hardware set with Armour grip suspension

clamp and Preformed Armour rods suitable for AAA Panther
2 Set 6
Conductor (37/3.15 mm) and suitable for fixing on 132 KV
Tower (failing load 70KN)

Double Suspension Hardware set with Armour grip suspension

clamp and Preformed Armour rods suitable for AAA Panther
3 Set 12
Conductor (37/3.15 mm) and suitable for fixing on 132 KV
Tower (failing load 70KN)

Single Tension Hardware set with compression type tension

clamp suitable for AAA Panther Conductor (37/3.15 mm) /
4 Set 168
ACSR Lark Conductor (30/2.92 mm & 7/2.92 mm) and suitable
for fixing on 132 KV tower (Failing load 120 KN)

Double Tension Hardware set with compression type tension

clamp suitable for AAA Panther Conductor (37/3.15 mm) /
5 Set 160
ACSR Lark Conductor (30/2.92 mm & 7/2.92 mm) and suitable
for fixing on 132 KV tower (Failing load 120 KN)

Vibration damper suitable for AAA Panther Conductor (37/3.15

6 No 384
mm)

Mid span compression joint for AAA Panther Conductor

7 No 5
(37/3.15 mm)

Repair Sleeve suitable for AAA Panther Conductor (37/3.15

8 No 5
mm)

9 Tension assembly fittings of OPGW for passthrough location No 0

Suspension hardware set for Galvanised Stranded Steel Wire

10 Set 3
(7/3.15 mm) and suitable for fixing on 132 KV tower

Tension hardware set compression type with complete tension

11 clamp and flexible copper bond for Galvanised Stranded Steel Set 70
Wire (7/3.15 mm) and suitable for fixing on 132 KV tower

Vibration damper suitable for Galvanised Stranded Steel Wire

12 No 76
(7/3.15 mm)

Mid span compression joint for Galvanised Stranded Steel Wire

13 No 5
(7/3.15 mm)

Repar Sleeve suitable for Galvanised Stranded Steel Wire

14 No 5
(7/3.15 mm)

15 Vibration Damper for OPGW with reinforcement rods No 0

16 Earth lead bond assmebly for OPGW No 0

17 Pipe type Earthing Materials (Galvanised) Set 16

18 Counterpoise type Earthing Materials (Galvanised) Set 16

19 Danger Plate No 32

20 Number Plate No 32

21 Phase Plate (set of two) Set 64

22 Circuit Plate (set of two for double circuit) No 32

23 Bird Guard No 18

24 Barbed Wire for Anticlimbing Device MT 1.20

Anticlimbing Device excluding barbed wire, bolt, nut, washers

25 (galvanised and assorted) to fit different 132 KV tower Set 30

PG clamp suitable for AAA to AAA Panther Conductor

26 No 0
(37/3.15 mm)
PG clamp suitable for ACSR Lark (30/2.92 mm) to AAA
27 No 0
Panther Conductor (37/3.15 mm)
 Item Description Unit Quantity Total Amount
Unit Rate
exclusive of Service
( in Rs.)
Tax (in Rs)

B C D E F=ExD

1 Grounding of Tower with

GI pipe, GI flats etc. as per drawing, including excavation, backfilling, levelling and
a) cost of storing, handling & transportation of materials to site complete as per Per Set 16 5925.40 94806.40
drawing, specification and directions.
Counter poise earthing including excavation and backfilling, levelling and cost of
b) storing, handling & transportation of materials to site complete as per drawing, Per Set 16 8465.16 135442.56
specifications and directions.

Stringing and sagging of 6 nos. power conductors (AAAC Zebra 61/3.31mm)

including hoisting and fixing of Insulators on the 220KV towers/gantries, erection of
hardware sets, running out and laying out of conductors, tensioning and clipping in
with clamps, erection of jumpers at the section/angle towers, jointing & repairing of
2 conductors, fixing of vibration dampers, preformed armour rods, bird guards, and Km 7 190454.44 1333181.08
including erection of number plates, danger plates, phase plates, circuit plates, step
bolts and anticlimbing devices with barbed wire etc on each tower complete in all
respect and as per specification & directions including transportation of all materials
to the site per route Kilometer of the line

Stringing and sagging of 3 (Three) nos. power conductors (AAAC Zebra 61/3.31mm)
in one circuit of existing double-circuit transmission line of DVC (keeping both the
circuits in shutdown) including hoisting and fixing of Insulators on the 220KV
towers, erection of hardware sets, running out and laying out of conductors,
tensioning and clipping in with clamps, erection of jumpers at the section/angle
3 Km 0.2 95227.22 19045.44
towers, jointing & repairing of conductors, fixing of vibration dampers, preformed
armour rods, bird guards, and including erection of number plates, danger plates,
phase plates, circuit plates, step bolts and anticlimbing devices with barbed wire etc.
on each tower complete in all respect and as per specification & directions including
cost of transportation of all materials to the site per route Kilometer of the line.

Stringing and sagging of 3 (Three) nos. power conductors (AAAC Zebra 61/3.31mm)
in one circuit of existing double-circuit transmission line of DVC keeping other
circuit in charged (live) condition at the same time including hoisting and fixing of
Insulators on the 220KV towers, erection of hardware sets, running out and laying out
of conductors, tensioning and clipping in with clamps, erection of jumpers at the
4 section/angle towers, jointing & repairing of conductors, fixing of vibration dampers, Km 0.2 114272.66 22854.53
preformed armour rods, bird guards, and including erection of number plates, danger
plates, phase plates, circuit plates, step bolts and anticlimbing devices with barbed
wire etc. on each tower complete in all respect and as per specification & directions
including cost of transportation of all materials to the site per route Kilometer of the
line.

Stringing and sagging of 1 (one) no. Galvanised Stranded steel wire as Earth wire
(7/3.15 mm) including laying, stringing, tensioning, clamping, jointing etc. complete
5 in all respect including cost of storing, handling, transporting of all materials to site Km 7 16929.26 118504.82
per route Kilometer of the line including fixing of hardwares, vibration damper
and/or armour rods etc.

Stringing and sagging of 1 (one) no. Galvanised Stranded steel wire as Earth wire
(7/3.15 mm) keeping the other circuit in the tower in charged condition including
6 laying, stringing, tensioning, clamping, jointing etc.complete in all respect including Km 0.4 18622.19 7448.87
cost of storing, handling, transporting of all materials to site per route Kilometer of
the line including fixing of hardwares, vibration damper and/or armour rods etc.

Stringing of OPGW of 11.9 mm dia and fixing of requisite accessories including

7 Mtr 0 0.00 0.00
transportation of materials to site complete as per specification and directions.

Dismantling of 3 (three) nos. power conductors (AAAC Zebra) in one circuit of

existing double-circuit transmission line of DVC (keeping both the circuits in
shutdown) including release of all insulators, hardware & accessories without any
8 Km 0.2 47613.61 9522.72
jerk and damage to the cross arm and if required, recoiling, transportation of all
dismmantled conductors & line materials to DVC specified store at Kalyaneswari /
Maithon etc. all complete as per direction of DVC's Engineer -in-charge.

Dismantling of 3 (three) nos. power conductors (AAAC Zebra) in one circuit of

existing double-circuit transmission line of DVC keeping other circuit in charged
(live) condition at the same time including release of all insulators, hardware &
9 accessories without any jerk and damage to the cross arm and if required, recoiling, Km 0.2 57136.33 11427.27
transportation of all dismmantled conductors & line materials to DVC specified store
at Kalyaneswari / Maithon etc. all complete as per direction of DVC's Engineer -in-
charge.

Dismantling/De-stringing of existing 1 (one) no. Gavanised Stranded stranded wire

(keeping both the circuits in shutdown) used as Earth-wire including release of all
10 hardware & accessories and if required, recoiling, transportation of all dismmantled Km 0.2 8464.63 1692.93
E wire & line materials to DVC specified store at Kalyaneswari / Maithon etc. all
complete as per direction of DVC's Engineer -in-charge.

Dismantling/De-stringing of existing 1 (one) no. Gavanised Stranded stranded wire

used as Earth-wire keeping one circuit of the existing double-circuit line in charged
(live) condition at the same time including release of all hardware & accessories and
11 Km 0.2 10157.56 2031.51
if required, recoiling, transportation of all dismantled wire & line materials to DVC
specified store at Kalyaneswari / Maithon etc. all complete as per direction of DVC's
Engineer -in-charge.

12 Service charges to get the following proposal cleared as mentioned in specification.

a) PTCC Clearance Lump Sum 0 199671.00 0.00

b) Forest Clearance Lump Sum 0 119781.00 0.00
c) Railway Crossing Clearance Per Crossing 0 74266.00 0.00
1755958.14
 PATRATU LILO
Code of CERC
S.no.
Form 5
Item Unit Quantity Nos.

b) A 2.1 Earthing Set Suspension tower 3

i) Pipe Type Set 16 Tension tower 27
ii) Counterpoise Set 16 Total no. of tower 30
c) A 2.1 Tower Accessories Total no. of Gantry 2
i) Danger Plate No. 32 Line length(KM) 7
ii) Number Plate No. 32
iii) Phase Plate (set of three) Set 64

iv) Circuit Plate (set of two for double No. 32

circuit)
v) Bird Guard No. 18
vi) Barbed Wire MT 1.20
vii) Anticlimbing Device Set 30
d) A 2.2 Conductor
i) AAA Zebra Conductor (61/3.31 mm) Km 42.00
e) A 2.3 Earth Wire
i) GI Earthwire Mtr 7.00
f) A 2.3 OPGW

i) 24 Fibre 11.9 mm dia OPGW cable Mtr. 0

g) A 2.4 Disc Insulator

i) 70 KN No. 914
ii) 120 KN No. 0
iii) 160 KN No. 7560

h) A 2.5 Hardware set for AAA Conductor

(61/3.31 mm)
i) Single Suspension No. 6
ii) Double Suspension No. 12
iii) Single Tension No. 168
iv) Double Tension No. 160
Pilot for Suspension No. 31
i) A 2.5 Hardware set for Earthwire
i) Suspension hardware Set 3
ii) Tension hardware Set 70 includes hardware at gantry
j) A 2.5 Hardware set for OPGW

i) Tension Assembly for pass-though Set 0

location

ii) Suspension Assembly Set 0

Tension Assembly for Joint Box Set 0

location

k) A 2.6 Accessories for AAA Zebra

Conductor (61/3.31 mm)
i) Vibration Damper No. 384 includes damper at gantry

ii) Mid Span Compression Joint Sleeve No. 5

iii) Repair Sleeve No. 5

PG Clamp (AAA to AAA Panther
iv) No. 0
Conductor)

v) PG Clamp (ACSR Lark to AAA No. 0

Panther Conductor)

l) A 2.6 Accessories for Earthwire

Line route Length (Km) 7 7
Suspension type tower 3
Tension type tower 27
Total No. of Towers 30
Gantry tower set 2
Total Location 32
C type tower with more
than or equal 55 Deg 5
Angle

No. of D type tower 3

Earthing Set Pipe type (50%) 16

Counterpoise (50%) 16
Total

Barbed Wire Length 7360 Mtr

Weight 1140.8 Kg
1.1408 MT

Insulators Equals no of tower

4 end Double suspension 2

26 end Double tension 13
Required for SS/ST Required for DS/DT
70KN 144 336
160KN 2520 4680

Hardware for AAAC Quantity

For towers For Tapping point
Single suspension 6 0
Double Suspension 12 0
Single tension 168 0
Double tension 156 0
Pilot for Suspension 19 0
(rounded off) considered
C2
C3
C4

C6

C7

C8

16
16
32

* 1 mtr of barbed wire weighs 155 gm

1.19784
1.20 rounded off

Required for
For Tapping Point For Gantry Total
Pilot
266 0 168 914
0 0 360 7560

For Gantry Total

0 6
0 12
0 168
4 160
12 31
 Types of Tower in 220KV S/C LILO of D/C Ramgarh-JISPL to Patratu S/s
Sl. No. Type of Tower Extention in Mtr Total nos. towers Length of Barbed wire
220KV D/C Towers

1 +0 0 0

2 +3 3 450
DA
3 +6 0 0

4 +9 0 0

5 +0 0 0

6 DS +3 0 0

7 +6 0 0

8 +0 0 0

9 DB +3 5 1075

10 +6 0 0

11 +0 0 0

12 +3 13 3185
DC
13 +6 0 0

14 +12 4 1280

15 +0 1 230

16 DD +3 2 520

17 +6 0 0

18 LX +0 2 620

30 7360

Total no. of towers till date 30

No. of Towers with Reinforced X-arm
No. of Tower with Auxiliary X-arm
No. of C-type tower with more than 55 Deg angle 5
No of Gantry 2
PL to Patratu S/s
Remarks

Suspension
3
Towers

17

2
ii

27 Total no. of
Tension Towers
 ROW compensation
Market value of land at Balkudra Mouza, Patratu Aanchal, Ramgarh Dist for commercial use. Rupees =

Nos of
Base area of tower Base area of Total Land value
estimated ROW
(in Sq. Mtr.)* tower (in decimil) for base
effected towers

* 24 289 168.20 14895885.71

Total=

Note: As per prevailaing site condition, ROW compensation has been computed for 5.5Km route length on
* Tower base of 24 nos of tower considered for 5.5 Km route length. (excluding forest part).For
Market value of land has been obtained from the website of Revenue,Registration & Land Reforms D
# Considering 35 Mtr ROW corridor as per CBI&P manual. No.268
nsation
or commercial use. Rupees = 88560 Per decimil http://regd.jharkhand.gov.in/jars/website/frmNewVaDownload

85% of Land
Corridor Area (In Corridor Area (In Total Land value for 15% of Land Value of
Value of base
Sqr. Mtr)# katha) corridor Corridor
area

12661502.86 192500 4753.09 420933333.333333 63140000.00

12661502.86 Total= 63140000.00

Total Estimated ROW compensation Rs. 75801502.8571429

Rs. 758.015028571429

computed for 5.5Km route length only. Actual ROW may vary.
length. (excluding forest part).Forest 1.5Km(5 hr. considered) 6 nos tower loc in Forest
venue,Registration & Land Reforms Dept. Government of Jharkhand
ebsite/frmNewVaDownload.aspx

1 decimil 40.5 sqmtr

100% considered considering severe RoW/locality developed

Lacs

oc in Forest
 Basis of Estimate

1 Supply including F&I (2%) considering GST (18% on applicable goods) & Storage Handling
2 Storage handling charge (SHC) considered @18% on OSM
3 Erection considering (Electrical & Communication) 30% of material cost including GST & SHC
4 Erection (Civil) considered at actual (as per estimate)
5 GST considered on erection (Electrical, Communication & Civil) @18%
6 Dismantling (Electrical, Communication & Civil) to be considered separately
7 GST considered on dismantling @18%
8 Suvery considered @ Rs.15000 per Km(as per OM dated 15.06.17) with 18% GST (Services)
9 ROW compensation considered as applicable without GST
10 Supervision charge considered @15% on Sl. No. 1,3,4,6,8 & 9 above.
 Erection Cost Estimate
Civil Estmate
Civil Estimate for 132kV Mohuda TSS
2 Civil works of construction of Transmission line etc.
Item description Unit Quantity Rates (Rs.)
a) A.2.8 Earth work in excavation CuM 14375.00 LS
b) A.2.8 Earth work in filling CuM 12500.00 LS
c) A.2.8 Plain cement concrete CuM 165.00 LS
d) A.2.8 Reinforced concrete work CuM 1662.00 LS
e) A.2.8 Shuttering SqM 1000.00 Rs.
f) A.2.8 Reinforced steel MT 55.00 Rs.
g) A.2.8 Dismantling works 6.00 LS
h) A.2.8 Miscellanious work (Rate considered as per DSR) 520.00 LS
i) A.2.8 Erection of structures etc. MT 459.00 Rs.
j) A.2.8 Fitting of SST & setting of Stub Nos. 30.00 LS
k) A.2.8 Miscellanious work (Rate considered as per LPP) 31.00 LS
l) A.2.8 Fixing of FB MT 1.50 Rs.
Total
Please note the following:
· The above estimate has been prepared considering rates of DSR-2016, & ARC of tower dated: 09.12.2016
· Cost of erection have been considered from DSR 16, DVC Non schedule item & LPP dated: 08.02.2017 & 30.10.17.
· Cost of steel structure, fasteners against sl.no. 3a to 3e of supply portion has been considered from LPP (i.e. ARC of towe
· For DSR 2016 , a modification factor- 1.1569 has been considered as per CPWD guide line.
· F & I against sl. No. 3.a) to 3.e) may be considered as 1000/-.
· Price above is exclussive of all T&D such as GST etc. and the same may be considered at the time of estimate as applicab
 Amount (Rs.)
5786683.75
1952737.50
942264.15
13229175.54
202390.00
3248489.75
6586.37
206878.40
7925429.07
602827.30
224992.42
13418.60
34341872.85

: 09.12.2016
.02.2017 & 30.10.17.
d from LPP (i.e. ARC of tower dated: 09.12.2016 with PV upto Nov-2018 as per latest IEEMA) and for item 3f from DSR 2016.

time of estimate as applicable.