Civil electrical headload pmc eb distance

AS/AS/AT/18607 683855 85000 40000 31500 564981 130

AS/AS/AT/18637 703855 85000 40000 31500 509723 70
AS/AS/AT/18648 683855 85000 50000 31500 653895 220
AS/AS/AT/18649 683855 85000 40000 31500 564981 120
AS/AS/AT/18650 683855 85000 40000 31500 603324 170
AS/AS/AT/18651 683855 85000 40000 31500 603324 170
AS/AS/AT/18652 683855 85000 50000 31500 564981 120
AS/AS/AT/18653 683855 85000 40000 31500 564981 120
AS/AS/AT/18654 683855 85000 40000 31500 564981 120
AS/AS/AT/18655 683855 85000 40000 31500 564981 120
AS/AS/AT/18656 683855 85000 50000 31500 603324 140
AS/AS/AT/18657 703855 85000 50000 31500 564981 120
AS/AS/AT/18658 683855 85000 40000 31500 603324 170

AS/AS/AT/18659 683855 85000 40000 31500 564981 120

AS/AS/AT/18679 683855 85000 40000 31500 744295 320
AS/AS/AT/18680 683855 85000 40000 31500 509723 70
AS/AS/AT/18681 683855 85000 50000 31500 509723 70
AS/AS/AT/18682 713855 85000 40000 31500 564981 130
AS/AS/AT/18683 683855 85000 40000 31500 564981 120
AS/AS/AT/18684 683855 85000 50000 31500 509723 70
AS/AS/AT/18685 683855 85000 50000 31500 692238 300

AS/AS/AT/18665 683855 85000 60000 31500 564981 120

AS/AS/AT/18674 683855 85000 40000 31500 509723 70 Return
AS/AS/AT/18676 683855 85000 40000 31500 564981 120
AS/AS/AT/18677 703855 85000 50000 31500 603324 160 No Checklist
AS/AS/AT/18678 683855 85000 40000 31500 509723 70
AS/AS/AT/18686 683855 85000 40000 31500 509723 70
AS/AS/AT/18687 683855 85000 40000 31500 509723 70

AS/AS/AT/18639 683855 85000 40000 31500 603324 170

AS/AS/AT/18593 683855 85000 40000 31500 603324 170
 HTEB line construction required for 220 Mtr. length HT and 30 Mtr
LT. Line erection planned with Ariel Bunched Cable. Cost may be
approx. 10% less incase SEB allow us to use Open Conductor
( Racoon or Weasel). Standard Civil Cost for 40 Mtr. GFT-12(WT),
180 KMPH, 10 SBC Foundation Design for Assam is Rs.
6,03,855/.Additional Civil cost of Rs. 30,000/ is taken for de-
watering/ shoring of pits/bolder soling etc. which may be required
as per site condition. Additional Civil cost of Rs. 50,000/ is taken for
differential amount due to Steel Rate Increase in ATC BOQ. Charges
for Site Management, Template Carrying & Cube Test amounting Rs.
31,500/ is not a part of the Standard Foundation cost and as such
same will be added in Civil PR (These 03 Items come as a Child BOQ
Item in Civil PR).
0.5 additio
The proposed Site is in Forest Land. SP will be submitted to Customer only afte

No Checklist
EB line construction required for 170 Mtr. length HT and 30 Mtr LT. Line erection planned with Ariel Bunched Cable. Cost
may be approx. 10% less incase SEB allow us to use Open Conductor ( Racoon or Weasel).

Standard Civil Cost for 40 Mtr. GFT-12(WT), 180 KMPH, 10 SBC Foundation Design for Assam is Rs. 6,03,855/.The area is lo
lying so we need to increase AMT DG Slab to 1 mtr and as such there will be additional cost Rs.25,000. Additional Civil cost
of Rs. 30,000/ is taken for de-watering/ shoring of pits/bolder soling etc. which may be required as per site condition.

Additional Cost of Rs. 50,000/ is taken for differential amount due to Steel Rate Increase in ATC BOQ.

Charges for Site Management, Template Carrying & Cube Test amounting Rs. 31,500/ is not a part of the Standard
Foundation cost and as such same will be added in Civil PR (These 03 Items come as a Child BOQ Item in Civil PR).
Additional revenue Rs. 1500/pm as per EB distance clause in MSA.
The acquired option falls in forest land and prospective may be considered post receiving NOC from Deputy Commissioner

74.3604997025
 EB line construction required for 130 Mtr. length HT and 30 Mtr LT. Line erection planned with Ariel Bunched
Cable. Cost may be approx. 10% less incase SEB allow us to use Open Conductor ( Racoon or Weasel).

Though the nominal falls in 200 KMPH zone we have planned to install 180 KMPH tower to optimize cost as
approved by IPD. Standard Civil Cost for 40 Mtr. GFT-12(WT), 180 KMPH, 10 SBC Foundation Design for Assam is
Rs. 6,03,855/. Additional Civil cost of Rs. 50,000/ is taken for differential amount due to Steel Rate Increase in ATC
BOQ.

Charges for Site Management, Template Carrying & Cube Test amounting Rs. 31,500/ is not a part of the Standard
Foundation cost and as such same will be added in Civil PR (These 03 Items come as a Child BOQ Item in Civil PR).

missioner/Divisional Forest Officer of Sonitpur district in the name of ATC.

200
EB line construction required for 120 Mtr. length HT and 30 Mtr LT. Line erection planned with Ariel
Bunched Cable. Cost may be approx. 10% less incase SEB allow us to use Open Conductor ( Racoon or
Weasel).

Though the nominal falls in 200 KMPH zone we have planned to install 180 KMPH tower to optimize cost
as approved by IPD. Standard Civil Cost for 40 Mtr. GFT-12, 180 KMPH, 10 SBC Foundation Design for
Tripura is Rs. 6,27,293/. Additional Civil cost of Rs. 1,25,000/ (Approx. 40% increase in Rate) is taken for
differential amount due to Steel Rate Increase in ATC BOQ.

Charges for Site Management, Template Carrying & Cube Test amounting Rs. 38,500/ is not a part of the
Standard Foundation cost and as such same will be added in Civil PR (These 03 Items come as a Child BOQ
Item in Civil PR).

14872.0999405116
 Estimated
additional
revenue
EB distance premium Nil. We Projected as EB
are unlikely to get the cost EB distance
sharing benefit above 5 Lacs as distance premium
Airtel has agreed for premium would be
reimbursement only for sites is Rs. Per Rs. 2,000/
RFIed prior to 1st July'21. month. pm.
EB line construction required for 130 Mtr. length HT and 30 Mtr LT. As per Term Sheet, Airtel will reimburse EB Cost above

Estimated Foundation Cost for 40 Mtr. Contemporary Design for Assam is Rs. 4,55,349/. Charges for Site Management, Tem
a part of the Standard Foundation cost and as such same will be added in Civil PR (These 03 Items come as a Child BOQ Ite

Total Estimated Cost - Rs. 13.87 Lacs, Approved Capex for Contemporary Lite Plus - 13.4 Lacs. Additional Revenue for WSZ,

RFI timeline is considered is in line with average time required for getting Permanent EB con

EB line construction required for 130 Mtr. length HT and 30 Mtr LT. As per Term Sheet, Airtel will reimburse EB Cost above

Estimated Foundation Cost for 40 Mtr. Contemporary Design for Assam is Rs. 4,55,349/. Charges for Site Management, Tem
a part of the Standard Foundation cost and as such same will be added in Civil PR (These 03 Items come as a Child BOQ Ite

Total Estimated Cost - Rs. 13.61 Lacs, Approved Capex for Contemporary Lite Plus - 13.4 Lacs. Additional Revenue for WSZ,

RFI timeline is considered is in line with average time required for getting Permanent EB con

EB line construction required for 130 Mtr. length HT and 30 Mtr LT. As per Term Sheet, Airtel will reimburse EB Cost above

Estimated Foundation Cost for 40 Mtr. Contemporary Design for Assam is Rs. 4,55,349/. Charges for Site Management, Tem
a part of the Standard Foundation cost and as such same will be added in Civil PR (These 03 Items come as a Child BOQ Ite

Total Estimated Cost - Rs. 13.01 Lacs, Approved Capex for Contemporary Lite - 12.64 Lacs. A

RFI timeline is considered is in line with average time required for getting Permanent EB co

EB line construction required for 130 Mtr. length HT and 30 Mtr LT. As per Term Sheet, Airtel will reimburse EB Cost above

Estimated Foundation Cost for 40 Mtr. Contemporary Design for Assam is Rs. 4,55,349/. Charges for Site Management, Tem
a part of the Standard Foundation cost and as such same will be added in Civil PR (These 03 Items come as a Child BOQ Ite

Total Estimated Cost - Rs. 12.71 Lacs, Approved Capex for Contemporary Lite - 12.64 Lacs. A

RFI timeline is considered is in line with average time required for getting Permanent EB co

EB line construction required for 270 Mtr. length HT and 30 Mtr LT. As per Term Sheet, Airtel will reimburse EB Cost above
Estimated Foundation Cost for 40 Mtr. Contemporary Design for Manipur is Rs. 4,78,208/
Test amounting Rs. 38,500/ is not a part of the Standard Foundation cost and as such same will be added in Civil PR (These
Total Estimated Cost - Rs. 14.1 Lacs, A
Rs. 2,100/ per month. RFI tim
for getting Permanent EB connection.

Total Estimated Cost - Rs. 13.82 Lacs, Approved Capex - 13.4 Lacs. Additional Revenue for WSZ, Rs. 2,100/ per month.

Head-loading cost over and above 25K will be reimbursed by AIrtel.

Contemporary Lite Plus -180
The area is low lying so we need to increase tower and Equipment Platform to 1 mtr and a
KMPH

Contemporary Lite Plus -170

KMPH

Contemporary Lite -180 KMPH

Contemporary Lite -170 KMPH

Contemporary Lite Plus

t Platform to 1 mtr and as such there will be additional cost Rs. 25,000.