c

I
n
c
Estimate for Re-conductoring of existing 132KV D/C transmission line from Gaurichak
l to Jakkanpur with HTLS ACCC Panther
Conductor (approx Length=18KM) u
s
i
v
Supply Price
e
Inclusive of E.D
Item Supply Price
no.
Description Unit Qty. @ 12.5 % ,CST o
Total
Remarks
and F&I with
f
out ET
S
e
Destringing of existing Panther conductor of 132KV Double r SOR
1 circuit transmission line & its transportation to store at KM 18 0 ###
v 0
Transmission circle, Fatuha i
c
e
Supply of 132KV Double Circuit Transmission line With HTLS
2 KM 110 995506.85297259###
T109505753.826985 Budgetary offer of M/S APAR INDUSTRIES LTD
ACCC Panther conductor .
a
x
,
Fabrication & supply of following types of tower and tower extra I
3
parts with stubs including the supply of bolts nuts and washers. n
s
u
3.1 High tensile steel MT 13 90802.55 r 1180433.13
a
n
3.2 Mild steel MT 6 90802.55 c 544815.29
e

3.3 Hexagonal bolts and nuts MT 1 90802.55 90802.55

SOR

3.4 Antitheft bolts and nuts MT 0.5 90802.55 45401.27

Stringing (erection)of 132KV Double Circuit Transmission line

4 With HTLS ACCC Panther conductor & earthwire with all CKM 18 0 ### 0
hardware fitting including insulator hoisting.

5 Hardware fittings

5.1 Suspension Clamp Pilot Set 330 13292 ### 4386360 Budgetary offer of M/S APAR INDUSTRIES LTD

5.2 Single Tension Normal Set 53 2500 132500 As per PO No.- 90 dated 04.09.2015
5.3 Suspension Clamp Free Type Set 660 9494 6266040 Budgetary offer of M/S APAR INDUSTRIES LTD

5.4 Double Tension Normal Set 66 4500 297000

As per PO No.- 90 dated 04.09.2015
5.5 Vibration dampers for conductors Nos. 125 6500 812500
5.6 Repair sleeve Nos. 240 1709 ### 410160 Budgetary offer of M/S APAR INDUSTRIES LTD

5.7 M.S. Joint Nos. 9 85000 765000 As per PO No.- 90 dated 04.09.2015

5.8 Spacer Damper Nos. 465 3798 ### 1766070 Budgetary offer of M/S APAR INDUSTRIES LTD

5.9 Double Suspension Clamp Set 6 24000 144000

As per PO No.- 90 dated 04.09.2015
5.1 Double Tension Clamp Set 18 75000 1350000

5.11 Dead End Nos. 24 37976 ### 911424 Budgetary offer of M/S APAR INDUSTRIES LTD

5.12 Terminal pad without holes Nos. 9 11000 99000

As per PO No.- 90 dated 04.09.2015
5.13 Terminal pad with holes Nos. 21 10500 220500

6 LONG ROD INSULATOR

6.1 Long Rod Polymer Insulator 70 KN of light weight Nos 280 4857.3 1360044
P.O No. 38 Dt. 22.10.2014
6.2 Long Rod Polymer Insulator 90 KN of light weight Nos 200 5533.5 1106700

OPGW CABLE
7

7.1 24 Fibre (DWSM) OPGW fibre optic cable K.m 20 188,412.00 3,768,240.00

7.2 Hardware set for OPGW CABLE Set 20 38,347.00 766,940.00

Joint Box (24 Fiber) as per technical requirement nos. 2 7,951.00
7.3 15,902.00

FODP 48F: Indoor type, rack mounted with FCPC coupling and pig Nos. 2 48,079.00
7.4 tails (5 mtrs each) 96,158.00

7.5 Fibre optic approch cable, 24 fibre (DWSM) Km 2 154,595.00 309,190.00

7.6 Hardware set for above 24 fibre optic approch cable Set 2 38,347.00 76,694.00
SDH equipment (STM-4 MADM, upto 3 MSP protected direction)
8

Page 1 of 8
 l
u
s
i
v
Supply Price
e
Inclusive of E.D
Item Supply Price
no.
Description Unit Qty. @ 12.5 % ,CST o
Total
Remarks
and F&I with
f
out ET
Base Equipments (Common Cards, Cross Connect/Control Cards, No. 2 3,080,169.00 S
Optical Base Cards, Power Supply Cards, Power Cabling, other e
8.1 hardware & accessories including sub-racks, patch cords, DDF, etc. r 6,160,338.00
Fully equipped. v
i
c
8.2 Optical Interface S4.1 No. 2 13,139.00 e 26,278.00
8.3 Optical Interface L4.1 No. 2 36,364.00 72,728.00
T
8.4 Optical Line Interface <150 KM No. 2 1,803,540.00 a 3,607,080.00
x
8.5 E1 Interface Card No. 2 736,168.00 , 1,472,336.00
I
8.6 Ethernet Interface 10/100 Mbps No. 2 365,989.00 n 731,978.00
s
9 Drop & Insert Multiplexer No. 2 734,089.00 u 1,468,178.00 LOI No. 1311 & 1312 dated 21/03/2015

9.1 2 wire (sub/sub) voice chammel card No. 2 153,264.00 r 306,528.00

a
9.3 2 wire (sub/exch) voice chammel card No. 2 141,299.00 n 282,598.00
c
9.3 4 wire E&M voice channel card No. 2 137,942.00 e 275,884.00

9.4 Asynchronus sub-channel data card No. 2 214,018.00 428,036.00

9.5 Synchronus data card N X 64 kbps No. 2 214,018.00 428,036.00

Digital Access Cross Connect Switch (DACS), 16 X 16 ports matrix, No. 2 294,468.00
9.6 full equipped for minimum 16E-1 ports 588,936.00

Equipment Cabinets for SDH equipment, primary multiplexer, No. 2 132,361.00

9.7 drop/insert and DACS 264,722.00

9.8 Software/Hardware (remote) No. 2 318,160.00 636,320.00

9.9 Software/Hardware (craft terminal) No. 2 246,898.00 493,796.00

10 Any other item LS 1 2,593,385.00 2,593,385.00

11.1 Installation of 24 F OPGW CABLE complete with all works
excluding hardware assemblies and joint boxes KM 18 0 -

11.2 Installation of Hardware assembly Set 18 0 -

11.3 Installation of 24 F Joint Box Nos 2 0 -
11.4 Installation, testing & commissioning of complete comunication
LS 1 0 -
equipments
12 Earth work, excavation in foundation pits including back filling,
shoring, shuttering, dewatering etc (rate ner CuM)
12.1 Excavation (Dry soil)
CuM 100
12.2 Excavation (Wet soil)
CuM 320
13 Concreting
Price quoted by M/s KEC in
13.1 Concreting 1:1.5:3 NIT 82/PR/BSPTCL/2015
CuM 50
13.2 Concreting 1:3:6
CuM 8
14 Reinforcement
MT 4
15 Backfilling & Levelling of volume enclosed
CuM 5

Total 156264785.075894

Entry Tax 12501182.8060716

Total (with Entry tax @ 8%) Entry

168765967.881966
Tax

Page 2 of 8
 e

I
n
c
l
Estimate for Re-conductoring of existing 132KV D/C transmission line from Gaurichak
u to Jakkanpur with HTLS ACCC Panther
Conductor (approx Length=18KM) s
i
v
Erection Price e
Item Inclusive of Service Erection Price
no.
Description Unit Qty.
Tax @ 14 o total
%,Insurance f

S
Destringing of existing Panther conductor of 132KV Double circuit e
1 transmission line & its transportation to store at Transmission KM 18 64,757 ###
r 1165624.03
circle, Fatuha v
Supply of 132KV Double Circuit Transmission line With HTLS i
2 KM 110 0 ###
c 0.00
ACCC Panther conductor .
e
Fabrication & supply of following types of tower and tower extra
3 T
parts with stubs including the supply of bolts nuts and washers.
a
3.1 High tensile steel MT 13 9,774 x 127066.73
3.2 Mild steel MT 6 9,774 , 58646.18
3.3 Hexagonal bolts and nuts MT 1 9,774 I 9774.36
3.4 Antitheft bolts and nuts MT 0.5 9,774 n 4887.18
s
Stringing (erection)of 132KV Double Circuit Transmission line
u
4 With HTLS ACCC Panther conductor & earthwire with all CKM 18 266,692 ### 4800447.27
r
hardware fitting including insulator hoisting.
a
5 Hardware fittings n
5.1 Suspension Clamp Pilot Set 330 0 ###
c 0.00
5.2 Single Tension Normal Set 53 0 e 0.00
5.3 Suspension Clamp Free Type Set 660 0 0.00
5.4 Double Tension Normal Set 66 0 0.00
5.5 Vibration dampers for conductors Nos. 125 0 0.00
5.6 Repair sleeve Nos. 240 ###
5.7 M.S. Joint Nos. 9
5.8 Spacer Damper Nos. 465 ###
5.9 Double Suspension Clamp Set 6
5.1 Double Tension Clamp Set 18
5.11 Dead End Nos. 24 ###
5.12 Terminal pad without holes Nos. 9
5.13 Terminal pad with holes Nos. 21
 6 LONG ROD INSULATOR
6.1 Long Rod Polymer Insulator 70 KN of light weight Nos 280 0 0.00
6.2 Long Rod Polymer Insulator 90 KN of light weight Nos 200 0 0.00
7 OPGW CABLE
7.1 24 Fibre (DWSM) OPGW fibre optic cable K.m 20 0 0.00
7.2 Hardware set for OPGW CABLE Set 20 0 0.00
7.3 Joint Box (24 Fiber) as per technical requirement nos. 2 0 0.00
FODP 48F: Indoor type, rack mounted with FCPC coupling and pig Nos. 2
7.4 tails (5 mtrs each) 0 0.00
7.5 Fibre optic approch cable, 24 fibre (DWSM) Km 2 0 0.00
7.6 Hardware set for above 24 fibre optic approch cable Set 2 0 0.00
8 SDH equipment (STM-4 MADM, upto 3 MSP protected direction)
Base Equipments (Common Cards, Cross Connect/Control Cards, No. 2
Optical Base Cards, Power Supply Cards, Power Cabling, other
8.1 hardware & accessories including sub-racks, patch cords, DDF, etc. 0 0.00
Fully equipped.

8.2 Optical Interface S4.1 No. 2 0 0.00

8.3 Optical Interface L4.1 No. 2 0 0.00
8.4 Optical Line Interface <150 KM No. 2 0 0.00
8.5 E1 Interface Card No. 2 0 0.00
8.6 Ethernet Interface 10/100 Mbps No. 2 0 0.00
9 Drop & Insert Multiplexer No. 2 0 0.00
9.1 2 wire (sub/sub) voice chammel card No. 2 0 0.00
9.3 2 wire (sub/exch) voice chammel card No. 2 0 0.00
9.3 4 wire E&M voice channel card No. 2 0 0.00
9.4 Asynchronus sub-channel data card No. 2 0 0.00
9.5 Synchronus data card N X 64 kbps No. 2 0 0.00
Digital Access Cross Connect Switch (DACS), 16 X 16 ports matrix, No. 2
9.6 full equipped for minimum 16E-1 ports 0 0.00
Equipment Cabinets for SDH equipment, primary multiplexer, No. 2
9.7 drop/insert and DACS 0 0.00
9.8 Software/Hardware (remote) No. 2 0 0.00
9.9 Software/Hardware (craft terminal) No. 2 0 0.00
10 Any other item LS 1 0 0.00
11.1 Installation of 24 F OPGW CABLE complete with all works excluding 59,891.00
KM 18 1078038.00
hardware assemblies and joint boxes
11.2 Installation of Hardware assembly Set 18 51,336.00 924048.00
11.3 Installation of 24 F Joint Box Nos 2 25,668.00 51336.00
11.4 Installation, testing & commissioning of complete comunication 256,678.00
equipments LS 1 256678.00
12 Earth work, excavation in foundation pits including back filling,
shoring, shuttering, dewatering etc (rate ner CuM)
12.1 Excavation (Dry soil) CuM 100 381.00 38100.00
12.2 Excavation (Wet soil) CuM 320 381.00 121920.00
13 Concreting
13.1 Concreting 1:1.5:3 CuM 50 23,255.00 1162750.00
13.2 Concreting 1:3:6 CuM 8 17,975.00 143800.00
14 Reinforcement MT 4 165,735.00 662940.00
15 Backfilling & Levelling of volume enclosed CuM 5 763.00 3815.00
Total 10609870.75
hak to Jakkanpur with HTLS ACCC Panther

Remarks

SOR

Budgetary offer of M/S APAR INDUSTRIES LTD

SOR

Budgetary offer of M/S APAR INDUSTRIES LTD

As per PO No.- 90 dated 04.09.2015
Budgetary offer of M/S APAR INDUSTRIES LTD
As per PO No.- 90 dated 04.09.2015
Budgetary offer of M/S APAR INDUSTRIES LTD
As per PO No.- 90 dated 04.09.2015
Budgetary offer of M/S APAR INDUSTRIES LTD
As per PO No.- 90 dated 04.09.2015
Budgetary offer of M/S APAR INDUSTRIES LTD
As per PO No.- 90 dated 04.09.2015
 P.O No. 38 Dt. 22.10.2014

LOI No. 1311 & 1312 dated 21/03/2015

Price quoted by M/s KEC in
NIT 82/PR/BSPTCL/2015