ESTIMATE ON RE-ROUTING OF STRUCTURE FROM KK-185 TO 186

Unit Cost Original Scheme New Scheme

(Supply of Tower & associated
accessories/hardwares & Civil
QTY Cost QTY Cost
Works /Erection/Installation)
No. Of Structures 2 10
Steel Pole 7,701,285.84 - 8 61,610,287
60 long span tower 6,417,738.20 - -
60 compact tower 6,017,724.94 2 12,035,450 -
45 long span tower 5,900,258.92 - -
45 compact tower 4,721,574.96 - -
15 long span tower 3,029,351.74 - -
15 compact tower 3,102,070.92 - -
5 long span tower 2,532,380.26 - -
5 compact tower 2,722,495.52 - 2 5,444,991
2 compact tower 1,597,832.26 - -
2 long span tower 1,597,832.26 - -
TOTAL 12,035,450 67,055,278
Total Length (km) 0.22 0.47
ACSR 491,420.96 1.36 666,992 2.98 1,464,076
OPGW 380,542.12 0.23 86,083 0.50 188,956
OHGW 380,542.12 0.23 86,083 0.50 188,956
TOTAL 839,158 1,841,988
Additional Cost
Survey Works
Geotech. Works
Hardwares

Total Cost 12,874,608 68,897,266

Variance from Original Scheme 56,022,658
Original Route New Scheme
Stub angles & RSB available at stockyard. Cost on Survey & Soil Investigation not yet
included

REMARKS
 ESTIMATE ON RE-ROUTING OF STRUCTURE FROM KK-203 TO 207
Unit Cost Original Scheme New Scheme
(Supply of Tower & associated
accessories/hardwares & Civil
QTY Cost QTY Cost
Works /Erection/Installation)
No. Of Structures 5 11
Steel Pole 7,701,285.84 - 1 7,701,286
60 long span tower 6,417,738.20 - -
60 compact tower 6,017,724.94 - -
45 long span tower 5,900,258.92 - 1 5,900,259
45 compact tower 4,721,574.96 1 4,721,575 1 4,721,575
15 long span tower 3,029,351.74 - 1 3,029,352
15 compact tower 3,102,070.92 1 3,102,071 -
5 long span tower 2,532,380.26 1 2,532,380 -
5 compact tower 2,722,495.52 - 2 5,444,991
2 compact tower 1,597,832.26 - 5 7,989,161
2 long span tower 1,597,832.26 2 3,195,665 -
TOTAL 13,551,691 34,786,624
Total Length (km) 1.34 1.57
ACSR 491,420.96 8.45 4,151,672 9.88 4,854,453
OPGW 380,542.12 1.41 535,822 1.65 626,525
OHGW 380,542.12 1.41 535,822 1.65 626,525
TOTAL 5,223,316 6,107,502
Additional Cost
Survey Works
Geotech. Works
Hardwares

Total Cost 18,775,007 40,894,126

Variance from Original Scheme 22,119,119
Original Route New Scheme
Cost on Survey & Soil Investigation not yet
included

REMARKS