Annexure 1

Estimated Project Cost

Total Cost
Basic Price GST@ GST Taxes
Product with GST per
per Wp % per Wp
Wp
Design & Engineering 0.4 18 0.072 0.472
LIASIONING CONSULTANCY Works 0.2 18 0.036 0.236
PV Modules 22.75 5.00 1.14 23.89
Central Inverters with Accessories 2.50 5.00 0.13 2.63
PV Mounting Structure with Accessories 2.80 18.00 0.50 3.30
Civil Foundation material with Accessories 1.40 18.00 0.25 1.65
All DC/AC Cables and wires 1.80 18.00 0.32 2.12
BOS (Cable Tray, Earthimg /
1.65 18.00 0.30 1.95
ACDB/Isolation AJBs etc)
I & C upto LT 1.60 18.00 0.29 1.89
Supply of 132 KV Transformer wth
1.29 18.00 0.23 1.52
Accessories
Supply of 132 Kv substation with
1.30 18.00 0.23 1.53
Accessories
Erection of 132 kv Substation 0.27 18.00 0.05 0.32
Supply of 132 kv HT Line-10 KM Approx 0.62 18.00 0.11 0.73
Erection of 132 kv HT Line- 10 KM Approx 0.61 18.00 0.11 0.72
Civil Work (HT/LT, Metering Panels) 0.90 18.00 0.16 1.06
Land 1.73 0.00 0.00 1.73
Land Drainage 0.65 18.00 0.12 0.77
Land Leveling 0.75 18.00 0.14 0.89
Roads 0.78 18.00 0.14 0.92
UPS Control room with SCADA & Data
0.81 18.00 0.15 0.96
Acquisition
Cotingency 0.40 0.00 0.00 0.40
Total Cost (Rs) 45.21 4.47 49.68
5 persons Manpower Cost for 6 months 0.015 0.00 0.00 0.02
Grand total 49.70