1. Estimate for replacement of unservicable single core cable DT metering in various existing in 11kv Mahka feeder under Turekela DC 2. Estimate for replacement of unservicable single core cable DT metering in various existing in 11kv Tiur Feeder, 11kv Bargarh feeder, 11kv Bade Devgaon Feeder under Turekela DC

Name of work:- Estimate for replacement of unservicable single core cable DT metering in various existing in 11kv various Feeder under Turekela DC.

Sl. No. Name of Work Internal Order No. Provision Group NO Cost of Estimate Material Cost Excluding (cent.)GST Incidential Charges Labour Charges Transportation Charges Total Tender Amount CGST @9% On E SGST @9% On E Total Value of Tender Including GST

(A+B+C+D) (E+F+G)

Schedule Unit Estimate No A B C D E F G H

1 Estimate for replacement of unservicable single core cable DT metering in various existing in 11kv Mahka feeder under Turekela DC 0 11kv line km 0 L53028261184 dt- 10.09.2026 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

2 Estimate for replacement of unservicable single core cable DT metering in various existing in 11kv Tiur Feeder, 11kv Bargarh feeder, 11kv Bade Devgaon Feeder under Turekela DC 0 11kv line km 0 L53028261185 dt- 10.09.2026 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

X-MER MATERIAL BASE RATE Mahka feeder Tiur bargarh badedevgaon feeder

SL NO SHORT TEXT UNIT RATE QTY AMOUNT QTY AMOUNT

1 Aluminium 1C 50 sqmm m 59.730 0.00 0.00 0.00 0.00 70.48 #REF! #REF!

5 50 SQmm aluminium end terminals (lugs) No 10.500 0.00 0.00 64.00 672.00 12.39 23954.00 0.00

8 300 SQmm aluminium end terminals (lugs) No 95.750 8.00 766.00 0.00 0.00 112.985 112.98 95.746 81.14

9 LT robust pole fuse unit no 838.000 0.00 0.00 0.00 0.00 988.84

10 Distribution box for Mccb type 63 kva no 16009.430 0.00 0.00 3.00 48028.29 18891.1274

11 Distribution box for Mccb type 100 kva no 20012.620 3.00 60037.86 2.00 40025.24 23614.8916

12 Distribution box for 63 kva transformer no 10169.490 4.00 40677.96 0.00 0.00

Total Cost of Material 107272.54 98922.33 240.00 72.00 #REF! #REF! #REF! #REF!

Incidential Charges 0.075 8045.44 0.075 7419.17 #REF! #REF! #REF!

Total Material cost 115317.98 106341.50 120.00

X-mer FOR SERVICE 24 #REF! 63/100 KVA 200 KVA #REF!

SL NO SHORT TEXT UNIT RATE QTY AMOUNT QTY AMOUNT #REF!

3 Labour charges C7 (I) schedule no 2879.78 1.00 2879.78 0.00 0.00

4 Transportation Charges No 0.02 2145.45 0.02 1978.45

Total M+S Tender Amount 149537.21 203337.40 137670.77 140314.63

Company Supplied Material

SL NO SHORT TEXT UNIT RATE QTY AMOUNT QTY AMOUNT 560 New Rate 22-23

6 ISI marked cable core 50 sqmm 1100 v m 61.740 0.00 0.00 320.00 19756.80

7 ISI marked cable core 70 sqmm 1100 v m 84.040 240.00 20169.60 520.00 43700.80

SUPERVISION CHARGES FOR ESTIMATE 0 0

OVERHEAD CHARGES 46885.78 70665.98