1. Estimate for replacement of burnt LT AB cable at various village under Kondatarai D/c. L53028250982 2. Estimate for replacement of burnt LT ab cable at village- Linjhir under Kondatarai D/c. L53028251023 3. Estimate for replacement of burnt LT ab cable at village- Karrajor under Kondatarai D/c. L53028251016

Name of work:- Estimate for replacement of burnt LT AB cable at various villages under Kondatarai D/c.

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 burnt LT AB cable at various village under Kondatarai D/c. 0 11kv line km 0 L53028250982 dt- 30.03.2026 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

2 Estimate for replacement of burnt LT ab cable at village- Linjhir under Kondatarai D/c. 0 11kv line km 0 L53028251023 dt- 30.03.2026 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

3 Estimate for replacement of burnt LT ab cable at village- Karrajor under Kondatarai D/c. 0 11kv line km 0 L53028251016 dt- 30.03.2026 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

LT LINE FOR MATERIAL BASE RATE Various village Linjhir Linjhir

SL. NO SHORT TEXT UNIT RATE QTY. AMOUNT QTY. AMOUNT QTY. AMOUNT

1 Suspension clamp assembly (consisting of GI Pole Clamp, GI Flat type I-hook & Nylon Cable tie). No 482.31 14.00 6752.27 8.00 3858.44 4.00 1929.22 569.12 11 mtr

2 Piercing connector suitable for 25/16 Sq.mm-50/35 Sqmm AB Cable-for street light No 82.31 21.00 1728.58 28.00 2304.78 12.00 987.76 97.13

3 Piercing connector suitable for 50/35 Sqmm AB Cable-Distribution Box (3 Nos. per 3 phase DB & 1 No. per 1 phase DB) No 107.23 19.00 2037.35 24.00 2573.49 8.00 857.83 126.53 `

4 Piercing connector suitable for AB Cable to AB Cable Tee connections. No 149.46 0.00 0.00 0.00 0.00 0.00 0.00 176.36

5 UDC- Universal Distribution Connector No 134.70 18.00 2424.66 24.00 3232.88 6.00 808.22 158.95

Cost of Material 76481.44 179634.69 58938.35 #REF! #REF! #REF!

Incidential Charges 0.075 5736.11 0.075 13472.60 0.075 4420.38 #REF!

Total Material cost 82217.55 193107.29 63358.73 #REF!

LT LINE FOR SERVICE

SL NO SHORT TEXT UNIT RATE QTY AMOUNT QTY AMOUNT QTY AMOUNT

4 Dismetalling of overhead cable no 5183.57 0.800 4146.86 1.215 6298.04 0.400 2073.43

5 Transportation Charges No 0.00 0.02 1529.63 0.02 3592.69 0.02 1178.77

Total M+S Tender Amount 98382.52 223126.12 73237.46

Company Supplied Material

SL NO SHORT TEXT UNIT RATE QTY AMOUNT QTY AMOUNT QTY AMOUNT

1 Insulated wire/cable aluminium scrap kg 103.13 -185.20 -19099.68 -325.45 -33563.66 -155.10 -15995.46

3 Xmer 25 KVA 11/0.4 KV energy efficency level2 No 26697.00 0.00 0.00 0.00 0.00 0.00 0.00

SUPERVISION CHARGES FOR ESTIMATE 0.00 0.00 0.00

OVERHEAD CHARGES 15627.46 34180.71 11381.02