1. Estimate for replacement of 200kva/100kva/63kva/ 25kva Xmer single core cable at DT metering in 11kv thhakurdiya fdr part-01 Feeder under Kharsia town DC. L53028260848 2. Estimate for replacement of 200kva/ 100kva/ 63kva/ 25 kva Xmer single core cable DT metering 11kv turribhhata fdr Feeder under Kharsia town DC. L53028260850

Name of work:- Estimate for replacement of 200kva/100kva/63kva/ 25kva Xmer single core cable at DT metering in 11kv thhakurdiya fdr part-01 and Turribhata Feeder under Kharsia town 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 200kva/100kva/63kva/ 25kva Xmer single core cable at DT metering in 11kv thhakurdiya fdr part-01 Feeder under Kharsia town DC. 0 11kv line km 0 L53028260848 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 200kva/ 100kva/ 63kva/ 25 kva Xmer single core cable DT metering 11kv turribhhata fdr Feeder under Kharsia town DC. 0 11kv line km 0 L53028260850 dt-10.09.2026 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1st nd 3rd

X-MER MATERIAL BASE RATE thhakurdiya fdr part-01 turribhhata fdr

SL NO SHORT TEXT UNIT RATE QTY AMOUNT QTY AMOUNT

4 50 SQmm aluminium end terminals (lugs) No 10.500 0.00 0.00 0.00 0.00 12.39 10.50

5 70 SQmm aluminium end terminals (lugs) No 15.740 40.00 629.60 0.00 0.00 18.5732 15.74 #REF! 18.57 15.737 13.34

8 Distribution box for 200 kva Transformer no 40023.580 0.00 0.00 0.00 0.00 47227.8244 40023.58 324.00

9 Distribution box for 63 kva Transformer no 10169.490 1.00 10169.49 0.00 0.00 11999.9982 10169.49

10 SMC LT Distribution box for 200 kva Xmer no 19400.000 5.00 97000.00 4.00 77600.00 19400.00847 22892.01

11 SMC LT Distribution box for 100 kva Xmer no 13164.100 2.00 26328.20 1.00 13164.10 13164.10169 15533.64

12 SMC LT Distribution box for 315 kva Xmer no 19400.000 0.00 0.00 1.00 19400.00 22892.01

Total Cost of Material 141776.57 118579.38 #REF! 167296.35 #REF! #REF! #REF!

Incidential Charges 0.075 10633.24 0.075 8893.45 #REF! 311532.7326 #REF! #REF!

Total Material cost 152409.81 127472.83 #REF!

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

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

1 Fixing of LT distribution box and Xmer no 1727.59 0.00 0.00 0.00 0.00 16/25 kVA 63 kVA 100 kVA 200/315 kVA 303.88 365.60

2 Labour charge for 25 kva no 1151.37 1.00 1151.37 0.00 0.00

3 Labour charge for 63 kva no 2208.84 4.00 8835.36 2.00 4417.68

4 Labour charge for 100 kva no 3864.94 4.00 15459.76 3.00 11594.82

6 Transportation Charges No 0.02 2835.53 0.02 2371.59

Total M+S Tender Amount 220450.95 190033.72 137670.77 140314.63

Company Supplied Material

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

1 Aluminium 1C 50 sqmm m 70.49 40 2819.60 0 0.00

5 LT xlpe cable 1 corex150 sqmm m 183.345 320.00 58670.40 220 40335.90

6 ISI marked cable core 50 sqmm 1100 v m 61.740 0.00 0.00 40 2469.60

7 ISI marked cable core 70 sqmm 1100 v m 84.040 0.00 0.00 40 3361.60

SUPERVISION CHARGES FOR ESTIMATE 0 0

OVERHEAD CHARGES 58440.46 59644.87