Estimate for p/s to 01 No 145 KW LV1 Conn to BMO CHC Chhuirya at Vill- Chhuriya D/c.

CHHATTISGARH STATE POWER DISTRIBUTION COMPANY LIMITED

NO/ AE /O&M / CSPDCL/864 Dt. 03.09.2026

The Executive Engineer(O&M)

CSPDCL, Dongargarh

Sub. : Submission of proposals for execution of works on Tender system.

Enclosed herewith please find detailed calculation for Bill of quantities for

the works listed.

SL No. Name of Works W/O No & Date ESTT. NO. & DATE Particulars Provision

Total Estt. Amount Total BOQ Amount Damaged Pole - 11 KV …..no.LT 9 mtr No. 11 mtr pole Damaged Conductor/Cable ……….. Sqmm…………. Mtr…….. New 11 KV line ………Km, Dp …..no,TP…..no. FP ……….no Distribution Tranformer - ……..KVA ………no. LTLine…..Km,in….pole,in…conductor acsr mm

1 Estimate for p/s to 1 No 145KW LV1 conn. To BMO CHC Chhuriya at vill- Chhuriya under Chhuriya Dc. 1805 /DT. 24.08.2026 G42063260926

TENDER COST Rs.

Encl : - 1. As Above.

2. Copy Of Estimate, Including Cost Shedule Sheet & Single Line Diagram.

Assistant Engineer (SUB.DN.)

C.S.P.D.C.L.Chhuriya

SUMMARY SHEET OF LUMPSUM BID PRICE (S O R :2026-27 )FOR THE TENDERED WORK(S)

SL. No. W.O. No. & Date Estimate no. & date Name of work SUB DN. , O&M Dn. , District of the jurisdiction of the work Estt Amount Cost of Material to be provided by C.S.P.D.C.L. Total value of the work including cost of material provided by contractor transportation labour charge and centages

1 1805 /DT. 24.08.2026 G42063260926 Estimate for p/s to 1 No 145KW LV1 conn. To BMO CHC Chhuriya at vill- Chhuriya under Chhuriya Dc. CHHU/DGH /RJN

TOTAL TENDER VALUE Rs.

Assistant Engineer (SUB.DN.)

C.S.P.D.C.L.Chhriya

Estimate-wise Details of BOQ to be supplied by Contractor & C.S.P.D.C.L.

Name of Work Estimate for p/s to 1 No 145KW LV1 conn. To BMO CHC Chhuriya at vill- Chhuriya under Chhuriya Dc.

Work Order No. / Date 1805 /DT. 24.08.2026

Estimate No. / Date G42063260926

PROVISION (S O R : 2026-2027)

Sl. No Resource Description B.O.Q. AS PER ESTIMATE B.O.Q. TO BE PROVITED BY CONTRACTOR

QTY. BUn Price Total Value QTY. BUn Price Total Value QTY. BUn Price Total Value

1 7130800002 PCC POLE 365 KG; 11 MTR LONG 2 NO 7887.84 NO

2 7130810495 11 KV V CROSS ARM 2 NO 1152.42 NO

3 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 2 NO 326.97 NO

4 7130810679 11KV top clamp 2 NO 323.29 NO

5 7130870013 EARTHING COIL 8SWG GI WIRE 50MM DIA 450M 1 NO 143.69 NO

6 7130820008 11KV 5KN PIN INSULATOR (POLYMER) 6 NO 139.71 NO

7 7130200202 CONCRETE 1:3:6 RATIO 2 M3 2970 M3

8 7130610206 G.I. WIRES: - Barbed wire. 4 KG 84.31 KG

9 7130880041 7130880041Danger boards 33KV & 11 KV. 1 NO 101.61 NO

10 7130620609 M S NUTS AND BOLTS: - 16x40mm 0 KG 86.95

11 7130620619 M S NUTS AND BOLTS: - 16x90mm 0.5 KG 85.5 KG

12 7130620627 M S NUTS AND BOLTS: - 16x160mm 5.5 KG 84.05 KG

13 7130211158 Red Oxide Paint. 0.5 L 183.37 L

14 7130210809 Aluminium Paint. 0.5 L 409.72 L

15 7130820241 11 KV Strain hardware fittings. 3 NO 160.75 NO

16 7130820010 11KV 45KN DISC INSULATOR T&C TYPE (POLYM 3 NO 111.39 NO

17 7130810512 11KV 4 FEET CENTRE DC CROSS ARM 1 NO 4332.59 NO

19 7130860032 STAY SET WITHOUT STAY WIRE16mm Paint11KV 4 NO 592.97 NO

20 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 4 NO 326.97 NO

21 7130600032 M S ANGLE 65X65X6 MM 52 KG 45.52 KG

22 7130810026 Stay clamp LT/Pair 4 NO 326.97 NO

TOTAL MATERIAL 0

26 3000139 LABOUR SCHEDULE CL-2 1 NO 9791 NO

27 3000116 Labour Charge for concreting 2 NO 740.31 NO

28 3000135 Back filling of pole pit 0 NO 0 NO

23 Incidental Charges 0.075 NO 42691.01 0.075 0.075

24 Transpotation 0.02 NO 36178.82 0.02 0 0 0.02

25 Overhead Charges 0.125 NO 57888.03

Assistant Engineer (SUB.DN.)

C.S.P.D.C.L.Chhuriya

3 M 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 2 NO 326.97 653.94 E200426 1

5 M 7130870013 EARTHING COIL 8SWG GI WIRE 50MM DIA 450M 1 NO 143.69 143.69 E200426 1

6 M 7130820008 11KV 5KN PIN INSULATOR (POLYMER) 6 NO 139.71 838.26 E200426 1

8 M 7130610206 G.I. WIRES: - Barbed wire. 4 KG 84.31 337.24 E200426 1

10 M 7130620609 M S NUTS AND BOLTS: - 16x40mm 0 KG 86.95 0 E200426 1

15 M 7130820241 11 KV Strain hardware fittings. 3 NO 160.75 482.25 E200426 1

16 M 7130820010 11KV 45KN DISC INSULATOR T&C TYPE (POLYM 3 NO 111.39 334.17 E200426 1

17 M 7130810512 11KV 4 FEET CENTRE DC CROSS ARM 1 NO 4332.59 4332.59 E200426 1

19 M 7130860032 STAY SET WITHOUT STAY WIRE16mm Paint11KV 4 NO 592.97 2371.88 E200426 1

20 M 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 4 NO 326.97 1307.88 E200426 1

13 N 3000139 LABOUR SCHEDULE CL-2 1 NO 9791 9791 E200424 1

14 N 3000116 Labour Charge for concreting 2 NO 740.31 1480.62 E200424 1

15 N 3000135 Back filling of pole pit 0 NO 0 0 E200424 1

16 V Incidental Charges 0.075 NO 42691.01 3201.83 E200426 1

17 V Transpotation 0.02 NO 36178.82 723.58 E200426 1

18 V Overhead Charges 0.125 NO 57888.03 7236 E200426 1

Estimate-wise Details of BOQ to be supplied by Contractor & C.S.P.D.C.L.

Name of Work Estimate for p/s to 1 No 145KW LV1 conn. To BMO CHC Chhuriya at vill- Chhuriya under Chhuriya Dc.

Work Order No. / Date 1805 /DT. 24.08.2026

Estimate No. / Date G42063260927

PROVISION (S O R : 2026-2027)

Sl. No Resource Description B.O.Q. AS PER ESTIMATE B.O.Q. TO BE PROVITED BY CONTRACTOR

QTY. BUn Price Total Value QTY. BUn Price Total Value QTY. BUn Price Total Value

1 7130601958 H BEAMS 152X152MM; 37,1 KG/MTR. 0 KG 53.08 KG

2 7130800002 PCC POLE 365 KG; 11 MTR LONG 8 NO 7887.84 NO

3 7130810495 11 KV V CROSS ARM 6 NO 1152.42 NO

4 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 6 NO 326.97 NO

5 7130810679 11KV top clamp 6 NO 323.29 NO

6 7130870013 EARTHING COIL 8SWG GI WIRE 50MM DIA 450M 6 NO 143.69 NO

7 7130820008 11KV 5KN PIN INSULATOR (POLYMER) 21 NO 139.71 NO

8 7130830057 ACSR CONDUCTOR 0.05 Sqmm (50 Sqmm Al q) 1298 M 60.09 M

9 7130830854 SLEEVE JOINTING ALUMINIUM FOR 0.03SQ INC 2 NO 41.54 NO

10 7130860032 STAY SET WITHOUT STAY WIRE16mm Paint11KV 4 NO 592.97 NO

12 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 4 NO 326.97 NO

13 7130200202 CONCRETE 1:3:6 RATIO 6.1 M3 2970 M3

14 7130211158 Red Oxide Paint. 1 L 183.37 L

15 7130210809 Aluminium Paint. 1 L 409.72 L

16 7130610206 G.I. WIRES: - Barbed wire. 12 KG 84.31 KG

17 7130880041 7130880041Danger boards 33KV & 11 KV. 7 NO 101.61 NO

18 7130830006 BINDING WIRE 2.5 KG 221.56 KG

19 7130620609 M S NUTS AND BOLTS: - 16x40mm 0.5 KG 86.95 KG

20 7130620614 M S NUTS AND BOLTS: - 16x65mm 0 KG 85.5 KG

21 7130620625 M S NUTS AND BOLTS: - 16x140mm 6 KG 84.05

22 7130620627 M S NUTS AND BOLTS: - 16x160mm 14.5 KG 84.05 KG

23 7130810511 1.1 MTR DPDC CROSS ARM 4 NO 2732.61 NO

25 7130810026 Stay clamp LT/Pair 2 NO 326.97 NO

27 7130860032 STAY SET WITHOUT STAY WIRE16mm Paint11KV 2 NO 592.97 NO

28 7130620013 I BOLT M 20X128MM THREAD PORTION 50 MM I 4 NO 155.56 NO

29 7130810681 11KV cut point channel paint 3 NO 3548.55 NO

30 7130820008 11KV 5KN PIN INSULATOR (POLYMER) 3 NO 139.71 NO

31 7130820241 11 KV Strain hardware fittings. 9 NO 160.75 NO

32 7130820010 11KV 45KN DISC INSULATOR T&C TYPE (POLYM 9 NO 111.39 NO

33 7130810512 11KV 4 FEET CENTRE DC CROSS ARM 1 NO 4332.59 NO

TOTAL MATERIAL 0

26 3000135 RCC Block (with 6mm MS Bar) 0 NO 367.67 NO

27 3000136 LABOUR SCHEDULE CL-1 1 NO 44477.4 NO

28 3000136 Labour charges for concreting 6.1 NO 740.31 NO

23 Incidental Charges 0.075 NO 227313.59 0.075 0.075

24 Transpotation 0.02 NO 192638.64 0.02 0 0 0.02

25 Overhead Charges 0.125 NO 297208.17

Assistant Engineer (SUB.DN.)

C.S.P.D.C.L.Chhuriya

4 M 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 6 NO 326.97 1961.82 E200426 1

6 M 7130870013 EARTHING COIL 8SWG GI WIRE 50MM DIA 450M 6 NO 143.69 862.14 E200426 1

7 M 7130820008 11KV 5KN PIN INSULATOR (POLYMER) 21 NO 139.71 2933.91 E200426 1

8 M 7130830057 ACSR CONDUCTOR 0.05 Sqmm (50 Sqmm Al q) 1298 M 60.09 77996.82 E200426 1

9 M 7130830854 SLEEVE JOINTING ALUMINIUM FOR 0.03SQ INC 2 NO 41.54 83.08 E200426 1

10 M 7130860032 STAY SET WITHOUT STAY WIRE16mm Paint11KV 4 NO 592.97 2371.88 E200426 1

12 M 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 4 NO 326.97 1307.88 E200426 1

20 M 7130620614 M S NUTS AND BOLTS: - 16x65mm 0 KG 85.5 0 E200426 1

25 M 7130810026 Stay clamp LT/Pair 2 NO 326.97 653.94 E200426 1

27 M 7130860032 STAY SET WITHOUT STAY WIRE16mm Paint11KV 2 NO 592.97 1185.94 E200426 1

28 M 7130620013 I BOLT M 20X128MM THREAD PORTION 50 MM I 4 NO 155.56 622.24 E200426 1

29 M 7130810681 11KV cut point channel paint 3 NO 3548.55 10645.65 E200426 1

30 M 7130820008 11KV 5KN PIN INSULATOR (POLYMER) 3 NO 139.71 419.13 E200426 1

31 M 7130820241 11 KV Strain hardware fittings. 9 NO 160.75 1446.75 E200426 1

32 M 7130820010 11KV 45KN DISC INSULATOR T&C TYPE (POLYM 9 NO 111.39 1002.51 E200426 1

33 M 7130810512 11KV 4 FEET CENTRE DC CROSS ARM 1 NO 4332.59 4332.59 E200426 1

4 N 3000135 RCC Block (with 6mm MS Bar) 0 NO 367.67 0 E200424 1

5 N 3000136 LABOUR SCHEDULE CL-1 1 NO 44477.4 44477.4 E200424 1

24 N 3000136 Labour charges for concreting 6.1 NO 740.31 4515.89 E200424 1

1 V Incidental Charges 0.075 NO 227313.59 17048.52 E200426 1

2 V Transpotation 0.02 NO 192638.64 3852.77 E200426 1

3 V Overhead Charges 0.125 NO 297208.17 37151.02 E200426 1