1. Estimate for Renovation of Distribution Transformer of Various Capacitites at 11 kv Bhewadhia feeder, 11kv Basanjhar feeder And 11kv Mudpar feeder under Kharsia Rural dc. 2. Estimate for Renovation of Distribution Transformer of Various Capacitites at 11kv basmuda and 11 kv rajghtta feeder under Kharsia Rural dc

Name of work:- Estimate for Renovation of Distribution Transformer of Various Capacitites at different locations under Kharsia Rural 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 Renovation of Distribution Transformer of Various Capacitites at 11kv Bhewadhia feeder ,11kv Basanjhar feeder And 11kv Mudpar feeder under Kharsia Rural dc. 0 11kv line km 0 L53028260553 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 Renovation of Distribution Transformer of Various Capacitites at 11kv basmuda and 11 kv rajghtta feeder under Kharsia Rural dc 0 11kv line km 0 L53028260529 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 Bhelwadih, Basnajhar, mudpar feeder Basmuda & Rajghtta feeder

SL NO SHORT TEXT UNIT RATE QTY AMOUNT QTY AMOUNT

5 50 SQmm aluminium end terminals (lugs) No 10.500 104.00 1092.00 48.00 504.00 12.39 23954.00 0.00

9 Porcelain Kit-kat fuse units 300 amps No 1047.310 0.00 0.00 0.00 0.00 1235.8258 1235.82 1047.305

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

12 Distribution box for 63 kva Transformer no 10169.490 5.00 50847.45 9.00 91525.41 11999.9982

13 Distribution box for Mccb type 100 kva no 20012.620 2.00 40025.24 2.00 40025.24 23614.8916

14 Insulated wire/ cable Aluminium scrap kg 150.000 -33.00 -4950.00 -33.00 -4950.00 177.00 10471.34 8874.02

Total Cost of Material 98311.61 139167.89 116007.70 #REF! #REF! #REF!

Incidential Charges 0.075 7373.37 0.075 10437.59 360.00 260244.0798 #REF! #REF!

Total Material cost 105684.98 149605.48

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 30.00 51827.70 24.00 41462.16 16/25 kVA 63 kVA 100 kVA 200/315 kVA 303.88 365.60

2 Installation & commision of DT metering no 2879.78 2.00 5759.56 3.00 8639.34

3 Installation & commision of DT metering no 1181.94 0.00 0.00 6.00 7091.64

4 Fixing of LT distribution box with cable no 896.07 9.00 8064.63 0.00 0.00

5 Transportation Charges No 0.02 1966.23 0.02 2783.36

Total M+S Tender Amount 173303.10 209581.98 137670.77 140314.63

Company Supplied Material

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

6 ISI marked cable core 50 sqmm 1100 v m 61.740 360.00 22226.40 240.00 14817.60

7 ISI marked cable core 70 sqmm 1100 v m 84.040 800.00 67232.00 720.00 60508.80

SUPERVISION CHARGES FOR ESTIMATE 0 0

OVERHEAD CHARGES 48147.86 51432.21