ESTIMATE FOR BIFURCATION OF SS2 FEEDER UNDER city DN-I (EAST) CSPDCL BILASPUR B43032260146 B43032260645

Materials for FEEDER BIFURCATION ESTIMATE FOR BIFURCATION OF SS2 FEEDER UNDER city DN-I (EAST) CSPDCL BILASPUR

2198/22.09.2026 492002.92 WITH GST WITHOUT GST

S.NO B43032260146 QTY UNIT GST+RATE TOTAL Ex.RATE TOTAL

2 AB SWITCH WITH COMPLETE FITTING. 33 KV 1 NO 23,249.28 23,249.28 19702.78 19702.78

3 33 KV guarding channel 100x50 mm. 0 NO 3,645.31 0.00 3089.25 0.00

6 M S NUTS AND BOLTS: - 16x40mm 5 KG 86.95 434.75 73.69 368.43

7 M S NUTS AND BOLTS: - 16x65mm 4 KG 85.5 342.00 72.46 289.83

8 M S NUTS AND BOLTS: - 16x140mm 5 KG 84.05 420.25 71.23 356.14

9 ACSR CONDUCTOR 0.10 Sqmm (100 Sqmm lEq) 620 M 120.4 74,648.00 102.03 63261.02

10 STAY SET WITHOUT STAY WIRE 20mm (Painted 5 NO 1,080.47 5,402.35 915.65 4578.26

11 Stay clamp for 'H' Beam 5 NO 362.75 1,813.75 307.42 1537.08

13 33KV 10KN PIN INSULATOR (POLYMER) 12 NO 378.54 4,542.48 320.80 3849.56

16 EARTHING COIL 8SWG GI WIRE 50MM DIA 450M 3 NO 143.69 431.07 121.77 365.31

20 11KV 45KN DISC INSULATOR T&C TYPE (POLYM 0 NO 111.39 0.00 94.40 0.00

21 33KV 8 FEET CENTRE DC CROSS ARM 4 NO 5,000.08 20,000.32 4237.36 16949.42

22 33kv polymer disc insulator (45kn) 15 NO 187.29 2,809.35 158.72 2380.81

23 33 KV Strain hardware fittings. 15 NO 333.97 5,009.55 283.03 4245.38

INCIDENTIAL CHARGES 0.075 23063.86

TOTAL 330582.04

S.NO SERVICES UNIT QTY GST+RATE TOTAL Ex.RATE TOTAL

3 Approach Clearance

6 Transportation of pole from road side to pole pit for a lead of 1.0 Km. No. 7 691.14 4,838.00 585.71 4100.00

7 Shifting of materials (other No than pole) to pole pits No. 7 149.75 1,048.27 126.91 888.37

8 Cross arm fixing complete with top clamp No. 4 158.88 635.51 134.64 538.56

9 Pole erection complete No. 7 1612.68 11,288.75 1,366.68 9566.73

10 Concreting of stay and base pad for poles cft 208.8 25.36 5,295.17 21.49 4487.43

11 Stay erection complete No. 5 287.98 1,439.91 244.05 1220.26

12 Insulator fixing with G.I. Pin No. 12 40.32 483.90 34.17 410.08

13 Anti climbing devices and danger board. No. 6 103.68 622.06 87.86 527.17

14 Painting and numbering etc. No. 6 460.76 2,764.57 390.48 2342.86

15 Stringing of line for Dog conductor Km. 0.207 17278.66 3,576.68 14,642.94 3031.09

16 Carpet guarding Span 0 2975.36 0.00 2,521.49 0.00

17 Twisting of jointing sleeves No. 3 79.66 238.97 67.51 202.52

18 Fixing of AB Switch No. 1 2303 2303 1951.69 1951.69

19 Transportation charges LS 1 7200 7200 6101.69 6101.69

TOTAL TENDER AMOUNT 371926.42

Materials for 11 KV LINE ESTIMATE FOR BIFURCATION OF SS2 FEEDER UNDER city DN-I (EAST) CSPDCL BILASPUR

2198/22.09.2026 1,670,798.21 WITH GST WITHOUT GST

S.NO B43032260645 QTY UNIT GST+RATE TOTAL Ex.RATE TOTAL

2 INSTALLATION CHARGES 2 LS 4600 9200 3898.305085 7796.610169

TOTAL TENDER 20508.47458

MATERIAL SUPPLIED BY BOARD

SNO MATERIAL QTY UNIT RATE TOTAL

1 33KV OIL IMMERSED 3 PHASE 300-150/5A CT- 1 EA 107,545.20 107,545.20

2 SHEET METAL H T METER BOX 1 NO 4,765.89 4,765.89

3 HT TRIVECTOR METER 5 AMPS 1 NO 5,411.58 5,411.58

TOTAL BILL OF QUANTITY FOR MATERIAL TO BE PROVIDED BY THE CONTRACTOR

S.No Name of Work Estimate No. Work Order & Date Estimate Amount Tender Amount Diff Amount (E-H)

Material Services Total (F+G)

A B C D E F G H I

1 ESTIMATE FOR BIFURCATION OF SS2 FEEDER UNDER city DN-I (EAST) CSPDCL BILASPUR B43032260146 2198/22.09.2026 492,002.92 330582 41344.38 371926.42 120,076.50

MATERIAL SUPPLIED BY BOARD

SNO MATERIAL QTY UNIT RATE TOTAL

1 33KV OIL IMMERSED 3 PHASE 300-150/5A CT- 1 EA 107,545.20 107,545.20

2 SHEET METAL H T METER BOX 1 NO 4,765.89 4,765.89

3 HT TRIVECTOR METER 5 AMPS 1 NO 5,411.58 5,411.58