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/863 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. 1794/ Dt. 21.08.2026 G4263C260932

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 1794/ Dt. 21.08.2026 G4263C260932 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 1794/ Dt. 21.08.2026

Estimate No. / Date G4263C260932

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 7132210021 XMER 200KVA 11/.4KV ENERGY EFFI. LEVEL2 0 NO 352684.76 NO

2 7130800002 PCC POLE 365 KG; 11 MTR LONG 3 NO 7887.84 NO

3 7130810517 11KV 8 FEET CENTRE DC CROSS ARM 1 NO 5000.08

4 7130820010 11KV 45KN DISC INSULATOR T&C TYPE (POLYM 3 NO 111.39 NO

5 7130820241 11 KV Strain hardware fittings. 3 NO 160.75 NO

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

7 7130810509 D.O. / LA Mounting channel 75x40 mm. 1 NO 1826.51 NO

8 7131930412 DO fuse units 11KV 3 NO 1237.27 NO

9 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 8 NO 326.97 NO

10 7130600023 M S ANGLE 50X50X5 MM 20 KG 45.52 KG

11 7130860032 STAY SET WITHOUT STAY WIRE16mm Paint11KV 4 NO 592.97

13 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 4 NO 326.97 NO

14 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 4 NO 326.97 NO

15 7130200202 CONCRETE 1:3:6 RATIO 2.9 M3 2970 M3

16 7130600023 M S ANGLE 50X50X5 MM 34 KG 45.52 KG

17 7130850201 Transformer mounting 100 x 50 mm channel 1 NO 5000.08 NO

18 7130880041 7130880041Danger boards 33KV & 11 KV. 1 NO 101.61 NO

19 7130641396 PIPE GI 40 MM MEDIUM QUALITY 9 M 220.62 M

21 7130610206 G.I. WIRES: - Barbed wire. 8 KG 84.31 KG

22 7130211158 Red Oxide Paint. 3 L 183.37 L

23 7130210809 Aluminium Paint. 3 L 409.72

24 7131930221 AB Switch with complete fitting 11 KV 1 NO 10471.34 NO

25 7131950200 DISTRIBUTION BOX FOR 200KVA TRANSFORMER 1 NO 47227.82 NO

26 7130311012 ALUMINIUM 1C 300 SQ MM UNARMOURED LT PVC 60 M 374.43 M

27 7130620631 M S NUTS AND BOLTS - 16x200mm 5 KG 84.05 KG

28 7130620625 M S NUTS AND BOLTS: - 16x140mm 4 KG 84.05 KG

29 7130620614 M S NUTS AND BOLTS: - 16x65mm 4 KG 85.5 KG

30 7130620609 M S NUTS AND BOLTS: - 16x40mm 1 KG 86.95 KG

31 7130840029 LIGHTNING ARRESTORS11 KV gapless type. 3 NO 327.8 NO

TOTAL MATERIAL 0

26 3000168 Labour charges as per Sch CL-3 1 NO 20643.11 NO

27 3000168 Service in lieu of Earthing Coal & Sand 1 NO 3361.28 NO

28 3000181 Labour charges for concreting 2.9 NO 740.45 NO

23 Incidental Charges 0.075 NO 150167.56 0.075 0.075

24 Transpotation 0.02 NO 127260.64 0.02 0 0 0.02

25 Overhead Charges 0.125 NO 190126.63

Assistant Engineer (SUB.DN.)

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

1 M 7132210021 XMER 200KVA 11/.4KV ENERGY EFFI. LEVEL2 0 NO 352684.76 0 E200426 1

3 M 7130810517 11KV 8 FEET CENTRE DC CROSS ARM 1 NO 5000.08 5000.08 E200426 1

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

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

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

7 M 7130810509 D.O. / LA Mounting channel 75x40 mm. 1 NO 1826.51 1826.51 E200426 1

9 M 7130810193 HT STAY CLAMP PCC POLE 280 KG A TYPE 8 NO 326.97 2615.76 E200426 1

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

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

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

17 M 7130850201 Transformer mounting 100 x 50 mm channel 1 NO 5000.08 5000.08 E200426 1

19 M 7130641396 PIPE GI 40 MM MEDIUM QUALITY 9 M 220.62 1985.58 E200426 1

21 M 7130610206 G.I. WIRES: - Barbed wire. 8 KG 84.31 674.48 E200426 1

24 M 7131930221 AB Switch with complete fitting 11 KV 1 NO 10471.34 10471.34 E200426 1

25 M 7131950200 DISTRIBUTION BOX FOR 200KVA TRANSFORMER 1 NO 47227.82 47227.82 E200426 1

26 M 7130311012 ALUMINIUM 1C 300 SQ MM UNARMOURED LT PVC 60 M 374.43 22465.8 E200426 1

29 M 7130620614 M S NUTS AND BOLTS: - 16x65mm 4 KG 85.5 342 E200426 1

31 M 7130840029 LIGHTNING ARRESTORS11 KV gapless type. 3 NO 327.8 983.4 E200426 1

27 N 3000168 Labour charges as per Sch CL-3 1 NO 20643.11 20643.11 E200424 1

28 N 3000168 Service in lieu of Earthing Coal & Sand 1 NO 3361.28 3361.28 E200424 1

29 N 3000181 Labour charges for concreting 2.9 NO 740.45 2147.31 E200424 1

24 V Incidental Charges 0.075 NO 150167.56 11262.57 E200426 1

25 V Transpotation 0.02 NO 127260.64 2545.21 E200426 1

26 V Overhead Charges 0.125 NO 190126.63 23765.83 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 1794/ Dt. 21.08.2026

Estimate No. / Date G4263C260933

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 1 NO 7887.84 NO

2 7130810441 713081LT 4-Pin cross arms 50 x 50 x 6 mm 2 NO 809.34 NO

3 7130820106 SHACKEL INSULATORS 90 x 75 mm. 6 NO 16.99 NO

4 7130820201 Aluminium Bobbin. 2 NO 50.75 NO

5 7130820216 HARDWARE FOR 75X90MM LTSHACKLE INSULATOR 3 NO 54.62 NO

6 7130830057 ACSR CONDUCTOR 0.05 Sqmm (50 Sqmm Al q) 207 M 60.09 M

7 7130860032 STAY SET WITHOUT STAY WIRE16mm Paint11KV 1 NO 592.97 NO

9 7130810026 Stay clamp LT/Pair 1 NO 326.97 NO

10 7130820117 Stay insulators. 1 NO 13.68 NO

11 7130200202 CONCRETE 1:3:6 RATIO 0.85 M3 2970 M3

12 7130870013 EARTHING COIL 8SWG GI WIRE 50MM DIA 450M 1 NO 143.69 NO

13 7130820018 Split insulators. 2 NO 5.13 NO

14 7130620573 BOLT WITH NUT M S 12X100 MM 1 KG 86.95 KG

15 7130620609 M S NUTS AND BOLTS: - 16x40mm 0.5 KG 86.95 KG

16 7130620625 M S NUTS AND BOLTS: - 16x140mm 1.5 KG 84.05 KG

17 7130830006 BINDING WIRE 1 KG 221.56 KG

18 7130210809 Aluminium Paint. 0.5 L 409.72 L

20 7130211158 Red Oxide Paint. 0.5 L 183.37 L

TOTAL MATERIAL 0

26 3000116 Labour Charge for concreting 0.85 M3 714.67 M3

27 3000168 Back filling of pole pit 0 NO 248.08 NO

28 3000181 LABOUR SCHEDULE DL-1 1 NO 5480 NO

23 Incidental Charges 0.075 NO 27499.76 0.075 0.075

24 Transpotation 0.02 NO 23304.88 0.02 0 0 0.02

25 Overhead Charges 0.125 NO 36115.93

Assistant Engineer (SUB.DN.)

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

3 M 7130820106 SHACKEL INSULATORS 90 x 75 mm. 6 NO 16.99 101.94 E200426 1

4 M 7130820201 Aluminium Bobbin. 2 NO 50.75 101.5 E200426 1

5 M 7130820216 HARDWARE FOR 75X90MM LTSHACKLE INSULATOR 3 NO 54.62 163.86 E200426 1

6 M 7130830057 ACSR CONDUCTOR 0.05 Sqmm (50 Sqmm Al q) 207 M 60.09 12438.63 E200426 1

7 M 7130860032 STAY SET WITHOUT STAY WIRE16mm Paint11KV 1 NO 592.97 592.97 E200426 1

9 M 7130810026 Stay clamp LT/Pair 1 NO 326.97 326.97 E200426 1

10 M 7130820117 Stay insulators. 1 NO 13.68 13.68 E200426 1

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

13 M 7130820018 Split insulators. 2 NO 5.13 10.26 E200426 1

4 N 3000116 Labour Charge for concreting 0.85 M3 714.67 607.47 E200424 1

5 N 3000168 Back filling of pole pit 0 NO 248.08 0 E200424 1

6 N 3000181 LABOUR SCHEDULE DL-1 1 NO 5480 5480 E200424 1

1 V Incidental Charges 0.075 NO 27499.76 2062.48 E200426 1

2 V Transpotation 0.02 NO 23304.88 466.1 E200426 1

3 V Overhead Charges 0.125 NO 36115.93 4514.49 E200426 1