1. Estimate for replacement of 200kva/ 100kva/ 63kva/ 25 kva Xmer single core cable DT metering 11kv thhakurdiya fdr part-02 Feeder under Kharsia town DC. L53028260849 2. Estimate for replacement of 200kva/ 100kva/ 63kva/ 25 kva single core cable DT metering 11kv mangalbazar part-01 Feeder under Kharsia town DC. L53028260851

Name of work:- Estimate for replacement of 200kva/ 100kva/ 63kva/ 25 kva Xmer single core cable DT metering 11kv thhakurdiya fdr part-02 and 11 kv mangalbazar part-01 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/ 25 kva Xmer single core cable DT metering 11kv thhakurdiya fdr part-02 Feeder under Kharsia town DC. 0 11kv line km 0 L53028260849 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 single core cable DT metering 11kv mangalbazar part-01 Feeder under Kharsia town DC. 0 11kv line km 0 L53028260851 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 thhakurdiya fdr part-02 mangalbazar part-01

SL NO SHORT TEXT UNIT RATE QTY AMOUNT QTY AMOUNT

4 50 SQmm aluminium end terminals (lugs) No 10.500 0.00 0.00 8.00 84.00 12.39 10.50

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 1.00 10169.49 11999.9982 10169.49

10 SMC LT Distribution box for 200 kva Xmer no 19400.000 5.00 97000.00 2.00 38800.00 19400.00847 22892.01

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

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

Total Cost of Material 141912.97 86084.33 #REF! #REF! 167457.30 #REF! #REF!

Incidential Charges 0.075 10643.47 0.075 6456.32 #REF! #REF! 232474.00 #REF!

Total Material cost 152556.44 92540.65 #REF!

X-mer FOR SERVICE -232474.00 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 0.00 0.00 1.00 1151.37

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

4 Labour charge for 100 kva no 3864.94 3.00 11594.82 5.00 19324.70

6 Transportation Charges No 0.02 2838.26 0.02 1721.69

Total M+S Tender Amount 215584.00 176585.93 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 0 0.00 0 0.00

5 LT xlpe cable 1 corex150 sqmm m 183.345 240 44002.80 200 36669.00

6 ISI marked cable core 50 sqmm 1100 v m 61.740 0 0.00 0 0.00

7 ISI marked cable core 70 sqmm 1100 v m 84.040 40 3361.60 0 0.00

SUPERVISION CHARGES FOR ESTIMATE 0 0

OVERHEAD CHARGES 57427.42 57437.09