PWD Schedule Rate Analysis

Government of West Bengal

Public Works Department

Analysis of Schedule of Rates

For

Electrical Works

Volume – I

August – 2008

Sl No Description of item

1 Flat Iron 25 mmx 3mm Rs. 12.602 Black Smith Charge for making shape incl making holes Rs. 9.383 Paints & Sundry materials like cement, sands etc. Rs. 5.164 Nuts & Bolts with double washers Rs. 4.16

Rs. 31.305 Wastage @ 2% Rs. 0.63

Rs. 31.93Labour

1 Mistry / Mason 121.04 x 1/8 = Rs. 15.132 Helper / Santaraj 104.40 x 1/8 = Rs. 13.05

Rs. 28.183 Supervision Charge @ 10% on labour Rs. 2.82

Rs. 31.00Rs. 62.92

O.H/ Carriage/ Hire charge of TP @ 2.5% Rs. 1.57Rs. 64.50

Profit @ 10% Rs. 6.45Rs. 70.95

Say Rs. 71.00



Rs. 59.505 Wastage @ 2% Rs. 1.19

Rs. 60.69Labour



Rs. 31.00Cost of fixing only flat iron ,flat iron frame etc. Rs. 60.69Cost of labour & supervision Rs. 31.00

91.69O.H/ Carriage/ Hire charge of TP @ 2.5% Rs. 2.29

Rs. 93.98Profit @ 10% Rs. 9.40

Rs. 103.38

Say Rs. 103.00

On Flat Iron Frame:

Amount

Amount

On Iron Legs

Fixing only Iron main switch (Rewireable type)/ Isolator on Iron legs / Flat Iron Frame/Angle Iron Frame on wall

Item no. 1 & 2, Page C- 1 of Schedule

[ For 250V. 16A./30A SPN , 500V 16A/30A D.P, 250V /500V 16A/30A D.P. Isolator, 500V 16A/30A T.P./T.P.N., 500V 16A/30A T.P./T.P.N. Isolator, 250V . 15A/21A Splitter type switch ]

[ For 250V. 16A.SPN , 500V 16A D.P, 250V /500V . 16A D.P. Isolator, 500V 16A T.P./T.P.N., 500V 16A T.P./T.P.N. Isolator, 250V. 32A S.P.N., 500V. 32A. D.P , 250V /500V/600V . 32A D.P.Isolator AND 15A/21A Splitter type switch ]


1 Angle Iron 25 mmx 25mm x 6 mm Rs. 76.682 Black Smith Charge for making shape incl making holes Rs. 19.223 Paints & Sundry materials like cement, sands etc. Rs. 12.054 Nuts & Bolts with double washers Rs. 9.87

Rs. 117.825 Wastage @ 2% Rs. 2.36

Rs. 120.18Labour



Rs. 49.60Cost of fixing only angle iron ,angle iron frame etc. Rs. 120.18Cost of labour & supervision Rs. 49.60


Rs. 174.02Profit @ 10% Rs. 17.40

Rs. 191.42

Say Rs. 191.00


* (For 500/650V.60A/63A. T.P./T.P.N.) (Size of Angle iron 25mmx25mmx6mm)Analysis : same as for 500V.100A T.P/T.P.N. etc. (Rewireable type ) in item 1 Rs. 191.00

* (For 500/650V.100/125A & 200A and 300A T.P./T.P.N.) (Analysis of Cost of Angle Iron, paints etc.)

1 Angle Iron (30 mmx 30mm x 6 mm in section) Rs. 84.362 Black Smith Charge for making shape incl making holes Rs. 26.543 Paints & Sundry materials like cement, sands etc. Rs. 17.194 Nuts & Bolts with double washers Rs. 13.88

Rs. 141.975 Wastage @ 2% Rs. 2.84

Rs. 144.81Labour



Rs. 82.66Hence, cost of fixing only on angle IronCost of angle Iron etc.as in (i) Rs. 144.81Cost of labour & supervision (ii) Rs. 82.66


Rs. 233.16Profit @ 10% Rs. 23.32

Rs. 256.47

Say Rs. 256.00

On Angle Iron Frame:

[ For 500V. 60/63/100A D.P, 500V. 60/63/100/125A T.P./T.P.N., 500V. 60/63/100/125A T.P./T.P.N. Isolator ]

Fixing only I.C.T.P/T.P.N. Switch Fuse unit with H.R.C. fuses on Angle Iron Frame on Wall :

Item no. 3(b) &(c), Page C-1 of ScheduleAmount

AmountItem no. 1, 3(a), Page C- 1 of Schedule


A.

Rs. 103.00B.

Rs. 191.00


● For 2 to 4 way 16A/32A per wayAnalysis of cost of Angle Iron frame and paints etc :

1 Angle Iron (25 mmx 25mm x 3 mm in section) Rs. 49.812 Black Smith Charge for making shape incl making holes Rs. 22.503 Paints & Sundry materials like cement, sands etc. Rs. 10.314 Nuts & Bolts with double washers Rs. 8.33

Rs. 90.955 Wastage @ 2% Rs. 1.82

Rs. 92.77(i) Total av. Cost of angle Iron Frame, Paints and sundry

materials incl. S.T. 92.77

(ii) Analysis of cost of Labour (incl. Painting & Fixing)1 Mistry / Mason 121.04 x 1/5 = Rs. 24.212 Helper / Santaraj 104.40 x 1/5 = Rs. 20.88




Rs. 145.92Profit @ 10% Rs. 14.59

Rs. 160.52

Say Rs. 161.00

●Rs. 191.00

●Rs. 191.00

●

Rs. 191.00

Fixing only 250V. 15A/way S.P.N.I.C.B.D.B. on Flat Iron Frame Wall :

Amount

For 2 to 6 way on Flat Iron Frame (25mmx3 mm) Analysis : same as for 500V.15A T.P/T.P.N. etc. (Rewireable type) in item 1 of schedule

Item no. 4(a) & (b), Page C-1 of Schedule

8 to 12 way on angle Iron Frame (25mmx25mmx3mm) Analysis : same as for 500V.100A T.P/T.P.N. etc item no 1 of schedule

Fixing only 500V T.P/T.P.N. I.C.B.D.B. on Angle Iron Frame Wall :

Item no. 5, Page C-1 of ScheduleAmount

For 2 to 4 way 63A/way on Angle Iron Frame (25mmx25mmx6 mm) Analysis : same as for 500V.63A T.P/T.P.N. etc. in item 1 of schedule

For 6 to 8 way 16A/way on Angle Iron Frame (25mmx25mmx6mm) Analysis : same as for 500V.63A D.P. etc. in item 1 of schedule

For 6 to 8 way 32A/way and 63A/way on Angle Iron Frame (25mmx25mmx6mm) Analysis : same as for 500V.63A/100/125A TP/TPN in item 1 of schedule



Rs. 31.305 Wastage @ 2% Rs. 0.63

Rs. 31.93Labour



Rs. 41.33Rs. 73.26


Profit @ 10% Rs. 7.51Rs. 82.60

Say Rs. 83.00



Rs. 31.305 Wastage @ 2% Rs. 0.63

Rs. 31.93Labour



Rs. 41.33Rs. 73.26


Profit @ 10% Rs. 7.51Rs. 82.60

Say Rs. 83.00

Fixing only 250V MS sheet-steel SPN MCBDB (4 to 12 way)

Item no. 6, Page C- 1 of ScheduleOn Iron Legs

Amount

Fixing only 500V MS sheet-steel TPN MCBDB (4 to 12 way)

Item no. 7, Page C- 1 of ScheduleOn Iron Legs

Amount

●

Sl No Description of item(i) Cost of materials1 Angle Iron 25 mmx 25mm x 6 mm in section

Total length of angle Iron 95cmx2 + 15cmx4 = 2.50 mt. Rs. 188.972 Black Smith Charge for making shape incl making holes Rs. 18.743 Paints & Sundry materials like cement, sands etc. Rs. 12.384 Nuts & Bolts with double washers Rs. 16.80

Rs. 236.895 Wastage @ 2% Rs. 4.74


materials incl. VAT @ 4% Rs. 241.63(ii) Analysis of cost of Labour (incl. Painting & Fixing)1 Mistry / Mason 121.04 x 1/5 = Rs. 24.212 Helper / Santaraj 104.40 x 1/5 = Rs. 20.88




Rs. 298.51Profit @ 10% Rs. 29.85

Rs. 328.36

Say Rs. 328.00

●

Sl No Description of item(i) Cost of materials1 Angle Iron 32mmx32mmx6mm in section

Total length of angle Iron 95cmx2 + 30cmx4 = 3.10 mt. Rs. 260.402 Black Smith Charge for making shape incl making holes Rs. 22.493 Paints & Sundry materials like cement, sands etc. Rs. 14.864 Nuts & Bolts with double washers Rs. 25.20

Rs. 322.955 Wastage @ 2% Rs. 6.46


materials incl. VAT @ 4% Rs. 329.41(ii) Analysis of cost of Labour (incl. Painting & Fixing)1 Mistry / Mason 121.04 x 1/5 = Rs. 24.212 Helper / Santaraj 104.40 x 1/5 = Rs. 20.88




Rs. 388.48Profit @ 10% Rs. 38.85

Rs. 427.33

Say Rs. 427.00

Analysis (per meter length) fixing only I.C. Bus Bars Chamber

Item no. 8, Page C- 2 of Schedule

(63 A capacity 2 bars) on Angle Iron Frame on wall

Amount

(63/100/125/200/315 A capacity 4 bars) on Angle Iron Frame on wall

Amount

Description of itemA (i) Direct on line starter on Flat Iron (size 25mmx3mm) for motors upto 5 HP

Analysis : same as for 500V. 32A T.P./T.P.N. etc in item No. 1 of schedule Rs. 103.00

(ii) Direct on line starter on Angle Iron (size 25mmx25mmx6mm) for motors upto 15 HPAnalysis : same as for 500V. 100/125A T.P./T.P.N. etc in item No. 1 of schedule Rs. 191.00

Description of item AmountB (i) Star-Delta Starter on Flat Iron (size 25mmx3mm) for motors upto 5 HP

Analysis : same as item No.5, page C-1 of schedule Rs. 161.00

(ii) Star-Delta Starter on Angle Iron (size 25mm x 25 mm x 6mm) for motors upto 15 HPAnalysis : same as for 500V. 100A T.P./T.P.N. etc in item No. 1 of schedule Rs. 191.00

Description of item AmountC (i) Auto Transformer Starter on Flat Iron (size 25mmx3mm)for motors upto 5 HP

Analysis : same as item No.5, page C-1 of schedule Rs. 161.00

(ii) Auto Transformer Starter on Angle Iron (size 25x25x6mm) for motors upto 15 HPAnalysis : same as for 500V. 100A T.P./T.P.N. etc in item No. 1 of schedule Rs. 191.00

Analysis : same as for 500V. 32A T.P./T.P.N. etc in item No. 1 of schedule Rs. 103.00Item no. 10, Page C- 2 of Schedule

Fixing only starters (for motor control) on Flat Iron/ Angle Iron Frame on wall.

Item no. 9(a), Page C- 2 of Schedule

Item no. 9(b), Page C- 2 of Schedule

Item no. 9(c), Page C- 2 of Schedule

Single phasing preventor on Flat Iron (size 25mm x 3mm)

AmountSl No

Sl No

Sl No

ITEM

Sl No Description of item AmountAnalysis of cost of Angle iron, Pain etc.

1 Angle Iron Rs. 76.682 Smithy charges incl. making holes Rs. 19.223 Paints & Sundry materials Rs. 12.054 Nuts & Bolts & washers Rs. 9.87

Rs. 117.82Wastage @ 2% Rs. 2.36

Rs. 120.18Analysis of cost of Labour

5 Mistry / Mason 121.04 x 1/3 day = Rs. 40.356 Helper / Santaraj 104.40 x 1/3 day = Rs. 34.80

Rs. 75.15Supervision Charge @ 10% on labour Rs. 7.51Total Cost of labour & supervision Rs. 82.66 Rs. 82.66

Rs. 202.847 O.H/ Carriage/ T&P charge of @ 2.5% Rs. 5.07

Rs. 207.918 Profit @ 10% Rs. 20.79

Rs. 228.70Rs. 229.00

ITEM

(a) For call Bell/Buzzer upto 75mm sizeSl No Description of item Amount

(i) Cost of materials1 HW Board (150mm x 100mm) Rs. 20.002 Sundry Rs. 1.88

21.883 VAT @ 4% Rs. 0.88

22.76Analysis of cost of Labour Wireman 121.04 x 1/10 day = Rs. 12.10Helper 104.40 x 1/10 day = Rs. 10.44

Rs. 22.54Supervision Charge @ 10% on labour Rs. 2.25

Rs. 24.80Total Cost of labour & supervision Rs. 24.80

47.55O.H/ Carriage/ T&P charge of @ 2.5% Rs. 1.19

Rs. 48.74Profit @ 10% Rs. 4.87

Rs. 53.62Say Rs. 54.00

(b) For 150mm Alarm BellSl No Description of item Amount

(i) Cost of materials1 HW Board (250mm x 200mm) Rs. 28.002 Sundry Rs. 3.75

31.753 VAT @ 4% Rs. 1.27

33.02Analysis of cost of Labour Wireman 121.04 x 1/8 day = Rs. 15.13Helper 104.40 x 1/8 day = Rs. 13.05




Rs. 65.62Profit @ 10% Rs. 6.56

Rs. 72.18Say Rs. 72.00

Fixing call Bell/Buzzer on single HW Board on wall incl. S& F single HW Board

Item no. 12(b), Page C- 2 of Schedule


Qty. Rate

Item no. 11, Page C- 2 of ScheduleQty. Rate

Fixing only Starter (for motor control) on Angle Iron Frame (size 40mmx40mmx6mm) on floor at an average height of 1 mt

(c) For Indicator Say Rs. 72.00

ITEM

Sl No Description of item AmountA Sundry Materials incl. VAT Rs. 3.51B Analysis of cost of Labour

Wireman 121.04 x 1/8 day = Rs. 15.13Helper 104.40 x 1/8 day = Rs. 13.05




Rs. 35.37Profit @ 10% Rs. 3.54

Rs. 38.91Say Rs. 39.00

ITEM Fixing only lamp.

Sl No Description of item AmountB Analysis of cost of Labour

Wireman 121.04 x 1/60day = Rs. 2.02Helper 104.40 x 1/60day = Rs. 1.74


Rs. 4.13Total Cost of labour & supervision Rs. 4.13O.H/ Carriage/ T&P charge of @ 2.5% Rs. 0.10

Rs. 4.24Profit @ 10% Rs. 0.42

Rs. 4.66Say Rs. 5.00

ITEM

Sl No Description of item AmountAnalysis of cost of Labour Wireman 121.04 x 1/35 day = Rs. 3.46Helper 104.40 x 1/35 day = Rs. 2.98



Rs. 7.26Profit @ 10% Rs. 0.73

Rs. 7.99Say Rs. 8.00

ITEM

Sl No Description of item AmountAnalysis of cost of Labour Wireman 121.04 x 1/27day = Rs. 4.48Helper 104.40 x 1/27day = Rs. 3.87



Rs. 9.41Profit @ 10% Rs. 0.94

Rs. 10.36Say Rs. 10.00

Item no. 12(c), Page C- 2 of Schedule

Analysis of rate is same as item No. 12(b) of schedule

Fixing only Voltmeter / Ammeter / Energy-meter on T.W. Board /Sheet Metal Box etc.

Fixing only ShadeItem no. 14(b), Page C- 3 of Schedule

Qty. Rate



Qty. Rate

Item no. 15, Page C- 3 of ScheduleQty. Rate

FITTINGS

Qty. Rate

Fixing only Lamp and Shade

ITEM

Sl No Description of item AmountA Cost of materials

BK Holder 1 No. Rs. 16.00 Rs. 16.0024/0.2 sqmm flexible wire 1 M Rs. 11.00 Rs. 11.00

27.00VAT @ 4% Rs. 1.08

Rs. 28.08B Analysis of cost of Labour




36.35OH/ Carriage/ T&P charge of @ 2.5% Rs. 0.91

Rs. 37.25Profit @ 10% Rs. 3.73

Rs. 40.98Say Rs. 41.00

ITEM

Sl No Description of item AmountA Sundry Materials incl. VAT Rs. 3.26B Analysis of cost of Labour





Rs. 24.44Profit @ 10% Rs. 2.44

Rs. 26.89Say Rs. 27.00

ITEM


HW Round Block (double) 2 no. Rs. 10.25 Rs. 20.50Sundry materials (screws & detofix) LS Rs. 2.06VAT @ 4% Rs. 0.82






Rs. 49.38Profit @ 10% Rs. 4.94

Rs. 54.32Say Rs. 54.00

Fixing only Pendent light fitting complete with lamp shade and flexible wire incl. S/F Pendent holder & flex wire upto 1 m

Fixing only Single/twin fluorescent light fitting complete with all accessories directly on wall/ceilling by screws

Item no. 18(a), Page C-3 of ScheduleQty. Rate

Qty. Rate

Item no. 16, Page C-3 of ScheduleQty. Rate

Fixing only Bulk head/ Ceilling fitting on wall/Ceilling



HW Round Block (double) 2 no. Rs. 10.25 Rs. 20.50Fastener 2 no. Rs. 12.50 Rs. 25.00VAT @ 4% Rs. 0.82






Rs. 72.90Profit @ 10% Rs. 7.29

Rs. 80.19Say Rs. 80.00

Sl No Description of item AmountA Cost of materials1 HW Round Block (double) 2 No Rs. 10.25 20.502 Socket type ceilling plate 2 No Rs. 11.00 22.003 Nipple 2 No Rs. 6.00 12.004 Sundry materials LS Rs. 2.48

Rs. 56.98VAT @ 4% Rs. 2.28

Rs. 59.26B Analysis of cost of Labour (i) Wireman 121.04 x 1/7 day = Rs. 17.29(ii) Helper 104.40 x 1/7 day = Rs. 14.91




Rs. 97.05Profit @ 10% Rs. 9.71

Rs. 106.76Say Rs. 107.00

Sl No Description of item AmountA Cost of materials1 HW Round Block (double) 2 No Rs. 10.25 Rs. 20.502 Fastener 2 no. Rs. 12.50 Rs. 25.003 Socket type ceilling plate 2 No Rs. 11.00 Rs. 22.004 Nipple 2 No Rs. 6.00 Rs. 12.00

Rs. 79.50VAT @ 4% Rs. 3.18





Rs. 121.06Profit @ 10% Rs. 12.11

Rs. 133.16Say Rs. 133.00

Item no. 18(b), Page C-3 of Schedule

Qty. Rate

Qty. Rate

Item no. 18(c), Page C-3 of ScheduleQty. Rate

Item no. 18(d), Page C-3 of Schedule

ITEM

Sl No Description of item AmountA Cost of materials1 2 nos 19mm EI conduit (16 SWG) each of

25cm length Rs. 31.252 Twin flat 1/1.40mm or 2x1/1.40mm wire of

1.10 mt. length - 1.10/2.20 mts. Rs. 8.403 HW Round Block (double) 2 no. Rs. 10.25 Rs. 20.504 Socket type ceilling plate / ball socket 2 Nos Rs. 11.00 Rs. 22.005 Sundry materials & paints Rs. 9.25

Rs. 91.40VAT @ 4% Rs. 3.66





Rs. 148.27Profit @ 10% Rs. 14.83

Rs. 163.10Say Rs. 163.00

ITEM

Sl No Description of item AmountA Cost of materials1 2 nos 19mm EI conduit each of 1 mt. length Rs. 125.002 Twin flat 1/1.40mm or 2x1/1.40mm wire of

1.10 mt. length - 1.10/2.20 mts. Rs. 8.403 Paints Rs. 4.95

Rs. 138.35VAT @ 4% Rs. 5.53

Rs. 143.88OH/ Carriage/ T&P charge of @ 2.5% Rs. 3.60

Rs. 147.48Profit @ 10% Rs. 14.75

Rs. 162.23Say Rs. 162.00

Item no. 20, Page C-3 of Schedule

Item no. 19, Page C-3 of ScheduleQty. Rate

Fixing only fluorescent light fitting suspended 25cm below the ceilling with 2 nos 19mm EI conduit, ball/socket type ceilling plate and connecting necy. length of twin flat 1/1.40mm or 2x1/1.40mm PVC insulated & sheathed wire with Al. conductor and painting the suspension rods.

Extra for suspension exceeding 25cm with additional 2x20 mm, 14 SWG EI conduit and 2x1/1.40mm PVC Al. wiring and painting

ITEM

Sl No Description of item Amount

A Cost of materials

1 2 nos 19mm EI conduit (16 SWG) each of 25cm length Rs. 31.25

2 L type 25x3mm MS clamp (5"x3") 2 no. Rs. 7.50 Rs. 15.00

3 Twin flat 1/1.40mm or 2x1/1.40mm wire of 1.10 mt. length - 1.10/2.20 mts. Rs. 8.91

4 Nuts & Bolts with double washers Rs. 4.905 Sundry materials & paints Rs. 9.25

Rs. 69.31VAT @ 4% Rs. 2.77





Rs. 124.72Profit @ 10% Rs. 12.47

Rs. 137.19Say Rs. 137.00

ITEM


A Cost of materials1 40mm dia GI pipe (ISI-Medium) 1.5 mt Rs. 230.26 Rs. 345.392 40mmx40mm thick MS clamp (half Clamp) 3 Nos Rs. 16.75 Rs. 50.253 GI reducer (37mmx 18mm) ISI 1 No Rs. 52.80 Rs. 52.804 Sundry materials LS Rs. 15.805 Rag, bolts , nuts & washer 6 Nos Rs. 6.95 Rs. 41.706 18mm dia GI Conduit 0.25 mts Rs. 101.50 Rs. 25.387 Twin flat 1/1.40mm or 2x1/1.40mm (Al.) Rs. 8.91

Rs. 540.23VAT @ 4% Rs. 21.61

Rs. 561.83B Analysis of cost of Labour (i) Wireman 121.04 x 1/4 day = Rs. 30.26(ii) Helper 104.40 x 1/4 day = Rs. 26.10(iii) Santraj 121.04 x 1/10 day = Rs. 12.10(iv) Cutting thread on GI pipe bending the upper Rs. 18.72




Rs. 674.18Profit @ 10% Rs. 67.42

Rs. 741.60Say Rs. 742.00

Fixing only outdoor street light type fluorescent light fitting or M.V. light fittings complete with all accessories to be fixed/Projected from the wall of the building incl. making holes/ providing clamping arrangement and necy. GI reducer as required . S & F40 mm dia GI pipe (ISI medium) quality of 1.5 mt. average length having suitable bend and S& F necy. length of Al. conductor and making necy. connections as required and mending goods to wall incl. painting.

Amount

Item no. 22(a), Page C-3 of Schedule

Qty. Rate


Qty. Rate

Fixing only fluorescent light fitting suspended 25cm below the ceilling with 2 nos 19mm EI conduit, with L type MS clamp and connecting necy. length of twin flat 1/1.40mm or 2x1/1.40mm PVC insulated & sheathed wire with Alum./copper conductor and painting the

ITEM


A Cost of materials1 40mm dia GI pipe (ISI-Medium) 1.5 mt Rs. 230.26 Rs. 345.392 40mmx40mm thick MS clamp (half Clamp) 3 Nos Rs. 16.75 Rs. 50.253 GI reducer (37mmx 18mm) ISI 1 No Rs. 52.80 Rs. 52.804 Sundry materials LS Rs. 15.805 Rag, bolts , nuts & washer 6 Nos Rs. 6.95 Rs. 41.706 18mm dia GI Conduit 0.25 mts Rs. 101.50 Rs. 25.387 2x1.50 sqmm FR Copper Conductor 1.75 mts Rs. 33.53 Rs. 58.68

Rs. 589.99VAT @ 4% Rs. 23.60

Rs. 613.59B Analysis of cost of Labour (i) Wireman 121.04 x 1/4 day = Rs. 30.26(ii) Helper 104.40 x 1/4 day = Rs. 26.10(iii) Santraj 121.04 x 1/10 day = Rs. 12.10(iv) Cutting thread on GI pipe bending the upper

end to a suitable angle Rs. 18.72Rs. 87.18

Supervision Charge @ 10% on labour Rs. 8.72Rs. 95.90

Total Cost of labour & supervision Rs. 95.90709.49

O.H/ Carriage/ T&P charge of @ 2.5% Rs. 17.74Rs. 727.23

Profit @ 10% Rs. 72.72Rs. 799.96

Say Rs. 800.00

ITEM


A Cost of materials1 40mm dia GI pipe (ISI-Medium) 1.5 mt Rs. 230.26 345.392 37mm G.I. socket 1 Nos Rs. 48.00 Rs. 48.003 Sundry materials LS Rs. 39.604 Twin flat 1/1.40mm or 2x1/1.40mm (Al.) Rs. 8.325 Polythene 0.5 mt 7.20 Rs. 3.60

Rs. 444.91VAT @ 4% Rs. 17.80

Rs. 462.71B Analysis of cost of Labour (i) Santraj/Mason 121.04 x1/10day = Rs. 12.10(ii) Wireman 121.04 x1/4day = Rs. 30.26(iii) Helper 104.40 x1/4day = Rs. 26.10(iv) Filter 121.04 x1/10day = Rs. 12.10




Rs. 565.11Profit @ 10% Rs. 56.51

Rs. 621.63Say Rs. 622.00

Fixing only outdoor street light type fluorescent light fitting or M.V. light fittings complete with all accessories to be fixed / Projected from the wall of the building incl. making holes/providing clamping arrangement and necy. GI reducer as required . S & F40 mm dia GI pipe (ISI medium) quality of 1.5 mt. average length having suitable bend and S& F necy. length of Copper conductor and making necy. connections as required and mending goods to wall incl. painting.

Qty. Rate Amount


Fixing only outdoor street light type fluorescent light fitting or M.V. light fittings complete with all accessories to be fixed / Projected from the wall of the building incl. making holes to the building .S & F 40 mm dia GI pipe 1.5 m average length (ISI-Medium) with GI socket at one end & thread at other end with suitable bend to house fitting and making necy. connections with S& F necy. length of Al. conductor and mending goods to wall incl. painting.


Qty. Rate Amount

ITEM


A Cost of materials1 40mm dia GI pipe (ISI-Medium) 1.5 mt Rs. 230.26 345.392 37mm G.I. socket 1 Nos Rs. 48.00 Rs. 48.003 Sundry materials LS LS Rs. 39.604 2x1.50 sqmm FR Copper Conductor 1.75 mts Rs. 33.53 Rs. 58.685 Polythene pipe 0.5 mt Rs. 4.63 Rs. 2.32

Rs. 493.98VAT @ 4% Rs. 19.76

Rs. 513.74B Analysis of cost of Labour (i) Santraj/Mason 121.04 x1/10 day = Rs. 12.10(ii) Wireman 121.04 x1/4 day = Rs. 30.26(iii) Helper 104.40 x1/4 day = Rs. 26.10(iv) Filter 121.04 x1/10 day = Rs. 12.10




Rs. 617.43Profit @ 10% Rs. 61.74

Rs. 679.17Say Rs. 679.00

ITEM


A Cost of materials

1 M.S Flat Iron (38mmx10mm in two section) Tie-Clamp LS Rs. 143.00

2 250mmx250mmx12mm MS plate to support Flood light 5.89 kg Rs. 50.00 Rs. 294.50

3 Nuts & Bolts with double washers LS Rs. 8.33Rs. 445.83

VAT @ 4% Rs. 17.83Rs. 463.66

Labour

1 Wireman 121.04 x 1/6day = Rs. 20.172 Helper 104.40 x 1/6day = Rs. 17.40


Rs. 41.33Total Cost of labour & supervision 41.33

Rs. 504.99O.H/ Carriage/ Hire charge of TP @ 2.5% Rs. 1.03

Rs. 506.03Profit @ 10% Rs. 50.60

Rs. 556.63Say Rs. 557.00

Fixing only outdoor street light type fluorescent light fitting or M.V. light fittings complete with all accessories to be fixed / Projected from the wall of the building incl. making holes to the building .S & F 40 mm dia GI pipe 1.5 m average length (ISI-Medium) with GI socket at one end & thread at other end with suitable bend to house fitting and making necy. connections with S& F necy. length of Copper coductor and mending goods to wall incl. painting.


Qty. Rate Amount

Fixing only Flood light fitting with suitable clamps for mounting on pole / Tower of similar structure

Item no. 24 (a), Page C-4 of Schedule

Qty. Rate Amount

ITEM


A Cost of materials1 Ragbolt & nuts 9mm dia x 87mm long 3 nos Rs. 7.35 Rs. 22.052 38mmx10mm MS flat =1/2 mt 1.55 kg Rs. 50.00 Rs. 77.503 Fastening / binding by 2 nos GI Clamps 2 nos Rs. 2.80 5.604 Sundry materials LS Rs. 1.60

Rs. 106.75VAT @ 4% Rs. 4.27

Rs. 111.021 Wireman 121.04 x 1/4day = Rs. 20.172 Helper 104.40 x 1/4day = Rs. 17.40

Rs. 37.57Rs. 37.57

3 Supervision Charge @ 10% on labour Rs. 3.76Rs. 41.33

Total Cost of labour & supervision Rs. 41.33Rs. 152.35


Profit @ 10% Rs. 15.62Rs. 171.78

Say Rs. 172.00

ITEM


A Cost of materials1 2x1/1.40mm Al. conductor 0.30 mt Rs. 8.32 Rs. 2.502 Sundry materials LS Rs. 2.65

Rs. 5.15VAT @ 4% Rs. 0.21

Rs. 5.351 Wireman 121.04 x 1/8 day = Rs. 15.132 Helper 104.40 x 1/8 day = Rs. 13.05




Rs. 37.12Profit @ 10% Rs. 3.71

Rs. 40.84Say Rs. 41.00

ITEM


Cost of materials1 2x1/1.40mm PVC wire Rs. 8.322 Sundry materials (paint) LS Rs. 3.70

Rs. 12.02VAT @ 4% Rs. 0.48

Rs. 12.50O.H/ Carriage/ T&P @ 2.5% Rs. 0.31

Rs. 12.81Profit @ 10% Rs. 1.28

Rs. 14.09Say Rs. 14.00

Fixing only Flood light fitting on the top of masonary structure by 3 nos 9mm dia x 87mm long ragbolt , nuts & double washers complete with either 37mm x 9mm MS flat support or other means etc.

Item no. 24 (b), Page C-4 of Schedule

Qty. Rate Amount

Fixing only Ceiling fan complete with blades, regulators, canopy, fork, rubber, bush etc. incl S & F in 2x1/1.40mm PVC wire for down rod upto 30cm (12") incl. painting rod with approved paint and making necy. connections as required

Item no. 25 (a), Page C-4 of Schedule

Qty. Rate Amount

Extra for providing additional rod wire in 2x1/1.40mm PVC wiring painting the rod exceeding 30cm

Item no. 25 (b), Page C-4 of Schedule

Qty. Rate Amount

ITEM


A Cost of materials1 split pin 2 Nos Rs. 0.85 Rs. 1.70

VAT @ 4% Rs. 0.07Rs. 1.77

1 Wireman 121.04 x 1/30 day = Rs. 4.032 Helper 104.40 x 1/30 day = Rs. 3.48



10.03Rs. 0.21Rs. 10.24

Profit @ 10% Rs. 1.02Rs. 11.26

Say Rs. 11.00

ITEM


Analysis of cost of Labour 1 Mistri 121.04 x 1/12 day = Rs. 10.092 Helper 104.40 x 1/12 day = Rs. 8.70

Rs. 18.793 Rs. 1.88

Rs. 20.67Rs. 0.52Rs. 21.18

Profit @ 10% Rs. 2.12Rs. 23.30

Say Rs. 23.00

1 For 8 letters Rs. 23.302 For 1 letters Rs. 2.91

Say Rs. 3.00

ITEM


A Cost of materials1 Paint for 8 letter Rs. 0.50

VAT @ 4% Rs. 0.02Rs. 0.52

1 Wireman 121.04 x 1/40 day = Rs. 3.032 Helper 104.40 x 1/40 day = Rs. 2.61

Rs. 5.643 Rs. 0.56


6.72Rs. 0.17Rs. 6.89

Profit @ 10% Rs. 0.69Rs. 7.58

Say Rs. 8.00


Qty. Rate Amount

O.H/ Carriage/ Hire charge of TP @ 2.5%

Engraving the dept. number with 12mm lettering on the body of fan upto 8 letters incl. hifen, stroke or stop


Qty. Rate Amount

Supervision Charge @ 10% on labour


ITEM : Extra for additional one letter incl. hifen, stroke or stop


Painting upto 8 letter of the engraved number with hifen, stroke or stop etc. with approved black paint / red paint as required


Qty. Rate Amount



Drilled Holes on Fan motor and fork incl. S & F split pin

ITEM

1 For 8 letters Rs. 8.002 For 1 letters Rs. 1.00

Say Rs. 1.00

ITEM


A Cost of materials1 Rs. 5.16

VAT @ 4% Rs. 0.21Rs. 5.37

1 Wireman 121.04 x 1/4day = Rs. 30.262 Helper 104.40 x 1/20 day = Rs. 5.22

Rs. 35.483 Rs. 3.55


44.39Rs. 0.98Rs. 45.37

Profit @ 10% Rs. 4.54Rs. 49.91

Say Rs. 50.00

ITEM


(a)A Cost of materials1 2 x 1/1.40 Al.conductor 0.5 mt Rs. 8.32 Rs. 4.162 Sundry materials (sand , cement & lime etc.) LS Rs. 20.213 12mm diax87mm MS Rag Bolt, Nuts & 4 nos Rs. 7.20 Rs. 28.80

Rs. 53.17VAT @ 4% Rs. 2.13

Rs. 55.30Wastages @2% Rs. 1.11

Rs. 56.40B Analysis of cost of Labour (i) Santraj 121.04 x 1/4 day = Rs. 30.26(ii) Mason 121.04 x 1/6 day = Rs. 20.17(iii) Helper 104.40 x 1/8 day = Rs. 13.05(iv) Wireman 121.04 x 1/8 day = Rs. 15.13




Rs. 146.45Profit @ 10% Rs. 14.64

Rs. 161.09Say Rs. 161.00

With respect to item (a)b) 30cm (12") dia analysis of rate Rs. 161.09 x 12/9 Say Rs. 215.00c) 38cm (15") dia analysis of rate Rs. 161.09 x 15/9 Say Rs. 268.00d) 45cm (18") dia analysis of rate Rs. 161.09 x 18/9 Say Rs. 322.00e) 60cm (24") dia analysis of rate Rs. 161.09 x 24/9 Say Rs. 430.00

Extra for additional one letter of the engaved number with hifen, stroke or stop etc. with approved black paint / red paint


for 23cm (9") dia analysis of rate


Sundry materials (sand , cement & lime etc.)




Qty. Rate Amount

Fixing Exhaust fan after making hole in wall and making good damages and smooth cement finish etc. as practicable as posible and providing 2 x 1/1.40 PVC wire and making connection for exhaust fan of dia.

Fixing only Fan clamp for R.C. Ceilling as per specification

Qty. Rate Amount

ITEM

Sl No Description of itemA Cost of materials1 6 mm dia x62mm long MS Rag Bolt, Nuts &

double washers 4 nos Rs. 6.50 Rs. 26.002 24/0.20 mm PVC insulated flexible wire LS Rs. 3.753 Sundry materials (sand, cement & lime etc.) LS Rs. 9.25

Rs. 39.00VAT @ 4% Rs. 1.56

40.56B Analysis of cost of Labour (i) Wireman - 1 No 121.04 x 1/8 day = Rs. 15.13(ii) Helper - 1 No 104.40 x 1/8 day = Rs. 13.05




Rs. 73.35Profit @ 10% Rs. 7.33

Rs. 80.68Say Rs. 81.00

ITEM

Sl No Description of itemA Cost of materials1 6 mm dia x62mm long MS Rag Bolt, Nuts &

double washers 4 nos Rs. 5.50 Rs. 22.002 Sundry materials (sand, cement & lime etc.) Rs. 7.50

Rs. 29.50VAT @ 4% Rs. 1.18

Rs. 30.68B Analysis of cost of Labour (i) Mistri 121.04 x1/8 day = Rs. 15.13(ii) Helper 104.40 x1/8 day = Rs. 13.05




Rs. 63.22Profit @ 10% Rs. 6.32

Rs. 69.54Say Rs. 70.00

With respect to item (a)b) 30cm (12") analysis of rate Rs. 69.54 x12/9 Say Rs. 93.00c) 38cm (15") do Rs. 69.54 x15/9 Say Rs. 116.00d) 45cm (18") do Rs. 69.54 x18/9 Say Rs. 139.00e) 60cm (24") do Rs. 69.54 x24/9 Say Rs. 185.00

Fixing cabin fan complete with fan guard on wall/ceilling by S & F Rag bolts, nuts and washers (6mm dia x 62mm long) or as required incl. S & F 250V grade 24/0.20 mm PVC insulated flexible cords with Al. conductor 0.5 mts length


Fixing only louvers shutter cowl on wall with necy. Nuts and bolts ( 6mm x 62mm long)

Qty Rate Amount

Item no. 31, Page C-5 of ScheduleQty Rate Amount

On Iron legs Flat Iron frame On Iron legs Flat Iron

frame On Iron legs Flat Iron frame On Iron legs Flat Iron

frameSwitch 352.00 352.00 370.00 370.00 368.00 368.00 244.00 244.00VAT @ 4% 14.08 14.08 14.80 14.80 14.72 14.72 9.76 9.76

366.08 366.08 384.80 384.80 382.72 382.72 253.76 253.76Overhead and Transport charge @ 2.5% 9.15 9.15 9.62 9.62 9.57 9.57 6.34 6.34

375.23 375.23 394.42 394.42 392.29 392.29 260.10 260.10Profit @ 10% 37.52 37.52 39.44 39.44 39.23 39.23 26.01 26.01

412.76 412.76 433.86 433.86 431.52 431.52 286.11 286.11Fixing charge on Iron Legs/ flat Iron frame 71.00 103.00 71.00 103.00 71.00 103.00 71.00 103.00

483.76 515.76 504.86 536.86 502.52 534.52 357.11 389.11Say Rs. 484.00 516.00 505.00 537.00 503.00 535.00 357.00 389.00

On Iron legs Flat Iron frame On Iron legs Flat Iron

frame On Iron legs Flat Iron frame On Iron legs Flat Iron

frameSwitch 580.00 580.00 556.80 556.80 608.00 608.00 612.00 612.00VAT @ 4% 23.20 23.20 22.27 22.27 24.32 24.32 24.48 24.48


618.28 618.28 593.55 593.55 648.13 648.13 652.39 652.39Profit @ 10% 61.83 61.83 59.35 59.35 64.81 64.81 65.24 65.24


751.11 783.11 723.90 755.90 783.94 815.94 788.63 820.63Say Rs. 751.00 783.00 724.00 756.00 784.00 816.00 789.00 821.00

250 V. 30A/ 32A D.P.(S.P.N) switch with fuse on live sides & Neutral Linked on Iron legs / Flat Iron frame on wall

Jai Champion SURYA SEM BPC

SEMJai Champion SURYA

ITEM : S&F iron Cald Main switches (conduit Entry & Rewireble type)Item no. 1 & 2, Page D-1 of PWD Schedule

BPC

250 V. 15A/ 16A D.P.(S.P.N) switch with fuse on live sides & Neutral Linked on Iron legs / Flat Iron frame on wall

On Iron legs

Flat Iron frame

On Iron legs

Flat Iron frame

Surya Surya Surya Surya Surya B.P.C. SEM Surya SEMSwitch 553.60 553.60 627.20 627.20 1336.00 1564.00 1480.00 2680.00 1800.00VAT @ 4% 22.14 22.14 25.09 25.09 53.44 62.56 59.20 107.20 72.00

575.74 575.74 652.29 652.29 1389.44 1626.56 1539.20 2787.20 1872.00Overhead and Transport charge @ 2.5% 14.39 14.39 16.31 16.31 34.74 40.66 38.48 69.68 46.80

590.14 590.14 668.60 668.60 1424.18 1667.22 1577.68 2856.88 1918.80Profit @ 10% 59.01 59.01 66.86 66.86 142.42 166.72 157.77 285.69 191.88

649.15 649.15 735.45 735.45 1566.59 1833.95 1735.45 3142.57 2110.68Fixing charge on iron legs / flat Iron frame / angle iron frame 71.00 103.00 71.00 103.00 0.00 0.00 0.00 0.00 0.00

720.15 752.15 806.45 838.45 1566.59 1833.95 1735.45 3142.57 2110.68Say Rs. 720.00 752.00 806.00 838.00 1567.00 1834.00 1735.00 3143.00 2111.00

ITEM : S&F iron Cald Main switches (conduit Entry & Rewireble type)

500 V/600 V. 15A/ 16A /30A /32A /60A /63A /100A /125A D.P.(S.P.N) switch with fuse on live sides & Neutral Linked on Iron legs / Angle Iron FrameItem no. 1, 2 & 3, Page D-1 of PWD Schedule

On Angle Iron Frame

100 / 125 Amps60 / 63 Amps

On Angle Iron Frame

15 / 16 Amps 30 / 32 Amps

On Iron legs Flat Iron frame

On Iron legs

Flat Iron frame

On Iron legs

Flat Iron frame

On Iron legs

Flat Iron frame

Switch 900.00 900.00 778.40 778.40 884.00 884.00 840.00 840.00VAT @ 4% 36.00 36.00 31.14 31.14 35.36 35.36 33.60 33.60


959.40 959.40 829.77 829.77 942.34 942.34 895.44 895.44Profit @ 10% 95.94 95.94 82.98 82.98 94.23 94.23 89.54 89.54


1126.34 1158.34 983.75 1015.75 1107.58 1139.58 1055.98 1087.98Say Rs. 1126.00 1158.00 984.00 1016.00 1108.00 1140.00 1056.00 1088.00

On Iron legs Flat Iron frame

On Iron legs

Flat Iron frame

On Iron legs

Flat Iron frame

On Iron legs

Flat Iron frame

Switch 1224.00 1224.00 1019.20 1019.20 1176.00 1176.00 1136.00 1136.00VAT @ 4% 48.96 48.96 40.77 40.77 47.04 47.04 45.44 45.44


1304.78 1304.78 1086.47 1086.47 1253.62 1253.62 1210.98 1210.98Profit @ 10% 130.48 130.48 108.65 108.65 125.36 125.36 121.10 121.10


1506.26 1538.26 1266.11 1298.11 1449.98 1481.98 1403.07 1435.07Say Rs. 1506.00 1538.00 1266.00 1298.00 1450.00 1482.00 1403.00 1435.00

500 V/600 V. 30A/ 32A T.P.N. switch with fuse on live sides & Neutral Linked on Iron legs / Flat Iron frame on wall

BPC SURYA Jai Champion SEM

ITEM : S&F iron Cald Main switches (conduit Entry & Rewireble type)Item no. 1& 2, Page D-1 of PWD Schedule

BPC SURYA Jai Champion SEM

500 V/600 V. 15A/ 16A T.P.N. switch with fuse on live sides & Neutral Linked on Iron legs / Flat Iron frame on wall

Jai Champion SURYA BPC SEM Jai Champion SURYA BPC SEM

Switch 2056.00 2102.40 2092.00 1760.00 4296.00 3728.00 4012.00 3840.00VAT @ 4% 82.24 84.10 83.68 70.40 171.84 149.12 160.48 153.60


2191.70 2241.16 2230.07 1876.16 4579.54 3974.05 4276.79 4093.44Profit @ 10% 219.17 224.12 223.01 187.62 457.95 397.40 427.68 409.34

2410.87 2465.27 2453.08 2063.78 5037.49 4371.45 4704.47 4502.78Fixing charge on flat Iron frame 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

2410.87 2465.27 2453.08 2063.78 5037.49 4371.45 4704.47 4502.78Say Rs. 2411.00 2465.00 2453.00 2064.00 5037.00 4371.00 4704.00 4503.00

ITEM : S&F iron Cald switches (conduit Entry & Rewireble type)

500 V/600 V. 60A/ 63 & 100/125 A TPN switch with fuse on live sides on Flat Iron frame on wallItem no. 3 , Page D-1 of PWD Schedule

100A / 125 A 60A / 63A

On Iron legs

Flat Iron frame

On Iron legs

Flat Iron frame

On Iron legs

Flat Iron frame

On Iron legs

Flat Iron frame

Isolator 320.00 320.00 232.00 232.00 540.00 540.00 464.00 464.00VAT @ 4% 12.80 12.80 9.28 9.28 21.60 21.60 18.56 18.56

332.80 332.80 241.28 241.28 561.60 561.60 482.56 482.56OH and Transport charge @ 2.5% 8.32 8.32 6.03 6.03 14.04 14.04 12.06 12.06

341.12 341.12 247.31 247.31 575.64 575.64 494.62 494.62Profit @ 10% 34.11 34.11 24.73 24.73 57.56 57.56 49.46 49.46


446.23 478.23 343.04 375.04 704.20 736.20 615.09 647.09Say Rs. 446.00 478.00 343.00 375.00 704.00 736.00 615.00 647.00

On Iron legs

Flat Iron frame

On Iron legs

Flat Iron frame

On Iron legs

Flat Iron frame

Isolator 474.40 474.40 540.00 540.00 624.80 624.80VAT @ 4% 18.98 18.98 21.60 21.60 24.99 24.99

493.38 493.38 561.60 561.60 649.79 649.79OH and Transport charge @ 2.5% 12.33 12.33 14.04 14.04 16.24 16.24

505.71 505.71 575.64 575.64 666.04 666.04Profit @ 10% 50.57 50.57 57.56 57.56 66.60 66.60

556.28 556.28 633.20 633.20 732.64 732.64Fixing charge on Iron Legs/ flat Iron frame 71.00 103.00 71.00 103.00 71.00 103.00

627.28 659.28 704.20 736.20 803.64 835.64Say Rs. 627.00 659.00 704.00 736.00 804.00 836.00

250 V. 15A/ 16A 30A/32A Amps D.P. isolators on iron legs/flat iron frame on wallItem no. 4, Page D-2 of PWD Schedule

ITEM : S&F iron Cald Isolatos (conduit Entry type)

SEM SURYA SEM

15A/ 16A

SURYA

30A/32A

ITEM : S&F iron Cald Isolatos (conduit Entry type)Item no. 4, Page D-2 of PWD Schedule

500 V/600 V. 15A/ 16A 30A/32A D.P. isolators on iron legs/flat iron frame on wall

SEM SURYA

15A/16A 30A/32A

SURYA

On Iron leg Flat Iron Frame

On Iron leg

Flat Iron Frame On Iron leg Flat Iron

Frame On Iron leg Flat Iron Frame

Flat Iron Frame

Angle Iron Frame

Flat Iron Frame

Angle Iron Frame

Isolator 540.00 540.00 680.00 680.00 673.00 673.00 920.00 920.00 673.00 673.00 920.00 920.00VAT @ 4% 21.60 21.60 27.20 27.20 26.92 26.92 36.80 36.80 26.92 26.92 36.80 36.80

561.60 561.60 707.20 707.20 699.92 699.92 956.80 956.80 699.92 699.92 956.80 956.80Overhead and Transport charge @ 2.5% 14.04 14.04 17.68 17.68 17.50 17.50 23.92 23.92 17.50 17.50 23.92 23.92

575.64 575.64 724.88 724.88 717.42 717.42 980.72 980.72 717.42 717.42 980.72 980.72Profit @ 10% 57.56 57.56 72.49 72.49 71.74 71.74 98.07 98.07 71.74 71.74 98.07 98.07

633.20 633.20 797.37 797.37 789.16 789.16 1078.79 1078.79 789.16 789.16 1078.79 1078.79Fixing charge on Iron Legs/ flat Iron frame 71.00 103.00 71.00 103.00 71.00 103.00 71.00 103.00 103.00 0.00 103.00 0.00

704.20 736.20 868.37 900.37 860.16 892.16 1149.79 1181.79 892.16 789.16 1181.79 1078.79Say Rs. 704.00 736.00 868.00 900.00 860.00 892.00 1150.00 1182.00 892.00 789.00 1182.00 1079.00

500V/600V 15A/16A, 30A/32A, 60A/63A TPN Isolators on Iron Legs/Flat Iron Frame/Angle iron frame

ITEM : S&F iron Cald Isolatos (conduit Entry type)Item no. 4, Page D-2 of PWD Schedule

15A/ 16A 30A/32A 60A/63ASURYA SEMSEMSURYASEMSURYA

On Iron Leg

Flat Iron Frame

On Iron Leg

Flat Iron Frame

Splitter 680.00 680.00 452.80 452.80

VAT @ 4% 27.20 27.20 18.11 18.11

707.20 707.20 470.91 470.91

OH and Transport charge @ 2.5% 17.68 17.68 11.77 11.77

724.88 724.88 482.68 482.68

Profit @ 10% 72.49 72.49 48.27 48.27

797.37 797.37 530.95 530.95

71.00 103.00 71.00 103.00

868.37 900.37 601.95 633.95

Say Rs. 868.00 900.00 602.00 634.00

Fixing charge on Iron Legs/ flat Iron frame

SEM SURYA

ITEM : S&F iron Cald Splitter types switch (conduit Entry & Rewireble type)Item no. 5, Page D-2 of PWD Schedule

250 V. 15A/ 21A (15 Amps. per way ) Splitter types switch on iron legs/flat iron frame

2 way 3 way 4 way 6 way 2 way 3 way 4 way 6 way 2 way 3 way 4 way 6 waySPN BDB 235.20 310.40 355.20 543.20 253.60 296.00 360.00 548.80 252.00 288.00 352.00 536.00VAT @ 4% 9.41 12.42 14.21 21.73 10.14 11.84 14.40 21.95 10.08 11.52 14.08 21.44

244.61 322.82 369.41 564.93 263.74 307.84 374.40 570.75 262.08 299.52 366.08 557.44OH and Transport charge @ 2.5% 6.12 8.07 9.24 14.12 6.59 7.70 9.36 14.27 6.55 7.49 9.15 13.94

250.72 330.89 378.64 579.05 270.34 315.54 383.76 585.02 268.63 307.01 375.23 571.38Profit @ 10% 25.07 33.09 37.86 57.91 27.03 31.55 38.38 58.50 26.86 30.70 37.52 57.14

275.80 363.98 416.51 636.96 297.37 347.09 422.14 643.52 295.50 337.71 412.76 628.51Fixing charge on Iron Legs/ flat Iron frame 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

275.80 363.98 416.51 636.96 297.37 347.09 422.14 643.52 295.50 337.71 412.76 628.51Say Rs. 276.00 364.00 417.00 637.00 297.00 347.00 422.00 644.00 295.00 338.00 413.00 629.00

8 way 10 way 12 way 8 way 10 way 12 way 8 way 10 way 12 waySPN BDB 670.40 765.60 949.60 676.00 824.00 992.00 556.00 800.00 960.00VAT @ 4% 26.82 30.62 37.98 27.04 32.96 39.68 22.24 32.00 38.40

697.22 796.22 987.58 703.04 856.96 1031.68 578.24 832.00 998.40OH and Transport charge @ 2.5% 17.43 19.91 24.69 17.58 21.42 25.79 14.46 20.80 24.96

714.65 816.13 1012.27 720.62 878.38 1057.47 592.70 852.80 1023.36Profit @ 10% 71.46 81.61 101.23 72.06 87.84 105.75 59.27 85.28 102.34

786.11 897.74 1113.50 792.68 966.22 1163.22 651.97 938.08 1125.70Fixing charge on Iron Legs/ flat Iron frame 103.00 103.00 103.00 103.00 103.00 103.00 103.00 103.00 103.00

889.11 1000.74 1216.50 895.68 1069.22 1266.22 754.97 1041.08 1228.70Say Rs. 889.00 1001.00 1217.00 896.00 1069.00 1266.00 755.00 1041.00 1229.00

Item no. 6, Page D-2 & D-3 of PWD Schedule

B.P.C. SEM

250V 15/16 A 8way/10way/12way Sheet Metal SPN BDB with fuses on livesides on angle Iron frame on wall

ITEM : S&F Sheet Metal fabricated S.P.N. B.D.B.(conduit Entry & Rewireble type)

SURYA

SURYA B.P.C. SEM

ITEM : S&F Sheet Metal fabricated S.P.N. B.D.B.(conduit Entry & Rewireble type)Item no. 6, Page D-2 & D-3 of PWD Schedule

250V. 2way/3way/4way/6way 15/16 A S.P.N. B.D.B. with fuses on livesides on flat frame on wall

2 way 3 way 4 way 6 way 8 way 4 way 6 way 8 way 2 way 3 way 4 way 6 way 8 wayTPN BDB 1365.60 1756.80 1904.00 2162.40 2643.20 2176.00 2704.00 3252.00 1320.00 1480.00 1720.00 2040.00 2360.00VAT @ 4% 54.62 70.27 76.16 86.50 105.73 87.04 108.16 130.08 52.80 59.20 68.80 81.60 94.40

1420.22 1827.07 1980.16 2248.90 2748.93 2263.04 2812.16 3382.08 1372.80 1539.20 1788.80 2121.60 2454.40OH and Transport charge @ 2.5% 35.51 45.68 49.50 56.22 68.72 56.58 70.30 84.55 34.32 38.48 44.72 53.04 61.36

1455.73 1872.75 2029.66 2305.12 2817.65 2319.62 2882.46 3466.63 1407.12 1577.68 1833.52 2174.64 2515.76Profit @ 10% 145.57 187.27 202.97 230.51 281.77 231.96 288.25 346.66 140.71 157.77 183.35 217.46 251.58

1601.30 2060.02 2232.63 2535.63 3099.42 2551.58 3170.71 3813.30 1547.83 1735.45 2016.87 2392.10 2767.34Fixing charge on Angle Iron frame 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

1601.30 2060.02 2232.63 2535.63 3099.42 2551.58 3170.71 3813.30 1547.83 1735.45 2016.87 2392.10 2767.34Say Rs. 1601.00 2060.00 2233.00 2536.00 3099.00 2552.00 3171.00 3813.00 1548.00 1735.00 2017.00 2392.00 2767.00



1552.10 2008.34 2369.08 3142.57 3967.23 3174.12 4029.48 4911.06 1577.68 1918.80 2430.48 2942.16 3530.59Profit @ 10% 155.21 200.83 236.91 314.26 396.72 317.41 402.95 491.11 157.77 191.88 243.05 294.22 353.06


1707.31 2209.18 2605.99 3456.82 4363.95 3491.53 4432.43 5402.17 1735.45 2110.68 2673.53 3236.38 3883.65Say Rs. 1707.00 2209.00 2606.00 3457.00 4364.00 3492.00 4432.00 5402.00 1735.00 2111.00 2674.00 3236.00 3884.00

SURYA SEM

ITEM : S&F sheet metal fabricated 500 V.T.P.N. Iron Clad B.D.B. with fuses on live sides & N.L. on angles iron frame

500V 15A/way 2/3/4/6 & 8 way T.P.N. B.D.B.with fuses on livesides on flat angle Iron frame on wallItem no. 7, Page D-3 & D-4 of PWD Schedule

B.P.C.

500V 30A/way 2/34/6 & 8 way T.P.N. B.D.B. angle Iron frame on wall

SURYA B.P.C. SEM



3436.78 4031.19 4698.08 6557.18 7796.30 6213.50 8217.58 10536.34 3283.28 3794.96 4988.88 6694.48 8033.38Profit @ 10% 343.68 403.12 469.81 655.72 779.63 621.35 821.76 1053.63 328.33 379.50 498.89 669.45 803.34


3780.46 4434.30 5167.88 7212.90 8575.93 6834.85 9039.34 11589.98 3611.61 4174.46 5487.77 7363.93 8836.71Say Rs. 3780.00 4434.00 5168.00 7213.00 8576.00 6835.00 9039.00 11590.00 3612.00 4174.00 5488.00 7364.00 8837.00

ITEM : S&F sheet metal fabricated 500 V.T.P.N. Iron Clad B.D.B. with fuses on live sides & N.L. on angles iron frameItem no. 7, Page D-3 & D-4 of PWD Schedule

500V. 63A/way 2/3/4 way TPN BDB on angle Iron frame on wall

SURYA B.P.C. SEM

a) 250 V 2 bars 63A capacity

Sl No Description of item Rate Amount

A Cost of materials1 CRCA sheet steel (16SWG) @ 12.55kg/sqMt. @ 50.00 kg 12.425 kg 621.252 Al. Bar 85cmx(20mmx5mm) @ 0.268 kg/Mt. @ 225.00 kg 0.4556 kg 102.513 Porcelain Chair with GI screw 6 sets @ 8.75 each 6 nos 52.504 Machine screw for fixing top cover @ 0.75 each 6 nos 4.505 Sundry materials (paints, sand paper etc.) 39.00

819.766 Wastages @ 2% 16.40

836.167 VAT @ 4% 33.45

869.60

8 Fabrication & welding charge incl. supplying materials etc. @ 20% of item No. 1 124.25

9 Analysis of cost of Labour (i) Wireman / Elect. Fitter 121.04 x1/4day= 30.26(ii) Helper 104.40 x1/4day= 26.10

180.61 180.6110 Supervision Charge @ 10% on labour 18.06

1068.2711 O.H/ Carriage/ T&P charge of @ 2.5% 26.7112 1094.98

Profit @ 10% 109.50Cost of IC BBC per mt. length 1204.48fixing charge 25mm x 25mm x 6mm angle iron 0.00

1204.48Say 1204.00

b) 500 V 4 bars 63A capacity

Sl No Description of item Rate Amount

A Cost of materials1 CRCA sheet steel (16 SWG) @ 12.55kg/sqMt. @ 50.00 kg 18.198 kg 909.902 Al. Bar 85cmx(20mmx5mm) @ 0.268 kg/Mt. @ 225.00 kg 0.911 kg 204.983 Porcelain Chair with GI screw 6 sets @ 8.75 each 12 nos 105.00

4 Machine screw for fixing top cover @ 0.75 each 6 nos 4.50

5 Sundry materials (paints, sand paper etc.) 61.001285.38

6 Wastages @ 2% 25.711311.08

7 VAT @ 4% 52.441363.53

8 Fabrication & welding charge incl. supplying materials etc. @ 20% of item No. 1 181.98

9 Analysis of cost of Labour (i) Wireman / Elect. Fitter 121.04 x1/3day= 40.35(ii) Helper 104.40 x1/3day= 34.80


1646.3711 O.H/ Carriage/ T&P charge of @ 2.5% 41.16

1687.5212 Profit @ 10% 168.75

Cost of IC BBC per mt. length 1856.28fixing charge 25mm x 25mm x 6mm angle iron 0.00

1856.28Say 1856.00

4 No. Aluminium Bar 20mmx5mm (3/4"x1/4") of 85 cm length each = 3.4 Mt.

Qty

ITEM : S&F sheet metal ( 16 S.W.G. ) Iron Clad B.B.C. on angle iron frame on wall

Item no. 8, Page D-4 of PWD Schedule

Qty

Size of I.C. Box (16 S.W.G. ) CRCA sheet steel100cmx50cmx15cm (40"x20"x6") = 1.45 sqMt.

(Based on 1 mt. length)

Size of IC Box (16 SWG) CRCA sheet steel100cmx30cmx15cm = 0.99 sqMt.2 No. Aluminium Bar 20mmx5mm of 85 cm length each = 1.7 Mt.

c) 500 V 4 bars 100/125A capacity

Sl Description of item Rate AmountA Cost of materials1 CRCA sheet steel (16 SWG) @ 12.55kg/sqMt. @ 50.00 kg 18.198 kg 909.902 3 No.Al.Bar 85cmx(25mmx5mm) @ 0.335 kg/m @ 225.00 kg 0.854 kg 192.15

1 No.Al.Bar 85cmx(20mmx5mm) @ 0.268 kg/m @ 225.00 kg 0.228 kg 51.303 Porcelain Chair with GI screw :

for bar size 25mmx5mm @ 11.00 each 9 nos 99.00for bar size 20mmx5mm @ 8.75 each 3 nos 26.25

4 Machine screw for fixing top cover @ 0.75 each 6 nos 4.505 Sundry materials (paints, sand paper etc.) 64.00

1347.106 Wastages @ 2% 26.94

1374.047 VAT @ 4% 54.96

1429.008 Fabrication & welding charge incl. supplying 181.989 Analysis of cost of Labour (i) Wireman / Elect. Fitter 121.04 x1/3day= 40.35(ii) Helper 104.40 x1/3day= 34.80



1754.6412 Profit @ 10% 175.46


1930.10Say 1930.00

d) 500 V 4 bars 200A capacity

Sl Description of item Rate AmountA Cost of materials1 CRCA sheet steel (16 S.W.G. ) = @ 50.00 kg 18.198 kg 909.902 3 No.Al.Bar 85cmx(50mmx5mm) @ 0.673 kg/m @ 225.00 kg 1.716 kg 386.10




1589.636 Wastages @ 2% 31.79

1621.427 VAT @ 4% 64.86




2018.3412 Profit @ 10% 201.83


2220.18Say 2220.00

100cmx50cmx15cm = 1.45 sqMt.3 No. Aluminium Bar 50mmx5mm of 85 cm length each = 2.55 Mt. 1 No. Aluminium Bar 25mmx5mm of 85 cm length each = 0.85m

Qty

Qty

Size of I.C. Box (16 S.W.G. ) CRCA sheet steel

1 No. Aluminium Bar 20mmx5mm of 85 cm length each = 0.85m

Size of I.C. Box (16 S.W.G. ) CRCA sheet steel100cmx50cmx15cm = 1.45 sqMt.3 No. Aluminium Bar 25mmx5mm of 85 cm length each = 2.55 Mt.

e) 500 V 4 bars 315A capacity

Sl Description of item Rate AmountA Cost of materials1 CRCA sheet steel (16 S.W.G. ) = @ 50.00 kg 18.198 kg 909.902 3 No.Al.Bar 85cmx(50mmx10mm) @ 1.35 kg/m @ 225.00 kg 3.443 kg 774.68




2090.786 Wastages @ 2% 41.82

2132.597 VAT @ 4% 85.30




2563.2512 Profit @ 10% 256.33


2819.58Say 2820.00

Qty

Size of I.C. Box (16 S.W.G. ) CRCA sheet steel100cmx50cmx15cm = 1.45 sqMt.3 No. Aluminium Bar 50mmx10mm of 85 cm length each = 2.55 Mt. 1 No. Aluminium Bar 50mmx5mm of 85 cm length each = 0.85m

Sl No Description of item Rate AmountA Cost of materials1 15 amp tumbler plug socket @ 22.50 No. 1 No Rs. 22.502 15 amp Porcelain base tumbler switch @ 31.20 No. 1 No Rs. 31.203 175 mm. x 100 mm.HW board @ 20.00 No. 1 No Rs. 20.004 Sundry materials LS Rs. 3.00

Rs. 76.705 Wastage Rs. 0.00

Rs. 76.70VAT @ 4% Rs. 3.07


Rs. 28.18 28.18Supervision Charge @ 10% on labour 2.82

110.77O.H/ Carriage/ T&P @ 2.5% Rs. 2.77

Rs. 113.54Profit @ 10% Rs. 11.35

Rs. 124.89Say Rs. 125.00

Sl No Description of item Rate AmountA Cost of materials1 15 amp tumbler plug socket @ 22.50 No. 1 No Rs. 22.502 15 amp Porcelain base tumbler switch @ 31.20 No. 1 No Rs. 31.203 sheet metal box (175mmx100mm) with

3 mm thick bakelite top cover incl. machine screw @ 95.20 No. 1 No Rs. 95.20

4 Sundry materials LS Rs. 3.00Rs. 151.90

Wastage Rs. 0.00Rs. 151.90

VAT @ 4% Rs. 6.08Rs. 157.98

B Analysis of cost of Labour (i) Wireman 121.04 x 1/6 day = Rs. 20.17(ii) Helper 104.40 x 1/6 day = Rs. 17.40



199.31O.H/ Carriage/ T&P @ 2.5% Rs. 4.98

Rs. 204.29Profit @ 10% Rs. 20.43

Rs. 224.72Say Rs. 225.00

ITEM : S&F 250 V. 3 Pin 15 Amps. Plug socket and 15 Amps. Porcelain base tumbler switch on double HW board incl. S & F double HW board (7"x4").175 mm. x 100 mm.


ITEM :S&F 250 V. 3 Pin 15 Amps. plug socket with 15 Amps. porcelain base tumbler switch on sheet metal box and earthing attachment incl. S & F sheet metal box [(7"x4") 175 mm. x 100

mm.of 16 S.W.G. with bakelite top cover (1/8" thick) 3


Qty

Qty

Sl No Description of item Rate AmountA Cost of materials1 250 V ,15 amp flush type socket @ 46.40 1 No Rs. 46.402 15 amp flush type switch switch @ 46.40 1 No Rs. 46.403 HW double board 175 mm. x 100 mm. @ 20.00 1 No Rs. 20.004 Sundry materials Rs. 3.00

Rs. 115.80Wastage Rs. 0.00

Rs. 115.80VAT @ 4% Rs. 4.63




151.43O.H/ Carriage/ T&P @ 2.5% Rs. 3.79

Rs. 155.22Profit @ 10% Rs. 15.52

Rs. 170.74Say Rs. 171.00

ITEM :S&F flush type 250 V. 3 Pin 15 Amps. plug socket with separate 15 Amps. Piano key type ( anchor make) switch on double HW board incl. S & F double T.W. board ( 6" x 4") 150 mm. x 100

mm.

Item no. 3, Page D-5 of PWD ScheduleQty

Sl No Description of item Rate Qty AmountA Cost of materials1 250 V ,15A flush type socket @ 46.40 1 No Rs. 46.402 250 V ,15A piano key type switch @ 46.40 1 No Rs. 46.403 sheet metal box (175mmx100mm) with

3 mm thick bakelite top cover incl. machine screw @ 95.20 1 No Rs. 95.20

4 Sundry materials LS Rs. 5.00Rs. 193.00

5 Wastage Rs. 0.00Rs. 193.00

VAT @ 4% Rs. 7.72Rs. 200.72

B Analysis of cost of Labour (i) Wireman 121.04 x 1/8 day = Rs. 15.13(ii) Helper 104.40 x 1/8 day = Rs. 13.05



231.72O.H/ Carriage/ T&P @ 2.5% Rs. 5.79

Rs. 237.51Profit @ 10% Rs. 23.75

Rs. 261.26Say Rs. 261.00

Sl No Description of item Rate Qty BELL BUZZEA Cost of materials1 Bell /Buzzer ( Anchor-8181 / 8192) 70.40 36.002 HW double board 150 mm. x 100 mm. 12.00 12.005 Sundry materials 2.00 2.00

84.40 50.00Wastage 0.00 0.00

84.40 50.00VAT @ 4% 3.38 2.00

87.78 52.00B Analysis of cost of Labour (i) Wireman 121.04 x 1/10 day = Rs. 12.10(ii) Helper 104.40 x 1/10 day = Rs. 10.44


Rs. 24.80Total Cost of labour & supervision 24.80 24.80

112.57 76.80O.H/ Carriage/ T&P charge of @ 2.5% 2.81 1.92

115.39 78.72Profit @ 10% 11.54 7.87

126.93 86.59Say 127.00 87.00

ITEM : S&F flush type 250 V 3 Pin 15 A plug socket with separate 15 A Piano key type (Anchor make) switch on sheet metal box with bakelite top cover 3 mm thick

Item no.5 (a) & (b), Page D-5 of PWD Schedule


ITEM : S&F AC/DC superior type Call Bell on HW board incl. S&F HW board

Sl No Description of item Amount(a) 15 cm. x 10 cm. ( 6" x 4")A Cost of materials1 Danger board (15 cm. x 10 cm. ) Rs. 30.002 Sundry materials L.S Rs. 3.50

Rs. 33.503 Wastage @ 2% Rs. 0.00

Rs. 33.50VAT @ 4% Rs. 1.34


Rs. 7.05 Rs. 7.05Supervision Charge @ 10% on labour Rs. 0.70

Rs. 42.59O.H/ Carriage/ T&P charge of @ 2.5% Rs. 1.06

Rs. 43.65Profit @ 10% Rs. 4.37

Rs. 48.02Say Rs. 48.00

(b) 20 cm. x 30 cm. ( 8" x 12")A Cost of materials1 Danger board (20 cm. x 30 cm. ) Rs. 60.002 Sundry materials L.S Rs. 3.50

Rs. 63.503 Wastage @ 2% Rs. 0.00

Rs. 63.504 VAT @ 4% Rs. 2.54




Rs. 75.63Profit @ 10% Rs. 7.56

Rs. 83.20Say Rs. 83.00

Sl No Description of item AmountA Cost of materials1 Brass bracket Rs. 45.002 Bracket Hoder Brass Ring Projected Rs. 16.003 Sundry materials L.S Rs. 3.50


Rs. 64.50VAT @ 4% Rs. 2.58




Rs. 84.64Profit @ 10% Rs. 8.46

Rs. 93.11Say Rs. 93.00

ITEM : S&F EI Danger Board on wallItem no. 6, Page D-5 of PWD Schedule

ITEM : S&F 228 mm long x 15.8 mm dia heavy gauge swan-neck brass bracket with bakelite holderItem no. 7, Page D-5 of PWD Schedule

Sl No Description of item AmountA Cost of materials1 30.48 cm Water-tight light fitting with

reflector & holder Rs. 90.00

2 15mm dia G.I. Pipe (medium ) 0.75 mt @ Rs. 60.084 Sundry materials L.S Rs. 5.00

Rs. 155.085 Wastage Rs. 0.00

Rs. 155.08VAT @ 4% Rs. 6.20




Rs. 190.73Profit @ 10% Rs. 19.07

Rs. 209.81Less : cost of ceilling Rose Rs. 10.00

Rs. 199.81Say Rs. 200.00

Sl No Description of item AmountA Cost of materials1 Bracket Rs. 45.002 Holder Rs. 16.003 Sundry materials L.S Rs. 2.50


Rs. 63.50VAT @ 4% Rs. 2.54




Rs. 84.64Profit @ 10% Rs. 8.46


Rs. 83.10Say Rs. 83.00


ITEM : S&F 30.48 cm. outdoor type dispersive fitting with reflector, holder incl. S&F 15 cm. dia. G.I. pipe bracket, nipple and painting.


Rs. 80.10 /Mt

ITEM : S&F 254mm long x 16mm dia anodised railway type bracket with bakelite holder

Sl No Description of item AmountA Cost of materials1 Bracket Rs. 50.002 BK Holder Rs. 16.004 Sundry materials L.S Rs. 2.50

Rs. 68.505 Wastage Rs. 0.00

Rs. 68.50VAT @ 4% Rs. 2.74




Rs. 89.97Profit @ 10% Rs. 9.00


Rs. 88.96Say Rs. 89.00

ITEM : S&F 228.6 mm. long x 16 mm. dia aluminum anodised (14 SWG) swan-neck bracket (weight 80 gm approx.) with bakelite holder only


Sl No Description of item Rate AmountA Cost of materials1 2x1/1.40 PVC wire @ 4.16 per mt. 0.61 mt. Rs. 2.542 19mm dia EI conduit @ 62.50 per mt. 0.3 mt. Rs. 18.753 Ball socket type ceiling plate 1 No Rs. 9.004 Holder Rs. 16.005 228.6x76.2mm (9"x3") EI conical shade @ 37.00 each 1 No Rs. 37.006 Sundry materials L.S Rs. 5.00

Rs. 88.29Wastage @ 2% Rs. 1.77

Rs. 90.05VAT @ 4% Rs. 3.60

Rs. 93.66B Analysis of cost of Labour (i) Wireman 121.04 x1/8day= Rs. 15.13(ii) Helper 104.40 x1/8day= Rs. 13.05




Rs. 127.77Profit @ 10% Rs. 12.78


Rs. 130.55Say Rs. 131.00

Sl No Description of item Rate AmountA Cost of materials1 U' glass fitting complete 1 No Rs. 45.002 2x1/1.40 PVC wire @ 4.16 per mt. 0.61 mt. Rs. 2.543 19mm dia EI conduit @ 62.50 per mt. 0.3 mt. Rs. 18.754 Ball & socket type ceiling plate 1 No Rs. 9.005 Holder 1 No Rs. 16.006 Sundry materials L.S Rs. 5.00

Rs. 96.29Wastage @ 2% Rs. 1.93

Rs. 98.21VAT @ 4% Rs. 3.93





Rs. 136.47Profit @ 10% Rs. 13.65


Rs. 140.12Say Rs. 140.00

ITEM : S&F stiff pendent light fitting complete with S & F 19 mm dia EI conduit (14 SWG), ball & socket type ceiling plate (heavy gauge) with 1/1.40 PVC wire 228.6 mm x 76.2 mm EI conical shade


ITEM : S&F 'U' glass light fitting complete with glass, gasket, holder suitable for 100 watts lamps incl. S & F 20 mm dia EI conduit (14 SWG), ball and socket type ceiling plate and 1/1.40 PVC wire

suspended below ceiling


Sl No Description of item Rate AmountA Cost of materials1 2x1/1.40 PVC wire @ 4.16 per mt. 2 mt. Rs. 8.322 19mm dia EI conduit @ 62.50 per mt. 1 mt. Rs. 62.50

Rs. 70.82Wastage @ 2% Rs. 1.42

Rs. 72.24VAT @ 4% Rs. 2.89


Rs. 77.00Profit @ 10% Rs. 7.70

Rs. 84.70Say Rs. 85.00

Sl No Description of item Rate AmountA Cost of materials1 Bulk head light fitting (Bajaj Make) 1 No Rs. 256.002 Sundry materials L.S Rs. 3.50

Rs. 259.50Wastage @ 2% Rs. 5.19

Rs. 264.69VAT @ 4% Rs. 10.59





Rs. 303.34Profit @ 10% Rs. 30.33

Rs. 333.68Say Rs. 334.00

Sl No Description of item Rate AmountA Cost of materials1 24/0.20mm twin twisted tinned copper

flexible wire @ 11.00 per mt. 0.45 mt. Rs. 4.95

2 Holder Rs. 16.00Rs. 20.95

Wastage @ 2% Rs. 0.42Rs. 21.37

VAT @ 4% Rs. 0.85Rs. 22.22

B Analysis of cost of Labour (i) Wireman 121.04 x1/20day= Rs. 6.05(ii) Helper 104.40 x1/20day= Rs. 5.22




Rs. 35.49Profit @ 10% Rs. 3.55

Rs. 39.04Say Rs. 39.00

Qty


ITEM : S&F pendent light fitting complete with holder incl. S&F 24/0.20 twin twisted tinned copper conductor flexible cord and suspended below ceiling/beam upto 45cm

Item no. 15(a) , Page D-6 of PWD Schedule

ITEM : Extra for 'U' glass/stiff pendent light fitting for above suspension below ceiling exceeding 30 cm incl. S&F additional 20 mm dia EI conduit (14 SWG) & 1/1.40 wire and painting


ITEM : S&F bulk head light fitting (Bajaj make) on wall/ceiling incl. S&F 100 watts lamp complete with glass wire-guard and holder

Sl No Description of item Rate AmountA Cost of materials1 24/0.20mm twin twisted tinned copper

flexible wire @ 11.00 per mt. 1 mt. Rs. 11.00

Wastage @ 2% Rs. 0.22Rs. 11.22

VAT @ 4% Rs. 0.45Rs. 11.67

O.H/ Carriage/ T&P charge of @ 2.5% Rs. 0.29Rs. 11.96

Profit @ 10% Rs. 1.20Rs. 13.16

Say Rs. 13.00

Sl No Description of item AmountA Cost of materials1 254x88.9mm (10"x3½") EI conical Rs. 45.00

VAT @ 4% Rs. 1.80Rs. 46.80





Rs. 55.23Profit @ 10% Rs. 5.52

Rs. 60.76Say Rs. 61.00

Sl No Description of item Rate AmountA Cost of materials1 228.6x76.2mm (9"x3") EI conical shade 1 No Rs. 37.00

VAT @ 4% Rs. 1.48Rs. 38.48





Rs. 46.70Profit @ 10% Rs. 4.67

Rs. 51.37Say Rs. 51.00

ITEM : Extra for Supplying 24/0.20 twin twisted tinned copper conductor flexible cord exceeding a length of 45 cm where necessary

Item no. 15(b) , Page D-6 of PWD ScheduleQty

ITEM : S&F 254 mm x 88.9 mm EI conical shade of approved make


ITEM : S&F 228.6 mm x 76.2 mm EI conical shade of approved make


Sl No Description of item Rate AmountA Cost of materials1 254x120.7mm (10"x5") EI conical shade 1 No Rs. 50.00

VAT @ 4% Rs. 2.00Rs. 52.00





Rs. 60.56Profit @ 10% Rs. 6.06

Rs. 66.62Say Rs. 67.00

Sl No Description of item Rate AmountA Cost of materials1 228.6mm (9") EI coolican shade 1 No Rs. 39.00

VAT @ 4% Rs. 1.56Rs. 40.56





Rs. 48.84Profit @ 10% Rs. 4.88

Rs. 53.72Say Rs. 54.00

Sl No Description of item Rate AmountA Cost of materials1 254mm (10") EI coolican shade 1 No Rs. 62.00

VAT @ 4% Rs. 2.48Rs. 64.48





Rs. 73.35Profit @ 10% Rs. 7.34

Rs. 80.69Say Rs. 81.00

ITEM : S&F 254 mm x 120.7 mm EI conical shade of approved make


ITEM : S&F 228.6 mm EI coolican shade of approved make


ITEM : S&F 254 mm EI coolican shade approved make


Sl No Description of item Rate AmountA Cost of materials

(i) (40x10mm) MS flat @ 50.00 per kg 1.76 kg. Rs. 88.00(ii) 1"x1/4" dia MS nut, bolt & washer @ 5.00 each 2 No. Rs. 10.00(iii)

Rs. 98.00Wastage @ 2% Rs. 1.96

Rs. 99.96VAT @ 4% Rs. 4.00

Rs. 103.96B Labour ( Fabricating & Drilling)

(i) Black Smith 121.04 x 1/12 day Rs. 10.09(ii) Helper 104.40 x 1/12 day Rs. 8.70(iii) Cost of Coal @ 5.00 per kg x 3 Kg Rs. 15.00




Rs. 144.65Profit @ 10% Rs. 14.47

Rs. 159.12C Labour

(i) Santraj/Mason 121.04 x 1/12 day Rs. 10.09(ii) Helper 104.40 x 1/12 day Rs. 8.70




Rs. 184.28Profit @ 10% Rs. 18.43

Rs. 202.70Say Rs. 203.00

Sl No Description of item Rate AmountA Cost of materials1 (40x10mm) MS flat @ 50.00 per kg 2.16 kg. Rs. 108.002 1"x1/4" dia MS nut, bolt & washer @ 5.00 each Rs. 5.003 1" dia M.S. nut, bolt & washer @ 5.00 each 2 No Rs. 10.00

Rs. 123.00Wastage @ 2% Rs. 2.46

Rs. 125.46VAT @ 4% Rs. 5.02

Rs. 130.48B Labour ( Fabricating & Drilling) Rs. 37.17C Labour(i) Wireman 121.04 x 1/12 day Rs. 10.09(ii) Helper 104.40 x 1/12 day Rs. 8.70




Rs. 193.02Profit @ 10% Rs. 19.30

Rs. 212.32Say Rs. 212.00

Item no.22, Page D-6 of PWD Schedule

ITEM : S&F fan clamp fabricated from 40 mm x 10 mm MS flat of two piece as per approved specification, including making good damages to building roof with satisfactory finishing including

painting clamp with approved paint

Qty

Item no.21, Page D-6 of PWD ScheduleQty

ITEM : For Iron beam upto 150mm wide range

1/1.40 1/1.80 1/2.24 1/1.40 1/1.80 1/2.241. 1/2" x 1/2" HW Batten 100 m 397.00 100 m 397.002. Al. Link Clip 175 10 Boxes 11.00 1 Boxes 110.003. Brass Coated Pin 125 gms 150.00 1000 gms 18.754. 1.5" screw (2"-0 apart) 160 no. 36.00 100 no. 57.605. Detofix 900 gms 50.00 1000 gms 45.00

628.35 628.35 628.35 628.35 628.35 628.35 628.35

6. Flat Twin PVC Wire 100 M 100 M 764.00 1056.00 1688.00 764.00 1056.00 1688.007. 16 SWG GI wire 100 M 91.85 100 M 91.858. 14 SWG GI wire 100 M 137.50 100 M 137.50 137.50

1392.35 1684.35 2316.35 1484.20 1821.85 2453.859. Sundry @ 3 % 41.77 50.53 69.49 44.53 54.66 73.62

1434.12 1734.88 2385.84 1528.73 1876.51 2527.4710. Wastages @ 2 % 28.68 34.70 47.72 30.57 37.53 50.55

1462.80 1769.58 2433.56 1559.30 1914.04 2578.0111. VAT @ 4 % 58.51 70.78 97.34 62.37 76.56 103.12

1521.32 1840.36 2530.90 1621.67 1990.60 2681.1412. Labour charges

Wireman charge per day 121.04No. of Wireman 2Helper charge per day 104.40No. of helper 4No. of Days 2Total Labour Charges 1319.36 1319.36 1319.36 1319.36 1319.36 1319.36

13. Supervision charge @ 10% On Labour 131.94 131.94 131.94 131.94 131.94 131.9414. Painting @ 1.65 per meter 165.00 165.00 165.00 165.00 165.00 165.00

3137.61 3456.66 4147.20 3237.97 3606.89 4297.4312. O.H Carriage and T & P charges @ 2.5% 78.44 86.42 103.68 80.95 90.17 107.44

3216.05 3543.07 4250.88 3318.92 3697.07 4404.8713. Profit @ 10% 321.61 354.31 425.09 331.89 369.71 440.49

Rate per 100 meter 3537.66 3897.38 4675.96 3650.81 4066.77 4845.35Rate per meter 35.38 38.97 46.76 36.51 40.67 48.45

Say 35.00 39.00 47.00 37.00 41.00 48.00

Common Materials.

Wiring in PVC insulated and sheathed wires on HW Batten For Item No. 1 to 6 ,Page E-1 of Schedule

Description of ItemSL No.

Flat twin with GI wire as ECCQty. Rate Unit Amount Flat twin without GI wire

5M 6M 8M 9M 10M 11M 12M 9M 10M 11M 12MMaterial Cost

1 1/2" x 1/2" HW Batten 5 M 397.00 100 M 19.856 M 23.828 M 31.769 M 35.73 35.73

10 M 39.70 39.7011 M 43.67 43.6712 M 47.64 47.64

2 Al. Link Clip 4 " apart 50 pcs 11.00 100 pcs 5.5060 pcs 6.6080 pcs 8.8090 pcs 9.90 9.90

100 pcs 11.00 11.00110 pcs 12.10 12.10120 pcs 13.20 13.20

3 1.5" iron screws (2' - 0" ) apart of 8 SWG 8 No. 36.00 100 Nos. 2.8810 No. 3.6013 No. 4.6815 No. 5.40 5.4017 No. 6.12 6.1218 No. 6.48 6.4820 No. 7.20 7.20

4 Asbestos plug 40 gm 26.24 450 gm 2.3350 gm 2.9260 gm 3.5070 gm 4.08 4.0875 gm 4.37 4.3780 gm 4.66 4.66

100 gm 5.83 5.83

Distribution Wiring in 1/1.40 (1.5 sqmm) Al. conductor twin PVC insulated and sheathed wire on HW batten to light/fan /xcall bell points.

Average run for 2 way light control

For Item No. 7 & 8, Page E-1 of Schedule

Average RunRate (in Rs.)QtyDescription of Item UnitSL

No.

5(a) 7" x 4" HW connector box, one for 4 points 1/4 20.00 1 Nos. 5.00 5.00 5.00 5.00 5.00 5.00 5.007" X4" 1 No for 2 way LP, one for 2 points 1/2 20.00 1 Nos. 10.00 10.00 10.00 10.00

35.56 41.94 53.74 60.11 66.19 71.91 78.87 55.11 71.19 76.91 83.876 3.5" double HW R.B. 1 No. 123.00 12 Nos. 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25

7(a) 5 Amp. single way piano switch 1 No. 12.40 1 Nos. 12.40 12.40 12.40 12.40 12.40 12.40 12.407(b) 5 Amp. 2 way piano key switch 2 Nos. 15.60 1 Nos. 31.20 31.20 31.20 31.20

8 Ceiling rose / batten holder 1 pcs 15.20 1 No. 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.209 8" X 6" double HW board 1/4 No. 300.00 12 No. 6.25 6.25 6.25 6.25 6.25 6.25 6.25

79.66 86.04 97.84 104.21 110.29 116.01 122.97 111.76 127.84 133.56 140.5210 16 SWG G.I wire (1/3 of average run) 1.6 m 91.85 100 mtr. 1.47

2 m 1.842.66 m 2.44

3 m 2.76 2.763.33 m 3.06 3.063.66 m 3.36 3.36

4 m 3.67 3.6711 Flat 2 Core 1/1.40 PVC wire 1/3 for two way control 5 m 764.00 100 mtr. 38.20

6 m 45.848 m 61.129 m 68.76 22.92

10 m 76.40 25.4711 m 84.04 28.0112 m 91.68 30.56

12 3 x 1/1.40 PVC wire 2/3rd of the average run 6 m 12.48 1 mtr. 74.886.67 m 83.247.33 m 91.48

8 m 99.84119.33 133.71 161.40 175.73 189.75 203.42 218.33 212.32 239.61 256.42 274.60

13 Sundry @ 3% 3.58 4.01 4.84 5.27 5.69 6.10 6.55 6.37 7.19 7.69 8.24122.91 137.72 166.24 181.00 195.44 209.52 224.87 218.69 246.80 264.11 282.83

14 Wastages @ 2 % 2.46 2.75 3.32 3.62 3.91 4.19 4.50 4.37 4.94 5.28 5.66125.37 140.48 169.57 184.62 199.35 213.71 229.37 223.06 251.73 269.39 288.49

15 VAT @ 4 % 5.01 5.62 6.78 7.38 7.97 8.55 9.17 8.92 10.07 10.78 11.54

Labour charges

Wireman charge per day 121.04Helper charge per day 104.40Labour charge for each meter run 1 m 13.19No. of day for fixing S.W.board 1/10Charge per Metre 22.54Total Labour charges 88.49 101.68 128.06 141.25 154.44 167.63 180.82 141.25 154.44 167.63 180.82

16 Supervision charge @ 10% 8.85 10.17 12.81 14.13 15.44 16.76 18.08 14.13 15.44 16.76 18.08227.73 257.95 317.22 347.38 377.22 406.66 437.45 387.36 431.69 464.57 498.94

17 Painting @ 1.65/m 8.25 9.90 13.20 14.85 16.50 18.15 19.80 14.85 16.50 18.15 19.80235.98 267.85 330.42 362.23 393.72 424.81 457.25 402.21 448.19 482.72 518.74

18 O.H Carriage and T & P charges @ 2.5% 5.90 6.70 8.26 9.06 9.84 10.62 11.43 10.06 11.20 12.07 12.97241.88 274.55 338.68 371.29 403.56 435.43 468.68 412.27 459.40 494.78 531.70

19 Profit @ 10% 24.19 27.45 33.87 37.13 40.36 43.54 46.87 41.23 45.94 49.48 53.17

266.07 302.00 372.55 408.42 443.91 478.97 515.55 453.49 505.34 544.26 584.87

Say 266.00 302.00 373.00 408.00 444.00 479.00 516.00 453.00 505.00 544.00 585.00

SL No. Description of Item Rate (Rs.) Amount

Material Cost1 7" x 4" HW connector box. 1/4 No 20.00 1 No 5.002 10" x8" HW double board 1/2 No 35.00 1 No 17.504 5 Amp 3 pin Socket 1 No 19.20 1 No 19.205 5 Amp piano key type switch 1 No 12.40 1 No 12.40

For common material 54.103.0 m 6.0 m 7.5 m

For common material 54.10 54.10 54.106

14.84 44.53 89.05 111.3298.63 143.15 165.42

7 Sundry @ 3 % 2.96 4.29 4.96101.58 147.45 170.38

8 Wastages @ 2 % 2.03 2.95 3.41103.62 150.40 173.78

9 VAT @ 4 % 4.14 6.02 6.95107.76 156.41 180.74

Labour charges(13.19/m+22.54 ) 62.11 101.68 121.473 Supervision charges @ 10% on labour 6.21 10.17 12.15

176.08 268.26 314.35Painting @Rs. 1.65/ m 4.95 9.90 12.38

181.03 278.16 326.72O.H. / Carriage / T& P @ 2.5% 4.53 6.95 8.17

185.56 285.11 334.89Profit @ 10% 18.56 28.51 33.49

204.11 313.62 368.38

Say 204.00 314.00 368.00

For Item No. 9, Page E- 1 of ScheduleQty Unit

1.5 m 4.5 m

54.10 54.10

22.26 66.791/1.40 PVC Wire on HW Batten with 1x16 SWG GI ECC @ Rs.

76.36 120.892.29 3.63

78.65 124.521.57 2.49

80.23 127.013.21 5.08

83.44 132.0942.33 81.904.23 8.19

229.603.31 5.74

129.99 222.172.48 7.43

149.36 258.87

Distribution wiring in 1/1.40 Al. conductor twin PVC insulated and sheathed wire on HW batten for 3 pin 5A socket

149.00 259.00

135.78 235.3413.58 23.53

132.47

wiring in PVC insulated & sheathed wires on H.W. batten with 1/1.80 mm. ( 2.5 sq. mm. ) Flat with PVC with 14 S.W.G. G.I. E.C.C. (from item no. 5 of E-1) Rs. 41.00

wiring in PVC insulated & sheathed wires on H.W. batten with 1/2.24 mm. ( 4 sq. mm. ) Flat with PVC with 14 S.W.G. G.I. E.C.C. (from item no. 6 of E-1) Rs. 48.00

Item no. 10 Page E-2 of Schedule

Item no.11 page E-2 of Schedule

9M 12M 15M 18M1 1/2" x 1/2" H.W. Batten 9 M 397.00 100 M 35.73

12 M 47.6415 M 59.5518 M 71.46

2 Al link clip 4" apart 90 Pcs. 11.00 100 Nos. 9.90120 Pcs. 13.20150 Pcs. 16.50180 Pcs. 19.80

3 1.5" iron screw (2ft apart) 15 Pcs. 36.00 100 Nos. 5.4020 Pcs. 7.2025 Pcs. 9.0030 Pcs. 10.80

4 Asbestors plug 30 gms 26.24 450 gms 1.7540 gms 2.3350 gms 2.9260 gms 3.50

5 7" x 4" HW connector Box 1/4 Pcs. 20.00 1 Pcs. 5.00 5.00 5.00 5.006 4"x4" double HW board 1 Nos. 9.00 1 Pcs. 9.00 9.00 9.00 9.007 3.5" double HW RB 1 Nos. 10.25 1 Pcs. 10.25 10.25 10.25 10.258 Ceiling Rose 1 Nos. 15.20 1 Pcs. 15.20 15.20 15.20 15.209 Piano type call bell Push Switch 1 Nos. 15.60 1 Pcs. 15.60 15.60 15.60 15.60

10 No.16 SWG GI wire 3 M 91.85 100 M 2.76 2.76 2.76 2.7611 1/1.40 Flat twin PVC 9 M 764.00 100 M 68.76

12 M 91.6815 M 114.6018 M 137.52

179.34 219.86 260.37 300.8812 Sundry @ 3% 5.38 6.60 7.81 9.03

184.73 226.45 268.18 309.9113 Wastage @2% 3.69 4.53 5.36 6.20

188.42 230.98 273.55 316.1114 VAT @ 4% 7.54 9.24 10.94 12.64

195.96 240.22 284.49 328.7515 Labour charges

Wireman charge per day 121.04Helper charge per day 104.40

A No. of day for Each Metre 2.00No. of Wireman 2.00No. of Helper 4.00Labour charges for Each Metre 13.19

B No. of day for fixing SB 1/10Labour charges for Fixing switch board

22.54

Total Labour Charges 141.29 180.87 220.45 260.0316 Supervision charge @ 10% 14.13 18.09 22.04 26.00

351.37 439.18 526.98 614.7817 Painting Charges 1.65 1 M 14.85 19.80 24.75 29.70

366.22 458.98 551.73 644.4818 O.H /Carriage/ T & P @ 2.5% 8.78 10.98 13.17 15.37

375.01 469.96 564.90 659.8519 Profit @ 10% 37.50 47.00 56.49 65.99

412.51 516.95 621.40 725.84

Say 413.00 517.00 621.00 726.00

Average Run

Item No. 12 ,Page E-2 of Schedule

Rate (Rs.) UnitQtyDescription of ItemSL

No.

6M 8M 9M 11M1 Material other than Wires vide analysis of sl.no.1 to 9 item no. 7 page E1 6 M 86.04 97.84 104.21 116.012 1/1.40 Flat twin P.V.C insulated and sheathed wire 6 M 7.64 1 Mtr 45.84

8 M 61.129 M 68.76

11 M 84.0410 No.16 S.W.G. G.I wire 6 M 91.85 100 M 5.51

8 M 7.359 M 8.27

11 M 10.10137.39 166.31 181.24 210.16

12 Sundry @ 3% 4.12 4.99 5.44 6.30141.51 171.30 186.68 216.46

13 Wastage @2% 2.83 3.43 3.73 4.33144.34 174.72 190.41 220.79

14 VAT @ 4% 5.77 6.99 7.62 8.83150.11 181.71 198.03 229.62

15 Labour chargesWireman charge per day 121.04Helper charge per day 104.40


B No. of day for fixing 1/10Labour charges for Fixing switch board 22.54Total Labour Charges 101.71 128.09 141.29 167.67

16 Supervision charge @ 10% 10.17 12.81 14.13 16.77261.99 322.61 353.44 414.07

17 Painting Charges 1.65 1 M 9.90 13.20 14.85 18.15271.89 335.81 368.29 432.22

18 O.H /Carriage/ T & P @ 2.5% 6.55 8.07 8.84 10.35278.44 343.88 377.13 442.57

19 Profit @ 10% 27.84 34.39 37.71 44.26306.28 378.27 414.84 486.82

Say 306.00 378.00 415.00 487.00


Average RunDescription of ItemSL

No Qty Rate (in Rs.) Unit


1 1/2" x 1/2" HW Batten 5 M 397.00 100 M 19.856 M 23.828 M 31.769 M 35.73 35.73

10 M 39.70 39.7011 M 43.67 43.6712 M 47.64 47.64


100 pcs 11.00 11.00110 pcs 12.10 12.10120 pcs 13.20 13.20

3 1.5" iron screws (2' - 0" ) apart of 8 SWG 8 No. 36.00 100 Nos. 2.8810 No. 3.6013 No. 4.6815 No. 5.40 5.4017 No. 6.12 6.1218 No. 6.48 6.4820 No. 7.20 7.20


100 gm 5.83 5.835(a) 7" x 4" HW connector box, one for 4 points 1/4 20.00 1 Nos. 5.00 5.00 5.00 5.00 5.00 5.00 5.00

7" X4" 1 No for 2 way LP, one for 2 points 1/2 20.00 1 Nos. 10.00 10.00 10.00 10.0035.56 41.94 53.74 60.11 66.19 71.91 78.87 55.11 71.19 76.91 83.87

Distribution Wiring in 1/1.40 Al. conductor twin PVC insulated and sheathed wire on HW batten to light/fan/call bell points.

Average run for 2 way light controlAverage RunRate

(in Rs.)QtyDescription of Item UnitSL No.

For Item No. 14 & 15, Page E-2 of Schedule

C.O. 35.56 41.94 53.74 60.11 66.19 71.91 78.87 55.11 71.19 76.91 83.876(a) 3" single HW R.B. 1 No. 62.40 12 Nos. 5.20 5.20 5.20 5.20 5.20 5.20 5.20

2 No. 10.40 10.40 10.40 10.406(b) 3.5" double HW R.B. 1 No. 123.00 12 Nos. 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.257(a) 5 Amp. single way tumbler switch 1 No. 13.00 1 Nos. 13.00 13.00 13.00 13.00 13.00 13.00 13.007(b) 5 Amp. 2 way tumbler switch 2 Nos. 16.25 1 Nos. 32.50 32.50 32.50 32.50

8 Ceiling rose / batten holder 1 pcs 15.20 1 No. 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.209 8" X 6" single HW board 1/4 No. 216.00 12 No. 4.50 4.50 4.50 4.50 4.50 4.50 4.50


2 m 1.842.66 m 2.44

3 m 2.76 2.763.33 m 3.06 3.063.66 m 3.36 3.36


6 m 45.848 m 61.129 m 68.76 22.92

10 m 76.40 25.4711 m 84.04 28.0112 m 91.68 30.56


8 m 99.84123.38 137.76 165.45 179.78 193.80 207.47 222.38 224.02 251.31 268.12 286.30

13 Sundry @ 3% 3.70 4.13 4.96 5.39 5.81 6.22 6.67 6.72 7.54 8.04 8.59127.08 141.90 170.42 185.17 199.62 213.69 229.05 230.74 258.85 276.16 294.88

14 Wastages @ 2 % 2.54 2.84 3.41 3.70 3.99 4.27 4.58 4.61 5.18 5.52 5.90129.63 144.73 173.82 188.87 203.61 217.96 233.63 235.35 264.03 281.69 300.78

15 VAT @ 4 % 5.19 5.79 6.95 7.55 8.14 8.72 9.35 9.41 10.56 11.27 12.03

Labour chargesWireman charge per day 121.04Helper charge per day 104.40Labour charge for each meter run 1 m 13.19No. of day for fixing SB 1/10Charge per Metre 22.54Total Labour charges 88.49 101.68 128.06 141.25 154.44 167.63 180.82 141.25 154.44 167.63 180.82


17 Painting @ 1.65/m 8.25 9.90 13.20 14.85 16.50 18.15 19.80 14.85 16.50 18.15 19.80240.40 272.28 334.85 366.66 398.14 429.23 461.68 415.00 460.98 495.50 531.52


19 Profit @ 10% 24.64 27.91 34.32 37.58 40.81 44.00 47.32 42.54 47.25 50.79 54.48

271.06 306.99 377.54 413.41 448.90 483.96 520.54 467.91 519.75 558.68 599.29

Say 271.00 307.00 378.00 413.00 449.00 484.00 521.00 468.00 520.00 559.00 599.00


Material Cost1 7" x 4" HW connector box. 1/4 No 20.00 1 No 5.002 10" x8" HW single board 1/2 No 28.00 1 No 14.004 5 Amp 3 pin tumbler socket 1 No 13.50 1 No 13.505 5 Amp tumbler switch 1 No 13.00 1 No 13.00


For common material 45.50 45.50 45.506 1/1.40 PVC Wire on HW Batten with 16 SWG GI ECC @ Rs.

14.84 44.53 89.05 111.3290.03 134.55 156.82

7 Sundry @ 3 % 2.70 4.04 4.7092.73 138.59 161.52

8 Wastages @ 2 % 1.85 2.77 3.2394.58 141.36 164.75

9 VAT @ 4 % 3.78 5.65 6.5998.36 147.01 171.34

Labour charges(13.19/m+22.54 ) [from item No. 14& 15] 62.11 101.68 121.473 Supervision charges @ 10% on labour 6.21 10.17 12.15

166.69 258.86 304.95Painting @Rs. 1.65/ m 4.95 9.90 12.38

171.64 268.76 317.33O.H. / Carriage / T& P @ 2.5% 4.29 6.72 7.93

175.93 275.48 325.26Profit @ 10% 17.59 27.55 32.53

193.52 303.03 357.79

Say 139.00 194.00 248.00 303.00 358.00

138.76 248.27

126.15 225.7012.61 22.57

123.07 220.203.08 5.50

120.60 212.772.48 7.43

42.33 81.904.23 8.19

2.85 4.7274.04 122.69

1.40 2.3171.19 117.97

2.03 3.3769.80 115.66

22.26 66.7967.76 112.29

Distribution wiring in 1/1.40 Al. conductor twin P.V.C. insulated and sheathed wire on HW batten for 5A 3 pin socket

For Item No. 16, Page E-2 of ScheduleQty Unit

1.5 m 4.5 m

45.50 45.50

5 mt (3.5+1.5)

6mt (4.5+1.5)

8mt (6.5+1.5)

9mt (7.5+1.5)

10mt (8.5+1.5)

11mt (9.5+1.5)

1 1/2" x 1/2" HW Batten 3.5 m 397.00 100 m 13.904.5 m 17.876.5 m 25.817.5 m 29.788.5 m 33.759.5 m 37.72

2 19 mm Alkhathene pipe 1.5 m 12.30 1 m 18.45 18.45 18.45 18.45 18.45 18.453 175 mm x 100 mm MS inspection box 1/4 No 72.00 1 No 18.00 18.00 18.00 18.00 18.00 18.004 Bakelite top cover 40.0 sq.inch 0.75 1 sq.inch 30.00 30.00 30.00 30.00 30.00 30.005 5 A single way piano key type switch 1 No 12.40 1 No 12.40 12.40 12.40 12.40 12.40 12.406 75 mm single HW round block 1 No 62.40 12 Nos. 5.20 5.20 5.20 5.20 5.20 5.207 Ceiling rose / batten holder 1 No 15.20 1 Nos. 15.20 15.20 15.20 15.20 15.20 15.208 Al. link clip 100 mm apart 35 Nos. 11.00 100 Nos. 3.85

45 Nos. 4.9565 Nos. 7.1575 Nos. 8.2585 Nos. 9.3595 Nos. 10.45

9 37 mm iron screws 2' apart of 8 SWG 6 Nos. 36.00 100 Nos. 2.168 Nos. 2.88

11 Nos. 3.9613 Nos. 4.6814 Nos. 5.0416 Nos. 5.76

10 Asbestos plug 30 gm. 26.24 450 gm. 1.7540 gm. 2.3355 gm. 3.2160 gm. 3.5070 gm. 4.0880 gm. 4.66

11 Iron hooks 2 Nos. 100.00 100 Nos. 2.00 2.00 2.00 2.00 2.00 2.0012 18 SWG GI Wire as fish wire 2 mt. 0.80 1 mt 1.60 1.60 1.60 1.60 1.60 1.6013 200 mmx250 mm sheet metal switch board 1/4 No. 123.00 1 No 30.75 30.75 30.75 30.75 30.75 30.7515 Bakelite top cover 99.0 sq.inch 0.75 1 sq.inch 74.25 74.25 74.25 74.25 74.25 74.2516 1.5 sqmm single core Al. conductor 416.00 100 mts. 41.60 49.92 66.56 74.88 83.20 91.52

single core Al. wire

Distribution wiring in 1.5 sq, mm Solid single core PVC Al. wire (horizontal run on batten and vertical run concealed in wall)Item No. 17 , page E - 3

Sl. No Description Qty Rate

(in Rs.) Unit

271.10 285.80 314.53 328.93 343.27 357.9617 Sundry @ 3% 8.13 8.57 9.44 9.87 10.30 10.74

279.24 294.37 323.97 338.80 353.56 368.7018 Wastages @ 2 % 5.58 5.89 6.48 6.78 7.07 7.37

284.82 300.26 330.45 345.58 360.64 376.0719 Vat @ 4% 11.39 12.01 13.22 13.82 14.43 15.04

296.22 312.27 343.67 359.40 375.06 391.1220 Labour charges (13.19/m+37.88+22.54) 106.58 119.77 146.15 159.34 172.53 185.7221 Supervision charges @ 10% on labour 10.66 11.98 14.62 15.93 17.25 18.57

413.45 444.02 504.43 534.67 564.84 595.4122 Painting @ 1.65/m 5.78 7.43 10.73 12.38 14.03 15.68

419.23 451.44 515.16 547.05 578.87 611.0823 OH, T&P @2.5% 10.48 11.29 12.88 13.68 14.47 15.28

429.71 462.73 528.03 560.73 593.34 626.3624 Profit @10% 42.97 46.27 52.80 56.07 59.33 62.64

472.68 509.00 580.84 616.80 652.68 689.00

Say 473.00 509.00 581.00 617.00 653.00 689.00

a) Labour charge for each meter run Rs. 13.19 19.603.402.25

Total = 25.25 /mWireman @121.04 X 1/10 th day = 12.10Helper @104.40 x 1/10 th day = 10.44

22.54 37.88

i) For 5 meter run 106.58ii) For 6 meter run 119.77iii) For 7.5 meter run 146.15iv) For 9 meter run 159.34i) For 10 meter run 172.53i) For 11 meter run 185.72

Total Labour charge

b) Labour charges for drawing PVC wire for each meter run =

8.5 x 13.19 + 37.88 + 22.54 =9.5 x 13.19 + 37.88 + 22.54 =

3.5 x 13.19 + 37.88 + 22.54 =

6 x 13.19 + 37.88 + 22.5 4 =4.5 x 13.19 + 37.88 + 22.54 =

7.5x 13.19 + 37.88 + 22.54 =

ceiling rose / batten holder , inspection box ,incl. making necessary connections.

For 1.5 meter run =

Labour Analysis for drop concealed portion

a) Labour charges for cutting channel for each meter run =b) Labour charges for laying polythene pipe for each meter run =b) Av. Labour charge for fixing switch board, round block, fixing 5 A piano key type switch,

Labour analysis for HW batten

3/0.80 3/1.06 7/0.85 3/0.80 3/1.06 7/0.851 1/2" x 1/2" H.W. Batten 100 m 397.00 100 m 397.002 Al. Link Clip 175 10 Boxes 11.00 1 Box 110.003 Brass Coated Pin 125 gms 150.00 1000 gms 18.754 1.5" screw (2"-0 apart) 160 no 36.00 100 no 57.605 Detofix 900 gms 50.00 1000 gms 45.00

Common Materials. 628.35 628.35 628.35 628.35 628.35 628.35 628.356 Twin PVC Wire (stranded) 100 M 100 M 872.00 1152.00 1816.00 872.00 1152.00 1816.007 16 S.W.G.G.I wire 100 M 91.85 100 M 91.858 14 S.W.G.G.I wire 100 M 137.50 100 M 137.50 137.50

1500.35 1780.35 2444.35 1592.20 1917.85 2581.859 Sundry @ 3 % 45.01 53.41 73.33 47.77 57.54 77.46

1545.36 1833.76 2517.68 1639.97 1975.39 2659.3110 Wastages @ 2 % 30.91 36.68 50.35 32.80 39.51 53.19

1576.27 1870.44 2568.03 1672.77 2014.89 2712.4911 VAT @ 4 % 63.05 74.82 102.72 66.91 80.60 108.50

1639.32 1945.25 2670.76 1739.68 2095.49 2820.9912 Labour charges

Wireman charge per day 121.04No. of Wireman 2Helper charge per day 104.40No. of helper 4No. of Days 2Total Labour Charges 1319.36 1319.36 1319.36 1319.36 1319.36 1319.36 1319.36

13 Supervision charge @ 10% 131.94 131.94 131.94 131.94 131.94 131.94

14 Painting @ 1.65 per meter 165.00 165.00 165.00 165.00 165.00 165.003255.61 3561.55 4287.05 3355.97 3711.78 4437.29

12 O.H Carriage and T & P charges 81.39 89.04 107.18 83.90 92.79 110.933337.00 3650.59 4394.23 3439.87 3804.58 4548.22

13 Profit @ 10% 333.70 365.06 439.42 343.99 380.46 454.82Rate per 100 meter 3670.71 4015.65 4833.65 3783.86 4185.04 5003.04Rate per meter 36.71 40.16 48.34 37.84 41.85 50.03

Say 37.00 40.00 48.00 38.00 42.00 50.00

Wiring in PVC insulated and sheathed stranded Al. wires on HW Batten For Item No. 1 to 6,Page E-3 of Schedule

SL No. Description of Item Qty. Rate Unit Amount Flat twin without GI wire Flat twin with GI wire as ECC


1 1/2" x 1/2" HW Batten 5 M 397.00 100 M 19.856 M 23.828 M 31.769 M 35.73 35.73

10 M 39.70 39.7011 M 43.67 43.6712 M 47.64 47.64


100 pcs 11.00 11.00110 pcs 12.10 12.10120 pcs 13.20 13.20

3 1.5" iron screws (2'apart) of 8 SWG 8 No. 36.00 100 Nos. 2.8810 No. 3.6013 No. 4.6815 No. 5.40 5.4017 No. 6.12 6.1218 No. 6.48 6.4820 No. 7.20 7.20


100 gm 5.83 5.83

Distribution Wiring in 3/0.80 (1.5 sqmm) Al. stranded conductor twin PVC insulated and sheathed wire on HW batten to light/fan/call bell points.

Average run for 2 way light control

For Item No. 7 & 8, Page E-3 & E-4 of Schedule

Average RunRate (in Rs.)QtyDescription of Item UnitSL

No.

5(a) 7" x 4" HW connector box, one for 4 points 1/4 20.00 1 Nos. 5.00 5.00 5.00 5.00 5.00 5.00 5.007" X4" HW connector box 1 No for 2 way LP, one for 2 1/2 20.00 1 Nos. 10.00 10.00 10.00 10.00

35.56 41.94 53.74 60.11 66.19 71.91 78.87 55.11 71.19 76.91 83.87C.O. 35.56 41.94 53.74 60.11 66.19 71.91 78.87 55.11 71.19 76.91 83.87

6 3.5" double HW R.B. 1 No. 123.00 12 Nos. 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.257(a) 5 Amp. single way piano switch 1 No. 12.40 1 Nos. 12.40 12.40 12.40 12.40 12.40 12.40 12.407(b) 5 Amp. 2 way piano key switch 2 Nos. 15.60 1 Nos. 31.20 31.20 31.20 31.20

8 Ceiling rose / batten holder 1 pcs 15.20 1 No. 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.209 8" X 6" double HW board 1/4 No. 300.00 12 No. 6.25 6.25 6.25 6.25 6.25 6.25 6.25


2 m 1.842.66 m 2.44

3 m 2.76 2.763.33 m 3.06 3.063.66 m 3.36 3.36

4 m 3.67 3.6711 Flat twin 3/0.80 PVC Al. wire 1/3 for two way control 5 m 872.00 100 mtr. 43.60

6 m 52.328 m 69.769 m 78.48 26.16

10 m 87.20 29.0711 m 95.92 31.9712 m 104.64 34.88

12 3 x 3/0.80 PVC Al. wire 2/3rd of the average run 6 m 13.92 1 mtr. 83.526.67 m 92.857.33 m 102.03

8 m 111.36124.73 140.19 170.04 185.45 200.55 215.30 231.29 224.20 252.82 270.93 290.44

13 Sundry @ 3% 3.74 4.21 5.10 5.56 6.02 6.46 6.94 6.73 7.58 8.13 8.71128.47 144.40 175.14 191.01 206.57 221.76 238.22 230.92 260.40 279.06 299.15

14 Wastages @ 2 % 2.57 2.89 3.50 3.82 4.13 4.44 4.76 4.62 5.21 5.58 5.98131.04 147.29 178.65 194.83 210.70 226.19 242.99 235.54 265.61 284.64 305.13

15 VAT @ 4 % 5.24 5.89 7.15 7.79 8.43 9.05 9.72 9.42 10.62 11.39 12.21

Labour chargesWireman charge per day 121.04Helper charge per day 104.40Labour charge for each meter run 1 m 13.19No. of day for fixing SB 1/10Charge per Metre 22.54Total Labour charges 88.49 101.68 128.06 141.25 154.44 167.63 180.82 141.25 154.44 167.63 180.82


17 Painting @ 1.65/m 8.25 9.90 13.20 14.85 16.50 18.15 19.80 14.85 16.50 18.15 19.80241.88 274.93 339.86 372.85 405.52 437.79 471.41 415.19 462.62 498.58 536.04


19 Profit @ 10% 24.79 28.18 34.84 38.22 41.57 44.87 48.32 42.56 47.42 51.10 54.94

272.72 309.98 383.19 420.39 457.22 493.60 531.52 468.13 521.60 562.14 604.39

Say 273.00 310.00 383.00 420.00 457.00 494.00 532.00 468.00 522.00 562.00 604.00


Material Cost1 7" x 4" HW connector box. 1/4 No 20.00 1 No 5.002 10" x8" HW double board 1/2 No 35.00 1 No 17.504 5 Amp 3 pin Socket 1 No 19.20 1 No 19.205 5 Amp piano key type switch 1 No 12.40 1 No 12.40


For common material 54.10 54.10 54.106

15.92 47.77 95.53 119.42101.87 149.63 173.52

7 Sundry @ 3 % 3.06 4.49 5.21104.92 154.12 178.72

8 Wastages @ 2 % 2.10 3.08 3.57107.02 157.20 182.29

9 VAT @ 4 % 4.28 6.29 7.29111.30 163.49 189.59


179.62 275.34 323.20Painting @Rs. 1.65/ m 4.95 9.90 12.38

184.57 285.24 335.57O.H. / Carriage / T& P @ 2.5% 4.61 7.13 8.39

189.19 292.37 343.96Profit @ 10% 18.92 29.24 34.40

208.11 321.61 378.36

Say 208.00 322.00 378.00

151.35 264.86

Distribution wiring in 3/0.80 (1.5 sqmm) Al. stranded conductor twin PVC insulated and sheathed wire on HW batten

151.00 265.00

137.59 240.7813.76 24.08

134.24

4.23 8.19

234.913.36 5.87

131.76 227.482.48 7.43

85.21 137.4042.33 81.90

81.93 132.113.28 5.28

80.32 129.521.61 2.59

77.98 125.752.34 3.77

54.10 54.10

23.88 71.653/0.80 PVC Wire on HW Batten with 16 SWG GI ECC @ Rs.

For Item No. 9, Page E- 4 of ScheduleQty Unit

1.5 m 4.5 m


Wiring in PVC insulated & sheathed wires on HW batten with 3/1.06 mm (2.5 sqmm) Flat with PVC with 14 SWG GI ECC (from item no. 5 of E-3) Rs. 42.00


Wiring in PVC insulated & sheathed wires on HW batten with 7/0.85 mm (4 sqmm) Flat with PVC with 14 SWG GI ECC (from item no. 6 of E-3) Rs. 50.00

9M 12M 15M 18M1 1/2" x 1/2" H.W. Batten 9 M 397.00 100 M 35.73

12 M 47.6415 M 59.5518 M 71.46

2 Al link clip 4" apart 90 No. 11.00 100 No. 9.90120 No. 13.20150 No. 16.50180 No. 19.80

3 1.5" iron screw (2ft apart) 15 No. 36.00 100 No. 5.4020 No. 7.2025 No. 9.0030 No. 10.80

4 Asbestos plug 30 gms 26.24 450 gms 1.7540 gms 2.3350 gms 2.9260 gms 3.50

5 7" x 4" HW connector Box 1/4 Pcs. 20.00 1 Pcs. 5.00 5.00 5.00 5.006 4"x4" double HW board 1 No. 9.00 1 Pcs. 9.00 9.00 9.00 9.007 3.5" double HW RB 1 No. 10.25 1 Pcs. 10.25 10.25 10.25 10.258 Ceiling Rose 1 No. 15.20 1 Pcs. 15.20 15.20 15.20 15.209 Piano type call bell Push Switch 1 No. 15.60 1 Pcs. 15.60 15.60 15.60 15.60

10 No.16 SWG GI wire 3 M 91.85 100 M 2.76 2.76 2.76 2.7611 3/0.80 Flat twin PVC stranded Al. wire 9 M 872.00 100 M 78.48

12 M 104.6415 M 130.8018 M 156.96

189.06 232.82 276.57 320.3212 Sundry @ 3% 5.67 6.98 8.30 9.61

194.74 239.80 284.87 329.9313 Wastage @2% 3.89 4.80 5.70 6.60

198.63 244.60 290.57 336.5314 VAT @ 4% 7.95 9.78 11.62 13.46

206.58 254.38 302.19 349.9915 Labour charges

Wireman charge per day 121.04Helper charge per day 104.40


B No. of day for fixing 1/10Labour charges for Fixing switch board 22.54

Total Labour Charges 141.29 180.87 220.45 260.0316 Supervision charge @ 10% 14.13 18.09 22.04 26.00

361.99 453.34 544.68 636.0317 Painting Charges 1.65 1 M 14.85 19.80 24.75 29.70

376.84 473.14 569.43 665.7318 O.H /Carriage/ T & P @ 2.5% 9.05 11.33 13.62 15.90

385.89 484.47 583.05 681.6319 Profit @ 10% 38.59 48.45 58.30 68.16

424.48 532.92 641.35 749.79

Say 424.00 533.00 641.00 750.00

Average Run


Rate (Rs.) UnitQtyDescription of ItemSL

No.

6M 8M 9M 11M1 Material other than Wires vide analysis of sl.no.1 to 9 item no. 7 page E-4 6 M 86.04 97.84 104.21 116.012 3/0.80 Flat twin PVC insulated and sheathed Al. stranded wire 6 M 8.72 1 Mtr 52.32

8 M 69.769 M 78.48

11 M 95.9210 No.16 S.W.G. G.I wire 6 M 91.85 100 M 5.51

8 M 7.359 M 8.27

11 M 10.10143.87 174.95 190.96 222.04

12 Sundry @ 3% 4.32 5.25 5.73 6.66148.18 180.20 196.69 228.70

13 Wastage @2% 2.96 3.60 3.93 4.57151.15 183.80 200.62 233.27

14 VAT @ 4% 6.05 7.35 8.02 9.33157.19 191.15 208.65 242.60

15 Labour chargesWireman charge per day 121.04Helper charge per day 104.40


B No. of day for fixing 1/10Labour charges for Fixing switch board 22.54Total Labour Charges 101.71 128.09 141.29 167.67

16 Supervision charge @ 10% 10.17 12.81 14.13 16.77269.07 332.05 364.06 427.05


18 O.H /Carriage/ T & P @ 2.5% 6.73 8.30 9.10 10.68285.69 353.55 388.01 455.87

19 Profit @ 10% 28.57 35.36 38.80 45.59314.26 388.91 426.81 501.46

Say 314.00 389.00 427.00 501.00


Average RunDescription of ItemSL

No Qty Rate (in Rs.) Unit


1 1/2" x 1/2" HW Batten 5 M 397.00 100 M 19.856 M 23.828 M 31.769 M 35.73 35.73

10 M 39.70 39.7011 M 43.67 43.6712 M 47.64 47.64


100 pcs 11.00 11.00110 pcs 12.10 12.10120 pcs 13.20 13.20

3 1.5" iron screws (2' apart) of 8 SWG 8 No. 36.00 100 Nos. 2.8810 No. 3.6013 No. 4.6815 No. 5.40 5.4017 No. 6.12 6.1218 No. 6.48 6.4820 No. 7.20 7.20


100 gm 5.83 5.835(a) 7" x 4" HW connector box, one for 4 points 1/4 20.00 1 Nos. 5.00 5.00 5.00 5.00 5.00 5.00 5.00

7" X4" HW box, 1 No for 2 way LP, one for 2 points 1/2 20.00 1 Nos. 10.00 10.00 10.00 10.0035.56 41.94 53.74 60.11 66.19 71.91 78.87 55.11 71.19 76.91 83.87

Distribution Wiring in 3/0.80 (1.5 sqmm) flat twin Al. stranded conductor twin PVC insulated and sheathed wire on HW batten to light/fan/call bell points.

Average run for 2 way light controlAverage RunRate

(in Rs.)QtyDescription of Item UnitSL No.

For Item No. 14 & 15, Page E-4, E-5 of Schedule

C.O. 35.56 41.94 53.74 60.11 66.19 71.91 78.87 55.11 71.19 76.91 83.876(a) 3" single HW R.B. 1 No. 62.40 12 Nos. 5.20 5.20 5.20 5.20 5.20 5.20 5.20

2 No. 10.40 10.40 10.40 10.406(b) 3.5" double HW R.B. 1 No. 123.00 12 Nos. 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.257(a) 5 Amp. single way tumbler switch 1 No. 13.00 1 Nos. 13.00 13.00 13.00 13.00 13.00 13.00 13.007(b) 5 Amp. 2 way tumbler switch 2 Nos. 16.25 1 Nos. 32.50 32.50 32.50 32.50

8 Ceiling rose / batten holder 1 pcs 15.20 1 No. 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.209 8" X 6" single HW board 1/4 No. 216.00 12 No. 4.50 4.50 4.50 4.50 4.50 4.50 4.50


2 m 1.842.66 m 2.44

3 m 2.76 2.763.33 m 3.06 3.063.66 m 3.36 3.36


6 m 52.328 m 69.769 m 78.48 26.16

10 m 87.20 29.0711 m 95.92 31.9712 m 104.64 34.88


8 m 99.84128.78 144.24 174.09 189.50 204.60 219.35 235.34 227.26 254.91 272.08 290.62

13 Sundry @ 3% 3.86 4.33 5.22 5.68 6.14 6.58 7.06 6.82 7.65 8.16 8.72132.65 148.57 179.31 195.18 210.74 225.93 242.40 234.07 262.56 280.24 299.33

14 Wastages @ 2 % 2.65 2.97 3.59 3.90 4.21 4.52 4.85 4.68 5.25 5.60 5.99135.30 151.54 182.90 199.09 214.95 230.45 247.24 238.76 267.81 285.85 305.32

15 VAT @ 4 % 5.41 6.06 7.32 7.96 8.60 9.22 9.89 9.55 10.71 11.43 12.21

Labour chargesWireman charge per day 121.04Helper charge per day 104.40Labour charge for each meter run 1 m 13.19No. of day for fixing S.W.board 0.1000Charge per Metre 22.54Total Labour charges 88.49 101.68 128.06 141.25 154.44 167.63 180.82 141.25 154.44 167.63 180.82


17 Painting @ 1.65/m 8.25 9.90 13.20 14.85 16.50 18.15 19.80 14.85 16.50 18.15 19.80246.30 279.36 344.29 377.28 409.94 442.21 475.84 418.54 464.91 499.83 536.24


19 Profit @ 10% 25.25 28.63 35.29 38.67 42.02 45.33 48.77 42.90 47.65 51.23 54.96

277.71 314.97 388.18 425.38 462.21 498.59 536.51 471.90 524.19 563.55 604.61

Say 278.00 315.00 388.00 425.00 462.00 499.00 537.00 472.00 524.00 564.00 605.00


Material Cost1 7" x 4" HW connector box. 1/4 No 20.00 1 No 5.002 10" x8" HW single board 1/2 No 28.00 1 No 14.004 5 Amp 3 pin tumbler socket 1 No 13.50 1 No 13.505 5 Amp tumbler switch 1 No 13.00 1 No 13.00


For common material 45.50 45.50 45.506 3/0.80 PVC Wire on HW Batten with 16 SWG GI ECC @ Rs.

15.92 47.77 95.53 119.4293.27 141.03 164.92

7 Sundry @ 3 % 2.80 4.23 4.9596.06 145.26 169.86

8 Wastages @ 2 % 1.92 2.91 3.4097.99 148.17 173.26

9 VAT @ 4 % 3.92 5.93 6.93101.90 154.09 180.19


170.23 265.94 313.80Painting @Rs. 1.65/ m 4.95 9.90 12.38

175.18 275.84 326.18O.H. / Carriage / T& P @ 2.5% 4.38 6.90 8.15

179.56 282.74 334.33Profit @ 10% 17.96 28.27 33.43

197.51 311.01 367.76

Say 141.00 198.00 254.00 311.00 368.00

140.76 254.26

127.96 231.1512.80 23.11

124.84 225.513.12 5.64

122.37 218.082.48 7.43

42.33 81.904.23 8.19

2.92 4.9275.81 128.00

1.43 2.4172.89 123.08

2.08 3.5171.46 120.66

23.88 71.6569.38 117.15

Distribution wiring in 3/0.80 (1.5 sqmm) Al. stranded conductor twin PVC insulated and sheathed wire on HW batten

For Item No. 16, Page E-5 of ScheduleQty Unit

1.5 m 4.5 m

45.50 45.50

5 mt (3.5+1.5)

6mt (4.5+1.5)

8mt (6.5+1.5)

9mt (7.5+1.5)

10mt (8.5+1.5)

11mt (9.5+1.5)

1 1/2" x 1/2" HW Batten 3.5 m 397.00 100 m 13.904.5 m 17.876.5 m 25.817.5 m 29.788.5 m 33.759.5 m 37.72

2 19 mm Alkhathene pipe 1.5 m 12.30 1 m 18.45 18.45 18.45 18.45 18.45 18.453 175 mm x 100 mm MS inspection box 1/4 No 72.00 1 No 18.00 18.00 18.00 18.00 18.00 18.004 Bakelite top cover 40.0 sq.inch 0.75 1 sq.inch 30.00 30.00 30.00 30.00 30.00 30.005 5 A single way piano key type switch 1 No 12.40 1 No 12.40 12.40 12.40 12.40 12.40 12.406 75 mm single HW round block 1 No 62.40 12 Nos. 5.20 5.20 5.20 5.20 5.20 5.207 Ceiling rose / batten holder 1 No 15.20 1 Nos. 15.20 15.20 15.20 15.20 15.20 15.208 Al. link clip 100 mm apart 35 Nos. 11.00 100 Nos. 3.85

45 Nos. 4.9565 Nos. 7.1575 Nos. 8.2585 Nos. 9.3595 Nos. 10.45


11 Nos. 3.9613 Nos. 4.6814 Nos. 5.0416 Nos. 5.76

10 Asbestos plug 30 gm. 26.24 450 gm. 1.7540 gm. 2.3355 gm. 3.2160 gm. 3.5070 gm. 4.0880 gm. 4.66

11 Iron hooks 2 Nos. 100.00 100 Nos. 2.00 2.00 2.00 2.00 2.00 2.0012 18 SWG GI Wire as fish wire 2 mt. 0.80 1 mt 1.60 1.60 1.60 1.60 1.60 1.6013 200 mmx250 mm sheet metal switch board 1/4 No. 123.00 1 No 30.75 30.75 30.75 30.75 30.75 30.7515 Bakelite top cover 99.0 sq.inch 0.75 1 sq.inch 74.25 74.25 74.25 74.25 74.25 74.25

single core stranded Al. wire

Distribution wiring in 3/0.80 (1.5 sqmm) Al. stranded twin PVC wire (horizontal run in batten and vertical run concealed in wall)Item No. 17 , page E - 5


(in Rs.) Unit

14 3/0.80 single core stranded Al. conductor 464.00 100 mts. 46.40 55.68 74.24 83.52 92.80 102.08275.90 291.56 322.21 337.57 352.87 368.52

16 Sundry @ 3% 8.28 8.75 9.67 10.13 10.59 11.06284.18 300.30 331.88 347.70 363.45 379.58

17 Wastages @ 2 % 5.68 6.01 6.64 6.95 7.27 7.59289.87 306.31 338.52 354.65 370.72 387.17

18 Vat @ 4% 11.59 12.25 13.54 14.19 14.83 15.49301.46 318.56 352.06 368.84 385.55 402.65

19 Labour charges (13.19/m+37.88+22.54) 106.58 119.77 146.15 159.34 172.53 185.7220 Supervision charges @ 10% on labour 10.66 11.98 14.62 15.93 17.25 18.57

418.70 450.31 512.82 544.12 575.33 606.9521 Painting @ 1.65/m 5.78 7.43 10.73 12.38 14.03 15.68

424.47 457.73 523.55 556.49 589.36 622.6222 OH, carriage & T&P @ 2.5% 10.61 11.44 13.09 13.91 14.73 15.57

435.08 469.18 536.64 570.40 604.09 638.1923 Profit @10% 43.51 46.92 53.66 57.04 60.41 63.82

478.59 516.10 590.30 627.44 664.50 702.00

Say 479.00 516.00 590.00 627.00 665.00 702.00

a) Labour charge for each meter run Rs. 13.19 19.603.402.25

Total = 25.25 /mWireman @121.04 X 1/10 th day = 12.1Helper @104.40 x 1/10 th day = 10.44

22.54 37.88


Total Labour charge

b) Labour charges for drawing PVC wire for each meter run =

8.5 x 13.19 + 37.88 + 22.54 =9.5 x 13.19 + 37.88 + 22.54 =

3.5 x 13.19 + 37.88 + 22.54 =

6 x 13.19 + 37.88 + 22.5 4 =4.5 x 13.19 + 37.88 + 22.54 =

7.5x 13.19 + 37.88 + 22.54 =


For 1.5 meter run =


a) Labour charges for cutting channel for each meter run =b) Labour charges for laying polythene pipe for each meter run =b) Av. Labour charge for fixing switch board, round block, fixing 5 A piano key type switch,

Labour analysis for HWbatten

SL No. Description of Item Rate

(Rs.)Amount

(Rs.)

2 x 1/1.40 single core PVC insulated & sheathed Al. wire &

1xNo 14 SWG G.I wire

2 x 1/1.80 single core Al.PVC insulated & sheathed wire &

1xNo 14 SWG G.I wire

2 x 1/2.24 single core Al.PVC insulated & sheathed wire & 1xNo

14 SWG G.I wire

A Materials1. HW Batten pieces for spacing

(25mmx12mmx62mm) at 2ft 165 Pcs. 0.40 1 Pcs. 66.002. 37mm Screw No. 8 SWG 165 Pcs. 36.00 100 Pcs. 59.403. 19mm conduit saddle 165 Pcs. 0.65 1 Pcs. 107.254. 12mm iron Screw (No.4) 330 Nos. 21.60 144 Nos. 49.50

Cost of Common Materials 282.15 282.15 282.15 282.155. 19mm dia EI Conduit 100 M 6250.00 100 M 6250.00 6250.00 6250.006. 1/1.40 PVC wire 200 M 416.00 100 M 832.00

1/1.80 PVC wire 200 M 568.00 100 M 1136.001/2.24 PVC wire 200 M 784.00 100 M 1568.00

7. 14 SWG GI wire 100 M 137.50 100 M 137.50 137.50 137.507501.65 7805.65 8237.65

8. Sundry @ 1 % 75.02 78.06 82.387576.67 7883.71 8320.03

9. Wastage @ 1% 75.77 78.84 83.207652.43 7962.54 8403.23

10. VAT @ 4 % 306.10 318.50 336.137958.53 8281.05 8739.36

11. LabourWireman/Mason rate per day 121.04Helper/Santraj rate per day 104.40No. of Wireman 4.00No. of Helper 8.00Total Labour Charges 1319.36 1319.36 1319.36 1319.36

11. 131.94 131.94 131.949409.83 9732.34 10190.659409.83 9732.34 10190.65

12. Painting Charges 100 M 165.00 100 M 165.00 165.00 165.009574.83 9897.34 10355.65

13. OH, carriage and T & P @ 2.5% 239.37 247.43 258.899814.20 10144.77 10614.54

14. Profit @ 10% 981.42 1014.48 1061.45

Wiring in 19mm (3/4") 16 SWG EI Conduit/ GI conduit (Based on 100M run)

Item No. 1(a),(b),(c), Page E-6 of Schedule

Qty Unit

Supervision charge @ 10% on Labour

Rate per 100 Metre 10795.62 11159.25 11676.00

Rate per Metre 107.96 111.59 116.76

A Say 108.00 112.00 117.00

B 19mm dia G.I. Conduit 100 M 10150.0 100 MC 3900.00

D 4665.06 46.65 46.65 46.65

Total Rate per Metre 154.61 158.24 163.41

155.00 158.00 163.00


(Rs.) Amount3 x 1/1.40 single core PVC

insulated & sheathed stranded Al wire & 2xNo 10 SWG G.I wire

3 x 1/1.80single core PVC insulated & sheathed stranded Al

wire & 2xNo 10 SWG G.I wire

3 x 1/2.24 single core PVC insulated & sheathed strandedAl

wire & 1xNo 10 SWG G.I wire

A Materials1 H.W.Batten pieces for spacing 165 Pcs. 0.40 1 Pcs. 66.002 37mm Screw No. 8 165 Pcs. 36.00 100 Pcs. 59.403 19mm conduit saddle 165 Pcs. 0.65 1 Pcs. 107.254 12mm iron Screw (No.4) 330 Nos. 21.60 144 Nos. 49.50

Cost of Common Materials 282.15 282.15 282.15 282.155 19mm dia EI Conduit 100 M 6250.00 100 M 6250.00 6250.00 6250.006 3 x stranded PVC wire

1/1.40 PVC wire 300 M 416.00 100 M 1248.001/1.80 PVC wire 300 M 568.00 100 M 1704.001/2.24 PVC wire 300 M 784.00 100 M 2352.00

7 2 x No 10 SWG GI wire 200 M 346.50 100 M 693.00 693.00 693.00

Say Rs. Per metre

Wiring in 19mm (3/4" ) EI conduit (16 S.W.G.) with 3 x PVC Wire (Based on 100M run)

Adding difference between the cost/M of 19mm GI conduit & 19mm EI conduit

Rate per Metre of wiring in EI conduit with 2 x PVC wire

Wiring in 19mm (3/4") G.I. conduit (16 S.W.G.) with 2 x PVC Wire

Item No. 1(d),(e),(f), Page E-6 of Schedule

Qty Unit

Sundry + Wastage + VAT + O.H. + Profit

8473.15 8929.15 9577.158 Sundry @ 1 % 84.73 89.29 95.77

8557.88 9018.44 9672.929 Wastage @ 1% 85.58 90.18 96.73

8643.46 9108.63 9769.6510 VAT @ 4 % 345.74 364.35 390.79

8989.20 9472.97 10160.4411 Labour

Wireman/Mason rate per day 121.04Helper/Santraj rate per day 104.40No. of Wireman 4.00No. of Helper 8.00Total Labour Charges 1319.36 1319.36 1319.36 1319.36

11 131.94 131.94 131.9410440.49 10924.27 11611.7310440.49 10924.27 11611.73

12 Painting Charges 100 M 165.00 100 M 165.00 165.00 165.0010605.49 11089.27 11776.73

13 OH, carriage and T & P @ 2.5% 265.14 277.23 294.4210870.63 11366.50 12071.15

14 Profit @ 10% 1087.06 1136.65 1207.12

Rate per 100 Metre 11957.70 12503.15 13278.27

Rate per Metre 119.58 125.03 132.78

A Say 120.00 125.00 133.00

B 19mm dia G.I. Conduit 100 M 10150.0 100 MC 3900.00

D 4665.06 46.65 46.65 46.65

Total Rate per Metre 166.23 171.68 179.43

166.00 172.00 179.00Say Rs. Per metre


Wiring in 19mm (3/4") G.I. conduit (16 S.W.G.) with 3 x PVC Wire





(Rs.)Amount

(Rs.)3 x 1/1.80

& 1x 1/1.40 3 x 1/1.24

& 1 x 1/1.803 x 1/2.80

& 1 x 1/2.24 3 x 1/3.55

& 3 x 1/2.80 A Materials1. H.W.Batten pieces for spacing

(25mm x 12mm x 75mm) 165 Pcs. 0.40 1 Pcs. 66.002. 37mm Screw No. 8 SWG 165 Pcs. 36.00 100 Pcs. 59.403. 25mm conduit saddle 165 Pcs. 0.75 1 Pcs. 123.754. 12mm iron Screw (No.4) 330 Nos. 21.60 144 Nos. 49.50

Cost of Common Materials 298.65 298.65 298.65 298.65 298.655. 25mm dia EI Conduit 100 M 7870.00 100 M 7870.00 7870.00 7870.00 7870.006. Single core stranded PVC wire

A. Higher Size 300 M 100 M 1704.00 2352.00 3120.00 4608.00B. Lower Size 100 M 100 M 416.00 568.00 784.00 1040.00 (a)1/1.40 416.00 100 M (b)1/1.80 568.00 100 M (c)1/2.24 784.00 100 M (d)1/2.80 1040.00 100 M (e) 1/3.55 1536.00 100 M

7. 2 x No 10 SWG GI wire 200 M 346.50 100 M 693.00 693.00 693.00 693.0010981.65 11781.65 12765.65 14509.65

8. Sundry @ 1 % 109.82 117.82 127.66 145.1011091.47 11899.47 12893.31 14654.75

9. Wastage @ 1% 110.91 118.99 128.93 146.5511202.38 12018.46 13022.24 14801.29

10. VAT @ 4 % 448.10 480.74 520.89 592.0511650.48 12499.20 13543.13 15393.35

11. LabourWireman/Mason rate per day 121.04Helper/Santraj rate per day 104.40No. of Wireman 4.00No. of Helper 9.00Total Labour Charges 1423.76 1423.76 1423.76 1423.76 1423.76

11. Supervision charge @ 10% on Labour 142.38 142.38 142.38 142.3813216.61 14065.34 15109.27 16959.4813216.61 14065.34 15109.27 16959.48

12. Painting Charges 100 M 165.00 100 M 165.00 165.00 165.00 165.0013381.61 14230.34 15274.27 17124.48

Qty Unit

Wiring in 25mm (1") 16 SWG EI conduit with 4 x PVC Wire with 2x10 SWG GI wire (Based on 100M run)Item No. 1(g),(h),(i),(j) Page E-6 of Schedule

13. O.H and T & P @ 2.5% 334.54 355.76 381.86 428.1113716.15 14586.09 15656.12 17552.59

14. Profit @ 10% 1371.62 1458.61 1565.61 1755.26

Rate per 100 Metre 15087.77 16044.70 17221.73 19307.85

Rate per Metre 150.88 160.45 172.22 193.08

A Say 151.00 160.00 172.00 193.00

B 25mm dia GI Conduit 100 M 12150.00 100 MC

4280.00D Sundry + Wastage + VAT + O.H. + Profit 5119.60 51.20 51.20 51.20 51.20

Total Rate per Metre 202.07 211.64 223.41 244.27

202.00 212.00 223.00 244.00Say Rs. Per metre


Wiring in 25mm (1") GI conduit (16 S.W.G.) with 4 x P.V.C. Wire


6M 8M 9M 11MMaterial Cost

1 3 M 6250.00 100 M 187.504 M 250.00

4.5 M 281.255.5 M 343.75

2 10 No. 0.40 1 no 4.0013 No. 5.2015 No. 6.0018 No. 7.20

3 19mm saddle at 2ft apart 10 No. 0.65 1 no 6.5013 No. 8.4515 No. 9.7518 No. 11.70

4 1.5" iron screws (2' apart) of 8 SWG 10 No. 36.00 100 no 3.6013 No. 4.6815 No. 5.4018 No. 6.48

5 12mm iron Screw (No.4 SWG) 20 no 21.60 144 no 3.0026 no 3.9030 no 4.5036 no 5.40

6 4 way circular box (1 no. for 2 points) 0.5 No. 15.00 1 no 7.50 7.50 7.50 7.507 1 way circular box (1 no. for 2 points) 0.5 No. 12.00 1 no 6.00 6.00 6.00 6.008 5 Amp. single way piano switch 1 No. 12.40 1 No 12.40 12.40 12.40 12.409 Ceiling rose / batten holder 1 No. 15.20 1 No. 15.20 15.20 15.20 15.20

10 Single core 1/1.40 PVC wire 12 M 416.00 100 M 49.9216 M 66.5618 M 74.8822 M 91.52

11 200mmx250mm sheet metal SB 1/4 No. 123.00 1 No 30.75 30.75 30.75 30.7512 Bakelite top cover 99.0 sq.inch 0.50 1 sq.inc 49.50 49.50 49.50 49.5013 16 SWG G.I wire 3 M 91.85 100 mtr. 2.76

4 M 3.674.5 M 4.135.5 M 5.05

378.63 463.81 507.26 592.4514 Sundry @ 3% 11.36 13.91 15.22 17.77

389.98 477.73 522.48 610.2315 Wastages @ 2 % 7.80 9.55 10.45 12.20

397.78 487.28 532.93 622.4316 VAT @ 4 % 15.91 19.49 21.32 24.90

Labour charges2 no.Wireman charge per day 121.042 no. Helper charge per day 104.40For 8 hrs. 225.44Labour charge for 1 hr. 28.18

Labour ChargeFor 6 mt. run 2.50 hr. 70.45For 8 mt. run 3.00 hr. 84.54For 9 mt. run 3.38 hr. 95.11

For 11 mt. run 4.00 hr. 112.7217 7.05 8.45 9.51 11.27

491.19 599.77 658.87 771.3218 Painting @ 1.65/m 9.90 13.20 14.85 18.15

501.09 612.97 673.72 789.4719 OH, Carriage and T & P @ 2.5% 12.53 15.32 16.84 19.74

513.62 628.29 690.56 809.2120 Profit @ 10% 51.36 62.83 69.06 80.92

564.98 691.12 759.62 890.13

Say 565.00 691.00 760.00 890.00

A 564.98 691.12 759.62 890.13B

46.65 139.95 186.60 209.93 256.58704.93 877.72 969.54 1146.70

Say Rs. 705.00 878.00 970.00 1147.00

Supervision charge @ 10% on labour

19mm dia EI Conduit (1/2 of the average run, i.e., taking maximum of 4 wires in a single conduit)

HW Batten pieces for spacing (25mmx12mmx62mm) at 2ft apart

Adding difference between the cost per Metre of 19mm G.I. conduit & 19mm E.I. Conduit per metre incl.Sundry + Wastage + VAT + O.H. + Profit

Cost of Wiring of plug point in 19mm E.I. Conduit 16 S.W.G.

Distribution Wiring in 2 X 1/1.40 P.V.C. insulated & sheathed Al. wire in19mm G.I. Conduit to light/fan/call bell points.

Distribution Wiring in 1/1.40 (1.5 sqmm) Al. conductor twin PVC insulated and sheathed wire in EI/GI Conduit to light/fan/call bell points.

For Item No. 2, Page E-6 of Schedule

Average RunQty UnitRate

(in Rs.)Description of ItemSL No.

1.5M 3M 4.5M 6M 7.5M1 5 Amp. single way piano

key type switch 1 No. 12.40 1 No 12.40 12.40 12.40 12.40 12.402 5 Amp 3 pin Socket 1 No 19.20 1 No 19.20 19.20 19.20 19.20 19.20

31.60 31.60 31.60 31.60 31.604 Sundry @ 1% 0.32 0.32 0.32 0.32 0.32

31.92 31.92 31.92 31.92 31.925 VAT @ 4% 1.28 1.28 1.28 1.28 1.28

33.19 33.19 33.19 33.19 33.196 Labour charges

Wireman/Mason charge 121.04 x 1/8 15.13Helper/Santraj charge 104.40 x 1/8 13.05Total Labour Charges 28.18 28.18 28.18 28.18 28.18 28.18

7 Supervision charge @ 10% on Labour 2.82 2.82 2.82 2.82 2.82

64.19 64.19 64.19 64.19 64.198 1.60 1.60 1.60 1.60 1.60

65.80 65.80 65.80 65.80 65.809 Profit @ 10% 6.58 6.58 6.58 6.58 6.58

72.37 72.37 72.37 72.37 72.37

108.00 162.00 324.00 486.00 648.00 810.00234.37 396.37 558.37 720.37 882.37

234.00 396.00 558.00 720.00 882.00

A234.37 396.37 558.37 720.37 882.37

B

46.65 69.98 139.95 209.93 279.90 349.875304.35 536.32 768.30 1000.27 1232.25

304.00 536.00 768.00 1000.00 1232.00Say Rs.

19mm G.I. Conduit to 3 pin 5 As plug points with earthing

Item No. 3(a),(b),(c),(d) & (e) Page E - 6 of Schedule

Cost of Common Materials

Cost of Wiring of plug point in 19mm E.I. Conduit 16 S.W.G.Adding difference between the cost per Metre of 19mm G.I. conduit & 19mm E.I. Conduit per metre incl.Sundry + Wastage + VAT + O.H. + Profit

Cost of wiring per metre for EI conduit as per Item 1a of E 6

Say Rs.

Distn. Wiring in 2 X 1/1.40 P.V.C. insulated & sheathed Al. wire in 19mm (3/4")

E.I. Conduit (16 S.W.G.) to 3 pin 5 A plug points with earthing

attachments with 1 X No 16 S.W.G. G.I. Wire

Item No. 3(a),(b),(c),(d) & (e) Page E - 7 of Schedule

Average RunSL No. Description of Item Qty Rate

(Rs.) Unit

1 Nos. @1 Nos. @

Distribution Wiring in 2 X 1/1.40 P.V.C. insulated & sheathed Al. wire in

O.H /Carriage/ T & P @ 2.5%

E.I. G.I.

111.59 158.24

112.00 158.00

E.I. G.I.

116.76 163.41

117.00 163.00Say Rs.[Vide item No 1(c) Page No E-6]

[Vide item No 1(b) Page No E-6]

R.M.

Say Rs.

R.M.

Item No. 4(b) Page E - 7 of Schedule

Item No. 4(a) Page E-7 of Schedule

Distn. Wiring in 2 X 1/1.80 (2.5sq mm) single core P.V.C. insulated & sheathed wire in

19mm (3/4") Enamelled Conduit/G.I. Conduit from separate way of BDB to 3 pin

15 amps Plug point with 1 X No 14 S.W.G. G.I. Earthing wire (wiring only)


(Rs.) Amount2 x 3/0.80 single core stranded Al.PVC insulated & sheathed wire & 1xNo 14 SWG G.I wire

2 x 3/1.06 single core stranded Al.PVC insulated & sheathed wire & 1xNo 14 SWG G.I wire

2 x 7/0.85 single core stranded Al.PVC insulated & sheathed wire & 1xNo 14 SWG G.I wire

A Materials1. HW Batten pieces for spacing

(25mmx12mmx62mm) at 2ft 165 Pcs. 0.40 1 Pcs. 66.002. 37mm Screw No. 8 SWG 165 Pcs. 36.00 100 Pcs. 59.403. 19mm conduit saddle 165 Pcs. 0.65 1 Pcs. 107.254. 12mm iron Screw (No.4) 330 Nos. 21.60 144 Nos. 49.50

Cost of Common Materials 282.15 282.15 282.15 282.155. 19mm dia EI Conduit 100 M 6250.00 100 M 6250.00 6250.00 6250.006 1 x 3/0.80 PVC wire 200 M 464.00 100 M 928.00

1 x 3/1.06 PVC wire 200 M 624.00 100 M 1248.001 x7/0.85 PVC wire 200 M 912.00 100 M 1824.00

7 14 SWG GI wire 100 M 137.50 100 M 137.50 137.50 137.507597.65 7917.65 8493.65

8 Sundry @ 1 % 75.98 79.18 84.947673.63 7996.83 8578.59

9 Wastage @ 1% 76.74 79.97 85.797750.36 8076.79 8664.37

10 VAT @ 4 % 310.01 323.07 346.578060.38 8399.87 9010.95

11 LabourWireman/Mason rate per day 121.04Helper/Santraj rate per day 104.40No. of Wireman 4.00No. of Helper 8.00Total Labour Charges 1319.36 1319.36 1319.36 1319.36

11 131.94 131.94 131.949511.67 9851.16 10462.24


13 OH, carriage and T&P @ 2.5% 241.92 250.40 265.689918.59 10266.57 10892.92

Wiring in 19mm (3/4") 16 S.W.G. E.I. Conduit/ G.I. conduit by PVC insulated stranded Al. conductor (Based on 100M run)

Item No. 1(a),(b),(c), Page E-7 of Schedule

Qty Unit


14 Profit @ 10% 991.86 1026.66 1089.29Rate per 100 Metre 10910.45 11293.22 11982.22Rate per Metre 109.10 112.93 119.82

Say 109.00 113.00 120.00

A Rate per Metre of wiring in E.I. conduit with 2 x P.V.C. wire

109.10 112.93 119.82

B 19mm dia. G.I. Conduit 100 M 10150.00 100 M

C Adding difference between the cost per Metre of 19mm G.I. conduit & 19mm E.I. conduit

3900.00

D 4665.06 46.65 46.65 46.65Rate per Metre 155.76 159.58 166.47

Say 156.00 160.00 166.00


(Rs.) Amount

3 x 3/0.80 single core PVC insulated & sheathed stranded

Al wire & 2xNo 10 SWG G.I wire

3 x 3/1.06single core PVC insulated & sheathed stranded

Al wire & 2xNo 10 SWG G.I wire

3 x 7/0.85 single core PVC insulated & sheathed

strandedAl wire & 1xNo 10 SWG G.I wire

A Materials1. HW Batten pieces for spacing 165 Pcs. 0.40 1 Pcs. 66.002. 37mm Screw No. 8 SWG 165 Pcs. 36.00 100 Pcs. 59.403. 19mm conduit saddle 165 Pcs. 0.65 1 Pcs. 107.254. 12mm iron Screw (No.4) 330 Nos. 21.60 144 Nos. 49.50

Cost of Common Materials 282.15 282.15 282.15 282.155. 19mm dia EI Conduit 100 M 6250.00 100 M 6250.00 6250.00 6250.00

6 3 x stranded PVC wire1 x 3/0.80 300 M 464.00 100 M 1392.001 x 3/1.06 300 M 624.00 100 M 1872.001 x 7/0.85 300 M 912.00 100 M 2736.00

7 2 x No 10 SWG GI wire 200 M 346.50 100 M 693.00 693.00 693.00

Wiring in 19mm (3/4") G.I. conduit (16 S.W.G.) with 2 x P.V.C. Wire

Wiring in 19mm (3/4") E.I. conduit (16 S.W.G.) with 3 x P.V.C. insulated stranded Al. conductor (Based on 100M run)

Item No. 1(d),(e),(f), Page E-7 of Schedule

Qty Unit


8617.15 9097.15 9961.158 Sundry @ 1 % 86.17 90.97 99.61

8703.32 9188.12 10060.769 Wastage @ 1% 87.03 91.88 100.61

8790.35 9280.00 10161.3710 VAT @ 4 % 351.61 371.20 406.45

9141.97 9651.20 10567.8211 Labour

Wireman/Mason rate per day 121.04Helper/Santraj rate per day 104.40No. of Wireman 4.00No. of Helper 8.00Total Labour Charges 1319.36 1319.36 1319.36 1319.36

11 131.94 131.94 131.9410593.26 11102.50 12019.12


13 OH, carriage and T&P @ 2.5% 268.96 281.69 304.6011027.22 11549.19 12488.72

14 Profit @ 10% 1102.72 1154.92 1248.87Rate per 100 Metre 12129.94 12704.10 13737.60Rate per Metre 121.30 127.04 137.38

Say 121.00 127.00 137.00

A Rate per Metre of wiring in E.I. conduit with 2 x P.V.C. wire

121.30 127.04 137.38

B 19mm dia. G.I. Conduit 100 M 10150.00 100 M

C Adding difference between the cost per Metre of 19mm G.I. conduit & 19mm E.I. conduit

3900.00

D4665.06 46.65 46.65 46.65

Rate per Metre 167.95 173.69 184.03

Say 168.00 174.00 184.00

Wiring in 19mm (3/4") G.I. conduit (16 S.W.G.) with 2 x P.V.C. Wire

Additional incl. (Sundry + Wastage + VAT + O.H. + Profit)



(Rs.) Amount 3 x 3/1.06 & 1x 3/0.80

3 x 7/0.85 & 1 x 3/1.06

3 x 7/1.04 & 1 x 7/0.85

3 x 7/1.35 & 3 x 7/1.04

A Materials1 H.W.Batten pieces for spacing

(25mm x 12mm x 75mm) 165 No. 0.40 1 No. 66.002 37mm Screw 8 SWG 165 No. 36.00 100 No. 59.403 25mm conduit saddle 165 No. 0.75 1 No. 123.754 12mm iron Screw 4 SWG 330 Nos. 21.60 144 Nos. 49.50

Cost of Common Materials 298.65 298.65 298.65 298.65 298.65

5 25mm dia EI Conduit 100 M 7870.00 100 M 7870.00 7870.00 7870.00 7870.006 Single core stranded PVC wire

A. Higher Size 300 M 100 M 1872.00 2736.00 3420.00 4920.00B. Lower Size 100 M 100 M 464.00 624.00 912.00 1140.00

(a) 3/0.80 464.00 100 M(b) 3/1.06 624.00 100 M(c) 7/0.85 912.00 100 M(d) 7/1.04 1140.00 100 M(e) 7/1.35 1640.00 100 M

7 2 x No 10 SWG GI wire 200 M 346.50 100 M 693.00 693.00 693.00 693.0011197.65 12221.65 13193.65 14921.65

8 Sundry @ 1 % 111.98 122.22 131.94 149.2211309.63 12343.87 13325.59 15070.87

9 Wastage @ 1% 113.10 123.44 133.26 150.7111422.72 12467.31 13458.84 15221.58

10 VAT @ 4 % 456.91 498.69 538.35 608.8611879.63 12966.00 13997.20 15830.44

11 LabourWireman/Mason rate per day 121.04Helper/Santraj rate per day 104.40No. of Wireman 4.00No. of Helper 9.00Total Labour Charges 1423.76 1423.76 1423.76 1423.76 1423.76

11 142.38 142.38 142.38 142.3813445.77 14532.13 15563.33 17396.57

Wiring in 25mm (1") 16 SWG EI conduit with 4 nos. Al. stranded PVC Wire (Based on 100M run)Item No. 1(g),(h),(i),(j) Page E- 7 of Schedule

Qty Unit


13445.77 14532.13 15563.33 17396.5712 Painting Charges 100 M 165.00 100 M 165.00 165.00 165.00 165.00

13610.77 14697.13 15728.33 17561.5713 OH, carriage and T&P @ 2.5% 340.27 367.43 393.21 439.04

13951.04 15064.56 16121.54 18000.6114 Profit @ 10% 1395.10 1506.46 1612.15 1800.06

15346.14 16571.02 17733.69 19800.67

Rate per Metre 153.46 165.71 177.34 198.01

Say 153.00 166.00 177.00 198.00

A Rate per Metre of wiring in EI conduit with 4 x PVC wire

153.46 165.71 177.34 198.01

B 25mm dia GI Conduit 100 M 12150.00 100 M

C Adding difference between the cost per Metre of 25mm GI conduit & 25mm EI conduit

4280.00

D 5119.60 51.20 51.20 51.20 51.20

Rate per Metre 204.66 216.91 228.53 249.20

Say 205.00 217.00 229.00 249.00

Additional incl. (Sundry + Wastage + VAT + O.H. + Profit)

Wiring in 25mm (1") GI conduit (16 SWG) with 4 nos. Al. stranded PVC Wire

6M 8M 9M 11MMaterials

1 19mm E.I. Conduit @ 1/2 of average run, ie takin max. of 4 wires in a Single Conduit 3 M 6250.00 100 M 187.50

4 M 250.004.5 M 281.255.5 M 343.75

2 HW Batten piece (25mm x 12mm x 62mm) 10 no 0.40 1 no 4.00

13 no 5.2015 no 6.0018 no 7.20

3 19mm conduit saddle 10 no 0.65 1 no 6.5013 no 8.4515 no 9.7518 no 11.70

4 37mm iron Screw (No.8) 10 no 36.00 100 no 3.6013 no 4.6815 no 5.4018 no 6.48

5 12mm iron Screw (No.4) 20 no 21.60 144 no 3.0026 no 3.9030 no 4.5036 no 5.40

6 4 way circular box (1 for 2 points) 0.5 No. 15.00 1 no 7.50 7.50 7.50 7.507 1 way circular box (1. for 2 points) 0.5 No. 12.00 1 no 6.00 6.00 6.00 6.008 5 A single way piano switch 1 No. 12.40 1 No 12.40 12.40 12.40 12.409 Ceiling rose / batten holder 1 No. 15.20 1 No. 15.20 15.20 15.20 15.20

10 Single core 3/0.80 PVC wire 12 M 464.00 100 M 55.6816 M 74.2418 M 83.5222 M 102.08

301.38 387.57 431.52 517.7111 200mmx250mm sheet metal SB 1/4 No. 123.00 1 No 30.75 30.75 30.75 30.7512 Bakelite top cover 99.0 sq.inc 0.50 1 sq.inc 49.50 49.50 49.50 49.5013 16 SWG G.I wire 3 M 91.85 100 mtr. 2.76

4 M 3.674.5 M 4.135.5 M 5.05

11 Sundry @ 1% 3.01 3.88 4.32 5.18387.40 475.37 520.22 608.19

12 Wastage @1% 3.87 4.75 5.20 6.08391.27 480.12 525.42 614.27

13 VAT @ 4% 15.65 19.20 21.02 24.57406.92 499.33 546.44 638.84

14 Labour chargesWireman/Mason charge 121.04Helper/Santraj charge 104.40

For 8 hours 450.88Rate/hour 56.36

For 6 mts. Run 2.5 hrs 140.90For 8 mts. Run 3 hrs 169.08For 9 mts. Run 3.38 hrs 190.50For 11 mts. Run 4 hrs 225.44

15 14.09 16.91 19.05 22.54561.91 685.32 755.98 886.83


17 O.H /Carriage/ T & P @ 2.5% 14.30 17.46 19.27 22.62586.11 715.98 790.10 927.60

18 Profit @ 10% 58.61 71.60 79.01 92.76644.72 787.58 869.12 1020.36

645.00 788.00 869.00 1020.00

Distn. Wiring in 2 X 3/0.80 P.V.C. insulated & sheathed stranded Al. wire in 19 mm E.I. Conduit (16 S.W.G.) to Light / Fan /Call Bell Points

SL No. Description Qty Rate

(Rs.) Unit

2 Nos. @2 Nos. @

Item No. 2(a),(b),(c) & (d) Page E-8 of ScheduleAverage Run


Say Rs.

6M 8M 9M 11M

A Cost of Wiring of Light/Fan/Call bell Points in 19mm E.I. Conduit 644.72 787.58 869.12 1020.36

B Adding difference between the cost per Metre of 19mm G.I. conduit & 19mm E.I. Conduit per metre 3 M 46.65 1 m 139.95

4 M 186.604.5 M 209.935.5 M 256.58

784.67 974.18 1079.04 1276.94

785.00 974.00 1079.00 1277.00

Unit

Say Rs.

Average Run

Distribution Wiring in 2 X 3/0.80 P.V.C. insulated & sheathed Al. stranded wire in 19mm G.I. Conduit to Light / Fan /Call Bell Points

Item No. 2(a),(b),(c) & (d) Page E-8 of Schedule

SL No. Description Qty Rate

(Rs.)

1.5M 3M 4.5M 6M 7.5M

Materials1 5Amp piano key type Switch 1 no 12.40 1 no 12.40 12.40 12.40 12.40 12.402 5Amp 3 pin plug Socket 1 no 19.20 1 no 19.20 19.20 19.20 19.20 19.20

31.60 31.60 31.60 31.60 31.603 Sundry @ 1% 0.32 0.32 0.32 0.32 0.32

31.92 31.92 31.92 31.92 31.924 VAT @ 4% 1.28 1.28 1.28 1.28 1.28

33.19 33.19 33.19 33.19 33.195 Labour charges

Wireman/Mason charge 121.04 x 1/8 15.13Helper/Santraj charge 104.40 x 1/8 13.05Total Labour Charges 28.18 28.18 28.18 28.18 28.18 28.18

6 Supervision charge @ 10% on Labour 2.82 2.82 2.82 2.82 2.8264.19 64.19 64.19 64.19 64.19

7 O.H /Carriage/ T & P @ 2.5% 1.60 1.60 1.60 1.60 1.60

65.80 65.80 65.80 65.80 65.808 Profit @ 10% 6.58 6.58 6.58 6.58 6.58

72.37 72.37 72.37 72.37 72.37Cost of wiring per metre from item no. 1(a) 109.10 163.66 327.31 490.97 654.63 818.28

236.03 399.69 563.35 727.00 890.66

236.00 400.00 563.00 727.00 891.00

A Cost of Wiring of plug point in 19mm E.I. Conduit 16 S.W.G.

236.03 399.69 563.35 727.00 890.66

B Adding difference between the cost per Metre of 19mm G.I. conduit & 19mm E.I. Conduit per metre 46.65 69.98 139.95 209.93 279.90 349.88

306.01 539.64 773.27 1006.91 1240.54

306.00 540.00 773.00 1007.00 1241.00

Distn. Wiring in 2 X 3/0.80P.V.C. insulated & sheathed stranded Al. wire in 19mm (3/4") E.I. Conduit (16 S.W.G.) to 3 pin 5 amps plug points with

earthing attachments with 1 X No 16 S.W.G. G.I. Wire

Item No. 3(a),(b),(c) & (d) Page E8 of Schedule

Average RunSL No. Description of Item Qty Rate

(Rs.) Unit

Say Rs.

Cost of Common Materials

19mm G.I. Conduit to 3 pin 5 Amp. plug point with earthing attachment with 1 x 16 SWG GI wire

1 Nos. @1 Nos. @

Say Rs.

Distribution Wiring in 2 X 3/0.80 P.V.C. insulated & sheathed stranded Al. wire in

E.I. G.I.

112.93 159.58

113.00 160.00

E.I. G.I.

119.82 166.47

120.00 166.00Say Rs.

(Vide item No 1(c) Page No E-7)

(Vide item No 1(b) Page No E-7) R.M.

Say Rs.

R.M.

Item No. 4(b) Page E - 9 of Schedule

Item No. 4(a) Page E-8 of Schedule

Distn. Wiring in 2 X 3/1.06 (2.5sq mm) single core P.V.C. insulated & sheathed wire in

19mm (3/4") Enamelled Conduit/G.I. Conduit from separate way of BDB to 3 pin

15 amps Plug point with 1 X No 14 S.W.G. G.I. Earthing wire (wiring only)

SL No. Materials Rate (Rs.) Amount

1 13mm heavy gauge Polythene Pipe 100 M 9.25 1 M 925.002 22 SWG GI 60 M 0.64 1 M 38.403 16 SWG GI 110 M 0.92 1 M 101.204 50mm dia MS Sheet (20 S.W.G.) 15 No 5.00 1 No 75.00

1139.605 Wastage @ 2% 22.79

1162.396 VAT @ 4% 46.50

1208.897 Labour charges

Wireman charge 121.04 x 3days = 363.12Helper charge 104.40 x 3days = 313.20

676.32 676.32Supervision Charge @ 10% on labour 67.63

1952.848 OH, carriage and T&P @ 2.5% 48.82

2001.669 Profit @ 10% 200.17

2201.83

Rate per metre 22.02

Say 22.00

1 Nos. @1 Nos. @

S/F 13mm (1/2") bore. 3mm (1/8") thick Polythene pipe having colour paintat One - face (fastened) at the load point end (Based on 100 metre run)

Item No. 1 Page E-9 of Schedule

Qty Unit

A Rate (Rs.) Amount

1 200 Nos 100.00 100 Nos 200.002 110 M 0.64 1 M 70.40

270.403 10.82

281.22B

121.04 145.25121.04 48.42104.40 52.20

245.86245.86 / 15 = 16.39

121.04 90.78104.40 78.30

169.08169.08 / 50 = 3.38

Rs. 19.77Rs. 1977.00

C0.0961 cu.metre

0.082818 cu.metre== 0.0133 cu.metre

Cement 0.012 Cu.metre @7763.00 per Cu.metre

= 93.16Sand 0.071 Cu.metre @

573.00 per Cu.metre= 40.68

133.84

1 281.22 281.22@ 9.25

1017.50 1017.503 @ 91.85 101.04

1298.72 1399.754 25.97 28.00

1324.69 1427.755 52.99 57.11

1377.68 1484.866 133.84 133.847 1977.00 1977.008 197.70 197.70

3686.22 3793.399 92.16 94.83

3778.37 3888.2310 377.84 388.82

4156.21 4277.05

41.56 42.77

42.00 43.00

Materials

For 13 mm pipeVolume = (pi * r2 * h) cu.metre

Net Volume to be filled up with Cement Mortar :For 13mm =

(i) Santraj charge 1 No @ (ii) Mason charge 1 No @

Rate per 1 metre :

(b) Labour for laying polythene (based on 50 metre)

per day x 0.4 day =

13mm

(i) Wireman charge 1 No @

Cutting Channel (31mm X 31mm) on masonry Wall incl. S/F Polythene Pipe having dia as statedbelow by means of Iron hooks and S/F drawing 22SWG GI wire as fish wire incl. Mending good

damagesItem No. 2 Page E-9 of Schedule

Qty Unit

per day x 1.2 day =

per day x 3/4 day = per day x 3/4 day =

Cost of Common Materials for 100 metre

(3.14*0.0000423*100)

For 1:6 Mortar

per day x 1/2 day =

(a) For Cutting Channel (31mm X 31mm) on wall & mending damages (based on 15 metre)

per mtr.

(iii)Helper charge 1 No @

Cutting Measurement 31mm X 31mm X 100m = Volume of Polythene Pipe for 100 metre Run :

(ii)Helper charge 1 No @

Rate per 1 metre :

Total Labour Charges

Analysis for Cement Mortar:

Labour:

Iron hooks (2 hooks in one metre)22 SWG GI wire (used as fish wire)

VAT @ 4%

Common Materials

Description of ItemSL No.

13 mm Polythene pipewithout ECC with 1 X 16 SWG GI ECC

16 SWG GI wire 110 metre

Wastage @ 2%

VAT @ 4%

Cement Mortar

per 100 mr.

2 Polythene pipe 3mm wall thickness per 110m

Per Metre Rs.

Say Rs.

Labour chargesSupervision charge 10% on Labour


Profit @ 10%

A Rate (Rs.) Amount

1 200 Nos 100.00 100 Nos 200.002 110 M 0.64 1 M 70.40

270.403 10.82

281.22B

121.04 181.56121.04 60.52104.40 52.20

294.28294.28 / 15 = 19.62

121.04 90.78104.40 78.30

169.08169.08 / 50 = 3.38

Rs. 23.00Rs. 2300.00

C0.16 cu.metre



= 147.50Sand 0.1129 Cu.metre @

573.00 per Cu.metre= 64.69

212.19

1 281.22 281.22@ 12.30

1353.00 1353.003 @ 137.50 151.25

1634.22 1785.474 32.68 35.71

1666.90 1821.185 66.68 72.85

1733.58 1894.026 212.19 212.197 2300.00 2300.008 230.00 230.00

4475.77 4636.219 111.89 115.91

4587.66 4752.1210 458.77 475.21

5046.43 5227.33

50.46 52.27

50.00 52.00


Materials Qty Unit

Cutting Channel (40mm X 40mm) on masonary Wall incl. S/F Polythene Pipe having dia as stated below by means of Iron hooks and S/F drawing 22SWG GI wire as fish wire incl. Mending

good damages


VAT @ 4%Cost of Common Materials for 100 metre

Labour:(a) For Cutting Channel (40mm X 40mm) on wall & mending damages (based on 15 metre)

(i) Santraj charge 1 No @ per day x 1.5 day = (ii) Mason charge 1 No @ per day x 0.5 day = (iii)Helper charge 1 No @ per day x 0.5 day =

Rate per 1 metre :

(b) Labour for laying polythene (based on 50 metre) (i) Wireman charge 1 No @ per day x 3/4 day = (ii)Helper charge 1 No @ per day x 3/4 day =

Rate per 1 metre :

per mtr.Total Labour Charges per 100 mr.

Analysis for Cement Mortar: Cutting Measurement 40mm X 40mm X 100m = Volume of Polythene Pipe for 100 metre Run :For 19 mm pipe Net Volume to be filled up with Cement Mortar :Volume = (pi * r2 * h) cu.metre For 19mm =

(3.14*0.0000902*100)

For 1:6 Mortar19 mm

SL No. Description of Item 19 mm Polythene pipe

without ECC with 1 X 16 SWG GI ECC

Common Materials2 Polythene pipe 3mm wall thickness

per 110m14 SWG GI wire 110 metre

Wastage @ 2%

VAT @ 4%

Cement MortarLabour chargesSupervision charge 10% on Labour


Profit @ 10%

Per Metre Rs.

Say Rs.

A Rate (Rs.) Amount

1 200 Nos 100.00 100 Nos 200.002 110 M 0.64 1 M 70.40

270.403 10.82

281.22B

121.04 205.77121.04 84.73104.40 52.20

342.70342.70 / 15 = 22.85

121.04 90.78104.40 78.30

169.08169.08 / 50 = 3.38

Rs. 26.23Rs. 2623.00

C0.1849 cu.metre



= 147.50Sand 0.1165 Cu.metre @

573.00 per Cu.metre= 66.75

214.25

1 281.22 281.22@ 16.40

1804.00 1804.003 @ 137.50 151.25

2085.22 2236.474 41.70 44.73

2126.92 2281.205 85.08 91.25

2212.00 2372.446 214.25 214.257 2623.00 2623.008 262.30 262.30

5311.55 5471.999 132.79 136.80

5444.34 5608.7910 544.43 560.88

5988.77 6169.67

59.89 61.70

60.00 62.00

Cutting Channel (43mm X 43mm) on masonary Wall incl. S/F Polythene Pipe having dia as stated below by means of Iron hooks and S/F drawing 22SWG GI wire as fish wire incl. Mending

good damagesItem No. 4 Page E-9 of Schedule

Materials Qty Unit



Labour:(a) For Cutting Channel (43mm X 43mm) on wall & mending damages (based on 15 metre)

(i) Santraj charge 1 No @ per day x 1.7 day = (ii) Mason charge 1 No @ per day x 0.7 day = (iii)Helper charge 1 No @ per day x 0.5 day =

Rate per 1 metre :


Rate per 1 metre :

per mtr.Total Labour Charges per 100 mr.

Analysis for Cement Mortar: Cutting Measurement 43mm X 43mm X 100m = Volume of Polythene Pipe for 100 metre Run :For 25 mm pipe Net Volume to be filled up with Cement Mortar :Volume = (pi * r2 * h) cu.metre For 25 mm =

(3.14*0.0001562*100)

For 1:6 Mortar25 mm



Common Materials2 Polythene pipe 3mm wall thickness

per 110m14 SWG GI wire 110 metre

Wastage @ 2%

VAT @ 4%



Profit @ 10%

Per Metre Rs.

Say Rs.

A Rate (Rs.) Amount

1 200 Nos 100.00 100 Nos 200.002 110 M 0.64 1 M 70.403 LS 1260.004 LS 600.00

2130.405 85.22

2215.62B

121.04 4.03104.40 3.48

7.517.51

121.04 90.78104.40 78.30

169.08169.08 / 50 = 3.38

Rs. 10.90Rs. 1089.63

C0.0961 cu.metre



= 93.16Sand 0.071 Cu.metre @

573.00 per Cu.metre= 40.68

133.84

1 2215.62 2215.622 @ 9.25

1017.50 1017.503 @ 91.85 101.04

3233.12 3334.154 64.66 66.68

3297.78 3400.835 131.91 136.03

3429.69 3536.876 133.84 133.847 1089.63 1089.638 108.96 108.96

4762.12 4869.309 119.05 121.73

4881.17 4991.0310 488.12 499.10

5369.29 5490.13

53.69 54.90

54.00 55.00

Cutting Channel (31mm X 31mm) by Electric Cutting Machine on masonary Wall incl. S/F Polythene Pipe having dia as stated below by means of Iron hooks and S/F drawing 22SWG GI

wire as fish wire incl. Mending good damagesItem No. 5 Page E-9of Schedule

Materials Qty Unit

Iron hooks (2 hooks in one metre)22 SWG GI wire (used as fish wire)Cutting blade incl. depriciationBamboos, coir rope, nail etc. for

VAT @ 4%



Analysis for Cement Mortar: Cutting Measurement 31mm X 31mm X 100m =

Cost of Common Materials for 100 metreLabour:(a) For Cutting Channel (31mm X 31mm) on wall &

(i) Skilled mechanic 1 No @ per day x 1/30day = per day x 1/30day =

Rate per 1 metre : (b) Labour for laying polythene (based on 50 metre)

(i) Wireman charge 1 No @ per day x 3/4 day = per day x 3/4 day =

Rate per 1 metre : per metreTotal Labour Charges


13mm

Volume of Polythene Pipe for 100 metre Run :For 13 mm pipe Net Volume to be filled up with Cement Mortar :Volume = (pi * r2 * h) cu.metre For 13mm =

(3.14*0.0000423*100)

For 1:6 Mortar

Common Materials

16 SWG GI wire 110 metre

Wastage @ 2%

Say Rs.

VAT @ 4%


per 100 metre

Polythene pipe 3mm wall thickness per 110m


Profit @ 10%

Per Metre Rs.


A Rate (Rs.) Amount

1 200 Nos 100.00 100 Nos 200.002 110 M 0.64 1 M 70.403 LS 1260.004 LS 600.00

2130.405 85.22

2215.62B

121.04 4.03104.40 3.48

7.517.51

121.04 90.78104.40 78.30

169.08169.08 / 50 = 3.38

Rs. 10.90Rs. 1089.63

C0.16 cu.metre



= 147.50Sand 0.1129 Cu.metre @

573.00 per Cu.metre= 64.69

212.19

1 2215.62 2215.62@ 12.30

1353.00 1353.003 @ 137.50 151.25

3568.62 3719.874 71.37 74.40

3639.99 3794.265 145.60 151.77

3785.59 3946.036 212.19 212.197 1089.63 1089.638 108.96 108.96

5196.37 5356.819 129.91 133.92

5326.28 5490.7310 532.63 549.07

5858.90 6039.81

58.59 60.40

59.00 60.00

22 SWG GI wire (used as fish wire)

Qty UnitMaterials

Rate per 1 metre :

Labour:

Cutting blade incl. depriciationBamboos, coir rope, nail etc. for

VAT @ 4%

Iron hooks (2 hooks in one metre)

(b) Labour for laying polythene (based on 50 metre)


wire as fish wire incl. Mending good damagesItem No. 6 Page E-10 of Schedule

Analysis for Cement Mortar: Cutting Measurement 40mm X 40mm X 100m = Volume of Polythene Pipe for 100 metre Run :For 19 mm pipe Net Volume to be filled up with Cement Mortar :

with 1 X 16 SWG GI ECC

Volume = (pi * r2 * h) cu.metre For 19mm = (3.14*0.0000902*100)

2 Polythene pipe 3mm wall thickness per 110m14 SWG GI wire 110 metre

For 1:6 Mortar19 mm


without ECC

VAT @ 4%

Cement MortarLabour charges

Common Materials

Wastage @ 2%

(i) Wireman charge 1 No @ per day x 3/4 day = (ii)Helper charge 1 No @ per day x 3/4 day =


Total Labour Charges per metreper 100 metre

(a) For Cutting Channel (40mm X 40mm) on wall &

Rate per 1 metre :

(i) Skilled mechanic 1 No @ per day x 1/30day = (ii)Helper charge 1 No @ per day x 1/30day =

Say Rs.

Supervision charge 10% on Labour


Profit @ 10%

Per Metre Rs.

A Rate (Rs.) Amount

1 200 Nos 100.00 100 Nos 200.002 110 M 0.64 1 M 70.403 LS 1260.004 LS 600.00

2130.403 85.22

2215.62B

121.04 4.03104.40 3.48

7.517.51

121.04 90.78104.40 78.30

169.08169.08 / 50 = 3.38

Rs. 10.90Rs. 1090.00

C0.1849 cu.metre



= 147.50Sand 0.1165 Cu.metre @

573.00 per Cu.metre= 66.75

214.25

1 2215.62 2215.62@ 16.40

1804.00 1804.003 @ 137.50 151.25

4019.62 4170.874 80.39 83.42

4100.01 4254.285 164.00 170.17

4264.01 4424.456 214.25 214.257 1090.00 1090.008 109.00 109.00

5677.26 5837.719 141.93 145.94

5819.19 5983.6510 581.92 598.36

6401.11 6582.01

64.01 65.82

64.00 66.00


VAT @ 4%

7 Page E-10 of Schedule

Materials Qty Unit

Cutting blade incl. depriciationBamboos, coir rope, nail etc. for


wire as fish wire incl. Mending good damages

Rate per 1 metre :

Analysis for Cement Mortar: Cutting Measurement 43mm X 43mm X 100m = Volume of Polythene Pipe for 100 metre Run :For 25 mm pipe Net Volume to be filled up with Cement Mortar :

with 1 X 16 SWG GI ECC

Volume = (pi * r2 * h) cu.metre For 25 mm = (3.14*0.0001562*100)

2 Polythene pipe 3mm wall thickness per 110m14 SWG GI wire 110 metre

For 1:6 Mortar25 mm


without ECC

VAT @ 4%

Cement MortarLabour charges

Common Materials


(a) For Cutting Channel (43mm X 43mm) on wall &

Rate per 1 metre :

Cost of Common Materials for 100 metreLabour:

(i) Skilled mechanic 1 No @ per day x 1/30day = (ii)Helper charge 1 No @ per day x 1/30day =

Total Labour Charges per metreper 100 metre

Say Rs.

Supervision charge 10% on Labour


Profit @ 10%

Per Metre Rs.

Wastage @ 2%

A Rate (Rs.) Amount

1 200 Nos 100.00 100 Nos 200.002 110 M 0.64 1 M 70.403 LS 1500.004 LS 600.00

2370.403 94.82

2465.22B

121.04 4.03104.40 3.48

7.517.51

121.04 90.78104.40 78.30

169.08169.08 / 50 = 3.38

Rs. 10.90Rs. 1090.00

C0.0961 cu.metre



= 93.16Sand 0.071 Cu.metre @

573.00 per Cu.metre= 40.68

133.84

1 2465.22 2465.22@ 10.00

2 1100.00 1100.003 @ 91.85 101.04

3565.22 3666.254 71.30 73.33

3636.52 3739.585 145.46 149.58

3781.98 3889.166 133.84 133.847 1090.00 1090.008 109.00 109.00

5114.82 5222.009 127.87 130.55

5242.69 5352.5510 524.27 535.25

5766.96 5887.80

57.67 58.88

58.00 59.00

Bamboos, coir rope, nail etc. for


Labour:

Iron hooks (2 hooks in one metre)22 SWG GI wire (used as fish wire)Cutting blade incl. depriciation


Materials Qty Unit

Cutting Channel (31mm X 31mm) by Electric Cutting Machine on plastered RCC ceiling incl. S/FPolythene Pipe having dia as stated below by means of Iron hooks and S/F drawing 22SWG GI

wire as fish wire incl. Mending good damages

(a) For Cutting Channel (31mm X 31mm) on wall & (i) Skilled mechanic 1 No @ per day x 1/30day = (ii)Helper charge 1 No @ per day x 1/30day =

Rate per 1 metre : (b) Labour for laying polythene (based on 50 metre)

(i) Wireman charge 1 No @ per day x 3/4 day =

For 13 mm pipe Net Volume to be filled up with Cement Mortar :

(ii)Helper charge 1 No @ per day x 3/4 day =

Rate per 1 metre : per metre

Total Labour Charges

Analysis for Cement Mortar: Cutting Measurement 31mm X 31mm X 100m = Volume of Polythene Pipe for 100 metre Run :

For 1:6 Mortar13 mm

Volume = (pi * r2 * h) cu.metre For 13 mm = (3.14*0.0000423*100)

SL No.

Description of Item 13 mm Polythenewithout ECC with 1 X 16 SWG GI ECC

Common Materials

Polythene pipe 3mm wall thickness 16 SWG GI wire 110 metre

Wastage @ 2%

VAT @ 4%



Profit @ 10%

Per Metre Rs.

Say Rs.

Sl. No.

Rate (Rs.) Amount

1LS 10.00 LS 10.00

10.00

121.04104.40225.44

12 18.79 10.00 28.79 29.00

10 22.54 10.00 32.54 33.00

8 28.18 10.00 38.18 38.00

6 37.57 10.00 47.57 48.00


Materials Qty Unit

Sundry materials (cement, sand etc.)

holes per day =

For Cutting hole of different sizes on RCC ceiling & mending damages

(iii)Helper charge 1 No @

Labour for 25 mm dia @ holes per day =

(i) Santraj charge 1 No @

Making holes by chisel on RCC ceiling having 125 mm depth

Item No. 9, Page No. E-10


Cost of common matrials Say Rs.

Rate(in Rs.)


Labour for 75 mm dia @


(Rs.) Unit 150x100x656"x4"x2.5"

175x100x657"x4"x2.5"

200x150x658"x6"x2.5"

250x200x6510"x8"x2.5"

300x200x6512"x8"x2.5"

400x200x6516"x10"x2.5"

450x250x6518"x10"x2.5"

1 Cost of sheet metal box 66.00 72.00 105.00 123.00 139.00 205.00 232.002 0.50 sqinch 17.50 20.00 31.50 49.50 58.50 93.50 104.503 Ph- Bar, N- Bar, E-Bar 1 set 40.00 40.00 40.00 40.00 40.00 40.00 40.004 12mm Machine Screw 4 Nos

(brass coated) with cup washer 4 Nos 0.65 each 2.60 2.60 2.60 2.60 2.60 2.60 2.605 Rubber insulator and fixing screws 1 set 18.00 set 18.00 18.00 18.00 18.00 18.00 18.00 18.00

144.10 152.60 197.10 233.10 258.10 359.10 397.106 7.21 7.63 9.86 11.66 12.91 17.96 19.86

151.31 160.23 206.96 244.76 271.01 377.06 416.967 VAT @ 4 % 6.05 6.41 8.28 9.79 10.84 15.08 16.68

157.36 166.64 215.23 254.55 281.85 392.14 433.638 Labour

(i) Santraj charge 1 No @ 121.04 /day x 1/16 day = 7.57(ii) Wireman charge1 No @ 121.04 /day x 1/16 day = 7.57(iii)Helper charge 1 No @ 104.40 /day x 1/16 day = 6.53Total Labour Charges 21.66

for 150x100x65 21.66for 175x100x65 23.82for 200x150x65 25.99for 250x200x65 28.15for 300x200x65 30.32for 400x200x65 32.48for 450x250x65 34.65

9 2.17 2.38 2.60 2.82 3.03 3.25 3.46181.18 192.84 243.82 285.51 315.19 427.87 471.75

10 4.53 4.82 6.10 7.14 7.88 10.70 11.79185.71 197.66 249.91 292.65 323.07 438.56 483.54

11 Profit @ 10% 18.57 19.77 24.99 29.26 32.31 43.86 48.35204.28 217.43 274.90 321.91 355.38 482.42 531.89

Say 204.00 217.00 275.00 322.00 355.00 482.00 532.00

O.H /Carriage & hire charge of T & P @ 2.5%

Item: Supply & Fixing M.S. Sheet (16 SWG) JB cum switch board / connector box complete with bakelite top cover flushed with wall by housing the same after cutting brick wall (by chisel) including making earthing attached & painting and mending good damages to brick work

Item No. 10(a),(b),(c),(d),(e),(f) & (g) Page E-11of Schedule

Bakelite cover 3 mm thick

Cost of Sundry Materials like sand cement etc.


SL No. Description of Item Rate (Rs.) 150x100x65

6"x4"x2.5"175x100x657"x4"x2.5"

200X150X65 8"X6"X2.5"

250X200X65 10"X8"X2.5"

300X200X65 12"X8"X2.5"

400X200X65 16"X10"X2.5"

450X250X65 18"X10"X2.5"

1 Cost of sheet metal box 66.00 72.00 105.00 123.00 139.00 205.00 232.002 0.50 Per sq 17.50 20.00 31.50 49.50 58.50 93.50 104.503 Ph- Bar, N- Bar, E-Bar 1 set 40.00 40.00 40.00 40.00 40.00 40.00 40.004 12mm Machine Screw 4 Nos (brass

coated) with cup washer 4 Nos 0.65 each 2.60 2.60 2.60 2.60 2.60 2.60 2.605 Rubber insulator and fixing, screws 1 set 18.00 set 18.00 18.00 18.00 18.00 18.00 18.00 18.006 Cost of Cutting blade @(1500/80) 1 No 1500.00 Each 18.75 18.75 18.75 18.75 18.75 18.75 18.75

162.85 171.35 215.85 251.85 276.85 377.85 415.857 Cost of Sundry Materials like sand

cement etc @ 5% 8.14 8.57 10.79 12.59 13.84 18.89 20.79170.99 179.92 226.64 264.44 290.69 396.74 436.64

8 VAT @ 4 % 6.84 7.20 9.07 10.58 11.63 15.87 17.47177.83 187.11 235.71 275.02 302.32 412.61 454.11

9 Labour(i) Skilled mechanic 1 No @ 121.04 /day x 1/20 day = 6.05

(iii)Helper charge 1 No @ 104.40 /day x 1/20 day = 5.22Total Labour Charges 11.27

for 150x100x65 11.27for 175x100x65 12.40for 200x150x65 13.53for 250x200x65 14.65for 300x200x65 15.78for 400x200x65 16.91for 450x250x65 18.04

10 1.13 1.24 1.35 1.47 1.58 1.69 1.80190.23 200.75 250.59 291.14 319.68 431.21 473.95

11 4.76 5.02 6.26 7.28 7.99 10.78 11.85194.99 205.77 256.85 298.42 327.67 441.99 485.80

12 Profit @ 10% 19.50 20.58 25.69 29.84 32.77 44.20 48.58214.49 226.35 282.54 328.26 360.44 486.19 534.38

Say 214.00 226.00 283.00 328.00 360.00 486.00 534.00

Item: Supply & Fixing M.S. Sheet (16 SWG)JB cum switch board / connector box complete with bakelite top cover flushed with wall by housing the same after cutting brick wall (by Electric cutting machine) including making earthing attached & painting and mending good damages to brick work

Item No. 11(a),(b),(c),(d),(e),(f) & (g) Page E-11 of Schedule

O.H /Carriage & hire charge of T & P @ 2.5%

Bakelite cover 3 mm thick


SL No. Rate (Rs.) 150X100X65

6"x4"x2.5"175X100X657"x4"x2.5"

200X150X65 8"X6"X2.5"

250X200X65 10"X8"X2.5"

1 Sheet steel Box (16 SWG) 66.00 72.00 105.00 123.002 Bakelite cover 3 mm thick 0.50 sq.inch 17.50 20.00 31.50 49.503 37 mm Machine (brass) Screw 4 Nos 0.80 each 3.20 3.20 3.20 3.20

86.70 95.20 139.70 175.704 4.34 4.76 6.99 8.79

91.04 99.96 146.69 184.495 VAT @ 4 % 3.64 4.00 5.87 7.38

94.68 103.96 152.55 191.866 Labour

(i) Santraj 1 No @ 121.04 /day x 1/16 day= 7.57(ii) Wireman 1 No @ 121.04 /day x 1/16 day= 7.57(iii)Helper 1 No @ 104.40 /day x 1/16 day= 6.53Total Labour Charges 21.66

for 150x100x65 21.66for 175x100x65 23.82for 200x150x65 25.99for 250x200x65 28.15

7 2.17 2.38 2.60 2.82118.50 130.16 181.14 222.83

8 O.H and T & P @ 2.5% 2.96 3.25 4.53 5.57121.46 133.41 185.67 228.40

9 Profit @ 10% 12.15 13.34 18.57 22.84133.61 146.76 204.23 251.24

134.00 147.00 204.00 251.00Say Rs

Sundry Materials Sand, Cement, tine Paint etc @ 5%


Item: Supply & Fixing Sheet Metal connector box complete with sheet metal top cover flushed on wall by housing the same after cutting brick work by chisel including making earthing attachment &


Description of Item

painting and mending good damages to brick work

SL No. Rate (Rs.) 150X100X65

6"x4"x2.5"175X100X657"x4"x2.5"

200X150X65 8"X6"X2.5"

250X200X65 10"X8"X2.5"

1 Sheet steel Box (16 SWG) 66.00 72.00 105.00 123.002 Bakelite cover 3 mm thick 0.50 sq.inch 17.50 20.00 31.50 49.503 37 mm Machine (brass) Screw 4 Nos 0.80 each 3.20 3.20 3.20 3.204 Cost Cutting blade @(1500/80) 1 No 1500.00 Each 18.75 18.75 18.75 18.75

105.45 113.95 158.45 194.454 5.27 5.70 7.92 9.72

110.72 119.65 166.37 204.175 VAT @ 4 % 4.43 4.79 6.65 8.17

115.15 124.43 173.03 212.346 Labour

(i) Skilled mechanic 1 No @ 121.04 /day x 1/20 day = 6.05

(iii)Helper charge 1 No @ 104.40 /day x 1/20 day = 5.22Total Labour Charges 11.27

for 150x100x65 11.27for 175x100x65 12.40for 200x150x65 13.53for 250x200x65 14.65

7 1.13 1.24 1.35 1.47127.55 138.07 187.91 228.46

8 O.H and T & P @ 2.5% 3.19 3.45 4.70 5.71130.74 141.52 192.60 234.17

9 Profit @ 10% 13.07 14.15 19.26 23.42143.81 155.68 211.86 257.59

144.00 156.00 212.00 258.00Say Rs

Sundry Materials Sand, Cement, tine Paint etc @ 5%


Item: Supply & Fixing Sheet Metal connector box complete with sheet metal top cover flushed on wall by housing the same after cutting brick work by Electric cutting machine including making earthing attached &


Description of Item

painting and mending good damages to brick work

5A 15ACost of Materials:

1 (i) 250V 5A Piano key type Switch (Anchor) 1 No 12.40 1 No 12.40(ii) 250V 15A Piano key type Switch 1 No 46.40 1 No 46.40

2 Machine Screw 2 No 0.40 1 No 0.80 0.802 No 0.40 1 No 13.20 47.20

3 VAT @ 4% 0.53 1.8913.73 49.09

4 Labour chargesWireman charge 1 Nos. @ x1/16days 7.57Total Labour Charges 7.57 7.57

21.29 56.655 O.H /Carriage /T & P @ 2.5% 0.53 1.42

21.83 58.076 Profit @ 10% 2.18 5.81

24.01 63.88

24.00 64.00

5A 15ACost of Materials:

1 250V 5A flushed type 3 pin Plug Socket (Anchor) 1 No 19.20 1 No 19.20250V 15A flushed type 3 pin Plug Socket (Anchor) 1 No 46.40 1 No 46.40

2 Machine Screw 2 No 0.40 1 No 0.80 0.8020.00 47.20

3 VAT @ 4% 0.80 1.8920.80 49.09

4 Labour chargesWireman charge 1 Nos. @ x1/12days 10.09Total Labour Charges 10.09 10.09

5 Supervision charge @ 10% on Labour 1.01 1.0131.90 60.18

6 O.H /Carriage /T & P @ 2.5% 0.80 1.5032.69 61.69

7 Profit @ 10% 3.27 6.1735.96 67.86

36.00 68.00

Qty Rate(Rs.) Unit

121.04

Say Rs .

Unit

121.04

Say Rs .

Item No. 15(a), (c) Page E- 12 of Schedule

Amount

S/F 250V 5A/15A Piano key type Switch (Anchor make) on MS Sheet metal switch board with bakelite top cover by screws after making housing for switch by cutting bakelite cover

& making necy. connection as required.

S/F 250V 5 amps 3 pin flush type Plug Socket (Anchor make) without switch & Plug top on MS Sheet switch board with bakelite top cover by screws after making housing for Plug switch after cutting bakelite cover & making necy. Connection with PVC wire and earth

connecting wire etc.

SL No. Materials Qty Rate

(Rs.)

Item No.14(a), (b) Page E- 12 of Schedule

AmountSL No. Materials


Cost of Materials:1 (i) 250V 5 amps, Plug Socket 1 No 19.20 1 No 19.20

(ii) 250V 5 amps, Piano Switch 1 No 12.40 1 No 12.402 Machine Screw 4 No 0.40 1 No 1.60

33.203 VAT @ 4% 1.33


Wireman charge @ 1/12 day 121.04 x 10.09Total Labour Charges 10.09

5 Supervision charge @ 10% on Labour 1.0145.62

6 O.H /Carriage /T & P @ 2.5% 1.1446.76

7 Profit @ 10% 4.6851.44

51.00


1 Cost of Machine Screw 4 No 0.40 1 No 1.601.60

2 VAT @ 4% 0.061.66

3 Labour charges(a) Wireman charge 121.04 x 8.07(b) Helper charge 104.40 x 6.96Total Labour Charges 15.03 15.03


5 O.H /Carriage /T & P @ 2.5% 0.4518.65

6 Profit @ 10% 1.8720.52

21.00


Cost of Materials:1 One way Circular Box & cover 1 No 12.00 1 No 12.002 Cost of Sundry Materials like sand

cement,lime etc @ 10%1.20

13.203 VAT @ 4% 0.53


(a)Wireman charge 121.04 x 3.03(b) Helper charge 104.40 x 2.61Total Labour Charges 5.64 5.64


6 O.H /Carriage /T & P @ 2.5% 0.5020.43

7 Profit @ 10% 2.0422.47

22.00

Say Rs .

Qty Unit

Item No. 15(b) Page E- 12 of Schedule

Qty Unit

1 Nos. @

1 Nos. @

Say Rs .

1 Nos. @

Fixing only Fan regulator on Sheet metal switch board with bakelite top cover by screws after making housing for regulator knob by cutting bakelite cover incl.

making Connection etc.

Item No. 16 Page E- 12 of Schedule

1 Nos. @1 Nos. @

Say Rs .

S/F one way CI Round Box suitable for EI conduit on ceiling/wallItem No. 17 Page E- 12 of Schedule

Qty Unit

Sl. No. Description of item Rate

(Rs) Unit 2x1/1.40 2x1/1.80 2x1/2.24 3x1/1.40 3x1/1.80 3x1/2.24 4x1/1.40 4x1/1.80 4x1/2.24

MaterialsA Cost of PVC wire

1/1.40 416.00 100 mtr. 832.00 1248.00 1664.001/1.80 568.00 100 mtr. 1136.00 1704.00 2272.001/2.24 784.00 100 mtr. 1568.00 2352.00 3136.00

Extn. / Wastages @ 2% 16.64 22.72 31.36 24.96 34.08 47.04 33.28 45.44 62.72848.64 1158.72 1599.36 1272.96 1738.08 2399.04 1697.28 2317.44 3198.72

VAT @ 4% 33.95 46.35 63.97 50.92 69.52 95.96 67.89 92.70 127.95882.59 1205.07 1663.33 1323.88 1807.60 2495.00 1765.17 2410.14 3326.67

B Labour for drawing 2 no. wire

(i) Wireman 1 no 121.04 x 1 Day = 121.04(ii) Helper 1 no 104.40 x 1 Day = 104.40

225.44Labour for drawing 3/4 no. wire

(i) Wireman 1 no 121.04 x 1.25 Day = 151.30(ii) Helper 1 no 104.40 x 1.25 Day = 130.50

281.80225.44 225.44 225.44 281.80 281.80 281.80 281.80 281.80 281.80

C Supervision Charge @ 10% on labour 22.54 22.54 22.54 28.18 28.18 28.18 28.18 28.18 28.181130.57 1453.05 1911.32 1633.86 2117.58 2804.98 2075.15 2720.12 3636.65

D O.H/ Carriage/ Hire charge of TP @ 2.5% 28.26 36.33 47.78 40.85 52.94 70.12 51.88 68.00 90.921158.83 1489.38 1959.10 1674.70 2170.52 2875.11 2127.03 2788.12 3727.57

E Profit @ 10% 115.88 148.94 195.91 167.47 217.05 287.51 212.70 278.81 372.76Cost per 100 meter 1274.72 1638.32 2155.01 1842.18 2387.58 3162.62 2339.73 3066.93 4100.32

Cost per meter 12.75 16.38 21.55 18.42 23.88 31.63 23.40 30.67 41.00

Say Rs. 13.00 16.00 22.00 18.00 24.00 32.00 23.00 31.00 41.00

S/Drawing stranded AL. single core PVC insulated & sheathed Al. wire of the following sizes in the existing prelaid polythene pipe and fish wire and making necessary connections as required incl. dismantling & depositing the existing Fish wire

Item no. 1(a) to 1(i), Page E- 13 of Schedule

6m 8m 9m 10m1 S/F 19mm Polythene pipe with all accessories

embedded in wall incl. mending good damages (for 2 points) 52.00 156.00 208.00 234.00 260.00

2 2x1/1.40 PVC wire 8.65 51.90 69.20 77.85 86.503 S/F 8"X 6" Switch board (16 SWG) flushed in wall

with Ph, N & Earth bars and 3 mm thick bakelite top cover and 37mm machine screws (for 4 points) 275.00 68.75 68.75 68.75 68.75

5 S/F 5 amps Piano type Switch on Switch Board of item no 14 of E 13 24.00 24.00 24.00 24.00 24.00

6 S/F 6"x4" Sheet Metal Connector Box with Sheet metal cover (16 SWG) flushed in wall incl. mending good damages (1/4 points) 134.00 33.50 33.50 33.50 33.50

7 Batten holder/Ceilling rose 15.81 15.81 15.81 15.81 15.818 S/F 87mm double HW RB 10.66 10.66 10.66 10.66 10.66

(All the above rates are incl. VAT @ 4%)360.62 429.92 464.57 499.22

Say Rs. 361.00 430.00 465.00 499.00

1.5m 3m 4.5m 6m 7.5m1 S/F 19mm Polythene pipe complete with 1 no 16

SWG GI earth continuity wire embedded in wall incl. mending good damages (for 2 points) 52.00 39.00 78.00 117.00 156.00 195.00

2 S/F 6"X 4" Switch board (16 SWG) flushed in wall with 3 mm thick bakelite top cover and 37mm machine screws (for 4 points) 134.00 67.00 67.00 67.00 67.00 67.00

3 S/F 5 amps piano key type Switch on Switch Board 24.00 24.00 24.00 24.00 24.00 24.00

4 S/F 5 amps 3 pin plug socket on Switch Board 36.00 36.00 36.00 36.00 36.00 36.005 2x 1/1.40 PVC wire 8.65 12.98 25.95 38.93 51.90 64.88

178.98 230.95 282.93 334.90 386.88(All the above rates are incl. VAT @ 4%)

Say Rs. 179.00 231.00 283.00 335.00 387.00


1 S/F 19mm Polythene pipe complete with 1 no 14 SWG GI earth wire incl. mending good damages 1 M

2 2x 1/1.80 mm PVC wire 1 M

Average RunItem no. 2(a) ,2(b) ,2(c) & 2(d), Page E- 13 of Schedule

Concealed Wiring (cutting by chisel) with single core PVC insulated & sheathed Al. Wire in polythene pipe to Light/Fan/Call Bell Points

Sl No Description of item Rate

(Rs)

Concealed Wiring (cutting by chisel) with single core PVC insulated & sheathed Al. Wire in polythene pipe to 5 amps 3 pin plug point incl. S/F 250V 5 A 3 pin plug socket and switch without top (Anchor)

incl. S/F 1x 16 SWG GI earth continuity wire

Item no. 3a) ,3(b) ,3(c) & 3(d), Page E-13 of Schedule

Sl No Description of item Rate

(Rs)Average Run

Concealed Wiring with PVC Al. wire in polythene pipe to 3 pin 15 A plug point

Item no. 4, Page E- 14 of Schedule

AmountRate (Rs) Unit

52.0011.8111.81

52.00

Say Rs. 64.00

rate per mtr. 63.81

5 mt (3.5+1.5)

6 mt (4.5+1.5)

8 mt (6.5+1.5)

9 mt (7.5+1.5)

10 mt (8.5+1.5)

11 mt (9.5+1.5)

1 PVC casing-caping of size 25x10mm 3.5 Mtr. 2660.00 100 Mtr. 46.55(for 2 points) 4.5 m 59.85

6.5 m 86.457.5 m 99.758.5 m 113.059.5 m 126.35

2 19 mm Alkathene pipe 1.5 m 12.30 1 m 18.45 18.45 18.45 18.45 18.45 18.453 7"x4"x2.5" MS inspection box with 3 mm

thick bakelite top cover complete with machine screw 1/4 No 95.20 1 No 23.80 23.80 23.80 23.80 23.80 23.80

4 5 A single way piano key type switch 1 No 12.40 1 No 12.40 12.40 12.40 12.40 12.40 12.405 75 mm single HW round block 1 No 62.40 12 Nos. 5.20 5.20 5.20 5.20 5.20 5.206 Ceiling rose / batten holder 1 No 15.20 1 Nos. 15.20 15.20 15.20 15.20 15.20 15.207 PVC Clip 24 No 10.00 200 Nos. 1.20

31 No 1.5544 No 2.2050 No 2.5057 No 2.8563 No 3.15


11 Nos. 2.6413 Nos. 3.1214 Nos. 3.3616 Nos. 3.84

9 Detofix 30 gm. 26.24 450 gm. 1.7540 gm. 2.3355 gm. 3.2160 gm. 3.5070 gm. 4.0880 gm. 4.66

10 Iron hooks 2 Nos. 100.00 100 Nos. 2.00 2.00 2.00 2.00 2.00 2.0011 18 SWG GI Wire as fish wire 2 mt. 0.80 1 mt 1.60 1.60 1.60 1.60 1.60 1.6012 S/F 8"X 6" Switch board (16 SWG) flushed

in wall with Ph, N & Earth bars and 3 mm thick bakelite top cover and 37mm machine screws (for 4 points)

1/4 No.

197.10 1 No. 49.28 49.28 49.28 49.28 49.28 49.28

Distribution wiring in 1.5 sq,mm PVC Al. wire (horizontal run in PVC Casing & capping and vertical run embeded in wallItem No. 5, page E-14

single core Al. wire Sl. No Description Qty Rate

(in Rs.) Unit

13 1.5 sqmm single core Al. conductor 416.00 100 mts. 41.60 49.92 66.56 74.88 83.20 91.52220.46 243.50 288.98 311.67 334.47 357.45

14 Sundry @ 3% 6.61 7.30 8.67 9.35 10.03 10.72227.08 250.80 297.65 321.02 344.50 368.17

15 Wastages @ 2 % 4.54 5.02 5.95 6.42 6.89 7.36231.62 255.82 303.60 327.44 351.39 375.54

16 Vat @ 4% 9.26 10.23 12.14 13.10 14.06 15.02240.88 266.05 315.75 340.54 365.45 390.56

17 Labour charges (as detailed below) 78.16 83.23 93.37 98.44 103.51 108.5818 Supervision charges 10% on labour 7.82 8.32 9.34 9.84 10.35 10.86

326.86 357.60 418.46 448.83 479.31 510.0019 OH, T&P @2.5% 8.17 8.94 10.46 11.22 11.98 12.75

335.03 366.54 428.92 460.05 491.29 522.75Profit @10% 33.50 36.65 42.89 46.00 49.13 52.27

368.54 403.20 471.81 506.05 540.42 575.02

Say 369.00 403.00 472.00 506.00 540.00 575.00

19.60Rs. 5.07 3.40

2.25Total = 25.25 /m

Wireman @121.04 X 1/10 th day = 12.1Helper @104.40 x 1/10 th day = 10.44 37.88

22.54

i) For 5 meter run 78.16ii) For 6 meter run 83.23iii) For 8 meter run 93.37iv) For 9 meter run 98.44i) For 10 meter run 103.51i) For 11 meter run 108.58

Total Labour charge


For 1.5 meter run =

8.5 x 5.07 + 37.88 + 22.54 =9.5 x 5.07 + 37.88 + 22.54 =

3.5 x 5.07 + 37.88 + 22.54 =

6 x 5.07 + 37.88 + 22.5 4 =4.5 x 5.07 + 37.88 + 22.54 =

7.5x 5.07 + 37.88 + 22.54 =


a) Labour charges for cutting channel for each meter run =

c) Labour charges for drawing PVC wire for each meter run =b) Av. Labour charge for fixing switch board, round block, fixing 5 A piano key type switch,

Labour analysis for PVC casing-capping

b) Labour charges for laying polythene pipe for each meter run =a) Labour charge for each meter run (wireman @121.04 x2.25 day + helper @104.40 x2.25day)/100=

2x3/0.80 2x3/1.06 2x7/0.854 3x3/0.80 3x3/1.06 3x7/0.85 4x3/0.80 4x3/1.06 4x7/0.85

A MaterialsCost of PVC Al. stranded wire 464.00 100 mtr. 928.00 1392.00 1856.00

624.00 100 mtr. 1248.00 1872.00 2496.00912.00 100 mtr. 1824.00 2736.00 3648.00

Wastages @ 2% 18.56 0.00 0.00 27.84 0.00 0.00 37.12 0.00 0.00946.56 1248.00 1824.00 1419.84 1872.00 2736.00 1893.12 2496.00 3648.00

VAT @ 4% 37.86 49.92 72.96 56.79 74.88 109.44 75.72 99.84 145.92984.42 1297.92 1896.96 1476.63 1946.88 2845.44 1968.84 2595.84 3793.92

B Labour for drawing 2 nos wire

(i) Wireman 1 no 121.04 x 1 Day = 121.04(ii) Helper 1 no 104.40 x 1 Day = 104.40

225.44Labour for drawing 3/4 wire


281.80225.44 225.44 225.44 281.80 281.80 281.80 281.80 281.80 281.80

C Supervision Charge @ 10% on labour 22.54 22.54 22.54 28.18 28.18 28.18 28.18 28.18 28.181232.41 1545.90 2144.94 1786.61 2256.86 3155.42 2278.82 2905.82 4103.90

D O.H/ Carriage/ Hire charge of TP @ 2.5% 30.81 38.65 53.62 44.67 56.42 78.89 56.97 72.65 102.60

1263.22 1584.55 2198.57 1831.28 2313.28 3234.31 2335.80 2978.47 4206.50E Profit @ 10% 126.32 158.46 219.86 183.13 231.33 323.43 233.58 297.85 420.65

1389.54 1743.01 2418.42 2014.41 2544.61 3557.74 2569.37 3276.31 4627.15Cost per meter 13.90 17.43 24.18 20.14 25.45 35.58 25.69 32.76 46.27

Say Rs. 14.00 17.00 24.00 20.00 25.00 36.00 26.00 33.00 46.00

For 100m lengthFor 100m length

S/Drawing stranded AL. single core PVC insulated & sheathed Wire of the following sizes in the existing prelaid polythene pipe and fish wire and making necessary connections as required incl. dismanting & depositing the existing Fish wire as directed.

Item no. 1(a) to 1(i), Page E- 15 of Schedule

Sl. No. Description of item Rate (Rs) Unit

For 100m length

6m 8m 9m 10m

1 S/F 19mm Polythene pipe with all accessories embedded in wall incl. mending good damages (for 2 points) 53.00 per mtr 159.00 212.00 238.50 265.00

2 S/Drawing 2x3/0.80 PVC wire 9.65 per mtr 57.90 77.20 86.85 96.503 S/F 8"X 6" Switch board (16 SWG) flushed

in wall with Ph, N & Earth bars and 3 mm thick bakelite top cover and 37mm machine screws (for 4 points) 275.00 Each 68.75 68.75 68.75 68.75

4 S/F 7"x4" Sheet Metal Connector Box with Sheet metal cover (16 SWG) flushed in wall and 3 mm thick bakelite top cover and 37mm machine screws (for 4 points) 147.00 Each 36.75 36.75 36.75 36.75

5 S/F 5 amps Piano type Switch on Switch Board 24.00 1No. 24.00 24.00 24.00 24.00

6 S&F Batten Hoder/Ceilling rose 15.81 1 No. 15.81 15.81 15.81 15.817 S/F 87mm wooden RB (double) 10.66 1 No. 10.66 10.66 10.66 10.66

(All the above rates are incl. VAT @ 4%)372.87 445.17 481.32 517.47

Say Rs. 373.00 445.00 481.00 517.00

1.5m 3m 4.5m 6m 7.5m1 S/F 19mm Polythene pipe complete with 1

no 16 SWG GI earth continuity wire embedded in wall incl. mending good damages (for 2 points) 53.00 per mtr 39.75 79.50 119.25 159.00 198.75

2 S/F 6"x4" Sheet Metal Switch Board with Sheet metal cover (16 SWG) flushed in wall and 3 mm thick bakelite top cover and 37mm machine screws 147.00 Each 147.00 147.00 147.00 147.00 147.00

3 S/F 5 amps piano key type Switch on Switch Board 24.00 Each 24.00 24.00 24.00 24.00 24.00

4 S/F 5 amps 3 pin plug socket on Switch Board 36.00 Each 36.00 36.00 36.00 36.00 36.00

5 S/Drawing 2x3/0.80 PVC wire 9.65 per mtr 14.48 28.95 43.43 57.90 72.38

261.23 315.45 369.68 423.90 478.13(All the above rates are incl. VAT @ 4%)

Say Rs. 261.00 315.00 370.00 424.00 478.00


1 S/F 19mm Polythene pipe complete with 1 no 14 SWG GI earth wire incl. mending good damages

2 S/Drawing 2x3/1.06 PVC wire

(All the above rates are incl. VAT @ 4%)

Description of item Rate(in Rs.)

Concealed Wiring (cutting by chisel) with single core PVC insulated & sheathed Al. stranded wire Wire in polythene pipe to Light/Fan/Call Bell Points

Concealed Wiring (cutting by chisel) with single core PVC insulated & sheathed Al. stranded Wire in polythene pipe to 5 amps 3 pin plug point incl. S/F 250V 5 A 3 pin plug socket and switch without top

(Anchor) S/F 1x 16 SWG GI earth continuity wire

Item no. 2(a) ,2(b) ,2(c) & 2(d), Page E- 15 of ScheduleAverage RunSl

No

Item no. 3a) ,3(b) ,3(c) & 3(d), Page E-16 of Schedule

Sl No Description of item Average RunRate

(in Rs.)

Concealed Wiring with PVC wire in polythene pipe to 3 pin 15 A plug point

Item no. 4, Page E- 16 of Schedule

Rate (Rs) Amount

53.00 53.00

12.98 12.98

Say Rs. 66.00

65.98

5 mt (3.5+1.5)

6 mt (4.5+1.5)

8 mt (6.5+1.5)

9 mt (7.5+1.5)

10 mt (8.5+1.5)

11 mt (9.5+1.5)

1 PVC casing-capping of size 25x10mm 3.5 Mtr. 2660.00 100 Mtr. 46.55(for 2 points) 4.5 m 59.85

6.5 m 86.457.5 m 99.758.5 m 113.059.5 m 126.35

2 19 mm Alkhathene pipe 1.5 m 12.30 1 m 18.45 18.45 18.45 18.45 18.45 18.453 7"X 4" MS Inspection Box (16 SWG)

with 3 mm thick bakelite top cover flushed in wall by 37mm machine screws (for 4 points) 1/4 No 95.20 1 No 23.80 23.80 23.80 23.80 23.80 23.80

4 5 A single way piano key type switch 1 No 12.40 1 No 12.40 12.40 12.40 12.40 12.40 12.405 75 mm single HW round block 1 No 62.40 12 Nos. 5.20 5.20 5.20 5.20 5.20 5.206 Ceiling rose / batten holder 1 No 15.20 1 Nos. 15.20 15.20 15.20 15.20 15.20 15.207 PVC Clip 24 No 10.00 200 Nos. 1.20

31 No 1.5544 No 2.2050 No 2.5057 No 2.8563 No 3.15


11 Nos. 2.6413 Nos. 3.1214 Nos. 3.3616 Nos. 3.84

9 Detofix 30 gm. 26.24 450 gm. 1.7540 gm. 2.3355 gm. 3.2160 gm. 3.5070 gm. 4.0880 gm. 4.66

10 Iron hooks 2 Nos. 100.00 100 Nos. 2.00 2.00 2.00 2.00 2.00 2.0011 18 SWG GI Wire as fish wire 2 mt. 0.80 1 mt 1.60 1.60 1.60 1.60 1.60 1.60

single core Al. wire

Distribution wiring in 1.5 sq,mm PVC Al. stranded wire (horizontal run in PVC Casing-capping and vertical run embeded in wall)Item No. 5, page E-16


(in Rs.) Unit

12 8"X 6" Switch board (16 SWG) with Ph, N & Earth bars and 3 mm thick bakelite top cover flushed in wall by 37mm machine screws (for 4 points) 1/4 No 197.10 49.28 49.28 49.28 49.28 49.28 49.28

13 1x3/0.80 single core Al. stranded conductor 464.00 100 mts. 46.40 55.68 74.24 83.52 92.80 102.08

225.26 249.26 296.66 320.31 344.07 368.0114 Sundry @ 3% 6.76 7.48 8.90 9.61 10.32 11.04

232.02 256.74 305.56 329.92 354.39 379.0515 Wastages @ 2 % 4.64 5.13 6.11 6.60 7.09 7.58

236.66 261.87 311.67 336.52 361.48 386.6316 Vat @ 4% 9.47 10.47 12.47 13.46 14.46 15.47

246.13 272.34 324.14 349.98 375.94 402.1017 Labour charges (as detailed below) 78.16 83.23 93.37 98.44 103.51 108.5818 Supervision charges 10% on labour 7.82 8.32 9.34 9.84 10.35 10.86

332.11 363.90 426.85 458.27 489.80 521.5319 OH, carriage T&P @ 2.5% 8.30 9.10 10.67 11.46 12.24 13.04

340.41 373.00 437.52 469.72 502.04 534.57Profit @10% 34.04 37.30 43.75 46.97 50.20 53.46

374.45 410.29 481.27 516.70 552.25 588.03

Say 374.00 410.00 481.00 517.00 552.00 588.00

19.60Rs. 5.07 3.40

2.25Total = 25.25 /m


22.54


7.5x 5.07 + 37.88 + 22.54 =8.5 x 5.07 + 37.88 + 22.54 =9.5 x 5.07 + 37.88 + 22.54 =

Labour analysis for PVC casing-capping Labour Analysis for drop concealed portion

a) Labour charge for each meter run (wireman @121.04 x2.25 day + helper @104.40 x2.25day)/100=

a) Labour charges for cutting channel for each meter runb) Labour charges for laying polythene pipe for each me

b) Av. Labour charge for fixing switch board, round block, fixing 5 A piano key type switch,

3.5 x 5.07 + 37.88 + 22.54 =4.5 x 5.07 + 37.88 + 22.54 =6 x 5.07 + 37.88 + 22.5 4 =

c) Labour charges for drawing PVC wire for each meter rceiling rose / batten holder , inspection box ,incl. making necessary connections.

For 1.5 meter run =

Total Labour charge

2x1.5 sqmm

3x1.5 sqmm

4x1.5 sqmm

2x2.5 sqmm

3x2.5 sqmm

4x2.5 sqmm 2x4 sqmm 3x4.0

sqmm4x4.0 sqmm

2x6.0 sqmm

3x6.0 sqmm

4x6.0 sqmm

A Cost of PVC wire

a) 1x22/0.3 (1.5 sqmm.) 1226.00 2452.00 3678.00 4904.00a) 1x36/0.3 (2.5 sqmm.) 1978.00 3956.00 5934.00 7912.00a) 1x56/0.3 (4.0 sqmm.) 2902.00 5804.00 8706.00 11608.00a) 1x84/0.3 (6.0 sqmm.) 4520.00 9040.00 13560.00 18080.00Wastages @ 2% 49.04 73.56 98.08 79.12 118.68 158.24 116.08 174.12 232.16 180.80 271.20 361.60

2501.04 3751.56 5002.08 4035.12 6052.68 8070.24 5920.08 8880.12 11840.16 9220.80 13831.20 18441.60VAT @ 4% 100.04 150.06 200.08 161.40 242.11 322.81 236.80 355.20 473.61 368.83 553.25 737.66

2601.08 3901.62 5202.16 4196.52 6294.79 8393.05 6156.88 9235.32 12313.77 9589.63 14384.45 19179.26B Labour for drawing 2 nos wire(i) Wireman 1 no 121.04 x 1 Day = 121.04(ii) Helper 1 no 104.40 x 1 Day = 104.40

225.44Labour for drawing 3/4 wire


338.16225.44 338.16 338.16 225.44 338.16 338.16 225.44 338.16 338.16 225.44 338.16 338.16

C Supervision Charge @ 10% on labour 22.54 33.82 33.82 22.54 33.82 33.82 22.54 33.82 33.82 22.54 33.82 33.822849.07 4273.60 5574.14 4444.51 6666.76 8765.03 6404.87 9607.30 12685.74 9837.62 14756.42 19551.24

D O.H/ Carriage/ Hire charge of TP @ 2.5% 71.23 106.84 139.35 111.11 166.67 219.13 160.12 240.18 317.14 245.94 368.91 488.782920.29 4380.44 5713.49 4555.62 6833.43 8984.15 6564.99 9847.48 13002.89 10083.56 15125.33 20040.02

E Profit @ 10% 292.03 438.04 571.35 455.56 683.34 898.42 656.50 984.75 1300.29 1008.36 1512.53 2004.003212.32 4818.48 6284.84 5011.18 7516.78 9882.57 7221.49 10832.23 14303.17 11091.91 16637.87 22044.02

32.12 48.18 62.85 50.11 75.17 98.83 72.21 108.32 143.03 110.92 166.38 220.44Cost per 100 meter 3244.44 4866.67 6347.69 5061.30 7591.94 9981.39 7293.70 10940.55 14446.21 11202.83 16804.25 22264.46

Cost per meter 32.12 48.18 62.85 50.11 75.17 98.83 72.21 108.32 143.03 110.92 166.38 220.44

Say Rs. 32.00 48.00 63.00 50.00 75.00 99.00 72.00 108.00 143.00 111.00 166.00 220.00

S/Drawing single core PVC insulated & sheathed Copper stranded Wire (FR) of the following sizes in the existing prelaid polythene pipe and fish wire

Item no. 1(a) to 1(l), Page E- 17 of Schedule

Sl No Description of item Rate (in Rs.)

For 100m lengthFor 100m lengthFor 100m length For 100m length


embedded in wall incl. mending good damages (1/2 av)[Item No. 3(a), page E-9] 50.00 per meter 150.00 200.00 225.00 250.00

2 S/F 8"X 6" Switch board (16 SWG) flushed in wall with Ph, N & Earth bars and 3 mm thick bakelite top cover and 37mm machine screws (for 4 points) 275.00 each for 4 pts. 68.75 68.75 68.75 68.75

3 S/F 250 V 5 amps Piano type Switch on Switch Board 24.00 each 24.00 24.00 24.00 24.00

4 S/F 7"x4" Sheet Metal Connector Box with Sheet metal cover (16 SWG) flushed in wall and 3 mm thick bakelite top cover and 37mm machine screws (for 4 points) 147.00 each 36.75 36.75 36.75 36.75

5 S/F one way EI circular box 15.00 each 15.00 15.00 15.00 15.006 S/F double round block 10.25 each 10.25 10.25 10.25 10.257 S/F Ceiling rose / batten holder 15.20 each 15.20 15.20 15.20 15.208 S/D 3x22/0.3mm PVC stranded copper wire 48.00 per meter 288.00 384.00 432.00 480.00

607.95 753.95 826.95 899.95Say Rs. 608.00 754.00 827.00 900.00

Concealed Wiring with 3 nos. PVC insulated & sheathed Stranded copper Wire (FR) in polythene pipe to Light/Fan/Call Bell Points Item no. 2(a) Page E- 17 of Schedule

Average RunSl No Description of item Rate (Rs)


embedded in wall incl. mending good damages (1/2 av)[Item No. 3(b), page E-9] 52.00 per meter 156.00 208.00 234.00 260.00

2 S/F 8"X 6" Switch board (16 SWG) flushed in wall with Ph, N & Earth bars and 3 mm thick bakelite top cover and 37mm machine screws (for 4 points) 275.00 each for 4 pts. 68.75 68.75 68.75 68.75

3 S/F 250 V 5 amps Piano type Switch on Switch Board 24.00 each 24.00 24.00 24.00 24.00

4 S/F 7"x4" Sheet Metal Connector Box with Sheet metal cover (16 SWG) flushed in wall and 3 mm thick bakelite top cover and 37mm machine screws (for 4 points) 147.00 each 36.75 36.75 36.75 36.75

5 S/F one way EI circular box 15.00 each 15.00 15.00 15.00 15.006 S/F double round block 10.25 each 10.25 10.25 10.25 10.257 S/F Ceiling rose / batten holder 15.20 each 15.20 15.20 15.20 15.208 S/F 2x 22/0.3 mm PVC stranded copper wire 32.00 per meter 192.00 256.00 288.00 320.00

517.95 633.95 691.95 749.95Say Rs. 518.00 634.00 692.00 750.00

Concealed Wiring with 2 nos. PVC insulated & sheathed Stranded copper Wire (FR) in polythene pipe to Light/Fan/Call Bell Points Item no. 2(b) Page E- 17 of Schedule

Sl No Description of item Rate (Rs) Average Run

1.5m 3m 4.5m 6m 7.5m 1.5m 3m 4.5m 6m 7.5m1 S/F 19mm Polythene pipe with all accessories

embedded in wall incl. mending good damages (1/2 ave)[Item No. 3(a), page E-9] 50.00 per meter 37.50 75.00 112.50 150.00 187.50 37.50 75.00 112.50 150.00 187.50

2 S/F 7"x4" Sheet Metal Switch Board with Sheet metal cover (16 SWG) flushed in wall and 3 mm thick bakelite top cover and 37mm machine screws 147.00 each 147.00 147.00 147.00 147.00 147.00


4 (i) S/F 5A Piano key type Switch (Anchor) 24.00 24.00 24.00 24.00 24.00 24.00(ii) S/F 15A Piano key type Switch (Anchor) 64.00 64.00 64.00 64.00 64.00 64.00

5 (i) S/F 5A 3 pin plug socket (Anchor) 36.00 36.00 36.00 36.00 36.00 36.00(i) S/F 15A 3 pin plug socket (Anchor) 68.00 68.00 68.00 68.00 68.00 68.00

6 (a) 2x 22/0.3 mm PVC stranded copper wire 32.00 per meter 48.00 96.00 144.00 192.00 240.00(b) 2x36/0.3 mm PVC stranded copper wire 50.00 per meter 75.00 150.00 225.00 300.00 375.00(c) 1x 22/0.3 mm PVC stranded copper wire (for ECC) [E-17, Item 1(d) - 1(a)] 16.00 per meter 16.00 16.00 16.00 16.00 16.00 16.00 16.00 16.00 16.00 16.00

295.50 381.00 466.50 552.00 637.50 407.50 520.00 632.50 745.00 857.50

Say Rs. 296.00 381.00 467.00 552.00 638.00 408.00 520.00 633.00 745.00 858.00

Concealed Wiring with 3 no. PVC wire stranded copper conductor (FR) to 5 A and 15 A 3 pin plug point Item no. 3(a) & 4, Page E- 18 of Schedule

Average Run Sl No Description of item Rate (Rs) Average Run

1.5m 3m 4.5m 6m 7.5m1 S/F 19mm Polythene pipe with all accessories

embedded in wall incl. mending good damages (1/2 ave)[Item No. 3(a), page E-9] 52.00 per meter 39.00 78.00 117.00 156.00 195.00


3 S/F 5 amps Piano key type Switch (Anchor) 24.004 S/F 5 amps 3 pin plug socket (Anchor) 36.00 36.00 36.00 36.00 36.00 36.00 36.00

5 S/Drawing 2x 22/0.3 mm PVC stranded copper wire 32.00 per meter 48.00 96.00 144.00 192.00 240.00

257.00 344.00 431.00 518.00 605.00

Say Rs. 257.00 344.00 431.00 518.00 605.00

Sl No Description of item Rate (Rs) Average Run

Concealed Wiring with 2 no. PVC wire stranded copper conductor (FR) & 16 SWG GI ECC to 5 A 3 pin plug point Item no. 3(b), Page E- 18 of Schedule

Sl No Description of item Unit Rate (Rs)

1 Cost of 19 mm dia 3 mm thick polythene pipe embedded in wall incl. all accessories and labour[Item No. 3(a), page E-9] per Mtr. 50.00

2 Cost of 2x36/0.3 (2.5 sqmm) PVC insulated and sheathed wire of stranded Al. conductor in prelaid 19 mm dia 3 mm thick polythene pipe embedded in wall incl. all accessories and labour[Item No. 1(b), page E-17] per Mtr. 50.00

3 S/Drawing 1x 22/0.3 mm PVC stranded copper wire (for ECC) [E-17, Item 1(d) - 1(a)] per Mtr. 16.00

Say Rs. 116.00

Item No. 5 Page E - 18 of Schedule

Distn. Wiring in 2x36/0.3 (2.5sq mm) single core PVC insulated & sheathed wire in 19mm (3/4") dia 3 mm hick polythene pipe from separate way of BDB to 3 pin 15 amps Plug

point with 1x22/0.3 (1.5 sqmm) single core PVC insulated & sheathed wire as ECC (wiring only)

Item-1 Item-2 Item-3 Item-4 2x1.5 sqmm (without ECC)

2x1.5 sqmm (with ECC)

2x2.5 sqmm (with ECC)

2x4 sqmm (with ECC)

Material Cost1 PVC casing-capping [Precision Make] of size

25x10mm100 Mtr. 2660.00 100 Mtr. 2,660.00

2 iron screw 1" (600 mm apart) 150 Pcs. 24.00 100 Pcs. 36.003 detrofix/wooden wedge/PVC fastner 900 gm 26.24 450 gm 52.484 PVC clips 150 mm. apart 700 Pcs. 10.00 200 Pcs. 35.00

2,783.48 2,783.48 2,783.48 2,783.48 2,783.485 Single core PVC wire for Ph.& N

(a) 1x1.5 sqmm 200 Mtr. 1226.00 100 Mtr. 2,452.00 2,452.00(b) 1x2.5 sqmm 200 Mtr. 1978.00 100 Mtr. 3,956.00(c) 1x4 sqmm 200 Mtr. 2902.00 100 Mtr. 5,804.00

6 Single core PVC wire for ECC(a) 1x1.5 sqmm 100 Mtr. 1226.00 100 Mtr. 1,226.00 1,226.00(b) 1x2.5 sqmm 100 Mtr. 1978.00 100 Mtr. 1,978.00

5,235.48 6,461.48 7,965.48 10,565.48Sundry @ 1% 52.35 64.61 79.65 105.65

5,287.83 6,526.09 8,045.13 10,671.13Wastages @ 1 % 52.88 65.26 80.45 106.71

5,340.71 6,591.36 8,125.59 10,777.85VAT @ 4 % 213.63 263.65 325.02 431.11Labour chargesWireman charge per day 121.04Helper charge per day 104.40No. of days 2.25Total Labour charges 507.24 507.24 507.24 507.24 507.24Supervision charge @ 10% 50.72 50.72 50.72 50.72

6,112.31 7,412.97 9,008.57 11,766.92O.H/Transport and T & P charges @ 2.5% 152.81 185.32 225.21 294.17

6,265.11 7,598.30 9,233.79 12,061.10Profit @ 10% 626.51 759.83 923.38 1,206.11Rate per 100 Meter 6,891.62 8,358.13 10,157.17 13,267.21

Rate per Meter 68.92 83.58 101.57 132.67

Say Rs. 69.00 84.00 102.00 133.00

Wiring in PVC insulated annealed single core copper conductor (FR) in PVC casing-cappping [Precision Make]Item No. 1 to 4 , Page E- 19 of Schedule

SL No. Description of Item Qty Rate

(Rs.) Unit Amount (Rs.)

5M 6M 8M 9M 10M 11M 12M 9M 10M 11M 12M

1 5 M 2660.00 100 M 66.506 M 79.808 M 106.409 M 119.70 119.70

10 M 133.00 133.0011 M 146.30 146.3012 M 159.60 159.60

2 Iron screw 1" (600 mm apart) 8 No. 24.00 100 Nos. 1.9210 No. 2.4013 No. 3.1215 No. 3.60 3.6017 No. 4.08 4.0818 No. 4.32 4.3220 No. 4.80 4.80

3 Detrofix/Wooden Wedge/ P.V.C Fastner 50 gm 26.24 450 gm 2.9260 gm 3.5080 gm 4.6690 gm 5.25 5.25

100 gm 5.83 5.83110 gm 6.41 6.41120 gm 7.00 7.00

4 P.V.C. clips 150 mm. apart 34 No. 10.00 200 Nos. 1.7040 No. 2.0054 No. 2.7060 No. 3.00 3.0067 No. 3.35 3.3574 No. 3.70 3.7080 No. 4.00 4.00

5 7"x4"x2.5" PVC inspection box (1No. for 4 points) 1/4 190.30 1 No 47.58 47.58 47.58 47.58 47.58 47.58 47.586 (a) 8"x6" Switch board (16 SWG) with Ph., N bars and

3 mm thick bakelite top cover flushed in wall for 4 nos. piano key switch 1/4 197.10 1 No 49.28 49.28 49.28 49.28 49.28 49.28 49.28(b) 8"x6" Switch board (16 SWG) with Ph., N bars and 3 mm thick bakelite top cover flushed in wall for 4 nos. piano key switch 1/2 197.10 1 No 98.55 98.55 98.55 98.55

7 (a) 5A 240 V. Piano Key Type Switch 1 No. 12.40 1 No 12.40 12.40 12.40 12.40 12.40 12.40 12.40(b) 5A 2 way piano key type swith 1 No. 15.60 1 No 31.20 31.20 31.20 31.20

182.29 196.95 226.13 240.80 255.51 269.98 284.65 261.30 276.01 290.48 305.158 Ceiling Rose/Holder 1 No. 15.20 1 No 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20

PVC casing-capping [Precision Make] of size 25x10mm (1/2 of average run)

Wiring in PVC insulated annealed single core copper conductor (FR) in PVC casing-capping [Precision Make]

Average Run for 2 way controlAverage Run for normal point wiringFor Item No. 5 & 6 , Page E- 19 of Schedule


(Rs.) Unit

9 3.5" dia. double HW R.B. 1 123.00 12 No 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.2510 10 M 1226.00 100 M 122.60

12 M 147.1216 M 196.1618 M 220.68 73.5620 M 245.20 81.7322 M 269.72 89.9124 M 294.24 98.08

11 1.6 M 1226.00 100 M 19.622 M 24.52

2.66 M 32.613 M 36.78 36.78

3.33 M 40.83 40.833.66 M 44.87 44.87

4 M 49.04 49.0412 6 M 1226.00 100 M 220.68

6.67 M 245.327.33 M 269.60

8 M 294.24349.95 394.04 480.36 523.71 566.99 610.03 653.38 617.77 669.34 720.31 771.96

13 Sundry @ 3% 10.50 11.82 14.41 15.71 17.01 18.30 19.60 18.53 20.08 21.61 23.16360.45 405.86 494.77 539.42 584.00 628.33 672.98 636.30 689.42 741.92 795.12

14 Wastages @ 2 % 7.21 8.12 9.90 10.79 11.68 12.57 13.46 12.73 13.79 14.84 15.90367.66 413.98 504.66 550.21 595.68 640.89 686.44 649.03 703.21 756.76 811.02

15 VAT @ 4 % 14.71 16.56 20.19 22.01 23.83 25.64 27.46 25.96 28.13 30.27 32.4416 Labour charges

Wireman charge per day 121.04Helper charge per day 104.40No. of day for 'N' capping 2.25No. of day for fixing of S.B. 0.0833Board Cutting Charge 3.40Charge per Metre 5.07Total Labour charges 47.54 52.61 62.76 67.83 72.90 77.98 83.05 67.83 72.90 77.98 83.05

17 Supervision charge @ 10% on labour 4.75 5.26 6.28 6.78 7.29 7.80 8.30 6.78 7.29 7.80 8.30434.66 488.41 593.88 646.83 699.70 752.30 805.25 749.60 811.53 872.80 934.81


Profit @ 10% 44.55 50.06 60.87 66.30 71.72 77.11 82.54 76.83 83.18 89.46 95.82490.08 550.68 669.60 729.30 788.91 848.22 907.92 845.18 915.00 984.08 1054.00

Say 490.00 551.00 670.00 729.00 789.00 848.00 908.00 845.00 915.00 984.00 1054.00

3 x 1.5 sq.mm.'FR' Copper Wire,(2/3 whole & Average Run)

1 x 1.5 sq. mm. ' 'FR' Copper Wire For Earth Continuity Wire (1/3 Average Run)

2 x 1.5 sq.mm.'FR' Copper Wire (Single Core)(1/3 for 2 way control Switch)

5M 6M 8M 9M 10M 11M 12M 9M 10M 11M 12M

1 5 M 2660.00 100 M 66.506 M 79.808 M 106.409 M 119.70 119.70

10 M 133.00 133.0011 M 146.30 146.3012 M 159.60 159.60

2 iron screw 1" (600 mm apart) 8 No. 24.00 100 Nos. 1.9210 No. 2.4013 No. 3.1215 No. 3.60 3.6017 No. 4.08 4.0818 No. 4.32 4.3220 No. 4.80 4.80

3 Detrofix/Wooden Wedge/ P.V.C Fastner 50 gm 26.24 450 gm 2.9260 gm 3.5080 gm 4.6690 gm 5.25 5.25

100 gm 5.83 5.83110 gm 6.41 6.41120 gm 7.00 7.00

4 PVC clips 150 mm. apart 34 No. 10.00 200 Nos. 1.7040 No. 2.0054 No. 2.7060 No. 3.00 3.0067 No. 3.35 3.3574 No. 3.70 3.7080 No. 4.00 4.00

5 7"x4"x2.5" PVC inspection box (1No. for 4 points) 1/4 190.30 1 No 47.58 47.58 47.58 47.58 47.58 47.58 47.586 (a) 8"x6" Switch board (16 SWG) with Ph., N bars and

3 mm thick bakelite top cover flushed in wall for 4 nos. piano key switch 1/4 197.10 1 No 49.28 49.28 49.28 49.28 49.28 49.28 49.28(b) 8"x6" Switch board (16 SWG) with Ph., N bars and 3 mm thick bakelite top cover flushed in wall for 4 nos. piano key switch 1/2 197.10 1 No 98.55 98.55 98.55 98.55

7 (a) 5A. 240 V. Piano Key Type Switch 1 No. 12.40 1 No 12.40 12.40 12.40 12.40 12.40 12.40 12.40(b) 5A. 2 way piano key type swith 1 No. 15.60 1 No 31.20 31.20 31.20 31.20

182.29 196.95 226.13 240.80 255.51 269.98 284.65 261.30 276.01 290.48 305.158 Ceiling Rose/Holder 1 No. 15.20 1 No 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20 15.20

Wiring in PVC insulated annealed single core copper conductor (FR) in PVC casing-capping [Precision Make]For Item No. 7 & 8 , Page E-20 of Schedule

UnitAverage Run for normal point wiring Average Run for 2 way controlRate

(Rs.)

PVC casing-capping [Precision Make] of size 25x10mm

SL No. Description of Item Qty

9 3.5" dia. double HW RB 1 123.00 12 No 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.25 10.2510 2 x 1.5 sq.mm.'FR' Copper Wire (Single Core)

(1/3 for 2 way control Switch) 10 M 1226.00 100 M 122.6012 M 147.1216 M 196.1618 M 220.68 73.5620 M 245.20 81.7322 M 269.72 89.9124 M 294.24 98.08

11 1 x 1.5 sq. mm. ' 'FR' Copper Wire For Earth 1.6 M 1226.00 100 M 19.622 M 24.52

2.66 M 32.613 M 36.78 36.78

3.33 M 40.83 40.833.66 M 44.87 44.87

4 M 49.04 49.0412 6 M 1226.00 100 M 220.68

6.67 M 245.327.33 M 269.60

8 M 294.24349.95 394.04 480.36 523.71 566.99 610.03 653.38 617.77 669.34 720.31 771.96

13 Sundry @ 3% 10.50 11.82 14.41 15.71 17.01 18.30 19.60 18.53 20.08 21.61 23.16360.45 405.86 494.77 539.42 584.00 628.33 672.98 636.30 689.42 741.92 795.12

14 Wastages @ 2 % 7.21 8.12 9.90 10.79 11.68 12.57 13.46 12.73 13.79 14.84 15.90367.66 413.98 504.66 550.21 595.68 640.89 686.44 649.03 703.21 756.76 811.02

15 VAT @ 4 % 14.71 16.56 20.19 22.01 23.83 25.64 27.46 25.96 28.13 30.27 32.4416 Labour charges

Wireman charge per day 121.04Helper charge per day 104.40No. of day for 'N' capping 2.25No. of day for fixing of S.B. 0.0833Board Cutting Charge 3.40Charge per Metre 5.07

47.54 52.61 62.76 67.83 72.90 77.98 83.05 67.83 72.90 77.98 83.0517 Extra Labour Charge @ 25% for conceal work 11.89 13.15 15.69 16.96 18.23 19.49 20.76 16.96 18.23 19.49 20.76

Total Labour charges 59.43 65.77 78.45 84.79 91.13 97.47 103.81 84.79 91.13 97.47 103.8118 Supervision charge @ 10% 5.94 6.58 7.84 8.48 9.11 9.75 10.38 8.48 9.11 9.75 10.38

447.73 502.88 611.14 665.48 719.75 773.75 828.09 768.26 831.58 894.24 957.6519 O.H Carriage and T & P charges @ 2.5% 11.19 12.57 15.28 16.64 17.99 19.34 20.70 19.21 20.79 22.36 23.94

458.93 515.45 626.42 682.12 737.74 793.09 848.79 787.46 852.37 916.60 981.59Profit @ 10% 45.89 51.55 62.64 68.21 73.77 79.31 84.88 78.75 85.24 91.66 98.16

504.82 567.00 689.06 750.33 811.51 872.40 933.67 866.21 937.61 1008.26 1079.75Say 505.00 567.00 689.00 750.00 812.00 872.00 934.00 866.00 938.00 1008.00 1080.00

3x1.5sqmm 'FR' Copper Wire, Single PVC (2/3 Av. Run)

On Board 1.5M 3M 4.5M 6M 7.5M On

Board 1.5M 3M 4.5M 6M 7.5M

1 0 M 2660.00 100 M 0.00 0.001.5 M 39.90 39.90

3 M 79.80 79.804.5 M 119.70 119.70

6 M 159.60 159.607.5 M 199.50 199.50

2 Iron screw 1" (600 mm apart) 0 No. 24.00 100 Nos. 0.00 0.002 No. 0.48 0.485 No. 1.20 1.207 No. 1.68 1.689 No. 2.16 2.16

11 No. 2.64 2.643 Detrofix/Wooden Wedge/ PVC Fastner 0 gm 26.24 450 gm 0.00 0.00

15 gm 0.87 0.8730 gm 1.75 1.7545 gm 2.62 2.6260 gm 3.50 3.5075 gm 4.37 4.37

4 P.V.C. clips 150 mm. apart 0 No. 10.00 200 Nos. 0.00 0.0010 No. 0.50 0.5020 No. 1.00 1.0030 No. 1.50 1.5040 No. 2.00 2.0050 No. 2.50 2.50

5 S/F 6"x4" Sheet Metal Switch Board (16 SWG) flushed in wall and 3 mm thick bakelite top cover and 37mm machine screws 1/2

or 1 pt. 86.70 1 No. 43.35 86.70 86.70 86.70 86.70 86.70 43.35 86.70 86.70 86.70 86.70 86.706 (a) 240V 5A Piano Key Type Switch 1 No. 12.40 1 No. 12.40 12.40 12.40 12.40 12.40 12.40 12.40 12.40 12.40 12.40 12.40 12.40

(b) 240V 5A 3 flush Type Socket 1 No. 19.20 1 No. 19.20 19.20 19.20 19.20 19.20 19.20 19.20 19.20 19.20 19.20 19.20 19.207 1.5 M 1226.00 100 M 18.39 18.39

4.5 M 55.17 55.179 M 110.34 110.34

13.5 M 165.51 165.5118 M 220.68 220.68

22.5 M 275.85 275.85

Average Run for MS box flushed in wall


3 x 1.5 sq.mm.'FR' Copper Wire (Single Core)

Wiring in PVC insulated annealed single core copper conductor (FR) in PVC casing-cappping [Precision Make]For Item No. 9 & 10 , Page E- 20& 21 of Schedule


(Rs.) UnitAverage Run for MS box on wall

93.34 215.22 312.39 409.31 506.24 603.16 93.34 215.22 312.39 409.31 506.24 603.168 Sundry @ 3% 2.80 6.46 9.37 12.28 15.19 18.09 2.80 6.46 9.37 12.28 15.19 18.09

96.14 221.68 321.76 421.59 521.43 621.26 96.14 221.68 321.76 421.59 521.43 621.269 Wastages @ 2 % 1.92 4.43 6.44 8.43 10.43 12.43 1.92 4.43 6.44 8.43 10.43 12.43

98.06 226.12 328.20 430.03 531.85 633.68 98.06 226.12 328.20 430.03 531.85 633.6810 VAT @ 4 % 3.92 9.04 13.13 17.20 21.27 25.35 3.92 9.04 13.13 17.20 21.27 25.35

Labour chargesWireman charge per day 121.04No. of days for wireman 1/16Helper charge per day 104.40No. of days for wireman & helper 1/32Addl. Labour for fixing MS box concealed in wall 10.83Labour for fixing switch & MS box on wall & connection 10.83Total Labour charges 10.83 10.83 10.83 10.83 10.83 10.83 21.66 21.66 21.66 21.66 21.66 21.66Supervision charge @ 10% on labour 1.08 1.08 1.08 1.08 1.08 1.08 2.17 2.17 2.17 2.17 2.17 2.17

113.90 247.07 353.23 459.14 565.04 670.94 125.81 258.98 365.14 471.05 576.95 682.85O.H Carriage and T & P charges @ 2.5% 2.85 6.18 8.83 11.48 14.13 16.77 3.15 6.47 9.13 11.78 14.42 17.07

116.74 253.25 362.07 470.61 579.16 687.71 128.95 265.45 374.27 482.82 591.37 699.92Profit @ 10% 11.67 25.32 36.21 47.06 57.92 68.77 12.90 26.55 37.43 48.28 59.14 69.99

128.42 278.57 398.27 517.68 637.08 756.49 141.85 292.00 411.70 531.11 650.51 769.91

Say 128.00 279.00 398.00 518.00 637.00 756.00 142.00 292.00 412.00 531.00 651.00 770.00

5 mt (3.5+1.5)

6mt (4.5+1.5)

8mt (6.5+1.5)

9mt (7.5+1.5)

10mt (8.5+1.5)

11mt (9.5+1.5)

12mt (10.5+1.5)

1 3.5 m 2660.00 100 Mtr. 46.554.5 m 59.856.5 m 86.457.5 m 99.758.5 m 113.059.5 m 126.35

10.5 m 139.652 iron screw 1" (600 mm apart) 6 No. 24.00 100 No. 1.44

8 No. 1.9211 No. 2.6413 No. 3.1214 No. 3.3616 No. 3.8419 No. 4.56

3 detrofix/wooden wedge/ PVC fastner 35 gm 26.24 450 gm 2.0445 gm 2.6265 gm 3.7975 gm 4.3785 gm 4.9695 gm 5.54

105 gm 6.124 PVC clips 150 mm. apart 24 No. 10.00 200 No. 1.20

30 No. 1.5044 No. 2.2050 No. 2.5057 No. 2.8564 No. 3.2070 No. 3.50

5 19mm. Alkhathene pipe 1.5 m 12.30 1 m 18.45 18.45 18.45 18.45 18.45 18.45 18.456 7"x4"x2.5" MS inspection box with 3 mm thick bakelite top

cover complete with machine screw 1/4 95.20 1 No. 23.80 23.80 23.80 23.80 23.80 23.80 23.807 8"x6"x2.5" Switch board (16 SWG) incl. Ph., N bars with 3

mm thick bakelite top cover complete with machine screw 1/4 197.10 1 No. 49.28 49.28 49.28 49.28 49.28 49.28 49.288 5 Amp. single way piano key type switch 1 No 12.40 1 No 12.40 12.40 12.40 12.40 12.40 12.40 12.40

Distribution wiring in 1.5 sqmm Standred PVC Cu. wire (horizontal run in PVC Casing-Capping [Precision Make] and vertical run embeded in wall)

Sl. No. Description Qty

Item No. 11 , page E - 21

Ratesingle core Stranded copper conductor

Unit


9 Ceiling rose / batten holder 1 No 15.20 1 Nos. 15.20 15.20 15.20 15.20 15.20 15.20 15.2010 Iron hooks 2 Nos. 100.00 100 Nos. 2.00 2.00 2.00 2.00 2.00 2.00 2.0011 18 S.W.G G.I. Wire as fish wire 2 mt. 0.80 1 mt 1.60 1.60 1.60 1.60 1.60 1.60 1.6012 2x1.5 sq.mm.'FR' Copper Wire 10 M 1226.00 100 mtr 122.60

12 M 147.1216 M 196.1618 M 220.6820 M 245.2022 M 269.7224 M 294.24

13 1x1.5 sqmm 'FR' Copper Wire For ECC (1/3 Average Run ) 1.7 M 1226.00 100 M 20.842 M 24.52

2.67 M 32.733 M 36.78

3.33 M 40.833.67 M 44.99

4 M 49.04317.40 360.26 446.70 489.93 532.97 576.37 619.84

14 Sundry @ 3% 9.52 10.81 13.40 14.70 15.99 17.29 18.60326.92 371.07 460.10 504.63 548.96 593.66 638.43

15 Wastages @ 2 % 6.54 7.42 9.20 10.09 10.98 11.87 12.77333.46 378.49 469.30 514.72 559.94 605.53 651.20

16 Vat @ 4% 13.34 15.14 18.77 20.59 22.40 24.22 26.05346.80 393.63 488.07 535.31 582.33 629.75 677.25

17 Labour charges (5.07/m+37.88+22.54) 78.16 83.23 93.37 98.44 103.51 108.58 108.5818 Supervision charges 10% on labour 7.82 8.32 9.34 9.84 10.35 10.86 10.86

432.77 485.18 590.78 643.59 696.19 749.19 796.6919 O.H. , T&P @2.5% 10.82 12.13 14.77 16.09 17.40 18.73 19.92

443.59 497.31 605.55 659.68 713.60 767.92 816.60Profit @10% 44.36 49.73 60.56 65.97 71.36 76.79 81.66

487.95 547.04 666.11 725.65 784.96 844.71 898.27

Say 488.00 547.00 666.00 726.00 785.00 845.00 898.00

19.60Rs. 5.07 3.40

2.25Total = 25.25


22.54

i) For 5 meter run 78.16ii) For 6 meter run 83.23iii) For 8 meter run 93.37iv) For 9 meter run 98.44v) For 10 meter run 103.51vi) For 11 meter run 108.58vii) For 12 meter run 113.65

b) Av. Labour charge for fixing switch board, round block, fixing 5 A piano key type switch, c) Labour charges for drawing PVC wire for each meter run =b) Labour charges for laying polythene pipe for each meter run =


10.5 x 5.07 + 37.88 + 22.54 =9.5 x 5.07 + 37.88 + 22.54 =

6 x 5.07 + 37.88 + 22.5 4 =

Total Labour charge3.5 x 5.07 + 37.88 + 22.54 =4.5 x 5.07 + 37.88 + 22.54 =

7.5x 5.07 + 37.88 + 22.54 =8.5 x 5.07 + 37.88 + 22.54 =


For 1.5 meter run =

a) Labour charge for each meter run (wireman @121.04 x2.25 day + helper @104.40 x2.25day)/100=

a) Labour charges for cutting channel for each meter run =

Labour analysis for PVC casing-capping

For Item 1(a) For Item 1(b) For Item 1(c)

1 Saddle with base for 20 mm PVC rigid conduit [Precision make] 0.5 M apart

200 No. 200.00 100 No. 400.00 400.00 400.00

2 1½" Iron Screw No. 8 SWG 200 No. 36.00 100 No. 72.00 72.00 72.003 ½" Iron Screw (No. 4) 400 No. 21.60 144 No. 60.00 60.00 60.004 20 mm dia PVC Conduit [Precision make] (100 m) incl. fittings 1 m 100 M 2400.00 100 M 2400.00 2400.00 2400.005 FR' Copper Wire for wiring

(a) 2 x 1.5 sqmm 200 M 1226.00 100 M 2452.00(b) 2 x 2.5 sqmm 200 M 1978.00 100 M 3956.00(c) 2 x 4 sqmm 200 M 2902.00 100 M 5804.00

6 FR' Copper earth wire (a) 1 x 1.5 sqmm 100 M 1226.00 100 M 1226.00 1226.00(b) 1x 2.5 sqmm 100 M 1978.00 100 M 1978.00

6610.00 8114.00 10714.007 Sundry @ 1 % 66.10 81.14 107.14

6676.10 8195.14 10821.148 Wastages @ 1 % 66.76 81.95 108.21

6742.86 8277.09 10929.359 VAT @ 4 % 269.71 331.08 437.1710 Labour charges

Wireman charge per day 121.04No. of Wireman 3Helper charge per day 104.40No. of helper 6Total Labour Charges 989.52 989.52 989.52

11 Supervision charge @ 10% on labour 98.95 98.95 98.958101.05 9696.65 12455.00

12 OH, Carriage and T & P charges @ 2.5% 202.53 242.42 311.378303.57 9939.06 12766.37

13 Profit @ 10% 830.36 993.91 1276.64Rate per 100 meter 9133.93 10932.97 14043.01Rate per meter 91.34 109.33 140.43

Say 91.00 109.00 140.00

For Item No. 1(a), (b), (c), Page E- 22 of ScheduleMedium PVC rigid ('FR') Conduit [Precision make] (Based on 100 Mts. Run)

Price (in Rs.)Sl. No. Description of Item Qty. Rate

(in Rs.) Unit

For Item 1(d) For Item 1(e) For Item 1(f)

1 Saddle with base for 20 mm PVC rigid conduit [Precision make] 0.5 M 200 No. 200.00 100 No. 400.00 400.00 400.002 1 ½ " Iron Screw No. 8 SWG 200 No. 36.00 100 No. 72.00 72.00 72.003 1/2 Iron Screw (No. 4) 400 No. 21.60 144 No. 60.00 60.00 60.004 3/4 (20 mm) dia PVC Conduit [Precision make] (100 m) incl. fittings 1 No. 100 M 2400.00 100 M 2400.00 2400.00 2400.005 FR' Copper Wire for wiring

(a) 3 x 1.5 sqmm 300 M 1226.00 100 M 3678.00(b) 3x 2.5 sqmm 300 M 1978.00 100 M 5934.00 (c) 3 x 4 sqmm 300 M 2902.00 100 M 8706.00

6 FR' Copper earth wire (a) 1 x 1.5 sqmm 100 M 1226.00 100 M 1226.00 1226.00(b) 1x 2.5 sqmm 100 M 1978.00 100 M 1978.00

7836.00 10092.00 13616.007 Sundry @ 1 % 78.36 100.92 136.16

7914.36 10192.92 13752.168 Wastages @ 1 % 79.14 101.93 137.52

7993.50 10294.85 13889.689 VAT @ 4 % 319.74 411.79 555.5910 Labour charges

Wireman charge per day 121.04No. of Wireman 3Helper charge per day 104.40No. of helper 6Total Labour Charges 989.52 989.52 989.52

11 Supervision charge @ 10% 98.95 98.95 98.959401.72 11795.12 15533.74



Say 106.00 133.00 175.00

Medium PVC rigid ('FR') Conduit [Precision make] (Based on 100 Mts. Run) For Item No. 1(d), (e), (f), Page E- 22 of Schedule

Sl. No. Description of Item Qty. Rate

(in Rs.) UnitPrice (in Rs.)

For Item 1(g) For Item 1(h) For Item 1(i)

1 Saddle with base for 25 mm PVC rigid conduit [Precision make] 0.5 M 200 No. 200.00 100 No. 400.00 400.00 400.002 1 ½ " Iron Screw No. 8 SWG 200 No. 36.00 100 No. 72.00 72.00 72.003 1/2 Iron Screw (No. 4) 400 No. 21.60 144 No. 60.00 60.00 60.004 1" (25 mm) dia PVC Conduit [Precision make] (100 m) incl. fittings 100 M 3275.00 100 M 3275.00 3275.00 3275.005 FR' Copper Wire for wiring

(a) 3 x 2.5 sqmm 300 M 1978.00 100 M 5934.00(b) 3x 4 sqmm 300 M 2902.00 100 M 8706.00 (c) 3 x 6 sqmm 300 M 4520.00 100 M 13560.00

6 FR' Copper Neutral & earth wire (a) 2 x 1.5 sqmm 200 M 1226.00 100 M 2452.00(b) 2x 2.5 sqmm 200 M 1978.00 100 M 3956.00 (c)2 x 4 sqmm 200 M 2902.00 100 M 5804.00

12193.00 16469.00 23171.007 Sundry @ 1 % 121.93 164.69 231.71

12314.93 16633.69 23402.718 Wastages @ 1 % 123.15 166.34 234.03

12438.08 16800.03 23636.749 VAT @ 4 % 497.52 672.00 945.47

10 Labour chargesWireman charge per day 121.04No. of Wireman 3Helper charge per day 104.40No. of helper 7Total Labour Charges 1093.92 1093.92 1093.92

11 Supervision charge @ 10% 109.39 109.39 109.3914138.91 18675.34 25785.52



Say 159.00 211.00 291.00

Medium PVC rigid ('FR') Conduit [Precision make] (Based on 100 Mts. Run) For Item No. 1(g), (h), (i), Page E- 22 of Schedule

Sl. No. Description of Item Qty. Rate

(in Rs.) UnitPrice (in Rs.)

Sl.No. Materials Rate Unit AmountA

(i) Hard Wood plug (2' apart) 165 No. 12.00 100 No. 19.80(ii) 1.5" (8SWG) iron screw (2' apart) 165 No. 36.00 100 No. 59.40(iii) Brass coated pin (2 pin - 4" apart) 340 gm. 150.00 kg. 51.00

130.20

2x10 SWG GI wire

1x10 SWG GI wire

2x10 SWG GI wire

1 Common materials 130.20 130.20 130.202 Special link clip 180 nos. In 100 mtr. Length @

16.00 per box (containing 100nos.)28.80 28.80 28.80

3 Hard wood batten 100m 596.00 794.00 794.004 10 SWG GI wire @ 55.00 kg

(6.30 kg for 100mtr.)693.00 346.50 693.00

5 Syn. Brand painting @ 1.65 per mtr. 165.00 165.00 165.001613.00 1464.50 1811.00

6 Sundry materials (Sand, cement, detofix etc.) 32.26 29.29 36.221645.26 1493.79 1847.22

7 Wastage @ 1% 16.45 14.94 18.471661.71 1508.73 1865.69

8 Vat @ 4% 66.47 60.35 74.631728.18 1569.08 1940.32

9 Labouri) Mason/ Santaraj - 1no. @ 121.04/day 121.04ii) Wireman - 4nos. @ 121.04/day 484.16iii) Helper - 6nos. @ 104.40/day 626.40

1231.60 1231.60 1231.60 1231.6010 Supervision charge @ 10% on labour 123.16 123.16 123.16

3082.94 2923.84 3295.0811 OH carriage & T&P charge @ 5% 154.15 146.19 164.75

3237.09 3070.03 3459.8312 Profit @ 10% 323.71 307.00 345.98

Cost per 100 mtrs. 3560.80 3377.03 3805.82Rate per metre 35.61 33.77 38.06

Say 36.00 34.00 38.00


(i) MS saddles with base 60 No. 97.00 100 No. 58.20(ii) Hard wooden plug 60 No. 12.00 100 No. 7.20(iii) Iron screw

a) 1.5" size 60 No. 36.00 100 No. 21.60b) 1/2" size 120 No. 21.60 gross 18.00

(iv) No. 10SWG GI wire 30 M 346.50 100 M 103.95(v) Sundry materials (Sand, cement, detofix etc.) 18.90

227.85Vat @ 4% 9.11

236.96B Labour:

i) Mason/ Santaraj - 1/2 no. @ 121.04/day 60.52ii) Wireman - 2 no. @ 121.04 per day 242.08iii) Helper - 2 no. @ 104.40 per day 208.80

511.40 511.40C Supervision charge @ 10% on labour 51.14

799.50D OH carriage & T&P charge @2.5% 19.99

819.49E Profit @ 10% 81.95

Cost per 30mtrs. 901.44Rate per metre 30.05

Say 30.00

284.73

31.32

1231.60

2711.70123.16

Item No.2(a) Page F-1 of Schedule

135.582847.28

31.00

LS

596.00

3132.01

Drawing only 1.1KV grade PVC Insulated and armoured cable on HW Battenincluding painting (Based on 100mtrs. Run)

Item No. 1(a), (b), (c ) & (d) Page F-1 of Schedule

346.50

Qty.

3/4" batten 1" batten

130.20

1x10 SWG GI wire

28.80

165.001266.50

25.331291.83

12.921304.75

52.191356.94

Qty.

CABLE ON WALL/ SURFACE WITH SADDLES WITH BASE OR CLAMPSLaying of cable upto 2 core 25sqmm (Based on 30mtrs. Run)




(iv) No. 10SWG GI wire 60 M 346.50 100 M 207.90(v) Sundry materials (Sand, cement, detofix) 18.90

331.80Vat @ 4% 13.27

345.07B Labour:




930.30E Profit @ 10% 93.03


Say 34.00




(iv) No. 10SWG GI wire 60 M 346.50 100 M 207.90(v) Sundry materials (Sand, cement, detofix etc.) LS 27.00

371.70Vat @ 4% 14.87

386.57B Labour




1090.55E Profit @ 10% 109.05


Say 40.00

LAYING OF CABLE UPTO 3/3.5 CORE 50SQMM (BASED ON 30MTRS. RUN)

Item No. 2(c) Page F-1 of ScheduleQty.

Laying of cable upto 3/3.5/4 core 25sqmm (Based on 30mtrs. Run)

Item No.2(b) Page F-1 of ScheduleQty.

LS


(i) MS clamp 60 No. 3.00 each 180.00(ii) No. 10SWG GI wire 60 M 346.50 100 M 207.90(iii) Sundry materials (Sand, cement, detofix etc.) LS 27.00

414.90Vat @ 4% 16.60

431.50B Labour




1254.31E Profit @ 10% 125.43


Say 46.00


(i) Special MS clamp 60 No. 6.00 each 360.00(ii) No. 10SWG GI wire 60 M 346.50 100 M 207.90(iii) Sundry materials (Sand, cement, detofix etc.) LS 33.75

601.65Vat @ 4% 24.07

625.72B Labour

i) Mason/ Santaraj - 1/2 no. @ 121.04/day 60.52ii) Wireman - 2 @ 121.04 per day 242.08iii) Helper - 4 @ 104.40 per day 417.60

720.20 720.20

C Supervision charge @ 10% on labour 72.021417.94

D OH carriage & T&P charge @2.5% 35.451453.38

E Profit @ 10% 145.34Cost per 30mtrs. 1598.72Rate per metre 53.29

Say 53.00

Sl.No. Materials Rate Unit AmountA Labour charge as per analysis of item 2(b) of

Page F-1 of schedule 511.40B Supervision charge @ 10% on A 57.19

568.59C OH carriage & T&P charge @2.5% 14.21

582.80D Profit @ 10% 58.28


Say 21.00

Qty.

LAYING OF CABLE ABOVE 3/3.5 CORE 95SQMM AND UPTO 3/3.5 CORE 150SQMM

Item No. 2(e) Page F-1 of ScheduleQty.

LAYING OF CABLE ABOVE 3/3.5 CORE 50SQMM AND UPTO 3/3.5 CORE 95SQMM

Item No. 2(d) Page F-1 of Schedule

Item No. 3(a) Page F-1 of Schedule

LAYING ONLY CABLE UPTO 50SQMM THROUGH EXISTING RCC/ HUME/ GI PIPE (BASED ON 30MTRS.

Qty.

Sl.No. Materials Rate Unit AmountA Labour charge as per analysis of item 2(d) of

Page F-1 of schedule 720.20B Supervision charge @ 10% on A 72.02

792.22C OH carriage & T&P charge @2.5% 19.81

812.03D Profit @ 10% 81.20


Say 30.00


i) Pole clamp (25x6mm) MS Galvanised flatcomplete of bolt & nut etc.

1 No. 35.00 No. 35.00

ii) Sundry materials LS 1.4236.42

Vat @ 4% 1.4637.88

B Labouri) Wireman 1 @ 121.04 per day x 1/16 7.57ii) Helper 1 @ 104.40 per day x 1/16 6.53



54.71E Profit @ 10% 5.47

60.18Say 60.00

FIXING OF CABLE ALONG THE LENGTH OF OH POLE INCLUDING S&F MS POLE CLAMP ETC. (BASED

Item No. 4 Page F-1 of ScheduleQty.

LAYING ONLY CABLE UPTO 50SQMM UPTO 150SQMM THROUGH EXISTING RCC/ HUME/ GI PIPE

Item No. 3(b) Page F-1 of ScheduleQty.


i) 2nd class bricks including transport & carriage atsite

800 No. 4700.00 1000 No. 3760.00

ii) Carriage of cable upto 1.6km 100 M 1.00 1 M 100.00Wastage @ 1% on item 1 37.60

3897.60B Labour

a) Excavation filling/ watering and ramming(460mmx760mmx100mtrs.) = 34.96 cum @1.33cum per head per day 2714.40

b) Laying Cable:i) Wireman 2nos. @ 121.04 /day for 1 day 242.08ii) Helper 8nos. @ 104.40 /day for 1 day 835.20


8068.45D OH, carriage, hiring charge of T&P @ 2.5% 201.71

8270.16Profit @ 10% 827.02

9097.18Cost per metre 90.97

Say 91.00



800 No. 4700.00 1000 No. 3760.00

ii) Carriage of cable upto 1.6km 100 M 2.00 1 M 200.00iii) Wastage @ 1% on item 1 37.60

3997.60B Labour


b) Laying Cable:i) Wireman 2nos. @ 121.04 /day for 1 day 242.08ii) Helper 11nos. @ 104.40 /day for 1 day 1148.40



8725.79Profit @ 10% 872.58


Say 96.00



800 No. 4700.00 1000 No. 3760.00


4067.60B Labour

a) Excavation filling/ watering and ramming(460mmx760mmx100mtrs.) = 34.96 cum @1.33cum per head per day

26 no. labour x 1

day @ 2714.40b) Laying Cable:i) Wireman 2nos. @ 121.04 /day for 1 day 242.08ii) Helper 16nos. @ 104.40 /day for 1 day 1670.40

4626.88 4626.88

Qty.

Qty.

Qty.

26 no. labour x 1 day @ Rs. 104.40 /day

Analysis of schedule of rate upto 35sqmm PVC insulated and armoured cable

Item no. 1(a) Page F-2 of scheduleLaying of one cable upto 35sqmm in trench (based on 100 M)

Single cable in trench above 35sqmm and upto 185sqmm (Based on 100mtr.run)Item no. 1(b) Page F-2 of schedule

Single cable in trench above 185sqmm (Based on 100mtr.run)Item no. 1(c) Page F-2 of schedule

26 no. labour x 1 day @ Rs. 104.40 /day


D OH, carriage, hiring charge of T&P @ 2.5% 228.939386.10

Profit @ 10% 938.6110324.71

Cost per metre 103.25Say 103.00



2000 No. 4700.00 1000 No. 9400.00


9694.00B Labour


b) Laying Cable:i) Wireman 2nos. @ 121.04/ day for 1.5 days 363.12ii) Helper 8nos. @ 104.40 /day for 1.5 days 1252.80



16349.03Profit @ 10% 1634.90


Say 180.00



2000 No. 4700.00 1000 No. 9400.00


9894.00B Labour





17083.73Profit @ 10% 1708.37


Say 188.00

Qty.

Qty.

39 no. labour x 1 day @ Rs. 104.40 per day

Laying of two cables in one trench upto 35sqmm (Based on 100mtr.run)Item no. 2(a) Page F-2 of schedule


Laying of two cables in one trench above 35sqmm upto 185sqmm (Based on 100mtr.run)Item no. 2(b) Page F-2 of schedule



2000 No. 4700.00 1000 No. 9400.00


9944.00B Labour





18017.81Profit @ 10% 1801.78


Say 198.00



3200 No. 4700.00 1000 No. 15040.00


15490.40B Labour


b) Laying Cable:i) Wireman 2nos. @ 121.04/ day for 2 days 484.16ii) Helper 8nos. @ 104.40 /day for 2 days 1670.40



24582.06Profit @ 10% 2458.21


Say 270.00



3200 No. 4700.00 1000 No. 15040.00


15590.40B Labour




24771.54

Qty.

Qty.

Qty.Item no. 3(b) Page F-3 of schedule

Item no. 2(c) Page F-2 of schedule

Laying of three cables in one trench upto 35sqmm (Based on 100mtr.run)Item no. 3(a) Page F-2 of schedule

Laying of three cables in one trench above 35sqmm upto 185sqmm (Based on 100mtr.run)




Laying of two cables in one trench above 185sqmm (Based on 100mtr.run)

D OH, carriage, hiring charge of T&P @ 2.5% 619.2925390.82

Profit @ 10% 2539.0827929.91

Cost per metre 279.30Say 279.00

Sl.No. Materials Rate Unit AmountA1 2nd class bricks including transport & carriage at

site3200 No. 4700.00 1000 No. 15040.00

i) Carriage of cable upto 1.6km 100 M 4.50 1 M 450.00ii) Wastage @ 1% on item 1 150.40

15640.40B Labour





26619.18Profit @ 10% 2661.92


Say 293.00

Sl.No. Materials Rate Unit AmountA Cost of sand 8.00B Labour

(a) For carrying cable (based on 15mtr.run)Cost of carrying cable @1.00 / metre 15.00

b) For laying cable (based on 15mtr.run)i) Wireman 1 @ 121.04 per day 121.04ii) Helper 3 @ 104.40 per day 313.20

Cost of 15mtrs. Run 449.24Cost of 1mtr. Run 29.95 29.95



Profit @ 10% 4.2046.16

Say 46.00


(a) For carrying cable (based on 15mtr.run)Cost of carrying cable @2.70 / metre 40.50b) For laying cable (based on 15mtr.run)i) Wireman 1 @ 121.04 per day 121.04ii) Helper 5 @ 104.40 per day 522.00Cost of 15mtrs. Run 683.54Cost of 1mtr. Run 45.57 45.57



Profit @ 10% 5.9665.54

Say 66.00

Qty.

LAYING THROUGH MASONARY TRENCH UPTO 150SQMMItem No. 4(a) Page F-3 of Schedule

FOR CABLE ABOVE 150SQMM UPTO 300SQMM (IN MASONARY TRENCH)Item No. 4(b) Page F-3 of Schedule

Qty.

Laying of three cables in one trench above 185sqmm (Based on 100mtr.run)Item no. 3(c) Page F-3 of schedule


Qty.


(a) For carrying cable (based on 15mtr.run)Cost of carrying cable @2.70 / metre 40.50b) For laying cable (based on 15mtr.run)i) Wireman 1 @ 121.04 per day 121.04ii) Helper 6 @ 104.40 per day 626.40Cost of 15mtrs. Run 787.94Cost of 1mtr. Run 52.53 52.53



Profit @ 10% 6.7474.17

Say 74.00


(i) 1 M 0.83 M 0.83(ii)

(iii)

Cost for 1mtr. 7.57(iv) 2.00(v) 1.00

B

a) 1. Santaraj 1 @121.04 per day x 2days 242.082. Mason 1 @ 121.04 per day x 1day 121.043. Helper 1 @ 104.40 per day x 1day 104.40

467.52Labour for 1mtr. 31.17

b) Labour for laying cable (based on 50mtrs.)i) Wireman 1 @ 121.04 per day x 1day 121.04ii) Helper 3 @ 104.40 per day x 1day 313.20

434.24For 1metre 8.68

39.85 39.85C Supervision charge @ 10% on B 3.98

55.23D OH carriage and hiring charge of T&P @ 2.5% 1.38

56.61Profit @ 10% 5.66Cost of 1metre 62.28

Say 62.00

Qty.

Qty.

So, volume to be filled up by morter = 10.3-2.02 = 8.28 cft.= 0.2346 cumFor 1:6 cement morter :Materials :

Volume= 1/4x22/7xdxdxI = 1/4x3.1416x9/4 x165/144 =2.02 cft.

Volume covered by cable from 10sqmm to 35sqmm (takenaverage dia 1.5")

Cutting trench 3"x3"x165' (based on 50mtrs.)Cutting measurement:3"x3"x1/144 cft.x165 = 10.3cft.

Labour for cutting & mending damages (based on 15mtrs.)

Cement - 0.034 cum @ 7763.00 per cum

7.57

Sand - 0.2 cum @ 573.00 per cum

Cost for 2nos. Iron hooks/ per mtr. @ 1/- eachLime per mtr.

263.94114.60378.54

LAYING THROUGH FLOOR/WALL/RC OR BRICK PAVEMENT OF CABLE SIZE UPTO 35SQMM TO ANAVERAGE DEPTH OF 3"

Item No. 5(i) Page F-3 of Schedule

FOR CABLE ABOVE 300SQMM (IN MASONARY TRENCH)Item No. 4(c) Page F-3 of Schedule

Carriage upto 1.6 km


(i) 1 M 1.04 M 1.04(ii)

(iii)

Cost for 1mtr. 11.52(iv) 2.00(v) 1.00

B

a) 1. Santaraj 1 @121.04 per day x 2.5 days 302.602. Mason 1 @ 121.04 per day x 1day 121.043. Helper 1 @ 104.40 per day x 1day 104.40


b) Labour for laying cable (based on30 mtrs.)i) Wireman 1 @ 121.04 per day x 1day 121.04ii) Helper 3 @ 104.40 per day x 1day 313.20

434.24For 1metre 14.47

49.68 49.68C Supervision charge @ 10% on B 3.98



Say 78.00


(i) 1 M 1.17 M 1.17(ii) Materials Cost [same as Item No. 5 (ii)] 11.52(iii) 2.00(iv) 1.00

B

a) i). Santaraj 1 @121.04 per day x 2.5 days 302.60ii) Mason 1 @ 121.04 per day x 1day 121.04iii) Helper 1 @ 104.40 per day x 1day 104.40


b) Labour for laying cable (based on30 mtrs.)i) Wireman 2 @ 121.04 per day x 1day 242.08ii) Helper 4 @ 104.40 per day x 1day 417.60

659.68For 1metre 21.99

Laying cost per metre 57.19 57.19C Supervision charge @ 10% on B 3.98



Say 87.00

Qty.

For volume covered by cable from 50sqmm to 25sqmm(Taken average dia 2.5")

Cutting trench 4"x4"x165' (based on 50mtrs.)

LAYING THROUGH FLOOR/WALL/RC OR BRICK PAVEMENT OF CABLE SIZE ABOVE 35SQMM & UPTO 95SQMM (AVERAGE DEPTH 4")

Item No. 5(ii) Page F-3 of ScheduleQty.

Cutting measurement:4"x4"x1/144 cft.x165 = 18.33cft.


Cost for 2nos. Iron hooks/ per mtr. @ 1/- eachLime per mtr.Labour for cutting & mending damages (based on 15mtrs.)

EMBEDDING THE CABLE ABOVE 95SQMM (AVERAGE DEPTH 4")Item No. 5(iii) Page F-3 of Schedule

Sand - 0.3086 cum @ 573.00 per cum 176.83

Volume= 1/4x22/7xdxdxI = 1/4x3.1416x25/4 x165/144 =5.62 cft.So, volume to be filled up by morter = 18.33-5.62 = 12.71cft. = 0.36 cumFor 1:6 cement morter :Materials :

Labour for cutting & mending damages (based on 15mtrs.)


575.8511.52

Cost for 2nos. Iron hooks/ per mtr. @ 1/- eachLime per mtr.

Cement - 0.0514 cum @ 7763.00 per cum 399.02

Labour Analysis 1/16day 14.09Wireman 1 121.04 per day 1/8day 28.18

Helper 1 104.4 per day 5/32day 35.23Total Laour 225.44 per day 3/16day 42.27

1/4day 56.365/16day 70.453/8day 84.54

Sl.No. 2Core 4

sqmm6

sqmm10

sqmm16

sqmm25

sqmm35

sqmm50

sqmmA Price 18.40 28.80 28.80 28.80 28.80 52.80 72.00

Vat 4% 0.736 1.15 1.152 1.152 1.152 2.11 2.8819.14 29.95 29.95 29.95 29.95 54.91 74.88

B Labour 1/16, 1/8, 5/32 day 14.09 28.18 28.18 28.18 28.18 35.23 35.23C Supervision @ 10% on B 1.41 2.82 2.82 2.82 2.82 3.52 3.52

34.64 60.95 60.95 60.95 60.95 93.66 113.63D OH Charge @ 2.5% 0.87 1.52 1.52 1.52 1.52 2.34 2.84

35.50 62.47 62.47 62.47 62.47 96.00 116.47E Profit @ 10% 3.55 6.25 6.25 6.25 6.25 9.60 11.65

39.05 68.72 68.72 68.72 68.72 105.60 128.12Say 39.00 69.00 69.00 69.00 69.00 106.00 128.00

6(B) FOR 3 COREItem No. 6(b) for 3core Page F-4 of Schedule

Sl.No. 3core 4

sqmm6

sqmm10

sqmm16

sqmm25

sqmm35

sqmm50

sqmm70

sqmm95

sqmm120

sqmm150

sqmm185

sqmm240

sqmm300

sqmm400

sqmmA Price 28.80 28.80 28.80 28.80 28.80 52.80 72.00 72.00 72.00 123.20 123.20 123.20 189.60 189.60 266.00

Vat 4% 1.15 1.15 1.15 1.15 1.15 2.11 2.88 2.88 2.88 4.93 4.93 4.93 7.58 7.58 10.6429.95 29.95 29.95 29.95 29.95 54.91 74.88 74.88 74.88 128.13 128.13 128.13 197.18 197.18 276.64

B Labour 1/16,1/8,5/32,3/16,1/4,5/16,3/8 day 28.18 28.18 28.18 28.18 28.18 35.23 42.27 42.27 42.27 56.36 56.36 56.36 70.45 70.45 84.54C Supervision @ 10% on B 2.82 2.82 2.82 2.82 2.82 3.52 4.23 4.23 4.23 5.64 5.64 5.64 7.05 7.05 8.45

60.95 60.95 60.95 60.95 60.95 93.66 121.38 121.38 121.38 190.12 190.12 190.12 274.68 274.68 369.63D OH Charge @ 2.5% 1.52 1.52 1.52 1.52 1.52 2.34 3.03 3.03 3.03 4.75 4.75 4.75 6.87 6.87 9.24

62.47 62.47 62.47 62.47 62.47 96.00 124.41 124.41 124.41 194.88 194.88 194.88 281.55 281.55 378.87E Profit @ 10% 6.25 6.25 6.25 6.25 6.25 9.60 12.44 12.44 12.44 19.49 19.49 19.49 28.15 28.15 37.89

68.72 68.72 68.72 68.72 68.72 105.60 136.85 136.85 136.85 214.36 214.36 214.36 309.70 309.70 416.76Say 69.00 69.00 69.00 69.00 69.00 106.00 137.00 137.00 137.00 214.00 214.00 214.00 310.00 310.00 417.00

Supplying and Fixing compression type cable gland complete with brass gland, rubber rings for dust & moisture proof entry of PVC COMPRESSION GLAND

6(A) FOR 2 COREItem No. 6(a) for 2core Page F-3 of Schedule

Sl.No. 4core 2.5

sqmm4

sqmm6

sqmm10

sqmm16

sqmm25

sqmmA Price 18.40 28.80 28.80 28.80 28.80 52.80

Vat 4% 0.74 1.15 1.15 1.15 1.15 2.1119.14 29.95 29.95 29.95 29.95 54.91

B Labour 1/16, 1/8, 5/32 day 14.09 28.18 28.18 28.18 28.18 35.23C Supervision @ 10% on B 1.41 2.82 2.82 2.82 2.82 3.52

34.64 60.95 60.95 60.95 60.95 93.66D OH Charge @ 2.5% 0.87 1.52 1.52 1.52 1.52 2.34

35.50 62.47 62.47 62.47 62.47 96.00E Profit @ 10% 3.55 6.25 6.25 6.25 6.25 9.60

39.05 68.72 68.72 68.72 68.72 105.60Say 39.00 69.00 69.00 69.00 69.00 106.00

Sl.No. 3.5core 25

sqmm35

sqmm50

sqmm70

sqmm95

sqmm120

sqmm150

sqmm185

sqmm240

sqmm300

sqmm400

sqmmA Price 52.80 52.80 72.00 72.00 123.20 123.20 123.20 189.60 189.60 266.00 266.00

Vat 4% 2.11 2.11 2.88 2.88 4.93 4.93 4.93 7.58 7.58 10.64 10.6454.91 54.91 74.88 74.88 128.13 128.13 128.13 197.18 197.18 276.64 276.64

B Labour 5/32,3/16,1/4,5/16,3/8 day 35.23 35.23 42.27 42.27 56.36 56.36 56.36 70.45 70.45 84.54 84.54C Supervision @ 10% on B 3.52 3.52 4.23 4.23 5.64 5.64 5.64 7.05 7.05 8.45 8.45

93.66 93.66 121.38 121.38 190.12 190.12 190.12 274.68 274.68 369.63 369.63D OH Charge @ 2.5% 2.34 2.34 3.03 3.03 4.75 4.75 4.75 6.87 6.87 9.24 9.24

96.00 96.00 124.41 124.41 194.88 194.88 194.88 281.55 281.55 378.87 378.87E Profit @ 10% 9.60 9.60 12.44 12.44 19.49 19.49 19.49 28.15 28.15 37.89 37.89

105.60 105.60 136.85 136.85 214.36 214.36 214.36 309.70 309.70 416.76 416.76Say 106.00 106.00 137.00 137.00 214.00 214.00 214.00 310.00 310.00 417.00 417.00

Item No. 6(d) Page F-4 of Schedule6(D) FOR 3.5 CORE

6(C) FOR 4 COREItem No. 6(c) Page F-4 of Schedule

Labour Analysis 1/16day 14.09 1/32day 7.05Wireman 1 121.04 /day 1/8day 28.18 3/32day 21.14

Helper 1 104.4 /day 3/16day 42.27 5/32day 35.23Total Laour 225.44 /day 1/4day 56.36 7/32day 49.32

5/16day 70.45 9/32day 63.413/8day 84.54 11/32day 77.50

7/16day 98.63 13/32day 91.591/2day 112.72 15/32day 105.68

Sl.No. 3.5Core Rate Unit 120

sqmm150

sqmm185

sqmm240

sqmm300

sqmm400

sqmmA (i) Sockets

70 sqmm 28.36 1 No. 28.3695 sqmm 35.88 1 No. 35.88 35.88120 sqmm 49.07 1 No. 147.21 49.07150 sqmm 59.62 1 No. 178.86 59.62185 sqmm 89.80 1 No. 269.40240 sqmm 133.74 1 No. 401.22 133.74300 sqmm 178.58 1 No. 535.74400 sqmm 274.98 1 No. 824.94

(ii) Solder (50:50) 130 gm 440.00 kg 57.20150 gm 66.00170 gm 74.80195 gm 85.80220 gm 96.80240 gm 105.60

5.72 6.60 7.48 8.58 9.68 10.56(iii) Wastage @ 2% on (ii) & (iii) 1.26 1.45 1.65 1.89 2.13 2.32

239.75 288.79 389.21 546.56 703.97 1077.16Vat 4% 9.59 11.55 15.57 21.86 28.16 43.09

249.34 300.34 404.77 568.42 732.13 1120.25B Labour 35.23 49.32 63.41 77.50 91.59 105.68C Supervision @ 10% on B 3.52 4.93 6.34 7.75 9.16 10.57

288.09 354.59 474.52 653.66 832.87 1236.49D OH Charge @ 2.5% 7.20 8.86 11.86 16.34 20.82 30.91

295.29 363.45 486.38 670.01 853.69 1267.40E Profit @ 10% 29.53 36.35 48.64 67.00 85.37 126.74

324.82 399.80 535.02 737.01 939.06 1394.14Say 325.00 400.00 535.00 737.00 939.00 1394.00

Finishing the end of different size of cables, by soldering method including S&F socket, tapes and jointing materials

7(A) FOR 3.5 COREItem No. 7(A) for 3.5 core, Page F-4 of Schedule

Item No. 7(a) Page F-4 of Schedule

(iii) Sundry (tape,flux,Kerosene etc.) @ 10% on (ii)

4sqmm

6sqmm

10sqmm

16sqmm

25 sqmm

35 sqmm

50sqmm

2.5 sqmm

4sqmm

6sqmm

10sqmm

16sqmm

25 sqmm

A (i) Sockets2.5 sqmm 3.02 1 No. 12.084 sqmm 4.22 1 No. 8.44 16.886 sqmm 4.61 1 No. 9.22 18.4410 sqmm 5.81 1 No. 11.62 23.2416 sqmm 7.65 1 No. 15.30 30.6025 sqmm 12.66 1 No. 25.32 50.6435 sqmm 13.73 1 No. 27.4650 sqmm 17.42 1 No. 34.84

2.00 2.00 2.00 2.00 2.00 2.50 2.50 2.50 2.50 2.50 2.50 3.00 3.0010.44 11.22 13.62 17.30 27.32 29.96 37.34 14.58 19.38 20.94 25.74 33.60 53.64

Vat 4% 0.42 0.45 0.54 0.69 1.09 1.20 1.49 0.58 0.78 0.84 1.03 1.34 2.1510.86 11.67 14.16 17.99 28.41 31.16 38.83 15.16 20.16 21.78 26.77 34.94 55.79

B Labour 7.05 7.05 7.05 14.09 14.09 21.14 21.14 14.09 14.09 14.09 14.09 21.14 21.14C Supervision @ 10% on B 0.70 0.70 0.70 1.41 1.41 2.11 2.11 1.41 1.41 1.41 1.41 2.11 2.11

18.61 19.42 21.91 33.49 43.91 54.41 62.08 30.66 35.65 37.28 42.27 58.19 79.03D OH Charge @ 2.5% 0.47 0.49 0.55 0.84 1.10 1.36 1.55 0.77 0.89 0.93 1.06 1.45 1.98

19.07 19.90 22.46 34.33 45.01 55.77 63.63 31.43 36.55 38.21 43.33 59.65 81.01E Profit @ 10% 1.91 1.99 2.25 3.43 4.50 5.58 6.36 3.14 3.65 3.82 4.33 5.96 8.10

20.98 21.89 24.71 37.76 49.51 61.34 70.00 34.57 40.20 42.03 47.66 65.61 89.11Say 21.00 22.00 25.00 38.00 50.00 61.00 70.00 35.00 40.00 42.00 48.00 66.00 89.00

Sl.No. 2 core / 4 core

2 core 4 core

7(B) FOR 2 CORE & 4 COREItem No. 7(B) for 2core & 4 core, Page F-5 of Schedule

UnitRate

(ii) Sundry (tape,flux,Kerosene etc.) LS

Sl.No. 3.5Core Rate Unit 25

sqmm35

sqmm50

sqmm70

sqmm95

sqmm120

sqmm150

sqmm185

sqmm240

sqmm300

sqmm400

sqmmA (i) Sockets

16 sqmm 7.65 1 No. 7.6525 sqmm 12.66 1 No. 37.98 12.66 12.6635 sqmm 13.73 1 No. 41.19 13.7350 sqmm 17.42 1 No. 52.26 17.4270 sqmm 28.36 1 No. 85.08 28.3695 sqmm 35.88 1 No. 107.64 35.88 35.88120 sqmm 49.07 1 No. 147.21 49.07150 sqmm 59.62 1 No. 178.86 59.62185 sqmm 89.80 1 No. 269.40240 sqmm 133.74 1 No. 401.22 133.74300 sqmm 178.58 1 No. 535.74400 sqmm 274.98 1 No. 824.94

3.00 3.00 4.00 4.00 5.00 5.00 5.00 6.00 6.00 7.00 7.0048.63 56.85 68.92 102.81 130.06 180.57 219.74 311.28 456.29 602.36 965.68

Vat 4% 1.95 2.27 2.76 4.11 5.20 7.22 8.79 12.45 18.25 24.09 38.6350.58 59.12 71.68 106.92 135.26 187.79 228.53 323.73 474.54 626.45 1004.31

B Labour 21.14 35.23 49.32 56.36 63.41 70.45 77.50 84.54 91.59 98.63 105.68C Supervision @ 10% on B 2.11 3.52 4.93 5.64 6.34 7.05 5.64 6.34 7.05 9.86 10.57

73.82 97.87 125.92 168.92 205.01 265.29 311.66 414.61 573.17 734.95 1120.55D OH Charge @ 2.5% 1.85 2.45 3.15 4.22 5.13 6.63 7.79 10.37 14.33 18.37 28.01

75.67 100.32 129.07 173.14 210.13 271.92 319.45 424.98 587.50 753.32 1148.56E Profit @ 10% 7.57 10.03 12.91 17.31 21.01 27.19 31.95 42.50 58.75 75.33 114.86

83.24 110.35 141.98 190.46 231.15 299.11 351.40 467.47 646.25 828.65 1263.4283.24 110.35 141.98 190.46 231.15 299.11 351.40 467.47 646.25 828.65 1263.42

Say 83.00 110.00 142.00 190.00 231.00 299.00 351.00 467.00 646.00 829.00 1263.00

(ii) Sundry (tape,flux,Kerosene etc.) LS

Item No. 7(B) Page F-5 of Schedule7(B) FOR 3.5 CORE

A Rate Amount1 27 Kg. 47.00 1 Kg. 1269.002 1 Set 8.00 1 Set 8.003 7 Mtr. 12.00 1 Mtr. 84.004 1 Mtr. 83.30 1 Mtr. 83.305 16.94

1461.24B

1 Wireman … 1 x @ Rs. 121.04 per day x 1/2day2 Helper …. … 1 x @ Rs. 104.40 per day x 1day

C181.41

1642.65D 41.07

1683.72E 168.37

1852.09Say Rs. 1852.00

A Rate Amount1 27 Kg. 47.00 1 Kg. 1269.002 1 Set 8.00 1 Set 8.003 7 Mtr. 12.00 1 Mtr. 84.004 1 Mtr. 83.30 1 Mtr. 83.305 16.94

1461.24B

1 Wireman … 1 x @ Rs. 121.04 per day x 1/2day2 Helper …. … 1 x @ Rs. 104.40 per day x 2.5day

C353.67

1814.91D 45.37

1860.28E 186.03

2046.31Say Rs. 2046.00

O.H Carriage and T & P charges @ 2.5%

63mm x 13mm dia GI bolts & nuts with washers

Supervision charge @ 10% on labour 32.15

Sundry i.e. wooden plugs, hooks,cement,sand etc L.S.

261.00

per set

353.67

ITEM: MORRUM SOIL EARTHING

No. 4 SWG GI [Hot Dip] wire15mm dia GI pipe (ISI Medium)

Labour60.52

Profit @ 10%

(Plate Electrode)Materials

164.9216.49

181.41


ANALYSIS OF RATES – EARTHING INSTALLATIONSITEM: SOFT SOIL EARTHING

Item No.: - 1(a) page - G-1 of P.W.D. schedule(Plate Electrode)

Unit

Qty Unit

CI Plate (610mmx610mmx10mm thick)

Sundry i.e. wooden plugs, hooks,cement,sand etc

Labour

Profit @ 10%

Item No.: - 1(b) page - G-1 of P.W.D. schedule


per set

CI Plate (610mmx610mmx10mm thick)

Qty

321.52

63mm x 13mm dia GI bolts & nuts with washersNo. 4 SWG GI [Hot Dip] wire

104.40

L.S.15mm dia GI pipe (ISI Medium)

60.52

Materials

A Rate ISI TATA-M 1 3 Mtr. 1 Mtr.

a (ISI-Medium) 305.00 915.00b (TATA-Medium) 336.00 1008.00

2 1 Set 12.00 1 Set 12.00 12.003 4 Mtr. 12.00 1 Mtr. 48.00 48.004 1 Mtr. 83.30 1 Mtr. 83.30 83.305 16.80 16.80

1075.10 1168.10B

1 Wireman … 1 x @ Rs. 121.04 per day x 1/2day2 Helper …. … 1 x @ Rs. 104.40 per day x 3/4day

C152.70 152.70

1227.80 1320.80D 30.70 33.02

1258.50 1353.82E 125.85 135.38

1384.35 1489.20

A Rate ISI TATA-M 1 3 Mtr. 1 Mtr.

a (ISI-Medium) 305.00 915.00b (TATA-Medium) 336.00 1008.00

2 1 Set 12.00 1 Set 12.00 12.003 4 Mtr. 12.00 1 Mtr. 48.00 48.004 1 Mtr. 83.30 1 Mtr. 83.30 83.305 16.80 16.80

1075.10 1168.10B

1 Wireman … 1 x @ Rs. 121.04 per day x 1/2day2 Helper …. … 1 x @ Rs. 104.40 per day x 1.5day

C238.83 238.83

1313.93 1406.93D 32.85 35.17

1346.78 1442.11E 134.68 144.21

1481.46 1586.32

1489.00Say Rs.Say Rs.

Say Rs. 1481.00

238.83

156.60217.12

Qty Unit

O.H and T & P charges @ 2.5%

Profit @ 10%

per setSay Rs. 1586.00 per set


L.S.

Labour60.52

Sundry (wooden plugs, hooks,cement,sand,bitumen etc)

50mm dia GI pipe

80mm x 13mm dia GI bolts, double nuts with washers No. 4 S.W.G. GI [Hot Dip] wire15mm dia GI pipe (ISI Medium)

13.88152.70


Profit @ 10%

Materials

78.30


ITEM: MORRUM SOIL EARTHING (50mm dia - 3 Mts. Long)Item No.: - 2(b) page - G-1 of P.W.D. schedule

per set per set

1384.00

(Pipe Electrode)

138.82

Sundry (wooden plugs, hooks,cement,sand,bitumen L.S.

Labour60.52

50mm dia GI pipe

80mm x 13mm dia GI bolts, double nuts with washers No. 4 S.W.G. GI [Hot Dip] wire15mm dia GI pipe (ISI Medium)

Qty Unit

ITEM: SOFT SOIL EARTHING (50mm dia - 3 Mts. Long)Item No.: - 2(a) page - G-1 of P.W.D. schedule

(Pipe Electrode)Materials

A Rate Amount1 3 Mtr. 574.00 1 Mtr. 1722.00

2 1 Set 45.00 1 Set 45.00

3 4 Mtr. 109.00 1 Mtr. 436.004 3 Mtr. 230.26 1 Mtr. 690.78

5 2 Nos. 55.20 1 No. 110.40

6 91.00

3095.18B

1 Wireman … 1 x @ Rs. 121.04 per day x 1day2 Helper …. … 2 x @ Rs. 104.40 per day x 1day

C362.82

3458.00D 86.45

3544.45E 354.45

3898.90

Say Rs. 3899.00

A Rate Amount1 3 Mtr. 574.00 1 Mtr. 1722.002 1 Set 45.00 1 Set 45.00

3 4 Mtr. 109.00 1 Mtr. 436.00

4 3 Mtr. 230.26 1 Mtr. 690.78

5 2 Nos. 55.20 1 No. 110.40

5 91.00

3095.18B

1 Wireman … 1 x @ Rs. 121.04 per day x 1day2 Helper …. … 2 x @ Rs. 104.40 per day x 2day

C592.50

3687.68D 92.19

3779.88E 377.99

4157.86Say Rs. 4158.00

SUB-STATION EARTHING (GI PIPE ELECTRODE)(Neutral / Equipment Earthing)

ITEM: SOFT SOIL EARTHING (80mm dia - 3 Mts. Long)(With 19/8 Stranded GI [Hot Dip] wire)

Item No.: - 2(c) page - G-1 of PWD schedule.

Materials Qty Unit80mm dia GI pipe (TATA-Medium)

150mm x 25mm dia GI bolts, double nuts with washers etc19/8 stranded GI [Hot Dip] wire40mm dia GI pipe (ISI Medium)

Thimble socket (Copper)

Sundry (wooden plugs,hooks, cement,sand, bitumen,GI saddles etc)

L.S.

Labour121.04208.80329.84

Supervision charge @ 10% on labour 32.98362.82


Profit @ 10%

per set

ITEM: MORRUM SOIL EARTHING (80mm dia - 3 Mts. Long)(With 19/8 Stranded GI [Hot Dip] wire)

Item No.: - 2(d) page - G-1 of PWD schedule.

Materials Qty Unit80mm dia GI pipe (TATA-Medium)150mm x 25mm dia GI bolts, double nuts with washers etc19/8 stranded GI [Hot Dip] wire

40mm dia GI pipe (ISI Medium)

Thimble socket (Copper)


L.S.

Labour121.04417.60538.64



Profit @ 10%

per set

A Rate Amount1 3 Mtr. 436.00 1 Mtr. 1308.002 1 Set 40.00 1 Set 40.003 4 Mtr. 69.00 1 Mtr. 276.004 3 Mtr. 230.26 1 Mtr. 690.785 2 Nos. 40.36 1 No. 80.726 77.00

2472.50B

1 Wireman … 1 x @ Rs. 121.04 per day x 1day

2 Helper …. … 2 x @ Rs. 104.40 per day x 1day

C362.82

2835.32D 70.88

2906.21E 290.62

3196.83Say Rs. 3197.00

A Rate Amount1 3 Mtr. 436.00 1 Mtr. 1308.002 1 Set 40.00 1 Set 40.003 4 Mtr. 69.00 1 Mtr. 276.004 3 Mtr. 230.26 1 Mtr. 690.785 2 Nos. 40.36 1 No. 80.726 77.00

2472.50B


2 Helper …. … 2 x @ Rs. 104.40 per day x 1.5day

C477.66

2950.16D 73.75

3023.92E 302.39

3326.31Say Rs. 3326.00


ITEM: SOFT SOIL EARTHING (65mm dia - 3.0 Mts. Long)(With 19/10 Stranded GI [Hot Dip] wire)

Item No.: - 2(e) page - G-2 of PWD schedule

Materials Qty Unit65mm dia GI pipe (TATA-Medium)125mm x 25mm dia GI bolts, double nuts & washers 19/10 stranded GI [Hot Dip] wire40mm dia GI pipe (ISI Medium)Thimble socket (Copper)Sundry (wooden plugs,hooks, cement,sand, bitumen,GI saddles etc)

L.S.

Labour121.04

208.80

329.84Supervision charge @ 10% on labour 32.98

362.82


Profit @ 10%

per set

ITEM: MORRUM SOIL EARTHING (65mm dia - 3.0 Mts. Long)(With 19/10 Stranded GI [Hot Dip] wire)

Item No.: - 2(f) page - G-2 of PWD schedule.

Materials Qty Unit65mm dia GI pipe (TATA-Medium)125mm x 25mm dia GI bolts, double nuts & washers 19/10 stranded GI [Hot Dip] wire40mm dia GI pipe (ISI Medium)Thimble socket (Copper)Sundry (wooden plugs,hooks, cement,sand, bitumen,GI saddles etc)

L.S.

Labour121.04

313.20


477.66


Profit @ 10%

per set

A Rate Amount1 3 Mtr. 436.00 1 Mtr. 1308.002 1 Set 40.00 1 Set 40.003 4 Mtr. 96.00 1 Mtr. 384.004 3 Mtr. 394.47 1 Mtr. 1183.415 105.00

3020.41B



C362.82

3383.23D 84.58

3467.81E 346.78

3814.60Say Rs. 3815.00

A Rate Amount1 3 Mtr. 436.00 1 Mtr. 1308.002 1 Set 40.00 1 Set 40.003 4 Mtr. 96.00 1 Mtr. 384.004 3 Mtr. 394.47 1 Mtr. 1183.415 105.00

3020.41B



C477.66

3498.07D 87.45

3585.53E 358.55

3944.08Say Rs. 3944.00

(With Galvanised steel strip)


ITEM: SOFT SOIL EARTHING (65mm dia - 3.0 Mts. Long)

Item No.: - 2(g) page - G-2 of PWD schedule

Materials Qty Unit65mm dia GI pipe (TATA-Medium)125mm x 25mm dia GI bolts, double nuts & washers 50mm x 6mm Galv. [Hot Dip] steel strip65mm dia GI pipe (ISI Medium)Sundry (wooden plugs,hooks, cement,sand, bitumen,GI saddles etc)

L.S.

Labour121.04

208.80


362.82


Profit @ 10%

per set

ITEM: MORRUM SOIL EARTHING (65mm dia - 3.0 Mts. Long)(With Galvanised steel strip)

Item No.: - 2(h) page - G-2 of PWD schedule

Materials Qty Unit65mm dia GI pipe (TATA-Medium)125mm x 25mm dia GI bolts, double nuts & washers 50mm x 6mm Galv. [Hot Dip] steel strip65mm dia GI pipe (ISI Medium)Sundry (wooden plugs,hooks, cement,sand, bitumen,GI saddles etc)

Labour

L.S.

121.04

313.20


477.66


Profit @ 10%

per set


3 4 Mtr. 164.00 1 Mtr. 656.004 3 Mtr. 512.20 1 Mtr. 1536.605 440.00

4399.60B



C362.82

4762.42D 119.06

4881.48E 488.15

5369.63Say Rs. 5370.00


3 4 Mtr. 164.00 1 Mtr. 656.004 3 Mtr. 512.20 1 Mtr. 1536.605 440.00

4399.60B



C477.66

4877.26D 121.93

4999.20E 499.92

5499.12Say Rs. 5499.00


ITEM: SOFT SOIL EARTHING (80mm dia - 3.0 Mts. Long)(With Galvanised steel strip)

Item No.: - 2(i) page - G-2 of PWD schedule

Materials Qty Unit


L.S.

Labour

80mm dia GI pipe (TATA-Medium)150mm x 25mm dia GI bolts, double nuts with washers etc

65mm x 8mm Galv. [Hot Dip] steel strip 80mm dia GI pipe (ISI Medium)

121.04

208.80


362.82


Profit @ 10%

per set

ITEM: MORRUM SOIL EARTHING (80mm dia - 3.0 Mts. Long)(With Galvanised steel strip)

80mm dia GI pipe (TATA-Medium)150mm x 25mm dia GI bolts, double nuts with washers etc

65mm x 8mm Galv. [Hot Dip] steel strip

Item No.: - 2(j) page - G-2 of PWD schedule

Materials Qty Unit

80mm dia GI pipe (ISI Medium)Sundry (wooden plugs,hooks, cement,sand, L.S.

Labour121.04

313.20


477.66


Profit @ 10%

per set

A Rate Amount1 1 No. 229.22 1 No. 229.222 1 Set 27.00 1 Set 27.003 56.004 1 No. 431.20 1 No. 431.205 1 No. 396.50 1 No. 396.50

1139.92B 28.50

1168.42C 116.84

1285.26Say Rs. 1285.00

A Rate Amount1 60 kg 8.00 1 kg

b. Coke 150 kg 3.20 1 kg 480.002 5 kg 8.00 1 kg 40.00

520.00B 13.00

533.00C 53.30

586.30Say Rs. 586.00


b. Coke 100 kg 3.20 1 kg 320.002 4 kg 8.00 1 kg 32.00

B

1. Helper …. … 1 x @ Rs. 104.40 per day x 2day 2.

C143.55495.55

D 12.39507.94

E 50.79558.73

Say Rs. 559.00

per item

per item

per item

Unita. Charcoal or

Common salt

O.H. and T & P charges @ 2.5%

Materials Qty

Profit @ 10%

208.80

Profit @ 10%

ITEM: SOFT SOIL / MORRUM SOIL (Extra for treatment of soil for plate electrode)Item No.: - 3(b) page - G-3 of PWD Schedule.

GI reducer (heavy) 80/65 mm x 20 mmFunnel, GI nuts, Through bolt, GI washer etc.Drilling of 46 nos 12 mm dia holes on the GI pipe L.S.Brick work in cement mortar incl. PlasteringCI hinged cover


ITEM: SOFT SOIL (Extra for treatment of soil for pipe electrode)Item No.: - 3(c) page - G-3 of PWD Schedule.

Materials Qty Unit

ITEM: MASONRY ENCLOSURE OF EARTH ELECTRODEItem No.: - 3(a) page - G-3 of PWD Schedule.

Materials Qty Unit

a. Charcoal or

Common saltLabour(For Excavation of 2 cub. Metre)

78.30130.50


less cost of 1 helper for 3/4 days

143.55


Profit @ 10%


b. Coke 100 kg 3.20 1 kg 320.002 4 kg 8.00 1 kg 32.00

B

1. Helper …. … 1 x @ Rs. 104.40 per day x 3.5day2.

C229.68581.68

D 14.54596.22

E 59.62655.84

Say Rs. 656.00

A Rate Amount1 1.2 kg 54.10 1 kg 64.922 2 No. 9.00 1 No. 18.003 2 No. 5.00 1 No. 10.006 3.64

96.56B

1 Wireman … 1 x @ Rs. 121.04 per day x 1/16 day2 Mason …. .. 1 x @ Rs. 121.04 per day x 1/16 day3 Helper …. ... 1 x @ Rs. 104.40 per day x 1/8 day

C31.00

127.56D 3.19

130.75E 13.07

143.82Say Rs. 144.00

A Rate Amount1 1.8 kg 54.10 1 kg 97.382 2 No. 9.00 1 No. 18.003 2 No. 5.00 1 No. 10.006 7.56

132.94B

1 Wireman … 1 x @ Rs. 121.04 per day x 1/16 day2 Mason …. .. 1 x @ Rs. 121.04 per day x 1/16 day3 Helper …. ... 1 x @ Rs. 104.40 per day x 1/8 day

C31.00

163.94D 4.10

168.04E 16.80

184.84Say Rs. 185.00

per mtr

per mtr

ITEM: EARTH BUSBAR (Size-40mm x 6mm)Item No.: - 4(b) page - G-3 of PWD Schedule.

Materials Qty Unit

per item

UnitGalv. [Hot Dip] MS Flat (Size-25mm x 6mm)

7.577.57

13.05

MS Flat iron chair (25 x 6 x 150mm MS flat)GI nuts, bolt (18 x 6mm) with washerSundry (insulator, cement, sand etc) L.S.


Materials

ITEM: EARTH BUSBAR (Size-25mm x 6mm)Item No.: - 4(a) page - G-3 of PWD Schedule.

Materials Qty

Profit @ 10%


31.00

Labour

Galv. [Hot Dip] MS Flat (Size-40mm x 6mm)MS Flat iron chair (25 x 6 x 150mm MS flat)GI nuts, bolt with washerSundry (insulator, cement, sand etc) L.S.

Labour7.577.57

13.05


Profit @ 10%


31.00

ITEM: MORRUM SOIL (Extra for treatment of soil for pipe electrode)Item No.: - 3(d) page - G-3 of PWD Schedule.

Profit @ 10%

20.88

365.40156.60208.80


less cost of 1 helper for 1.5 days

a. Charcoal orQty Unit

Common saltLabour(For Excavation of 2 cub. Metre)

229.68


A Rate Amount1 22 kg 54.10 1 kg 1190.202

11 No. 12.00 1 No. 132.003 11 set 5.60 1 set 61.606 90.30

1474.10B

1 Wireman … 1 x @ Rs. 121.04 per day x 1/2 day2 Mason …. .. 1 x @ Rs. 121.04 per day x 1/2 day3 Helper …. ... 1 x @ Rs. 104.40 per day x 1 day

C247.98

1722.08D 43.05

1765.14E 176.51

1941.65194.16

Say Rs. 194.00

A Rate Amount1 38 kg 54.10 1 kg 2055.802

11 No. 12.00 1 No. 132.003 11 set 5.60 1 set 61.606 90.30

2339.70B

1 Wireman … 1 x @ Rs. 121.04 per day x 1/2 day2 Mason …. .. 1 x @ Rs. 121.04 per day x 1/2 day3 Helper …. ... 1 x @ Rs. 104.40 per day x 1 day

C247.98

2587.68D 64.69

2652.38E 265.24

2917.61291.76

Say Rs. 292.00

per mtr

per mtr

ITEM: EARTH BUSBAR (Size-50mm x 6mm)Item No.: - 4(c) page - G-3 of PWD Schedule.

Unit

60.52

Galv. [Hot Dip] MS Flat (Size-50mm x 6mm)MS Flat iron chair (25 x 6 x 150mm MS flat)GI flat (1 mtr apart)GI nuts, bolt (20 x 8mm) with washerSundry (insulator, cement, sand etc) L.S.


Materials Qty

Labour

ITEM: EARTH BUSBAR (Size-65mm x 8mm)Item No.: - 4(d) page - G-3 of PWD Schedule.

Qty UnitGalv. [Hot Dip] MS Flat (Size-65mm x 8mm)

Labour

Materials

60.52

MS Flat iron chair (25 x 6 x 200mm MS flat)GI flat (1 mtr apart)GI nuts, bolt (20 x 8mm) with washerSundry

Supervision charge @ 10% on labour247.98

247.98

60.52104.40


Profit @ 10%

22.54

104.40

Rate per meter = Rs. 1941.65/10 = Rs.


225.44

L.S.


Profit @ 10%

60.52

Rate Amounta) 21 kg 57.20 1 kg 1201.20b) 72.07

1273.27c) 381.98d) 38.20

1693.45e) 42.34

1735.79f) 173.58

1909.3719.09

Say Rs. 19.00


909.48c) 272.84d) 27.28

1209.61e) 30.24

1239.85f) 123.98

1363.8313.64

Say Rs. 14.00


606.32c) 181.90d) 18.19

806.41e) 20.16

826.57f) 82.66

909.229.09

Say Rs. 9.00

per mtr

per mtr

per mtr

(GI [Hot Dip] wire - No - 4 SWG - to - 14 SWG)

(i) No:- 4 SWG GI [Hot Dip] wire

(ii) No:- 6 SWG GI [Hot Dip] wire


Profit @ 10%

Labour @ 30% on above Rs

Unit

O.H.. and T & P charges @ 2.5%

Profit @ 10%


6 SWG GI [Hot Dip] wire = 100 mts (15kg)Sundry (Staples, bolts, nuts, washer, lugs etc) @ 6%


8 SWG GI [Hot Dip] wire = 100 mts (10kg)Sundry (Staples, bolts, nuts, washer, lugs etc) @ 6%

Qty

Qty



Profit @ 10%

(iii) No:- 8 SWG GI [Hot Dip] wireMaterials Unit

Sundry (Staples, bolts, nuts, washer, lugs etc) @ 6%


Qty Unit

Supervision charge @ 10% on labourLabour @ 30% on above Rs

ITEM: Earth Continuity Conductor

Item No.: - 5(a) page - G-3 of PWD Schedule.

Materials

4 SWG GI [Hot Dip] wire = 100 mts (21kg)



Materials

Rate Amounta) 6.6 kg 57.20 1 kg 377.52b) 22.65

400.17c) 120.05d) 12.01

532.23e) 13.31

545.53f) 54.55

600.096.00

Say Rs. 6.00


266.78c) 80.03d) 8.00

354.82e) 8.87

363.69f) 36.37

400.064.00

Say Rs. 4.00


151.58c) 45.47d) 4.55

201.60e) 5.04

206.64f) 20.66

227.312.27

Say Rs. 2.00 per mtr

(vi) No:-14 SWG GI [Hot Dip] wire


Profit @ 10%


Labour @ 30% on above RsSupervision charge @ 10% on labour



Profit @ 10%

per mtr

(iv) No:-10 SWG GI [Hot Dip] wire

Labour @ 30% on above RsSupervision charge @ 10% on labour


Qty




Qty Unit

per mtr

Materials

Materials

Materials14 SWG GI [Hot Dip] wire = 100 mts (2.5kg)


Profit @ 10%

10 SWG GI [Hot Dip] wire = 100 mts (6.6kg)Sundry (Staples, bolts, nuts, washer, lugs etc) @ 6%

Unit(v) No:-12 SWG GI [Hot Dip] wire

12 SWG GI [Hot Dip] wire = 100 mts (4.4kg)

UnitQty


A Rate Amount1 4.56 kg 54.10 1 kg 246.702 17 set 8.50 1 set 144.50

3 14.00405.20

B1 Wireman … 1 x @ Rs. 121.04 per day x 3/4 day2 Helper …. ... 1 x @ Rs. 104.40 per day x 3/4 day

C185.99591.18

D 14.78605.96

E 60.60666.56

66.66Say Rs. 67.00

A Rate Amount1 12 kg 54.10 1 kg 649.202 17 set 8.50 1 set 144.503 28.00

821.70B

1 Wireman … 1 x @ Rs. 121.04 per day x 3/4 day2 Helper …. ... 1 x @ Rs. 104.40 per day x 3/4 day

C185.99

1007.69D 25.19

1032.88E 103.29

1136.17113.62

Say Rs. 114.00

A Rate Amount1 22 kg 54.10 1 kg 1190.202 17 set 8.50 1 set 144.503 28.00

1362.70B

1 Wireman … 1 x @ Rs. 121.04 per day x 3/4 day2 Helper …. ... 1 x @ Rs. 104.40 per day x 3/4 day

C185.99

1548.69D 38.72

1587.41E 158.74

1746.15174.61

Say Rs. 175.00

per mtr

per mtr

per mtr

** Size of Bar :- (Size:- 20mm x 3mm Galv. [Hot Dip] MS flat)

Materials Qty Unit

Materials Qty

Item No.: - 5(b) page - G-4 of PWD Schedule.

169.08

ITEM: Equipment Earthing

Profit @ 10%

90.7878.30

Labour

GI saddle with cadmium plated iron screw 25mm incl. Cost of phil plugs or fasteners

Sundry (cement, sand etc)

GI saddle with cadmium plated iron screw 25mm incl. Sundry (cement, sand etc)

Item No.: - 5(c) page - G-4 of PWD Schedule. ** Size of Bar :- (Size:- 25mm x 6mm Galv. [Hot Dip] MS flat)

Materials Qty Unit


78.30169.08


UnitGalv. [Hot Dip] MS Flat (20mm x 3mm x 10mtr)


L.S.

Galv. [Hot Dip] MS Flat (25mm x 6mm x 10mtr)

L.S.

185.99

Labour90.78

185.99


Profit @ 10%

Item No.: - 5(d) page - G-4 of PWD Schedule. ** Size of Bar :- (Size:- 50mm x 6mm Galv. [Hot Dip] MS flat)

Galv. [Hot Dip] MS Flat (50mm x 6mm x 10mtr) GI saddle with cadmium plated iron screw 25mm incl. Sundry (cement, sand etc) L.S.

Labour90.78

Profit @ 10%




185.99


78.30169.08


A Rate Amount1 10 mtr 109.00 1 mtr 1090.002 100.003 17 set 8.50 1 set 144.504 28.00

1362.50B

1 Wireman … 1 x @ Rs. 121.04 per day x 1 day2 Helper …. ... 1 x @ Rs. 104.40 per day x 1 day

C247.98

1610.48D 40.26

1650.75E 165.07

1815.82181.58

Say Rs. 182.00

A Rate Amount1 10 mtr 69.00 1 mtr 690.002 100.003 17 set 8.50 1 set 144.504 28.00

962.50B


C247.98

1210.48D 30.26

1240.75E 124.07

1364.82136.48

Say Rs. 136.00

A Rate Amount1 22 kg 54.10 1 kg 1190.202 17 set 8.50 1 set 144.503 100.004 28.00

1462.70B


C247.98

1710.68D 42.77

1753.45E 175.35

1928.80192.88

Say Rs. 193.00

Unit19/8 stranded GI [Hot Dip] wire …

Item No.: - 6(a) page - G-4 of PWD Schedule. ** Transformer Neutral Earth. (Extra for Connection by 19/8 stranded GI [Hot Dip] wire)

121.04104.40

Materials Qty

Ampere Tape & PVC tape

Sundry … L.S.

Labour

GI saddle etc …L.S.

225.44

247.98


Profit @ 10%


** Transformer Neutral Earth. (Extra for Connection by 19/10 stranded GI [Hot Dip] wire)Item No.: - 6(b) page - G-4 of PWD Schedule.

per mtrRate per meter = Rs. 1815.82/10 = Rs.

Materials Qty Unit19/10 stranded GI [Hot Dip] wire …Ampere Tape & PVC tape L.S.GI saddle etc …Sundry … L.S.

Labour121.04104.40225.44



Profit @ 10%

Item No.: - 6(c) page - G-4 of PWD Schedule. Transformer Neutral Earth. (Extra for connection by Galv. MS strip of size 50mmx6mm)


Materials Qty Unit

per mtr

Galv. [Hot Dip] MS Flat (50mm x 6mm)

Ampere Tape & PVC tape L.S.GI saddle etc …

Sundry … L.S.

Labour121.04104.40225.44



Profit @ 10%

Rate per meter = Rs. 1928.80/10 = Rs. per mtr

A Rate Amount1 38 kg 54.10 1 kg 2055.802 17 set 8.50 1 set 144.503 143.004 28.00

2371.30B


C247.98

2619.28D 65.48

2684.77E 268.48

2953.24295.32

Say Rs. 295.00Rate per meter = Rs. 2953.245/10 = Rs.

Item No.: - 6(d) page - G-4 of PWD Schedule. Transformer Neutral Earth. (Extra for connection by Galv. MS strip of size 65mm x 8mm)

Materials Qty Unit


Sundry … L.S.

Labour121.04

Galv. [Hot Dip] MS Flat (65mm x 8mm)

Ampere Tape & PVC tape

per mtr

247.98


Profit @ 10%

104.40225.44

L.S.GI saddle etc …


(i) Jhama (1 1/4" - 1 1/2") 0.55 cum 742.00 cum 408.10(ii) Sand (local) 0.28 cum 573.00 cum 160.44(iii) Cement 0.0975 cum 7763.00 cum 756.89(iv) Earth bolt 1/2" dia x 2" (GI) 1 No 15.00 No. 15.00(v) Providing drilled holes & tapping in pole

for earth bolt LS 12.001352.43

Wastage @ 1% 13.52VAT 4% on item 2 to 4 37.29

1403.25B Labour:

a) Excavation 4'x2'x5'-5" & fillingi) 2 no. Mazdoor @ 104.40 x 1/2day 104.40

b) for Hoistingi) 1 no. Linesman @ 121.04 x 1/8day 15.13ii) 5 no. Helper @ 104.40 x 1/8day 65.25c) Foundationi) 1 no.Mason @ 121.04 x 1/2 day 60.52ii) 2 no. Helper @ 104.40 x 1/2 day 104.40d) Muffing & Cementingi) 1 no. Mason @ 121.04 x 1/4day 30.26ii) 2 no. Helper @ 104.40 x 1/4 day 52.20

432.16 432.16C Supervision charge 10% on labour 43.22

1878.63D OH carriage & hiring of T&P @2.5% 46.97

1925.59E Add carriage of pole upto 1.6km 22.50

1948.09Profit @10% 194.81

2142.90Say 2143.00


(i) Jhama 0.65 cum 742.00 cum 482.30(ii) Sand (local) 0.32 cum 573.00 cum 183.36(iii) Cement 1.18 cft/bag 0.1145 cum 7763.00 cum 888.86(iv) Earth bolt 1/2" dia x 2" (GI) 1 No 15.00 No. 15.00(v) Providing drilled holes & tapping

in pole for earth boltLS

12.001581.52

Wastage @ 1% 15.82VAT 4% on item 2 to 4 43.49

1640.83B Labour:

a) Excavation 4'x2'x5'-5" & fillingi) 2 no. Mazdoor @ 104.40 x 1/2day 104.40

b) for Hoistingi) 1 no. Linesman @ 121.04 x 1/5day 24.21ii) 8 no. Helper @ 104.40 x 1/5day 167.04c) Foundationi) 1 no.Mason @ 121.04 x 1/2 day 60.52ii) 3 no. Helper @ 104.40 x 1/4 day 78.30d) Muffing & Cementingi) 1 no. Mason @ 121.04 x 1/4day 30.26ii) 2 no. Helper @ 104.40 x 1/4 day 52.20

516.93 516.93C Supervision charge 10% on labour 51.69



2297.43Profit @10% 229.74

2527.18Say 2527.00

(A) ERECTION OF POLES1. Erection of single steel tubular pole etc.

Item No.1(a) Page H-1 of ScheduleUpto 9mtrs. 6:3:1:0.6x0.6x1.70mtr.

Qty.

Erection of steel tubular poles above 9mtrs. Upto 11mtrs. Long pole in CC foundationItem No.1(b) Page H-1 of Schedule

Qty.


(i) 75mmx40mmx6mm (3"x1.5"x0.25") channel of insulators (6.8kg/mtr.) 1.3 m 50.00 kg 442.00

(ii) 50x50x6mm (2"x2"x0.25") angle iron for two horizontal members of cross bracing (4.5kg) 2.75 m 50.00 kg 618.75

(iii) 40x40x6mm (1.5"x1.5"x0.33") angle iron for cross bracing. ( 3.5 Kg/m ) 3.67 m 50.00 kg 642.25

(iv) a) 50x6mm (2"x1/4") flat iron for clamps(2.4kg/mtr) 0.92 m 50.00 kg 110.40

(v) b) 80x6mm (3"x1/4") flat iron. ( 3.08 Kg/m ) 0.48 m 50.00 kg 91.20Add 7% of steel for gusset plate, nut and bolt 133.32

2037.92VAT 4% 81.52

2119.44Carriage and Wastage @ 2% 42.39

2161.83(vi) Cost for fabrication and painting @15% on

cost of steel 324.272486.10

(vii) Cost of materials for foundation for twopoles as in item 1(a) 2 item 1403.25 item 2806.50

(viii) Barbed wire 4 bar 6/3" (25lb/yds) 1.5 kg 52.00 kg 78.00(ix) EI Danger board (4'x6") of 400/440 volts 1 No. 35.00 No. 35.00

5405.60B Labour(a) For fitting, fixing, cross arm, cross bracing

etc.(i) 2 no. Linesman @ 121.04 x 1/4day 60.52(ii) 4no. Helper @ 104.40 x 1/4day 104.40

164.92(b) For excavation erection foundation of

2poles etc. @ 432.16 per pole x 2 [fromLabour rate of item 1(a)] 864.32




6746.21Profit @10% 674.62

7420.83Say 7421.00

Materials analysis:CC Base (6:3:1) 2'x2'x2.5' = 10.00 cft.Less dia of pole muffing = 0.79 cft.

9.71 cft.Less area of loop box (10"x10"x4") = 0.23 cft.

8.98 cft.= 0.254 Cum1 CC Base (6:3:1) = 8.98 cft. Jhama Cement

8.23cft 1.38cft2 Neat Cementing (3mm thick)

23sft. @ 0.2bag for 100sft. 0.0468.26cft. 1.426cft.0.23cum 0.04cum

Qty.

Item No.3(a) Page H-1 of Schedule

Erection of H Pole (DP) structure with upto 9mtrs. Long steel tubular poles with sole plate, cap inCC foundation

Item No.2 Page H-1 of Schedule

Extra on items 1&2 above for providing CC base neatly cemented finish including accomodatinglooping cable box etc.

Sand4.13cft

4.13cft.0.12cum


(i) Jhama (1¼"-1½") 0.23 cum 742.00 cum 170.66(ii) Sand 0.12 cum 573.00 cum 68.76(iii) Cement 0.0425 cum 7763.00 cum 329.93(iv) CI Box (10"x10"x4") with hinged door

complete with locking arrangement1 No. 740.00 each 740.00

(v) Providing drilled holes for 19mm dia LS 12.001321.35

VAT 4% (on Item No. 2, 3 & 4) 45.551366.90

B Labour(i) Mason 1no. @121.04 /dayx 1/2day 60.52(ii) Helper 1no. @104.40 /dayx 1/2day 52.20



1528.16E Profit @10% 152.82

1680.98Say 1681.00


(i) Jhama (1 1/4"-1 1/2") 0.23 cum 742.00 cum 170.66(ii) Sand 0.12 cum 573.00 cum 68.76(iii) Cement 0.0425 cum 7763.00 cum 329.93(iv) Providing drilled holes for 19mm dia LS 12.00

581.35VAT 4% (on Item No. 2 & 3) 15.95

597.30B Labour

i) Mason 1no. @121.04 /dayx 1/2day 60.52ii) Helper 1no. @10440 /dayx 1/2day 52.20



739.32E Profit @10% 73.93

813.25Say 813.00


(i) RO 0.22 Ltr. 140.00 Ltr. 30.80(ii) Alum. Paint 0.18 Ltr. 195.00 Ltr. 35.10(iii) Sundry LS 5.50

71.40Wastage @ 2% 1.43

72.83VAT 4% 2.91

75.74B Labour

i) Painter 1no. @121.04 /dayx 1/6day 20.17ii) Helper 2no. @ 104.40 /dayx1/6day 34.80

54.97 54.97iii) Supervision 10% on labour 5.50

136.21C OH carriage & hiring charges of T&P @ 2.5% 3.41

139.62D Profit @10% 13.96

153.58Say 154.00

Extra on items 1&2 above for providing CC base neatly cemented finish (without loop box)Item No.3(b) Page H-1 of Schedule

Qty.

Qty.(i) Scrapping & painting with one coat of RO primer & one coat of Alum. Paint

Qty.

Painting of steel tubular poles upto 9mtrs. Length having surface area 24sqft.Item No.4(a) Page H-1 of Schedule


(i) Alum. Paint 0.10 Ltr. 195.00 Ltr. 19.50(ii) Sundry LS 3.00

22.50Wastage @ 2% 0.45

22.95VAT 4% 0.92

23.87B Labour

i) Painter 1no. @121.04 /dayx 1/12day 10.09ii) Helper 2no. @ 104.40 /dayx 1/12day 17.40



55.46D Profit @10% 5.55

61.00Say 61.00


(i) RO 0.33 Ltr. 140.00 Ltr. 46.20(ii) Alum. Paint 0.28 Ltr. 195.00 Ltr. 54.60(iii) Sundry LS 10.00

110.80Wastage @ 2% 2.22

113.02VAT 4% 4.52

117.54B Labour

i) Painter 1no. @121.04 /dayx 1/4day 30.26ii) Helper 3nos. @ 104.40 /dayx 1/4day 78.30



242.88D Profit @10% 24.29

267.16Say 267.00


(i) Alum. Paint 0.21 Ltr. 195.00 Ltr. 40.95(ii) Sundry LS 3.50

44.45Wastage @ 2% 0.89

45.34VAT 4% 1.81

47.15B Labour

i) Painter 1no. @121.04 /dayx 1/8day 15.13ii) Helper 3nos. @ 104.40 /dayx 1/8day 39.15



109.53D Profit @10% 10.95

120.49Say 120.00

(i) Scrapping & painting with one coat of RO primer & one coat of Alum. Paint

(ii) 2nd coat of Alum. Paint

Qty.

Qty.

(ii) 2nd coat of Alum. Paint

Painting of steel tubular poles above 9mtrs. Length

Item No.4(b) Page H-1 of Schedule

Qty.


(i) RO primer 0.20 Ltr. 140.00 Ltr. 28.00(ii) Alum. Paint ( two coats ) 0.16 Ltr. 195.00 Ltr. 31.20(iii) Sundry LS 5.50

64.70Wastage @ 2% 1.29

65.99VAT 4% 2.64

68.63B Labour

i) Painter 1no. @121.04 per dayx 1/5day 24.21ii) Helper 2nos. @ 104.40 per dayx 1/5day 41.76



144.73D Profit @10% 14.47

159.20F Add charges of painting of 2nos. Steel

tubular poles with two coats of Alum. Paintover a coat of RO primer [item no.4(a) (i) &(ii)]

429.16

588.36Say 588.00

Sl.No. Materials Rate Unit AmountA Black Paint L-S 1.37B Labour




5.64D Profit @10% 0.56

6.20Say 6.00

Sl.No. Materials Rate Unit AmountA Black Paint LS 2.04B Labour



6.170.15

C OH carriage & hiring charges of T&P @ 2.5% 6.330.63

D Profit @10% 6.96Say 7.00

(i) Item 6(b)

(i) Scrapping & painting with one coat of RO primer and two coats of Alum. Paints of cross bracingand cross arms

Numbering of Pole

Item No.6(a) & (b) Page H-2 of Schedule(i) Item 6(a)

Qty.

Qty.

Painting of H Pole (DP structure) of steel tubular pole upto 9mtrs. Length

Item No. 5 Page H-2 of Schedule

Qty.

Qty. Amt. Qty. Amt. Qty. Amt. Qty. Amt. Qty. Amt. Qty. Amt.A Materials :

(i) Red led / Zinc Oxied prime 165.00 Lt. 0.25 41.25 0.27 44.55(ii) Synthetic Enamel Paint Gr.II 180.00 Lt. 0.22 39.60 0.15 27.00 0.36 64.8 0.30 54.00(iii) sundry L-S 12.00 4.00 6.00 13.00 6.00 8.00

53.25 43.60 33.00 57.55 70.8 62.00Wastage @ 2% 1.07 0.87 0.66 1.15 1.42 1.24

54.32 44.47 33.66 58.70 72.216 63.24VAT @ 4 % 2.17 1.78 1.35 2.35 2.89 2.53

56.49 46.25 35.01 61.05 75.10 65.77B- Labour :a) 1 No. Painter 121.04 day 1/8 15.13 1/12 10.09 1/12 10.09 1/4 30.26 1/6 20.17 1/6 20.17b) 3 No. Helper 104.40 day 1/8 39.15 1/12 26.10 1/12 26.10 1/4 78.30 1/6 52.20 1/6 52.20

C Supervision charges @ 10 % on Labour 5.43 3.62 3.62 10.86 7.24 7.24116.20 86.06 74.81 180.47 154.72 145.38

D O.H. Carriege and hiring charges of T& P @ 2.5 2.90 2.15 1.87 4.51 3.87 3.63119.10 88.21 76.68 184.98 158.5832 149.01

Profit @ 10 % 11.91 8.82 7.67 18.50 15.86 14.90131.01 97.03 84.35 203.47 174.4415 163.92

Say 131.00 97.00 84.00 203.00 174.00 164.00

Sl.No. Description Rate Unit

Item No-7A page H-2

Item: Painting of steel tubular pole of lengths and No. of coats of paint as given below with ready mixed paint/ primer of approved make and brand incl. preparation of surface by sand paper/emery paper cleaning etc. by receiving fresh coat of paint

1st Coat Priming 1st Coat 2nd Coat Priming 2nd Coat

a) 154.00b) 61.00c) 131.00d) 97.00e) 84.00

Rate for 26.00 sqft Rs. 154.00 Rs. 61.00 Rs. 131.00 Rs. 97.00 Rs. 84.00

26 sqft = 2.42 sqmm

Rate per sqMtr Rs. 63.64 Rs. 25.21 Rs. 54.13 Rs. 40.08 Rs. 34.71

Say Rs. 64.00 Rs. 25.00 Rs. 54.00 Rs. 40.00 Rs. 35.00

1st coat of synthetic enamel paint.

Item: Painting of any steel/iron surface with no. of coates of paint as given below with ready /mixed paint primer of approved make and brand incl.Preparation of surface by sand paper/emery paper cleaning etc for receiving fresh coat of paint.

Item No-7B page H-2

Item (c) Item (d)

from Item No.

4(a) - i4(a) - ii7(a) - i7(a) - ii

1st coat of Aluminium paint over a coat of red oxide priming.

Rate (in Rs.)

7(a) - iii

Item (e)Item (b)

ANALYSIS OF RATES: surface area of 9M long pole = 22/7 [ (5/12) X (14.76 - 4.92) + (4/12) X 7.38 + (3/12) X 7.38 ] = 26 sqft (approx)

Item (a)

2nd coat of synthetic enamel paint.

Rates of Items arrived earlier

2nd coat of Aluminium paint over above.1st coat of red lead/Zinc chromate primer.

Sl.No. Materials Rate Unit Amount

Ai) 6' long 5/8" dia GI stay rod with 1' 2"x1/2" dia bow

6"x6"x3/8" anchor plate, thimbles etc. 1 No. 375.00 each 375.00ii) 7/8 SWG stranded GI wire ( 0.73 Kg/m ) 10 m 55.00 kg 401.50iii) 1.5"x1/4" GI flat iron clamp complete 1 No. 35.00 each 35.00

811.50B Foundation materials (6:3:1) 10"x10"x5.5'

= 3.80 cft (0.11cum)i) Jhama 0.066 cum 742.00 cum 48.97ii) Sand 0.033 cum 573.00 cum 18.91iii) Cement 0.011 cum 7763.00 cum 72.37

140.25Wastage @ 2% 2.80

143.05 143.05VAT @ 4% on [A, B(ii) & B(iii)] 36.11

990.66C Laboura) Excavating & fitting (2'x1.5'x5.5') = 0.46cum

Mazdoor 1no. @104.40 /day x 1/4day 26.1b) Foundationi) Mason 1no. @121.04 /day x 1/2day 60.52ii) Helper 1no. @104.40 /day x 1/2day 52.2c) Erection of stayi) Linesman 1no. @121.04 /day x 1/4day 30.26ii) Helper 1no. @104.40 /day x 1/4day 26.1

195.18 195.18D Supervision 10% on labour 19.52

1205.36E OH carriage & hiring charges of T&P @ 2.5% 30.13

1235.50Profit @10% 123.55

1359.05Say 1359.00


Ai) 6' long x 5/8" dia stay rod GI with

1' 2"x1/2" bow & 4"x4"x1/4" GI thimble 1 No. 310.00 each 310.00ii) 7/10 SWG stranded GI wire( 0.47 Kg/m ) 10 m 55.00 kg 258.50iii) clamp 1 No. 35.00 each 35.00

603.50B Foundation materials (6:3:1) 10"x10"x5.5' = 3.80

cft (0.11cum)i) Jhama 0.066 cum 742.00 cum 48.97ii) Sand 0.033 cum 573.00 cum 18.91iii) Cement 0.011 cum 7763.00 cum 72.37

140.25Wastage @ 2% 2.80

143.05 143.05VAT @ 4% on [A, B(ii) & B(iii)] 27.79

774.34C Labour: Same as those of item 1 195.18D Supervision charge @ 10% on C 19.52

989.04E OH, carriage, hiring charges of T&P @ 2.5% 24.73

1013.77Profit @10% 101.38

1115.14Say 1115.00

Item No. (B) 2 Page H-2 of ScheduleS& Erection of stay with stayrod etc.

Item No. (B) 1 Page H-2 of ScheduleS& Erection of stay with stayrod, GI stranded wire etc.

Qnty.

Qnty.


Ai) 6' long x 5/8" dia stay rod GI with

1' 2"x1/2" bow & 4"x4"x1/4" GI thimble1 no. 310.00 each 310.00

ii) 7/12 SWG stranded GI wire ( 0.308Kg/m ) 10 m 55.00 kg 169.40iii) clamp 1 no. 35.00 each 35.00

514.40B Foundation materials (6:3:1) 10"x10"x5.5'

= 3.80 cft (0.11cum)i) Jhama 0.066 cum 742.00 cum 48.97ii) Sand 0.033 cum 573.00 cum 18.91iii) Cement 0.011 cum 7763.00 cum 72.37

140.25Wastage @ 2% 2.80

143.05 143.05VAT @ 4% on [A, B(ii) & B(iii)] 24.23

681.68C Labour: Same as those of item 1 195.18D Supervision charge @ 10% on C 19.52

896.38E OH carriage & hiring charges of T&P @ 2.5% 22.41

918.79Profit @10% 91.88

1010.67Say 1011.00

Qnty.

Item No.(B) 3 Page H-3 of ScheduleS& Erection of stay with stayrod etc.

Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate Amount Qty. Rate AmountAi) Angle/ channel iron as above 1.05kg 50.00 52.50 1.35kg 50.00 67.50 1.35kg 50.00 67.50 2.7kg 50.00 135.00 2.72kg 50.00 136.00 4.08kg 50.00 204.00ii) 40x6mm (1.5"x1/4") 50x6mm/

75x8mm flat iron for clamp 0.45kg 50.00 22.50 0.45kg 50.00 22.50 0.58kg 50.00 29.00 0.58kg 50.00 29.00 1.13kg 50.00 56.50 1.13kg 50.00 56.50iii) 9.5x100mm (3/8"x4") nut, bolt &

washer 2nos. 5.40 10.80 2nos. 5.40 10.80 2nos. 5.40 10.80 2nos. 5.40 10.80 2nos. 5.40 10.80 2nos. 5.40 10.8085.80 100.80 107.30 174.80 203.30 271.30

Sundry @ 5% 4.29 5.04 5.37 8.74 10.17 13.57VAT 4% of item 1 to 3 3.43 4.03 4.29 6.99 8.13 10.85

93.52 109.87 116.96 190.53 221.60 295.72Cost of fabrication & Painting @15%% on cost of steel (item 1 to 14.03 16.48 17.54 28.58 33.24 44.36

107.55 126.35 134.50 219.11 254.84 340.07B Labouri) For erection on poles :

a) Linesman 1no. @121.04 /dayx 1/20day 6.05b) helper 2nos. @104.40 /day x1/20day 10.44

16.49 16.49 16.49 16.49 16.49 16.49 16.49124.04 142.84 150.99 235.60 271.33 356.57

ii) Making hole to cross arm & flatiron clamp (2+4)= 6nos. @ 2.75 6nos. 2.75 16.50 6nos. 2.75 16.50 6nos. 3.75 16.50 6nos. 4.75 16.50 6nos. 5.75 16.50 6nos. 6.75 16.50

140.54 159.34 167.49 252.10 287.83 373.07C Supervision charge @ 10% on B 3.30 3.30 3.30 3.30 3.30 3.30

143.84 162.64 170.79 255.40 291.13 376.37D OH carriage & hiring charge of

T&P @ 2.5% 3.60 4.07 4.27 6.39 7.28 9.41147.44 166.71 175.06 261.79 298.41 385.77

Profit @ 10% 14.74 16.67 17.51 26.18 29.84 38.58TOTAL Rs. 162.18 183.38 192.57 287.97 328.25 424.35Say Rs. 162.00 183.00 193.00 288.00 328.00 424.00

(C ) ERECTION OF GALV. CROSS ARMS/ D-IRON CLAMPSSupply and erection of cross arm of GI angle/ channel for LT lines different sizes

Item No. 1 to 6, Page H-3 of Schedule

Sl.No. Materials

40x40x6mm & 300 mm long angle iron

(3.5kg/mt)

40x40x6mm & 400 mm long angle iron

(3.5kg/mt)

50x50x6mm & 300mm long angle iron

(4.5kg/mt)


(4.5kg/mt)


(6.8kg/mt)


(6.8kg/mt)


Ai) Galv. 'D' iron clamp & shackle bolt & nuts 1 No. 31.00 set 31.00ii) 3"x3½" porcelain shackle insulator 1 No. 9.00 each 9.00iii) 3"x3½" dia GI pole clamp 1 No. 35.00 set 35.00

75.00VAT 4% 3.00

78.00B Labour

i) Linesman 1no. @ 121.04 per day x 1/20 day 6.05ii) Helper 2nos. @ 104.40 per day x 1/20day 10.44

16.49 16.49Supervision 10% on labour 1.65

96.14C OH carriage & hiring charge of T&P @ 2.5% 2.40

98.54D Profit @ 10% 9.85

108.40Say 108.00


Ai) Galv. 'D' iron clamp & shackle bolt & nuts 1 No. 31.00 set 31.00ii) 4"x4½" porcelain shackle insulator 1 No. 15.00 each 15.00iii) 4"x4½" dia GI pole clamp 1 No. 38.00 set 38.00

84.00VAT 4% 3.36

87.36B Labour1 Linesman 1no. @ 121.04 per day x 1/20 day 6.052 Helper 2nos. @ 104.40 per day x 1/20day 10.44


105.50C OH carriage & hiring charge of T&P @ 2.5% 2.64

108.14D Profit @ 10% 10.81

118.95Say 119.00

S& erection of 'D' Iron clamp (GI) with pole clamp & 4"x4.5" shackle Insulator etc.

Qnty.

Item No.7, Page H-3 of ScheduleS& erection of 'D' Iron clamp (GI) with pole clamp & 3"x3.5" shackle Insulator etc.

Item No. 8, Page H-3 of Schedule

Qnty.

Qty Amount Qty Amount Qty Amount Qty Amount Qty AmountA

i) 3"x 3½" Porcelain Shackle Insulator 9.00 1 No 1 9.00 1 9.00ii) 4"x 4½" Porcelain Shackle Insulator 15.00 1 No 1 1 15.00 1 15.00iii) 4"x 2½" Porcelain Pin Insulator 13.00 1 No 1 1 13.00iv) (7½"x1¼"x½") GI strip & 5/8" dia bolt & nuts 22.00 1 No 1 22.00v) (9"x1½"x¼") GI strip & 3/4" dia bolt & nuts 29.00 1 No 1 29.00

31.00 44.00 9.00 15.00 13.00VAT @ 4% 1.24 1.76 0.36 0.6 0.52

B Labouri) 1 No Linesman 78.27 per day 1/20 day 3.91 1/20 day 3.91 1/30 day 2.61 1/30 day 2.61 1/30 day 2.61ii) 2 No Helper 61.64 per day 1/20 day 6.16 1/20 day 6.16 1/30 day 4.11 1/30 day 4.11 1/30 day 4.11

C Supervision Charge @10% 1.01 1.01 0.67 0.67 0.6743.33 56.85 16.75 22.99 20.91

D OH, carriage, hiring charge of T&P @ 2.5% 1.08 1.42 0.42 0.57 0.5244.41 58.27 17.17 23.56 21.43

Profit @ 10% 4.44 5.83 1.72 2.36 2.1448.85 64.09 18.89 25.92 23.58

Say 49.00 64.00 19.00 26.00 24.00

(D) Erection of Insulators

Item No.1 to 4, Page H-3Item : Supply & Erection of Insulators.

Item 4 Page H-3Item 3(b) Page H-3Sl.No

Item 1 Page H-3 Item 2 Page H-3 Item 3(a) Page H-3Materials Rate Unit

Sl. No. Materials Rate Unit AmountA 9SWG dead soft Alum. Binding wire

45bindings (44kg/km) taken 9poles, 5wire30mtrs. span & 2.5mtrs. Wire per binding

4.95 Kg 235.00 kg 1163.25

VAT 4% 46.531209.78

B Laboura) Drawing & Binding

i) Linesman 2no. @ 121.04 /day x 2days 484.16ii) Helper 8nos. @ 104.40 /day x 2days 1670.4

b) Jumpering & adjustmenti) Linesman 1no. @ 121.04 per day x 1day 121.04ii) Helper 2nos. @ 104.40 per day x 1day 208.8

2484.4 2484.4C Supervision @ 10% on labour 248.44


4041.19Profit @ 10% 404.12

Rate of 1200mtrs. 4445.30Rate per mtr. 3.70

Say 4.00

Sl. No. Materials Rate Unit AmountA 9SWG dead soft Alum. Binding wire 2.50mtrs.

Per binding for 45nos. of binding4.95 Kg 235.00 kg 1163.25

VAT 4% 46.531209.78

B Laboura) Drawing & Binding

i) Linesman2no. @ 121.04 /day x 2days 484.16ii) Helper 10nos. @ 104.40 /day x 2days 2088

b) Jumpering & adjustmenti) Linesman 1no. @ 121.04 per day x 1day 121.04ii) Helper 2nos. @ 104.40 per day x 1day 208.8

2902 2902C Supervision @ 10% on labour 290.20


4512.03Profit @ 10% 451.20

Rate of 1200mtrs. 4963.23Rate per mtr. 4.14

Say 4.00

Sl. No. Materials Rate Unit AmountA

i) Galv. Flat iron clamp (1½"x¼") 10.00 Nos. 35.00 each 350.00ii) 6SWG GI wire including 6% sag wastage 38.70 Kg 55.00 kg 2128.50

2478.50VAT 4% 99.14

2577.64B Labour

i) Linesman 2no. @ 121.04 /day x 1/2day 121.04ii) Helper 6nos. @ 104.40 /day x 1/2day 313.20

Qnty.

(E) ERECTION OF CONDUCTOR


Erection of Alum. Conductor incl. S&F binding wire & jumpering etc.

From 7/087 to 7/0.110 (0.025 to 0.04 sqinch) including S&F binding wire and jumpering (Based on 240mtrs.x5 conductors - 1200mtrs.run)

Qnty.

Qnty.

S& Erection of continuous GI earth wire on pole with earth clamp (Based on 250mtr.run)

Item No. 2 & 3, Page H-4 of Schedule

From 7/122" to 7/173" (0.05 to 0.1sqinch) and 6/1/083 to 6/1/1.32" (102 to .05sqinch) inch S&F binding wireand jumpering (Based on 1200mtrs. Run)

(F) ERECTION OF EARTH WIRE, SAFETY DEVICES, CRADLE GUARD, LIGHTING ARRESTORS, FUSES ETC.

Item No.1 Page H-4 of Schedule



3131.69Profit @ 10% 313.17

Rate of 250 mtrs. 3444.86Rate per mtr. 13.78

Say 14.00

Sl. No. Materials Rate Unit AmountA 6SWG GI wire including 6% sag wastage

(146kg/km)38.70 Kg. 55.00 kg 2128.50

VAT 4% 85.142213.64

B Labouri) Linesman 2no. @ 121.04 /day x 1/2day 121.04ii) Helper 6nos. @ 104.40 /day x 1/2day 313.20



2845.86Profit @ 10% 284.59


Say 13.00


i) Galv. Straining screw 12"x5/8" dia 2.00 Nos. 70.00 each 140.00ii) Galv. Eye hook 10"x3/4" 2.00 Nos. 35.00 each 70.00iii) 6SWG GI wire (2x36.50kg/ 250mtr. Plus 6%

sag) wastage77.40 Kg. 55.00 kg 4257.00

iv) Interlocking with 6SWG GI wire (250x0.90mtr.Each plus 3% wastage)

33.80 Kg. 55.00 kg 1859.00

v) 14SWG soft GI binding wire 70mtr. (0.025kg/mtr.)

1.80 Kg. 55.00 kg 99.00

6425.00VAT 4% 257.00

6682.00B Labour

i) Linesman 2no. @ 121.04 per day x 1 day 242.08ii) Helper 4no. @ 104.40 per day x 1 day 417.60



7592.84Profit @ 10% 759.28


Say 33.00

Qnty.

S& Erection of continuous GI earth wire on pole without earth clamp (Based on 250mtr.run)


S& Erection of cradle guard complete (without cross arm) including providing straining arrangement, eyehook, earthing attachment (Based on 250mtrs. Run)

Item No. 3, Page H-4 of ScheduleQnty.


i) 4SWG HD alum. Conductor (solid) 0.11 Kg 225.00 kg 24.75ii) Dead soft alum. Binding wire 9SWG 0.02 Kg 235.00 kg 4.70iii) Porcelain bobin insulator 1.00 No. 2.50 each 2.50

31.95VAT 4% 1.28

33.23B Labour




57.30Profit @ 10% 5.73

63.03Say 63.00


i) 4SWG HD alum. Conductor (solid) 0.07 Kg 225.00 kg 15.75ii) Dead soft alum. Binding wire 9SWG 0.02 Kg 235.00 kg 4.70iii) Pocelain tube (9"x1/2") 2.00 Nos 15.00 each 30.00

50.45VAT 4% 2.02

52.47B Labour




77.02Profit @ 10% 7.70

84.73Say 85.00


i) 4SWG HD alum. Conductor (solid) 0.25 Kg 225.00 kg 56.25ii) Dead soft alum. Binding wire 9SWG 0.05 Kg 235.00 kg 11.75iii) Pocelain tube (9"x1/2") 6.00 Nos 15.00 each 90.00

158.00

VAT 4% 6.32164.32




191.67Profit @ 10% 19.17

210.84Say 211.00

S&F Safety Device - Box Type for upto 7 conductors including earth wire

Item No. 5(b), Page H-4 of ScheduleQnty.

Qnty.


S&F Safety Device - Box Type upto 4 conductors including earth wire

Item No. 5(a), Page H-4 of Schedule

Qnty.

S&F Safety Device - Hexagonal Type for upto 6 conductors including earth wire

Sl. No. Materials Rate Unit AmountA Horn gap type lightning arrestor complete with

100x63mm porcelain pin insulator and brassmetal part (heavy type)

1.00 No. 225.00 each 225.00

VAT 4% 9.00234.00




263.09Profit @ 10% 26.31

289.40Say 289.00

Sl. No. Materials Rate Unit AmountA Aerial fuse 1 No. 9.00 each 9.00

VAT 4% 0.369.36

B Labouri) Linesman 1no. @ 121.04 per day x 1/24day 5.04ii) Helper 1nos. @ 104.40 per day x 1/24day 4.35



20.18Profit @ 10% 2.02

22.20Say 22.00


VAT 4% 0.4812.48




23.38Profit @ 10% 2.34

25.72Say 26.00


VAT 4% 0.9624.96




36.17Profit @ 10% 3.62

39.79Say 40.00

Qnty.

S& Horn Gap type lightning arrestor with 100x63mm porcelain pin insulator


Item No. 7(a), (b) & (c), Page H-4 of ScheduleItem (a) - 15Ampere

Item (b) - 30Ampere

Item (c) - 60Ampere

Qnty.

Qnty.

S&F Aerial Fuses (GEC type)

Sl. No. Materials Rate Unit AmountA Alum. Sleeve for 7/2.21mm to 7/4.39mm av. 1.00 No. 50.00 each 50.00

VAT 4% 2.0052.00




79.34Profit @ 10% 7.93

87.28Say 87.00

Sl. No. Materials Rate Unit AmountA Al. Sleeve for 6/1/2.30mm to 6/1/3.66mm av. 2.00 Nos 65.00 each 130.00

VAT 4% 5.20135.20




164.62Profit @ 10% 16.46

181.09Say 181.00

Sl. No. Materials Rate Unit AmountA PG clamp (2 bolt type) 1.00 No. 24.00 each 24.00

VAT 4% 0.9624.96




44.18Profit @ 10% 4.42

48.60Say 49.00

Sl. No. Materials Rate Unit AmountA PG clamp (1 bolt type) 1.00 No. 11.00 each 11.00

VAT 4% 0.4411.44




30.32Profit @ 10% 3.03

33.35Say 33.00

Qnty.

Qnty.

Qnty.

Supplying and fixing twisting Alum. Sleeves joint on all Alum. Conductor

Qnty.

(G) Erection of conductor Joint & Tapping Accessories


S&F PG clamp (Alined type) (For 2bolt type)

Item No. 1, Page H-4 of ScheduleSupplying and fixing twisting Alum. Sleeves joint on all Alum. Conductor


S&F PG clamp (Alined type) (For 1bolt type)


Sl. No. Materials Rate Unit AmountAi) 15mm (1/2") dia GI pipe (ISI-Medium) 3 m 80.10 m 240.30ii) 25x6mm (1"x1/4") GI flat iron clamp with bolt, 2 No. 45.00 each 90.00iii) Ornamental tie & clamp (flat iron) 1 No. 90.00 each 90.00iv) Twin 1/1.40 PVC insulated & sheathed wire 7 m 764.00 100mtr. 53.48v) 30.48cm (12") double conical dispersive type

light fittings complete1 No. 52.00 each 52.00

525.78VAT 4% 21.03

546.81Sundry (Brush, paint etc.) @ 2% on materials 10.94

557.75B Labour

i) Wireman 1no. @ 121.04 per day x 1/8day 15.13ii) Helper 2nos. @ 104.40 /day x 1/8day 26.10



618.18Profit @ 10% 61.82

680.00Say 680.00


i) 15mm (1/2") dia GI pipe (ISI-Medium) 5.00 m 80.10 m 400.50ii) 25x6mm (1"x1/4") GI flat iron clamp with bolt, 3 Nos. 45.00 each 135.00iii) Ornamental tie & clamp (flat iron) 1 No. 90.00 each 90.00iv) Twin 1/1.40 PVC insulated & sheathed wire 11.00 m 764.00 100mtr. 84.04v) 30.48cm (12") double conical dispersive type

light fittings complete1 No. 52.00 each 52.00

vi) 15A Tumbler switch 1 No. 30.00 each 30.00791.54

VAT 4% 31.66823.20

Sundry (Bush, paint etc.) @ 2% on materials 16.46839.67

B Labouri) Wireman 1no. @ 121.04 per day x 1/6day 20.17ii) Helper 2nos. @ 104.40 per day x 1/6day 34.80



922.64Profit @ 10% 92.26

1014.90Say 1015.00


i) 32mm dia GI pipe (ISI-Medium) 1.25 m 193.40 m 241.75ii) 15mm dia GI pipe (ISI-Medium) 2.00 m 80.10 m 160.20iii) GI reducer (32x15mm) 1 No. 45.00 each 45.00iv) 40x6mm (1.5"x1/2") flat iron clamp (GI) with

bolt, nuts3 Nos. 60.00 each 180.00

v) Twin 1/1.40 PVC insulated & sheathed wire 6.00 m 764.00 100m 45.84

Qnty.


Qnty.

(H) Street Lights

Item No.1, Page H-5 of Schedule

Wiring for street light with 30.48cm outdoor dispersive type street light fittings (without switch) on pole with 1/1.40mm PVC insulated & sheathed wire in 15mm(1/2") dia GI pipe (ISI-Medium)

Wiring for street light with 30.48cm outdoor dispersive type street light fittings (with switch) on pole with 1/1.40mm PVC insulated and sheathed wire in 15mm(1/2") dia GI pipe (ISI-Medium)


Distribution wiring with 2x1/1.40 PVC insulated sheathed wire in 15mm dia GI pipe for outdoor typefluorescent/SV/MV fitting (without switch) including providing 32mm dia GI pipe bracket

672.79VAT 4% 26.91

699.70Sundry & wastage @ 2% on materials 13.99

713.70

B Labouri) Wireman 1no. @ 121.04 per day x 1/5day 24.21ii) Helper 2nos. @ 104.40 per day x 1/5day 41.76



805.92Profit @ 10% 80.59

886.51Say 887.00


i) 40mm GI pipe (ISI-Medium) 1.68 m 221.40 m 371.95ii) 40x10mm thick MS clamp for wiring with bolts, 2.00 Nos. 90.00 each 180.00iii) 25x6mm MS clamp for wiring with bolts, nuts 2.00 Nos. 45.00 each 90.00iv) GI reducer (40x15mm) 1.00 No. 52.00 each 52.00v) 19mm GI conduit (14SWG) 2.00 m 101.50 m 203.00vi) Twin 1/1.40 PVC insulated & sheathed wire 10.00 m 764.00 100m 76.40vii) GI conduit elbow/ bend 2.00 Nos. 18.00 each 36.00

1009.35VAT 4% 40.37

1049.73Sundry (Bush, Paint etc.) @ 2% on materials 20.99

1070.72B Labour

i) Lineman 1no. @ 121.04 per day x 1/2day 60.52ii) Helper 2nos. @ 104.40 per day x 1/2day 104.40



1283.44Profit @ 10% 128.34

1411.78Say 1412.00


i) 40mm GI pipe (ISI-Medium) 1.68 m 221.40 m 371.95ii) 40x10mm thick MS clamp for wiring with bolts,

nuts etc.2 No. 90.00 each 180.00

iii) GI reducer (40x15mm) 1 No. 52.00 each 52.00iv) 19mm GI conduit (14SWG) 0.50 m 101.50 m 50.75v) Twin 1/1.40 PVC insulated & sheathed wire 15.00 m 764.00 100m 114.60vi) GI conduit elbow/ bend 2 No. 18.00 each 36.00

805.30VAT 4% 32.21


854.26B Labour

i) Lineman 1no. @ 121.04 per day x 1/2day 60.52ii) Helper 2nos. @ 104.40 per day x 1/2day 104.40

164.92


Fixing outdoor type fluorescent/SV/MV light fittings on pole incl. GI pipe bracket with MS clamp etc. andproviding wiring with 1/1.40 PVC wire partly with GI conduit and partly through above bracket from OH line tothe fitting (without control switch)


Fixing outdoor type fluorescent/SV/MV light fittings on pole incl. GI pipe bracket with MS clamp etc. andproviding wiring with 1/1.40 PVC wire partly with GI conduit and partly through above bracket from OH line tothe fitting (without control switch)

Qnty.

iii) Charges for drilling hole on pole for alkathene/conduit pipe entry 12.00



1075.10Profit @ 10% 107.51

1182.61Say 1183.00


i) 200x150x100mm deep CI loop box with 1 set 500.00 set 500.00ii) Compression type cable gland for upto 2core 1 No 32.40 each 32.40iii) 40x6mm thick MS clamp on pole upto 100mm 1 No. 60.00 each 60.00

592.40VAT 4% 23.70


628.42B Labour

i) Wireman 1no. @ 121.04 per day x 1/8day 15.13ii) Helper 1nos. @ 104.40 per day x 1/8day 13.05



675.90Profit @ 10% 67.59

743.49Say 743.00


i) 50mm dia GI pipe (ISI-Medium) 4.60 m 293.00 m 1347.80ii) GI bend 2 No. 90.00 each 180.00iii) GI reducer/ bend/ elbow 1 set 90.00 set 90.00iv) Rag bolts 6 Nos. 3.30 each 19.80v) GI flat iron clamp and bolt (half) 2 Nos. 13.50 each 27.00vi) 7/14 SWG stranded stay wire 0.80 Kg 55.00 kg 44.00vii) Box clamp for stay insulator (earth clamp) 4 Nos. 13.50 each 54.00viii) 230x13mm straining screw 1 No. 39.80 each 39.80ix) 3"x3.5" shacle insulator galv. Strap bolts 2 Nos. 19.40 each 38.80

1841.20VAT 4% 73.65


1953.14B Labour

i) Linesman 1no. @121.04 per day x 1/2 day 60.52ii) Mason 1no. @121.04 per day x 1/4 day 30.26iii) Helper 1no. 104.40 per day x 1/2day 52.20iv) Painter 1no. 121.04 per day x 1/8day 15.13



2180.24Profit @ 10% 218.02

2398.27Say 2398.00

S&F waterproof cable box (CI) comprising with 15A kitkat fuse, MS clamp etc. and painting

SERVICE CONNECTION WITH VERTICALTYPE GI PIPE BRACKET

Qnty.Item No. 1, Page H-6 of Schedule

S&F 50mm dia GI pipe (incl. bends) vertical type service bracket on wall complete with stay, shackleinsulator, 7/14 SWG GI stranded wire etc. (for 2wire and an earth wire)

Qnty.

SERVICE CONNECTION WITH VERTICALTYPE GI PIPE BRACKET

(I) Service Connection with ‘L’ Type/Vertical type GI Pipe Bracket



i) 50mm dia GI pipe (ISI-Medium) 5.00 m 293.00 m 1465.00ii) GI bend 2 No. 90.00 each 180.00iii) GI reducer/ bend/ elbow 1 Set 90.00 set 90.00iv) Rag bolts 6 Nos. 3.30 each 19.80v) GI flat iron clamp and bolt (half) 2 Nos. 13.50 each 27.00vi) 7/14SWG stranded stay wire 0.80 Kg. 55.00 kg 44.00vii) Box clamp for stay insulator (earth clamp) 6 Nos. 13.50 each 81.00viii) 230x13mm straining screw 1 No. 39.80 each 39.80ix) 3"x3.5" shacle insulator galv. Strap bolts 4 Nos. 19.40 each 77.60

2024.20VAT 4% 80.97


2147.27B Labour




2379.22Profit @ 10% 237.92

2617.14Say 2617.00


i) 50mm dia GI pipe (ISI-Medium) 2.40 m 293.00 m 703.20ii) GI bend 3 Nos. 90.00 each 270.00iii) Box clamp for stay and insulator 5 Nos. 13.50 each 67.50iv) Earth clamp 1 No. 13.50 each 13.50v) Rag bolt for stay 1 No. 3.30 each 3.30vi) 7/14SWG stranded stay wire 0.40 Kg 55.00 kg 22.00vii) 230x13mm straining screw 1 No. 39.80 each 39.80viii) 3"x3.5" shacle insulator galv. Strap bolts 4 Nos. 19.40 each 77.60

1196.90VAT 4% 47.88


1269.67B Labour




1479.68Profit @ 10% 147.97

1627.65Say 1628.00

Qnty.

Qnty.

S&F 50mm dia GI pipe (incl. bends) vertical type service bracket on wall complete with stay, shackle

SERVICE CONNECTION WITH 'L' TYPE GI PIPE BRACKET

Item No. 3, Page H-6 of ScheduleS&F 50mm dia GI pipe (incl. bends) 'L' type service bracket on wall complete with stay, shackle insulator,



i) 40mm dia GI pipe (ISI-Medium) 2.40 m 293.00 m 703.20ii) GI bend 3 Nos. 90.00 each 270.00iii) Box clamp for stay and insulator 3 Nos. 13.50 each 40.50iv) Earth clamp 1 No. 13.50 each 13.50v) Rag bolt for stay 1 No. 9.75 each 9.75vi) 7/14SWG stranded stay wire 0.40 Kg 55.00 kg 22.00vii) Shackle insulators with galv. Strap 2 Nos. 19.40 each 38.80viii) 230x13mm dia straining screw 1 No. 39.80 each 39.80

1137.55VAT 4% 45.50


1206.71B Labour




1415.15Profit @ 10% 141.51

1556.66Say 1557.00

Qnty.

SERVICE CONNECTION WITH 'L' TYPE/ VERTICALTYPE GI PIPE BRACKET

Item No. 4 & 5, Page H-6 of ScheduleS&F 50mm dia GI pipe (incl. bends) 'L' type or vertical type service bracket on wall complete with stay,

Sl. No. Materials Rate Unit AmountA1 No. 14 SWG soft copper wire (45 bindings, 2.5

mtr. Per binding) [29 Kg/km]3.2 kg 475.00 kg. 1520.00

Wastage @ 1% 15.21535.20

VAT @ 4% 61.411596.61

B Labour:a) For Drawing & Binding

i) Linesman - 2 @ 121.04 day x 2days = 484.16ii) Helper - 6 @ 104.40 day x 2days = 1252.80

1736.96 1736.96b) Jumpering & Adjustment

i) Linesman - 1 @ 121.04 day x 1day = 121.04ii) Helper - 2 @ 104.40 day x 1day = 208.80

329.84 329.84c) Add extra labour charge 20% of (a+b) for

dismantling of binding wires for insulators, jumperconnections, safety devices etc.

413.36

C Supervision charge @ 10% on (B) 248.024324.78

D OH, carriage and hiring charge of T&P @ 2.5%on (A+B+C)

108.12

4432.90E Profit @ 10% 443.29

Total of (A+B+C+D+E) 4876.194.06

Say Rs. 4.00

Sl. No. Materials Rate Unit AmountA1 No. 9 SWG dead soft alum. Binding wire for 45

bindings as previous item4.95 kg 235.00 kg. 1163.25

Wastage @ 1% 11.631174.88

VAT @ 4% 47.001221.88

B Labour:a) For Drawing & Binding





dismantling of binding wires for insulators jumperconnections, safety devices etc.

413.36



98.75

4048.81E Profit @ 10% 404.88

Total of (A+B+C+D+E) 4453.693.71

Say Rs. 4.00

Item No. 2 Page I-1 of ScheduleQnty.

Rate per metre per conductorfor 1200 M

Span - 30 mtr., poles - 9

Item No. 1 Page I-1 of Schedule

Item: Restraining upto 7/0.173 AAC incl. S&F No. 9 SWG Soft Alum. Binding wire(Based on 1200 mtr. run)

Qnty.

Rate per metre per conductorfor 1200 M

SCHEDULE OF RATES FORO.H.Line Installation - Repairs, Re-straining, Dismantling etc.

Item: Restraining No. 10SWG to 2 SWG HDBC wire incl. S&F binding wire with No. 14 SWG Soft Copper Wire and Jumpering

(Based on 240m x 5 conductors = 1200 mtr. run)

Sl. No. Materials Rate Unit AmountA As per analysis on item 2 1221.88B Labour:a) For Drawing & Binding





dismantling of binding wires for insulators jumperconnections, safety devices etc.

413.36



98.75

4048.81E Profit @ 10% 404.88

Total of (A+B+C+D+E) 4453.693.71

Say Rs. 4.00

Sl. No. Materials Rate Unit AmountA Labour:a) For restraining


434.24 434.24b) Labour for dismantling earth wire from earth

clamp @ 20% on (a) 86.85B Supervision charge @ 10% on (A) 52.11

573.20C OH, carriage and hiring charge of T&P @ 2.5%

on (A+B) 14.33587.53

E Profit @ 10% on (A+B+C) 58.75Total of (A+B+C+D+E) 646.28

2.59Say Rs. 3.00

Sl. No. Materials Rate Unit AmountA1 MS Clamp (380x25x3mm) 1 No. 12.00 No. 12.002 Bolt, nuts, washer 2 set 2.8 set 5.603 Paint LS 1.00

17.60B Labour:

i) Fabrication and galvanising charge @ 30% on A 5.28ii) Linesman - 1 @ 121.04 x 1/18 day 6.72iii) Helper - 2 @ 104.40 x 1/18 day 5.80iv) 20% of (ii+iii) for dismantling 2.50

20.31 20.31C Supervision charge @ 10% on (B) 2.03

39.94D OH, carriage and hiring charge of T&P @ 2.5%

on (A+B+C)1.00

40.94E Profit @ 10% 4.09

Total of (A+B+C+D+E) 45.03Say Rs. 45.00



Item: Replacing Galv. MS earth clamp on pole as per GS for fastening earth wire incl. Painting

Qnty.

for 250 MRate per metre per conductor


Item: Restraining No. 8 to No. 6 SWG GI continuous earth wire without earth clamp(Based on 250 mtr. run)

Qnty.

for 1200 MRate per metre per conductor

Item: Restraining upto 6/1/0.166 ACSR conductor incl. S&F No. 9 SWG Soft Alum. Binding wire(Based on 1200 mtr. run)

Sl. No. Materials Rate Unit AmountA1 MS Clamp (380x40x6mm) 1 No. 30.00 No. 30.002 Bolt, nuts, washer 2 set 2.8 set 5.603 Paint LS 1.40

37.00VAT @ 4% 1.48

38.48B Labour:

i) Fabrication and galvanising charge @ 30% on A 11.54ii) Linesman - 1 @ 121.04 x 1/16 day 7.57iii) Helper - 2 @ 104.40 x 1/16day 13.05iv) 20% of (ii+iii) for dismantling 4.12



on (A+B+C) 1.9680.35

E Profit @ 10% 8.03Total of (A+B+C+D+E) 88.38

Say Rs. 88.00

Sl. No. Materials Rate Unit AmountA1 Barbed wire 4 barbs/ 3" 0.75 kg 52.00 kg 39.00

VAT @ 4% 1.5640.56

B Labour:i) Linesman - 1 @ 121.04 x 1/18 day 6.72ii) Helper - 2 @ 104.40 x 1/18 day 11.60



on (A+B+C) 1.5262.23


Say Rs. 68.00

Sl. No. Materials Rate Unit AmountA1 7/8 SWG GI (Hot Dip) stay wire 10M 7.33 kg 55.00 kg 403.152 GI thimble 11.00

414.15VAT @ 4% 16.57

430.72B Labour:a) For fixing stay wire

i) Linesman - 1 @ 121.04 x 1/6 day 20.17ii) Helper - 2 @ 104.40 x 1/6 day 34.80

54.97b) For dismantling add 20% of (a) 10.99



on (A+B+C) 12.62517.22


Say Rs. 569.00

Qnty.



Item: Replacing stay wire with No. 7/8 SWG GI (Hot Dip) stranded wire (45 ton quality) including S&F GI


Item: Providing anti-climbing device with Galv. Barbed wire, 4 barbs/76mm (3") around pole/ stay

Qnty.

Item: Replacing Galv. Box type clamp on pole as per specification for stay wire incl. painting

Sl. No. Materials Rate Unit AmountA1 7/10 SWG GI (Hot Dip) stay wire 10M 4.7 kg 55.00 kg 258.502 GI thimble 11.00

269.50VAT @ 4% 10.78






on (A+B+C)8.82

361.67E Profit @ 10% 36.17


Sl. No. Materials Rate Unit AmountA1 7/12 SWG GI (Hot Dip) stay wire 10M (3.08 kg) 3.08 kg 55.00 kg 169.402 GI thimble 11.00

180.40VAT @ 4% 7.22






on (A+B+C)6.50

266.69E Profit @ 10% 26.67


Qnty.

Qnty.Item No. 10 Page I-1 of Schedule


Item: Replacing stay wire with No. 7/12 SWG GI (Hot Dip) stranded wire and thimble

Item: Replacing stay wire with No. 7/10 SWG GI (Hot Dip) stranded wire and thimble

Sl. No. Materials Rate Unit AmountA CC muffing (6:3:1) 1' dia x 1' high (the volume 0.785 cft

Less Vol. of pole ) 0.136 cft0.649 cft

For 100cft (day) the ratio is (92.46:15:33)Jhama Sand

For CC (6:3:1) 0.6cft 0.3cftNeat Cementing (3mm thick)

0.6cft 0.3cft0.017cu.m. 0.0083cu.m.

i) Jhama (1.25"-1.5") 0.017 cu.m. 742.00 cu.m 12.61ii) Sand (local) 0.0085 cu.m. 573.00 cu.m 4.87iii) Cement 0.00303 cu.m. 7763.00 cu.m 23.52

41.01Wastage @ 1% 0.41VAT @ 4% on item no.(ii) & (iii) 1.14

42.55B Labour:

i) Mazdoor-1 @ 104.40 day x 1/5day 20.88ii) Mason-1 @121.04 day x 1/5 day 24.21iii) Helper - 2 @ 104.40 x 1/5 day 41.76



on (A+B+C)3.45

141.54E Profit @ 10% 14.15



i) Jhama (1.25"-1.5") 0.23 cu.m. 742.00 cu.m 170.66ii) Sand (local) 0.12 cu.m. 573.00 cu.m 68.76iii) Cement 0.0425 cu.m. 7763.00 cu.m 329.93

569.35Wastage @ 1% 5.69VAT @ 4% on item no.(ii) & (iii) 15.95

590.99B Labour:

i) Mazdoor-1 @ 104.40 day x 1/3day 34.80ii) Mason-1 @121.04 day x 1/3 day 40.35iii) Helper - 2 @ 104.40 x 1/3 day 69.60



on (A+B+C)18.94

776.38E Profit @ 10% 77.64


Qnty.

Qnty.Item No. 12 Page I-1 of Schedule


Item: Providing CC (6:3:1) muffing size 600x600x760 mm or equivalent size of cylindrical muffing etc.

Cement0.1cft0.007cft0.107cft0.00303cu.m.

Item: Providing CC (6:3:1) muffing 0.30m dia upto the height of 0.30m above the ground level around thepole base complete with 3mm (1.8) thick nearly finished cement plaster alround after dismantling theunserviceable muffing etc.

Sl. No. Materials Rate Unit AmountA Labour:

i) Mazdoor-2 @ 104.40 day x 1 day 208.80ii) Linesman-1 @ 121.04 day x 1/4day 30.26iii) Helper - 2 @ 104.40 x 1/2 day 104.40

343.46 343.46B Supervision charge @ 10% on (A) 44.78


on (A+B+C)9.71

397.95D Profit @ 10% 39.79

437.74E Carriage of pole upto 1.6 km from worksite LS 32.75



i) Linesman-1 @ 121.04 day x 1/2 day 60.52ii) Helper - 2 @ 104.40x1 day 208.80



on (A+B+C)7.41

303.66D Profit @ 10% on (A+B+C) 30.37

334.02E Carriage of pole upto 1.6km from work site 21.60



i) Linesman-1 @ 121.04 day x 1.2 day 145.25ii) Helper - 2 @ 104.40 x 1.2 day 250.56



on (A+B+C)10.88

446.27D Profit @ 10% on (A+B+C) 44.63

490.90E Carriage of pole upto 1.6km from work site 31.30


Item No. 14(b) Page I-2 of ScheduleQnty.

Item No. 14(a) Page I-2 of Schedule

Item: Dismantling OH Line comprising of copper/ AAC/ ACSR conductor, Cross Arm/ 'D' Iron clamp/ 'B'Brackets/ 'V' Bracket etc. insulators, earth wire, bradel guard, safety devices, stay wire etc. includingdelivering, unloading as per direction, upto lead of 1.6kmb) OH Line comprising of 3phase, neutral, street light phase and earth wire

Qnty.


Item: Dismantling OH Line comprising of copper/ AAC/ ACSR conductor, Cross Arm/ 'D' Iron clamp/ 'B'Brackets/ 'V' Bracket etc. insulators, earth wire, bradel guard, safety devices, stay wire etc. includingdelivering, unloading as per direction, upto lead of 1.6kma) OH line comprising of single of single phase, neutral, Street light and earth wire

Qnty.

Item: Dismantling steel tubular/ rail/ strut embedded in CC foundation including excavation, filling ofholes, restoring surface, loading at site and delivering, unloading, sorting, stacking properly at any placeas per direction upto 1.6km.

Sl. No. Materials Rate Unit AmountA1 8"x6"x4" CI box complete with all accessories

stated in the item and clamp 1 No. 500.00 No. 500.002 Sundry materials (red oxide primer, paint, sand,

cement, jhama & lime etc.) LS 26.50526.50

VAT @ 4% 21.06547.56

B Labour:i) Santaraj-1 @ 104.40 day x 1/4day 26.10ii) Wireman-1 @121.04 day x 1/6 day 20.17iii) Helper - 1 @ 104.40 x 1/6 day 17.40



on (A+B+C)15.44

633.04E Profit @ 10% 63.30


Sl. No. Materials Rate Unit AmountA1 10"x10"x4" CI box complete with all accessories

stated in the item and clamp 1 No. 800.00 No. 800.002 Sundry materials (red oxide primer, paint, sand,

cement, jhama & lime etc.) LS 23.56823.56

VAT @ 4% 32.94856.50

B Labour:As per item 15(a) 63.67



23.16

949.71E Profit @ 10% 94.97


Item No. 15(b) Page I-2 of Schedule

Item No. 15(a) Page I-2 of Schedule

Item: S&F CI base with hinged lid (top cover) having pilfar proof bolts, earthing lug, 15A kit-kat fuse unit,2 no. 4way aluminium terminal blocks on porcelain chairs etc. complete with 25mmx6mm flat iron clampand housing the same in pole muffing as an replacement of the damaged one etc.b) 250x250x100mm (10"x10"x4") CI box

Qnty.

Item: S&F CI base with hinged lid (top cover) having pilfar proof bolts, earthing lug, 15A kit-kat fuse unit,2 no. 4way aluminium terminal blocks on porcelain chairs etc. complete with 25mmx6mm flat iron clampand housing the same in pole muffing as an replacement of the damaged one etc.For (a) 200x150x100mm (8"x6"x4") box

Qnty.

A Rate Amount1 1.5 Mtr. 83.30 1 Mtr. 124.952 1 No 40.00 1 No 40.003 4 No 5.00 1 No 20.004 0.778 kg 57.20 1 kg 44.505 0.03 kg 420.00 1 kg 12.606 19.50

261.555.23

266.78B

1 Wireman 1 x @ Rs. 121.04 per day x 1/12day =2 Mason 1 x @ Rs. 121.04 per day x 1/6 day =3 Helper 1 x @ Rs. 104.40 per day x 1/4 day =

C62.00

328.78D 8.22

337.00E 33.70

370.70Say Rs. 371.00

A Rate Amount1 10.4 kg 57.20 1 kg 594.882 0.35 kg 56.00 1 kg 19.603 40 No 0.68 1 No 27.206 30.20

671.8813.44

685.32B

1 Wireman 2 x @ Rs. 121.04 per day x 2day =2 Mason 1 x @ Rs. 121.04 per day x 2day =3 Helper 2 x @ Rs. 104.40 per day x 2day =

C1258.221943.54

D 48.591992.13

E 199.212191.34

Say Rs. 44.00

Materials

Solder (0.015kg/joint)

Wastage @ 2%

20.1710.09

No. 4 SWG GI (Hot Dip) wire (0.208kg/mt)

Sundry (cement, sand, lime, kerosene oil)

Wastage @ 2%

Labour

242.08417.60

1143.84


Rate for 1 mt = Rs. 43.83

Profit @ 10%

Item No.: - 2 Page No:- J-1 of PWD Schedule

GI staples (40mm long)

Materials Qty UnitNo. 4 SWG GI (Hot Dip) wire (0.210kg/mt)


62.00


Profit @ 10%

484.16

Wooden plug (4' ft apart)Sundry (cement, sand, lime, colour)

Item : S & F No 4 SWG GI (Hot Dip) wire 40mm long GI staples etc (Based on 50 mts) (Horizontal run on roof / parapet / plinth)

each

6mm dia rag bolts with nurt

26.1056.36


L.S.

Labour

ANALYSIS OF RATES FOR INSTALLATION OF LIGHTNING CONDUCTORItem : S & F GI air terminal having GI flange at bottom end and five discharge points

(with ISI approved GI Pipe medium) - (Size 15mm dia X 1500mm long)Item No.: - 1 Page No:- J-1 of PWD Schedule

Qty Unit15mm dia GI pipe 1.5 mt (ISI-Medium)

L.S.

8.5 cm dia 6 mm GI flange / base plate

per meter

A Rate Amount1 10.4 kg 57.20 1 kg 594.882 0.45 kg 56.00 1 kg 25.203 52 No 0.68 1 No 35.366 36.40

691.8413.84

705.68B

1 Wireman 2 x @ Rs. 121.04 per day x 2day =2 Mason 1 x @ Rs. 121.04 per day x 2day =3 Helper 2 x @ Rs. 104.40 per day x 3day =

C1487.902193.58

D 54.842248.42

E 224.842473.26

Say Rs. 49.00

A Rate Amount1 1 Mtr. 83.30 1 Mtr. 83.306 11.90

95.201.90

97.10B

1 Wireman 1 x @ Rs. 121.04 per day x 1/32day =2 Mason 1 x @ Rs. 121.04 per day x 1/16day =3 Helper 1 x @ Rs. 104.10 per day x 1/16day =

C19.64

116.74D 2.92

119.66E 11.97

131.63

Say Rs. 66.00

Say Rs. 132.00

Qty

Item : S & F No 4 SWG GI (Hot Dip) wire 40mm long GI staples etc (Based on 50 mts) (Vertical run on wall)

No. 4 SWG GI (Hot Dip) wire (0.210kg/mt)

Rate for 1 mt = Rs. 49.47

1487.90

L.S.Sundry (cement,sand, lime, colour)


Profit @ 10%

4 (a) Rate for length upto 0.5 mt =

4 (b) Rate for length above 0.5 mt =

65.81

131.63

Profit @ 10%

Rate per mt = 131.63



3.787.576.51

17.85

Sundry (cement,sand, lime, paint etc) L.S.

Wastage @ 2%

Labour

242.08626.40


Wastage @ 2%

Labour484.16

Item : Cutting Cornices / Step etc incl. Cutting recessing in building etc.(ISI-Medium of GI pipe)

Item No.: - 4(a) & (b) Page No:- J-1 of PWD ScheduleMaterials Qty Unit15mm bore GI pipe (ISI-Medium)

GI staples (40mm long)Wooden (sank, cement, lime, colour etc)

Item No.: - 3 page - J-1 of PWD ScheduleMaterials Unit

per meter

per set

per set

A Rate Amount1 0.02 kg 420.00 1 kg 8.402 10.303 0.032 kg 57.20 1 kg 1.83

20.530.41

20.94B

1 Jointer 1 x @ Rs. 121.04 per day x 1/16day =2 Helper 1 x @ Rs. 104.40 per day x 1/16day =

C15.5036.44

D 0.9137.35

E 3.7441.09

Say Rs. 41.00


0.064 kg 57.20 1 kg 3.6644.440.89

45.33B


C24.8070.13

D 1.7571.88

E 7.1979.07

Say Rs. 79.00

Solder

Item : Jointing, Bonding and making soldering joints Between Conductor / TerminalItem No.: - 5 Page No:- J-1 of PWD Schedule

Materials Qty Unit

a)No 14 SWG GI (Hot Dip) wire

Wastage @ 2%

Labour

Wastage @ 2%

Labour

O.H Charges and T & P charges @ 2.5%

b)No 16 SWG GI (Hot Dip) wire (for binding)

No 16 SWG GI (Hot Dip) wire for binding

14.09

Qty

each

Sundry (flux, kerosene oil paint etc)SolderMaterials

L.S.

Sundry (flux, kerosene, paint etc) L.S.

Item : Soldering joints between Conductor and Pipes etcItem No.: - 6 Page No:- J-1 of PWD Schedule

Profit @ 10%


7.576.53

24.80


Profit @ 10%

12.1010.4422.54


each

Unit

A Rate Amount1 10 Nos 35.00 1 Nos 350.002 1 kg 18.00 1 kg 18.00

368.0075.00

443.00B

1 Helper 2 x @ Rs. 104.40 per day x 1/4day =C

57.42500.42

D 12.51512.93

E 51.29564.22

Say Rs.

A Rate Amount1 15 Nos 35.00 1 Nos 525.002 1.5 kg 18.00 1 kg 27.00

552.00110.00662.00

B1 Helper 3 x @ Rs. 104.40 per day x 1/4day =

C86.13

748.13D 18.70

766.83E 76.68

843.52

56.23

Say Rs. 56.00

Item : Hiring charge for scaffolding arrangement (Based on 4 stories buildings)Item No.: - 7 Page No:- J-1 of PWD Schedule

Materials Qty UnitHiring charges for full size grown bamboos Hire charges for coir rope

Item No.: - 8 Page No:- J-1 of PWD ScheduleMaterials Qty Unit

Wastage

Labour52.20


Profit @ 10%

Rate / Storey / Vertical run = Rs.

L.S.

141.06


Hiring charges for full size grown bamboos Hire charges for coir rope

Wastage L.S.

Labour78.30


Rate per Vertical run per Mtr Height = Rs.(Calculation based on 15 Mtr Height)

86.13


Profit @ 10%

per storey/vertical run141.00

per meter

A Rate Amount1 4.61 kg 54.10 1 kg 249.402 10 set 10.00 1 set 100.003 15.50

364.904 7.30

372.20B


C92.99

465.19D 11.63

476.82E 47.68

524.51

52.45

Say Rs. 52.00


384.344 7.69

392.03B


C92.99

485.02D 12.13

497.15E 49.71

546.86

Say Rs. 55.00

Item No.: - 9 Page No:- J-1 of PWD ScheduleItem : Supply Fixing GI (Hot Dip) strip (for horizontal run)

Materials Qty UnitGI (Hot Dip) strip (20mm x 3mm)GI saddle with round head Al. alloy / cadmium plated iron

Item : S & F 7/10 SWG GI (Hot Dip) stranded wireItem No.: - 10 Page No:- J-1 of PWD Schedule

Materials Qty Unit

Sundry (cement,sand etc) L.S.

Wastage @ 2%

Labour30.2615.1339.1584.54



Profit @ 10%

(Calculation based on 10 Mtr run)Rate per Mtr = Rs.

per meter

7/10 GI (Hot Dip) stranded wireGI saddle with round head Al. alloy / cadmium plated iron Sundry (cement,sand etc) L.S.

Wastage @ 2%

Labour30.2615.1339.1584.54



Profit @ 10%

(Calculation based on 10 Mtr run)

per meter

Rate per Mtr = Rs. 54.69

92.99


376.034 7.52

383.55B


C185.99569.54

D 14.24583.78

E 58.38642.16

Say Rs. 64.00


395.474 7.91

403.38B


C185.99589.37

D 14.73604.10

E 60.41664.51

Say Rs. 66.00

GI (Hot Dip) tape (20mm x 3mm)GI saddle with round head Al. alloy / cadmium plated iron Sundry (cement, sand etc) L.S.

Wastage @ 2%

Labour60.5230.2678.30


185.99

OH, Carriage and T & P charges @ 2.5%

Profit @ 10%

(Calculation based on 10 Mtr run)Rate per Mtr = Rs. 64.22

per meter

Item : S & F of 7/10 SWG stranded GI (Hot Dip) wire (For vertical run)Item No.: - 11(b) Page No:- J-2 of PWD Schedule

Materials Qty Unit7/10 GI (Hot Dip) stranded wireGI saddle with round head Al. alloy / cadmium plated iron Sundry (cement, sand etc) L.S.

Wastage @ 2%

Labour60.5230.2678.30


185.99


Profit @ 10%

Rate per Mtr vertical run = Rs. 66.45(Calculation based on 10 Mtr run)

per meter

Item No.: - 11(a) Page No:- J-1 of PWD ScheduleMaterials Qty Unit

Item : S & F GI (Hot Dip) tape (For vertical run)


29.594 0.59

30.18B


C20.6750.85

D 1.2752.12

E 5.2157.33

Say Rs. 57.00

A Rate Amount1 0.04 kg 420.00 1 kg 16.802 20.603 0.15 kg 57.20 1 kg 8.584 0.06 kg 57.20 1 kg 3.43

49.415 0.99

50.40B


C24.8075.20

D 1.8877.08

E 7.7184.79

Say Rs. 85.00

Item : Making Soldered Joint between Conductor & air TerminalsItem No.: - 12(a) Page No:- J-2 of PWD Schedule

Materials Qty Unit

Solder

16 SWG GI (Hot Dip) wire for binding

Wastage @ 2%

Labour


per meter

SolderSundry (flux, kerosene oil etc) L.S.

10.098.70


20.67

Sundry (flux, kerosene oil etc) L.S.

16 SWG GI (Hot Dip) wire

Wastage @ 2%

Profit @ 10%

7/10 GI (Hot Dip) stranded wire



Labour12.1010.4422.54

per meter

Item No.: - 12(b) Page No:- J-2 of PWD ScheduleMaterials Qty Unit

Profit @ 10%

Item : Making Soldered Joint between Conductor & down Pipes

A Rate Amount1 0.057 kg 54.10 1 kg 3.082 4 Nos 6.00 1 Nos 24.003 2 Nos 10.00 1 Nos 20.004 2 Nos 13.60 1 Nos 27.205 0.03 kg 420.00 1 kg 12.606 19.50

106.387 2.13

108.51B

1 Wireman 1 x @ Rs. 121.04 per day x 1/16day =2 Mason 1 x @ Rs. 121.04 per day x 1/16day =3 Helper 1 x @ Rs. 104.40 per day x 1/16day =

C23.82

132.33D 3.31

135.64E 13.56

149.20Say Rs. 149.00

A Rate Amount1 1 Mtr. 106.39 1 Mtr. 106.392 1 Nos 40.00 1 Nos 40.003 4 Nos 5.00 1 Nos 20.004 0.208 kg 57.20 1 kg 11.905 0.564 kg 57.20 1 kg 32.266 0.05 kg 420.00 1 kg 21.007 18.00

249.558 4.99

254.54B

1 Wireman 1 x @ Rs. 121.04 per day x 1/8 day =2 Mason 1 x @ Rs. 121.04 per day x 1/6day =3 Helper 1 x @ Rs. 104.40 per day x 1/4day =

C67.54

322.08D 8.05

330.14E 33.01

363.15Say Rs. 363.00

61.40

Profit @ 10%

(Size 20mm dia x 100mm long)(With ISI approved GI Pipe medium)

7/10 GI (Hot Dip) stranded wire (1.2 mtr)



Labour15.1320.1726.10

SolderSundry (flux, kerosene, cement,sand etc) L.S.

Wastage @ 2%

GI pipe 20mm dia (ISI-Medium)85mm dia, 6mm thick GI base plate6mm dia rag bolt with nutNo 4 SWG GI (Hot Dip) wire

Item : S & F of Lighting Conductor Air Terminal

Item No.: - 14 Page No:- J-2 of PWD ScheduleMaterials Qty Unit

Item : S & F of Testing Joints by 20mm x 3mm thick GI stripItem No.: - 13 Page No:- J-2 of PWD Schedule

Materials Qty UnitGI (Hot Dip) strip (20 x 3 x 125mm long)GI bolt 10mm x 25mm with nuts, Check nuts, spring

Sundry (flux, kerosene, cement,sand etc) L.S.

Wastage @ 2%

Labour7.577.57

23.82


Profit @ 10%

MS flat iron legs (32mm x 6mm x 20mm) with bifercationThimble for 4 SWG or 7/10 stranded GI (Hot Dip) wireSolder

6.5321.66


each

each

Documents

PWD Schedule Rate Analysis