Schedule of work Name of work: MOEI,Fans,P/Sets ,Lifts,D.G. Sets etc at HyderabadEstate,Nepean Sea Road,Mumbai. Sub Head:Cabling to"B","C"&"Apartment House" from 250 KVA D.G.Set at" "D -Block. Sl.No Description of Items
Qty
Rate
1 Supplying and laying HDPE material pipe having outer side corrugated and inner wall plain I/c socket,tee,elbows for the laying of size 78 ODx63.5 ID--a) After excavating hard/soft soil upto 30 cm depth & refilling the same after completion of item (2) of this schedule. 750 mts Rs 86.00
Per
Amount
Remarks
Rs 64500.00
Rates taken from Agmt No0 54/EE(E)/ MCED-1/01-02
mt
Rs 75000.00
Rates taken from Agmt No54/EE(E)/ MCED-1/01-02
mt
Rs 285000.00
MR
3 Providing and laying 6SWG dia G.I.wire along with cable etc cimplete as reqd-- 1500mts Rs 5.00
mt
Rs 7500.00
SR-94Page-48
4 Supplying and fixing 400 amps four poles,415 Volts, Combination Fuse Switch Unit complete etc as reqd--
job
Rs17313.00
MR
set C/O
Rs 2520.00 Rs 451833.00
SR 95Page-136
b) After road cutting/cement concrete of 30 cm depth and refilling the same with sand and finishing the top with sand, cement mortor/coal tar whichever is required after completion of item(2) of the schedule---375 mts Rs 200.00 2 Supplying and drawing following saze of cable in the existing pipe as reqd--a)3-1/2x95 sq mmPVC insulated and PVC sheathed/XLPE power cable of 1.1 KV grade,alluminium conductor, armoured cable--
750 mts Rs 380.00
1 jobs
Rs17313.00
5 Supplying and making end termination with brass compression gland and alluminium lugs for following size of PVC insulated and PVC sheated/XLPE alluminium conductor cable of 1.1 grade as reqd--18 sets Rs 140.00
mt
Sl.No Description of Items
Qty
6 Supplying,installing& commissioning of totally enclosed,floor mounted cubical type power &control panel, fabricated out of sheet steel not less than 1.6 mm thick,dust and vermin proof with 400 amps,copper busbar, allsides openable with the following accessories mounted there on-a) 600 amps C.O.Switch-- 1 no b) 200 amps TP MCCB 35 KA panel mounted type-- 4 nos c) 100 amps TP MCCB 25 KA panel mounted type-- 1 no d)0 - 400 A144 mm x144 mm square flush mounted type Ammeter with CTs & selector switch & protection fuses-- 1 set. e) 0 -500 Volts, 144 mm x 144 mm squre Volt meter with selector switch & protection fuses phase indicating with toggle switch -- 1 st. 1 job
Rate
Rs
Per
Amount
B/F
Rs 451833.00
job
Rs 184170.00
Total
Rs 636003.00
Terms& conditions: 1) The Panel should be more than 300 mm depth. 2) The Selector switches, toggle switches,indicator should be L&T or equivalent make. 3) The MCCB used should be L &T /GE make. 4) Cable should be Polycab or equivalent. 5)Meters used should be Kayee/Aeco or equivalent make. 6)Changeover switch should be GE or equivalent. 7)Four pole F.S.U should be GE or equivalent. 8) No T &P shall be issued to contractor. 9) Work should be done to the entire satisfaction of E-In-C. 10) Rates Quoted should beinclusive of all taxes and duties.
Remarks
MR
Analysis of Rates
2 Supplying and drawing following saze of cable in the existing pipe as reqd--a)3-1/2x95 sq mmPVC insulated and PVC sheathed/XLPE power cable of 1.1 KV grade,aluminium conductor, armoured cable-Qty A) 1)
MATERIALS: 3.5X 95 sq mm Ar. Aluminium cable--
50.0 mt
Rate
Per
Rs441.90 Less 40 %
mt (-)
Add 15.8 % CST
2)
Curtage &wastage 5% Total
B) 1) 2)
(+)
LABOUR: Wire man Khallasi
1no1day 5no1day
day day A+B
C)
T&P 2% on A+B
D)
O.H &Profit 10% on A+B+C
Rs 22095.00 Rs 8838.00 Rs 13257.00 Rs 2094.60 Rs 15351.60 Rs 767.58 Rs 16119.18
A
Rs 146.20 Rs 142.20 Total B
Amount
Rs 146.20 Rs 711.00 Rs 857.20 Rs 16976.38
Rs 339.52 A+B+C Rs 17315.90
A+B+C+D
Rs 1731.59 Rs19047.49
Rate per mt
Rs 380.00
4 Supplying and fixing 400 amps four poles,415 Volts, Combination Fuse Switch Unit complete etc as reqd-Qty A) 1)
2)
MATERIALS: 400 Amp 415 V A.C Sheet Steel wall mounting type Combination Fuse Unit
1 no
Rate
Rs 12695.00 Add C.S.T
LABOUR: Wire man Khallasi
1no1day 2no1day
Rs 300.00 Rs 15000.80
A
Rs 146.20 Rs 142.20 Total B
day day A+B
C)
T&P 2% on A+B
D)
O.H &Profit 10% on A+B+C
Amount
each Rs 12695.00 15.80% Rs 2005.81 Rs 14700.80
Curtage &wastage L.S Total
B) 1) 2)
Per
Rs 146.20 Rs 284.40 Rs 430.60 Rs 15430.60
Rs 308.61 A+B+C Rs 15739.21 Rs 1573.92 Rs17313.13
A+B+C+D Say
Rs 17313.00
6 Supplying,installing& commissioning of totally enclosed,floor mounted cubical type power &control panel, fabricated out of sheet steel not less than 1.6 mm thick,dust and vermin proof with 400 amps,copper busbar, allsides openable with the following accessories mounted there on-A)
MATERIALS: a) 600 amps C.O.Switch b) 200 amps TP MCCB 35 KA panel mounted type c) 100 amps TP MCCB 25 KA panel mounted type d)0 - 400 A144 mm x144 mm square flush mounted type Ammeter with CTs & selector switch & protection fuses-- 1 set. e) 0 -500 Volts, 144 mm x 144 mm squre Volt meter f) Phase indication lamps g) Selector Switch h)400 amps TP MCCB 50 KA panel mounted type
Qty
Rate
Per
2 no
Rs 15000.00
each
Rs 30000.00
4 nos
Rs 12669.00
each
Rs 50676.00
1 no
Rs 5292.00
each
Rs 5292.00
1 set
Rs 350.00
set
Rs 350.00
1 set 1 set 1 est
Rs 375.00 Rs 150.00 Rs 150.00
set set set
Rs 375.00 Rs 150.00 Rs 150.00
1 no
Rs25975.00
set Total
Rs 25975.00 Rs 112968.00 Rs 17848.94 Rs 130816.94
sqmt
Rs 30600.00
CST
B)
C)
D)
E)
F)
15.80%
Fabrication charges with copper busbar connection,inter connection etc 2.55sqmt Rs 12000.00
Intallation,Testing,Commissioning charges
Amount
A+B
Rs 161416.94
6% on B A+B+C A+B+C+D
Rs 1836.00 Rs 163252.94 Rs 3265.05 Rs 166517.99
A+B+C+D+E
Rs 16651.79 Rs 183169.78
A+B+C+D+E+F
Rs 1000.00 Rs 184169.78
T & P 2 % on A+B+C
O.H & Profit 10% on A+B+C+D
Transportation chargesL.S
Say
Rs 184170.00