You are on page 1of 2

28754843.xlsx.

ms_office

S No. Description of Material Unit Quantity Rate Amount


1 Transformer 400 KVA Nos. 2.00 330,000.00 660,000.00
2 Transformer 250 KVA Nos. 1.00 180,000.00 180,000.00
3* DG Set 160 KVA Nos. 1.00 724,500.00 724,500.00
4 Isolator Panel 400 A MCCB Nos. 2.00 66,600.00 133,200.00
5 Isolator Panel 250 A MCCB Nos. 1.00 54,850.00 54,850.00
6 LT Panel for Individual Houses Nos. 1.00 735,750.00 735,750.00
7 LT Panel for Common Services Nos. 1.00 627,750.00 627,750.00
8 Meter Board for 11 Meters Nos. 8.00 90,000.00 720,000.00
9 Meter Board for 04 Meters Nos. 1.00 33,750.00 33,750.00
10* Lift Panels Nos. 9.00 12,750.00 114,750.00
11* Fire Pump Panel (at Pump room) Nos. 1.00 172,500.00 172,500.00
12* Fire Pump Panel (at terrace) Nos. 9.00 30,000.00 270,000.00
13* AMF Panel Nos. 1.00 78,750.00 78,750.00
14* Main Feedar Pillar Nos. 1.00 62,700.00 62,700.00
15* External Lighting Feedar Pillar Nos. 1.00 51,750.00 51,750.00
16* Motor Control Panel (at pump Room) Nos. 1.00 87,000.00 87,000.00
17 Cables Laying
a) 3.5Cx95mm2 Mtr. 848.00 255.00 216,240.00
b) 3.5Cx400mm2 Mtr. 192.00 815.00 156,480.00
c) 3.5Cx25mm2 Mtr. 992.00 121.00 120,032.00
c)* 3.5Cx25mm2 Mtr. 389.00 121.00 47,069.00
d)* 3.5Cx185mm2 Mtr. 181.00 436.00 78,916.00
e)* 3.5Cx50mm2 Mtr. 201.00 174.00 34,974.00
18 Cables Termination
a) 3.5Cx95mm2 Nos. 18.00 227.00 4,086.00
b) 3.5Cx400mm2 Nos. 12.00 672.00 8,064.00
c) 3.5Cx25mm2 Nos. 18.00 103.00 1,854.00
c)* 3.5Cx25mm2 Nos. 28.00 103.00 2,884.00
d)* 3.5Cx185mm2 Nos. 6.00 380.00 2,280.00
e)* 3.5Cx50mm2 Nos. 6.00 165.00 990.00

Total Amount 5,374,965.00


Amount * 1,729,063.00
Net Amount 3,645,902.00
Abstract of Cost South City Gardens

S No. Description of Material Unit Quantity Rate Amount

1 Transformer 400 KVA Nos. 2.00 330000.00 660000.00

2 Transformer 250 KVA Nos. 1.00 180000.00 180000.00

4 Isolator Panel 400 A MCCB Nos. 2.00 66600.00 133200.00

5 Isolator Panel 250 A MCCB Nos. 1.00 54850.00 54850.00

6 LT Panel for Individual Houses Nos. 1.00 735750.00 735750.00

7 LT Panel for Common Services Nos. 1.00 627750.00 627750.00

8 Meter Board for 11 Meters Nos. 8.00 90000.00 720000.00

9 Meter Board for 04 Meters Nos. 1.00 33750.00 33750.00

17 Cables Laying

a) 3.5Cx95mm2 Mtr. 848.00 255.00 216240.00

b) 3.5Cx400mm2 Mtr. 192.00 815.00 156480.00

c) 3.5Cx25mm2 Mtr. 992.00 121.00 120032.00

18 Cables Termination

a) 3.5Cx95mm2 Nos. 18.00 227.00 4086.00

b) 3.5Cx400mm2 Nos. 12.00 672.00 8064.00

c) 3.5Cx25mm2 Nos. 18.00 103.00 1854.00

Total Amount 3652056.00