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 Per Amount Remarks

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--- Rates taken
a) After excavating hard/soft soil upto from Agmt No-
30 cm depth & refilling the same after 0 54/EE(E)/
completion of item (2) of this schedule. 750 mts Rs 86.00 mt Rs 64500.00 MCED-1/01-02

b) After road cutting/cement concrete

of 30 cm depth and refilling the same
with sand and finishing the top with Rates taken
sand, cement mortor/coal tar whichever from Agmt No-
is required after completion of item(2) 54/EE(E)/
of the schedule---- 375 mts Rs 200.00 mt Rs 75000.00 MCED-1/01-02

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 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-- 1 jobs Rs17313.00 job Rs17313.00 MR

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 set Rs 2520.00 SR 95Page-136
C/O Rs 451833.00
Sl.No Description of Items Qty Rate Per Amount Remarks

6 Supplying,installing& commissioning B/F Rs 451833.00

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 Rs job Rs 184170.00 MR

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.
 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 Rate Per Amount
A) MATERIALS:
1) 3.5X 95 sq mm Ar. Aluminium cable-- 50.0 mt Rs441.90 mt Rs 22095.00
Less 40 % (-) Rs 8838.00
Rs 13257.00
Add 15.8 % CST (+) Rs 2094.60
Rs 15351.60

2) Curtage &wastage 5% Rs 767.58

Total A Rs 16119.18

B) LABOUR:
1) Wire man 1no1day Rs 146.20 day Rs 146.20
2) Khallasi 5no1day Rs 142.20 day Rs 711.00
Total B Rs 857.20
A+B Rs 16976.38

C) T&P 2% on A+B Rs 339.52

A+B+C Rs 17315.90

D) O.H &Profit 10% on A+B+C Rs 1731.59

A+B+C+D 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 Rate Per Amount
A) MATERIALS:
1) 400 Amp 415 V A.C Sheet Steel wall
mounting type Combination Fuse Unit 1 no Rs 12695.00 each Rs 12695.00
Add C.S.T 15.80% Rs 2005.81
Rs 14700.80

2) Curtage &wastage L.S Rs 300.00

Total A Rs 15000.80

B) LABOUR:
1) Wire man 1no1day Rs 146.20 day Rs 146.20
2) Khallasi 2no1day Rs 142.20 day Rs 284.40
Total B Rs 430.60
A+B Rs 15430.60

C) T&P 2% on A+B Rs 308.61

A+B+C Rs 15739.21

D) O.H &Profit 10% on A+B+C Rs 1573.92

A+B+C+D Rs17313.13

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--
Qty Rate Per Amount
A) MATERIALS:
a) 600 amps C.O.Switch 2 no Rs 15000.00 each Rs 30000.00
b) 200 amps TP MCCB 35 KA panel
mounted type 4 nos Rs 12669.00 each Rs 50676.00
c) 100 amps TP MCCB 25 KA panel
mounted type 1 no Rs 5292.00 each Rs 5292.00
d)0 - 400 A144 mm x144 mm square
flush mounted type Ammeter with CTs
& selector switch & protection
fuses-- 1 set. 1 set Rs 350.00 set Rs 350.00
e) 0 -500 Volts, 144 mm x 144 mm
squre Volt meter 1 set Rs 375.00 set Rs 375.00
f) Phase indication lamps 1 set Rs 150.00 set Rs 150.00
g) Selector Switch 1 est Rs 150.00 set Rs 150.00
h)400 amps TP MCCB 50 KA panel
mounted type 1 no Rs25975.00 set Rs 25975.00
Total Rs 112968.00
CST 15.80% Rs 17848.94
Rs 130816.94

B) Fabrication charges with copper busbar

connection,inter connection etc 2.55sqmt Rs 12000.00 sqmt Rs 30600.00

A+B Rs 161416.94

C) Intallation,Testing,Commissioning
charges 6% on B Rs 1836.00
A+B+C Rs 163252.94
D) T & P 2 % on A+B+C Rs 3265.05
A+B+C+D Rs 166517.99

E) O.H & Profit 10% on A+B+C+D Rs 16651.79

A+B+C+D+E Rs 183169.78

F) Transportation chargesL.S Rs 1000.00

A+B+C+D+E+F Rs 184169.78

Say Rs 184170.00