You are on page 1of 5

CA NO.

DGMAP/PHASE-II/GPR/PKG-14(R&C) OF 2012-13
Sl.No Description of Item of Work
Rates
(Rs.)/Unit
1 2 3 10 11
Officer
4DU (PER
BLOCK)
Qty
Amount
(Rs.)
Officer
1DU (PER
BLOCK)
Qty
Amount
(Rs.)
JCO 6DU
(PER
BLOCK)
Qty
Amount
(Rs.)
JCO 5DU
(PER
BLOCK)
Qty
Amount (Rs.)
OR 6DU
(PER
BLOCK)
Qty
Amount (Rs.)
OR 5DU
(PER
BLOCK)
Qty
Amount (Rs.)
Total No. of
Qty
TOTAL AMOUNT
(Rs.)
1 M&L for point wiring with 2 runs of 1.5 Sq
mm PVC insulated, unsheathed stranded ,
copper conductor in and laminated top
sheet cover 3 mm thick
(a) One light/call bell/fan point controlled
by one switch, one way
352.30/POINT 0 0 0 0 159 56015.7 130 45799 135 47560.5 114 40162.2 14567 5131954.10
(b) Ditto as (a) but two way point
controlled by two nos. two way Switch 479.41/POINT 0 0 0 0 20 9588.2 20 9588.2 20 9588.2 16 7670.56 1972 945396.52
(a) One light/call bell/fan point
controlled by one switch, one way but
Excluding conduits
246.60/POINT 0 0 0 0 0 0 0 0 0 0 0 0 1415 348939.00
(b) Ditto as (a) but two way point
controlled by two nos. two way Switch but
Excluding conduits
335.60/POINT 0 0 0 0 0 0 0 0 0 0 0 0 320 107392.00
(e ) One 3 pin socket outlet point 5
amps independent
352.30/POINT 0 0 0 0 48 16910.4 40 14092 36 12682.8 30 10569 4384 1544483.20
2 M&L for point wiring with 2 runs of 1.5 Sq
mm PVC insulated, unsheathed stranded ,
copper conductor in and laminated top
sheet cover 1.5 mm thick
0 0 0 0 0 0
(a) One light/call bell/fan point controlled
by one switch, one way
352.30/POINT 191 67289.3 47 16558.1 0 0 0 0 0 0 0 0 5442 1917216.60
(b) Ditto as (a) but two way point
controlled by two nos two way
479.41/POINT 22 10547.02 5 2397.05 0 0 0 0 0 0 0 0 626 300110.66
(C) One 3 pin socket outlet point 5 amps
independent
352.30/POINT 74 26070.2 18 6341.4 0 0 0 0 0 0 0 0 2108 742648.40
3(a) M&L for point wiring with 2 runs of 4 Sq
mm PVC insulated, unsheathed
stranded , copper conductor in and
laminated top sheet cover 3 mm thick
(15 Amp power socket)
614.14/POINT 0 0 0 0 24 14739.36 20 12282.8 24 14739.36 20 12282.8 2524 1550089.36
3 (b) All as per item 3(a) above but excluding
concealed PVC conduit
429.90/POINT 0 0 0 0 0 0 0 0 0 0 0 0 224 96297.60
4(a) M&L for point wiring with 2 runs of 4 Sq
mm PVC insulated, unsheathed
stranded , copper conductor in and
laminated top sheet cover 1.5 mm thick
(15 Amp power socket)
614.14/POINT 48 29478.72 12 7369.68 0 0 0 0 0 0 0 0 961 590188.54
4 (b) All as per item 4(a) above but excluding
concealed PVC conduit
429.90/POINT 0 0 0 0 0 0 0 0 0 0 0 0 407 174969.30
5 M&L switch modular type, 5 Amps,
Single pole, one way on the existing
mouldar plate,
48.00/EACH 292 14016 72 3456 0 0 0 0 0 0 0 0 8320 399360.00
6 M&L bell push modular type, 5 Amps,
Single pole switch, one way on the existing
mouldar plate,
47.00/EACH 8 376 2 94 0 0 0 0 0 0 0 0 228 10716.00
7 M&L switch modular type, 5 Amps,
Single pole switch, Two way on the
existing mouldar plate
53.00/EACH 44 2332 10 530 0 0 0 0 0 0 0 0 1252 66356.00
9
TOTAL (OFFICER, JCO and OR) ** OFFICER JCO OR
4 5
NAME OF WORK : COMPLETION OF BALANCE WORKS FOR CONSTRUCTION OF RESIDENTIAL ACCOMODATION AT GOPALPUR
NAME OF CONTRACTOR : INDERJIT MEHTA CONSTRUCTION PVT.LTD
DESCRIPTION : ADD BACK PROVISIONAL QUANTITES AGAINST SCH "A"SECTION-III (LIST OF ITEMS OF WORKS & PRICES FOR INTERNAL ELECTRIFICATION)
6 7 8
Sl.No Description of Item of Work
Rates
(Rs.)/Unit
1 2 3 10 11
Officer
4DU (PER
BLOCK)
Qty
Amount
(Rs.)
Officer
1DU (PER
BLOCK)
Qty
Amount
(Rs.)
JCO 6DU
(PER
BLOCK)
Qty
Amount
(Rs.)
JCO 5DU
(PER
BLOCK)
Qty
Amount (Rs.)
OR 6DU
(PER
BLOCK)
Qty
Amount (Rs.)
OR 5DU
(PER
BLOCK)
Qty
Amount (Rs.)
Total No. of
Qty
TOTAL AMOUNT
(Rs.)
9
TOTAL (OFFICER, JCO and OR) ** OFFICER JCO OR
4 5 6 7 8
8 M&L modular type, 2 in 1, six pin, 5&16
Amp, socket, 230V on the existing
mouldar plate
107.00/EACH 36 3852 9 963 0 0 0 0 0 0 0 0 1026 109782.00
9 M&L modular type motor starter A/C
plug & socket switch 16 Amp, 230V on
the existing mouldar plate
72.00/EACH 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00
10 M&L modular type socket outlet, three
pin, 5 Amp, 230V on the existing mouldar
plate
85.00/EACH 74 6290 18 1530 0 0 0 0 0 0 0 0 2108 179180.00
11 Supply and fixing modular type blanking
plate on the existing modular plate 14.00/EACH 50 700 13 182 0 0 0 0 0 0 0 0 1426 19964.00
12 M&L ceiling rose surface bakelite two to
three terminal 65 x 50 mm
13.94/EACH 100 1394 25 348.5 90 1254.6 75 1045.5 90 1254.6 75 1045.5 13155 183380.70
13 S&F four single core PVC insulated cable
1100V stranded unsheathed 10 Sq mm
with Copper conductor and drawing into
PVC conduit
181.00/R.M 106 19186 25 4525 0 0 0 0 0 0 0 0 3018 546258.00
14 S&F of 25mm dia. rigid PVC conduits
exclusive of boxes (TV, Telephone, sub
main wirng and Building protection light)
23.38/R.M 417 9749.46 124 2899.12 276 6452.88 251 5868.38 252 5891.76 229 5354.02 41361 967020.18
15 S&F junction box with cover, any number
or types or outlets as ordered for 25mm
dia rigid steel conduit
23.96/EACH 0 0 0 0 0 0 0 0 0 0 0 0 0 0.00
16 S&F Junction Boxes (1 to 4 way) 25mm
dia, dia rigid non-metallic PVC conduit 22.21/EACH 30 666.3 9 199.89 48 1066.08 40 888.4 48 1066.08 40 888.4 6354 141122.34
17 Supply and labour earthing complete
with galvanised steel earth plate
electrode 600x600x6mm thick shown in
Electrical Plate No.3 of MES Schedule part-I
2400.00/EACH 2 4800 2 4800 2 4800 2 4800 2 4800 2 4800 290 696000.00
18(a) S&F single core PVC unsheathed
stranded 4sq mm copper conductor
cable (FRLS)
(a) 2X4 sq.mm + 1X4 Sq.mm (earth wire)
90.00/R.M 126 11340 80 7200 44 3960 44 3960 44 3960 44 3960 8748 787320.00
18(b) S&F single core PVC unsheathed
stranded 6sq.mm copper conductor
cable (FRLS)
(b) 2X6 Sq.mm + 1X6Sq.mm (earth wire).
120.00/R.M 0 0 0 0 126 15120 106 12720 122 14640 101 12120 14056 1686720.00
19(a) S&F MCB distribution board (SPN) with
12 ways complete with 200A rated bus
bar
668.10/EACH 0 0 0 0 6 4008.6 5 3340.5 6 4008.6 5 3340.5 686 458316.60
19(b) All as per item 19(a) above but excluding
prewired sheet steel phosphatised
powder painted consumer unit.
467.75/EACH 0 0 0 0 0 0 0 0 0 0 0 0 1 467.75
Sl.No Description of Item of Work
Rates
(Rs.)/Unit
1 2 3 10 11
Officer
4DU (PER
BLOCK)
Qty
Amount
(Rs.)
Officer
1DU (PER
BLOCK)
Qty
Amount
(Rs.)
JCO 6DU
(PER
BLOCK)
Qty
Amount
(Rs.)
JCO 5DU
(PER
BLOCK)
Qty
Amount (Rs.)
OR 6DU
(PER
BLOCK)
Qty
Amount (Rs.)
OR 5DU
(PER
BLOCK)
Qty
Amount (Rs.)
Total No. of
Qty
TOTAL AMOUNT
(Rs.)
9
TOTAL (OFFICER, JCO and OR) ** OFFICER JCO OR
4 5 6 7 8
20(a) S&F MCB distribution board (SPN) with
4 ways complete with 200A rated bus bar
240V
457.02/EACH 4 1828.08 1 457.02 0 0 0 0 0 0 0 0 112 51186.24
20(b) All as per item 20(a) above but excluding
prewired sheet steel phosphatised
powder painted consumer unit.
319.90/EACH 0 0 0 0 0 0 0 0 0 0 0 0 2 639.80
21(a) Supply and fixing MCB distribution board
(TPN) with 4 incomer 8 outgoings ways
complete with 200A rated bus bar 240V
2994.20/EACH 4 11976.8 1 2994.2 0 0 0 0 0 0 0 0 113 338344.60
21(b) All as per item 21(a) above but excluding
prewired sheet steel phosphatised
powder painted consumer unit.
2095.95/EACH 0 0 0 0 0 0 0 0 0 0 0 0 1 2095.95
22 Supply and fixing MCB single pole &
neutral (SPN) 10 KA, 6-32 Amps 240V
50Hz C series
323.65/EACH 8 2589.2 1 323.65 6 1941.9 5 1618.25 6 1941.9 5 1618.25 913 295492.45
23 Supply and fixing MCB single pole 240V, 6-
32 Amps. 10 KA 240V 50Hz B series 125.55/EACH 76 9541.8 19 2385.45 54 6779.7 45 5649.75 42 5273.1 35 4394.25 7237 908605.35
24 Supply and fixing Ceiling fan 1200 mm
sweep 1398.00/EACH 4 5592 1 1398 0 0 0 0 0 0 0 0 114 159372.00
25 Supply and fixing Ceiling fan 1400 mm
sweep
1495.00/EACH 24 35880 6 8970 24 35880 20 29900 18 26910 15 22425 2876 4299620.00
26 Supply and fixing exhaust fan 300 mm
sweep dia 99 rpm
1571.00/EACH 4 6284 1 1571 6 9426 5 7855 6 9426 5 7855 801 1258371.00
27 Supply and fixing fluorescent tube light
fitting,T5 tube with 1 x 28W FTL
759.00/EACH 39 29601 9 6831 33 25047 27 20493 27 20493 22 16698 4331 3287229.00
28 Supply and fixing fluorescent tube light
fitting, T5 tube, with 1 x 14W FTL
682.00/EACH 12 8184 3 2046 12 8184 10 6820 6 4092 5 3410 1160 791120.00
29 Supply and fixing decorative dome shaped
frosted glass 160 mm dia completed as
shown in sketch no LF-1
145.49/EACH 24 3491.76 6 872.94 30 4364.7 25 3637.25 30 4364.7 25 3637.25 4119 599273.31
30 Supply and fixing decorative bi-brass lamp
holder and dome shaped frosted glass 160
mm dia completed as shown in sketch no
LF-2
292.55/EACH 28 8191.4 7 2047.85 12 3510.6 10 2925.5 6 1755.3 5 1462.75 1616 472760.80
31 S&F light fitting bi-brass lamp holder and
dome shaped frosted glass 200 mm dia
complete as shown in sketch no LF-3
151.28/EACH 4 605.12 1 151.28 6 907.68 5 756.4 6 907.68 5 756.4 801 121175.28
32 Supply and Fixing electronic retrofit type
CFL lamp with built in choke 11 W PF-
0.85
129.65/EACH 110 14261.5 27 3500.55 86 11149.9 73 9464.45 80 10372 69 8945.85 12431 1611679.15
Sl.No Description of Item of Work
Rates
(Rs.)/Unit
1 2 3 10 11
Officer
4DU (PER
BLOCK)
Qty
Amount
(Rs.)
Officer
1DU (PER
BLOCK)
Qty
Amount
(Rs.)
JCO 6DU
(PER
BLOCK)
Qty
Amount
(Rs.)
JCO 5DU
(PER
BLOCK)
Qty
Amount (Rs.)
OR 6DU
(PER
BLOCK)
Qty
Amount (Rs.)
OR 5DU
(PER
BLOCK)
Qty
Amount (Rs.)
Total No. of
Qty
TOTAL AMOUNT
(Rs.)
9
TOTAL (OFFICER, JCO and OR) ** OFFICER JCO OR
4 5 6 7 8
33 S&F of Bell AC, 240V, single pole type 5
Amp. Make and model -Anchor 8363
84.01/EACH 8 672.08 2 168.02 6 504.06 5 420.05 6 504.06 5 420.05 915 76869.15
34 S&F of main distribution board (JCO
5DU and OR 5DU) 85442.25/EACH 0 0 0 0 0 0 1 85442.25 0 0 1 85442.25 3 256326.75
35 S&F of main distribution board (JCO
6DU Only ) 89360.00/EACH 0 0 0 0 1 89360 0 0 0 0 0 0 21 1876560.00
36 S&F of main distribution board (OFFICE
1DU Only )
60800.00/EACH 0 0 1 60800 0 0 0 0 0 0 0 0 2 121600.00
37 S&F of main distribution board (OFFICE
4DU Only )
93800.00/EACH 1 93800 0 0 0 0 0 0 0 0 0 0 28 2626400.00
38 S&F of main distribution board (OR 6DU
Only ) 89635.68/EACH 0 0 0 0 0 0 0 0 1 89635.68 0 0 91 8156846.88
39 Supply and fixing geysers single phase,
230V storage vertical type 25 Itrscapacity
5000.00/EACH 8 40000 2 10000 6 30000 5 25000 6 30000 5 25000 915 4575000.00
40 Supply and fixing 4 pole MCB Isolator
240V, 63 Amps
509.77/EACH 4 2039.08 1 509.77 0 0 0 0 0 0 0 0 114 58113.78
41 Supply and fixing 1X150 watt HPSV
Street light lumanaries (Building
security Light)
9600.00/EACH 4 38400 4 38400 3 28800 4 38400 4 38400 4 38400 560 5376000.00
42 Supply and Fixing ABS Fresh air fan 200
mm dia
1260.00/EACH 12 15120 3 3780 12 15120 10 12600 12 15120 10 12600 1716 2162160.00
43 Supply and fixing PVC pipe of 40 mm dia
running Telephone and TV cables
(Excluding officer 1DU)
1147.50/EACH 2 2295 0 0 2 2295 2 2295 2 2295 2 2295 286 328185.00
44 Supply and fixing PVC pipe of 40 mm dia
running Telephone and TV cables
(officer 1DU only)
630.00/EACH 0 0 1 630 0 0 0 0 0 0 0 0 2 1260.00
45 M&F one way switch piano type, flush
button, Single pole
24.76/EACH 0 0 0 0 194 4803.44 163 4035.88 165 4085.4 139 3441.64 19530 483562.80
46 M&F flush type, Single pole, two way
switch
25.44/EACH 0 0 0 0 40 1017.6 34 864.96 40 1017.6 33 839.52 4580 116515.20
47 M&F bell push flush type 5 Amps 24.17/EACH 0 0 0 0 6 145.02 5 120.85 6 145.02 5 120.85 687 16604.79
48 M&F socket outlet 5 pin 5 Amps flush
type
31.69/EACH 0 0 0 0 48 1521.12 40 1267.6 36 1140.84 30 950.7 4384 138928.96
49 M&F socket outlet 2 in 6 pin 5 amps and
3 pin 15 Amps flush type
77.46/EACH 0 0 0 0 24 1859.04 20 1549.2 24 1859.04 20 1549.2 2748 212860.08
50 M&F piano type. Flush button, single
pole one way 15 Amps swich 41.13/EACH 0 0 0 0 24 987.12 20 822.6 24 987.12 20 822.6 2748 113025.24
51 S&F of wall mounted fan oscillating
400mm sweep
1150.00/EACH 4 4600 1 1150 0 0 0 0 0 0 0 0 114 131100.00
Sl.No Description of Item of Work
Rates
(Rs.)/Unit
1 2 3 10 11
Officer
4DU (PER
BLOCK)
Qty
Amount
(Rs.)
Officer
1DU (PER
BLOCK)
Qty
Amount
(Rs.)
JCO 6DU
(PER
BLOCK)
Qty
Amount
(Rs.)
JCO 5DU
(PER
BLOCK)
Qty
Amount (Rs.)
OR 6DU
(PER
BLOCK)
Qty
Amount (Rs.)
OR 5DU
(PER
BLOCK)
Qty
Amount (Rs.)
Total No. of
Qty
TOTAL AMOUNT
(Rs.)
9
TOTAL (OFFICER, JCO and OR) ** OFFICER JCO OR
4 5 6 7 8
52(a) Supply and fixing 20 Amps 240 Volts
single pole and neutral with a 2 pin and
eath plug and socket complete with
one single pole MCB
559.70/EACH 12 6716.4 3 1679.1 0 0 0 0 0 0 0 0 255 142723.50
52(b) Alll as per item 53(a) above but completion
off incomplete works.
391.80/EACH 0 0 0 0 0 0 0 0 0 0 0 0 87 34086.60
53 Supply and fixing of Lamp holIders
insulated body with back plate for batten
fitting
20.82/EACH 52 1082.64 13 270.66 36 749.52 30 624.6 36 749.52 30 624.6 5604 116675.28
New items (Rates as per SSR-2004)
54 S&F of 40mm dia. rigid PVC conduits .
(For Building External Connection under
plinth beem)
35.11/R.M 3 105.33 3 105.33 3 105.33 3 105.33 8 280.88 8 280.88 900 31599.00
55
Supply and fixing Bulkhead fitting ( For
all first floor bolcony and JCO&OR 5DUs
second floor bolcony)
169.67/R.M 2 339.34 0 0 2 339.34 3 509.01 2 339.34 3 509.01 289 49034.63
56*
Supply and Laying 25mm dia, tubes,galised
bore (For Building protection light external
connection)
80.53/R.M 14 1127.42 14 1127.42 14 1127.42 14 1127.42 14 1127.42 14 1127.42 1176 94703.28
New items (Rates as per Market Analysis)
57
S&F single core PVC unsheathed stranded
6sq mm copper conductor cable (FRLS)
(b) 2X6 Sq.mm (earth wire sub main for
Officer Qtr only).
130.00/R.M 106 13780 25 3250 3018 392340.00
Total Amount (Rs.) per BLACK
566190.95 214812.98 419841.31 378689.13 393414.50 347819.45
*
**
((Officer 4DU=28 No.s )+(Officer 1DU=2 No.s)+(JCO 6DU=21 No.s)+(JCO 5DU=1 No.s)+(OR 6DU=92 No.s)+(OR 5DU=2 No.s))
Add Pre Item S.No 57 392,340.00 Rs.
GRAND TOTAL 83,843,221.30 Rs.
Used for Road crossing(Building protection light incomming wire) 18 0fficer, 14 JCO and 52 OR points
AMOUNT (Up to S.No 56)
88,121,310.77 Rs.
Less Discount as per Contract 5.30% (Up to S.No 56)
4,670,429.47 Rs.
NET TOTAL (Up to S.No 56)
83,450,881.30 Rs.
TOTAL AMOUNT (Up to S.No 56) 61,195,354.70 Rs.
ADD 44% (Up to S.No 56) 26,925,956.07 Rs.