Qty Man- Man- Day Rate Total Billing/ Profit Comments Billing per Billing per
hours days Cost/Km KM Margin month for 10 month for 5
KM KM
10hr/day including
food&camp
I Laying and testing of 33KV, 3 core, 400 Rs Rs
sqmm UG cable
1 Laying of 33 KV ,3 core, 400sqmm, cable
in open trench
0.5 hour per meter including laying of
warning tapes
cable cover tiles, supply and laying of Supply of
bricks every 3 meters bricks to be
discussed
with L&T
a Per Kilometer=0.5X1000 500 50 400.00 20,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
c Bricks Approx cost Rs.15,000 1 1 15,000.00 15,000.00
40,000.00 100,050 60,050.00 This 1,000,500.00 500,250.00
.00 activity can
be speed-
up and
even up to
2 Km per
day also
can be
done.
2 Laying of 11 KV ,3 core, 400sqmm in
1 of 12
DWC HDPE pipes
1.5 hour per meter including laying of
warning tapes
cable cover tiles
a Per Kilometer=1.5X1000 1500 150 400.00 60,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
Cable to be
pulled in
between
the route
in HDPE
pipes and
will take
time.
65,000.00 108,483 43,483.00 Prior 1,084,830.00 542,415.00
.00 planning
required.
3 Laying of 33 KV, 3 cores, 400sqmm in
cable duct including civil works
1.5 hour per meter including laying of
warning tapes
cable cover tiles
a Per Kilometer=1.5X1000 1500 150 400.00 60,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
c Civil works approx/KM Rs.10,000 1 1 10,000.00 10,000.00 Cable to be
pulled in
between
the route
in HDPE
pipes and
will take
time.
2 of 12
75,000.00 129,567 54,567.00 Prior 1,295,670.00 647,835.00
.00 lanning
required.
Civil works
are
involved.
4 Laying of 33 KV ,3 core, 400sqmm in
DWC HDPE pipes by HDD
Lumpsum 1 1 550,000.00 550,000.00 606,817 56,817.00 HDD is 6,068,170.00 3,034,085.00
.00 normally a
costly
activity and
a minimum
margin
only can be
expected.
However,
depends on
skill and
machine
we can
reduce cost
and get
maximum
results.
5 Laying of cable up to ground level from
33kv feeder outgoing isolator
Laying of 33 KV ,3 core, 400sqmm in DWC
HDPE pipes
1.5 hour per meter including laying of
warning tapes
cable cover tiles, clamping and 1500 150 400.00 60,000.00
connection
3 of 12
over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00 Cable to be
meter pulled in
between
the route
in HDPE
pipes and
will take
time.
Consumables approx Rs.8,000 8,000.00 Prior
planning
required.
73,000.00 123,817 50,817.00 Electrical joint 1,238,170.00 619,085.00
works are
.00
involved.
To be
discussed with
Company
II Laying and testing of 11KV, 3 core, 300
sqmm UG cable
1 Laying of 11 KV ,3 core, 300sqmm, cable
in open trench
cable cover tiles, supply and laying of
bricks every 3 meters
a Per Kilometer=0.3 hrX1000 300 30 400.00 12,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
c Bricks Approx cost Rs.15,000 1 1 15,000.00 15,000.00
4 of 12
32,000.00 87,783. 55,783.00 This 877,830.00 438,915.00
00 activity can
be speed-
up and
even up to
2 Km per
day also
can be
done.
2 Laying of 11 KV ,3 core, 300sqmm in
DWC HDPE pipes by HDD
Lumpsum 1 1 500,000.00 500,000.00 549,397 49,397.00 HDD is 5,493,970.00 2,746,985.00
normally a
.00
costly activity
and a
minimum
margin only
can be
expected.How
ever, depends
on skill and
machine we
can reduce
cost and get
maximum
results.
3 Laying of 11 KV ,3 core, 300sqmm in
DWC HDPE pipes
1.0 hour per meter including laying of
warning tapes
cable cover tiles
a Per Kilometer=1.0X1000 1000 100 400.00 40,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
Cable to be
pulled in
between
5 of 12
the route
in HDPE
pipes and
will take
time.
45,000.00 93,150. 48,150.00 Prior 931,500.00 465,750.00
00 planning
required.
4 Laying of 11 KV, 3 core, 300sqmm in
cable duct including civil works
1.0 hour per meter including laying of
warning tapes
cable cover tiles
a Per Kilometer=1.0X1000 1000 100 400.00 40,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
c Civil works approx/KM Rs.10,000 1 1 10,000.00 10,000.00 Cable to be
pulled in
between
the route
in HDPE
pipes and
will take
time.
55,000.00 124,583 69,583.00 Prior 1,245,830.00 622,915.00
.00 planning
required.
Civil works
are
involved.
III Laying and testing from RMU outgoing to
DTR HV bushings
1 Laying of 3 core, 185sqmm, 11 kv cable in
open trench
6 of 12
cable cover tiles, supply and laying of
bricks every 3 meters
a Per Kilometer=0.2 hrX1000 200 20 400.00 8,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
c Bricks Approx cost Rs.15,000 1 1 15,000.00 15,000.00
28,000.00 72,833. 44,833.00 This 728,330.00 364,165.00
00 activity can
be speed-
up and
even up to
2 Km per
day also
can be
done.
2 Laying of 3 core, 185sqmm 11 kv in DWC
HDPE pipes
0.2 hour per meter including laying of
warning tapes
cable cover tiles
a Per Kilometer=1.0X1000 1000 100 400.00 40,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
Cable to be
pulled in
between the
route in
HDPE pipes
and will take
time.
45,000.00 76,667. 31,667.00 Prior 766,670.00 383,335.00
00 planning
required.
3 Laying of 33 KV, 3 core, 300sqmm in cable
duct including civil works
1.0 hour per meter including laying of
warning tapes
cable cover tiles
7 of 12
a Per Kilometer=1.0X1000 1000 100 400.00 40,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
c Civil works approx/KM Rs.10,000 1 1 10,000.00 10,000.00 Cable to be
pulled in
between
the route
in HDPE
pipes and
will take
time.
55,000.00 97,750. 42,750.00 Prior 977,500.00 488,750.00
00 planning
required.
Civil works
are
involved.
IV Laying and testing from RMU outgoing to
HT service metering cubical point
1 Laying of 3 core, 185sqmm, 11 kv cable in
open trench
cable cover tiles, supply and laying of
bricks every 3 meters
a Per Kilometer=0.2 hrX1000 200 20 400.00 8,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
c Bricks Approx cost Rs.15,000 1 1 15,000.00 15,000.00
28,000.00 72,833. 44,833.00 This activity 728,330.00 364,165.00
can be speed-
00
up and even
up to 2 Km
per day also
can be done.
2 Laying of 3 core, 185sqmm 11 kv in DWC
HDPE pipes
0.2 hour per meter including laying of
warning tapes
cable cover tiles
8 of 12
a Per Kilometer=1.0X1000 1000 100 400.00 40,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
Cable to be
pulled in
between
the route
in HDPE
pipes and
will take
time.
45,000.00 76,667. 31,667.00 Prior 766,670.00 383,335.00
00 planning
required.
3 Laying of 33 KV, 3 core, 300sqmm in cable
duct including civil works
1.0 hour per meter including laying of
warning tapes
cable cover tiles
a Per Kilometer=1.0X1000 1000 100 400.00 40,000.00
b over heads and Supervision @ .05 hr per 50 5 1,000.00 5,000.00
meter
c Civil works approx/KM Rs.10,000 1 1 10,000.00 10,000.00 Cable to be
pulled in
between the
route in HDPE
pipes and will
take time.
V RCC Cable trench
1 Supply and erection of cable trench of Rmtr 6,000.00 6,000.00 8,302.0 2,302.00 83,020.00 41,510.00
size 1M Wx 1.2M D x 1M L 0
Excavation
2.1 Excavation of all soils by Machine except Cu.m 100.00 150 50.00 1,500,000.00 750,000.00
haard rock and morrum
2.2 Excavation of all soils by Manpower Cu.m
except haard rock and morrum
9 of 12
1 person per day=5 running meter cum 4 0.4 400.00 160.00 307 147.00 3,070,000.00 1,535,000.00
2 persons per day= 5 cubic meter
one digging, one banking & clearing soil
20 manhours per day for 5 cum
4 hours per cum
2.3 Excavation in soft rock , BT roads and Cu.m 4 0.4 400.00 160.00 230 70.00 2,300,000.00 1,150,000.00
Maccadam surfaces,PCC and hard
murrum
3.3 Excavation by using manpower hard Cu.m 6 0.8 400.00 320.00 438 118.00
morrum and soft rock
4.3 In hard rock excavation shall be done by Cu.m 20 2 400.00 800.00 1246 446
chiseling and by pneumatic drilling
In concrete roads excavation shall be Cu.m 12 1.2 400.00 480.00 636 156
done by chiseling and by pneumatic
drilling
3 Filling with clean sand in excavated trench Cu.m 2 0.2 400.00 80.00 150 70
in layers
3 Back filling the cable trench and restoring Cu.m 1 0.2 400.00 80.00 123 43
up to thre ground level with avilable earth
Total Manpower required=200 minimum 200 400.00 80,000.00
per day
Foremen/Mastry one for 20 people=10 10 500.00 5,000.00
per day
Supervisor one for work location=5 per 5 1,000.00 5,000.00
day
Vehicles and Overheads and water and 200 50.00 10,000.00
safety per day
Materials and consumables Lumpsum per 1 20,000.00 20,000.00
day
Equipment Lumpsum (compressor 10 4,000.00 40,000.00 Not
+tractor) @ 4,000/- per day required
every day,
should be
10 of 12
subcontrac
t on target
basis.
TOTAL per day 160,000.00
Per month 30 4,800,000.00 30,156,990.00 15,078,495.00
11 of 12