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