Manhours

Qty

I Laying and testing of 33KV, 3 core, 400 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 bricks every 3 meters

a Per Kilometer=0.5X1000 500
b over heads and Supervision @ .05 hr per meter 50
c Bricks Approx cost Rs.15,000 1

2 Laying of 11 KV ,3 core, 400sqmm in DWC HDPE pipes

1.5 hour per meter including laying of warning tapes
cable cover tiles
a Per Kilometer=1.5X1000 1500
b over heads and Supervision @ .05 hr per meter 50

3 Laying of 33 KV, 3 core, 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
b over heads and Supervision @ .05 hr per meter 50

1
c Civil works approx/KM Rs.10,000

4 Laying of 33 KV ,3 core, 400sqmm in DWC HDPE pipes by HDD

Lumpsum
 6 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 connection 1500

50
over heads and Supervision @ .05 hr per meter
Consumables approx Rs.8,000

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
b over heads and Supervision @ .05 hr per meter 50
c Bricks Approx cost Rs.15,000 1

2 Laying of 11 KV ,3 core, 300sqmm in DWC HDPE pipes by HDD

Lumpsum

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
b over heads and Supervision @ .05 hr per meter 50

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
b over heads and Supervision @ .05 hr per meter 50
 1
c Civil works approx/KM Rs.10,000

III Laying and testing from RMU outgoing to DTR HV bushings

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
b over heads and Supervision @ .05 hr per meter 50
c Bricks Approx cost Rs.15,000 1

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
b over heads and Supervision @ .05 hr per meter 50

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
b over heads and Supervision @ .05 hr per meter 50

1
c Civil works approx/KM Rs.10,000

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
b over heads and Supervision @ .05 hr per meter 50
c Bricks Approx cost Rs.15,000 1
 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
b over heads and Supervision @ .05 hr per meter 50

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
b over heads and Supervision @ .05 hr per meter 50

1
c Civil works approx/KM Rs.10,000
V RCC Cable trench
1 Supply and erection of cable trench of size 1M Wx 1.2M D x 1M L Rmtr
Excavation
2.1 Excavation of all soils by Machine except haard rock and morrum Cu.m
2.2 Excavation of all soils by Manpower except haard rock and morrum Cu.m
1 person per day=5 running meter
2 persons per day= 5 cubic meter
one digging, one banking & clearing soil
20 manhours per day for 5 cum 4
4 hours per cum

cum
Excavation in soft rock , BT roads and Maccadam surfaces,PCC and hard
murrum 4
2.3 Cu.m
Excavation by using manpower hard morrum and soft rock
6
3.3 Cu.m
In hard rock excavation shall be done by chiseling and by pneumatic drilling
20
4.3 Cu.m
In concrete roads excavation shall be done by chiseling and by pneumatic
drilling 12
Cu.m
Filling with clean sand in excavated trench in layers
2
3 Cu.m
Back filling the cable trench and restoring up to thre ground level with
1
3 avilable earth Cu.m

Total Manpower required=200 minimum per day

Foremen/Mastry one for 20 people=10 per day
Supervisor one for work location=5 per day
Vehicles and Overheads and water and safety per day
Materials and consumables Lumpsum per day

Equipments Lumpsum (compressor +tractor) @ 4,000/- per day

TOTAL per day
Per month
 Profit
Mandays Day Rate Total Cost/Km Billing/KM Margin

10hr/day including food&camp

Rs Rs

50 400.00 20,000.00
5 1,000.00 5,000.00
1 15,000.00 15,000.00

40,000.00 100,050.00 60,050.00

150 400.00 60,000.00

5 1,000.00 5,000.00

65,000.00 108,483.00 43,483.00

150 400.00 60,000.00

5 1,000.00 5,000.00

1 10,000.00 10,000.00
75,000.00 129,567.00 54,567.00

1 550,000.00 550,000.00 606,817.00 56,817.00

150 400.00 60,000.00

5 1,000.00 5,000.00
8,000.00

73,000.00 123,817.00 50,817.00

30 400.00 12,000.00
5 1,000.00 5,000.00
1 15,000.00 15,000.00

32,000.00 87,783.00 55,783.00

1 500,000.00 500,000.00 549,397.00 49,397.00

100 400.00 40,000.00

5 1,000.00 5,000.00

45,000.00 93,150.00 48,150.00

100 400.00 40,000.00

5 1,000.00 5,000.00
 1 10,000.00 10,000.00
55,000.00 124,583.00 69,583.00

20 400.00 8,000.00
5 1,000.00 5,000.00
1 15,000.00 15,000.00

28,000.00 72,833.00 44,833.00

100 400.00 40,000.00

5 1,000.00 5,000.00

45,000.00 76,667.00 31,667.00

100 400.00 40,000.00

5 1,000.00 5,000.00

1 10,000.00 10,000.00
55,000.00 97,750.00 42,750.00

20 400.00 8,000.00
5 1,000.00 5,000.00
1 15,000.00 15,000.00

28,000.00 72,833.00 44,833.00

100 400.00 40,000.00
5 1,000.00 5,000.00

45,000.00 76,667.00 31,667.00

100 400.00 40,000.00

5 1,000.00 5,000.00

1 10,000.00 10,000.00

6,000.00 6,000.00 8,302.00 2,302.00

100.00 150 50.00

0.4 400.00 160.00 307 147.00

0.4 400.00 160.00 230 70.00

0.8 400.00 320.00 438 118.00

2 400.00 800.00 1246 446

1.2 400.00 480.00 636 156

0.2 400.00 80.00 150 70

0.2 400.00 80.00 123 43

200 400.00 80,000.00

10 500.00 5,000.00
5 1,000.00 5,000.00
200 50.00 10,000.00
 1 20,000.00 20,000.00

10 4,000.00 40,000.00
160,000.00
30 4,800,000.00
 Billing per month Billing per month
Comments for 10 KM for 5 KM

Supply of bricks to be discussed

with L&T

This activity can be speed-up and

even up to 2 Km per day also can
be done. 1,000,500.00 500,250.00

Cable to be pulled in between the

route in HDPE pipes and will take
time.
Prior planning required. 1,084,830.00 542,415.00

Cable to be pulled in between the

route in HDPE pipes and will take
time.
Prior lanning required. 1,295,670.00 647,835.00
Civil works are involved.

HDD is 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. 6,068,170.00 3,034,085.00
Cable to be pulled in between the
route in HDPE pipes and will take
time.
Prior planning required.

Electrical joint works are involved. 1,238,170.00 619,085.00

To be discussed with L&T

This activity can be speed-up and

even up to 2 Km per day also can
be done. 877,830.00 438,915.00

HDD is 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. 5,493,970.00 2,746,985.00

Cable to be pulled in between the

route in HDPE pipes and will take
time.
Prior planning required. 931,500.00 465,750.00
Cable to be pulled in between the
route in HDPE pipes and will take
time.
Prior planning required. 1,245,830.00 622,915.00
Civil works are involved.

This activity can be speed-up and

even up to 2 Km per day also can
be done. 728,330.00 364,165.00

Cable to be pulled in between the

route in HDPE pipes and will take
time.
Prior planning required. 766,670.00 383,335.00

Cable to be pulled in between the

route in HDPE pipes and will take
time.
Prior planning required. 977,500.00 488,750.00
Civil works are involved.

This activity can be speed-up and

even up to 2 Km per day also can
be done. 728,330.00 364,165.00
Cable to be pulled in between the
route in HDPE pipes and will take
time.
Prior planning required. 766,670.00 383,335.00

Cable to be pulled in between the

route in HDPE pipes and will take
time.

83,020.00 41,510.00

1,500,000.00 750,000.00

3,070,000.00 1,535,000.00

2,300,000.00 1,150,000.00
Not required every day, should be
subcontract on target basis.

30,156,990.00 15,078,495.00