Вы находитесь на странице: 1из 27

Project : Sipradi Trading at Hetauda

Estimated Bill Of Quantities for Electrical and Allied works

Sr. Description Unit Qty Rate


supply, site delivery, installation, testing and commissioning of below
mentioned items as per drawing, site condition, specification all complete.
A 11 kV Supply Intake & Transformer

1 3 nos of 0.05 sq. inch RABBIT ACSR conductor as overhead 11000 r mt 100
volt line fitted on the poles complete as per site condition from NEA's
nearby tapping point to H pole structure

2 Transformer tower H Pole structure with 2 nos of 11 Meter MS pole set 1


including:
11 M Steel Tubular Pole - 2 nos
Insulated Conductor (H pole jumper) - 20 mtr
Channel for LA (75x40x6x2250) - 1 set
Channel for DO (75x40x6x2250) - 1 set
For Bolting Unit to Platform - 1 set
Lightning Arrestor - 1 set (3 nos)
Drop Out Fuse Isolator - 1 set (3 nos)
Transformer Tower set - 1 lot
3 set of pole + transformer Earthing
25 sq. mm cable socket - 6 nos
Outdoor Heat shrinkable cable kit - 1 set
all require accessories for complete installation

3 Outdoor type 75 KVA, 11 KV/ 400 Volt, 3 Phase, 50 Hz , ONAN set 1


Distribution Transformer

4 11 KV Metering & taping Arrangement with followings: set 1


1 set of CT 150/5
1 set of CT Meter + 125A MCCB with enclosure
1 lot of 10 core cable
NEA office Expenditure (Metering Unit, TOD meter, Shut down, crane,
new connection services, permit fees etc.) - 1 lot
coordination and overhead - 1 ls

5 3.5 core 95 sq. mm Aluminium armoured conductor with 4" HDP Pipe r mt 20 2,231.25
laid underground
Sub Total - A

B Light and Power Point wiring

All Points wiring shall be done with surface laying PVC Rigid conduit
(confirm to BS-EN-50086, Wall thickness 2 mm minimum, fire
retardant FRLS grade schedule 40) with necessary spring bend,
mounting saddle at an interval of 450mm, clamp, Circular, GI
connection boxes, Polymer Cable Glands, PVC bushing etc. and
through ceiling cable basket & Floor trunking - no junction boxes
shall be used in the middle of span UON by consultant.

1 1 way Light and fans points by means of 2x1.5 sq. mm; Copper single point 258 1,689.80
core Multistrend PVC wire with 20 mm PVC rigid conduit

1
Project : Sipradi Trading at Hetauda
Estimated Bill Of Quantities for Electrical and Allied works

Sr. Description Unit Qty Rate


2 Street Pole light points by means of (2x2.5+1x1.5) sq. mm; Copper point 12 6,842.50
single core Multistrend PVC wire with 20 mm conduit

3 16A power points by means of (2x4+1x2.5) sq. mm; Copper single point 43 2,760.80
core Multistrend PVC wire with 20 mm conduit

4 11/13A power points by means of (2x2.5+1x1.5) sq. mm; Copper point 47 2,641.80
single core Multistrend PVC wire with 20 mm conduit - backup supply

Sub Total - B

C Switches & socket outlets (CPL, Philips make)

switches, sockets, outlets with their GI boxes, faceplates, modules


etc. all complete

1 1 Gang 1 way Switch set 4 452.20

2 2 Gang 1 way Switch set 27 541.45

3 3 Gang 1 way Switch set 10 630.70

4 4 Gang 1 way Switch set 3 719.95

5 6 Gang 1 way Switch set 3 1,017.45

6 8 Gang 1 way Switch set 6 1,344.70

7 16A Switched Socket set 43 678.30

8 13A Switched Socket set 47 687.82

9 200 Watt 4 step fan regulator set 20 1,166.20

Sub Total - C

D Main Panel Board / Floor Distribution Board

All the Circuit Breakers shall be: HPL, Havell

1 Main Power Panel with followings set 1 133,756.00


- 1 no of 125 A TP MCCB
- 1set of 200 amp TPN copper bus bars
- 1 no of earth bus bar
- 3 nos of 32 A TP MCCB
- 2 nos of 40 A TP MCCB
- 1 no of 63 A TP MCCB
- 1 no. of multifunctional meter (A, V, kW, kWhr, kVA) with selector switch
- R-Y-B indicator lamps and fuse

2
Project : Sipradi Trading at Hetauda
Estimated Bill Of Quantities for Electrical and Allied works

Sr. Description Unit Qty Rate


- Cable glands for incoming and outgoing cables

2 DB-Office; DB-PCD with followings set 2 57,715.00


- 1 no of 32 A TP MCB
- 1set of 60 amp TPN copper bus bars to tie up individual MCBs
- 1 no of earth bus bar
- 9 nos of 16 A SP MCB
- 6 nos of 6 A SP MCB

3 DB-CVD with followings set 1 55,335.00


- 1 no of 32 A TP MCB
- 1set of 60 amp TPN copper bus bars to tie up individual MCBs
- 1 no of earth bus bar
- 12 nos of 16 A SP MCB
- 9 nos of 6 A SP MCB

4 DB-Mechanical system with followings set 1 91,749.00


- 1 no of 60 A TP MCCB
- 1set of 60 amp TPN copper bus bars to tie up individual MCBs
- 1 no of earth bus bar
- 8 nos of 16 A TP MCB
- 6 nos of 32 A DP MCB

5 DB-Guard House with followings set 1 16,101.00


- 1 no of 32 A TP MCB
- 1set of 60 amp TPN copper bus bars to tie up individual MCBs
- 1 no of earth bus bar
- 3 nos of 16 A SP MCB
- 3 nos of 6 A SP MCB

6 160 A, 400V, 3-phase rated Rotary type manual Change-Over switch set 1 40,460.00
enclosed in a locally fabricated enclosure made of 16 SWG mild steel
sheet.

Sub Total - D

E Earthing and Lightening Protection System

1 Plate earthling - copper plate (600x600x3.14 mm), salt, charcoal dust, set 2 36,890.00
16 mm2 bare copper bar (conductor) with solid CAD weld (Brazing) or
Copper Nut bolts with spring washer & watering 32 mm dia PVC pipe
& its installation in a whole of 90x90x250 cm as per drawing

2 Chemical Earthing - 17.2x1800 mm copper bonded earth rod (non set 3 38,080.00
corrosive, made up of low carbon steel molecularly bonded with
copper to a minimum thickness of 254 microns all over) including
Conducrete / contact.GF Earth enhancing compound Chemical (12.5
kg for each station)

3
Project : Sipradi Trading at Hetauda
Estimated Bill Of Quantities for Electrical and Allied works

Sr. Description Unit Qty Rate


3 16 sq. mm bare copper conductor with require fixing and connecting r mt 12 833.00
accessories to make the ground grid for Building Earthing.

4 70 sq. mm copper bare conductor with require fixing and mounting r mt 32 1,785.00
brackets down conductor for LA from each metallic roof to separate
Earthing station and bonding of all metallic roof

Sub Total - E

F Power and Feeder Cable (Including cable sockets, End cap etc.)

1 3.5x95 sq. mm ALCOND PVC armoured cable (Tr-r to ATS; DG to r mt 142 2,231.25
ATS; ATS to Main Panel)
2 4x6 sq. mm COCOND PVC armoured cable (MDB to DB PCD) r mt 16 660.45
3 4x10 sq. mm COCOND PVC armoured cable (MDB to DB CVD; r mt 136 1,225.70
4 OFFICE)
4x16 sq. mm COCOND PVC armoured cable (MDB to DB- r mt 162 1,428.00
Mechanical)
Sub Total - F

G Lighting fixture and Ceiling Fans

(with all required fixing and mounting accessories and arrangement)

1 300x300 satin finish high efficiency Translucence (HET) diffuser with set 69 7,497.00
non -yellowing PMMA grade acrylic LED Panel 230-240V, 0.104A, 24
W
2 115 Dia high efficacy light guide panel in optical grade PMMA, black set 31 2,380.00
anodised heat management, non -yellowing grade acrylic LED
Luminaries 230-240V, 0.082A, 6 W ceiling circular LED spot
3 IP 52 Class 1 Outdoor Bulkhead with E 27, 5 W, 5500-6000 K, CW set 18 2,380.00
LED bulb
4 1200mm LED Batten with Acrylic diffuser 20W, 1600 lm, 6500K, LED set 12 1,808.80
tube
5 IP 52 Class 1 Outdoor Post top with E 27, 11 W, 2700-3200 K, WW set 3 4,462.50
LED bulb (cost shall include 300 mm long 4" dia stand)
6 IP 65, 4500 lm, 20 Watt, 6000 K, CW LED street light with Arm set 12 10,710.00
bracket
7 Locally fabricated 75mm dia Mild steel Lighting pole with anti set 12 17,850.00
corrosive enamel paint of 6000mm long (cost shall include with base
concrete foundation with nut bolts as per drawings)
8 IP 51 class 1, Outdoor Wall surface mounted up-down light with clear set 6 2,975.00
toughened glass landscape range die cast Aluminium housing 230-
240V, 0.07A, 2x8 W, 4500-5200 K, LED
9 Wall Bracket with E 27, 6 W, 2700-3200 K, WW LED bulb set 6 2,499.00
10 Ceiling Pendent Anodized Aluminium reflector fixture with E 27, 20 W set 73 2,975.00
LED, 5500-6000 K, CW
11 48" 3 Blade 53-56 Watt, Power Saving Plus Ceiling fan with J Hook set 20 7,140.00

Sub Total - G

H RJ-11 Telephone system (make: CPL, Philips)

4
Project : Sipradi Trading at Hetauda
Estimated Bill Of Quantities for Electrical and Allied works

Sr. Description Unit Qty Rate


1 RJ 11 telephone socket including necessary GI connection box, 3 pair nos 21 2,856.00
UTP cables drawn inside 20 mm dia PVC rigid conduit, Ceiling cable
basket and Floor trunking (single run from TDF to Point w/o any joint
in the middle of span)

2 Telephone Distribution Frame (TDF) made of 18 SWG HRCA sheet


metal enclosure with locking arrangement, concealed type with IDC
crone connector (Crone connector shall be equipped with Trans
Voltage surge suppressor units in each pair block)

- TDF with 10 pair TVSS crone connector set 3 9,520.00

3 UTP Telephone cable within PVC rigid conduit

- 10 pair 0.63 sq. mm UTP telephone cable r mt 126 315.35

Sub Total - H

I Computer LAN system

(CAT 6 cable make: Legrand, Nex-1, AT&T, Panduit - but prior


approval by Consultant)

1 RJ-45 outlet including necessary GI connection box, CAT 6e + giga nos 26 4,141.20
bit UTP cable drawn inside 20 mm dia PVC rigid conduit (confirm to
BS-EN-50086, Wall thickness 2 mm minimum) (single run from Patch
panel, hub, switch to Point w/o any joint in the middle of span) - flush
mounted Enhanced Category 6 T 568 A outlet.

2 19 inch 4 U fixed LCS wall cabinets 580mm depth for with A.C. power set 3 32,130.00
distribution unit (PDU), wire manager, thermal management with fan
and tray thermostat, lockable front tinted glass door and two pair
angle to support the switch installed in the rack.

3 16 port jack panel Category 6, IDC patch panel pre-packaged with set 3 16,660.00
wiring block with legs with legs insert labels, label holders, jumper
troughs, metal back panel, duct assembly, screws, washers and an
instruction sheet for termination of incoming pairs.

4 2 parallel run of CAT 6e + giga bit UTP cable drawn inside 20 mm dia r mt 252 202.30
PVC rigid conduit (from Office Patch to CVD; PCD Patch panel)

5 200X300mm Cable Pull Box for ELV cables at CVD; PCD set 2 2,499.00

Sub Total - I

Grand Total w/o VAT

5
Amount

44,625.00

44,625.00

435,968.40

6
Amount
82,110.00

118,714.40

124,164.60

760,957.40

1,808.80

14,619.15

6,307.00

2,159.85

3,052.35

8,068.20

29,166.90

32,327.54

23,324.00

120,833.79

133,756.00

7
Amount

115,430.00

55,335.00

91,749.00

16,101.00

40,460.00

452,831.00

73,780.00

114,240.00

8
Amount
9,996.00

57,120.00

255,136.00

316,837.50

10,567.20
166,695.20
231,336.00

725,435.90

517,293.00

73,780.00

42,840.00

21,705.60

13,387.50

128,520.00

214,200.00

17,850.00

14,994.00
217,175.00

142,800.00

1,404,545.10

9
Amount
59,976.00

28,560.00

39,734.10

128,270.10

107,671.20

96,390.00

49,980.00

50,979.60

4,998.00

310,018.80

4,202,653.09

10
Electrical work
Description of Works:
A 11 kV Supply Intake & Transformer
Item No: A.6 3.5 core 95 sqmm ACSR cable

Manpower For 1 RM

Type Unit Quantity Rate Amount


Labour cost m 1.00 500.00 500.00
Trench making LS 1.00 575.00 575.00
Sub-total 1075.00
Material

Type Unit Quantity Rate Amount


4 core 95 sqmm Al. m 1.00 800.00 800.00

Sub-total 800.00

Total 1875.00
Contractor's Overhead (19 %) 356.25
Item rate (without VAT) per rmt 2231

B Light and Power Point wiring


Item No: B.1 Light point and fan point

Manpower For 1 points (8m )

Type Unit Quantity Rate Amount


labor cost point 1.00 750.00 750.00

Sub-total 750.00
Material

Type Unit Quantity Rate Amount


2*1.5 sqmm ins wire m 16.00 20.00 320.00
HDP pipe m 8.00 35.00 280.00
metal box nos 1.00 50.00 50.00
Screw, grip, hook, with metal tie,etc ls 1.00 20.00 20.00
Sub-total 670.00

Total 1420.00
Contractor's Overhead (19 %) 269.80
Item rate (without VAT) per pts. 1690

Item No: B.2 Street pole light wiring with 2x2.5+1x1 sq mm PVC insulated copper wire

Manpower For 1 points (10m )

Type Unit Quantity Rate Amount


labor cost point 1.00 1800.00 1800.00

Sub-total 1800.00
Material

Type Unit Quantity Rate Amount


2*2.5 sqmm m 25.00 50.00 2500.00
1*1 sqmm m 25.00 21.00 525.00
HDP pipe m 25.00 35.00 875.00
metal box nos 1.00 50.00 50.00
Sub-total 3950.00

Total 5750.00
Contractor's Overhead (19 %) 1092.50
Item rate (without VAT) per pts. 6843

Item No: B.3 16A Power point


Manpower For 1 points (15m )

Page 11 of 27
Type Unit Quantity Rate Amount
labor cost points 1.00 1050.00 1050.00
Sub-total 1050.00
Material

Type Unit Quantity Rate Amount


2*4 sqmm m 16.00 45.00 720.00
1*2.5 sqmm m 8.00 25.00 200.00
HDP pipe m 8.00 35.00 280.00
metal box nos 1.00 50.00 50.00
Screw, grip, hook, etc, with metal tie ls 1.00 20.00 20.00
Sub-total 1270.00
Total 2320.00
Contractor's Overhead (19 %) 440.80
Item rate (without VAT) per pts 2761

Item No: B.4 13 amp power socket point


Manpower For 1 nos
Type Unit Quantity Rate Amount
labor cost points 1.00 1000.00 1000.00

Sub-total 1000.00
Material

Type Unit Quantity Rate Amount


2*2.5 sqmm m 16.00 30.00 480.00
1*1.5 sqmm m 8.00 20.00 160.00
metal box nos 1.00 50.00 50.00
Screw, grip, hook, etc, with metal tie ls 1.00 250.00 250.00
HDP pipe-20mm m 8.00 35.00 280.00
Sub-total 1220.00
Total 2220.00
Contractor's Overhead (19 %) 421.80
Item rate (without VAT) per pts 2642

C Switches & socket outlets


Item No: C.1 1 gang 1 way switch

Manpower For 1 nos

Type Unit Quantity rate Amount


labor cost nos 1.000 125.00 125.00

Sub-total 125.00
Material

Type Unit Quantity Rate Amount


1 gang 1 way nos 1.00 175.00 175.00
Screw, tape, etc, ls 1.00 20.00 20.00
3x3 metalbox nos 1.00 60.00 60.00
Sub-total 255.00
Total 380.00
Contractor's Overhead (19 %) 72.20
Item rate (without VAT) per nos 452

Item No: C.2 2 gang 1 way switch

Manpower For 1 nos

Type Unit Quantity rate Amount


labor cost nos 1.000 125.00 125.00

Sub-total 125.00
Material

Type Unit Quantity Rate Amount


2 gang 1 way nos 1.00 250.00 250.00
Screw, tape, etc, trans, profit ls 1.00 20.00 20.00

Page 12 of 27
3x3 metalbox nos 1.00 60.00 60.00
Sub-total 330.00
Total 455.00
Contractor's Overhead (19 %) 86.45
Item rate (without VAT) per nos 541

Page 13 of 27
Item No: C.3 3 gang 1 way switch

Manpower For 1 nos

Type Unit Quantity rate Amount


labor cost nos 1.000 125.00 125.00

Sub-total 125.00
Material

Type Unit Quantity Rate Amount


3 gang 1 way nos 1.00 325.00 325.00
Screw, tape, etc, ls 1.00 20.00 20.00
3x3 metalbox nos 1.00 60.00 60.00
Sub-total 405.00
Total 530.00
Contractor's Overhead (19 %) 100.70
Item rate (without VAT) per nos 631

Item No: C.4 4 gang 1 way switch

Manpower For 1 nos

Type Unit Quantity rate Amount


labor cost nos 1.000 125.00 125.00

Sub-total 125.00
Material

Type Unit Quantity Rate Amount


4 gang 1 way nos 1.00 400.00 400.00
Screw, tape, etc, ls 1.00 20.00 20.00
3x3 metalbox nos 1.00 60.00 60.00
Sub-total 480.00
Total 605.00
Contractor's Overhead (19 %) 114.95
Item rate (without VAT) per nos 720

Page 14 of 27
Item No: C.5 6 gang 1 way switch
size of box 3x5
Manpower For 1 nos

Type Unit Quantity rate Amount


labor cost nos 1.000 125.00 125.00

Sub-total 125.00
Material

Type Unit Quantity Rate Amount


6 gang 1 way nos 1.00 650.00 650.00
Screw, tape, etc, ls 1.00 20.00 20.00
3x5 metalbox nos 1.00 60.00 60.00
Sub-total 730.00
Total 855.00
Contractor's Overhead (19 %) 162.45
Item rate (without VAT) per nos 1017

Item No: C.6 8 gang 1 way switch


size of box 3x5
Manpower For 1 nos

Type Unit Quantity rate Amount


labor cost nos 1.000 150.00 150.00

Sub-total 150.00
Material

Type Unit Quantity Rate Amount


8 gang 1 way nos 1.00 850.00 850.00
Screw, tape, etc, ls 1.00 30.00 30.00
3x5 metalbox nos 1.00 100.00 100.00
Sub-total 980.00
Total 1130.00
Contractor's Overhead (19 %) 214.70
Item rate (without VAT) per nos 1345

Page 15 of 27
Item No: C.7 15 amp power socket

Manpower For 1 nos

Type Unit Quantity rate Amount


labor cost nos 1.00 100.00 100.00

Sub-total 100.00
Material

Type Unit Quantity Rate Amount


power socket nos 1.00 400.00 400.00
Screw, tape, etc, ls 1.00 50.00 50.00
3x3 metalbox nos 1.00 20.00 20.00

Sub-total 470.00
Total 570.00
Contractor's Overhead (19 %) 108.30
Item rate (without VAT) per nos 678

Item No: C.8 13 amp power socket

Manpower For 1 nos


Type Unit Quantity rate Amount
labor cost nos 1.000 100.00 100.00

Sub-total 100.00
Material
Type Unit Quantity Rate Amount
13A nos 1.00 408.00 408.00
metal box nos 1.00 50.00 50.00
Screw, tape, etc, ls 1.00 20.00 20.00

Sub-total 478.00
Total 578.00
Contractor's Overhead (19 %) 109.82
Item rate (without VAT) per nos 688

Page 16 of 27
Item No: C.9 200 Watt Fan Regulator

Manpower For 1 nos


Type Unit Quantity rate Amount
labor cost nos 1.000 250.00 250.00
Sub-total 250.00
Material
Type Unit Quantity Rate Amount
Fan regulator nos 1.00 700.00 700.00
Screw, tape, etc, ls 1.00 30.00 30.00

Sub-total 730.00
Total 980.00
Contractor's Overhead (19 %) 186.20
Item rate (without VAT) per nos 1166

D Main Panel Board / Floor Distribution Board


Item No: D.1 Main panel
For 1 set
Manpower

Type Unit Quantity Rate Amount


labor set 1.00 20000.00 20000.00
Sub-total 20000.00
Material

Type Unit Quantity Rate Amount


Main panel set set 1.00 85900.00 85900.00
Metal grip, cable shoe, tape, screw ls 1.00 6500.00 6500.00
Sub-total 92400.00
Total 112400.00
Contractor's Overhead (19 %) 21356.00
Item rate (without VAT) 133756.00

say per set 133,756.00

Page 17 of 27
Item No: D.2 DB office and PCD
For 1 set
Manpower

Type Unit Quantity Rate Amount


labor set 1.00 10000.00 10000.00
Sub-total 10000.00
Material

Type Unit Quantity Rate Amount


Main panel set set 1.00 32000.00 32000.00
Metal grip, cable shoe, tape, screw ls 1.00 6500.00 6500.00
Sub-total 38500.00
Total 48500.00
Contractor's Overhead (19 %) 9215.00
Item rate (without VAT) 57715.00

say per set 57,715.00

Item No: D.3 DB at CVD


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor set 1.00 10000.00 10000.00
Sub-total 10000.00
Material
Type Unit Quantity Rate Amount
Main panel set set 1.00 30000.00 30000.00
Metal grip, cable shoe, tape, screw ls 1.00 6500.00 6500.00
Sub-total 36500.00
Total 46500.00
Contractor's Overhead (19 %) 8835.00
Item rate (without VAT) 55335.00

say per set 55,335.00

Item No: D.4 DB Mechanical


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor set 1.00 10000.00 10000.00
Sub-total 10000.00
Material
Type Unit Quantity Rate Amount
Main panel set set 1.00 60600.00 60600.00
Metal grip, cable shoe, tape, screw ls 1.00 6500.00 6500.00
Sub-total 67100.00
Total 77100.00
Contractor's Overhead (19 %) 14649.00
Item rate (without VAT) 91749.00

say per set 91,749.00

Item No: D.5 DB Guard house


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor set 1.00 2300.00 2300.00
Sub-total 2300.00
Material

Type Unit Quantity Rate Amount


DB with MCB set 1.00 11200.00 11200.00
tape, screw ls 1.00 30.00 30.00

Page 18 of 27
Sub-total 11230.00
Total 13530.00
Contractor's Overhead (19 %) 2570.70
Item rate (without VAT) 16100.70

say per set 16,101.00

Item No: D.6 Change-over switch


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor set 1.00 4000.00 4000.00
Sub-total 4000.00
Material

Type Unit Quantity Rate Amount


160 AMP Front handle changeover with box set 1.00 30000.00 30000.00
Sub-total 30000.00
Total 34000.00
Contractor's Overhead (19 %) 6460.00
Item rate (without VAT) 40460.00

say per set 40,460.00

E Earthing and Lightening Protection System


Item No: E.1 Plate earthing System

Manpower For 1 set

Type Unit Quantity Rate Amount


labor cost job 1.00 3500.00 3500.00

Sub-total 3500.00
Material

Type Unit Quantity Rate Amount


cu plate of size 600mmx600mm nos 1.00 5500.00 5500.00
16mm Cu wire, duly brazed to copper plate. ls 5000.00 5000.00
19mm dia. 3 m long G.I. Pipe, perforated for watering. ls 1.00 2000 2000.00
300mmx300mmx50mm RCC slab inspection cover ls 1.00 10000.00 10000.00
common salt, charcoal, wooden dust arrangement ls 1.00 4500.00 4500.00
Earthing plate welding etc, ls 1.00 500.00 500.00
Sub-total 27500.00
Total 31000.00
Contractor's Overhead (19 %) 5890.00
Item rate (without VAT) per set 36,890.00

Item No: E.2 Chemical earthing

Manpower For 1 set

Type Unit Quantity Rate Amount


labor cost m 1.000 2000.00 2000.00

Sub-total 2000.00
Material

Type Unit Quantity Rate Amount


17.2x1800 cu rod conductors & GF contactor m 1.00 20000.00 20000.00
ls 1.00 10000.00 10000.00

Sub-total 30000.00
Total 32000.00
Contractor's Overhead (19 %) 6080.00
Item rate (without VAT) per rm. 38080

Item No: E.3 16 sq mm bare Cu conductor

Page 19 of 27
Manpower For 1 RM

Type Unit Quantity Rate Amount


labor cost m 1.000 200.00 200.00

Sub-total 200.00
Material
Type Unit Quantity Rate Amount
16 sq mm bare Cu conductor m 1.00 300.00 300.00
Saddle, screw, grip, hook ls 1.00 200.00 200.00

Sub-total 500.00
Total 700.00
Contractor's Overhead (19 %) 133.00
Item rate (without VAT) per rm. 833

Page 20 of 27
Item No: E.4 70 sq mm bare Cu conductor
Manpower For 1 RM

Type Unit Quantity Rate Amount


labor cost m 1.00 300.00 300.00
Sub-total 300.00
Material
Type Unit Quantity Rate Amount
70 sq mm bare Cu conductor m 1.00 600.00 600.00
Saddle, screw, grip, hook ls 600.00 600.00
Sub-total 1200.00
Total 1500.00
Contractor's Overhead (19 %) 285.00
Item rate (without VAT) per nos 1785

F Power and Feeder Cable


Item No: F.1 4 core 95 sq mm power cable
For 1 RM
Manpower

Type Unit Quantity Rate Amount


labor cost pts 1.000 500.00 500.00

Sub-total 500.00
Material

Type Unit Quantity Rate Amount


4 core 95 sq mm cu arm m 1.00 800.00 800.00
L/S material ls 1.00 575.00 575.00
Sub-total 1375.00

Total 1875.00
Contractor's Overhead (19 %) 356.25
Item rate (without VAT) per pts 2231

Item No: F.2 Power and feeder cable


For 1 RM
Manpower

Type Unit Quantity Rate Amount


labor cost rm 1.000 130.00 130.00

Sub-total 130.00
Material

Type Unit Quantity Rate Amount


4x6 COCOND copper cable multicore rm 1.00 425.00 425.00
Sub-total 425.00
Total 555.00
Contractor's Overhead (19 %) 105.45
Item rate (without VAT) per pts 660

Item No: F.3 Power and feeder cable


For 1 RM
Manpower

Type Unit Quantity Rate Amount


labor cost rm 1.000 130.00 130.00

Sub-total 130.00
Material

Type Unit Quantity Rate Amount


4x10 concod copper cable multicore rm 1.00 650.00 650.00
Cable lugs, screw, all accessories ls 1.00 250.00 250.00
Sub-total 900.00
Total 1030.00

Page 21 of 27
Contractor's Overhead (19 %) 195.70
Item rate (without VAT) per mtr 1226

Item No: F.4 Power and feeder cable


For 1 RM
Manpower

Type Unit Quantity Rate Amount


labor cost rm 1.000 250.00 250.00

Sub-total 250.00
Material

Type Unit Quantity Rate Amount


4x16 concod copper cable multicore rm 1.00 900.00 900.00
Cable lugs, screw, all accessories ls 1.00 50.00 50.00
Sub-total 950.00
Total 1200.00
Contractor's Overhead (19 %) 228.00
Item rate (without VAT) per mtr 1428

G Lighting fixture and ceiling fan


Item No: G.1 300x300 HET diffuser light
For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 1050.00 1050.00

Sub-total 1050.00
Material

Type Unit Quantity Rate Amount


300x300 HET diffuser light nos 1.00 5000.00 5000.00
Screw, tape, grips ls 1.00 250.00 250.00
Sub-total 5250.00
Total 6300.00
Contractor's Overhead (19 %) 1197.00
Item rate (without VAT) per mtr 7497

Item No: G.2 115 dia high efficiency PMMA


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 500.00 500.00

Sub-total 500.00
Material

Type Unit Quantity Rate Amount


115 dia high efficacy light nos 1.00 1000.00 1000.00
Screw, tape, grips ls 1.00 500.00 500.00
Sub-total 1500.00
Total 2000.00
Contractor's Overhead (19 %) 380.00
Item rate (without VAT) per mtr 2380

Item No: G.3 IP 52 Bulkhead


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 500.00 500.00

Sub-total 500.00
Material

Page 22 of 27
Type Unit Quantity Rate Amount
IP 52 Bulkhead nos 1.00 1000.00 1000.00
Screw, tape, grips ls 1.00 500.00 500.00
Sub-total 1500.00
Total 2000.00
Contractor's Overhead (19 %) 380.00
Item rate (without VAT) per mtr 2380

Item No: G.4 1200 mm lead batten


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 500.00 500.00

Sub-total 500.00
Material

Type Unit Quantity Rate Amount


1200 mm lead batten nos 1.00 1000.00 1000.00
Screw, tape, grips ls 1.00 20.00 20.00
Sub-total 1020.00
Total 1520.00
Contractor's Overhead (19 %) 288.80
Item rate (without VAT) per mtr 1809

Item No: G.5 Outdoor post top LED bulb


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 750.00 750.00

Sub-total 750.00
Material

Type Unit Quantity Rate Amount


IP 52 outdoor post top lantern nos 1.00 2500.00 2500.00
Pole and necessary items ls 1.00 500.00 500.00
Sub-total 3000.00
Total 3750.00
Contractor's Overhead (19 %) 712.50
Item rate (without VAT) per mtr 4463

Item No: G.6 Street light with arm


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 1000.00 1000.00

Sub-total 1000.00
Material

Type Unit Quantity Rate Amount


IP 65 Street light with Arm nos 1.00 6000.00 6000.00
Screw, tape and necessary items ls 1.00 2000.00 2000.00
Sub-total 8000.00
Total 9000.00
Contractor's Overhead (19 %) 1710.00
Item rate (without VAT) per mtr 10710

Item No: G.7 Mild steel pole


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 3000.00 3000.00

Page 23 of 27
Sub-total 3000.00
Material

Type Unit Quantity Rate Amount


Pole nos 1.00 10000.00 10000.00
Foundation and its necessary items ls 1.00 2000.00 2000.00
Sub-total 12000.00
Total 15000.00
Contractor's Overhead (19 %) 2850.00
Item rate (without VAT) per mtr 17850

Item No: G.8 Surface light


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 500.00 500.00

Sub-total 500.00
Material

Type Unit Quantity Rate Amount


IP 51 wall surface mounted light nos 1.00 1500.00 1500.00
Screw, tape, grip and necessary items ls 1.00 500.00 500.00
Sub-total 2000.00
Total 2500.00
Contractor's Overhead (19 %) 475.00
Item rate (without VAT) per mtr 2975

Item No: G.9 Wall bracket


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 400.00 400.00

Sub-total 400.00
Material

Type Unit Quantity Rate Amount


Wall bracket nos 1.00 1500.00 1500.00
Screw, tape and necessary items ls 1.00 200.00 200.00
Sub-total 1700.00
Total 2100.00
Contractor's Overhead (19 %) 399.00
Item rate (without VAT) per mtr 2499

Item No: G.10 Ceiling pendant light


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 500.00 500.00

Sub-total 500.00
Material

Type Unit Quantity Rate Amount


Ceiling pendant light with reflector nos 1.00 1500.00 1500.00
Screw, tape and necessary items ls 1.00 500.00 500.00
Sub-total 2000.00
Total 2500.00
Contractor's Overhead (19 %) 475.00
Item rate (without VAT) per mtr 2975

Item No: G.11 Ceiling fan


For 1 set

Page 24 of 27
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 1000.00 1000.00

Sub-total 1000.00
Material

Type Unit Quantity Rate Amount


Ceiling fan nos 1.00 4500.00 4500.00
Screw, tape, J-hook and necessary items ls 1.00 500.00 500.00
Sub-total 5000.00
Total 6000.00
Contractor's Overhead (19 %) 1140.00
Item rate (without VAT) per mtr 7140

H RJ-11 Telephone system


Item No: H.1 Telephone system
For 1 nos
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 750.00 750.00

Sub-total 750.00
Material

Type Unit Quantity Rate Amount


RJ socket nos 1.00 600.00 600.00
Box, testing, installation ls 1.00 1050.00 1050.00
Sub-total 1650.00
Total 2400.00
Contractor's Overhead (19 %) 456.00
Item rate (without VAT) per mtr 2856

Item No: H.2 TDF


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 1000.00 1000.00

Sub-total 1000.00
Material

Type Unit Quantity Rate Amount


TDF box and crone connector nos 1.00 7000.00 7000.00
Sub-total 7000.00
Total 8000.00
Contractor's Overhead (19 %) 1520.00
Item rate (without VAT) per mtr 9520

Item No: H.3 10 pair telephone cable


For 1 rmt
Manpower

Type Unit Quantity Rate Amount


labor cost m 1.000 30.00 30.00

Sub-total 30.00
Material

Type Unit Quantity Rate Amount


10 pair telephone wire m 2.00 100.00 200.00
PVC pipe m 1.00 35.00 35.00
Sub-total 235.00
Total 265.00
Contractor's Overhead (19 %) 50.35

Page 25 of 27
Item rate (without VAT) per mtr 315

I Computer LAN system


Item No: I.1 RJ-45
For 1 nos
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 2000.00 2000.00
including with IT specialist
Sub-total 2000.00
Material

Type Unit Quantity Rate Amount


Computer data socket no 1.00 950.00 950.00
Box, lump sum ls 1.00 530.00 530.00
Sub-total 1480.00
Total 3480.00
Contractor's Overhead (19 %) 661.20
Item rate (without VAT) per mtr 4141

Item No: I.2 Wall socket


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 10000.00 10000.00
including with IT specialist
Sub-total 10000.00
Material

Type Unit Quantity Rate Amount


Wall cabinet no 1.00 10000.00 10000.00
Wire manager, thermal management with fan and tray set 1.00 7000.00 7000.00
Sub-total 17000.00
Total 27000.00
Contractor's Overhead (19 %) 5130.00
Item rate (without VAT) per mtr 32130

Item No: I.3 Jack panel


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost nos 1.000 6000.00 6000.00
including with IT specialist
Sub-total 6000.00
Material

Type Unit Quantity Rate Amount


16 jack port no 1.00 8000.00 8000.00
Sub-total 8000.00
Total 14000.00
Contractor's Overhead (19 %) 2660.00
Item rate (without VAT) per mtr 16660

Item No: I.4 Cat 6 networking wire


For 1 rmt
Manpower

Type Unit Quantity Rate Amount


labor cost m 1.000 35.00 35.00
Sub-total 35.00
Material

Type Unit Quantity Rate Amount


CAT 6e UTP4 m 1.00 100.00 100.00
HDPE pipe m 1.00 35.00 35.00

Page 26 of 27
Sub-total 135.00
Total 170.00
Contractor's Overhead (19 %) 32.30
Item rate (without VAT) per mtr 202

Item No: I.5 200x300 pull box


For 1 set
Manpower

Type Unit Quantity Rate Amount


labor cost m 1.000 500.00 500.00
Sub-total 500.00
Material

Type Unit Quantity Rate Amount


Pull box nos 1.00 1500.00 1500.00
Screw, tape and necessary items ls 1.00 100.00 100.00
Sub-total 1600.00
Total 2100.00
Contractor's Overhead (19 %) 399.00
Item rate (without VAT) per mtr 2499

Page 27 of 27

Вам также может понравиться