DATA

Name of the Work: Estimate for repairing of damaged street lights at Onukudelli
camp area and for attending emergency works on the 11KV and LT distribution
network during heavy winds and gales at Onukudelli camp area for the FY 2017-18.

DATA-1
Labour Charges towards repairing of damaged street light fittings such as SV,
MH,Tubelight, CFL street light fittings including carrying of double leg aluminum
ladder and dismantling the damaged fitting from the pole, fixing the street light
fitting to the concerned electric pole and giving connections etc., complete at
Onukudelli camp and Dam area.
Taking output as repair of 6 street lights per day as 1 Job
Labour charges as per the APGENCO Minimum wages.
S.No. Category unit Rate/Unit Qty Amount
1 Skilled Electrician 1 Day 310.73 1 310.73
2 Semi Skilled Electrician 1 Day 253.04 1 253.04
3 Helpers 1 Day 214.58 1 214.58
Sub-total 778.35
4 Cost of living allowance@0.1185% on
basic wages for 361 VDA points 310.73 0.43 132.93
5 Cost of living allowance@0.095% on basic
wages for 361 VDA points 253.04 0.34 86.78
6 Cost of living allowance@0.0655% on
basic wages for 361 VDA points 214.58 0.24 50.74
7 Agency Allowance @ 25% on Labour
charges 778.35 0.25 194.59
8 Supervision charges@14% on Labour
charges 778.35 0.14 108.97
Rate per Job 1,352.35

DATA-2
Labour charges towards attending emergency works during heavy winds and gales
on the 11KV camp feeder and LT electrical lines such as removing of trees which are
hanging on the electrical lines , erection of Poles, conductors, cross arms as and
when required.
Taking output as 1 Job
Labour charges as per the APGENCO Minimum wages.
S.No. Category unit Rate/Unit Qty Amount
1 Skilled Electrician 1 Day 310.73 1 310.73
2 Semi Skilled Electrician 1 Day 253.04 1 253.04
3 Helpers 1 Day 214.58 1 214.58
Sub-total 778.35
4 Cost of living allowance@0.1185% on
basic wages for 361 VDA points 310.73 0.43 132.93
5 Cost of living allowance@0.095% on basic
wages for 361 VDA points 253.04 0.34 86.78
6 Cost of living allowance@0.0655% on
basic wages for 361 VDA points 214.58 0.24 50.74
7 Agency Allowance @ 25% on Labour
charges 778.35 0.25 194.59
8 Supervision charges@14% on Labour
charges 778.35 0.14 108.97
Rate per Job 1,352.35
 778.35 80.00 62268

132.93

86.78

50.74

1048.79 80.00 83903.537

92293.891

778.35 80.00 62268 124536

132.93

86.78

50.74
1048.79 8.00 8390.3537
 DETAILED ESTIMATE
Name of the Work: Estimate for repairing of damaged street lights at Onukudelli camp area
and for attending emergency works on the 11KV and LT distribution network during heavy
winds and gales at Onukudelli camp area for the FY 2017-18.

No.of Total
jobs per jobs for 8 Rate per
S.No. Description of work month months job Amount(Rs.)
Labour charges
1 Labour Charges towards repairing of
damaged street light fittings such as SV,
MH,Tubelight, CFL street light fittings
including carrying of double leg aluminum
1,352.35
ladder and dismantling the damaged 10 80 Jobs 108,188.06
fitting from the pole, fixing the street light as per
DATA 1
fitting to the concerned electric pole and
giving connections etc., complete at
Onukudelli camp and Dam area.
2 Labour charges towards attending
emergency works during heavy winds and
gales on the 11KV camp feeder and LT
1,352.35
electrical lines such as removing of trees 1 8 Jobs 10,818.81
as per
which are hanging on the electrical lines ,
DATA 2
erection of Poles, conductors, cross arms as
and when required.
Estimate Contract Value 119,006.86
Statuatory provisions
1 EPF@13.36% on Labour charges plus CLA 92,293.89 LS 0.1336 12,330.46
2 GIS@3.65% on labour charges plus CLA 92,293.89 LS 0.0365 3,368.73
3 Service Tax @15% on E.C.V 119,006.86 LS 0.1500 17,851.03
Provision towards Cost of living allowance
4 124,536.00 LS 0.1185 14,757.52
extra 100 VDA Points
Grand-Total 167,314.60
Grand -Total (Approx.) 167,315.00

(Rupees One Lakh Sixty Seven Thousand Three Hundred and Fifteen Only)