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 2018-19.

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@9.5 on
basic wages for 460 VDA points 310.73 4370.00 168.08
5 Cost of living allowance@7.75 on
basic wages for 460 VDA points 253.04 3565.00 137.12
6 Cost of living allowance@6.55 on
basic wages for 460 VDA points 214.58 3013.00 115.88
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 1,502.98

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 HT repair 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@0.095%
on basic wages for 460 VDA points 310.73 4370.00 168.08
 5 Cost of living allowance@7.75 on
basic wages for 460 VDA points 253.04 3565.00 137.12
6 Cost of living allowance@6.55 on
basic wages for 460 VDA points 214.58 3013.00 115.88
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 1,502.98

Project Divisional Engineer Assistant Divisional Engineer Assistant Engineer

Generation Division Distribution Sub-Division Distribution Section
Onukudelli Onukudelli Onukudelli
 778.35 110.00 85618.5

168.08

137.12

115.88

1199.43 110.00 131936.962

145130.658

778.35 11.00 8561.85 94180.35

168.08
 137.12

115.88

1199.43 11.00 13193.6962

 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 2018-19.

No.of Total jobs

jobs per for 11 Rate per
S.No. Description of work month months job Amount(Rs.)
I 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
ladder and dismantling the damaged fitting 10 110 Jobs 1,502.98 165,328.18
from the pole, fixing the street light fitting to as per
DATA 1
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 electrical lines such 1,502.98
1 11 Jobs 16,532.82
as removing of trees which are hanging on as per
DATA 2
the electrical lines , erection of Poles,
conductors, cross arms as and when required.
Estimate Contract Value 181,860.99
II Provisions
1 EPF@13.15% on Labour charges plus CLA 145,130.66 LS 0.1315 19,084.68
2 GIS@2.725% on labour charges plus CLA 145,130.66 LS 0.0273 3,954.81
3 GST @18% on E.C.V 181,860.99 LS 0.1800 32,734.98
Grand-Total 237,635.47
Grand -Total (Approx.) 237,635.00

(Rupees Two Lakh Thirty Seven Thousand Six Hundred and Thirty Five Only)

Project Divisional Engineer Assistant Divisional Engineer Assistant Engineer

Generation Division Distribution Sub-Division Distribution Section
Onukudelli Onukudelli Onukudelli