ANALYSIS OF RATES

Item No. Providing and fixing 34/36 Watt LED Panel of size 600 X 600 mm suitable for grid
ceiling covered with white sheet complete with driver as required ( Havells / Bajaj /Crompton).
Description Unit Quantity Rate Amount
Supply of 600 x 600 mm
Square shape LED fitting Each 1 4570 4570.00
as per list.
Discount @ 15% 685.50
Total 3884.50
Add: GST@ 12 % 466.14
Total 4350.64
Fixing charge in Grid ceiling 200.00
Total 4550.64
Add: Contractor’s Profit@ 15% 682.60
Total 5233.24

Say Rs. 5233/- Each

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No. S & F of 6 mtr 75 mm GI pole for cable of 70 x 3.5 sqmm

Cost of pole as per Quotation 5500.00

Cartage 1% 55.00
5555.00
GST @18% 999.90
6554.90
Add: 15% CP 983.24
7538.14
Cost of Foundation 500.00
Total 8038.14

Say Rs. 8038/-

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No. SITC of 4 Pair CAT Cable.

Cost as per Quotation 50.00

Cartage 1% 0.50
50.50
GST @18% 9.09
59.59
LAYING OF CABLE 5.00
64.59
Add: 15% CP 9.69
Total 74.28

Say Rs. 74/-

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES
Item No. SITC of 90 rank i/c fan trey Power Distribution Unit % socket.

Cost as per Quotation 15000.00

Cartage 1% 150.00
15150.00
GST @18% 2727.00
17877.00
Installation Charge 1500.00
19377.00
Add: 15% CP 2906.55
Total 22283.55

Say Rs. 22,284/-

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No. SITC of wall fan of 300 mm.

Cost as per Quotation 1950.00

Cartage 1% 19.50
1969.50
GST @18% 354.51
2324.01
Installation Charge 100.00
2424.01
Add: 15% CP 363.60
Total 2787.61

Say Rs. 2788/-

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No. SITC of 2 HP Mono Block Pumps.

Cost as per Quotation 12000.00

Cartage 1% 120.00
12120.00
GST @18% 2181.60
14301.60
Installation Charge 1500.00
15801.60
Add: 15% CP 2370.24
Total 18171.84

Say Rs. 18172/-

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No. P & F of 15 ltrs.Gyser.

Cost as per Quotation 9500.00

Cartage 1% 95.00
9595.00
GST @18% 1727.10
11322.10
Installation Charge 100.00
11422.10
Add: 15% CP 1713.32
Total 13135.42

Say Rs. 13135/-

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item
No. SIT & C of Panel.
1 Cost of Panel Size 1.2 x 1.50 1.80 sq mt C 1550/- 27900.00
2 Change over 200 Amp 1 No. C 9088/- 9088.00
3 MCCB 200Amp 1 No. C19952/- 19952.00
4 MCCB 100Amp 2 No. C 7749/- 15498.00
5 MCB TPN 63 Amp 6 No. C1250/- 7500.00
6 MCB DP 63 Amp 8 No. C 800/- 6400.00
7 Metering accessories i/c CT. operating,
Anmetre, Voltmeter, Fans etc 1 Job C 7500/- 7500.00
93838.00
Angle iron Frame of Panel 7500.00
101338.00
Add: GST @ 18 % 18240.84
119578.84
Add: 15% CP 17936.83
Total 137515.67

SAY Rs. 137516/-

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

S/I/T/C S/T/I/C
CHANGE MCCB S/I/T/CMCCB
OVER 200 200 50KA 100 25KA
AMP

Basic price 11610.00 25490.00 9900.00

Less Discount@ 22.5% 2612.25 5735.25 2227.50
Total 8997.75 19754.75 7672.50
Add 1% cartage 89.98 197.55 76.73
Total 9087.73 19952.30 7749.23
SAY 9088.00 19952.00 7749.00

Junior Engineer Assistant Engineer

 Analysis of Rate

Item No. Providing & fixing of Bulk Head with L.E.D. Bulb of 9 watt 1P 65 (Havells, Bajaj, Finolex,
Panasonic).

Cost for 1 No. Unit Qty Rat Amount

Material
Rate as per Quotations Eac 1 ### 1575.00
Discount @ 25% 393.75
1181.25
Add:- GST @ 12% 141.75
1323.00
Fixing Charge with the help of Fasteners 25.00
1348.00
Add:- Contractor’s profit @ 15% 202.20
1550.20

Say 1550/- Each

Junior Engineer Assistant Engineer

 Analysis of Rate

S/I/T/C of Heavy duty exhaust fan of 300 m.m. dia. 1400 R.P.M. in the existing Opening totally enclosed
heavy duty motor with die cost aluminum motor motor suitable for operation of 240 volt 50 H 3 A.C.
supply.
Description Qty. Unit Rate Amount
Cost of 300 m.m. dia.1400 R.P.M.
Exhaust fan
(Bajaj Model Supreme Deluxe) 1 No. 2600 2600.00
Less discount @ 25% 650.00
Total A 1950.00
Add :- Vat @ 18% 234.00
Total B 2184.00
Add:- Cartiage @ 1 % 21.84
Total C 2205.84
Add:- C.P & O.H @15% 330.88
2536.72
Add:- installation charges as per D.S.R. -2014 code
No. 1.50.1 @ 224.00
Grand Total 2760.72
SAY 2761.00

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No. Providing & fixing of socket type Regulator on the existing sheet.

Item Qty. Unit Rate Amount

Rates as per Quotation 1 Each 170 170.00
Add: VAT @ 12.5% 21.25
191.25
Cartage 1% 1.91
193.16
Add: 15% CP 28.97
Total 222.14

Say Rs. 222/-

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No. Providing and fixing Three phase change over switch of capacity 160 Amp. in the
main panel box with all accessories complete as required.

Description Unit Qty. Rate Amount

160 Amp. Change over switch as per list. Each 1 10375 10375.00
Discount @ 25% 2593.75
Total 7781.25
Add: GST@ 12.5 % 972.66
Total 8753.91
Cartage @ 1% 87.54
8841.45
Fixing charge @ 6% 530.49
Total 9371.93
Add: Contractor’s Profit@ 15% 1405.79
Total 10777.72

Say Rs. 10778/- Each

Junior Engineer Assistant Engineer

ANALYSIS OF RATES

Item No. Supplying & fixing of 5 Amp. Switch with phenolic laminated sheet cover
complete as required.

Item Qty. Unit Rate Amount

Rates as per Quotation 1 Each 38 38.00
Cartage 1% 0.38
38.38
Labour 5.00
43.38
Add: 15% CP 6.51
Total 49.89

Say Rs. 50/-

 Junior Engineer Assistant Engineer

ANALYSIS OF RATES

Item No. Providing & fixing of 3 Pin 5/6 amps. Socket and switch with connection
complete etc. as required.

Item Qty. Unit Rate Amount

Rates as per Quotation 1 Each 60 60.00
Cartage 1% 0.60
60.60
Labour 5.00
65.60
Add: 15% CP 9.84
Total 75.44
 Say Rs. 75/-

Junior Engineer Assistant Engineer

Analysis of Rate

Item No. Providing & fixing of 4 long LED button of 18/20 watt fixed on wall (Havells, Bajaj, Finolex,
Panasonic).
Cost for 1 No. Unit Qty Rat Amount
Material
Rate as per Quotations Eac 1 ### 790.00
Discount @ 30.5% 240.95
549.05
Add:- GST @ 12% 65.89
614.94
Fixing Charge with the help of Fasteners 50.00
 664.94
Add:- Contractor’s profit @ 15% 99.74
764.68

Say 765/- Each

Junior Engineer Assistant Engineer

Analysis of Rate

Item No. Providing & Laying of copper armoured cable of following sizes. ISI marked either fixed on
wall or recessed. Require for the mains and distribution boards (Havells, Polycab).

Material Unit Qty Rat Amount

Cost for 1 mtr. cable 4 x 16 sqmm
Rate as per Quotations Mtr. 1 ### 774.00
Discount @ 15% 116.10
657.90
Add:- Cartage @ 1% 6.58
 664.48
laying of copper cable on surface Mtr. 24 1 24.00
688.48
Add:- Contractor’s profit @ 15% 103.27
791.75

Say 792/- per mtr.

Junior Engineer Assistant Engineer

Analysis of Rate

S/I/T/C of Main Switch of the following rating complete etc. as required.

Description Qty. Unit Rate Amount
Cost of Main Switch 400 Amp. 1 No. 25330 25330.00
Less discount @ 20% 5066.00
20264.00
Add :- Vat @ 12.5% 2533.00
22797.00
Add:- Cartiage @ 1 % 227.97
23024.97
Add:- installation charges @ 6% 1381.50
24406.47
Add:- C.P & O.H @15% 3660.97
Grand Total 28067.44
SAY 28067.00

SAY Rs. 28000/-

Junior Engineer Assistant Engineer

Analysis of Rate

S/I/T/C of Ceiling fan 1200mm sweep without regulator complete with all accessories suitable for 240
volts A.C. supply including installation and connection of 1.5 sqmm P.V.C. wire with fan cover.
Description Qty. Unit Rate Amount
Cost of Ceiling fan 1200mm sweep (Bajaj make,
Model Bahar) 1 No. 1425 1425.00
Less discount @ 15% 213.75
1211.25
 Add :- Vat @ 12.5% 151.41
1362.66
Add:- Cartiage @ 1 % 13.63
1376.28
Add:- C.P & O.H @15% 206.44
1582.73
Add:- installation charges as per D.S.R. code No.
1.45 @ Rs.122
122.00
Grand Total 1704.73
SAY 1705.00

SAY Rs. 1705/-

Junior Engineer Assistant Engineer

Analysis of Rate

S/I/T/C of Main Switch of the following rating complete etc. as required.

Description Qty. Unit Rate Amount
Cost of Main Switch 100 Amp. 1 No. 8525 8525.00
Less discount @ 20% 1705.00
6820.00
Add :- Vat @ 12.5% 852.50
7672.50
Add:- steel enclosure for expe protection 1400.00
9072.50
Add:- Cartiage @ 1 % 90.73
9163.23
Add:- installation charges @ 6% 549.79
9713.02
Add:- C.P & O.H @15% 1456.95
Grand Total 11169.97
SAY 11170.00

SAY Rs. 11000/-

Junior Engineer Assistant Engineer

Analysis of Rate
 S/I/T/C of compartmentallised cubical panel board made of 2mm thick CRCA sheet dust and virmin proof
duly phasphotized and painted inclusive of suitable size 48 inch. All bus bars complete with inter
connection etc.

Description Qty. Unit Rate Amount

1 200 Amp TPN 50 KA MCCB with thermal 1 No. 21145 21145.00
magnetic release
2 200 Amp TPN 25 KA MCCB with thermal 4 Nos. 6490 25960.00
magnetic release
3 63 Amp DP MCB 6 Nos. 1035 6210.00
53315.00
Less: Discount @ 10% 5331.50
47983.50
4
Cost of Metering Comprising CT. operating
Ammeter, Vatmeter, Togal switch, Indicator lamp, 1 Set 8000 8000.00
Protection fuse etc. as required.
55983.50
Cost of cubical pannel as per NSR size 1.2 x 1.5 1.8 Sqm 19000 34200.00
sqm
90183.50
Add: VAT @ 12.5% 11272.94
101456.44
Add: Cartage @ 1% 1014.56
102471.00
Add: Installation Charge @ 6% 6148.26
108619.26
Add: CP @ 15% 16292.89
Total 124912.15

SAY Rs. 1,25,000/-

Junior Engineer Assistant Engineer

ANALYSIS OF RATES

Item No. Supplying,Installation,Testing and Commossioning of 40 watts smart integrated all

in one solar light of Highly efficient IP65 LED Solar Lighting System with built-in high
efficiency Solar Panel, LED Light and long-life PO4 battery with high efficiency microprocessor-
based charge controller, p/r motion sensor and compact in size to be mount on pole top complete
etc. as required.(make Bajaj, Helonix,Phillips,Crompton)
Description Unit Quantity Rate Amount
LED Solar Light Each 1 55000.00 55000.00
Discount @ 20% 11000.00
Total (A) 44000.00
Fixing charge @ 6% as per N.S.R 2640.00
Total 46640.00
Add: Contractor’s Profit@ 15% 6996.00
53636.00
Add: GST@ 5% on A 2200.00
Total 55836.00

Say Rs. 55836/- Each

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No.28

Description Unit Quantity Rate Amount

LED Step Light
Each 1 2000 2000.00

Discount @ 15% 300.00

Total 1700.00
Add: GST@ 12 % 204.00
Total 1904.00
Fixing charge @ 6% as per N.S.R 114.24
Total 2018.24
Add: Contractor’s Profit@ 15% 302.74
Total 2320.98

Say Rs. 2321/- Each

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No.29
Description Unit Quantity Rate Amount
Tree uplighters/spike mounted uplighters 6/9 watt
LED lights Each 1 3500 3500.00

Discount @ 15% 525.00

Total 2975.00
Add: GST@ 12 % 357.00
Total 3332.00
Fixing charge @ 6% as per N.S.R 199.92
Total 3531.92
Add: Contractor’s Profit@ 15% 529.79
Total 4061.71

Say Rs. 4062/- Each

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No.30
Description Unit Quantity Rate Amount
Bollards 3 ft. (Tulip,Mushrumz) 8/9 watt LED
bollard Each 1 4500 4500.00

Discount @ 15% 675.00

Total 3825.00
Add: GST@ 12 % 459.00
Total 4284.00
Fixing charge @ 6% as per N.S.R 257.04
Total 4541.04
Add: Contractor’s Profit@ 15% 681.16
Total 5222.20

Say Rs. 5222/- Each

Junior Engineer Assistant Engineer

 ANALYSIS OF RATES

Item No.27
Description Unit Quantity Rate Amount
LED Strip Light
Each 1 245 245.00

Discount @ 15% 36.75

Total 208.25
Add: GST@ 12 % 24.99
Total 233.24
Fixing charge @ 6% as per N.S.R 13.99
Total 247.23
Add: Contractor’s Profit@ 15% 37.09
Total 284.32

Say Rs. 284/- Each

Junior Engineer Assistant Engineer

 Analysis of Rate

Item No. 26 Supplying and fixing of following size PVC insulted PVC shaded / XPLE aluminum conductor cable 11kv
aluminum cable
31/2x95sqmm 3.5x70sqmm 4 cox X50sqmm 4 x 25sqmm 2 x 10sqmm
Size
Cost of cable 548.00 454.00 369.00 171.00 115.00
Discount 109.60 90.80 73.80 34.20 23.00
Total 438.40 363.20 295.20 136.80 92.00
Cartage 1% 4.38 3.63 2.95 1.36 0.92
Total 442.78 366.83 298.15 138.16 92.92
C P & Profit 15% 66.41 55.02 44.72 20.72 13.93
Total 509.19 421.85 342.87 158.88 106.85
GST 18% 91.65 75.93 61.71 25.59 19.23
Total 600.84 497.78 404.58 187.47 126.08
Say Rs. 601.00 498.00 405.00 187.00 126.00

Junior Engineer Assistant Engineer

m conductor cable 11kv

2 x 6sqmm

97.00
19.40
77.60
0.77
78.37
11.75
90.12
16.22
106.34
106.00

Assistant Engineer
 ANALYSIS OF RATE

Fabrication supplying and erection of flange mounted hot dip Galvanized octaqgonal Poles of 5 Mtr. Height made from
3mm thick steel plate having bottom Dia of 130 mm & top Dia of 70mm complete with window with flash cover at the
height of 2.00 Mtr from the base of cable termination Block etc. and galvanization base plate of size 200mm x 200mm
Item No. x12mm thick on existing cement concrete pedestal as required including suppling and fixing of laminated sheet, DIN
channel, BUS Bar and earth sheet 2 Nos. welded at suitable height as per direction of Enginer-in-charge. 2 Nos. washer,
nuts and locking arrangement completed as required (make Bajaj/Volmont/Phillips/Lysaght)

Cost of pole with base plate as 11401.00

per quotation
Discount 15% 1710.15
(A) 9690.85
Cartage 1% 96.91
9787.76
Cost of laminated sheet, DIN 100.00
channel, earth sheet and locking
arrangement
9887.76
Labour
Wireman 0.1 Each 652 65.20
Khalasi 0.1 Each 538 53.80
10006.76
Add:- 15% contractor profit 1501.01
11507.77
Add:- GST 18% on A 1744.35
13252.13
Say:-
13252.00

JUNIOR ENGINEER ASSISTANT ENGINEER-(E)

 ANALYSIS OF RATE

Supplying and fixing of 4 Nos. 20mm x 700mm long GI foundation bolt (EN 8 grade) with nuts washer including 2 Nos.
Item No. template of 3mm thick size 200mmx200mmx12mm thick with 4 Nos. 16mm Dia holes to match with PCD of poles base
plate as required (make Bajaj/Volmont/Phillips/Lysaght)

Cost of pole as per quotation 957.00

Discount 15% 143.55
(A) 813.45
Cartage 1% 8.13
821.58
Labour
Mason 1st class 1/15 Nos. Each 652 78.24
Khalasi 1/15 Nos. Each 538 64.56
964.38
Add:- 15% contractor profit 144.66
1109.04
Add:- GST 18% on A 146.42
1255.46
Say:-
1255.00

JUNIOR ENGINEER ASSISTANT ENGINEER-(E)

 ANALYSIS OF RATE

Fabrication supplying and fixing of galvanized single arm bracket 500mm long galvanized top tube with 1000mm long
48.30x3.20mm thick each side galvanized single over hang with tightening bolts etc as required (ordinary) (make
Item No.
Bajaj/Volmont/Phillips/Lysaght)

1440.00
Cost of bracket as per quotation
Discount 15% 216.00
(A) 1224.00
Cartage 1% 12.24
1236.24
Labour
Wireman 1/20 Nos Each 652 32.60
Khalasi 1/20 Nos Each 538 26.90
1295.74
Add:- 15% contractor profit 194.36
1490.10
Add:- GST 18% on A 220.32
1710.42
Say:-
1710.00

JUNIOR ENGINEER ASSISTANT ENGINEER-(E)