Rate Analysis for Solar Blinker as per SoR Yr.

2023-24, Vadodara
Item
Description Unit Quantity Rate Rs Cost Rs Remarks/ Input ref.
Code
LED Solar Blinker
Providing and erecting of LED Solar Blinker 1 set
consisting solar signal in one pole, of 24 Hours Blinker
operation. Battery, Solar panel with one led traffic
light & other accessories
Unit = per No.
04B001A i) Excavation for foundation cum 0.216 201.81 43.59 refer pg.74
05003A ii) Cement concrete M15 grade cum 0.120 2976.00 357.12 refer pg.76
iii) Painting of iron post two coats sqm 0.430 78.00 33.54 refer separate sheet
a) Labour (For fixing at site)
L020 Mate day 0.010 480.00 4.80 refer pg.58
L022 Mazdoor day 0.200 493.00 98.60 - do -
b) Material
Battery 40 AH/12 Volt No. 1.000 7960.00 7960.00
Solar Panel 37 watt / 12V No. 1.000 4990.00 4990.00
Solar charger controller No. 1.000 2910.00 2910.00
GI Pole 4 Mtr No. 1.000 9425.00 9425.00 Approx. rate
Solar Pannel Stand No. 1.000 3500.00 3500.00
LED Cluster 300 MM No. 1.000 7410.00 7410.00
Battery Box No. 1.000 2300.00 2300.00
Add 2 per cent of cost of materials for drilling holes,
769.90
nuts, bolts, fabrication etc.
c) Machinery
H022 Tractor-trolley hour 0.020 207.63 4.15 refer pg.66
d) Overhead charges @ 0.1 on (a+b+c) 3937.25
e) Contractor's profit @ 0.1 on (a+b+c+d) 4330.97
Cost for per No. =I+ii+ii+ a+b+c+d+e 48074.92
say 48075.00