Daily rate

Description qty including Vat No of Days Total

Double cabine
Pickups in Good
Condition 1 1380 90 124,200.00 805 575 51750

Crane Mounted
truck 1 3500 10 35,000.00 15000

Fuel in Litrers for

pickup & Crane 50 22 90 99,000.00 19800
Electrical Tools 30,000.00
Total 288,200.00

86550
 Daily rate
( Salary & Daily
Description qty Alloanace) No of Days Total
project coordinator 1 800 90 72,000.00
Skilled Labour 2 500 90 90,000.00
Semiskilled labor 3 300 90 81,000.00
unskilled labour 10 90 90 81,000.00
Total 324,000.00
 No of Vehicles Unit Prices
used for including
S.No Description transportation VAT Total
Transportation of
1 Goods to project site 4 25,000.00 100,000.00
Total 100,000.00
 Unit Prices including
Description qty VAT Total

Construction Materials to be
used for Erection of
Distrbution boards such as
cement, sand & Gravel 10 600.00 6,000.00

Bulding of Temporary Store 1 100,000.00 100,000.00

Total 106,000.00 7
147
Assumption : 100 Street light points
S.No Descrption Line prices
1 Expenses for Machinery
Resource 288,200.00

Expenses for Human

2 resources (Skilled &
unskilled Labour) 324,000.00

3 Transportation of Goods
to Project site 100,000.00

4 Expenses for
Construction materails 106,000.00
5 Overhead cost (20%) 163,640.00
6 Profit Margin (30%) 294,552.00
Grand Total 1,176,392.00

Line Price
S.No Description of Work Unit Weight in % Qty (c=a*b)
Preparation of Design Lot 3 1 30,688.49
Documents & Working
Drawings which will be
1 approved by the client
Preparation of Technical Lot 2 1 20,458.99
specification and Bill of
Quantities of all Electrical
Equipments such as CB,
Distribution Boards, UG
Cables,Street
Light,Lighting and
accessories as per the
contract spec.
2
Transportation of Goods to Lot 5 1 51,147.48
3 project site
Installation & Assemblyof Lot 80 1 818,359.65
all equipments including
street Lights & make ready
for test & commissioning
4
5 Test & Commissioning Lot 10 1 102,294.96
Total before VAT 1,022,949.57
VAT (15%) 153,442.43
Grand Total after Vat 1,176,392.00