Rate/Mon

SN. Manpower Nos. Total /Month

th
1 Mechanical Fitter 1 64000 64000
2 Electrical Fitter 1 48000 48000
3 Electrician 3 28000 84000
4 Helpers 4 20000 80000
5 Engineer 1 0 0
6 jr mechanical fitter 1 40000 40000

Machineries
SN Particulars Qty. Units Price/Unit
1 3 Phase Welding machine 1 nos 45080
2 1 phase Welding machine 1 nos 12000
3 AG 4 Grinding machine 2 nos 4000
4 Ag 5 Grinding machine 2 nos 5000
5 Power Cutter 1 nos 10000
6 Concrete Drill/ chip Machine 1 nos 8000
7 Metal Drill machine 1 nos 6000
8 ss tube bender 1 nos 5000
9 Hydraulic Tube bender 1 nos 40000

Instruments
SN Particulars Qty. Units Price/Unit
1 Steel rule ( 1/2 feet) 1 Nos 500
2 Steel rule (1000 mm) 1 Nos 1000
3 Measuring tape ( 5 m) 2 Nos 300
4 Measuring tape ( 15 to 30 m) 1 Nos 1200
5 Vernier caliper (150 mm) 1 Nos 5000
6 Inside Micrometer ( 50 to 300 mm) 1 Nos 35000
7 Dial Indicator (0.01 mm) 8 Nos 3264
8 Mag base for Dial indicator 8 Nos 2167
9 Master level ( 0.02mm/m) ( 150 to 200 mm) 1 Nos 20000
10 Frame Level ( 0.02 mm/m) ( 150 to 200 mm) 0 Nos 25000
11 Engineering L scale ( ss made )( 100 to 200 mm) 1 Nos 4000
12 Brass Plumb 8 Nos 1000
13 Knife edge ( 100 to 200 mm) 1 Nos 4000
14 Feeler Gage ( 100 mm) 2 Nos 1200
15 Feeler Gage ( 150 to 250mm) 1 Nos 4900
 16 spirit level ( 200 to 300 mm ) 1 Nos 600
17 Spirit level 1m to 1.2 m 1 Nos 7000

ELECTRICAL TOOLS

SN. Items Qty. Units Price/unit

1 Manual Crimping tools (different sizes ) 3 nos 2000
2 Hydraulic Crimping tools (till 400 mm2) 1 nos 22000
3 Wire stripper 3 nos 1000
4 Screw driver set 3 nos 500
5 mini screw driver set 3 nos 400
6 side cutter 3 nos 400
7 Monkey plier 3 nos 800
8 slide wrench 3 nos 1000

9 hole saw cutter ( 19,22,25,28,32) 0 nos 500

10 nose plier 3 nos 700
11 Electric eat gun 1 nos 1000
12 mini box spanner set ( 6 to 12) 1 nos 1000

13 line tester 5 nos 500

14 letter punch 1 nos 400
15 Number punch 1 nos 400
16 meggar meter ( 5 KV) nos
17 ferrul printing machine 0 nos
nos
nos
nos

SN Particulars Quantity Units Price/Unit

1 5 ton Chain Pulley ( 6 m lift ) 1 Nos. 0
2 3 ton chain pulley with 8 m lift 2 Nos. 22000
3 Mechanical Jacks 8 to 15 ton ( Journal Type) 2 Nos. 3000
4 Mechanical Jacks 15 to 25 ton ( Journal type 2 Nos. 5000
5 Metric Open End Wrenches 1 set 7000
6 Metric Ring Wrench 1 set 7000
7 Slide Wrench 3 set 2000
8 Manual SS tube Bender 1 Nos. 2000
9 Hammering Spanner 46 mm 1 Nos. 3000
10 Hammering Spanner 50 mm 1 Nos. 4000
11 Hammering Spanner 55 mm 1 Nos. 5000
12 Hammering Spanner 60 mm 1 Nos. 5000
13 Hammering Spanner 65 mm 1 Nos. 5000
14 Hammering Spanner 70 mm 1 Nos. 7000
15 Hammering Spanner 80 mm 1 Nos. 7000
16 Allen Key set short 2 Nos. 1200
17 Allen key Torque Wrench 1 set 3000
18 Allen Key set long 1 Nos. 1500
19 Endless Round slings 5 to 8 ton @ 6 m 4 Nos. 10000
20 Endless Round slings 15 to 20 ton @ 6 m 0 Nos. 23000
30 Web slings 10 to 12 ton @ 6 m 4 Nos. 12000
31 Manual SS tube Cutter 0 Nos. 2000
32 D Shackle 5 ton 4 Nos. 1400
33 D Shackle 10 ton 4 Nos. 3500
34 D Shackle 12 ton 4 Nos. 4500
35 Short slings ( 1 to 3 ton ) 4 Nos.
 Period total
Total payable Bidable total
(months ) payable
bidable SN
1 64000 73600 73600 80000 80000 1
1 48000 55200 55200 65000 65000 2
1 84000 32200 96600 42000 126000 3
1 80000 23000 92000 26400 105600 4
1 0 0 0 0 0 5
1 40000 46000 46000 57000 57000 6
7
363400 433600 8
9
Margin 70200 10
11
12
Total cost 13
45080 14
12000 15
8000 16
10000 17
10000 19
8000 20
6000 21
5000 22
40000 23
14
15
Tota cost 16
500 300 17
1000 600 18
600 360 19
1200 720 20
5000 1000 21
35000 7000 38
26112 23500.8 36
17336 6934.4 37
20000 4000 38
0 39
4000 400 40
8000 1600 41
4000 800 42
2400 480 43
4900 980 44
 600 120 45
7000 1400 46

Total
6000
22000
3000
1500
1200
1200
2400
3000

0
2100
1000
1000

2500
400
400
0
0

Total cost
0
44000 17600
6000 2400
10000 4000
7000 700
7000 700
6000 600
2000 200
3000 300
4000 400
5000 500
5000 500
 5000 500
7000 700
7000 700
2400 240
3000 1500
1500 1500
40000 12000
0 0
48000 14400
0 0
5600 1680
14000 4200
18000 5400
10000 3000
 Price/ Total
Particulars Qty. Units Unit cost
AG 4 Grinding Wheel 300 pieces 55 16500
AG 5 Grinding Wheel 100 pieces 90 9000
AG 5 Cutting wheel 200 pieces 90 18000
Power Cutter Wheel 10 pieces 250 2500
Welding electrodes 7018;3.15 mm dia 5 packet 1200 6000
Welding electrodes 7018;2.5 mm dia 2 packet 650 1300
Concrete Drill Bits (10 mm) 5 Nos. 443 2215
Concrete Drill Bits (12 mm) 5 Nos. 443 2215
Concrete Drill Bits (16 mm) 4 Nos. 443 1772
Line Dori 3 roll 200 600
Piano Wire ( 0.3 mm dia) 2 roll 1000 2000
Safety Gloves ( White ) 80 pairs 40 3200
Safety Gloves ( hard type ) 5 pairs 200 1000
Welding lead ( for stock ) 20 meter 760 15200
Welding shield 2 Nos. 800 1600
Tap Set M 10 1 set 1500 1500
Tap Set M 12 1 set 1500 1500
Tap Set M 16 1 set 2000 2000
Tap Set M 18 1 set 2000 2000
Tap Set M 20 1 set 2000 2000
Tap Set M 22 1 set 2400 2400
Tap Set M 26 1 set 3000 3000
Drill Bit Size 10 mm 1 Nos. 1000 1000
Drill Bit Size 16mm 2 Nos. 1000 2000
Drill Bit Size 20 mm 2 Nos. 2000 4000
Drill Bit Size 24 mm 2 Nos. 2300 4600
Drill Bit Size 26 mm 2 Nos. 2500 5000
Drill Bit Size 32 mm 2 Nos. 2700 5400
Reamer 0
Center Punch 2 Nos. 200 400
2.5 mm ;3 core wire 30 Meter 200 6000
PP rope 20 mm dia 10 kg 550 5500
Power Socket 2 Nos. 600 1200
safety goggles 4 Nos. 150 600
safety boots 7 per person 1000 7000
safety helmets 10 per person 300 3000
welding electrode holder 5 1000 5000
rubber hammer 2 3000
Hack saw blades ( 100-150 mm) 10 2000
Hack saw blades ( 200-300 mm) 12 3000
Panel hole cutter 15000
PUUU 30 meter 4500

175702
184487 10 % uncertainity
221385 20% Marginal profit
Margin Price actual Bidable
0 433600 433600 manpower
48000 240000 288000 consumables
7500 75000 82500 lifting tools
8600 43000 51600 machineries
2550 51000 53550 instruments

Khana
cooking gas and all
sum
delay at 5 %
66650 842600 909250 Total cost