CABLE JOINING-4



CHAPTER 10 – HV CABLE JOINTING & END TERMINATION 

ICD

Description

Unit

Qty

Rate

Amount No (Rs.)

10.1

Supplying and making indoor cable end jointing with cast resin compound, including lugs and other jointing materials, for following size of 3 core, XLPE aluminium conductor cable of 11 KV grade as required :

10.1.170

sq. mm Details of cost for 1 Set

MATERIALS

2413

Indoor cable jointing kit with cast resin compound with lugs for 11 KV grade XLPE cable for 3 core 70 sq. mm.

set

1.00

839.00

839.00

 

Total cost of materials

 

 

 

839.00

 

Cartage @ 1 % of A1

 

 

 

8.39

LABOUR

1002

1 Cable jointer

day

0.50

673.00

336.50

1007

1 Khallasi

day

0.50

553.00

276.50

 

TOTAL

 

 

 

1460.39

 

Add 12% GST (MF = 0.1405)

 

 

 

205.18

 

TOTAL

 

 

 

1665.57

 

OVERHEADS & PROFIT @ 15 %

 

 

 

249.84

 

TOTAL

 

 

 

1915.41

 

Rate per Set

 

 

 

1915.41

 

Say

 

 

 

1915.00

10.1.2120

sq. mm Details of cost for 1 Set

MATERIALS

2414

Indoor cable jointing kit with cast resin compound with lugs for 11 KV grade XLPE cable for 3 core 120 sq. mm.

set

1.00

839.00

839.00

 

Total cost of materials

 

 

 

839.00

 

Cartage @ 1 % of A1

 

 

 

8.39

LABOUR

1002

Cable jointer

day

0.80

673.00

538.40

1007

Khallasi

day

0.80

553.00

442.40

 

TOTAL

 

 

 

1828.19

 

Add 12% GST (MF = 0.1405)

 

 

 

256.86

 

TOTAL

 

 

 

2085.05

 

OVERHEADS & PROFIT @ 15 %

 

 

 

76.81

 

TOTAL

 

 

 

2397312.

 

Rate per Set

 

 

 

2397.81

 

Say

 

 

 

2398.00

10.1.3240

sq. mm Details of cost for 1

MATERIALS

 

2415 Indoor cable jointing kit with cast resin compound with lugs for 11 KV grade XLPE cable for 3 core 240 sq. mm.

set

1.00

1225.00

1225.00

 

Total cost of materials

 

 

 

1225.00

 

Cartage @ 1 % of A1

 

 

 

12.25

LABOUR

1002

Cable jointer

day

1.00

673.00

673.00

1007

 Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

2463.25

 

Add 12% GST (MF = 0.1405)

 

 

 

346.09

 

TOTAL

 

 

 

2809.34

 

OVERHEADS & PROFIT @ 15 %

 

 

 

421.40

 

TOTAL

 

 

 

3230.74

 

Rate per Set

 

 

 

3230.74

 

Say

 

 

 

3231.0

10.1.4300

sq. mm Details of cost for 1 Set

MATERIALS

2416

Indoor cable jointing kit with cast resin compound with lugs for 11 KV grade XLPE cable for 3 core 300 sq. mm.

set

1.00

1270.00

1270.00

 

Total cost of materials

 

 

 

1270.00

 

Cartage @ 1 % of A1

 

 

 

12.70

LABOUR

1002

Cable jointer

day

1.00

673.00

673.00

1007

Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

2508.70

 

Add 12% GST (MF = 0.1405)

 

 

 

352.47

 

TOTAL

 

 

 

2861.17

 

OVERHEADS & PROFIT @ 15 %

 

 

 

429.18

 

TOTAL 3290.35 Rate per Set

 

 

 

3290.35

 

Say

 

 

 

3290.00

 

10.2 Supplying and making outdoor cable end jointing with cast resin compound, including lugs and other jointing materials, for following size of 3 core, XLPE aluminium conductor cable of 11 KV grade as required :

 

 

 

 

10.2.170

sq. mm Details of cost for 1 Set

MATERIALS

2417

Outdoor cable jointing kit with cast resin compound with lugs for 11 KV grade XLPE cable for 3 core 70 sq. mm.

set

1.00

2873.00

2873.00

 

Total cost of materials

 

 

 

2873.00

 

Cartage @ 1 % of A1

 

 

 

28.73

LABOUR

1002

Cable jointer

day

0.50

673.00

336.50

1007

Khallasi

day

0.50

553.00

276.50

 

TOTAL

 

 

 

3514.73

 

Add 12% GST (MF = 0.1405)

 

 

 

493.82

 

TOTAL

 

 

 

4008.55

 

OVERHEADS & PROFIT @ 15 %

 

 

 

601.28

 

TOTAL

 

 

 

4609.83

 

Rate per Set

 

 

 

4609.83

 

Say

 

 

 

4610.00

10.2.2120

sq. mm Details of cost for 1 Set

MATERIALS

2418

Outdoor cable jointing kit with cast resin 1compound with lugs for 11 KV grade XLPE cable for 3 core 120 sq. mm.

set

.00

2911.00

2911.00

 

Total cost of materials

 

 

 

2911.00

 

Cartage @ 1 % of A1

 

 

 

29.11

LABOUR

1002

Cable jointer

day

0.80

673.00

538.40

1007

Khallasi

day

0.80

553.00

442.40

 

TOTAL

 

 

 

3920.91

 

Add 12% GST (MF = 0.1405)

 

 

 

550.89

 

TOTAL

 

 

 

4471.80

 

OVERHEADS & PROFIT @ 15 %

 

 

 

670.77

 

TOTAL

 

 

 

5142.57

 

Rate per Set

 

 

 

5142.57

 

Say

 

 

 

5143.00

10.2.3240

sq. mm Details of cost for 1 Set

MATERIALS

2419

Outdoor cable jointing kit with cast resin compound with lugs for 11 KV grade XLPE cable for 3 core 240 sq. mm.

set

1.00

3296.00

3296.00

 

Total cost of materials

 

 

 

3296.00

 

Cartage @ 1 % of A1

 

 

 

32.96

LABOUR

1002

Cable jointer day 1.00 673.00 673.00

 

 

 

 

1007

1 Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

4554.96

 

Add 12% GST (MF = 0.1405)

 

 

 

639.97

 

TOTAL

 

 

 

5194.93

 

VERHEADS & PROFIT @ 15 %

 

 

 

779.24

 

TOTAL

 

 

 

5974.17

 

Rate per Set

 

 

 

5974.17

 

Say

 

 

 

5974.00

10.2.4300

sq. mm Details of cost for 1 Set

MATERIALS

2420

Outdoor cable jointing kit with cast resin compound with lugs for 11 KV grade XLPE cable for 3 core 300 sq. mm.

set

1.00

3296.00

3296.00

 

Total cost of materials

 

 

 

3296.00

 

Cartage @ 1 % of A1

 

 

 

32.96

LABOUR

1002

Cable jointer

day

1.00

673.00

673.00

1007

Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

4554.96

 

Add 12% GST (MF = 0.1405)

 

 

 

639.97

 

TOTAL

 

 

 

5194.93

 

OVERHEADS & PROFIT @ 15 %

 

 

 

779.24

 

TOTAL

 

 

 

5974.17

 

Rate per Set

 

 

 

5974.17

 

Say

 

 

 

5974.00

 

10.3 Supplying and making straight through cable jointing with cast resin compound, including ferrule and other jointing materials, for following size of 3 core, XLPE aluminium conductor cable of 11 KV grade as required :

 

 

 

 

10.3.170 sq. mm Details of cost for 1

MATERIALS

2421

Straight through cable jointing kit with cast resin compound with ferrules for 11 KV grade XLPE cable for 3 core 70 sq. mm.

set

1.00

2253.00

2253.00

 

Total cost of materials

 

 

 

2253.00

 

Cartage @ 1 % of A1

 

 

 

22.53

LABOUR

1002

Cable jointer

day

0.80

673.00

538.40

1007

Khallasi

day

0.80

553.00

442.40

 

TOTAL

 

 

 

3256.33

 

Add 12% GST (MF = 0.1405)

 

 

 

457.51

 

TOTAL

 

 

 

3713.84

 

OVERHEADS & PROFIT @ 15 %

 

 

 

557.08

 

TOTAL

 

 

 

4270.92

 

Rate per Set

 

 

 

4270.92

 

Say

 

 

 

4271.00

 

10.3.2120 sq. mm Details of cost for 1 Set MATERIALS 2422 Straight through cable jointing kit with cast set 1.00 2714.00 2714.00 resin compound with ferrules for 11 KV grade XLPE cable for 3 core 120 sq. mm.

 

 

 

 

 

Total cost of materials 2714.00

 

 

 

 

 

Cartage @ 1 % of A1 27.14

 

 

 

 

 

LABOUR

 

 

 

 

1002

Cable jointer day 0.80 673.00 538.40

 

 

 

 

1007

Khallasi day 0.80 553.00 442.40

 

 

 

 

 

TOTAL

 

 

 

3721.94

 

Add 12% GST (MF = 0.1405)

 

 

 

522.93

 

TOTAL

 

 

 

4244.87

 

OVERHEADS & PROFIT @ 15 %

 

 

 

636.73

 

TOTAL

 

 

 

4881.60

 

Rate per Set

 

 

 

4881.60

 

Say

 

 

 

4882.00

10.3.3240

sq. mm Details of cost for 1 Set.

 

 

 

 

MATERIALS

2423

Straight through cable jointing kit with cast resin compound with ferrules for 11 KV grade XLPE cable for 3 core 240 sq. mm

set

1.00

4294.00

4294.00

 

Total cost of materials

 

 

 

4294.00

 

Cartage @ 1 % of A1

 

 

 

42.94

LABOUR

1002

Cable jointer

day

1.00

673.00

673.00

1007

Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

5562.94

 

Add 12% GST (MF = 0.1405)

 

 

 

781.59

 

TOTAL

 

 

 

6344.53

 

OVERHEADS & PROFIT @ 15 %

 

 

 

951.68

 

TOTAL

 

 

 

7296.21

 

Rate per Set

 

 

 

7296.21

 

Say

 

 

 

7296.00

10.3.4300

sq. mm Details of cost for 1 Set

MATERIALS

 

2424 Straight through cable jointing kit with cast resin compound with ferrules for 11 KV grade XLPE cable for 3 core 300 sq. mm.

set

1.00

5088.00

5088.00

 

Total cost of materials

 

 

 

5088.00

 

Cartage @ 1 % of A1

 

 

 

50.88

LABOUR

 

1002 Cable jointer

day

1.00

673.00

673.00

 

1007 Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

6364.88

 

Add 12% GST (MF = 0.1405)

 

 

 

894.27

 

TOTAL

 

 

 

7259.15

 

OVERHEADS & PROFIT @ 15 %

 

 

 

1088.87 0

 

TOTAL

 

 

 

8348.02

 

Rate per Set

 

 

 

8348.02

 

Say

 

 

 

8348.0

10.4.2120

sq. mm Details of cost for 1 Set

MATERIALS

2438

Indoor heat shrinkable cable jointing kit with lugs for 11 KV grade XLPE cable for 3 core 120 sq. mm.

set

1.00

5783.00

5783.00

 

Total cost of materials

 

 

 

5783.00

 

Cartage @ 1 % of A1

 

 

 

57.83

LABOUR

1002

Cable jointer

day

0.80

673.00

538.40

1007

Khallasi

day

0.80

553.00

442.40

 

TOTAL

 

 

 

6821.63

 

Add 12% GST (MF = 0.1405)

 

 

 

958.44

 

TOTAL

 

 

 

7780.07

 

OVERHEADS & PROFIT @ 15 %

 

 

 

1167.01

 

TOTAL

 

 

 

8947.08

 

Rate per Set

 

 

 

8947.08

 

Say

 

 

 

8947.00

10.4.3240

sq. mm Details of cost for 1 Set

MATERIALS

 

2439 Indoor heat shrinkable cable jointing kit with lugs for 11 KV grade XLPE cable for 3 core 240 sq. mm.

set

1.00

7604.00

7604.00

 

Total cost of materials

 

 

 

7604.00

 

Cartage @ 1 % of A1

 

 

 

76.04

LABOUR

1002

Cable jointer

day

1.00

673.00

673.00

1007

Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

8906.04

 

Add 12% GST (MF = 0.1405)

 

 

 

1251.30

 

TOTAL

 

 

 

10157.34

 

OVERHEADS & PROFIT @ 15 %

 

 

 

1523.60

 

TOTAL

 

 

 

11680.94

 

Rate per Set

 

 

 

11680.94

 

Say

 

 

 

11681.00

10.4.4300

sq. mm Details of cost for 1 Set

MATERIALS

2440

Indoor heat shrinkable cable jointing kit with lugs for 11 KV grade XLPE cable for 3 core 300 sq. mm.

set

1.00

7604.00

7604.00

 

Total cost of materials

 

 

 

7604.00

 

Cartage @ 1 % of A1

 

 

 

76.04

LABOUR

1002

Cable jointer

day

1.00

673.00

673.00

1007

Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

8906.04

 

Add 12% GST (MF = 0.1405)

 

 

 

1251.30

 

TOTAL

 

 

 

10157.34

 

OVERHEADS & PROFIT @ 15 %

 

 

 

1523.60

 

TOTAL

 

 

 

11680.94

 

Rate per Set

 

 

 

11680.94

 

Say

 

 

 

11681.00

 

 

 

 

 

 

10.5

Supplying and making outdoor cable end termination with heat shrinkable jointing kit complete with all accessories including lugs suitable for following size of 3 core, XLPE aluminium conductor cable of 11 KV grade as required :

10.5.170

sq. mm Details of cost for 1 Set

MATERIALS

2441

Outdoor heat shrinkable cable jointing kit with  lugs for 11 KV grade XLPE cable for 3 core 70 sq. mm.

set

1.00

10353.00

10353. 00

 

Total cost of materials

 

 

 

10353.00

 

Cartage @ 1 % of A1

 

 

 

103.53

LABOUR

1002

Cable jointer

day

0.50

673.00

336.50

1007

Khallasi

day

0.50

553.00

276.50

 

TOTAL

 

 

 

11069.53

 

Add 12% GST (MF = 0.1405)

 

 

 

1555.27

 

TOTAL

 

 

 

12624.80

 

OVERHEADS & PROFIT @ 15 %

 

 

 

1893.72

 

TOTAL

 

 

 

14518.52

 

Rate per Set

 

 

 

14518.52

 

Say

 

 

 

14519.00

10.5.2120

sq. mm Details of cost for 1 Set

MATERIALS

2442

Outdoor heat shrinkable cable jointing kit with lugs for 11 KV grade XLPE cable for 3 core 120 sq. mm.

set

1.00

10353.00

10353.00

 

Total cost of materials

 

 

 

10353.00

 

Cartage @ 1 % of A1

 

 

 

103.53

LABOUR

1002

Cable jointer

day

0.80

673.00

538.40

1007

Khallasi

day

0.80

553.00

442.40

 

TOTAL

 

 

 

11437.33

 

Add 12% GST (MF = 0.1405)

 

 

 

1606.94

 

TOTAL

 

 

 

13044.27

 

OVERHEADS & PROFIT @ 15 %

 

 

 

1956.64

 

TOTAL

 

 

 

15000.91

 

Rate per Set

 

 

 

15000.91

 

Say

 

 

 

15001.00

10.5.3240

sq. mm Details of cost for 1 Set

MATERIALS

2443

Outdoor heat shrinkable cable jointing kit with lugs for 11 KV grade XLPE cable for 3 core 240 sq. mm.

set

1.00

11745.00

11745.00

 

Total cost of materials

 

 

 

11745.00

 

Cartage @ 1 % of A1

 

 

 

117.45

 

LABOUR

 

 

 

 

1002

Cable jointer

day

1.00

673.00

673.00

1007

Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

13088.45

 

Add 12% GST (MF = 0.1405)

 

 

 

1838.93

 

TOTAL

 

 

 

14927.38

 

OVERHEADS & PROFIT @ 15 %

 

 

 

2239.11

 

TOTAL

 

 

 

17166.49

 

Rate per Set

 

 

 

17166.49

 

Say

 

 

 

17166.00

10.5.4300

sq. mm Details of cost for 1 Set

MATERIALS

2444

Outdoor heat shrinkable cable jointing kit with lugs for 11 KV grade XLPE cable for 3 core 300 sq. mm.

set

1.00

11745.00

11745.00

 

Total cost of materials 11745.00

 

 

 

 

 

Cartage @ 1 % of A1 117.45

 

 

 

 

LABOUR

1002

Cable jointer day 1.00 673.00 673.00

 

 

 

 

1007

Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

13088.45

 

Add 12% GST (MF = 0.1405)

 

 

 

1838.93

 

TOTAL

 

 

 

14927.38

 

OVERHEADS & PROFIT @ 15 %

 

 

 

2239.11

 

TOTAL

 

 

 

17166.49

 

Rate per Set

 

 

 

17166.49

 

Say

 

 

 

17166.00

 

10.6 Supplying and making straight through cable jointing with heat shrinkable jointing kit complete with all accessories including ferrules suitable for following size of 3 core, XLPE aluminium conductor cable of 11 KV grade as required

 

 

 

 

 

: 10.6.170 sq. mm Details of cost for

 

 

 

 

 

MATERIALS

 

 

 

 

 

2445 Straight through heat shrinkable cable jointing kit with ferrules for 11 KV grade XLPE cable for 3 core 70 sq. mm.

set

1.00

11710.00

11710.00

 

Total cost of materials

 

 

 

11710.00

 

Cartage @ 1 % of A1

 

 

 

117.10

 

LABOUR

 

 

 

 

 

1002 Cable jointer

day

0.80

673.00

538.40

 

007 Khallasi

day

0.80

553.00

442.40

 

TOTAL

 

 

 

12807.90

 

Add 12% GST (MF = 0.1405)

 

 

 

1799.51

 

TOTAL

 

 

 

14607.41

 

OVERHEADS & PROFIT @ 15 %

 

 

 

2191.11

 

TOTAL

 

 

 

16798.52

 

Rate per Set

 

 

 

16798.52

 

Say

 

 

 

16799.00

 

 

 

 

 

 

10.6.2120

sq. mm Details of cost for 1 Set

MATERIALS

 

2446 Straight through heat shrinkable cable jointing kit with ferrules for 11 KV grade XLPE cable for 3 core 120 sq. mm.

set

1.00

12681.00

12681.00

 

Total cost of materials

 

 

 

12681.00

 

Cartage @ 1 % of A1

 

 

 

126.81

LABOUR

1002

Cable jointer

day

0.80

673.00

538.40

1007

Khallasi

day

0.80

553.00

442.40

 

TOTAL

 

 

 

13788.61

 

Add 12% GST (MF = 0.1405)

 

 

 

1937. 30

 

TOTAL

 

 

 

15725.91

 

OVERHEADS & PROFIT @ 15 %

 

 

 

2358.89

 

TOTAL

 

 

 

18084.80

 

Rate per Set

 

 

 

18084.80

 

Say

 

 

 

18085

10.6.3240

sq. mm Details of cost for 1 Set

MATERIALS

 

2447 Straight through heat shrinkable cable jointing kit with ferrules for 11 KV grade XLPE cable for 3 core 240 sq. mm.

set

1.00

13366.00

13366.00

 

Total cost of materials

 

 

 

13366.00

 

Cartage @ 1 % of A1

 

 

 

133.66

LABOUR

1002

Cable jointer

day

1.00

673.00

673.00

1007

Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

14725.66

 

Add 12% GST (MF = 0.1405)

 

 

 

2068.96

 

TOTAL

 

 

 

16794.62

 

OVERHEADS & PROFIT @ 15 %

 

 

 

2519.19

 

TOTAL

 

 

 

19313.81

 

Rate per Set

 

 

 

19313.81

 

Say

 

 

 

19314.00

10.8

Supplying and making outdoor cable end termination with heat shrinkable jointing kit complete with all accessories including lugs suitable for following size of 3 core, XLPE aluminium conductor cable of 33 KV grade as required :

10.8.170

1sq. mm Details of cost for 1 Set ICD Description Unit Qty Rate Amount No (Rs.)

 

MATERIALS

2531

Outdoor heat shrinkable cable jointing kit with lugs for 33 KV grade XLPE cable for 3 core 70 sq. mm.

set

1.00

20677.00

20677.00

 

Total cost of materials

 

 

 

20677.00

 

Cartage @ 1 % of A1

 

 

 

206.77

LABOUR

1002

Cable jointer

day

0.50

673.00

336.50

1007

Khallasi

day

0.50

553.00

276.50

 

TOTAL

 

 

 

21496.77

 

Add 12% GST (MF = 0.1405)

 

 

 

3020.30

 

TOTAL

 

 

 

24517.07

 

OVERHEADS & PROFIT @ 15 %

 

 

 

3677.56

 

TOTAL

 

 

 

28194.63

10.8.2120

sq. mm Details of cost for 1 Set

MATERIALS

2532

Outdoor heat shrinkable cable jointing kit with lugs for 33 KV grade XLPE cable for 3 core 120 sq. mm.

set

1.00

24833.00

24833.00

 

Total cost of materials

 

 

 

24833.00

 

Cartage @ 1 % of A1

 

 

 

248.33

LABOUR

1002

Cable jointer

day

0.80

673.00

538.40

1007

Khallasi

day

0.80

553.00

442.40

 

TOTAL

 

 

 

26062.13

 

Add 12% GST (MF = 0.1405)

 

 

 

3661.73

 

TOTAL

 

 

 

29723.86

 

OVERHEADS & PROFIT @ 15 %

 

 

 

4458.58

 

TOTAL

 

 

 

34182.44

 

Rate per Set

 

 

 

34182.44

 

Say

 

 

 

34182.00

10.9

Supplying and making straight through cable jointing with heat shrinkable jointing kit complete with all accessories including ferrules suitable for following size of 3 core, XLPE aluminium conductor cable of 33 KV grade as required :

10.9.170

sq. mm Details of cost for 1 Set

MATERIALS

2534

Straight through heat shrinkable cable jointing kit with ferrules for 33 KV grade XLPE cable for 3 core 70 sq. mm.

set

1.00

32844.00

32844.00

 

Total cost of materials

 

 

 

32844.00

 

Cartage @ 1 % of A1

 

 

 

328.44

LABOUR

1002

Cable jointer

day

0.50

673.00

336.50

1007

Khallasi

day

0.50

553.00

276.50

 

TOTAL

 

 

 

33785.44

 

Add 12% GST (MF = 0.1405)

 

 

 

4746.85

 

TOTAL

 

 

 

38532.29

 

OVERHEADS & PROFIT @ 15 %

 

 

 

5779.84

 

TOTAL

 

 

 

44312.13

 

Rate per Set

 

 

 

44312.13

 

Say

 

 

 

44312.00

10.9.2120

sq. mm Details of cost for 1 Set

MATERIALS

2535

Straight through heat shrinkable cable jointing kit with ferrules for 33 KV grade XLPE cable for 3 core 120 sq. mm.

set

1.00

41548.00

41548.00

 

Total cost of materials

 

 

 

41548.00

 

Cartage @ 1 % of A1

 

 

 

415.48

LABOUR

1002

Cable jointer

day

0.80

673.00

538.40

1007

Khallasi

day

0.80

553.00

442.40

 

TOTAL

 

 

 

42944.28

 

Add 12% GST (MF = 0.1405)

 

 

 

6033.67

 

TOTAL

 

 

 

48977.95

 

OVERHEADS & PROFIT @ 15 %

 

 

 

7346.69

 

TOTAL

 

 

 

56324.64

 

Rate per Set

 

 

 

56324.64

 

Say

 

 

 

56325.00

10.9.3240

sq. mm Details of cost for 1 Set

 

MATERIALS

2536

Straight through heat shrinkable cable jointing kit with ferrules for 33 KV grade XLPE cable for 3 core 240 sq. mm.

set

1.00

58191.00

58191.00

 

Total cost of materials

 

 

 

58191.00

 

Cartage @ 1 % of A1

 

 

 

581.91

LABOUR

1002

Cable jointer

day

1.00

673.00

673.00

1007

Khallasi

day

1.00

553.00

553.00

 

TOTAL

 

 

 

59998.91

 

Add 12% GST (MF = 0.1405)

 

 

 

8429.85

 

TOTAL

 

 

 

68428.76

 

OVERHEADS & PROFIT @ 15 %

 

 

 

10264.31

 

TOTAL

 

 

 

78693.07

 

Rate per Set

 

 

 

78693.07

 

Say

 

 

 

78693.00

*****