| RATE ANALYSIS FOR Power Cables | |||||||||
| CONSTRUCTION OF PASSENGER TERMINAL BUILDING AND ALLIED
ELECTRICAL & MECHANICAL WORKS AT
INTERNATIONAL AIRPORT - (PACKAGE -6) |
|||||||||
 4 CORE 150 mm² |
|||||||||
| Measuring Unit | Ru.Meter | ||||||||
| Item Desc. | Supply at site, laying connecting, testing and commissioning of Cu/Pvc/Pvc 600 /100V BS:6346 4 core 150mm² cable (Pakistan Cable) Pad Mounted Transformer No. 3 to ATC Tower pelaid in conduit/ trench or on cable tray. Actual length of cable to be installed shall be practically measured at site | ||||||||
| A | Materials: | ||||||||
| 1. | Cu/Pvc/Pvc 600 /100V BS:6346 4 core 150mm² cable | ||||||||
| = | 5,475.00 Rs./Mtr | ||||||||
| GST 17% of | = | 5,475.00 x 17% = 930.75 Rs./Mtr. | |||||||
| Rate per Mtr | = | 5,475.00+ 930.75 =6,405.75 | |||||||
| Cu/Pvc/Pvc 600 /100V 4 core 150mm² cable | = | 1 Mtr @ 6,405.75Rs. / Mtr. | = | 6,405.75 | Rs./ Mtr. | ||||
| 2. | Maintenance charges for replacement/ repairing | ||||||||
| during defects liability period | = | 10% | = | 640.58 | Rs./ Mtr. | ||||
| 3. | Store Handling Charges incl unloading | = | 2% | = | 128.12 | Rs./ Mtr. | |||
| 4. | Wastage | = | 5% | = | 320.29 | Rs./ Mtr. | |||
| 5. | Carridge from Market | = | 5% | = | - | Rs./ Mtr. | |||
| Sub Total Cost A: | = | 7,494.73 | Rs. / Mtr. | ||||||
| B | Equipments: | ||||||||
| 1. | T & P of ( A1.) | = | 1% | = | 64.06 | Rs./ Mtr. | |||
| Sub Total Cost B: | = | 64.06 | Rs. / Mtr. | ||||||
| C | Manpower : | ||||||||
| 1. | Foreman/Supervisor | = | 1 Hr/ Mtr @ 121.15 Rs./ Hr | = | 121.15 | Rs./ Mtr. | |||
| 2. | Electrician | = | 2 Hr/ Mtr. @ 80.77 Rs./ Hr | = | 161.54 | Rs./ Mtr. | |||
| 3. | Electrician Helper | 2 Hr/ No @ 47.12 Rs./ Hr | = | 94.24 | Rs. / Mtr. | ||||
| Sub Total Cost C: | = | 376.93 | Rs./ Mtr. | ||||||
| D | Total Cost (A+B+C) | = | 7,935.72 | Rs./ Mtr. | |||||
| E | Add 0.5 % Water Charges | = | 39.68 | Rs./ Mtr. | |||||
| F | Add 2% Testing & Commissioning Charges (D+E)x 2% | = | 159.51 | Rs./ Mtr. | |||||
| G | Total Cost (D+E+F) | = | 8,134.90 | Rs./ Mtr. | |||||
| H | Overheads (In-direct Cost) 25 % | = | 2,034.00 | Rs./ Mtr. | |||||
| I | Grand Total Cost (G+H) | = | 10,168.90 | Rs./ Mtr. | |||||
| J | Contractor Profit 10 % | = | 1,017.00 | Rs./ Mtr. | |||||
| K | Add Income Tax 6% | = | 714.10 | Rs./ Mtr. | |||||
| L | Net Cost for Supply at site, laying connecting, testing and commissioning of Cu/Pvc/Pvc 600 /100V BS:6346 4 core 150mm² cable (Pakistan Cable) Pad Mounted Transformer No. 3 to ATC Tower pelaid in conduit/ trench or on cable tray. Actual length of cable to be installed shall be practically measured at site. (L = I+J+K) | 11,900.00 | Rs./ Mtr. | ||||||