RATE ANALYSIS OF PLUG & SOCKETS
| CONSTRUCTION OF PASSENGER TERMINAL BUILDING AND ALLIED
ELECTRICAL & MECHANICAL WORKS AT INTERNATIONAL AIRPORT - (PACKAGE -6) |
|||||||||
| 32 Amp 5 Pin Industrial Plug & Socket | |||||||||
| Measuring Unit | No | ||||||||
| Item Desc. | Supply / installation and commissioning 32 Amp 5 pin Industrical Plug and Socket in Basemnet on wall complete including mounting screw /caps and making electric connection. | ||||||||
| A | Materials: | ||||||||
| 1. | 32 Amp 5 pin Industrial Plug & Scoket | = | 1,450.00 Rs./ No. | ||||||
| GST 16% | = | 1,450.00 x 16% = 232.00 Rs./No. | |||||||
| Rate per No. | = | 1,450.00 + 232.00 =1,682.00 | |||||||
| 2. | 32 Amp 5 pin Industrial Plug & Scoket | = | 1No. @ 1,682.00 Rs. / No. | = | 1,682.00 | Rs./ No. | |||
| 3. | Carridge Lahore to Site | = | Lumsum | = | 30.00 | Rs./ No. | |||
| 4. | Wastage | = | 5% | = | 84.10 | Rs./ No. | |||
| Sub Total Cost A: | = | 1,796.10 | Rs. / No. | ||||||
| B | Equipments: | ||||||||
| 1. | T & P of ( A1.) | = | 1% | = | 16.82 | Rs./ No. | |||
| Sub Total Cost B: | = | 16.82 | Rs. / No. | ||||||
| C | Manpower : | ||||||||
| 1. | Foreman/Supervisor | = | 1 Hr/ Mtr @ 121.15 Rs./ Hr | = | 121.15 | Rs./ No. | |||
| 2. | Electrician | = | 2 Hr/ Mtr. @ 80.77 Rs./ Hr | = | 161.54 | Rs./ No. | |||
| 3. | Electrician Helper | 2 Hr/ No @ 47.12 Rs./ Hr | = | 94.24 | Rs. / No. | ||||
| Sub Total Cost C: | = | 376.93 | Rs./ No. | ||||||
| D | Total Cost (A+B+C) | = | 2,189.85 | Rs./ No. | |||||
| E | Add 0.5 % Water Charges | = | 10.95 | Rs./ No. | |||||
| F | Add 10% Testing & Commissioning Charges (D+E)x 10% | = | 220.08 | Rs./ No. | |||||
| G | Total Cost (D+E+F) | = | 2,420.88 | Rs./ No. | |||||
| H | Overheads (In-direct Cost) 25 % | = | 605.00 | Rs./ No. | |||||
| I | Grand Total Cost (G+H) | = | 3,025.88 | Rs./ No. | |||||
| J | Contractor Profit 10 % | = | 303.00 | Rs./ No. | |||||
| K | Add Income Tax 6% | = | 212.12 | Rs./ No. | |||||
| L | Net Cost forSupply / installation and commissioning 32 Amp 5 pin Industrical Plug and Socket in Basemnet on wall complete including mounting screw /caps and making electric connection. (L = I+J+K) | 3,541.00 | Rs./ No. | ||||||