Sr. # Description QTY.

Unit Rate (PKR)

Section A
1 4 No. -
2 20 No. -
3 12 No. -
4
a 12 No. -
b 35 No. -
5
a 4 No. -

Section B Factor 1.3

1 10A, 220V two Gang Switch Unit 6 No. 2,105
2 10A, 220V 3 Gang Switch Unit 4 No. 2,560
3 13A, International Switch socket unit 25 No. 2,040
4 15A, 3-pin round witch socket unit 24 No. 2,235
5 20A DP Switch for AC Split Units 4 No. 3,340

Section C

Surface/Ceiling 40W LED Light IP65, WT099C,

1 10 No. 15,000
Philips, with frosted poly carbornate diffuser

Surface/Ceiling 40W LED Light IP65, WT099C,

2 15 No. 15,000
Philips, with frosted poly carbornate diffuser

3 Wall Bracker Light 20 No. 4,000

4 Exhaust Fan 8" Dia 6 No. 4,000

Section D Factor 1.30

1 RMU 1 No. 2,500,000.0
2 Transformer 1 No. 1,800,000
3 BTD
a BTD 1600A 50 RFT 40,000.0
b Elbow 1600A 8 No. 112,000.0
c Flange End on TF Side 2 No. 20,000.0
d Flange End on Panel Side 2 No. 18,000.0
e Flexbile Copper 2 No. 9,000.0
f Flexbile Copper 2 No. 9,000.0
MV-12KV Volt Grade 3C 240 Sqmm
4 70 RFT 2,730
Cu/XLPE/SWA/PVC
MV-12KV Volt Grade 3C 240 Sqmm
5 1300 RFT 2,730
Cu/XLPE/SWA/PVC
6
a 3C, 240Sqmm, 12KV, XLPE, Cu 8 Job 30,000

7 Control Wiring for Buckholz Relay to MV Switch 2 Job 10,000

Section E Factor 1.30

1 4C, 70sqmm + 35E 350 RFT 962
2 4C, 70sqmm + 35E 425 RFT 962
3 4C, 70sqmm + 35E 200 RFT 962
4 4C, 95sqmm + 50E 500 RFT 1,463
5 2 No. 4C 240mm+ 70E 520 RFT 7,800
6 4C, 10sqmm + 10E 30 RFT 208

Section F Factor 1.30

1
a 1000 RFT 78
b 500 RFT 130
c 1960 RFT 2,730
d 200 RFT 13,000
2
a 60 RFT 1,500
b 150 RFT 2,100
3 Cable Trench
a 900x900 50 RFT 3,000
b 900x1050 32 RFT 3,000
4 RCC Main Holes 1200x1200x1200 Depth 2 NO.
Excavation 900x600mm Wideincluding tiles, soft
5 sand, backfilling 1450 RFT 100
Excavation 750x1200mm Wideincluding tiles, soft
6 sand, backfilling 1200 RFT 100

Section G Factor 1.30

1 DB-SS3 & SS1 2 No. 27,000
2 LV panel ss3 1 No. 1,150,000
2a LV panel SS1 1 No. 1,190,000
3 PFI Panel 550KVAR 2 No. 1,260,000

Section H Factor 1.30

1 CEE 10 No. 25,000
2 ECP 20 No. 3,000
3 ETP 6 No. 2,000
4
a 70mm bare cu cond. 400 RFT 325
5
a 10mm bare cu cond. 200 RFT 182
6
a 1C, 70mm 300 RFT 260
b 1C, 35mm 150 RFT 117
 Supply Installation, Testing & Commissioning
AMOUNT(Rs.) Original Price Brand Rate (PKR)

- 320
- 510
- 330

- 710
- 320

- 160

12,630 850 Zencelo CLIPSAL 180

10,240 1,200 Zencelo CLIPSAL 180
51,000 800 Zencelo CLIPSAL 180
53,640 950 Zencelo CLIPSAL 180
13,360 1,800 Zencelo CLIPSAL 180

150,000 2,200

225,000 2,500

80,000 500
24,000 500

130,000
200,000

2,000,000 1,000
896,000 1,000
40,000 2,000
36,000 2,000
18,000 2,000
18,000 2,000

191,100 180

3,549,000 180
 240,000 8,000

20,000 5,000

336,700 130
408,850 130
192,400 130
731,250 150
4,056,000 180
6,240 50

78,000 35
65,000 55
5,350,800 70
2,600,000 90

90,000 190
315,000 190

150,000 2,100
96,000 2,100
- 70,000

145,000 1,120

120,000 1,330

54,000 1,120
1,150,000 25,000
1,190,000 25,000
2,520,000 25,000

250,000 20,000
60,000 3,000
12,000 3,000

130,000 170
36,400 90

78,000 120
17,550 80
 GST FACTOR 1.17
ation, Testing & Commissioning Total
AMOUNT(Rs.) Rate (PKR) AMOUNT(Rs.)

1,280 374 1,498

10,200 597 11,934
3,960 386 4,633

8,520 831 9,968

11,200 374 13,104

640 187 749

Sub Total 41,886

1,080 2,673 16,041

720 3,206 12,823
4,500 2,597 64,935
4,320 2,826 67,813
720 4,118 16,474
Sub Total 178,086

22,000 20,124 201,240

37,500 20,475 307,125

10,000 5,265 105,300

3,000 5,265 31,590
Sub Total 645,255

130,000 3,077,100 3,077,100

200,000 2,340,000 2,340,000

50,000 47,970 2,398,500

8,000 132,210 1,057,680
4,000 25,740 51,480
4,000 23,400 46,800
4,000 12,870 25,740
4,000 12,870 25,740

12,600 3,405 238,329

234,000 3,405 4,426,110

 64,000 44,460 355,680

10,000 17,550 35,100

Sub Total 14,078,259

45,500 1,278 447,174

55,250 1,278 542,997
26,000 1,278 255,528
75,000 1,887 943,313
93,600 9,337 4,855,032
1,500 302 9,056
Sub Total 7,053,099

35,000 132 132,210

27,500 216 108,225
137,200 3,276 6,420,960
18,000 15,315 3,063,060

11,400 1,977 118,638

28,500 2,679 401,895

105,000 5,967 298,350

67,200 5,967 190,944
140,000 81,900 163,800

1,624,000 1,427 2,069,730

1,596,000 1,673 2,007,720

Sub Total 14,975,532

2,240 32,900 65,801

25,000 1,374,750 1,374,750
25,000 1,421,550 1,421,550
50,000 1,503,450 3,006,900
Sub Total 5,869,001

200,000 52,650 526,500

60,000 7,020 140,400
18,000 5,850 35,100

68,000 579 231,660

18,000 318 63,648

36,000 445 133,380

12,000 230 34,574
Sub Total 1,165,262

Total Vale 44,006,379

Bid Money 2% 880,127.59
Bank Guarantee 10% 4,400,637.93