PRICE SCHEDULE PS-1

Survey, Design, Engineering, Manufacture, Supply, Laying, Construction, Installation, Testing, Commissioning, Ene
Turnkey basis of:
132 kV XLPE Single circuit from Creek City G/S To DCL G/S

PID/BOQ/CCDCL/TL/04 1.1 October 27, 2015

Document No. Version Date of Version No.
Custom Unit Rate
Duties Foreign Currency (USD) Local Currency
Item Description (Import Unit Qty. FOB Shipping Erection, Ex-factoryMarine or Local
No. Items Price or Air CFR Testing & Total Pakistan Inland Transport
only) Freight Karachi Commiss- Insurance
(For reference ioning
purpose only) (6 + 7) (8 + 9)
1 2 3 4 5 6 7 8 9 10 11 12 13

Survey, Design, Engineering, Manufacture, Supply,

Laying, Construction, Installation, Testing,
Commissioning, Energization and Handing over on
Turnkey basis - 132kV Creek City G/S To DCL G/S UG
Transmission Line

Route survey including route map, plan & profile

1 km 6
drawingsand XLPE cable Layout drawings

2 Acquiring ROW JOB 1

 PRICE SCHEDULE PS-1

Survey, Design, Engineering, Manufacture, Supply, Laying, Construction, Installation, Testing, Commissioning, Ene
Turnkey basis of:
132 kV XLPE Single circuit from Creek City G/S To DCL G/S

PID/BOQ/CCDCL/TL/04 1.1 October 27, 2015

Document No. Version Date of Version No.
Custom Unit Rate
Duties Foreign Currency (USD) Local Currency
Item Description (Import Unit Qty. FOB Shipping Erection, Ex-factoryMarine or Local
No. Items Price or Air CFR Testing & Total Pakistan Inland Transport
only) Freight Karachi Commiss- Insurance
(For reference ioning
purpose only) (6 + 7) (8 + 9)
1 2 3 4 5 6 7 8 9 10 11 12 13

Design,Engineering,Supply, installation/Laying, Testing,

Comissioning, Energization of XLPE cable 800 mm² and
Single mode fibre optic cable including excavation, laying
thrust boring, dewatering (if any), shoring (if any)
3 km 18
provision/laying of spare pipes (including jointing), back-
filling (with selected material), compaction, concrete
tiles, warning tape, railway crossing asphalting/
rehabilitation of roads (in case of road crossing)etc.

3.1 Cable Joints (quantity varies subject to the length of No. 33

cable on a drum)
 PRICE SCHEDULE PS-1

Survey, Design, Engineering, Manufacture, Supply, Laying, Construction, Installation, Testing, Commissioning, Ene
Turnkey basis of:
132 kV XLPE Single circuit from Creek City G/S To DCL G/S

PID/BOQ/CCDCL/TL/04 1.1 October 27, 2015

Document No. Version Date of Version No.
Custom Unit Rate
Duties Foreign Currency (USD) Local Currency
Item Description (Import Unit Qty. FOB Shipping Erection, Ex-factoryMarine or Local
No. Items Price or Air CFR Testing & Total Pakistan Inland Transport
only) Freight Karachi Commiss- Insurance
(For reference ioning
purpose only) (6 + 7) (8 + 9)
1 2 3 4 5 6 7 8 9 10 11 12 13

3.2 SF6 Gas Sealing Ends including supports No. 0

3.3 Out door Sealing Ends including supports No. 6

3.4 Fiber Optic Cable km 12.5

3.5 Cross bond link boxes Lot 1

3.6 Solid bond link boxes Lot 1

3.7 Bonding wire Lot 1

3.8 Earthing wire Lot 1

 PRICE SCHEDULE PS-1

Survey, Design, Engineering, Manufacture, Supply, Laying, Construction, Installation, Testing, Commissioning, Ene
Turnkey basis of:
132 kV XLPE Single circuit from Creek City G/S To DCL G/S

PID/BOQ/CCDCL/TL/04 1.1 October 27, 2015

Document No. Version Date of Version No.
Custom Unit Rate
Duties Foreign Currency (USD) Local Currency
Item Description (Import Unit Qty. FOB Shipping Erection, Ex-factoryMarine or Local
No. Items Price or Air CFR Testing & Total Pakistan Inland Transport
only) Freight Karachi Commiss- Insurance
(For reference ioning
purpose only) (6 + 7) (8 + 9)
1 2 3 4 5 6 7 8 9 10 11 12 13

3.9 Cable temperature monitoring system (dual channel) Lot 1

with sensor cable and all allied accesories

Miscellaneous devices, materials, accessories, panels etc.

3.10 for complete and functional system as required and as Lot 1
specified.

Any other item (equipment or works) whether specified

3.11 or not but necessary for the completion of the specified Lot 1
scope of work.
 PRICE SCHEDULE PS-1

Survey, Design, Engineering, Manufacture, Supply, Laying, Construction, Installation, Testing, Commissioning, Ene
Turnkey basis of:
132 kV XLPE Single circuit from Creek City G/S To DCL G/S

PID/BOQ/CCDCL/TL/04 1.1 October 27, 2015

Document No. Version Date of Version No.
Custom Unit Rate
Duties Foreign Currency (USD) Local Currency
Item Description (Import Unit Qty. FOB Shipping Erection, Ex-factoryMarine or Local
No. Items Price or Air CFR Testing & Total Pakistan Inland Transport
only) Freight Karachi Commiss- Insurance
(For reference ioning
purpose only) (6 + 7) (8 + 9)
1 2 3 4 5 6 7 8 9 10 11 12 13

Supply, installation, connection, testing and

commissioning of 32 fiber optic termination, patching
3.12 panel and patch chords for all interfaces in lengths Lot 2
required by KE.
(1 no. at DCL and 01 no. at Creek City Grid Station each)

Dismantlling of Existing outdoor sealing ends at DCL &

4 JOB 1
Creek City Grid stations and crediting to KE Store.

TOTAL OF ITEM
 PRICE SCHEDULE PS-1

Survey, Design, Engineering, Manufacture, Supply, Laying, Construction, Installation, Testing, Commissioning, Ene
Turnkey basis of:
132 kV XLPE Single circuit from Creek City G/S To DCL G/S

PID/BOQ/CCDCL/TL/04 1.1 October 27, 2015

Document No. Version Date of Version No.
Custom Unit Rate
Duties Foreign Currency (USD) Local Currency
Item Description (Import Unit Qty. FOB Shipping Erection, Ex-factoryMarine or Local
No. Items Price or Air CFR Testing & Total Pakistan Inland Transport
only) Freight Karachi Commiss- Insurance
(For reference ioning
purpose only) (6 + 7) (8 + 9)
1 2 3 4 5 6 7 8 9 10 11 12 13
Notes: 1 The quantities where given in Schedule of Prices are tentative, estimated and shall be finalized upon completion of final route alignment/detail survey and sub-soil inves
2 Price of any other item specifically not covered in the Schedule of Prices but is required for the completion, commissioning and operatioin of the overhead lines shall be
3 The BOQ and mentioned route is for reference only, The bidder shall survey the quantum of work at site and submit the proposal accordingly.
4 Bidder must comply KE HSEQ Policy, Procedure and EMP etc.
 PRICE SCHEDULE PS-1

pply, Laying, Construction, Installation, Testing, Commissioning, Energization and Handing over on
Turnkey basis of:
2 kV XLPE Single circuit from Creek City G/S To DCL G/S

2 PID
No. of Pages Issuing department
Unit Rate Total
Local Currency (Pak Rs.) Foreign Local
Erection Testing & Currency Currency
Transport Commiss- Total Component Component
ioning ( USD) (PKR)
(11 + 12 +
13 +14+15) (5 x 10) (5 x 16)
14 15 16 17 18

300,000.00 1,800,000

2,000,000.00 2,000,000.00
 PRICE SCHEDULE PS-1

pply, Laying, Construction, Installation, Testing, Commissioning, Energization and Handing over on
Turnkey basis of:
2 kV XLPE Single circuit from Creek City G/S To DCL G/S

2 PID
No. of Pages Issuing department
Unit Rate Total
Local Currency (Pak Rs.) Foreign Local
Erection Testing & Currency Currency
Transport Commiss- Total Component Component
ioning ( USD) (PKR)
(11 + 12 +
13 +14+15) (5 x 10) (5 x 16)
14 15 16 17 18

13,753,255.00 247,558,590
 PRICE SCHEDULE PS-1

pply, Laying, Construction, Installation, Testing, Commissioning, Energization and Handing over on
Turnkey basis of:
2 kV XLPE Single circuit from Creek City G/S To DCL G/S

2 PID
No. of Pages Issuing department
Unit Rate Total
Local Currency (Pak Rs.) Foreign Local
Erection Testing & Currency Currency
Transport Commiss- Total Component Component
ioning ( USD) (PKR)
(11 + 12 +
13 +14+15) (5 x 10) (5 x 16)
14 15 16 17 18
 PRICE SCHEDULE PS-1

pply, Laying, Construction, Installation, Testing, Commissioning, Energization and Handing over on
Turnkey basis of:
2 kV XLPE Single circuit from Creek City G/S To DCL G/S

2 PID
No. of Pages Issuing department
Unit Rate Total
Local Currency (Pak Rs.) Foreign Local
Erection Testing & Currency Currency
Transport Commiss- Total Component Component
ioning ( USD) (PKR)
(11 + 12 +
13 +14+15) (5 x 10) (5 x 16)
14 15 16 17 18
 PRICE SCHEDULE PS-1

pply, Laying, Construction, Installation, Testing, Commissioning, Energization and Handing over on
Turnkey basis of:
2 kV XLPE Single circuit from Creek City G/S To DCL G/S

2 PID
No. of Pages Issuing department
Unit Rate Total
Local Currency (Pak Rs.) Foreign Local
Erection Testing & Currency Currency
Transport Commiss- Total Component Component
ioning ( USD) (PKR)
(11 + 12 +
13 +14+15) (5 x 10) (5 x 16)
14 15 16 17 18
 PRICE SCHEDULE PS-1

pply, Laying, Construction, Installation, Testing, Commissioning, Energization and Handing over on
Turnkey basis of:
2 kV XLPE Single circuit from Creek City G/S To DCL G/S

2 PID
No. of Pages Issuing department
Unit Rate Total
Local Currency (Pak Rs.) Foreign Local
Erection Testing & Currency Currency
Transport Commiss- Total Component Component
ioning ( USD) (PKR)
(11 + 12 +
13 +14+15) (5 x 10) (5 x 16)
14 15 16 17 18
completion of final route alignment/detail survey and sub-soil investigations.
letion, commissioning and operatioin of the overhead lines shall be deemed to be included in the Schedule of Prices.
 Item Description Unit
1 Bedding and Topping - Sand CUM
2 Backfilling with Selected Material CUM
1345 3 Concrete Tiles 50x30x6 SQM
4 Warning Tape L.M
5 Shuttering SQM
6 UPVC Plastic Pipe Dia. 200mm L.M
7 Excavation and Disposal CUM
8 Asphalt Cutting L.M
2119.2 9 Concrete for Crossing CUM
10 Backfilling with Selected Material CUM
11 Subbase CUM
12 Asphalt SQM
13 Thrust Boring L.M
14 Steel Pipe L.M
15 concrete bed CUM
16 Concrete for Joint Pit CUM
500x300x60 17 Steel for Joint Pit Kg
18 Tractor with trailor for drum Machine Months
19 Puller for cable Machine Months
20 Cable Roller No.
120000 21 Crane Machine Months
6.6666666667 22 Lifter Machine Months
23 Flat Bed Machine Months
24 Skilled Labour Man Months
6 25 Unskilled Labour Man Months
26 Testing and Commissionning Lot

Overheads @ 20%
Tax @ 7.5%
Total Cost
200 Contractor's Profit @ 30%
0.628
0.00628
49.298
4929.8
 Rate Amount
Members L W H Qty. Total Qty.
(PKR) (PKR)
1 5000 2.2 0.65 7150 7150 2,825.60 20,203,040.00
1 5000 2.2 1.75 19250 19250 777.04 14,958,020.00
1 5000 0.5 2500 2500 1,345.00 3,362,500.00
3 6000 6000 18000 15.00 270,000.00
2 6000 2.4 14400 28800 376.60 10,846,080.00
4 1000 1000 4000 3,800.00 15,200,000.00
1 6000 2.2 2.4 31680 31680 706.40 22,378,752.00
1 2000 2000 100.00 200,000.00
1 900 2.2 0.65 1287 1287 16,000.00 20,592,000.00
1 900 2.2 1.45 2871 2871 777.04 2,230,881.84
1 900 2.2 0.3 594 594 2,750.00 1,633,500.00
1 2200 2200 1,291.20 2,840,640.00
4 100 100 400 5,000.00 2,000,000.00
4 100 100 400 5,500.00 2,200,000.00
1 1000 2.2 0.2 440 440 20,000.00 8,800,000.00
15 28.8 432 21,000.00 9,072,000.00
15 2260.8 33912 100.00 3,391,200.00
8 8 166,500.00 1,332,000.00
4 4 450,000.00 1,800,000.00
150 150 5,000.00 750,000.00
4 4 427,000.00 1,708,000.00
4 4 180,000.00 720,000.00
4 4 160,000.00 640,000.00
40 40 1,200.00 48,000.00
200 200 900.00 180,000.00
1 1 2,000,000.00 2,000,000.00
149,356,613.84
29,871,322.77
11,201,746.04
190,429,682.65
57,128,904.79
247,558,587.44
13,753,254.86
 0.009 0.31788
270

1947

2.2 38 1 83.6 38
2.2 32 2 140.8 64
2.2 25 4 220 100
2.2 19 9 376.2 171
2.2 16 2 70.4 32
2.2 15 4 132 60
2.2 13 26 743.6 338
2.2 12 1 26.4 12
2.2 7 10 154 70

50

20 14.4
2,475,585.87 14.4
41,259,764.57