Tender Calculation

1 Project Name 115kV/13.8Kv SS 18-Jul-2019

Client Name Techson

Item Cost Components % Amount REAMRKS

Material & Subcontractors

Civil Work -
Supplied Material 15,000.00 for dilo gas refilling equipment
Subcontract - for pd measurements, hv for gis
A Total Material & Sub-contractors Cost 15,000.00
Equipment Expenses
Equipment 156,400.00
-
B Total Equipment Cost 156,400.00

C Total Mat. and EQ. Cost (A+B) 171,400.00

Work cost 315,000.00

D Total Work cost (D) 315,000.00

Travelling and Communications

Transportation & Air Tickets 3,000.00

Car for site use (one pick-up) required
Food charges for consultatns -
Mobilization/Demobilization of equipment
Work permit & safety orientation -
Telephone, Telex & Telefax
E Total Travelling and Communications E 3,000.00

Other Expenses -
Special Equipment rental -
Special Rental Manpower -
Accommodation for Special Rental Manpower -
Transportation Special Rental Manpower -
Other Expenses -
Site Works Documentation -
F Total Other Expenses (F) -

G Total Mat. & Erecting cost (C+D+E+F) 489,400.00

PROVISIONS FOR RISKS

Provision for Warranties/Penalties -
Project Management 1% 4,894.00
Provision for Contingencies/Risk 5% 24,470.00
H Total Provision & Risk (H) 29,364.00

Financial Cost
Bank Charges -
Calc Interest on wip, over 90 days
Calc interest on receivables, over 30 days
Calc interest on advance to suppliers, over 90 days -
Less:Calc interest on payables, over 90 days
I Financial cost (I) -

Total Cost (G+I+H) 518,764.00

K

Ref.22012017
Tendering dept.
CIVIL WORK COST

S.N Item Qty Unit DIMENSIONS

length
1 Build Wall 0

2 Concrete base for Unit Sub Stations 0

3 Concrete base for RMU 0

4 Concrete base for manhole 0

5 excavation work

6 Cable laying

7 backfilling & asphalting 0

8 backfilling & tiles 0

DIMENSIONS TOTAL (m3) UNIT RATE TOTAL COST

width thickness

0 0 -
0 0 -
0 0 -
0 0 -
0 0 -
0 0 -
0 0 -
0 0 -
0 -

TOTAL -
REMARKS
SUBCONTRACTOR COST

S.N Item Qty Unit

1 OIL SAMPLING 2 lot

2 0 lot

4 EA
UNIT RATE TOTAL COST REMARKS

2500
100000

TOTAL -
MATERIAL COST

S.N Item Qty Unit UNIT PRICE

SAR

1 Supply of Dillo machine 0 EA

38 cable for testing and others

39

40

41

42 EA -
 A B

SHIPMENT & UNIT PRICE SAR ACC. And

CHANGE RATE UNIT PRICE CUSTOMS WITH SHIPMENT Material
SAR
FACTOR & CUSTOMS Transportation

- - - 0.00

- - - 0.00

- - - 0.00

- - - 0.00

- - - 0.00

- - - 0.00
A+B

TOTAL UNIT TOTAL COST

COST

- 0

- 15,000

- 0

- 0

- 0

- 0

15,000.00
 (4) WORK
Schedule C ATTACHMENT 1
ACTIVITY 1

Item Specific Scope Of Work Engineer

1 MV SWGR 3

4
TOTAL
Tech unit month TOTAL UNIT PRICE

3 unit 1 315,000.00

unit

unit

unit -

unit -

unit -

-
 -

315,000.00
 Remarks

In-2, Aux tf-2, B/s-1 met-2

cap-2, og -10, spare -2, dummy1 total 23
 (5) Equipment COST

S.N Item Qty Unit

1 MEGGER 5kV 2 EA
2 CRM DLRO 1 EA
3 FREJA 300 1 EA
4 EGIL CB Analyzer 1 EA
5 CT Analyzer for CT 1 EA
6 Sverker 1 EA
7 Hi pot kit for Busbar 1 EA
8 CPC for VT 1 EA
9 COTEL 1 EA
10 B10 E 1 EA
EA
EA
 TOTAL UNIT
duration Rate/day Rate/month PRICE

3.0 100 1,650

1.0 450 7,425
3.0 700 11,550
1.5 450 7,425
1.5 900 14,850
2.0 400 6,600
6.0 3,500 35,000
5.0 2,000 25,000
1.5 550 9,075
2.0 400 6,600

TOTAL
Total Cost REMARKS

9,900 month
7,425 month
34,650 month
11,138 month
22,275 daily
13,200 month
21,000 Rental from ASHRAF dayily
10,000 rental from tech works daily
13,613 month
13,200 month
0
0

156,400.00
 (6) Other Exp
S.N Item Qty Unit units
1 Other Exp. Related to site facilities

1 1 EA 2

2 0 lot 1

3 0 lot 1

4 0 EA 1

5 0 EA 1

6 0 lot 1

7 0 Lot 1

8 0 EA 1

9 0 EA 1.0

10 0 lot 1

11 0 lot 1
12 0 lot 1

13 0 lot 1

14 0 lot 1

22 0 lot 1
Monthly RATE TOTAL UNIT Total Cost
PRICE

30,000 30,000

3,000 3,000 0

25,000 25,000 0

10,000 10,000 0

25,000 25,000 0

30,000 30,000 0

8,000 8,000 0

5,000 5,000 0

5,000 5,000 0

10,000 10,000 0

7,000 7,000 0
2,000 2,000 0

1,500 1,500 0

2,000 2,000 0

5,000 5,000 0

TOTAL -
 REMARKS

scalfolding supply not included