ELECTRICAL WORK FOR THE PROPOSED BUILDING PROJECT AT NO.

104,CHITRA LANE,COLM
RATE ANALYSIS SHEET NO. 01

Location/
Path

Item No

Item Description From Transformer to panel "MDB" at semi Basement Floor - 2x( 4Cx 240mm2 (Cu/

1.0 MATERIAL COST

a 2 x (Phase + Neutral) - 35,375.00 @ 20.00 m 707,500.00

Sub Total - Net cost

Add 3% for wastages 3%

Total Cable cost (A)

1.2 Accessories

a Lugs - 150.00 @ 8.00 no 1,200.00

b cable gland - 400.00 @ 1.00 nos 400.00

Sub Total - Net Cost of Accessories

Add 3% for wastages 3%

Add 3% for Hardware Accessories 3%

Total Accessories cost

TOTAL COST OF MATERIALS

2.0 WORKMEN-SHIP COST

2.1 Cable Laying and Termination

a Technician 250.00 @ 62.00 Hrs 15,500.00
b Helper 187.50 @ 62.00 Hrs 11,625.00

TOTAL COST OF WORKMEN-SHIP

 TOOLS

3.0 Allow Cost for Small Tools 5% From the Labour Workmen-ship cost

TOTAL COST OF WORKMEN-SHIP

COST OF MATERIALS

COST OF WORKMEN-SHIP

COST OF TOOLS

BASIC COST FOR THE ITEM (CIF BASIS)

ADD: 35% as Overheads & Profits

FINAL RATE FOR THE PER METER

SAY : Rs. 52,671.00
104,CHITRA LANE,COLMBO 05.

Transformer to panel "MDB"

2.2.1

or - 2x( 4Cx 240mm2 (Cu/SWA/XLPE/PVC)

707,500.00

21,225.00

728,725.00

1,200.00

36.00
21,861.75

23,097.75

751,822.75

27,125.00
 1,356.25

1,356.25

751,822.75

27,125.00

1,356.25

780,304.00
273,106.40

52,670.52
 ELECTRICAL WORK FOR THE PROPOSED BUILDING PROJECT AT NO.104,CHITRA LANE,COL
RATE ANALYSIS SHEET NO. 02

Location/
Path

Item No

Item Description From Transformer to Panel "MDB" at Semi Basement Floor - 2 X(4Cx240mm2 (Cu/

1.0 MATERIAL COST

a Phase + Neutral - 17,055.81 @ 50.00 m 852,790.50

Phase + Neutral - 17,055.81 @ 50.00 m 852,790.50

Sub Total - Net cost

Add 10% for wastages 10%

Total Cable cost (A)

1.2 Accessories

a Lugs - 792.00 @ 10.00 no 7,920.00

b Sleave - 102.00 @ 10.00 nos 1,020.00

Sub Total - Net Cost of Accessories

Add 10% for wastages 10%

Add 10% for Hardware Accessories 10%

Total Accessories cost

TOTAL COST OF MATERIALS

2.0 WORKMEN-SHIP COST

2.1 Cable Laying and Termination 448,850.00

TOTAL COST OF WORKMEN-SHIP

 TOOLS

3.0 Allow Cost for Small Tools 25% From the Labour Workmen-ship cost

TOTAL COST OF WORKMEN-SHIP

COST OF MATERIALS

COST OF WORKMEN-SHIP

COST OF TOOLS

BASIC COST FOR THE ITEM (CIF BASIS)

FINAL RATE FOR THE PER METER

Add: 20% Markup

FINAL RATE FOR THE PER METER

SAY : Rs. 63,205.00

104,CHITRA LANE,COLMBO 05.

Transformer to MDB

02.2.1

or - 2 X(4Cx240mm2 (Cu/ SWA/XLPE/ PVC)

1,705,581.00

170,558.10

1,876,139.10

7,920.00

792.00
187,613.91

196,325.91

2,072,465.01

448,850.00
 112,212.50

112,212.50

2,072,465.01

448,850.00

112,212.50

2,633,527.51

52,670.55

10,534.11
63,204.66