Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

RATE ANALYSIS FOR MODIFIED EMERGENCY PANEL IN REGIMENTAL BLOCK

1
EMERGENCY PANEL AT REGIMENTAL BLOCK
SLNO
DESCRIPTION
INCOMER:
400A, 4P, 35KA, MCCB and ROM with spreader links & phase
barriers.(Microprocessor based O/L , S/C & E/F Protection release).
Metering:
LED TYPE INDICATING LAMPS R,Y,B and
0-500V Digital Volt meter with VSS
0-250V Digital Ampere meter with ASS
CT'S: 250/5A CL-1.0, VA - 10, ID:65mm

1
QTY
1
1

MAKE

URATE

TOTAL

DISCOUNT

Final TOTAL

L&T

39,340

39,340

35%

25,571

1
1
1
3

L&T
L&T
L&T
L&T

250
1,500
1,500
1,200

250
1,500
1,500
3,600

35%
35%
35%
35%

163
975
975
2,340

3
1
5
4
1
1
1
1

L&T
L&T
L&T
L&T
L&T
L&T
L&T
L&T

29,970
24,970
1,760
1,760
1,761
880
570
570

89,910
24,970
8,800
7,040
1,761
880
570
570

35%
35%
35%
35%
35%
35%
35%
35%

58,442
16,231
5,720
4,576
1,145
572
371
371

MAT
FAB
B/B
CAB
AC+HW

180,691
35,000
18,973
1,265
54
55,292

10%
10%
10%
10%

117,449
31,500
17,075
1,138
49
49,762

OUTGOING:
125Amps 4P MCCB
100Amps 4P MCCB
63Amps 4P MCB
40Amps 4P MCB
40Amps DP MCB
32Amps 4P MCB
32Amps DP MCB
16Amps DP MCB
SUPPLY TOTAL
TPN ALUMINIUM BUS BAR 400A @ 35KA/SEC

FABRICATION TOTAL
VAT 14.5% ON ABOVE SUPPLY ITEMS
EXCISE DUTY12.36% ON ABOVE FABRICATION ITEMS
SUB TOTAL - 1

Add: statutorty taxes @8% (Income tax 2%, WCT 5%,Labour cess 1%)

1SET

14.50%
12.36%

17,030
6,151
190,392

8%

15,231
205,624

15%

30,844
236,467

SUB TOTAL - 2
ADD CONTRACTORS PROFIT
GRAND TOTAL

A1

Regimental MV Panel BOQ Rate

139932

Difference Between BOQ MV Panel and Modified Panel

96,535

You might also like