Rate anaylsis for thyristor version 250 KVAR APFC panel w

Capacitor bank
Cap. Bank
rating

selected capacitor
rating

10000% kVAR

28.1

kVAR

5000%

kVAR

28.1

kVAR

5000%

kVAR

28.1

kVAR

2500%

kVAR

28.1

kVAR

1000%

kVAR

11.3

kVAR

1000%

kVAR

11.3

kVAR

500%

kVAR

5.6

kVAR

Total kVAR

250

kVAr

Detuned recator

7%

100

kVAR

50

kVAR

Controller

Thyrister switch
Bus bar,
interconnections
Panel fabrication,
wiring, CT, meters,
cooling fans etc.,

12 step

LS

33.3

kVAR

12.5

kVAR

Add Packing,
forwarding, frieght
etc.,

Add labour for

insalaton, erection ,
testing &
commissioning
Add profit

Sub Total supply

cost
Add tax @ 12.5%
Total supply cost incl
of taxes
Total labor cost
Total profit

250 KVAR APFC panel with 7 % Detuned reactor

qty

Cost per
capacitor

Sub Total

Total

Reference

13780.8

55123.2

Schndier List Price w.e.f 01.01.2013 + 20

% escalation

13780.8

27561.6

Schndier List Price w.e.f 01.01.2013 + 20

% escalation

13780.8

27561.6

Schndier List Price w.e.f 01.01.2013 + 20

% escalation

13780.8

13780.8

Schndier List Price w.e.f 01.01.2013 + 20

% escalation

6052.8

6052.8

Schndier List Price w.e.f 01.01.2013 + 20

% escalation

6052.8

6052.8

Schndier List Price w.e.f 01.01.2013 + 20

% escalation

3000

3000

Schndier List Price w.e.f 01.01.2013 + 20

% escalation
139132.8

63000

126000

Schndier List Price w.e.f 01.01.2013 + 20

% escalation

31500

31500

Schndier List Price w.e.f 01.01.2013 + 20

% escalation
157500

73058.4

73058.4

73058.4 Schndier List Price w.e.f 01.01.2013 + 20

% escalation

10824

97416

Schndier List Price w.e.f 01.01.2013 + 20

% escalation

2742

8226

Schndier List Price w.e.f 01.01.2013 + 20

% escalation
105642

LS

100000

LS

100000

LS

250000
925333.2

LS @ 15% 138799.98
on above
cost

LS @ 15%
on baisc
material
cost

138800

LS @ 10%
on overall
cost

120293.3

1064133
127696
1191829
138800
120293.3