PANEL RATE ANALYSIS

Sl No. Description Unit Qty Rate (Rs) Amount (Rs) Make Rate Discount TOTAL

1 MSB
ATS no 1 56247.00 56247.00 NTC Quote
400 A FP Thermal magnetic no 2 30268.00 60536.00 L & T PG.39 43240 12972 30268
Rotary handle No 2 1358.00 2716.00 L & T PG.45 1940 582 1358
Spreader No 2 2768.50 5537.00 L & T PG.45 3955 1186.5 2768.5
320 A TP Thermal magnetic no 2 18879.00 37758.00 L & T PG.38 26970 8091 18879
Rotary handle No 2 1358.00 2716.00 L & T PG.45 1940 582 1358
Spreader No 2 1022.00 2044.00 L & T PG.45 1460 438 1022
200 A TP Thermal magnetic no 1 14700.00 14700.00 L & T PG.38 21000 6300 14700
Rotary handle No 1 1358.00 1358.00 L & T PG.45 1940 582 1358
Spreader No 1 5166.00 5166.00 L & T PG.45 7380 2214 5166
40 A TP tm no 2 5166.00 10332.00 L & T PG.38 7380 2214 5166
Rotary handle No 2 1358.00 2716.00 L & T PG.45 1940 582 1358
Spreader No 2 231.00 462.00 L & T PG.45 330 99 231
63-100 A TP Thermal magnetic no 5 5068.00 25340.00 L & T PG.38 7240 2172 5068
Rotary handle No 5 1358.00 6790.00 L & T PG.45 1940 582 1358
Spreader No 5 1022.00 5110.00 L & T PG.45 1460 438 1022
160A TPN MCCB ISO No 1 5705.00 5705.00 L & T PG.32 8150 2445 5705
4A 10kA B curve SP MCB No 6 287.00 1722.00 L & T P.93 410.00 123 287
SPD-TYPE 1 No 1 27800.00 27800.00 MERSON
Digital Multi function meter Acc cl. 1 with Rs 485 PRICE
No 2 5084.75 10169.50 MR1731
RYB indication lamp No 6 215.46 1292.76 DEEPA 215.46 215.46
Voltmeter PRICE
No 2 1823.73 3647.46 MR1725
Ammeter PRICE
No 6 932.20 5593.20 MR1722
VSS PRICE
No 2 384.75 769.50 MR1779
PRICE
CTs 400/5 A Class 1
No 3 897.46 2692.38 MR1807
Total A1 298919.80
A2 Lumpsum Items
Fabrication charges
99074.37 PRICE
Transportation @1%
#REF! #REF!
OverHead & Profit @15%
#REF!
Grand Total for Supply
#REF!
Say #REF!

2 APFC
200 A FP Thermal magnetic no 1 16842.00 16842.00 L & T PG.39 24060 7218 16842
Rotary handle No 1 1358.00 1358.00 L & T PG.45 1940 582 1358
Spreader No 1 1344.00 1344.00 L & T PG.45 1920 576 1344
63 A TP Thermal magnetic no 2 5068.00 10136.00 L & T PG.39 7240 2172 5068
Rotary handle No 2 1358.00 2716.00 L & T PG.45 1940 582 1358
Spreader No 2 231.00 462.00 L & T PG.45 330 99 231
32 A TP Thermal magnetic no 5 5166.00 25830.00 L & T PG.38 7380 2214 5166
Rotary handle No 5 1358.00 6790.00 L & T PG.45 1940 582 1358
Spreader No 5 231.00 1155.00 L & T PG.45 330 99 231
contactor - 10 PRICE
No 3 1423.73 4271.19 MR1640
contactor - 20 PRICE
No 2 2296.61 4593.22 MR1642
Capacitor - 10 PRICE
No 3 2330.15 6990.45 MR1940
Capacitor - 20 PRICE
No 2 4661.02 9322.04 MR1943
Capacitor - 5 PRICE
No 3 1165.25 3495.75 MR1937
Reactor - 10 PRICE
No 3 8135.59 24406.77 MR1968
Reactor - 5 PRICE
No 1 4661.02 4661.02 MR1967
Reactor - 20 PRICE
No 2 10677.97 21355.94 MR1970
PB ON/OFF PRICE
No 6 72.03 432.18 MR2013
ON/OFF LAMP No 6 215.46 1292.76 DEEPA 215.46 215.46
RELAY PRICE
No 1 9406.78 9406.78 MR1962
4A 10kA B curve SP MCB No 3 287.00 861.00 L & T P.93 410.00 123 287
Digital Multi function meter Acc cl. 1 with Rs 485 PRICE
No 1 5084.75 5084.75 MR1731
RYB indication lamp No 3 215.46 646.38 DEEPA 215.46 215.46
Voltmeter PRICE
No 1 1823.73 1823.73 MR1725
Ammeter PRICE
No 3 932.20 2796.60 MR1722

C:\Users\Thomas\Desktop\MANJERI\OLD and New Equipment Calc.xlsx\PANEL - RA\rsn

Sl No. Description Unit Qty Rate (Rs) Amount (Rs) Make Rate Discount TOTAL

VSS PRICE
No 1 384.75 384.75 MR1779
PRICE
CTs 200/5 A Class 1
No 1 733.05 733.05 MR1796
Total A1 169191.36
A2 Lumpsum Items
Fabrication charges
75005.81 PRICE
Total A2 75005.81
Total of A = A1 + A2 244197.17
Transportation @1%
2441.97 246639.14
OverHead & Profit @15%
36995.87
Grand Total for Supply
283635.01
Say 283635.00

3 FIRE PANEL
160A FP MCCB ISO no 1 22820.00 22820.00 L & T PG.44 8150 2445 5705
125A SDU no 2 5510.00 11020.00 L & T PG.32 6730 2019 4711
32A SDU No 3 2290.00 6870.00 L & T PG.32 2290 687 1603
25a DP MCB No 1 560.00 560.00 L & T PG.89 800 240 560
STAR DELTA STARTER FOR45KW No 1 22210.17 22210.17 MR1993
STAR DELTA STARTER FOR 5.5 AND 7.5 KW No 2 6524.00 13048.00 mr price 9320 2796 6524
4A 10kA B curve SP MCB No 3 287.00 861.00 L & T P.93 410.00 123 287
Digital Multi function meter Acc cl. 1 with Rs 485 PRICE
No 1 5084.75 5084.75 MR1731
RYB indication lamp No 3 215.46 646.38 DEEPA 215.46 215.46
Voltmeter PRICE
No 1 1823.73 1823.73 MR1725
Ammeter PRICE
No 1 932.20 932.20 MR1722
VSS PRICE
No 1 384.75 384.75 MR1779
PRICE
CTs 160/5 A Class 1
No 1 733.05 733.05 MR1796
Total A1 86994.03
A2 Lumpsum Items
Fabrication charges
47528.54 PRICE
Total A2 47528.54
Total of A = A1 + A2 134522.57
Transportation @1%
1345.23 135867.80
OverHead & Profit @15%
20380.17
Grand Total for Supply
156247.97
Say 156248.00

4 SSB PANEL
320 A FP Thermal magnetic no 1 22827.00 22827.00 L & T PG.39 32610 9783 22827
Rotary handle No 1 1358.00 1358.00 L & T PG.45 1940 582 1358
Spreader No 1 1344.00 1344.00 L & T PG.45 1920 576 1344
200 A FP Thermal magnetic no 1 14700.00 14700.00 L & T PG.39 21000 6300 14700
Rotary handle No 1 1358.00 1358.00 L & T PG.45 1940 582 1358
Spreader No 1 1344.00 1344.00 L & T PG.45 1920 576 1344
63-100 A TP Thermal magnetic no 3 5068.00 15204.00 L & T PG.38 7240 2172 5068
Rotary handle No 3 1358.00 4074.00 L & T PG.45 1940 582 1358
Spreader No 3 231.00 693.00 L & T PG.45 330 99 231
125 A TP Thermal magnetic no 1 7518.00 7518.00 L & T PG.38 10740 3222 7518
Rotary handle No 1 1358.00 1358.00 L & T PG.45 1940 582 1358
Spreader No 1 301.00 301.00 L & T PG.45 430 129 301
40 A TP tm no 2 5166.00 10332.00 L & T PG.38 7380 2214 5166
Rotary handle No 2 1358.00 2716.00 L & T PG.45 1940 582 1358
Spreader No 2 231.00 462.00 L & T PG.45 330 99 231
4A 10kA B curve SP MCB No 3 287.00 861.00 L & T P.93 410.00 123 287
Digital Multi function meter Acc cl. 1 with Rs 485 PRICE
No 1 5084.75 5084.75 MR1731
RYB indication lamp No 3 215.46 646.38 DEEPA 215.46 215.46
Voltmeter PRICE
No 1 1823.73 1823.73 MR1725
Ammeter PRICE
No 1 932.20 932.20 MR1722
VSS PRICE
No 1 384.75 384.75 MR1779
PRICE
CTs 200/5 A Class 1
No 1 733.05 733.05 MR1796
Total A1 96054.86
A2 Lumpsum Items
Fabrication charges
71670.18 PRICE
Total A2 71670.18
Total of A = A1 + A2 167725.04

C:\Users\Thomas\Desktop\MANJERI\OLD and New Equipment Calc.xlsx\PANEL - RA\rsn

Sl No. Description Unit Qty Rate (Rs) Amount (Rs) Make Rate Discount TOTAL

Transportation @1%
1677.25 169402.29
OverHead & Profit @15%
25410.34
Grand Total for Supply
194812.64
Say 194813.00

5 MCC PANEL 1
200 A FP Thermal magnetic no 1 16842.00 16842.00 L & T PG.39 24060 7218 16842
Rotary handle
No 1 1358.00 1358.00 L & T PG.45 1940 582 1358
Spreader No 1 1344.00 1344.00 L & T PG.45 1920 576 1344
63 A tP Thermal magnetic MCCB no 1 5068.00 5068.00 L & T PG.38 7240 2172 5068
Rotary handle No 3 231.00 693.00 L & T PG.45 330 99 231
Spreader No 3 231.00 693.00 L & T PG.45 330 99 231
Star Delta Starter for 10 HP pump no 5 6524.00 32620.00 mr price
DOL starter for 2hp pump No 3 1355.93 4067.79 mr price
4 kvar Capacitor No 5 535.59 2677.95 MR 1910
on/off/trip indication no 8 215.46 1723.68 DEEPA 215.46 215.46
16 A MPCB No 6 2306.50 13839.00 L & T PG.19 3295 988.5 2306.5
4A MPCB No 4 2219.00 8876.00 L & T PG.19 3170 951 2219
4A 10kA B curve SP MCB No 3 287.00 861.00 L & T P.93 410.00 123 287
Digital Multi function meter Acc cl. 1 with Rs 485 PRICE
No 1 5084.75 5084.75 MR1731
RYB indication lamp No 3 215.46 646.38 DEEPA 215.46 215.46
Voltmeter PRICE
No 1 1823.73 1823.73 MR1725
Ammeter PRICE
No 1 932.20 932.20 MR1722
VSS PRICE
No 1 384.75 384.75 MR1779
PRICE
CTs 200/5 A Class 1
No 1 646.61 646.61 MR1786
Total A1 100181.84
A2 Lumpsum Items
Fabrication charges
66363.67 PRICE
Total A2 66363.67
Total of A = A1 + A2 166545.51
Transportation @1%
1665.46 168210.96
OverHead & Profit @15%
25231.64
Grand Total for Supply
193442.61
Say 193443.00

6 MCC PANEL 2
125 A FP Thermal magnetic no 1 8939.00 8939.00 L & T PG.39 12770 3831 8939
Rotary handle
No 1 1358.00 1358.00 L & T PG.45 1940 582 1358
Spreader No 1 1344.00 1344.00 L & T PG.45 1920 576 1344
Star Delta Starter for 10 HP pump no 5 6524.00 32620.00 mr price
DOL starter for 2hp pump No 3 1355.93 4067.79 mr price
4 kvar Capacitor No 5 535.59 2677.95 MR 1910
on/off/trip indication no 8 215.46 1723.68 DEEPA 215.46 215.46
16 A MPCB No 6 2306.50 13839.00 L & T PG.19 3295 988.5 2306.5
4A MPCB No 4 2219.00 8876.00 L & T PG.19 3170 951 2219
4A 10kA B curve SP MCB No 3 287.00 861.00 L & T P.93 410.00 123 287
Digital Multi function meter Acc cl. 1 with Rs 485 PRICE
No 1 5084.75 5084.75 MR1731
RYB indication lamp No 3 215.46 646.38 DEEPA 215.46 215.46
Voltmeter PRICE
No 1 1823.73 1823.73 MR1725
Ammeter PRICE
No 1 932.20 932.20 MR1722
VSS PRICE
No 1 384.75 384.75 MR1779
PRICE
CTs 200/5 A Class 1
No 1 646.61 646.61 MR1786
Total A1 85824.84
A2 Lumpsum Items
Fabrication charges
0.00 PRICE
Total A2 0.00
Total of A = A1 + A2 85824.84
Transportation @1%
858.25 86683.09
OverHead & Profit @15%
13002.46

C:\Users\Thomas\Desktop\MANJERI\OLD and New Equipment Calc.xlsx\PANEL - RA\rsn

Sl No. Description Unit Qty Rate (Rs) Amount (Rs) Make Rate Discount TOTAL

Grand Total for Supply

99685.55
Say 99686.00

ODP 1 QUOTE
7
114675.00 JOBIN

QUOTE
8 ODP 2
111675.00 JOBIN

ODP 3 QUOTE
9
123400.00 JOBIN

QUOTE
10 ODP 4
124000.00 JOBIN

C:\Users\Thomas\Desktop\MANJERI\OLD and New Equipment Calc.xlsx\PANEL - RA\rsn

 APFC PANEL
Bus bar chamber

350 350

350 350

cable allay 350 350 cable allay 1750

Bus bar
chamber
300 meter 350

350 INCOMER 350

300 450 300 450 300

MCC PANEL

300 300
I/C METER

250 250

250 250

Bus bar
cable allay cable allay
250 chamber 250 1800

250 250

250 250

250 250

300 500 300 500 300

 FIRE PANEL

Bus bar chamber

300 300

300 300
Bus bar
cable allay cable allay
chamber

400 300

300 300

300 450 300 450 300

SSB PANEL

350 350

350 350

350 350 1750

INCOMER 350 350

METEING 350 350

300 450 300 450 300

MSB

Bus bar chamber

O/G 400 O/G 400 O/G 400

O/G 400 O/G 400 O/G 400

O/G 400 ATS 400 O/G 400

cable alley cable allay 2200

INCOMER 400 INCOMER 400 O/G 400
Bus bar Bus bar
chamber chamber
METEING 600 METEING 600 O/G 400

SPD 200
300 450 300 450 300 450 300
 APFC PANEL

LENGTH 1800 Calculations

WIDTH 700 1000000
HEIGHT 2050 A 7.38
No. of cubicles 10 B 2.52
SEPERATION ALONG HEIGHT 4 C 7.175
SEPERATION ALONG LENGTH 5 D 5.04
Sheet Sqm 24.3265
TOT LENGTH OF BB 14.2 Total 22.115 Sq.M
TOT LENGTH EARTH BUS 6.925 1.1 times 24.3265 Sq.M
Wt per meter Al 0.806
BB size 30X10
Earth BB size 25X6

MCC PANEL

LENGTH 1900 Calculations

WIDTH 450 1000000
HEIGHT 2100 A 7.98
No. of cubicles 14 B 1.71
SEPERATION ALONG HEIGHT 4 C 5.67
SEPERATION ALONG LENGTH 6 D 3.42
Sheet Sqm 20.658
TOT LENGTH OF BB 14.8 Total 18.78 Sq.M
TOT LENGTH EARTH BUS 8.2 1.1 times 20.658 Sq.M
Wt per meter Al 0.536
BB size 25X10
Earth BB size 25X6

FIRE PANEL

LENGTH 1800 Calculations

WIDTH 450 1000000
HEIGHT 1500 A 5.4
No. of cubicles 8 B 1.62
SEPERATION ALONG HEIGHT 4 C 2.7
SEPERATION ALONG LENGTH 4 D 3.24
Sheet Sqm 14.256
TOT LENGTH OF BB 12 Total 12.96 Sq.M
TOT LENGTH EARTH BUS 6.3 1.1 times 14.256 Sq.M
Wt per meter Al 0.538
BB size 25X10
Earth BB size 25X6
 SSB PANEL

LENGTH 1800 Calculations

WIDTH 700 1000000
HEIGHT 2050 A 7.38
No. of cubicles 10 B 2.52
SEPERATION ALONG HEIGHT 4 C 5.74
SEPERATION ALONG LENGTH 4 D 5.04
Sheet Sqm 22.748
TOT LENGTH OF BB 14.2 Total 20.68 Sq.M
TOT LENGTH EARTH BUS 7.95 1.1 times 22.748 Sq.M
Wt per meter Al 0.673
BB size 50X6
Earth BB size 25X6

MSB

LENGTH 2550 Calculations

WIDTH 500 1000000
HEIGHT 2500 A 12.75
No. of cubicles 14 B 2.55
SEPERATION ALONG HEIGHT 5 C 5
SEPERATION ALONG LENGTH 4 D 6.375
Sheet Sqm 29.3425
TOT LENGTH OF BB 27.8 Total 26.675 Sq.M
TOT LENGTH EARTH BUS 12.55 1.1 times 29.3425 Sq.M
Wt per meter Al 1.884
BB size 50 X 10
Earth BB size 25X6
 unit rate QTY AMOUNT QTY AMOUNT QTY AMOUNT QTY AMOUNT QTY AMOUNT

APFC MCC PANEL FIRE PANEL SSB PANEL MSB

Fabrication of fully partitioned, dust and vermin proof enclosure for panel
assembly as per form 4 of IS 8623 (with latest amendments) using 2.00
mm CRCA sheet as per approved design and requirement, with front and
rear access facility, bus bar chambers, hinged doors for all switch gear
compartments, earthing the doors using 4 sq mm braided copper
conductor, providing necessary cut-outs for mounting meters, relays,
indication lamps, bus bar interconnection etc, detachable covers for bus Sq.M
bar chamber and cable alley, powder coating the assembly after subjecting
to 7 tank process etc as required. CRCA sheet alone be used for the
fabrication. Angles/ flats/ slotted angles etc shall not be used for the
fabrication of panel assembly. The measurments should be taken the area
PRICE of the complete sheets used for panel board including partitions, folding,
2016 shrouding etc. including control wiring
90.14.1.1 2554 24.3265 62129.881 20.658 52760.532 14.256 36409.824 22.748 58098.392 29.3425 74940.745
PRICE
2016
90.14.3 Supply and providing heavy duty 'A' section neoprene gasket in the panel board
m 46 15 690 21 966 12 552 15 690 21 966
PRICE
Supply and fabrication conveyance and installation of base frame of panel
2016
board using 75 x 40 mm rolled steel channel (ISMC)
90.14.4 m 916 5 4580 4.7 4305.2 4.5 4122 5 4580 6.1 5587.6
MR Al Bubar system kg 120 11.4452 1373.424 7.9328 951.936 6.456 774.72 9.5566 1146.792 52.3752 6285.024
PRICE
2016 20x3 Cu earth bus
90.14.6 cm3 6 1038.75 6232.5 1230 7380 945 5670 1192.5 7155 1882.5 11295

75005.805 66363.668 47528.544 71670.184 99074.369