S. NO ITEM DESCRIPTION MODEL CAT NO. MAKE QTY LP DIS.

FINAL PRICE
VFD PANEL FOR (25 HP)

1 INDICATION R,Y,B INDICATION LAMPS ESBEE/L&T 3 127 35 248

2 INDICATION ON, INDICATION LAMP ESBEE/L&T 1 127 35 83

3 INDICATION OFF INDICATION LAMP ESBEE/L&T 1 127 35 83

4 INDICATION TRIP INDICATION LAMP ESBEE/L&T 1 219 35 142

5 MCB 6A SP MCB C-CURVE BB10060C L&T 4 296 55 533

6 VFD 25 HP VARIABLE FREQUENCY DRIVE (1000RPM) ABB 1 49,470.00 58 20777

7 P.B RED PUSH BUTTON WITH 1CNC ELEMENT L&T 1 200.00 25 150

8 P.B GREEN PUSH BUTTON WITH 1NO ELEMENT L&T 1 200 25 150

9 FAN FAN 4" WITH FILTER REXNORD 1 600.00 0 600

10 FILTER FILTER 4" POWERMAT 1 90.00 0 90

OMRON/
11 AUX RELAY AUX RELAY 2 C/O 230V AUX SUPPLY REPUTED 1 200 0 200

12 SS Selector switch 2 position 6A 61072 L&T 1 300 0 300

13 AOB ADD ON BLOCK (2NO+2NC) L&T 2 589 40 707

POWER CONTACOR MNX 50 40

14 CONT. L&T 2 6770 8124
CS97075
Total Amount 32186
MCCB 100A

100A MCCB FP, 36KA ,WITH 0/L & S/C PROTECTION

1 MCCB WITH SPREADER +AUX CONTACT+ROH 1 14970 55 6737

Total Amount 6737

Cost Sheet

ITEMS VFD PANEL FOR (25 HP)

S.NO.
Dimension in meters 0.5 0.4
(H X W X D)
0.515
COST HEAD COST (Rs.)
1 a) Duly Painted Sheet Metal Including
Locks,Hinges, Gaskets, Hardware & 1
Name Plates.

a) Bolted (6000) 0
b) Double Door (7000) 0
c) Feeder Pillar (7000) 7000 3605
d) Non Compartment (4500) 0
f) Junction Boxes/Earthing
Boxes(3200) / MS Stand 0
2 Bus Bar including Supports, Sleeves,
Hardwares & Wires.

Bus Bar
including Supports, Sleeves,
Hardwares & Wires.
a.) Aluminium @ Rs.350/ Kg.a.)
Aluminium @ Rs.450/ Kg. 500
b.) Copper @ Rs. 750/ Kg.b.) Copper
@ Rs. 1000/ Kg. 0
3 Electricals a.)
Power Switchgear
(Discounted)Electricals
a.) Power Switchgear 32186
(Discounted)

b.) Other Electricals (Discounted)b.)

Other Electricals (Discounted) 15% 4828

c.) VFDs/ Capacitors (Discounted)c.)

VFDs/ Capacitors (Discounted) 0

4 Electrical accessories a.)

5% of (3)for PCC/DBs .Electrical
accessories a.) 5% of
(3)for PCC/DBs .
 Electrical accessories a.)
6% of (3) for Starter MCCs .Electrical
accessories a.) 6% of 0
(3) for Starter MCCs .

5 Electrical Labour and Supervision 3% 966

a) APFC/Single Front MCCs(3325) 0
b) Double Front MCCs(3740/3400) 0
c) PCCs/DBs (2795/2540)
d) Wall Mounting (1900/1730) 0
e) Junction Boxes/Earthing Boxes
(950/860) 0

6 Design & Engg. Other Overheads (100 1000

- 2500)
7 Packing & Forwarding (500) 500
8 In - House Cost w/o Overheads &
Profits (1 to 7) 43586

1.05 45765
9 Quotable Price
(9) x 1.25 1.3 59494
10 Freight (at Actuals) 0
11 F.O.R Works
( 9+10) 59494
12 Round off 59000
13 QTY 1
14 FINAL PRICE 59000
ANEL FOR (25 HP)

0.35

0.515
COST (Rs.)

0
0
3605
0

500

32186

4828

0
 0

966
0
0 395 #REF!

1000
500

43586

45765

59494

59494

59000
1
59000
 Summary
S. No. Panel name Qty Unit Price Total Price

1 VFD PANEL FOR (25 HP)

2 59000 118000

2 MCCB 100A
1 6737 6737
124737
 0.35

0.5

0.4

H 0.5
W 0.4
D 0.35