M42 HP STSD Mahadevapura, Bangalore R3 30.10.09

REF. No.
ESPL / M42-R3/2009-2010
M/s. MICRON ELECTRICALS,
Unit 301&302, 3RD FLOOR,
" Soundarya Paramount"
No.83, 5th Cross, Malleswaram Circle,
BANGALORE 560 003.
DATE :30.10.2009
Kind Attn. Mr. Seetharamu S.K./

Mr. Subbarayappa
Dear Sir,
SUB :
Manufacture & Supply of LT Panels for the Project M/s. HP STSD at Mahadevapura,
Whitefield Road, Bangalore.
REF :
1. Our Quotation no.EM226-R1 E-mail Dtd : 24.07.2009 for LT Panels & P.O.
No.ME:3422:2009, Dated 08.08.2009.
2. Controlled Drawings Dtd 10.09.09 for 02GA to 07GA & HVAC Panel(08GA &
09GA) are under approval.
3. Commented Drawings Dtd 22.09.09 for 08GA & 09GA.
4. As per the meeting held on 29.10.09 at HP Mahadevapura site & controlled copy of
drawings released on 30.10.2009
With reference to above, we are hereby furnishing Addition in Price for M/s. HP STSD at
Mahadevapura, Whitefield Road, Bangalore. Project as detailed in the working Sheets.
Addition in Basic Price for : Rs. 45,190 /- ( Rupees Forty Five Thousand One Hundred &
Ninety only)
Taxes will be extra as applicable.
Thanking and assuring you of our best services at all times.
Yours faithfully,
for ELINS Switch Boards Pvt. Ltd.

Mradula
Encl. : 1. ANNEXURE -I Addition / Deletion Details
ANNEXURE-I - HP STSD at Mahadevapura, Whitefield Road, Bangalore. - P.O. No.ME:3422:2009, Dated 08.08.2009.
AS PER PURCHASE ORDER
Sl.No.
BOQ
item no.
Description of Item
Manufacture
&
Supply
of
LT
Switchgear and accessories as per
Enclosed Technical Specifications, Make
of Materials, SLD & Approved
construction drawings
C&R panel 1 to 4
Unit Qty.
Amount
Qty
Addition (Rate
in Rs.)
Addition
(Amount in
Rs.)
2,343,070.00
2,343,070.00
2,343,070.00
1.00
SMSB - UPS-B1F10 (New Nomenclature No.

SMSB UPS-B-1F6)
ESPL-M42-072009-02GA
124,870.00
124,870.00
124,870.00
124,870.00
1.00
SMSB-UPS-B-2F6
ESPL-M42-072009-03GA
No.
SMSB-UPS-B- 2F12
ESPL-M42-072009-03GA
No.
SMSB-UPS-B- 3F5.
ESPL-M42-072009-03GA
No.
Deletion
(Rate in
Rs.)
Deletion
(Amount in REMARKS
Rs.)
NO Change
88,925.00
88,925.00
88,925.00
88,925.00
1.00
NO Change
88,925.00
88,925.00
88,925.00
88,925.00
1.00
NO Change
88,925.00
88,925.00
88,925.00
88,925.00
1.00
NO Change
No.
SMSB-UPS-B- 4F6
ESPL-M42-072009-03GA
No.
SMSB-UPS-B-4F12
ESPL-M42-072009-03GA
No.
SMSB-UPS-B-5F6
ESPL-M42-072009-04GA
No.
Rate
2,343,070.00
SMSB-UPS-B-3f10
ESPL-M42-072009-03GA
Qty.
Amount
No.
Rate
AS PER REVISION
88,925.00
88,925.00
88,925.00
88,925.00
1.00
100%
Deletion
1.00
NO Change
88,925.00
88,925.00
88,925.00
88,925.00
1.00
NO Change
121,000.00
121,000.00
121,000.00
121,000.00
1.00
NO Change
Page-2 of 10

Sl.No.
BOQ
item no.
10
11
12
13
14
15
16
17
10
11
12
13
14
15
17
Description of Item
Unit Qty.
Rate
SMSB-UPS-B-5F12.
ESPL-M42-072009-03GA
No.
88,925.00
UPS Input Isolator Panel

ESPL-M42-072009-05AGA
No.
UPS Output Isolator Panel

ESPL-M42-072009-05BGA
No.
Condensor Pump Panel

ESPL-M42-072009-06GA
No.
Radiator Main LT Panel

ESPL-M42-072009-07GA
No.
Chiller MCC - Outdoor

ESPL-M42-072009-08GA
No.
AHU Panel
ESPL-M42-072009-09GA
No.
250A TP 35KA MCCB in Enclosure
No.
Amount
88,925.00
AS PER REVISION
Qty.
1
Rate
88,925.00
Amount
88,925.00
Qty
Addition (Rate
in Rs.)
Addition
(Amount in
Rs.)
Deletion
(Rate in
Rs.)
Deletion
(Amount in REMARKS
Rs.)
1.00
NO Change
16,685.00
16,685.00
16,685.00
16,685.00
1.00
NO Change
16,685.00
16,685.00
16,685.00
16,685.00
1.00
NO Change
467,240.00
467,240.00
467,240.00
467,240.00
1.00
NO Change
1,386,230.00
1,386,230.00
1,386,230.00
1,386,230.00
1.00
NO Change
264,950.00
264,950.00
275,510.00
275,510.00
10,560.00
10,560.00
1.00
1
193,240.00
193,240.00
212,880.00
212,880.00
1.00
Addition
19,640.00
19,640.00
Addition
9,115.00
82,035.00
9,115.00
82,035.00
1.00
NO Change
18
19
1X - 7
Integration of Digital Load monitor &

DG PLC to main SCADA PLC through
suitable Modbus interface modules &
optic fibre cable OR with Ethernet
interface modules at each end.
No.
Weather proof junctio Box
No.
2,260,855.00
2,260,855.00
2,260,855.00
2,260,855.00
1.00
NO Change
39,000.00
78,000.00
39,000.00
78,000.00
2.00
NO Change
20
800A Busbar panel with copper busbar - No.

Indoor type
19,100.00
57,300.00
19,100.00
57,300.00
3.00
NO Change
Page-3 of 10

Sl.No.
21
BOQ
item no.
Description of Item
Remote Push button Isolators
Unit Qty.
No.
20
Rate
1,225.00
Amount
24,500.00
AS PER REVISION
Qty.
Rate
20
1,225.00
Amount
24,500.00
Qty
Addition (Rate
in Rs.)
Addition
(Amount in
Rs.)
Deletion
(Rate in
Rs.)
Deletion
(Amount in REMARKS
Rs.)
20.00
NO Change
22
VFD Enclosure with MCCB - 10GA
No.
14,990.00
14,990.00
1.00
14,990.00
14,990.00
New Item
Original P.O. Value for the above

panels
Net Amount
7,970,210.00
8,015,400.00
45,190.00
7,970,210.00
45,190.00 (Net Addition)
Total Amount as per Revision

Net Additional Price
8,015,400.00
45,190.00
NOTE - 100% Panel Deleted : Sl. No. 6/ BOQ NO. 5 - SMSB - UPS-B-3F10 - Qty- 1 Nos - Rs.88,925/- as per P.O
Page-4 of 10
0.00
ANNEXURE-II - Addition-Deletion break-up Analysis

Addition
Qty
Rate (Rs) Amount (Rs)
Qty
Sl.
Particulars
Make
No.
1 SMSB - UPS-B1F10 (New Nomenclature SMSB UPS-B-1F6) -ESPL-M42 -082009 -01GA
2
SMSB-UPS-B-2F6, 2F12, 3F5, 4F6, 4F12, 5F12 -ESPL-M42 -082009 -03GA
SMSB-UPS-B-5F6 -ESPL-M42 -082009 -04GA
UPS Input Isolator panel -ESPL-M42 -082009 -05AGA
UPS Output Isolator panel -ESPL-M42 -082009 -05BGA
Condensor Pump panel - Outdoor type -ESPL-M42 -082009 -06GA
Radiator panel -ESPL-M42 -082009 -07GA
Chiller MCC - Outdoor type -ESPL-M42 -082009 -08GA
Deletion
Rate (Rs) Amount (Rs)
NO Change
8
Chiller MCC -ESPL-M42 -082009 -08GA

Addition :
Outgoing:
18.5KW S/D starter with VFD
2 Nos.
40A TP contactor
MG
2 Nos.
2790
16-24A TP OLR
MG
2 Nos.
770
5580
1540
6A/10A SPN MCB
MG
2 Nos.
300
600
Deletion:
Outgoing:
15KW S/D starter with VFD
2 Nos.
32A TP contactor
MG
2 Nos.
1630
13-19A TP OLR
MG
2 Nos.
770
Addition in fabrication cost from

2500mm(L) x 2175mm(H) x 1125mm(D)
to 2700mm(L)x2175mm(H)x1125mm(D)
- 65Kg @ RS 86/ kg
1 Set
5590
5590
Addition in Busbar cost - 3Kg @ Rs

184/- kg
1 Set
670
670
TOTAL
Addition in cost
Deletion in cost
13,980
13,980
4,800
9,180
1,377
10,557
Design charges, Overheads & Profit

Total
Addition in Price for Chiller MCC - 08GA
9
10560
AHU Panel -ESPL-M42 -082009 -09GA

Addition :
Incomer
200A 4P 50KA MP based fixed type
MCCB with o/c,s/c,e/f,s/t release +
FD kit
27990
27990
12 Nos.
740
4 Nos.
750
8880
3000
MG
1 No.
18A TP contactor
MG
9-13A TP OLR
MG
Outgoing:
11KW S/D starter
4 Nos.
18.5KW S/D starter
2 Nos.
63A TP 25KA TM based MCCB with

O/C, S/C, release + FD kit
MG
2 Nos.
3990
7980
25A TP contactor
MG
6 Nos.
870
16-24A TP OLR
MG
2 Nos.
770
5220
1540
192139700.xls.ms_office
5 of 7
3260
1540
4,800
On/Off ILPB + Trip IL

4A SPN MCB
S/D timer
A/M selector switch - 3 pole 2 way
Aux contactor
Ammeter with selector switch
63/5A, CL1, 5VA CT's
6A SPN MCB
Tecknic
2 Nos.
500
MG
2 Nos.
350
ABB
2 Nos.
1000
Salzer
2 Nos.
400
TM
6 Nos.
500
Conzerv
Kalpa
MG
2 No.
6 Nos.
2 Nos.
1,100
910
350
1000
700
2000
800
3000
2,200
5460
700
Deletion:
Incomer
200A 4P 50KA EDO MCCB with
o/c,s/c,e/f ,s/t release
On/Off ILPB + Trip IL
6A SPN MCB
A/M selector switch
MG
1 No.
43090
43090
Tecknic
1 No.
500
MG
3 Nos.
350
Salzer
1 No.
235
500
1050
235
15KW S/D starter
4 Nos.
25A TP contactor
MG
12 Nos.
870
13-19A TPOLR
MG
4 Nos.
770
Addition in Wiring
1 Set
5000
TOTAL
Addition in cost
Deletion in cost
192139700.xls.ms_office
5000
75,470
75,470
58,395
17,075
2,561
19,636
Design charges, Overheads & Profit

Total
Addition in Price for AHU Panel -09GA
19640
6 of 7
10440
3080
58,395
ANNEXURE-III - Addition-Deletion break-up rate Analysis
C.S.T. @ 2%
2.00
VAT @ 12.5% as credit
Excise Duty @ 8.24%
8.24
Discount @ 45%
Discount @ 40%
Discount @ 45%
MCCB (MG)
MP Based
Basic Price
FD kit
S/T
Drawout chasis
45.00
40.00
45.00
200A
4P 50KA
EDO
59,400
1,510
15,900
200A
4P 50KA
EF
45,800
2,580
1,510
60A
TP 25KA
TM
5,690
1,430
49,890
22,451
27,440
549
27,988
27,990
7,120
3,204
3,916
78
3,994
3,990
MCCB - MG
Contactor- MG
MCB - MG
Aux contact
Discount @ 45%
C.S.T. @ 2%
Total
Say
Contactor(MG)
Basic Price
Add on Block
Discount @ 40%
C.S.T. @ 2%
Total
Say
MCB (MG)
Basic Price
Discount @ 45%
C.S.T. @ 2%
Total
Say
76,810
34,565
42,246
845
43,090
43,090
40A
TP
32A
TP
4,219
338
4,557
1,823
2,734
55
2,789
2,790
6/10A
SPN
C curve
530
530
239
292
6
297
300
2,323
338
2,661
1,064
1,597
32
1,629
1,630
26A
TP
1,091
338
1,429
572
857
17
875
870
18A
TP
872
338
1,210
484
726
15
741
740
OLR (MG)
13-19/16-24A
TP
Basic Price
Mounting kit
Discount @ 40%
C.S.T. @ 2%
Total
Say
1,052
208
1,260
504
756
15
771
770
9-13A
TP
1,013
208
1,221
488
733
15
747
750

M42 HP STSD Mahadevapura, Bangalore R3 30.10.09

Uploaded by

Copyright:

Available Formats

M42 HP STSD Mahadevapura, Bangalore R3 30.10.09

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

M42 HP STSD Mahadevapura, Bangalore R3 30.10.09

Uploaded by

Copyright:

Available Formats

REF. No.

Kind Attn. Mr. Seetharamu S.K./

for ELINS Switch Boards Pvt. Ltd.

SMSB - UPS-B1F10 (New Nomenclature No.

AS PER PURCHASE ORDER

UPS Input Isolator Panel

UPS Output Isolator Panel

Condensor Pump Panel

Radiator Main LT Panel

Chiller MCC - Outdoor

250A TP 35KA MCCB in Enclosure

Integration of Digital Load monitor &

Weather proof junctio Box

800A Busbar panel with copper busbar - No.

AS PER PURCHASE ORDER

VFD Enclosure with MCCB - 10GA

Original P.O. Value for the above

Total Amount as per Revision

ANNEXURE-II - Addition-Deletion break-up Analysis

SMSB-UPS-B-2F6, 2F12, 3F5, 4F6, 4F12, 5F12 -ESPL-M42 -082009 -03GA

SMSB-UPS-B-5F6 -ESPL-M42 -082009 -04GA

UPS Input Isolator panel -ESPL-M42 -082009 -05AGA

UPS Output Isolator panel -ESPL-M42 -082009 -05BGA

Condensor Pump panel - Outdoor type -ESPL-M42 -082009 -06GA

Radiator panel -ESPL-M42 -082009 -07GA

Chiller MCC - Outdoor type -ESPL-M42 -082009 -08GA

Chiller MCC -ESPL-M42 -082009 -08GA

6A/10A SPN MCB

Addition in fabrication cost from

Addition in Busbar cost - 3Kg @ Rs

Design charges, Overheads & Profit

AHU Panel -ESPL-M42 -082009 -09GA

18.5KW S/D starter

63A TP 25KA TM based MCCB with

On/Off ILPB + Trip IL

15KW S/D starter

Design charges, Overheads & Profit

ANNEXURE-III - Addition-Deletion break-up rate Analysis

VAT @ 12.5% as credit

Excise Duty @ 8.24%

You might also like