You are on page 1of 31

Guidelines to use costsheet

1 In main sheet, enter required BOQ in required business category


2 To add new item, copy entire sample row (so that all formulas are copied) and paste above the boundry row of respective category
3 Markup factor are to be entered only in Summary sheet
4 Offer no., date, Rev no., Custommer name, Project title to entered in cover sheet only
5 Schneider logo to be used only for Control system BOQ
6 As required sample portrait or landscape size annexures can be copied and used
7 Offer no. in annexure is formula based, make sure it remains while creating new annexures
8 In cover sheet, fill business category-scope matrix for each offer
Mark up factor On Supply On Services
Control System 1.5 1.5 Final Quote
Instrumentation 1.7 1.5
Erection 1.25 1.6
Electrical 1 1
LVS 1 1 Second Year increase
HVAC 1 1
Supply Services Total Supply Services
Control System #REF! #REF! #REF! #REF! #REF!
Instrumentation 496,000 11,200 507,200 843,200 16,800
Erection 1,175,040 201,150 1,376,190 1,468,800 321,840
Electrical - - - - -
LVS - - - - -
HVAC - - - - -
Total #REF! #REF! #REF! #REF! #REF!
Admin Charges 0.01 ON NET VALUE #REF!
Site Expense 0.02 ON NET VALUE #REF!
Interest 0.01 ON QUOTED VALUE #REF!
Insurances 0.003 ON QUOTED VALUE #REF!
off site services -
On site services -
electrical & water charges - 0.5 -
Water charges - 0.5 -
Hardware and Consumables (Labour with taxes) 0.01 ON LABOUR PROFIT -
Total charges #REF!
Price to Quote Cost to Prolific
Item
Supply & Services
Final Profit on Supply &
Installation
#REF!
Final Margin #REF!
With Tax Without Tax
20%
Total RS. %
#REF! #REF! #REF!
860,000 352,800 41.0%
1,790,640 414,450 23.1%
- - #DIV/0!
- - #DIV/0!
- - #DIV/0!
#REF! #REF! #REF!
Taxes/Duties Amount
Excise #REF!
Frieght #REF!
P & F #REF!
VAT #REF!
Octroi #REF!
Service Tax #REF!
Price to Quote Margin
#REF! #REF!
Sr. No. Description Make
Specification/
Model No.
Unit Qty.
Unit cost from
Supplier w/o Taxes
Discount
(%)
A Control System - Supply & Services
Upradation of existing control system include
redundancy in commumnication, power supply.
Schneide
r
Set 1 0%
A.1 Main PLC System hardware Schneider Set 1 #REF! 0%
A.2 HMI Schneider Set 1 #REF! 0%
A.3 SCADA Software License Set 1 #REF! 0%
A.4 Control panels for Main PLC Set 1 #REF! 0%
A.5 Off-site engineering services Set 1 0%
A.6 On-site engineering services Set 1 0%
B Instrumentation - Supply & Services
1.01 Level Transmitter-Radar E&H/ Emerson/Siemens Flameproof enclosure/Ref attached datasheet
No
200,000 0%
1.02 Pressure Switch-Blind Switzer/Danfoss or equivalent Flameproof enclosure/Ref attached datasheet
No
32 15,500 0%
C Erection material - Supply & Services
2 INSTALLATION OF JUNCTION BOX INCLUDING FABRICATION,PAINTING OF SUPPORTS AS PER STD (SUPPLY OF STEEL CONSIDERD SEPERATELY)
2.01
Junction Boxes with 30 nos. Phonix / Klipon
make 2.5mm Terminals, IP-65 Protected for
Analog, Inputes & Outputs
Sudhir
Switchgea
r /FCG
Hitech
MOC:
SS304
Flamepr
oof
Nos 4 15,000 0%
Copy-paste above this row
Copy-paste above this row
3
SUPPLY AND LAYING OF FOLLOWING
CABLES AS PER SPECIFICATIONS ON
TRAYS,DRESSING,CLAMPING,FIXING
CABLE TAGS `
Signal cables
3.01 Cable -1Pair X 1 sq.mm (armoured) Shielded & armoured, FRLS cable
mtrs 0 75 0%
3.02 Cable - 12Pair X 1 sq.mm (armoured) Shielded & armoured, FRLS cable
mtrs 0 620 0%
3.03 Cable - 2 core X 1 sq.mm (armoured) Unscreened, armoured ,FRLS cable
mtrs 1,200 65 0%
3.04 Cable - 24 core X 1 sq.mm (armoured) Unscreened, armoured ,FRLS cable
mtrs 1,000 580 0%
4
SUPPLY AND CABLE GLANDING &
TERMINATION INCLUDING
FERRULES,LUGS AND SHROUDS OF
FOLLOWING CABLE GLANDS AND TUBE
FITTINGS
4.01 1/2" NPT for field side
Double Compression SS Flameproof
Nos 40 198 0%
4.02 1/2" NPT for JB side
Double Compression SS Flameproof
Nos 40 198 0%
4.03 1.1/4" NPT
Double Compression SS Flameproof
Nos 10 350 0%
4.04 1/2" BLIND PLUG WITH CHECK NUT
Double Compression SS Flameproof
Nos 15 170 0%
5
SUPPLY AND INSTALLATION OF
PREFABRICATED HOT DIP GALVANISED
PERFORATED TYPE CABLE TRAYS MADE
IN MS INCLUDING
DESIGN,FABRICATION,PAINTING OF
SUPPORTS AS PER STD, FIXING OF
HORIZONTAL AND VERTICAL
BENDS,COUPLER PLATES AND OTHER
HARDWARES AT VARIOUS ELEVATION
Polycab /
KEI /
Universal
cables
Ltd. /
Ex-
protecta /
Cosmos /
Baliga/
5.01 50mm X 25mm(H) X 2mm mtrs 50 140 0%
5.02 100mm X 25mm(H) X 2mm mtrs 60 275 0%
5.03 150mm X 50mm(H) X 2mm mtrs 100 310 0%
5.04 300mm X 50mm(H) X 2mm mtrs 200 498 0%
5.05 500mm X 75mm(H) X 2mm mtrs 50 1,400 0%
6
SUPPLY OF STRUCTURAL STEEL IN FORM
OF MS ANGLES,CHANNELS,PLATS ETC
FOR SUPPORTING VARIOUS ITEMS OF
EQUIPMENT SUCH AS VARIOUS
PANELS,CABLE TRAYS,LOCAL CONTROL
PANELS,CANOPIES,RIO
CABINETS,JUNCTION BOXES INCLUDING
ANCHOR FASTENERS.
IS REPUTED MAKE KGS 500 65 0%
7
FITTINGS FOR INSTRUMENTS
Metal Tube /Wesmec /Eqvt Lot 1 0%
a
M12 x 65L LONG STUDS with Two Nuts &
WASHERS
ISI
repute
d make
CAD PLATED CS Nos. 30 85 0%
b
M16 x 75L LONG STUDS with Two Nuts &
WASHERS
ISI
repute
d make
CAD PLATED CS Nos. 20 100 0%
c 80 NB RING GASKET (TO SUIT ASA 150#)
ISI
repute
d make
PTFE Nos. 0 85 0%
Laxmi
Engineeri
ng/ Profab
engineeri
ng
d
''BSW x 100 mm LONG ANCHOR
FASTENERS
ISI
repute
d make
CAD PLATED CS Nos. 650 45 0%
e 1/2" NPT ( F ) FULL COUPLING
ISI
repute
d make
SS-304 Nos. 35 250 0%
f Air Header Assembly
Divy control/Equivalent
SS 304
Nos 16 8,500 0%
D Electrical - Supply & Services
E Low voltage system - Supply & Services
E.1 1 - 0%
E.2 1 - 0%
F HVAC system - Supply & Services
E.1 1 - 0%
E.2 1 - 0%
Sale Price w/O taxes (Supply + Services) #REF! Instrumentation Total
Contribution
Copy-paste above this row
Copy-paste above this row
Copy-paste above this row
Copy-paste above this row
On Supply #REF!
On Services #REF!
Total #REF!
Schneider part #REF!
Discounted Unit cost
from Supplier w/o Taxes
Basic Cost
(Amount) from
Supplier w/o
taxes
Basic cost after
including
absolute margin
Unit Supply rate
after mark up
and w/o taxes to
Client
Unit Rate of
Installation/
Service
Unit
Rate
of
Calibr
ation
Loop
Check
Unit Rate of
Installation
with Mark Up
Unit Rate of
Calibration
with Mark Up
Unit Rate of
Loop check
with Mark Up
Basic Unit Rate of
Installation +
Calibration + Loop
Checking (Rs)
G x F H / I3 I / F Z x AC3 AA x AD3 AB x AE3 Z +AA +AB
- - - - - - - - - -
-
#REF! #REF! #REF! #REF! - - - - - -
#REF! #REF! #REF! #REF! - - - - - -
#REF! #REF! #REF! #REF! - - - - - -
#REF! #REF! #REF! #REF! - - - - - - -
- - - - #REF! - - #REF! - - #REF!
- - - - #REF! - - #REF! - - #REF!
200,000 - - #DIV/0! - - - - -
-
15,500 496,000 843,200 26,350 350 - - 525 - -
350
INSTALLATION OF JUNCTION BOX INCLUDING FABRICATION,PAINTING OF SUPPORTS AS PER STD (SUPPLY OF STEEL CONSIDERD SEPERATELY)
15,000 60,000 75,000 18,750 750 - - 1,200 - -
750
75 - - - - - - -
-
620 - - - - - - -
-
65 78,000 97,500 81 20 - - 32 - -
20
580 580,000 725,000 725 40 - - 64 - -
40
198 7,920 9,900 248 65 - - 104 - -
65
198 7,920 9,900 248 80 - - 128 - -
80
350 3,500 4,375 438 96 - - 154 - -
96
170 2,550 3,188 213 96 - - 154 - -
96
140 7,000 8,750 175 60 - - 96 - - 60
275 16,500 20,625 344 70 - - 112 - - 70
310 31,000 38,750 388 90 - - 144 - - 90
498 99,600 124,500 623 140 - - 224 - - 140
1,400 70,000 87,500 1,750 210 - - 336 - - 210
65 32,500 40,625 81 45 - - 72 - -
45
- - - - - - - - -
-
85 2,550 3,188 106 50 - - 80 - -
50
100 2,000 2,500 125 50 - - 80 - -
50
85 - - - - - - -
-
45 29,250 36,563 56 50 - - 80 - -
50
250 8,750 10,938 313 50 - - 80 - -
50
8,500 136,000 170,000 10,625 750 - - 1,200 - -
750
- - - - - - - - - - -
- - - - - - - - - - -
- - - - - - - - - - -
- - - - - - - - - - -
Control system - Total #REF! #REF!
Instrumentation Total 496,000 843,200
Erection Total 1,175,040 1,468,800
Electrical - Total - -
LVS - Total - -
HVAC - Total - -
Grand Total #REF! #REF!
Basic Total Cost for
services w/o mark
up, service tax
Unit Rate of
Services after mark
up w/o services tax
to Client
Final Total Quote of
services to Client w/o
Service Tax (Rs)
Excise
Duty Rate
Excise Duty
(Rs)
Price with ED
and Margin
Freight
rate
Freight
(Rs)
P&F
Rate
P&F (Rs)
Price with ED,
Margin,
Freight, P&F
VAT
Rate
VAT (Rs)
AF x F AH x F 0.1236 J x H K + I 0.01 M x H 0.01 O x H L + N + P 0.125 R x Q
-
- - 0.1236 - - 0.01 - 0.01 - - 0.125 -
- - - 0.1236 #REF! #REF! 0.01 #REF! 0.01 #REF! #REF! 0.125 #REF!
- - - 0.1236 #REF! #REF! 0.01 #REF! 0.01 #REF! #REF! 0.125 #REF!
- - - 0.1236 #REF! #REF! 0.01 #REF! 0.01 #REF! #REF! 0.125 #REF!
- - - 0.1236 #REF! #REF! 0.01 #REF! 0.01 #REF! #REF! 0.125 #REF!
#REF! #REF! #REF! 0.1236 - - 0.01 - 0.01 - - 0.125 -
#REF! #REF! #REF! 0.1236 - - 0.01 - 0.01 - - 0.125 -
-
- - 0.1236 - - 0.01 - 0.01 - - 0.125 -
11,200
525 16,800 0.1236 61,306 904,506 0.01 4,960 0.01 4,960 914,426 0.125 114,303
3,000
1,200 4,800 0.1236 7,416 82,416 0.01 600 0.01 600 83,616 0.125 10,452
-
- - 0.1236 - - 0.01 - 0.01 - - 0.125 -
-
- - 0.1236 - - 0.01 - 0.01 - - 0.125 -
24,000
32 38,400 0.1236 9,641 107,141 0.01 780 0.01 780 108,701 0.125 13,588
40,000
64 64,000 0.1236 71,688 796,688 0.01 5,800 0.01 5,800 808,288 0.125 101,036
2,600
104 4,160 0.1236 979 10,879 0.01 79 0.01 79 11,037 0.125 1,380
3,200
128 5,120 0.1236 979 10,879 0.01 79 0.01 79 11,037 0.125 1,380
960
154 1,536 0.1236 433 4,808 0.01 35 0.01 35 4,878 0.125 610
1,440
154 2,304 0.1236 315 3,503 0.01 26 0.01 26 3,554 0.125 444
3,000 96 4,800 0.1236 865 9,615 0.01 70 0.01 70 9,755 0.125 1,219
4,200 112 6,720 0.1236 2,039 22,664 0.01 165 0.01 165 22,994 0.125 2,874
9,000 144 14,400 0.1236 3,832 42,582 0.01 310 0.01 310 43,202 0.125 5,400
28,000 224 44,800 0.1236 12,311 136,811 0.01 996 0.01 996 138,803 0.125 17,350
10,500 336 16,800 0.1236 8,652 96,152 0.01 700 0.01 700 97,552 0.125 12,194
22,500
72 36,000 0.1236 4,017 44,642 0.01 325 0.01 325 45,292 0.125 5,662
-
- - 0.1236 - - 0.01 - 0.01 - - 0.125 -
1,500
80 2,400 0.1236 315 3,503 0.01 26 0.01 26 3,554 0.125 444
1,000
80 1,600 0.1236 247 2,747 0.01 20 0.01 20 2,787 0.125 348
-
- - 0.1236 - - 0.01 - 0.01 - - 0.125 -
32,500
80 52,000 0.1236 3,615 40,178 0.01 293 0.01 293 40,763 0.125 5,095
1,750
80 2,800 0.1236 1,082 12,019 0.01 88 0.01 88 12,194 0.125 1,524
12,000
1,200 19,200 0.1236 16,810 186,810 0.01 1,360 0.01 1,360 189,530 0.125 23,691
- - - 0.1236 - - 0.01 - 0.01 - - 0.125 -
- - - 0.1236 - - 0.01 - 0.01 - - 0.125 -
- - - 0.1236 - - 0.01 - 0.01 - - 0.125 -
- - - 0.1236 - - 0.01 - 0.01 - - 0.125 -
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
11,200 16,800 61,306 4,960 4,960 914,426 114,303
201,150 321,840 145,235 11,750 11,750 1,637,536 204,692
- - - - - - -
- - - - - - -
- - - - - - -
#REF! #REF! #REF! #REF! #REF! #REF! #REF!
Price of Material
Supplies with ED, MP,
VAT, P&F but w/o
Service Tax
Octroi
rate
Octroi (Rs)
Price of Material
Supplies with ED, MP,
VAT, P&F, Octroi but
w/o Service Tax
Unit Rate of
Supplies after
taxes
S + Q - U x T V + T W / F
- - - - -
#REF! - #REF! #REF! #REF!
#REF! - #REF! #REF! #REF!
#REF! - #REF! #REF! #REF!
#REF! - #REF! #REF! #REF!
- - - - -
- - - - -
- - - - #DIV/0!
1,028,729 - - 1,028,729 32,148
94,068 - - 94,068 23,517
- - - - #DIV/0!
- - - - #DIV/0!
122,288 - - 122,288 102
909,324 - - 909,324 909
12,417 - - 12,417 310
12,417 - - 12,417 310
5,487 - - 5,487 549
3,998 - - 3,998 267
10,975 - - 10,975 219
25,869 - - 25,869 431
48,602 - - 48,602 486
156,153 - - 156,153 781
109,746 - - 109,746 2,195
50,954 - - 50,954 102
- - - - -
3,998 - - 3,998 133
3,136 - - 3,136 157
- - - - #DIV/0!
45,858 - - 45,858 71
13,718 - - 13,718 392
213,221 - - 213,221 13,326
- - - - -
- - - - -
- - - - -
- - - - -
#REF! #REF! #REF!
1,028,729 - 1,028,729
1,842,228 - 1,842,228
- - -
- - -
- - -
#REF! #REF! #REF!
Document Title:
REV. 2
Customer name: M/s Hindustan Petroleum Corporation Ltd.
Project Title:
Upgradation of Instrumentation & PLC system
Offer Submitted
Mr Gajendra Sa
DATE: 6-Jan-14
to M/s Hindustan Petroleum Corporation Ltd.
This Estimate is submitted for:
Sr. No. Offered items Design Supply Services
1 Electrical
HT
LT
2 Instrumentation
3 Control System
4 HVAC
Air conditioning
Ventillation
5 LVS
Fire alarm
Access contol
PA system
CCTV
Gas Supression
TURNKEY SOLUTION PROVIDER:
PROLIFIC SYSTEMS & TECHNOLOGIES PVT. LTD.
A/267, ROAD NO. 16A, OPP. ESIC HOSPITAL, An ISO 9001 - 2008 Company
WAGLE INDUSTRIAL ESTATE, THANE (W) 400 604 www.prolificepc.com
Offer no. PR/HPCL/INAU/1314/587/R0 Page 1 of 5 Rev. 2
s
Budgetory Estimate for Upgradation of Instrumentation & PLC system for M/s
Hindustan Petroleum Corporation Ltd.
Business Category-Scope Matrix
Design
Supply
Installation
Erection
Commissioning
AMC
An ISO 9001 - 2008 Company
Offer No. Enquiry Page Rev. Date
PR/HPCL/INAU/1314/587/R0 No. 2 of 5 2 6-Jan-14
Document title:
Technical Offer
Sr. No. Description Page No.
1 Introduction & Basis of Offer 2
2 Offer details 3
3 Prerequisites, Notes & Exclusions 4
4 Terms & Conditions 5
5 Annexure I- BOQ
1 INTRODUCTION
1) Commercial: Mr. Rajesh Garg (Vice President - Business Development)
Contact no. - 09167234242
email: rajesh.garg@prolificepc.com
2) Technical: Mr. Ashwin Jadhav ( AGM -Instrumentation )
Contact no. - '+91-9967947171
email: ashwin.jadhav@prolificepc.com
3) Technical: Mr. Amol Pingle ( Manager - Sales Support & Control systems )
Contact no. - 9022992877
email: amol.pingle@prolificepc.com
BASIS OF OFFER
M/s Hindustan Petroleum
Corporation Ltd.
Upgradation of Instrumentation & PLC system
M/s Prolific Systems & Technologies focal point of contacts are as
Contents
Customer requires upgradation of existing instrumentation and PLC control system. M/s Prolific
systems and Technologies met the authorities of customer and disscussed about the user requirements
for the same. M/s Prolific has prepared and submitted the tender document. Based on this tender
documents and site visits, M/s Prolific has prepared the system BOQ and hereby submitting the
budgetory offer to customer.
Offer is Prepared based on the tender document already submitted to M/s HPCL
An ISO 9001 - 2008 Company
Offer No. Enquiry Page Rev. Date
PR/HPCL/INAU/1314/587/R0 No. 3 of 5 2 6-Jan-14
Document title:
Technical Offer
2. Offer Details
Sr. No. Item Description Unit Qty. Rate Amount
1 Set 1 #REF! #REF!
Notes:
Estimated Service Tax @ 12.36%
Estimated Packing And Forwarding
Estimated Freight
Estimated Grant Total
M/s Hindustan Petroleum Corporation
Ltd.
Please refer ANNEXURE-I (PRICE TABLE)
Estimated Sub Total
Estimated Excise Duty @ 12.36%
Estimated VAT @ 12.5%
Upgradation of Instrumentation & PLC system
0
An ISO 9001 - 2008 Company
Offer No. Enquiry Page Rev. Date
PR/HPCL/INAU/1314/587/R0 No. 4 of 5 2 6-Jan-14
Document title:
Technical Offer
3. Prerequisites, scope of work, notes & exclusions
3.1 Pre-requisites from customer
Provide approved drawings and documents for construction.
Provide the approval for required changes in system

3.2 Prolific's scope of work


Supply and Services as per BOQ

3.3 Notes
The ON-site services for commissioning activity includes final tests/run of the modifications.

For any out of mumbai visits to end user, to and fro air fare, local coveyance, lodging and
boarding will be in customer scope
Prolific shall provide the PROJECT SCHEDULE for the total job if applicable

3.4 Exclusions
Any civil work related to the Installation other than specified in the BOQ
s
M/s Hindustan Petroleum Corporation
Ltd.
Upgradation of Instrumentation & PLC system
The estimated free mandays of commissioning support based on the quantity of work. Extra man-days
required beyond the estimated days at site for commissioning shall be charged extra at Rs. 6500/man-
day. To and fro IInd AC Train Fare, local Coveyance, Boarding and Lodging shall be in Client Scope
Customer shall provide the power, drinking water & sanitary facilities to the site personnel of Prolific
0
Terms & Conditions
An ISO 9001 - 2008 Company
Offer No. Enquiry Page Rev. Date
PR/HPCL/INAU/1314/587/R0 No. 5 of 5 2 6-Jan-14
Document title:
Technical Offer
4. Terms & Conditions
Price Basis Ex-godown, Bhiwandi, Mumbai/ Manufacturers premises
P&F 2% Extra
Freight & Insurance Extra At actual
Excise Duty 12.36%. Extra
VAT/CST VAT 12.5% Extra OR CST as applicable
Service Tax 12.36% Extra
Octroi Extra at actual to your account
Payment Terms - Supply 30% Advance with PO.
70% Against Proforma Invoice
Payment Terms - Services 30% Advance with PO.
60% Erection
5 % after completing Installation.
5 % after Commissioning or after one month of our final testing
reports whichever is earlier.
Offer Validity 30 Days
Warranty 12 months from date of delivery (against manufacturing defects)
M/s Hindustan Petroleum Corporation
Ltd.
Upgradation of Instrumentation & PLC system
0
Unit Total Unit Total
A Instrumentation - Supply & Services
1.01 Level Transmitter-Radar Flameproof enclosure/Ref attached datasheet E&H/ Emerson/Siemens 0 Nos 0.00 - 0 - -
1.02 Pressure Switch-Blind Flameproof enclosure/Ref attached datasheet Switzer/Danfoss or equivalent 32 Nos 26350.00 843,200 525 16,800.00 860,000
Total Signal carrying instruments
Total Field Installations 32 843,200 16,800.00 860,000 A
B ERRECTION HARDWARE
2 INSTALLATION OF JUNCTION BOX INCLUDING FABRICATION,PAINTING OF SUPPORTS AS PER STD (SUPPLY OF STEEL CONSIDERD SEPERATELY)
2.01
Junction Boxes with 30 nos. Phonix / Klipon
make 2.5mm Terminals, IP-65 Protected for
Analog, Inputes & Outputs
MOC: SS304 Flameproof Sudhir Switchgear /FCG Hitech
4
Nos 18750.00 75,000 1200 4,800.00
79,800
3
SUPPLY AND LAYING OF FOLLOWING CABLES AS PER SPECIFICATIONS ON TRAYS,DRESSING,CLAMPING,FIXING CABLE TAGS
3.01 Cable -1Pair X 1 sq.mm (armoured) Shielded & armoured, FRLS cable
0
mtrs 0.00 - 0 -
-
3.02 Cable - 12Pair X 1 sq.mm (armoured) Shielded & armoured, FRLS cable
0
mtrs 0.00 - 0 -
-
3.03 Cable - 2 core X 1 sq.mm (armoured) Unscreened, armoured ,FRLS cable 1200 mtrs 81.25 97,500 32 38,400.00 135,900
3.04 Cable - 24 core X 1 sq.mm (armoured) Unscreened, armoured ,FRLS cable
1000
mtrs 725.00 725,000 64 64,000.00
789,000
4.00 SUPPLY AND CABLE GLANDING & TERMINATION INCLUDING FERRULES,LUGS AND SHROUDS OF FOLLOWING CABLE GLANDS AND TUBE FITTINGS
4.01 1/2" NPT for field side Flameproof SS304 40 Nos 248 9,900 104 4,160.00
14,060
4.02 1/2" NPT for JB side Flameproof SS304 40 Nos 248 9,900 128 5,120.00 15,020
4.03 1.1/4" NPT Flameproof SS304 10 Nos 437.50 4,375 153.6 1,536 5,911
4.04 1/2" BLIND PLUG WITH CHECK NUT Flameproof SS304 15 Nos 212.50 3,188 153.6 2,304.00 5,492
5.00 SUPPLY AND INSTALLATION OF PREFABRICATED HOT DIP GALVANISED PERFORATED TYPE CABLE TRAYS
5.01
50mm X 25mm(H) X 2mm
G.I Perforated hot dip galnavnaized, thk
85 micron
50
mtrs 175.00 8,750 96 4,800.00
13,550
5.02
100mm X 25mm(H) X 2mm
G.I Perforated hot dip galnavnaized, thk
85 micron
60
mtrs 343.75 20,625 112 6,720.00
27,345
5.03
150mm X 50mm(H) X 2mm
G.I Perforated hot dip galnavnaized, thk
85 micron
100
mtrs 387.50 38,750 144 14,400.00
53,150
5.04
300mm X 50mm(H) X 2mm
G.I Perforated hot dip galnavnaized, thk
85 micron
200 mtrs 622.50 124,500 224 44,800.00
169,300
5.05
500mm X 75mm(H) X 2mm
G.I Perforated hot dip galnavnaized, thk
85 micron
50 mtrs 1750.00 87,500 336 16,800.00
104,300
6.00 SUPPLY OF STRUCTURAL STEEL IN FORM OF MS ANGLES,CHANNELS,PLATS ETC FOR SUPPORTING VARIOUS ITEMS OF EQUIPMENT SUCH AS VARIOUS PANELS,CABLE TRAYS,LOCAL CONTROL PANELS,CANOPIES,RIO CABINETS,JUNCTION BOXES INCLUDING ANCHOR FASTENERS. 500 KGS 81.25 40,625 72 36,000.00 76,625
7.00
FITTINGS FOR INSTRUMENTS
a M12 x 65L LONG STUDS with Two Nuts &
WASHERS
CAD PLATED CS ISI reputed make
30
Nos. 106.25 3,188 80 2,400.00
5,588
b
M16 x 75L LONG STUDS with Two Nuts &
WASHERS
CAD PLATED CS ISI reputed make
20
Nos. 125.00 2,500 80 1,600.00
4,100
c
80 NB RING GASKET (TO SUIT ASA 150#) PTFE ISI reputed make
0
Nos. 0.00 - 0 -
-
d
''BSW x 100 mm LONG ANCHOR
FASTENERS
CAD PLATED CS
ISI reputed make
650
Nos. 56.25 36,563 80 52,000.00
88,563
e 1/2" NPT ( F ) FULL COUPLING
SS-304
ISI reputed make
35
Nos. 312.50 10,938 80 2,800.00
13,738
f Air Header Assembly
SS 304
Divy control/Equivalent
16
Nos 10625.00 170,000 1200 19,200.00
189,200
1,468,800 321,840 1,790,640 B
8
Upradation of existing control
system include redundancy in
commumnication, power supply.
Schneider 1 Set 0 - 0 - -
A.1 Main PLC System hardware 1 Set 1263901.5 1,263,902 0 - 1,263,902
A.2 HMI 1 Set 183150 183,150 0 - 183,150
A.3 SCADA Software License 1 Set 281003.4 281,003 0 - 281,003
A.4 Control panels for Main PLC 1 Set 105390 105,390 0 - 105,390
A.5 Off-site engineering services 1 Set 0 - 225000 225,000.00 225,000
A.6 On-site engineering services 1 Set 0 - 63000 63,000.00 63,000
1,833,445 288,000 2,121,445 C
Total-Instrument Supply 860,000
A
Total-Erection work 1,790,640
B
Total-Automation 2,121,445
C
4,772,085 -
Excise duty - Additional - 12.36% of supply
Tax - Additional on supply - 2% CST against Form C, if purchased from other state.
Service tax - Additional on services - 12.36%
Note:
1 Above prices are budgetary & may vary after detail engineering.
-
2 Above quantities are based on site study and may vary after detail engineering.
3 This prices are valid for next 30days. The prices are subject to change as per market conditions.
4 This commercial estimate is prepared as per market rates available in Dec-2013.
Polycab / KEI / Universal cables Ltd. /
Associated Cables CCI/ Finolex /NIICO
/ Havells & Torrent
AMOUNT
( All taxes
Excluded)
UNIT
Ex-protecta / Cosmos / Baliga/ Comet
Laxmi Engineering/ Profab engineering
/Equivalent
Make
Supply in Rs. Installation in Rs.
QTY
Budgetary offer for HCPCL- INSTRUMENTATION & PLC Date: 6-Jan-2014
SR ITEM Type
232993320.xlsx.ms_office 31 of 31

You might also like