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

AS PER PURCHASE ORDER

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

AS PER PURCHASE ORDER

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