Project: #REF!

Package: #REF!
Non tendered Items Vendor Initial offer QS Recommendation Vendor Revised Offer
Unit Qty. Supply Labor
Sr. No. Description Supply Rate VAT Labor Amount ST Supply Rate Supply Amount VAT Labor Rate Labor Amount ST Supply Rate Supply Amount. vat Labor Rate Labor Amount ST
Amount. Rate
14.50% 5.50%
I IP 66 BOX

1 IP 66 connecter Box (Hensel 250x250mm) Nos 100 - - 500 50,000 6,180 - - 425 42,500 5,253 - - 500 50,000 6,180

2 IP 66 connecter Box (Hensel 150x150mm) Nos 100 - - 500 50,000 6,180 - - 425 42,500 5,253 - - 500 50,000 6,180
3 2 module box Nos 500 42 21,000 3,045 35 17,500 2,163 36 17,850 2,588 30 14,875 1,839 42 21,000 3,045 35 17,500 2,163

I Total C/F to Summary 21,000 3,045 117,500 14,523 17,850 2,588 99,875 12,345 21,000 3,045 117,500 14,523

II Cables

Aluminium Cable
a 3.1/2 core 150 sq. mm. Al Cable Rmt 519 583 302,577 43,874 75 38,925 4,811 496 257,190 37,293 64 33,086 4,089 480 249,120 13,702 75 38,925 4,811
- -
a 4Cx16 Sq. mm. Cu Flexible Ccable Rmt 75 576 43,195 6,263 25 1,875 232 490 36,715 5,324 21 1,594 197 462 34,650 1,906 25 1,875 232
b 4Cx10 Sq. mm. Cu Flexible Ccable Rmt 131 360 47,172 6,840 25 3,275 405 306 40,096 5,814 21 2,784 344 300 39,300 2,162 25 3,275 405
c 4Cx6 Sq. mm. Cu Flexible Ccable Rmt 258 212 54,779 7,943 25 6,450 797 180 46,562 6,751 21 5,483 678 182 46,956 2,583 25 6,450 797
d 4Cx4 Sq. mm. Cu Flexible Ccable Rmt 1,447 142 205,459 29,792 25 36,175 4,471 121 174,641 25,323 21 30,749 3,801 110 159,170 8,754 25 36,175 4,471
e 4Cx2.5 Sq. mm. Cu Flexible Ccable Rmt 11,564 93 1,078,264 156,348 25 289,100 35,733 79 916,524 132,896 21 245,735 30,373 75 867,300 47,702 25 289,100 35,733
f 3Cx4 Sq. mm. Cu Flexible Ccable Rmt 85 44 3,720 539 25 2,125 263 37 3,162 459 21 1,806 223 86 7,310 402 25 2,125 263
g 3Cx2.5 Sq. mm. Cu Flexible Ccable Rmt 3,521 108 378,818 54,929 25 88,025 10,880 91 321,995 46,689 21 74,821 9,248 60 211,260 11,619 25 88,025 10,880

II Total C/F to Summary 2,113,984 306,528 465,950 57,591 1,796,886 260,548 396,058 48,953 1,615,066 - 88,829 465,950 57,591

III Cable termination

1 3.1/2 core 150 sq. mm. Al Cable Nos 8 1,478 11,823 1,714 200 1,600 198 1,256 10,050 1,457 170 1,360 168 1,256 10,048 1,457 170 1,360 168

Cu Flexibe Cable
2 4Cx16 Sq. mm. Cu Flexible Ccable Nos 2 270 540 78 50 100 12 250 500 73 43 85 11 250 500 73 50 100 12
3 4Cx10 Sq. mm. Cu Flexible Ccable Nos 4 200 800 116 50 200 25 200 800 116 43 170 21 200 800 116 50 200 25
4 4Cx6 Sq. mm. Cu Flexible Ccable Nos 34 200 6,800 986 50 1,700 210 200 6,800 986 43 1,445 179 200 6,800 986 50 1,700 210
5 4Cx4 Sq. mm. Cu Flexible Ccable Nos 46 200 9,200 1,334 50 2,300 284 200 9,200 1,334 43 1,955 242 200 9,200 1,334 50 2,300 284
6 4Cx2.5 Sq. mm. Cu Flexible Ccable Nos 356 254 90,273 13,090 50 17,800 2,200 200 71,200 10,324 43 15,130 1,870 200 71,200 10,324 50 17,800 2,200
7 3Cx4 Sq. mm. Cu Flexible Ccable Nos 2 239 478 69 50 100 12 200 400 58 43 85 11 200 400 58 50 100 12
8 3Cx2.5 Sq. mm. Cu Flexible Ccable Nos 166 238 39,508 5,729 50 8,300 1,026 200 33,200 4,814 43 7,055 872 200 33,200 4,814 50 8,300 1,026

III Total C/F to Summary 159,422 23,116 32,100 3,968 132,150 19,162 27,285 3,372 132,148 19,161 31,860 3,938

IV DB's
12 way TPN DB, 12 No. 10 / 16 / 20 amps
SP MCB’s per phase with 3 No. 63 amps
1 DP RCCB’s of 30 mA leakage current and Nos 5 19,861 99,303 14,399 4,500 22,500 2,781 16,882 84,408 12,239 3,825 19,125 2,364 16,882 84,408 12,239 3,825 19,125 2,364
1 no. 63 amps 4 pole MCB as incomer
with
8 wayseparate
SPN DB, neutral link for each
6 No. 10/16/20 ampsphase.
SP
MCB’s with 1 No. 32 amps DP RCCB’s of
2 Nos 8 4,622 36,973 5,361 1,500 12,000 1,483 3,928 31,427 4,557 1,275 10,200 1,261 3,928 31,427 4,557 1,275 10,200 1,261
30 mA leakage current and 1 No. 32 amps
2 Pole MCB as incomer.
VTPN DB with 100A TPN MCB as
incommer and 1no 63A TPN MCB , 1no 40A
3 Nos 1 19,728 19,728 2,861 4,500 4,500 556 16,769 16,769 2,431 3,825 3,825 473 16,769 16,769 2,431 3,825 3,825 473
TPN MCB and 20A SP MCB 10Nos as out
goings with separate neutral link.
VTPN DB with 63A TPN MCB as incommer
and 5nos 40A TPN MCB and 2nos 20A TPN
4 Nos 2 18,938 37,875 5,492 4,000 8,000 989 16,097 32,194 4,668 3,400 6,800 840 16,097 32,194 4,668 3,400 6,800 840
MCB as out goings with separate neutral
link.
VTPN DB with 100A TPN MCB as
5 incommer and 10nos 32A TPN MCB as out Nos 1 28,053 28,053 4,068 5,000 5,000 618 23,845 23,845 3,457 4,250 4,250 525 23,845 23,845 3,457 4,250 4,250 525
goings with separate neutral link.
VTPN DB with 100A TPN MCB as
6 incommer and 12nos 32A TPN MCB as out Nos 1 30,165 30,165 4,374 5,100 5,100 630 25,640 25,640 3,718 4,335 4,335 536 25,640 25,640 3,718 4,335 4,335 536
goings with separate neutral link.

IV Total C/F to Summary 252,097 36,554 57,100 7,058 214,282 31,071 48,535 5,999 214,282 31,071 48,535 5,999

V Others

Lift DB with 100A TPN MCCB as incommer

and 1No 63A TPN MCCB with Earth
1 leackage Protection and 3Nos of 16A DP Set 8 60,000 480,000 69,600 5,000 40,000 4,944 51,000 408,000 59,160 4,250 34,000 4,202 51,000 408,000 59,160 4,250 34,000 4,202
Mcb as out going, with Volt meeter and 1No
16A 5pin Socket.
150 x 40mm x 2mm thick Ladder type Cable
2 Rmt 150 410 61,500 8,918 125 18,750 2,318 410 61,500 8,918 125 18,750 2,318 410 61,500 8,918 125 18,750 2,318
tray
300 x 40mm x 2mm thick Ladder type Cable
3 Rmt 50 600 30,000 4,350 180 9,000 1,112 600 30,000 4,350 180 9,000 1,112 600 30,000 4,350 180 9,000 1,112
tray
600 x 80mm x 1.6mm thick Raceway with
4 Rmt 100 1,995 199,500 28,928 350 35,000 4,326 1,995 199,500 28,928 350 35,000 4,326 1,995 199,500 28,928 350 35,000 4,326
three compartment

Total C/F to Summary 771,000 111,795 102,750 12,700 699,000 101,355 96,750 11,958 699,000 101,355 - 96,750 11,958

Grand Total 3,317,502 481,038 775,400 95,839 2,860,168 414,724 668,503 82,627 2,681,496 154,632 88,829 760,595 94,010

4,669,779 4,026,022 3,779,562

 Primary Loop
Sl.No Location Circuit No. point points
FF RECEPTION LOBBY FFM-RL-06 1
FFM-RL-05 1
FFM-RL-04 1 11
FFM-RL-03 1 19
FFM-RL-02 1 5
FFM-RL-01 1 1
FFM-RL-07 1 4
FFM-RL-08 1
FFM-RL-09 1 4
FF Lift lobby FFM-LL-01 1 1
FFM-LL-02 1 4
FFM-MP-1 1 5
FFM-MP-2 1 3
INTERNET STATION FFM-LIS-1 1 7
FFM-LIS-2 1
FFM-LIS-3 1 8
BAR LONGE FFM-BL-01 1 1
FFM-BL-02 1 9
FFM-BL-03 1 7
FFM-BL-04 1 17
FFM-BL-05 1 5
FFM-BL-06 1 3
FFM-BL-07 1 5
FFM-BL-08 1 10
FFM-BL-09 1 3
FFM-BL-10 1 3
ADD FFM-ADD-01 1 5
FFM-ADD-02 1 3
FFM-ADD-02a 1
FFM-ADD-03 1 4
FFM-ADD-04 1
FFM-ADD-05 1 1
FFM-ADD-06 1 7
FFM-ADD-07 1 11
FFM-ADD-08 1
FFM-ADD-09
FFM-ADD-10 1 13
FFM-ADD-11 1 5
FFM-ADD-12 1 4
FFM-ADD-13 1 4
FFM-DK-01 1 3
FFM-DK-02 1 4
FFM-DK-03 1
FFM-DK-04 1 2
FFM-ADAT-1 1
FFM-ADAT-2 1
FFM-MT-1 1 1
FFM-MT-2 1 1
FFM-MT-3 1 1
FFM-FT-1 1 1
FFM-FT-2 1 1
FFM-FT-3 1 1
 CY

CYM-BRM-01 CKT1 1 7
CYM-BRM-01 CKT2 1 8
CYM-BRM-01 CKT3 1 7
CYM-BRM-01 CKT4 1 8
CYM-BRM-01 CKT5 1 7
CYM-BRM-01 CKT6 1 8
CYM-BRM-01 CKT7 1 7
CYM-BRM-01 CKT8 1 8
CYM-BRM-01 CKT9 1 7
CYM-BRM-01 CKT10 1 8
CYM-BRM-01 CKT11 1 7
CYM-BRM-01 CKT12 1 8
CYM-BRM-02 CKT13 1 3
CYM-BRM-02 CKT14 1 7
CYM-BRM-03 CKT15 1 7
CYM-BRM-04 CKT16 1 7
CYM-BRM-05 CKT17 1 7
CYM-BRM-05 CKT18 1 7
CYM-BRM-05 CKT19 1 7
CYM-BRM-05 CKT20 1 8
CYM-BRM-05 CKT21 1 7
CYM-BRM-05 CKT22 1 8
CYM-BRM-05 CKT23 1 7
CYM-BRM-05 CKT24 1 8
CYM-BRM-05 CKT25 1 7
CYM-BRM-05 CKT26 1 8
CYM-BRM-05 CKT27 1 7
CYM-BRM-05 CKT28 1 8
CYM-BRM-05 CKT29 1 7
CYM-BRM-05 CKT30 1 8
CYM-PRE-01 CKT1 1 9
CYM-PRE-01 CKT2 1 8
CYM-PRE-01 CKT3 1 9
CYM-PRE-01 CKT4 1 8
CYM-PRE-02 1 3
CYM-PRE-03 1 2
CYM-PRE-04 1 1
CYM-PRE-05 1 9
CYM-PRE-06 1 9
CYM-PRE-07 1
CYM-RLB-01CKT1 1 11
CYM-RLB-01CKT2 1 11
CYM-RLB-01CKT3 1 9
CYM-RLB-01CKT4 1 9
CYM-RLB-01CKT5 1 11
CYM-RLB-02 1 2
CYM-RLB-03 1 1
CYM-RLB-04 1 5
CYM-RLB-05 1 1
CYM-RLB-06 1 5
CYM-RLB-07 1 3
CYM-RLB-08 1 5
CYM-RLB-09 1
CYM-RLB-10 1 1
CYM-OIS-01 1 1
CYM-OIS-02 1 3
CYM-OIS-03 1 1
CYM-LBL-01 1 4
CYM-LBL-02 1 9
CYM-LBL-03 1 13
CYM-LBL-04 1 13
CYM-LBL-05 1 14
CYM-LBL-06 1 3
CYM-LBL-07 1
CYM-LBL-08 1
CYM-LBL-09 1 5
CYM-LBL-10 1 9
CYM-LBL-11 1 13
CYM-LBL-12 1 11
CYM-TLT-01 1 5
CYM-TLT-02 1 3
CYM-TLT-03 1 3
CYM-TLT-04 1 2
CYM-TLT-05 1 4
CYM-TLT-06 1 2
CYM-TLT-07 1 3
CYM-TLT-08 1
CYM-TLT-09 1
CYM-TLT-10 1
CYM-TLT-11 1
CYM--LLB-01 1 1
CYM--LLB-02 1 3
CYM--LLB-03 1 15
CYM--LLB-04 1 3
CYM-LBR-01 1 9
CYM-LBR-02 1
CYM-LBR-03 12
CYM-LBR-04 1 5
CYM-LBR-05 1 9
CYM-LBR-06 1 10
CYM-ADD-01 1 12
CYM-ADD-02 1 3
CYM-ADD-03 1 1
CYM-ADD-04 1 1
CYM-ADD-05 1 5
CYM-ADD-06 1 6
CYM-ADD-07 1 1
CYM-ADD-08 2 16
CYM-ADD-09 1 5
CYM-ADD-10 1 8
CYM-ADD-11 1 5
CYM-ADD-12 1 5
CYM-ADD-13 2 16
CYM-ADD-14 1 18
CYM-ADD-15 1 3
CYM-ADD-16 1 10
CYM-ADD-17 1
CYM-KIT-01 1 6
CYM-KIT-02 1 6
CYM-KIT-03 1 5
CYM-KIT-04 1 5
117 623
Sl No Item VENDOR
Disc % Qty

1 Supply & fixing of 16 A switch & socket with plate, Box & IP 55
wheather proof box

16 A switch 1
16 A socket 1
2module plate 2
2module box 2
Full-time Weatherproof Single Gang Socket Cover (transparent) 1
IP55
Full-time Weatherproof Membrane Switch Cover (White) IP56 1
Total (Excluding Discount, Freight, Taxes & Duties)

Discount 40%

Total (With Discount & Excl. freight, taxes & duties)

ED Included
O/H 15% 15%
Transportation 5%

Total (Including Discount, OHP, Freight & Excluding Taxes & Supply
Duties)

Installation

2 Supply & laying of 3 R x 4 sqmm Cu wire in 25 mm dia conduit(16 A

switch socket wirng)
4 sqmm wire
3 R X 4 sqmm wire 3
Discount 55%
Total for Wire (With Discount & Excl. freight, taxes & duties)

25 mm dia conduit 1
Discount 15%
Total for Conduit (With Discount & Excl. freight, taxes & duties)

Total for Wire & Conduit (With Discount & Excl. freight, taxes &
duties)

ED Included
O/H 15% 15%
Transportation 5%

Total (Including Discount, OHP, Freight & Excluding Taxes & Supply
Duties)

Installation
VENDOR
Rate Amount

140.00 140.00
270.00 270.00
80.00 160.00
79.00 158.00
559.00 559.00

718.00 718.00
2,005.00

(802.00)

1,203.00

Included
180.45
69.17

1,452.62

300.00

60.00 180.00
(99.00)
81.00

33.97 33.97
(5.10)
28.87

109.87

Included
16.48
6.32

132.67

40.00