Activity 5: Schedule of quantity for the work "Replacement of LT Panel"

Name of work: Replacement of LT electrical panel.

Schedule of quantity

Sl. No.	Description of item	Unit	Quantity	Rate (Rs.)	Amount (Rs.)
1	Decommissioning & dismantling of the existing 415V, 1200 amps, main LT panel  and sub panel totally and shifting it to a suitable location in Electrical sub-station as per the directions of engineer-in-charge. The work also includes minor civil works, disconnection of all the incoming cables and outgoing cables from the existing LT panel, cleaning the trenches together with cost of labour, transport, tools &plants, stacking of serviceable materials complete.	Lump sum	1 job	50000.00	50000.00
2	Supply, erection, testing & commissioning of indoor type Main LT Panel, floor mounting type, dust and vermin proof by construction of 14 SWG CRCA sheets compartmentalized, modular type IP42 protection with powder coated panel          (followed by seven/ eight tank process) confirming to the technical specifications of Annexure-II including heavy duty terminal blocks, neoprene rubber gaskets for joints, anodized aluminum name plates for incoming and outgoing cables, enameled danger boards by connecting all incoming & outgoing cables (end terminations of all cables as a separate item No.3 below) all complete together with the required minor civil works, cost of material, labour, transport, taxes, tools & plants and as per the specifications and directions of engineer-in-charge. Incomer: 1.    1000A, four pole on load change over switch. 2.    1000A TP ACB 50 KA EDO with microprocessor based earth fault/ Over current/ Short Circuit relays with shunt trip coil (confirming to specifications of annexure-I) Metering & Indication: 1.    Current transformer rated 1000/500/5A, 10VA, Cl 1.0 for metering. 2.   Digital multi data meter Cl 0.5 with RS 485. 3.   LED Type RYB indication lamps, On/Off/Trip Indication lamps with control MCBS/Circuits. 4.   2 Nos. of suitable Cl 0.5 Trivector meters with RS 485 for main supply and Generator supply. Bus Bars: 1.    1000TPN Aluminum Bus bars.       Current density should not exceed 1A per Sq.mm. Heat shrinkable sleeves & SMC Supports shall be provided to the bus bar Outgoing: 1.    2Nos-400A 36KA TP MCCB 2.    4Nos-200A 36KA TP MCCB 3.    4Nos-100A 25 KA TP MCCB 4.    2Nos-63A 25KA TP MCCB Note: 1. LT panel should properly accommodate all the incoming and outgoing cables as detailed in Diagram2. 2.    GA diagram of LT panel shall be approved from the department. 3.   Installation and commissioning of LT panel shall be done within 12 hours only. (ACB Specification should be mentioned in Annexure-I & LT panel specifications should be mentioned in Annexure-II)	Lumpsum	1 job	950000.00	950000.00
3	End terminations of 1.1KV, 3.5 core/3 core, XLPE /PVC  aluminum conductor cable along with the jointing materials such as heavy duty crimping type lugs, cable glands, HT tapes etc., complete with the cost of jointing materials, labour tools & implements & as per the direction of Engineer-In-Charge.
	a.     300 Sq.mm	Each	2 Nos.	4000.00	8000.00
	b.    240 Sq.mm	Each	4 Nos.	4000.00	16000.00
	c.    185 Sq.mm	Each	3 Nos.	3000.00	9000.00
	d.            70 sq.mm	Each	2 Nos.	2500.00	5000.00
	e.    25 sq.mm	Each	3  Nos.	2000.00	6000.00
	f.     10 sq.mm	Each	2 Nos.	1000.00	2000.00
4	Buy-back offer for the existing 415V, 1200 amps, 30 MVA capacity, draw out type "English electricals" make M-Pact Air Circuit Breaker & LT Panels on where is as is basis. The contractor has to lift the ACB & LT Panels at his own cost and risk and the amount thus quoted for taking back the ACB will be deducted/ adjusted against the bill for other items.( It is compulsory to quote this item also)	Lump sum	1 No	-10000.00	-10000.00
	Grand Total = ( 1 + 2+ 3 -4)				1036000

(Rupees ten lakh thirty six thousand only)

(Engineer-In-Charge)