Analysis-D1 To D5 (Mech Items)

E BARRIER
Sl No
Description
unit
Qty
Rate
1.00
barrier 4m
nos
6.00
169000.00
1.00
barrier 5m
nos
4.00
200000.00
1.00
barrier 7m
nos
2.00
292000.00
nos
12.00
20000.00
total
2.00
CST @ 4% OF Sl 1
3.00
total sl 1 , 2
4.00
entry tax @ 4% of sl 3
5.00
total product cost Sl 3 , 4
6.00
Commissioning cost @ 20%of Sl 5
7.00
service tae @ 10.2% of sl 6
8.00
Total installation cost
9.00
pedestal etc ( LS )
10.00
transportation etc (LS for 1 truck load)

Grand Total
Amt
1014000.00
800000.00
584000.00
2398000.00
95920.00
2493920.00
99757.00
2593677.00
518735.00
52911.00
571646.00
240000.00
50000.00
3455323.00
ANALYSIS-D1
E BARRIER ( C Way = 5m)
Description
unit
Qty
Rate
Amt
barrier 4m
nos
0.00
169000.00
0.00
barrier 5m
nos
0.00
200000.00
0.00
barrier 7m
nos
1.00
292000.00
292000.00
Total
292000.00
CST @ 4% OF Sl 1
11680.00
total sl 1 , 2
303680.00
12147.00
315827.00
63165.00
6443.00
69608.00
pedestal etc ( LS )
nos
1.00
20000.00
20000.00
transportation etc (LS 59.876% of cost of

Rs 50000.00 for 1 truck load)
29938.00
Grand Total
435373.00
Executive Engineer,PWD,
Abhayapuri NH Division,
Abhayapur, Assam.
ANALYSIS-D2
E BARRIER ( C Way = 7.5 & 7.75m)
75
Description
unit
Qty
Rate
Amt
barrier 4m
nos
0.00
169000.00
0.00
barrier 5m
nos
2.00
200000.00
400000.00
barrier 7m
nos
0.00
292000.00
0.00
total
400000.00
CST @ 4% OF Sl 1
16000.00
total sl 1 , 2
416000.00
16640.00
432640.00
86528.00
8826.00
95354.00
pedestal etc ( LS )
nos
2.00
20000.00
40000.00
transportation etc (LS 70% of cost of Rs

50000.00 for 1 truck load)
35000.00
Grand Total
602994.00
Abhayapur, Assam.
ANALYSIS-D3
E BARRIER ( C Way = 11.00m)
75
Description
unit
Qty
Rate
Amt
barrier 4m
nos
0.00
169000.00
0.00
barrier 5m
nos
0.00
200000.00
0.00
barrier 7m
nos
2.00
292000.00
584000.00
total
584000.00
CST @ 4% OF Sl 1
23360.00
total sl 1 , 2
607360.00
24294.00
631654.00
126331.00
12886.00
139217.00
pedestal etc ( LS )
nos
2.00
20000.00
40000.00
transportation etc (LS 70% of cost of Rs

50000.00 for 1 truck load)
35000.00
Grand Total
845871.00
Abhayapur, Assam.
WEIGHBRIDGES(PIT TYPE)
Sl No
Description of item
Rate in %
Cost of each unit (Rs.)

60 MT
100MT
Total
1172000.00
1492000.00
2664000.00
187520.00
238720.00
426240.00
1359520.00
1730720.00
3090240.00
54381.00
69229.00
123610.00
1413901.00
1799949.00
3213850.00
56556.00
71998.00
128554.00
Product Cost
Excise
Total (1+2)
CST
Total (3+4)
Entry Tax
Total Product Cost (5+6)
1470457.00
1871947.00
3342404.00
Test Weight
187500.00
187500.00
375000.00
CST
7500.00
7500.00
15000.00
10
Total (8+9)
195000.00
195000.00
390000.00
11
Entry Tax
7800.00
7800.00
15600.00
12
Total of Test Weight

(10+11)
202800.00
202800.00
405600.00
13
Installation
30000.00
40000.00
70000.00
14
Service Tax
3060.00
4080.00
7140.00
15
Total of Installation
(10+11)
33060.00
44080.00
77140.00
16
Constn of Pit
400000.00
400000.00
800000.00
17
Constn of Cabin,
electricals etc.
150000.00
150000.00
300000.00
18
Calibration, stamping
5000.00
5000.00
10000.00
19
Transportation
45000.00
45000.00
90000.00
20
GRAND TOTAL
2306317.00
2718827.00
5025144.00
16.00
4.00
4.00
4.00
4.00
10.20
ANALYSIS-D4
WEIGHBRIDGES(PITLESS TYPE)
Sl No
Description of item
Rate in %

60 MT
100MT
Basic Rate of Weigh Bridge
1595000.00
1685000.00
Standard PC Software with

printer
30000.00
30000.00
Product Cost
1625000.00
1715000.00
Excise
16.00
260000.00
274400.00
Education Cess on Excise duty
2.00
5200.00
5488.00
1890200.00
1994888.00
189020.00
199489.00
2079220.00
2194377.00
83169.00
87775.00
Total (1+2)
ST
Total (3+4)
Entry Tax
Total Product Cost (5+6)
2162389.00
2282152.00
Test Weight
187500.00
187500.00
CST
7500.00
7500.00
10
Total (8+9)
195000.00
195000.00
11
Entry Tax
7800.00
7800.00
12
Total of Test Weight (10+11)
202800.00
202800.00
13
Installation & commissioning
38000.00
38000.00
14
Service Tax
3876.00
3876.00
15
Total of Installation (10+11)
41876.00
41876.00
10.00
4.00
4.00
4.00
10.20
Sl No
Description of item
16
Rate in %

60 MT
100MT
Constn of Foundation
150000.00
150000.00
17
Constn of Cabin, electricals etc.
150000.00
150000.00
18
Calibration, stamping
5000.00
5000.00
19
Transportation
45000.00
45000.00
20
Packing And forwarding
3.00
64872.00
68465.00
21
Insurance
1.00
21624.00
22822.00
22
GRAND TOTAL
2843561.00
2968115.00
Abhayapur, Assam.
Total
3280000.00
534400.00
3885088.00
388509.00
4273597.00
170944.00
4444541.00
375000.00
15000.00
390000.00
15600.00
405600.00
76000.00
7752.00
83752.00
Total
300000.00
300000.00
10000.00
90000.00
5811676.00
ANALYSIS-D5
CCTV
Sl No
Description
unit
Qty
Rate
Amt
1.00
Camera
nos
12.00
23000.00
276000.00
1.00
Lens
nos
12.00
7500.00
90000.00
1.00
Housing
nos
12.00
15000.00
180000.00
Network DVR
nos
2.00
250000.00
500000.00
Video Server
nos
2.00
125000.00
250000.00
Video Cable
Rm
450.00
100.00
45000.00
Power Cable
Rm
450.00
60.00
27000.00
total
1368000.00
2.00
CST @ 4% OF Sl 1
54720.00
3.00
total sl 1 , 2
1422720.00
4.00
56909.00
5.00
1479629.00
6.00
Commissioning cost (LS)
7.00
2550.00
8.00
27550.00
Grand Total
1507179.00
1 Job
1.00
25000.00
Abhayapur, Assam.
25000.00
ANALYSIS-5
Mannually Operated Barrier Gate
Sl No
Description
Cost of steel Structurals including steel

1.00 materials and fabrication charges (Total
weight = 1.00 MT approx.)
Rate
Amount (Rs)
L.S
55000.00
2.00
Cost lifting / turning mechanism consisting of

self locking worm gear drive.
L.S
25000.00
3.00
Cost of civil works for foundation to support

the steel structure
L.S
10000.00
4.00 Cost of painting of the steel srtuctue
L.S
5000.00
4.00 Cost of erection of the Barrier Gate
L.S
5000.00
Total
( Rupees One Lakh ) only
100000.00

Analysis-D1 To D5 (Mech Items)

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Analysis-D1 To D5 (Mech Items)

Enviado por

Direitos autorais:

Formatos disponíveis

E BARRIER

total product cost Sl 3 , 4

Commissioning cost @ 20%of Sl 5

service tae @ 10.2% of sl 6

Total installation cost

transportation etc (LS for 1 truck load)

total product cost Sl 3 , 4

Commissioning cost @ 20%of Sl 5

service tae @ 10.2% of sl 6

Total installation cost

transportation etc (LS 59.876% of cost of

total product cost Sl 3 , 4

Commissioning cost @ 20%of Sl 5

service tae @ 10.2% of sl 6

Total installation cost

transportation etc (LS 70% of cost of Rs

total product cost Sl 3 , 4

Commissioning cost @ 20%of Sl 5

service tae @ 10.2% of sl 6

Total installation cost

transportation etc (LS 70% of cost of Rs

Cost of each unit (Rs.)

Total Product Cost (5+6)

Total of Test Weight

Cost of each unit (Rs.)

Basic Rate of Weigh Bridge

Standard PC Software with

Education Cess on Excise duty

Total Product Cost (5+6)

Total of Test Weight (10+11)

Installation & commissioning

Total of Installation (10+11)

Cost of each unit (Rs.)

Constn of Cabin, electricals etc.

Packing And forwarding

total product cost Sl 3 , 4

Commissioning cost (LS)

service tae @ 10.2% of sl 6

Total installation cost

Cost of steel Structurals including steel

Cost lifting / turning mechanism consisting of

Cost of civil works for foundation to support

4.00 Cost of painting of the steel srtuctue

4.00 Cost of erection of the Barrier Gate

( Rupees One Lakh ) only

Você também pode gostar