analysis-d1 to d5 (mech items)

18
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 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 ) nos 12.00 20000.00 10.00 ransportation etc (LS for 1 truck load) Grand Total

Upload: bilal-ahmed-barbhuiya

Post on 10-Sep-2015

217 views

Category:

Documents


0 download

DESCRIPTION

Analysis

TRANSCRIPT

E BarierE BARRIERSl NoDescriptionunitQtyRateAmt1.00barrier 4mnos6.00169000.001014000.001.00barrier 5mnos4.00200000.00800000.001.00barrier 7mnos2.00292000.00584000.00total2398000.002.00CST @ 4% OF Sl 195920.003.00total sl 1 , 22493920.004.00entry tax @ 4% of sl 399757.005.00total product cost Sl 3 , 42593677.006.00Commissioning cost @ 20%of Sl 5518735.007.00service tae @ 10.2% of sl 652911.008.00Total installation cost571646.009.00pedestal etc ( LS )nos12.0020000.00240000.0010.00transportation etc (LS for 1 truck load)50000.00Grand Total3455323.00

E Barier (5m)-D1ANALYSIS-D1E BARRIER ( C Way = 5m)Sl NoDescriptionunitQtyRateAmt1.00barrier 4mnos0.00169000.000.001.00barrier 5mnos0.00200000.000.001.00barrier 7mnos1.00292000.00292000.00Total292000.002.00CST @ 4% OF Sl 111680.003.00total sl 1 , 2303680.004.00entry tax @ 4% of sl 312147.005.00total product cost Sl 3 , 4315827.006.00Commissioning cost @ 20%of Sl 563165.007.00service tae @ 10.2% of sl 66443.008.00Total installation cost69608.009.00pedestal etc ( LS )nos1.0020000.0020000.0010.00transportation etc (LS 59.876% of cost of Rs 50000.00 for 1 truck load)29938.00Grand Total435373.00Executive Engineer,PWD,Abhayapuri NH Division,Abhayapur, Assam.

E Barier (7.5 m)-D2ANALYSIS-D2E BARRIER ( C Way = 7.5 & 7.75m)75DescriptionunitQtyRateAmtbarrier 4mnos0.00169000.000.00barrier 5mnos2.00200000.00400000.00barrier 7mnos0.00292000.000.00total400000.00CST @ 4% OF Sl 116000.00total sl 1 , 2416000.00entry tax @ 4% of sl 316640.00total product cost Sl 3 , 4432640.00Commissioning cost @ 20%of Sl 586528.00service tae @ 10.2% of sl 68826.00Total installation cost95354.00pedestal etc ( LS )nos2.0020000.0040000.00transportation etc (LS 70% of cost of Rs 50000.00 for 1 truck load)35000.00Grand Total602994.00Executive Engineer,PWD,Abhayapuri NH Division,Abhayapur, Assam.

E Barier (11 m)-D3ANALYSIS-D3E BARRIER ( C Way = 11.00m)75DescriptionunitQtyRateAmtbarrier 4mnos0.00169000.000.00barrier 5mnos0.00200000.000.00barrier 7mnos2.00292000.00584000.00total584000.00CST @ 4% OF Sl 123360.00total sl 1 , 2607360.00entry tax @ 4% of sl 324294.00total product cost Sl 3 , 4631654.00Commissioning cost @ 20%of Sl 5126331.00service tae @ 10.2% of sl 612886.00Total installation cost139217.00pedestal etc ( LS )nos2.0020000.0040000.00transportation etc (LS 70% of cost of Rs 50000.00 for 1 truck load)35000.00Grand Total845871.00Executive Engineer,PWD,Abhayapuri NH Division,Abhayapur, Assam.

W Br(Pit)WEIGHBRIDGES(PIT TYPE)Sl NoDescription of itemRate in %Cost of each unit (Rs.)60 MT100MTTotal1Product Cost1172000.001492000.002664000.002Excise16.00187520.00238720.00426240.003Total (1+2)1359520.001730720.003090240.004CST4.0054381.0069229.00123610.005Total (3+4)1413901.001799949.003213850.006Entry Tax4.0056556.0071998.00128554.007Total Product Cost (5+6)1470457.001871947.003342404.008Test Weight187500.00187500.00375000.009CST4.007500.007500.0015000.0010Total (8+9)195000.00195000.00390000.0011Entry Tax4.007800.007800.0015600.0012Total of Test Weight (10+11)202800.00202800.00405600.0013Installation30000.0040000.0070000.0014Service Tax10.203060.004080.007140.0015Total of Installation (10+11)33060.0044080.0077140.0016Constn of Pit400000.00400000.00800000.0017Constn of Cabin, electricals etc.150000.00150000.00300000.0018Calibration, stamping5000.005000.0010000.0019Transportation45000.0045000.0090000.0020GRAND TOTAL2306317.002718827.005025144.00

W Br(Pitless)-D4ANALYSIS-D4WEIGHBRIDGES(PITLESS TYPE)Sl NoDescription of itemRate in %Cost of each unit (Rs.)60 MT100MTTotal1Basic Rate of Weigh Bridge1595000.001685000.003280000.00Standard PC Software with printer30000.0030000.00Product Cost1625000.001715000.002Excise16.00260000.00274400.00534400.00Education Cess on Excise duty2.005200.005488.003Total (1+2)1890200.001994888.003885088.004ST10.00189020.00199489.00388509.005Total (3+4)2079220.002194377.004273597.006Entry Tax4.0083169.0087775.00170944.007Total Product Cost (5+6)2162389.002282152.004444541.008Test Weight187500.00187500.00375000.009CST4.007500.007500.0015000.0010Total (8+9)195000.00195000.00390000.0011Entry Tax4.007800.007800.0015600.0012Total of Test Weight (10+11)202800.00202800.00405600.0013Installation & commissioning38000.0038000.0076000.0014Service Tax10.203876.003876.007752.0015Total of Installation (10+11)41876.0041876.0083752.0016Constn of Foundation150000.00150000.00300000.0017Constn of Cabin, electricals etc.150000.00150000.00300000.0018Calibration, stamping5000.005000.0010000.0019Transportation45000.0045000.0090000.0020Packing And forwarding3.0064872.0068465.0021Insurance1.0021624.0022822.0022GRAND TOTAL2843561.002968115.005811676.00Executive Engineer,PWD,Abhayapuri NH Division,Abhayapur, Assam.

CCTV-D5ANALYSIS-D5CCTVSl NoDescriptionunitQtyRateAmt1.00Cameranos12.0023000.00276000.001.00Lensnos12.007500.0090000.001.00Housingnos12.0015000.00180000.00Network DVRnos2.00250000.00500000.00Video Servernos2.00125000.00250000.00Video CableRm450.00100.0045000.00Power CableRm450.0060.0027000.00total1368000.002.00CST @ 4% OF Sl 154720.003.00total sl 1 , 21422720.004.00entry tax @ 4% of sl 356909.005.00total product cost Sl 3 , 41479629.006.00Commissioning cost (LS)1 Job1.0025000.0025000.007.00service tae @ 10.2% of sl 62550.008.00Total installation cost27550.00Grand Total1507179.00Executive Engineer,PWD,Abhayapuri NH Division,Abhayapur, Assam.

Mannual BarrierANALYSIS-5Mannually Operated Barrier GateSl NoDescriptionRateAmount (Rs)1.00Cost of steel Structurals including steel materials and fabrication charges (Total weight = 1.00 MT approx.)L.S55000.002.00Cost lifting / turning mechanism consisting of self locking worm gear drive.L.S25000.003.00Cost of civil works for foundation to support the steel structureL.S10000.004.00Cost of painting of the steel srtuctueL.S5000.004.00Cost of erection of the Barrier GateL.S5000.00Total100000.00( Rupees One Lakh ) only