Rate Analysis for Overhead Signs

Sr. No. Description UNIT QTY RATE TOTAL

Providing and erecting overhead signs with a corrosion resistant
2mm thick aluminium alloy sheet with Diamond Grade Cube retro
reflective prismatic sheeting of Type XI installed on a gantry with
horizontal and vertical member of MS round pipes as per approved
drawing and structural design requirement, with vertical and lateral
clearance given in clauses 802.2 and 802.3 of MORT&H
specification and installed as per clause 802.7

A Truss and Vertical support

Unit - Tonne
Taking output - 1 Tonne
a Labour
Mate Day 0.24 150.00 36.00
Blacksmith Day 2.00 150.00 300.00
Mazdoor including handling and fixing at site Day 4.00 118.00 472.00
Total 808.00

b Material
MS Round Pipe including 5% wastage Tonnes 1.05 55000.00 57750.00
Add 1% on cost of material for nuts, bolts and drilling welding
consumable 577.50
Add 15% on the cost of material for fabrication of truss 8662.50
66990.00

c Machinery for erection

Crane 3 Tonne Capacity Hrs 3.00 230.00 690.00
Truck Hrs 0.50 200.00 100.00
Add escalation of base price of 2001-02 @40%
Crane 3 Tonne Capacity 276.00
Truck 40.00
Total 1106.00

d Overheads @10% on (a+b+c) 6890.40

e Contractor Profit @10% on (a+b+c+d) 7579.44

f Add UP VAT @ 13.5% on (a to e) 11255.47

Total Cost per To 94629.31

Rounded Total 94630.00

In case of Excise*

g Add Excise @16.48% on (a to e) 13740.01

h Add UP VAT @ 13.5% on (a+b+c+d+e+g) 13110.37

Total Cost per To 110224.22

Rounded Total 110220.00

Note
1 Catilever Structure Tonne 0.98 94630 92737.40
2 Overhead with 3 Vertical Post (Span 18 to 22Mtr.) Tonne 2.94 94630 278212.20
 Signage with Retro Reflective Diamond Grade Cube Seeting (Type
XI) conforming to ASTM D4956 - 09 pressed on 2mm thick
aluminium alloy plate along with the Borders, arrows, destination
B names, distances etc complete
Unit - Sq. Mtr
Output - 1 Sq. Mtr

a Labour
Mate Day 0.02 150.00 3.00
Blacksmith Day 0.10 150.00 15.00
Mazdoor Day 0.15 118.00 17.70
Total 35.70

b Material
Aluminium alloy plate, 2mm thick including 2% Freight Sq Mtr 1.00 914.60 914.60
DG3 Grade Type XI sheeting Sq Mtr 1.00 8608.00 8608.00
Add for border, arrows, destination name, distance etc Sq Mtr 0.60 8608.00 5164.80
Angle Iron 35mm X 35mm X 5mm for framing and bracing including
fabrication & wastage Kg ### 65.00 946.40
Total 15633.80

c Miscellaneous
Plotting L.S. 350.00
Pasting L.S. 220.00
Riveting L.S. 270.00
Transfer Tape L.S. 350.00
Anti Corrosive Paint L.S. 270.00
Total 1460.00

Add 1% on (a+b+c) for cost of labour for lifting arrangement like

d ladders, pulleys ropes etc 171.30

e Add overheads @10% on (a+b+c+d) 1730.08

f Add Contractor's Profit @10% on (a+b+c+d+e) 1903.09

g Add UP VAT @ 13.5% on (a to f) 2826.08

Total Cost per Sq. 23760.05

Rounded Total 23761.00
In case of Excise*

h Add Excise @16.48% on (a to f) 3444.03

i Add UP VAT @ 13.5% on (a+b+c+d+e+f+h) 3291.03

Total Cost per Sq. 27669.02

Rounded Total 27670.00

* Excise will be extra on the finished goods at the converter outlet as per chapter no. 8310 of Central Excise Department, which
is applicable to the turnover more than 1.5 Crore, presently the excise is @16% on which 3% cess will be charged on the excise
amount. Reimbursement to eligible converter / supplier shall be made towards payment of excise duty at the rates prevailing at the
time of execution of work. In order to claim excise reimbursment the converter will have to provide the following documents:
1 Excise Registration Number
2 Excise Gate Pass - duly verified by the excise department
3 Current Dated Excise Return

NOTE: The cost of excavation and foundation concrete for fixing of vertical support system to be worked out seperately as per
approved drawing / design