Professional Documents
Culture Documents
Sl. No.
Ref.
D.1 of Main
Contract
Annexure - I of
Contract
Addendum 1
UOM
Qty
Item Description
MT
1580
129865
205,186,700.00
MT
1580
114597
181,062,573.00
1580 244461.56518987
386,249,273.00
TOTAL
Rate
Amount
Ref.
a)
b)
c)
d)
3
a)
b)
c)
d)
e)
UOM
Qty
MT
1580
Item Description
Rate
% age
42000
Factor
100%
Amount
138.35%
Approval of Drawing
Fabrication completion
Blasting & Painting
Material receipt at site
MT
MT
MT
MT
114980588
1580
1580
1580
1580
5%
50%
25%
20%
138.35%
138.35%
138.35%
138.35%
7,953,563.00
79,535,634.00
39,767,817.00
31,814,253.00
Remarks
128975400
1580
1580
1580
1580
1580
10%
15%
35%
35%
5%
104.96%
104.96%
104.96%
104.96%
104.96%
13,537,147.00
20,305,720.00
47,380,014.00
47,380,014.00
6,768,573.00
386,249,269.00
MT
Total Material value of L&T (for 1580 MT with a base price of Steel @ Rs. 42000/MT)
ECPL Fabrication value ( Annexure-I B1a+ 1b)
EPCL ERECTION VALUE
OH & PROFIT @7.5%
Sub-Total
Qty
1580
Rate
244461.565189873
1580
1249
331
1580
42000
73370
70518
81630
1580
66,360,000.00
91,639,130.00
23,341,458.00
128,975,400.00
15,389,002.50
a
b
c
d
325,704,990.50 B= a+b+c+d
60,544,282.50 A-B
33.39%
NOTE:This is the floating working made based on the following as per Annexure I of Contract Addendum 1.
Any change in the below assumption, the above BOQ shall be modified accordingly
Description
OH & PROFIT
FACTOR
COMPONENT
3,290,884.26
4.96%
Qty
Rate
Amount
1580
42000
66,360,000.00
1249
73370
91,639,180.00
4,544,513.80
4.96%
331
70518
23,341,470.00
1,157,535.81
4.96%
ERECTION COST
1580
81630
128,975,400.00
6,396,068.63
4.96%
BASIC
310,316,050.00
15,389,002.50
OH
15,389,002.50
Amount
386,249,273.00 A
Prevailing Tax & Duty Structure considered in the addendum as per law
Prevailing impact of Net VAT, ED, Entry tax etc. considered in the addendum as per law
Prevailing foot note of the corresponding annexure
Ref.
UOM
Qty
MT
Annexure - III of
Plate Girder Bearing Support @ L29 (Incl.
Contract
7.50% OHP)
Addendum 1
MT
295
D.1 of Main
Contract
Item Description
Total Amount
Rate
Amount
0
295
Remarks
-
232420
68,563,852.60
232,419.84
68,563,852.60
Ref.
2
a)
b)
c)
d)
3
a)
b)
c)
d)
e)
Item Description
UOM
MT
Qty
Rate
295
% age
42000
Factor
100%
138.82%
Amount
Approval of Drawing
Fabrication completion
Blasting & Painting
Material receipt at site
20802810
295
295
295
295
5%
50%
25%
20%
138.82%
138.82%
138.82%
138.82%
1,443,954.00
14,439,543.00
7,219,772.00
5,775,817.00
Remarks
20650000
295
295
295
295
295
10%
15%
35%
35%
5%
108.88%
108.88%
108.88%
108.88%
108.88%
2,248,460.00
3,372,689.00
7,869,608.00
7,869,608.00
1,124,230.00
68,563,851.00
UOM
MT
Qty
295
Rate
232,419.84
Amount
68,563,852.60 A
MT
295
42000
12,390,000.00 a
MT
295
295
70518
70000
20,802,810.00 b
20,650,000.00
4,783,524.58
Sub-Total
58,626,334.58 B=(a+b+c)
9,937,518.02 A-B
29.94%
NOTE:This is the floating working made based on the following as per Annexure 1 of Contract Addendum 1.
Any change in the below assumption, the above BOQ shall be modified accordingly
Description
Supply & Welding
Fabrication
Erection
Qty
295
295
295
Rate
42000
70518
70000
BASIC
ED
ENYTRY TAX
VAT
OH & PROFIT
Amount
12,390,000.00
20,802,820.69
20,650,000.00
53,842,820.69
4,102,633.00
372,955.00
5,461,919.00
4,783,524.58
68,563,852.27
Prevailing Tax & Duty Structure considered in the addendum as per law
Prevailing impact of Net VAT, ED, Entry tax etc. considered in the addendum as per
law
Prevailing foot note of the corresponding annexure
OH & PROFIT
FACTOR
COMPONENT
1,100,757.14
8.88%
1,848,172.19
8.88%
1,834,595.24
8.88%
4,783,524.58