Apartment - Cost Estimation

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 7

Components Qty Cost Total GST Grand Total TOTAL Quarterly Without

(incl. taxes) Taxes Duration


RFID Reader 6 23,000 138,000 118% 162,840
RFID Pole 2 6,500 13,000 118% 15,340 Recovery in 12 Months 33,532 100,596 28,417
Control Panel 2 10,000 20,000 118% 23,600 Recover in 15 Months 26,826 80,478 22,734
Boom Barriers (Indian) 2 34,000 68,000 118% 80,240 Recovery in 18 Months 22,355 67,065 18,945 3 Year 18000
Magnetic Loop for Safety (Indian) 2 5,000 10,000 118% 11,800 Recover in 21 Months 19,161 57,483 16,239
Boom Barrier (Italian) 0 50,000 0 118% 0 Recover in 24 Months 16,766 50,298 14,209
RFID Tags 400 35 14,000 118% 16,520
NFC Cards 0 20 0 118% 0
Mobile Devices with App 1 14,000 14,000 118% 16,520
Controller & Wifi Router 2 7,000 14,000 118% 16,520
Wiring & Installation Cost 2 20,000 40,000 118% 47,200
UPS Backed Inverter 2 5,000 10,000 118% 11,800
Software (Admin, Guard & Resident) 0 60,000 0 118% 0
Cloud Server Charges 0 60,000 0 118% 0
TOTAL 341,000 402,380
Components Qty Make Cost Total GST Grand Total

RFID Reader 2 Parkwheels 32,000 64,000 118% 75,520


RFID Pole 2 Mild Steel 8,000 16,000 118% 18,880
Control Panel 2 Parkwheels 15,000 30,000 118% 35,400
Boom Barriers (Indian) 2 Parkwheels 45,000 90,000 118% 106,200
Magnetic Loop for Safety (Indian) 2 IDT 7,000 14,000 118% 16,520
Boom Barrier (Italian) 0 Came 50,000 0 118% 0
RFID Tags 500 Parkwheels 80 40,000 118% 47,200
NFC Cards 200 Parkwheels 80 16,000 118% 18,880
Mobile Devices with App 2 Sunmi 20,000 40,000 118% 47,200
Controller & Wifi Router 2 Parkwheels 10,000 20,000 118% 23,600
Wiring & Installation Cost 0 - 15,000 0 118% 0
UPS Backed Inverter 1 Microtek 7,000 7,000 118% 8,260
Software (Admin, Guard & Resident) 0 Parkwheels 60,000 0 118% 0
Cloud Server Charges 0 AWS 60,000 0 118% 0
TOTAL(+taxes) 337,000 397,660

Standard AMC & Licensing Fees (After 1 Year)


Components Annual Cost

Software Charges + Support 90,000


AMC OF Hardware (10%) 29,700
TOTAL (+applicable taxes) 119,700

One time installation cost 337,000


1st Year AMC 119,700
2nd Year AMC 131,670
Grand Total 588,370
Bifurcated in 3 Years 16,344
Location Cost per Delivery Boom barrier
Gurgaon 1000 1000 to 2000
manesar 1100
Dwarika 1500
New Delhi 1600
Old Delhi 1800
Fridabad 1800
Yamuna par 2000
Noida 3000
G Noida 3500
GHZ 4000

upto 5 gates
Maintenance Cost Per gate
Per month 1000 500 + 500

Visit Charge per Complaint 500 Except PM visits


Actuals monthly
1500 Qtry PM 500
6000 Repair & replacement Cost annual 500
20% Increase every year - Expected
Parkwheels: Smart Parking Solution Quotation

1 Gate 2 Gate
(+taxes) (+taxes)

With New Boom Barrier 8,000 16,000


Component
RFID Reader 2 2
RFID Reader Pole & Access control Panel 1 2
Boom Barrier 1 2
Loop for Safety Mechanism 1 2
RFID Tags 300 300
Inverter / UPS 1 2
Wiring and Installation 2 2

Integrating existing Boom Barrier 6,000 10,000


Component
RFID Reader 2 2
RFID Reader Pole & Access control Panel 1 2
Boom Barrier 0 0
Loop for safety Mechanism 1 2
RFID Tags 300 300
Inverter / UPS 1 2
Wiring and Installation 2 2

It has only 1 lane which is used for both Entry & Exit
1 Gate Refers of vehicle.
It has 2 lane. 1 dedicated For only Entry & 1 for only
2 Gate Refers Exit

PLEASE NOTE:
● Purchase Order to be released in the name of “OVUNQUE INNOVATIONS PVT. LTD.”,
Address: SCO-16, First Floor, Saraswati Vihar, Gurgaon - 122001;

You might also like