PHYSICAL PROGRESS

CONTRACT
MC-0
NO DESCRIPTION UNIT
Code UNIT PRICE TOTAL BID WEIGHT
QUANTITY Quantity Unit Price Total
USD USD %
1.A I SITE PREPARATION
1.A.01 1 SITE CUTTING m3 - - - - - - -
1.A.02 2 SITE FILLING m3 2.263,00 12,13 27.450,19 0,14 1.131,50 12,13 13.725,10
1.A.03 3 SITE PREPARATION DISPOSAL m3 - - - - - - -
1.A.04 4 ARMOUR STONE m3 17.051,00 30,35 517.497,85 2,58 11.935,70 30,35 362.248,50
1.A.05 5 RUN ROCK 1-60KG m3 31.279,20 26,23 820.453,42 4,09 21.895,44 26,23 574.317,39
1.A.06 6 PP MAT 5 TON m2 50.354,00 1,53 77.041,62 0,38 35.247,80 1,53 53.929,13
1.A.07 7 TURF m2 3.980,00 4,19 16.676,20 0,08 2.786,00 4,19 11.673,34
1.A.T Sub Total I 1.459.119,28 7,27 1.015.893,46
1.B II EARTH WORK
1.B.01 1 EXCAVATION m3 278.241,50 3,11 865.331,07 4,31 118.631,28 3,11 368.943,27
1.B.02 2 BACKFILL m3 164.980,10 3,70 610.426,37 3,04 56.517,14 3,70 209.113,41
1.B.03 3 EARTHWORK DISPOSAL m3 141.976,70 2,00 283.953,40 1,41 74.261,53 2,00 148.523,05
1.B.04 4 CRUSHED STONE m3 3.934,79 42,68 167.936,84 0,84 - 42,68 -
1.B.05 5 COMPACTED STRUC. FILL m3 233,00 20,58 4.795,14 0,02 116,50 20,58 2.397,57
1.B.06 6 COMPACTED OIL SAND m3 36,00 273,99 9.863,64 0,05 18,00 273,99 4.931,82
1.B.07 7 SAND BEDDING m3 15.370,57 34,35 527.979,08 2,63 13.662,03 34,35 469.290,70
1.B.08 8 GRAVEL PROTECTION m3 - - - - - - -
1.B.09 9 GRAVEL BASE COARSE m3 22.334,00 40,71 909.217,14 4,53 22.546,95 40,71 917.886,35
1.B.10 10 HDPE SHEET m2 80.246,60 9,64 773.577,22 3,85 78.914,33 9,64 760.734,10
1.B.11 11 NON WOVEN FABRIC m2 14.743,00 1,81 26.684,83 0,13 78.914,33 1,81 142.834,93
1.B.T Sub Total II 4.179.764,73 20,82 3.024.655,20
1.C III CONCRETE WORK
1.C.01 1 FORM WORK m2 106.130,75 17,45 1.851.981,59 9,22 28.460,22 17,45 496.630,84
1.C.02 2 LEAN CONCRETE F'C 15MPa m3 3.319,97 20,69 68.690,18 0,34 1.243,26 20,69 25.723,01
1.C.03 3 CONCRETE F'C 25MPa m3 28.483,90 17,93 510.716,33 2,54 19.082,44 17,93 342.148,21
1.C.04 4 CONCRETE F'C 30MPa m3 5.346,00 20,82 111.303,72 0,55 - 20,82 -
1.C.05 5 CONCRETE F'C 35MPa m3 3.658,00 22,25 81.390,50 0,41 3.961,28 22,25 88.138,37
1.C.06 6 RE-BAR Ton 4.169,62 254,66 1.061.835,43 5,29 3.341,20 254,66 850.870,28
1.C.07 7 ASPHALT IMPREGNATED BOARD m2 - - - - - - -
1.C.08 8 NON-SHRINKAGE GROUTING m3 1,39 788,11 1.095,47 0,01 1,39 788,11 1.095,47
1.C.09 9 EXPANSION JOINT m 12,00 87,57 1.050,84 0,01 6,00 87,57 525,42
1.C.10 10 CONTRACTION JOINT m 616,00 20,61 12.695,76 0,06 308,00 20,61 6.347,88
1.C.T Sub Total III 3.700.759,82 18,43 1.811.479,48
1.D IV CONCRETE PROTECTION
1.D.01 1 EPOXY COATING m2 3.705,40 22,68 84.038,47 0,42 1.852,70 22,68 42.019,24
1.D.02 2 BITUMINOUS COATING m2 80.865,25 13,61 1.100.576,05 5,48 26.825,81 13,61 365.099,24
1.D.03 3 LINING WORK (FOR COAL RUN 0FF POND) m2 - - - - - - -
1.D.04 4 WATER STOP m 1.755,80 15,18 26.653,04 0,13 849,29 15,18 12.892,22
1.D.05 5 WATER STOP SWELLABLE m 200,00 26,60 5.320,00 0,03 140,00 26,60 3.724,00
1.D.T Sub Total IV 1.216.587,57 6,06 423.734,69
1.E V STEEL WORK
1.E.01 1 MISC. STEEL FOR CONCRETE (HOT-DIP GALVANIZED) Ton 49,95 3.146,42 157.163,68 0,78 0,81 3.146,42 2.561,19
1.E.02 2 MISC. STAINLESS STEEL Ton - - - - - - -
1.E.03 3 MANHOLE COVER EA 84,00 596,90 50.139,60 0,25 36,00 596,90 21.488,40

1.E.04 4 CHECKED PLATE COVER (HOT DIP GALVANIZED) m2 - - - - - - -

1.E.05 5 STEEL GRATING FOR PLATFORM (HOT-DIP GALVANIZED) m2 82,20 294,47 24.205,43 0,12 57,54 294,47 16.943,80
1.E.06 6 STEEL GRATING FOR PIPERACK (HOT-DIP GALVANIZED) m2 256,37 195,82 50.202,37 0,25 179,46 195,82 35.141,66
1.E.07 7 STEEL GRATING ROAD CROSSING (HOT-DIP GALVANIZED) m2 273,00 539,00 147.147,00 0,73 191,10 539,00 103.002,90
1.E.08 8 HANDRAIL (HOT-DIP GALVANIZED) m 71,20 65,27 4.647,22 0,02 49,84 65,27 3.253,06
1.E.09 9 LADDER (HOT DIP GALVANIZED) m - - - - - - -
1.E.T Sub Total V 433.505,31 2,16 182.391,01
1.F VI DRAINAGE WORK
1.F.01 1 UPVC PIPE DIA 100MM m - - - - - - -
1.F.02 2 UPVC PIPE DIA 200MM m 730,00 53,31 38.916,30 0,19 365,00 53,31 19.458,15
1.F.03 3 R.C PIPE DIA 200MM m 2.104,30 26,62 56.016,47 0,28 1.052,15 26,62 28.008,23
1.F.04 4 R.C PIPE DIA 1000MM m 225,00 127,20 28.620,00 0,14 112,50 127,20 14.310,00
1.F.05 5 RIGID CORRUGATED PERFORATED HDPE PIPE m 7.252,00 40,08 290.660,16 1,45 5.145,66 40,08 206.238,05
1.F.06 6 MONITORING WELL Nos - - - - - - -
1.F.T Sub Total VI 414.212,93 2,06 268.014,44
1.G VII ROAD & PAVING WORK
1.G.01 1 ASPHALT ROAD PAVING m2 36.654,00 55,31 2.027.332,74 10,10 41.756,65 55,31 2.309.560,13
1.G.02 2 CONCRETE PAVING 200MM m2 10.182,00 31,27 318.391,14 1,59 7.427,82 31,27 232.267,88
1.G.03 3 CONCRETE PAVING 150MM m2 9.708,00 30,76 298.618,08 1,49 - 30,76 -
1.G.04 4 CONCRETE PAVING m2 11.411,00 23,56 268.843,16 1,34 - 23,56 -
1.G.05 5 GRAVEL PAVING m2 143.192,00 5,80 830.513,60 4,14 114.553,60 5,80 664.410,88
1.G.06 6 SINGLE STONE PAVING m2 44.488,00 4,60 204.644,80 1,02 35.590,40 4,60 163.715,84
1.G.07 7 CONCRETE BLOCK PAVING m2 - - - - - - -
1.G.08 8 CURB STONE m 11.411,00 11,74 133.965,14 0,67 9.128,80 11,74 107.172,11
1.G.09 9 PE FILM m2 30.701,00 0,28 8.596,28 0,04 24.560,80 0,28 6.877,02
1.G.10 10 TRAFFIC SIGN EA 210,00 89,94 18.887,40 0,09 168,00 89,94 15.109,92
1.G.11 11 ROAD MARKING m2 2.567,48 15,66 40.206,74 0,20 2.053,98 15,66 32.165,39
1.G.12 12 BOLLARD EA 100,00 58,48 5.848,00 0,03 80,00 58,48 4.678,40
1.G.T Sub Total VII 4.155.847,08 20,70 3.535.957,58
1.H VIII PILE HEAD CUTTING
 PHYSICAL PROGRESS
CONTRACT
MC-0
NO DESCRIPTION UNIT
Code UNIT PRICE TOTAL BID WEIGHT
QUANTITY Quantity Unit Price Total
USD USD %
1.H.01 1 PILE CUTTING D400 Nos 3.043,00 57,32 174.424,76 0,87 1.610,00 57,32 92.285,20
1.H.02 2 PILE CUTTING D600 Nos 2.210,00 86,05 190.170,50 0,95 1.288,00 86,05 110.832,40
1.H.T Sub Total VIII 364.595,26 1,82 203.117,60
1.I IX FENCE & GATE WORK
1.I.01 1 CHAIN LINK FENCE WITH CRANKED EXT m 4.514,00 106,80 482.095,20 2,40 4.427,04 106,80 472.807,98
1.I.02 2 CHAIN LINK FENCE m 241,00 99,01 23.861,41 0,12 939,50 99,01 93.019,40
1.I.03 3 CHAIN LINK GATE GATE 8M EA 1,00 3.874,83 3.874,83 0,02 1,00 3.874,83 3.874,83
1.I.04 4 CHAIN LINK GATE 6M EA 3,00 2.487,47 7.462,41 0,04 3,00 2.487,47 7.462,41
1.I.05 5 CHAIN LINK GATE 2.4M EA 3,00 1.340,38 4.021,14 0,02 3,00 1.340,38 4.021,14
1.I.06 6 GABION WALL m3 8.544,00 65,45 559.204,80 2,78 - 65,45 -
1.I.T Sub Total IX 1.080.519,79 5,38 581.185,76
1.J X TEMPORARY WORK
1.J.01 1 TEMPORARY SCAFFOLDING m2 19.361,68 13,79 266.997,57 1,33 14.521,26 13,79 200.248,18
1.J.02 2 TEMPORARY STAGING m3 9.547,58 46,81 446.922,22 2,23 7.160,69 46,81 335.191,66
1.J.03 3 TEMPORARY SHEET PILE m2 3.920,00 167,81 657.815,20 3,28 943,20 167,81 158.278,39
1.J.04 4 STRUT Ton 238,00 1.285,58 305.968,04 1,52 178,50 1.285,58 229.476,03
1.J.05 5 WALE Ton 184,00 1.283,15 236.099,60 1,18 138,00 1.283,15 177.074,70
1.J.06 6 BRACKET Ton 5,00 1.288,93 6.444,65 0,03 3,75 1.288,93 4.833,49
1.J.07 7 JACK EA 96,00 1.009,01 96.864,96 0,48 72,00 1.009,01 72.648,72
1.J.T Sub Total X 2.017.112,24 10,05 1.177.751,17
1.K XI WINDBREAK WORK
1.K.01 1 WIND NET m2 24.690,00 4,82 119.005,80 0,59 23.800,00 4,82 114.716,00
1.K.02 2 WIRE D12MM m 4.980,00 3,19 15.886,20 0,08 6.343,04 3,19 20.234,30
1.K.03 3 WIRE D8+2MM m 12.450,00 2,10 26.145,00 0,13 10.200,00 2,10 21.420,00
1.K.04 4 TECHNICAL ADVISOR M/M 10,00 1.074,14 10.741,40 0,05 5,00 1.074,14 5.370,70
1.K.05 5 STRUCTURE STEEL POLES Ton 260,00 2.845,85 739.921,00 3,68 244,80 2.845,85 696.664,08
1.K.06 6 MISC. STEEL FOR CONCRETE AND BASE Ton 39,00 3.557,31 138.735,09 0,69 27,30 3.557,31 97.114,56
1.K.07 7 HOOP BARS Ton 4,00 1.885,38 7.541,52 0,04 2,80 1.885,38 5.279,06
1.K.T Sub Total XI 1.057.976,01 5,27 960.798,70

GRAND TOTAL 20.080.000,00 100,00 - - 13.184.979,09

65,66%

1.L XII WORK ORDER - - - - - - - -

1.L.1 1 CONCRETE PAVING 200MM m2 12.955,00 30,27 392.147,85 1,95 12.955,00 30,27 392.147,85

1.L.T 0 Sub Total XII - - - 392.147,85 1,95 - - 392.147,85