Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 65

21st On A/C Bill

Eastern Railway Work started on 10.08.2018


Construction Department Date of Completion 26.07.2019
DOC extended up to 30.06.2022
Asansol Division Work measured on 27.06.2022
Contract Certificate
No…………dtd………………………….in f/o The Millennium Construction Co.
Work in progress
Name of work:- Tender No. 20WTCAOCER2017-18 (Open tender in Two packet system) – For “Construction of MEMU shed,
deep Inspection pit, washing pit with other ancillary works in connection with extension of MEMU shed for holding upto 25 Rake
at Asansol Electric Loco shed, Asansol.
Agrt No. DCE/Con/T/05/2018-19 dated 26.10.2018
Estt No:- 14/CAO/CON of 16-17
43-4263-03
It. No Description of work Quantities Executed Total Rate Unit Total Amount Value of work
As per last Since last Quantities since last
Certificate Certificate certificate

Sch - A-I
1 Making leveling course on bed 219.520 0.000 219.520 5133.00 1 m2 1126796.16 0.00
block with "Epoxy" resin mortar
2 Supplying & placing of SGCI inserts 5488.000 0.000 5488.000 103.00 1 nos 565264.00 0.00

3 Grouting of SGCI inserts 5488.000 0.000 5488.000 183.00 1 nos 1004304.00 0.00

4 S/L/J RCC hume pipe NP-4 59.915 0.000 59.915 2943.00 1 mt 176329.85 0.00

5 Supply of Blanket materials 757.226 0.000 757.226 747.00 1 cum 565647.82 0.00

6 S/mixing grouting (Sika) etc 2910.240 0.000 2910.240 38.00 1 Kg 110589.12 0.00

7 Supp, fabr & transporting S/Steel 381.597 1.500 383.097 78718.00 1 mt 30156629.65 118077.00

8 S/F/Fixing UPVC pipe 160mm 800.970 0.000 800.970 587.00 1 mt 470169.39 0.00

9 S/F/Fixing bend 160mm 88.000 0.000 88.000 349.00 1 E 30712.00 0.00

10 Supplying, manufacturing bell 119.000 0.000 119.000 783.00 1 E 93177.00 0.00


mouthpiece.
11 Making uo reinforcement 264.281 8.000 272.281 5103.00 1 MT 1389449.94 40824.00

13 Supply of labour 408.000 0.000 408.000 199.00 1 E 81192.00 0.00

14 Earthwork in cutting in formation, 2351.713 -900.000 1451.713 632.00 10 cum 91748.26 -56880.00

15 Assembling ^ errection of fabrica- 355.772 1.500 357.272 8842.00 1 MT 3158999.02 13263.00

ted steel
39021008.21 115284.00
At Par 0.00 0.00
39021008.21 115284.00
Less 11.24% 4385961.32 12957.92
34635046.89 102326.08
Sch - A-II
1 Dismentling of existing track 575.000 0.000 575.000 61.00 1 TrM 35075.00 0.00
2 Transporting of P.Way meterial
a lead up to 25km 3580.400 0.000 3580.400 14.00 1 MTKM 50125.60 0.00
3 Transporting of P.Way meterial
a lead more than 25km up to 60km 2970.000 0.000 2970.000 12.00 1 MTKM 35640.00 0.00

5 Transporting of very long P.Way


meterial
a lead up to 25km 1330.400 0.000 1330.400 4.00 1 MTKM 5321.60 0.00
10 Linking of BG track 52/60kg 776.000 0.000 776.000 187.00 1 Tr.mtr 145112.00 0.00
single/3rail pannel with SGCI
11 Linking of BG track 52/60kg 276.000 0.000 276.000 198.00 1 Tr.mtr 54648.00 0.00
single/3rail pannel
12 Assembling & insertion of 52 kg 2.000 0.000 2.000 18731.00 1 set 37462.00 0.00
13 Thorough packing 1087.000 0.000 1087.000 35.00 1 Tr.mtr 38045.00 0.00
14 b 1in 12 point & xing 2.000 0.000 2.000 3918.00 1 set 7836.00 0.00
16 a Cutting, drilling 28mm or 32mm 242.000 0.000 242.000 42.00 1 each 10164.00 0.00
holes 0.000
17 b Drilling (in running line) 484.000 0.000 484.000 35.00 1 each 16940.00 0.00

436369.20 0.00
At Par 0.00 0.00
436369.20 0.00
Above 50.00% 218184.60 0.00
654553.80 0.00
Sch - A-III
1 Supply & stacking of approved 118.727 0.000 118.727 1433.00 1 m3 170135.79 0.00
quality of 50mm size stone
ballast @95% 569.816 0.000 569.816 1361.35 1 m3 775719.01 0.00
@90% 39.780 0.000 39.780 1289.70 1 m3 51304.27 0.00
2 Spreading the ballast 700.000 0.000 700.000 46.00 1 m3 32200.00 0.00

1029359.07 0.00
At Par 0.00 0.00
1029359.07 0.00
Above 31.24% 321571.77 0.00
1350930.84 0.00
Sch B-I [A]
1 C.C. 1:3:6 with 20mm stone chips 353.344 15.158 368.502 2139.85 1 cum 788539.00 32435.85

2 C.C. 1:2:4 with 20mm stone chips 465.974 112.211 578.185 2325.34 1 m3 1344476.71 260928.73

3 C.C. M-20 uo to plinth 1558.425 0.000 1558.425 2247.57 1 m3 3502669.28 0.00


5 Centering and shuttering in foundn. 1537.554 108.970 1646.524 146.28 1 Sqm 240853.53 15940.13

6 Centring & shuttering for Colm./ 1499.406 0.000 1499.406 296.96 1 Sqm 445263.61 0.00
Piller
9 Providing and laying M 20/M 25 2640.577 12.594 2653.171 2732.49 1 cum 7249763.23 34412.98

10 RCC M-20 above plinth 117.334 43.835 161.169 3004.22 1 cum 484187.13 131689.98
11 Centering and shuttering for 1473.363 1.410 1474.773 145.90 1 Sqm 215169.38 205.72
Foundations, footings,

12 Centering & shuttering of wall 3972.050 0.000 3972.050 239.00 1 Sqm 949319.95 0.00
13 Centering & shuttering of slab 1678.352 353.673 2032.025 234.36 1 Sqm 476225.38 82886.80
14 Centering & shuttering of beam 2569.098 184.427 2753.525 208.55 1 Sqm 574247.64 38462.25
15 Centering & shuttering of column 1581.300 97.290 1678.590 297.00 1 Sqm 498541.23 28895.13
16 Centering & shuttering of chajja 51.050 0.000 51.050 375.69 1 Sqm 19178.97 0.00
16788435.04 625857.57
Add 26% 4364993.11 162722.97
21153428.15 788580.54
Add 15.09% 3192052.31 118996.80
24345480.46 907577.34
Sch B-I [B]
1 Brick work 1:4 563.987 5.500 569.487 2208.57 1 m3 1257751.90 12147.14
2 Brick work in foundation & plinth 569.472 30.000 599.472 2163.97 1 cum 1297239.42 64919.10
on cement mortar (1:6)
3 Extra over item (2) 351.135 30.000 381.135 151.99 1 cum 57928.71 4559.70
4 Half brick masonry with Cement 42.461 0.000 42.461 265.31 1 m2 11265.33 0.00
mortar 1:4
5 Extra for half Brick masonry in 31.599 0.000 31.599 42.15 1 m2 1331.90 0.00
superstructure above plinth
9 Brick Flat soling 3909.634 10.395 3920.029 171.16 1 m2 670952.16 1779.21

3296469.43 83405.14
Add 64% 2109740.43 53379.29
5406209.86 136784.43
Add 9.53% 515211.80 13035.56
5921421.66 149819.99
Sch B-I [C]
1 Earth work in excavation as per 10358.634 0.000 10358.634 88.16 1 cum 913217.17 0.00
approved drawings
2 Extra for every additional lift of 4538.235 0.000 4538.235 8.62 1 cum 39119.59 0.00
1.5m or part
3 Extra over item no. 1 10203.074 0.000 10203.074 9.20 1 m3 93868.28 0.00
4 Filling, watering & ramming earth 115.992 0.000 115.992 20.40 1 m3 2366.24 0.00
5 S/filling sand 592.034 0.000 592.034 359.67 1 cum 212936.87 0.00
7 Providing wood work in frame 190.000 190.000 52.03 1 cudm 9885.70 9885.70
14 Providing and fixing M.S. grills 587.090 4000.000 4587.090 88.09 1 kg 404076.76 352360.00
21 Providing and fixing PVC frame 10.300 0.000 10.300 486.05 1m 5006.32 0.00
22 Providing and fixing door shutter 3.427 0.000 3.427 3816.60 1 SqM 13079.49 0.00
25 S/F 1mm thick door shutter 31.160 0.000 31.160 2496.87 1 SqM 77802.47 0.00
27 Providing and fixing anodised 141.306 0.000 141.306 494.56 1 kg 69884.30 0.00
aluminium (fixed)
28 Providing and fixing anodised 105.385 0.000 105.385 514.02 1 Kg 54170.00 0.00
aluminium (Openable/sliding
portion)
30 Supplying & installing stainless steel 311.650 0.000 311.650 689.78 1 Kg 214969.94 0.00
railing
31 Laying 15 mm thick hardened 4490.090 0.000 4490.090 246.88 1 m2 1108513.42 0.00
topping
34 P/F ceramic wall tiles 105.873 40.000 145.873 673.17 1 m2 98197.33 26926.80
35 Ceramic floor tiles 33.369 0.000 33.369 598.88 1 m2 19984.03 0.00
36 Providing and fixing vitrified tiles 331.347 90.000 421.347 1102.32 1 m2 464459.23 99208.80
37 18mm marbel stone 1.330 0.000 1.330 1523.05 1 m2 2025.66 0.00
40 Prov & fixing UV profile sheet 2913.960 0.000 2913.960 2024.24 1 cum 5898554.39 0.00
42 Providing and fixing rain water pipe 30.000 0.000 30.000 232.69 1m 6980.70 0.00
of 110mm
43 Providing and fixing PVC bend 11.000 0.000 11.000 214.46 1E 2359.06 0.00
44 Supplying, erecting in position 3886.577 0.000 3886.577 1207.99 1 m2 4694946.15 0.00
0.91mm th. Ind. Corrogated sheet 0.000
45 Supplying & fab. Valley gutter 885.000 0.000 885.000 1073.36 1m 949923.60 0.00
46 P/F 0.7 mm thick aluminum sheet 1646.320 145.000 1791.320 3447.19 1m 6175020.39 499842.55

47 Cement plaster 12mm th. (1:4) 928.226 0.000 928.226 62.44 1 m2 57958.43 0.00
48 12mm thick plaster (1:6) 3147.669 375.000 3522.669 62.44 1 m2 219955.45 23415.00
49 12 mm cement plaster 1344.705 0.000 1344.705 75.83 1 m2 101968.98 0.00
50 Cement plaster 6 mm th. (1:3) 330.432 180.000 510.432 55.56 1 m2 28359.60 10000.80
51 Prov./ App. Plaster of paris 750.000 0.000 750.000 76.54 1 m2 57405.00 0.00
52 Distempring of wall 750.000 0.000 750.000 63.25 1 m2 47437.50 0.00
53 Finishing with multi Surface 500.000 0.000 500.000 83.49 1 m2 41745.00 0.00
58 Painting steel 110.158 0.000 110.158 72.63 1 m2 8000.78 0.00
61 Prov/fix G.I. pipe of 20 mm 28.425 0.000 28.425 200.07 1m 5686.99 0.00
62 Prov/fix G.I. pipe of 25 mm 72.890 0.000 72.890 252.80 1m 18426.59 0.00
63 P/F GI pipe 32mm 555.000 0.000 555.000 292.33 1m 162243.15 0.00
64 P/F GI pipe 100mm 700.000 0.000 700.000 811.68 1m 568176.00 0.00
65 P/Fixing ball valve 57.000 0.000 57.000 878.38 1E 50067.66 0.00
66 P/Fixing brass bib cock 6.000 0.000 6.000 246.31 1E 1477.86 0.00
67 P/Fixing stop cock 10.000 0.000 10.000 277.70 1E 2777.00 0.00
69 P/F CI Sluice valve 3.000 0.000 3.000 6434.35 1E 19303.05 0.00
70 Prov/ placing polyethylene water 2000.000 0.000 2000.000 9.34 1 Ltr 18680.00 0.00
storage tank
72 Prov/fix WC Indian type pan 4.000 0.000 4.000 3128.93 1E 12515.72 0.00
76 P/F wash basin 0.000 0.000 0.000 1993.27 1E 0.00 0.00
79 Prov/fix 100 mm PVC soil waste 26.620 0.000 26.620 266.19 1m 7085.98 0.00
pipe
80 Demolishing of C.C. 1:2:4 or 1042.740 0.000 1042.740 448.29 1 cum 467449.91 0.00
richer mix 0.000
81 Demolishing R.C.C. work 361.868 0.000 361.868 654.01 1 cum 236665.29 0.00
82 Extra over Item Nos. 181021 and 1011.635 0.000 1011.635 196.20 1 cum 198482.79 0.00
181050 if pav. breaker is used

84 Demolishing brick work in cement 287.246 0.000 287.246 378.50 1 cum 108722.61 0.00
mortar
23971938.40 1021639.65
Add 24% 5753265.22 245193.52
29725203.61 1266833.17
Less 13.34% 3965342.16 168995.54
25759861.45 1097837.62
Sch - B-II
W.O. No. DCE/Con/WO/TMCC/01 dtd 09.05.2019
1 Leading moorum, earth, sand etc 2228.924 -128.924 2100.000 24.27 1 cum 50967.00 -3128.99
more than 50m
2 Leading moorum, earth, sand etc 2646.162 0.000 2646.162 106.00 1 cum 280493.17 0.00
more than 500m up to 25KM
3 Dewatering of natural or 6714.54 0.000 6714.540 24.80 1 HP/ hrs 166520.59 0.00
accumulated water
4 Side drain cleaning 75.9 0.000 75.900 99.70 1 cum 7567.23 0.00
W.O. No. DCE/Con/WO/TMCC/02 dtd 07.04.2021
1 Dewatering of natural or 4937.69 0.000 4937.690 24.80 1 HP 122454.71 0.00
accumulated water Hour
2 Prov. & fixing angle based wash 2 0.000 2.000 635.51 1 Each 1271.02 0.00
basin flat (400x400)
3 Prov. & fixing Precast chequered 4.158 0.000 4.158 646.93 1 Sqm 2689.93 0.00
tiles
4 Fly proof wire mesh 55.08 0.000 55.080 367.36 1 Sqm 20234.19 0.00
5 Prov. & fixing 50mm dia GI pipe 89.96 0.000 89.960 416.70 1 Metre 37486.33 0.00
6 Prov. & Fixing with float/ frosted 38.025 0.000 38.025 907.36 1 Sqm 34502.36 0.00
glass 4 mm thick
7 Prov. & Fixing glass strip 40mm 1099.33 -499.330 600.000 27.57 1 Metre 16542.00 -13766.53
deep and 4 mm thick
8 Prov. & Fixing Urinal basin 5 0.000 5.000 750.06 1 Each 3750.30 0.00
9 Providing & Fixing wash basin Flat 4 0.000 4.000 949.12 1 Each 3796.48 0.00
(630x450)
W.O. No. DCE/Con/WO/TMCC/03 dtd 01.12.2021
1 Conducting in-situ full size Plate 2 0 2.000 43362.660 1 Each 86725.32 0.00
Load Test (PLT) as per IS:1888 in
cluding making loading arrange
ments etc.
b. Plate size 45cm x 45cm

2 Dewtering of natural or 2900 0 2900.000 24.800 1 HP 71920.00 0.00


accumulated water from any Hour
location. Payment to be done for
Horse power of pump multiplied by
pumping hours.

906920.65 -16895.51
Add 15% 136038.10 -2534.33
1042958.74 -19429.84
At par 0.00 0.00
1042958.74 -19429.84
Sch - C-I
1 Supply of cement 2088.599 67.500 2156.099 8095.00 1 MT 17453621.41 546412.50

17453621.41 546412.50
At Par 0.00 0.00
17453621.41 546412.50
Less 34.53% 6026735.47 188676.24
11426885.93 357736.26
Sch - C-II
1 Supply of Steel 264.281 8.000 272.281 62048.00 1 MT 16894491.49 496384.00

16894491.49 496384.00
At Par 0.00 0.00
16894491.49 496384.00
Less 17.81% 3008908.93 88405.99
13885582.55 407978.01
New Item (1st Proposal)
1 Supplying, erecting, laying, fixing 3500.000 255.000 3755.000 1228.00 1 M2 4611140.00 313140.00
0.91mm Industrial Alluminium
sheet
New Item (2nd Proposal)
1 Leading Ballast, kankars bricks etc. 7000.000 0.000 7000.000 106.00 1 m3 742000.00 0.00
up to 25Km
2 S/Steel work welded in builtup 7000.000 2381.830 9381.830 100.34 1 kg 941372.82 238992.82
sections, trusses and framed works
etc in RSJ, tees,angles etc

3 S/Steel work welded in builtup 1500.000 1071.750 2571.750 97.88 1 kg 251722.89 104902.89
sections, trusses and framed works
etc in flates, plates rounds etc.

4 Extra for every subsequent 3m. 0.000 1600.000 1600.000 9.31 1 kg 14896.00 14896.00
Height or part thereof etc.
1949991.71 358791.71
Add 24% above 467998.01 86110.01
2417989.72 444901.72
Less 13.34% below 322559.83 59349.89
2095429.89 385551.83
SUMMARY
Schedule-A-I 34635046.89 102326.08
Schedule-A-II 654553.80 0.00
Schedule-A-III 1350930.84 0.00
Schedule-B-I(A) 24345480.46 907577.34
Schedule-B-I(B) 5921421.66 149819.99
Schedule-B-I(C) 25759861.45 1097837.62
Schedule-B-II 1042958.74 -19429.84
Schedule-C-I 11426885.93 357736.26
Schedule-C-II 13885582.55 407978.01
1st New Item 4611140.00 313140.00
2nd New Item 2095429.89 385551.83
125729292.22 3702537.30
Certified that the quantity being paid for has actually been done by the contractor
as per specification. No Rly. material the cost of which has not been recovered was
issued to the contractor for this work. The work has been done.as per specification

SSE/CON/ASN Sr XEN/Con/ASN

Total value of work done 125729292.22 3702537.30


Deduct value of work kdone as per last certificate 122026754.92
value of work of this on A/C bill - Z = 3702537
Taxable amount - X = 3305837
Deduction S/Dep 6% 0
I/T(-) 2.00% 66117
S/C(-) 15.00% 9918
CGST 1.00% 33058
SGST 1.00% 33058
Labour Cess For Rs 2622163.42 1.00% 26222
Bill Copy 20
Net amount payable 3534145

#NAME?

The necessary detailed measurements of the above work have been taken by me and are
Recorded at page No.082812 to 082854/R of M.B. No. 16/ DCE/CON/22

SSE/Con/Works/ASN

Sr XEN/Con/ASN
Contractor
Dy.CE/Con-I/ER/ASN
Final On A/C Bill
Eastern Railway Work started on
Construction Department Date of Completion
DOC extended up to
Asansol Division Work measured on
Contract Certificate
No…………dtd………………………….in f/o The Millennium Construction Co.
Work in progress
Name of work:- Tender No. 20WTCAOCER2017-18 (Open tender in Two packet system) – For
“Construction
deep Inspectionofpit,
MEMU shed,
washing pit with other ancillary works in connection with extension of MEMU shed
for holdingElectric
at Asansol upto 25 Loco
Rake shed, Asansol.
Agrt No. DCE/Con/T/05/2018-19 dated 26.10.2018
Estt No:- 14/CAO/CON of 16-17

It. No Description of work Total Rate Unit Total Amount


Quantities
Sch - A-I
1 Making leveling course on bed block 219.520 5133.00 1 m2 1126796.16
with "Epoxy" resin mortar
2 Supplying & placing of SGCI inserts 5488.000 103.00 1 nos 565264.00
3 Grouting of SGCI inserts 5488.000 183.00 1 nos 1004304.00
4 S/L/J RCC hume pipe NP-4 59.915 2943.00 1 mt 176329.85
5 Supply of Blanket materials 758.906 747.00 1 cum 566902.78
6 S/mixing grouting (Sika) etc 2910.240 38.00 1 Kg 110589.12
7 Supp, fabr & transporting S/Steel 387.529 78718.00 1 mt 30505507.82
8 S/F/Fixing UPVC pipe 160mm 893.160 587.00 1 mt 524284.92
9 S/F/Fixing bend 160mm 92.000 349.00 1 E 32108.00
10 Supplying, manufacturing bell 122.000 783.00 1 E 95526.00
mouthpiece.
11 Making uo reinforcement 279.976 5103.00 1 MT 1428717.53
13 Supply of labour 514.000 199.00 1 E 102286.00
14 Earthwork in cutting in formation, 2351.713 632.00 10 cum 148628.26
15 Assembling ^ errection of fabrica- 387.529 8842.00 1 MT 3426531.42
ted steel
39813775.86
At Par 0.00
39813775.86
Less 11.24% 4475068.41
35338707.45
Sch - A-II
1 Dismentling of existing track 575.000 61.00 1 TrM 35075.00
2 Transporting of P.Way meterial
a lead up to 25km 3580.400 14.00 1 MTKM 50125.60

3 Transporting of P.Way meterial


a lead more than 25km up to 60km 2970.000 12.00 1 MTKM 35640.00

5 Transporting of very long P.Way


meterial
a lead up to 25km 1330.400 4.00 1 MTKM 5321.60

10 Linking of BG track 52/60kg 776.000 187.00 1 Tr.mtr 145112.00


single/3rail pannel with SGCI
11 Linking of BG track 52/60kg 276.000 198.00 1 Tr.mtr 54648.00
single/3rail pannel
12 Assembling & insertion of 52 kg 2.000 18731.00 1 set 37462.00
13 Thorough packing 1087.000 35.00 1 Tr.mtr 38045.00
14 b 1in 12 point & xing 2.000 3918.00 1 set 7836.00
16 a Cutting, drilling 28mm or 32mm 242.000 42.00 1 each 10164.00
holes
17 b Drilling (in running line) 484.000 35.00 1 each 16940.00

436369.20
At Par 0.00
436369.20
Above 50.00% 218184.60
654553.80
Sch - A-III
1 Supply & stacking of approved 118.727 1433.00 1 m3 170135.79
quality of 50mm size stone
ballast @95% 569.816 1361.35 1 m3 775719.01
@90% 39.780 1289.70 1 m3 51304.27
2 Spreading the ballast 700.000 46.00 1 m3 32200.00

1029359.07
At Par 0.00
1029359.07
Above 31.24% 321571.77
1350930.84
Sch B-I [A]
1 C.C. 1:3:6 with 20mm stone chips 388.591 2139.85 1 cum 831526.45
2 C.C. 1:2:4 with 20mm stone chips 627.868 2325.34 1 m3 1460006.58
3 C.C. M-20 uo to plinth 1614.067 2247.57 1 m3 3627728.57
4 C.C. M-20 uo above plinth 11.857 2384.98 1 m3 28278.71
5 Centering and shuttering in foundn. 1801.582 146.28 1 Sqm 263535.41
6 Centring & shuttering for Colm./ Piller 1527.146 296.96 1 Sqm 453501.28

7 P/Laying DPC 40 mm thick 16.863 150.24 1 Sqm 2533.50


9 Providing and laying M 20/M 25 2758.149 2732.49 1 cum 7536614.56
10 RCC M-20 above plinth 171.109 3004.22 1 cum 514049.08
11 Centering and shuttering for 1479.403 145.90 1 Sqm 215844.90
Foundations, footings,
12 Centering & shuttering of wall 3973.280 239.00 1 Sqm 949613.92
13 Centering & shuttering of slab 2118.614 234.36 1 Sqm 496518.38
14 Centering & shuttering of beam 3033.193 208.55 1 Sqm 632572.40
15 Centering & shuttering of column 1700.505 297.00 1 Sqm 505049.99
16 Centering & shuttering of chajja 67.886 375.69 1 Sqm 25504.09
17542877.80
Add 26% 4561148.23
22104026.03
Add 15.09% 3335497.53
25439523.56
Sch B-I [B]
1 Brick work 1:4 602.354 2208.57 1 m3 1330340.97
2 Brick work in foundation & plinth 673.508 2163.97 1 cum 1457451.11
on cement mortar (1:6)
3 Extra over item (2) 89.224 151.99 1 cum 13561.16
4 Half brick masonry with Cement mortar 42.461 265.31 1 m2 11265.33
1:4
5 Extra for half Brick masonry in 31.599 42.15 1 m2 1331.90
superstructure above plinth
9 Brick Flat soling 4025.737 171.16 1 m2 689045.14

3502995.61
Add 64% 2241917.19
5744912.80
Add 9.53% 547490.19
6292402.98
Sch B-I [C]
1 Earth work in excavation as per 10694.183 88.16 1 cum 942799.17
approved drawings
2 Extra for every additional lift of 5487.828 8.62 1 cum 47305.08
1.5m or part
3 Extra over item no. 1 10203.074 9.20 1 m3 93868.28
4 Filling, watering & ramming earth 748.217 20.40 1 m3 15263.63
5 S/filling sand 593.569 359.67 1 cum 213488.96
7 Providing wood work in frame 311.000 52.03 1 cudm 16181.33
11 P/Fixing 35mm Flush door 13.586 2086.73 1 SqM 28350.31
14 Providing and fixing M.S. grills 5255.900 88.09 1 kg 462992.23
21 Providing and fixing PVC frame 34.150 486.05 1m 16598.61
22 Providing and fixing door shutter 9.994 3816.60 1 SqM 38143.10
25 S/F 1mm thick door shutter 31.160 2496.87 1 SqM 77802.47
27 Providing and fixing anodised 236.316 494.56 1 kg 116872.44
aluminium (fixed)
28 Providing and fixing anodised 226.085 514.02 1 Kg 116212.21
aluminium (Openable/sliding portion)
29 Providing and fixing 5.5 mm glass 0.000 1 SqM 0.00

30 Supplying & installing stainless steel 316.975 689.78 1 Kg 218643.02


railing
31 Laying 15 mm thick hardened topping 4580.842 246.88 1 m2 1130918.27

34 P/F ceramic wall tiles 225.712 673.17 1 m2 151942.55


35 Ceramic floor tiles 60.397 598.88 1 m2 36170.56
36 Providing and fixing vitrified tiles 692.264 1102.32 1 m2 763096.45
37 18mm marbel stone 1.330 1523.05 1 m2 2025.66
40 Prov & fixing UV profile sheet 2957.910 2024.24 1 cum 5987519.74
42 Providing and fixing rain water pipe of 101.090 232.69 1m 23522.63
110mm
43 Providing and fixing PVC bend 94.000 214.46 1E 20159.24
44 Supplying, erecting in position 3886.577 1207.99 1 m2 4694946.15
0.91mm th. Ind. Corrogated sheet
45 Supplying & fab. Valley gutter 896.920 1073.36 1m 962718.05
46 P/F 0.7 mm thick aluminum sheet 1801.070 3447.19 1m 6208630.49
47 Cement plaster 12mm th. (1:4) 993.175 62.44 1 m2 62013.85
48 12mm thick plaster (1:6) 4778.993 62.44 1 m2 298400.32
49 12 mm cement plaster 1448.609 75.83 1 m2 109848.02
50 Cement plaster 6 mm th. (1:3) 696.132 55.56 1 m2 38677.09
51 Prov./ App. Plaster of paris 1685.786 76.54 1 m2 129030.06
52 Distempring of wall 1885.786 63.25 1 m2 119275.96
53 Finishing with multi Surface 1397.689 83.49 1 m2 116693.05
56 Finishing wall with water prof cement 1896.086 41.76 1 m2 79180.55
paint
57 Painting wood work 10.350 69.79 1 m2 722.33
58 Painting steel 738.160 72.63 1 m2 53612.56
61 Prov/fix G.I. pipe of 20 mm 475.750 200.07 1m 95183.30
62 Prov/fix G.I. pipe of 25 mm 72.890 252.80 1m 18426.59
63 P/F GI pipe 32mm 559.280 292.33 1m 163494.32
64 P/F GI pipe 100mm 724.620 811.68 1m 588159.56
65 P/Fixing ball valve 66.000 878.38 1E 57973.08
66 P/Fixing brass bib cock 17.000 246.31 1E 4187.27
67 P/Fixing stop cock 23.000 277.70 1E 6387.10
69 P/F CI Sluice valve 3.000 6434.35 1E 19303.05
70 Prov/ placing polyethylene water 16000.000 9.34 1 Ltr 149440.00
storage tank
72 Prov/fix WC Indian type pan 6.000 3128.93 1E 18773.58
73 P/F European pan 6.000 2986.84 1E 17921.04
77 P/F Mirror 5.000 810.94 1E 4054.70
78 P/F towel rail 4.000 409.41 1E 1637.64
79 Prov/fix 100 mm PVC soil waste pipe 63.400 266.19 1m 16876.45
80 Demolishing of C.C. 1:2:4 or 1104.895 448.29 1 cum 495313.38
richer mix
81 Demolishing R.C.C. work 361.868 654.01 1 cum 236665.29
82 Extra over Item Nos. 181021 and 1011.635 196.20 1 cum 198482.79
181050 if pav. breaker is used

84 Demolishing brick work in cement 287.246 378.50 1 cum 108722.61


mortar

25594626.19
Add 24% 6142710.28
31737336.47
Less 13.34% 4233760.69
27503575.78
Sch - B-II
W.O. No. DCE/Con/WO/TMCC/01 dtd
09.05.2019
1 Leading moorum, earth, sand etc more 2228.924 24.27 1 cum 54095.99
than 50m
2 Leading moorum, earth, sand etc more 3523.201 106.00 1 cum 373459.31
than 500m up to 25KM
3 Dewatering of natural or accumulated 6714.540 24.80 1 HP/ hrs 166520.59
water
4 Side drain cleaning 75.900 99.70 1 cum 7567.23
W.O. No. DCE/Con/WO/TMCC/02 dtd
07.04.2021
1 Dewatering of natural or accumulated 4937.690 24.80 1 HP 122454.71
water Hour
2 Prov. & fixing angle based wash basin 6.000 635.51 1 Each 3813.06
flat (400x400)
3 Prov. & fixing Precast chequered tiles 4.158 646.93 1 Sqm 2689.93

4 Fly proof wire mesh 55.080 367.36 1 Sqm 20234.19


5 Prov. & fixing 50mm dia GI pipe 124.460 416.70 1 Metre 51862.48
6 Prov. & Fixing with float/ frosted glass 38.025 907.36 1 Sqm 34502.36
4 mm thick
7 Prov. & Fixing glass strip 40mm deep 1099.330 27.57 1 Metre 30308.53
and 4 mm thick
8 Prov. & Fixing Urinal basin 4.000 750.06 1 Each 3000.24
9 Providing & Fixing wash basin Flat 9.000 949.12 1 Each 8542.08
(630x450)
W.O. No. DCE/Con/WO/TMCC/03 dtd
01.12.2021
1 Conducting in-situ full size Plate 2.000 43362.660 1 Each 86725.32
Load Test (PLT) as per IS:1888 in
cluding making loading arrange
ments etc.
b. Plate size 45cm x 45cm
2 Dewtering of natural or 2919.490 24.800 1 HP 72403.35
accumulated water from any Hour
location. Payment to be done for
Horse power of pump multiplied by
pumping hours.

W.O. No. DCE/Con/WO/TMCC/04 dtd


1 Providing and fixing Telephonic
showe 1.000 421.310 1 Each 421.31
2 Providing and fixing C.P.brass Soap
Dish 4.000 162.360 1 Each 649.44
3 Providing and fixing Towelrail
600mm 4.000 350.480 1 Each 1401.92
4 Providing and fixing PVC
connector 11.000 55.060 1 Each 605.66
5 Providing and fixing Stainless Steel
sink 1.000 3655.980 1 Each 3655.98
6 Providing and fixing (CPVC) pipes,
25 mm 111.530 202.66 1 metre 22602.67
7 Providing and fixing (CPVC) pipes,
50mm nominal outer dia. Pipes 16.200 538.17 1 metre 8718.35
8 Providing and fixing Swan neck
pillar tap 1.000 547.830 1 Each 547.83

1076782.54
Add 15% 161517.38
1238299.92
At par 0.00
1238299.92
Sch - C-I
1 Supply of cement 2176.330 8095.00 1 MT 17617391.35

17617391.35
At Par 0.00
17617391.35
Less 34.53% 6083285.23
11534106.12
Sch - C-II
1 Supply of Steel 279.976 62048.00 1 MT 17371950.85

17371950.85
At Par 0.00
17371950.85
Less 17.81% 3093944.45
14278006.40
New Item (1st Proposal)
1 Supplying, erecting, laying, fixing 4083.839 1228.00 1 M2 5014954.29
0.91mm Industrial Alluminium
sheet
New Item (2nd Proposal)
1 Leading Ballast, kankars bricks etc. up 5628.344 106.00 1 m3 596604.46
to 25Km
2 S/Steel work welded in builtup sections, 9880.790 100.34 1 kg 991438.47
trusses and framed works etc in RSJ,
tees,angles etc
3 S/Steel work welded in builtup sections, 2759.400 97.88 1 kg 270090.07
trusses and framed works etc in flates,
plates rounds etc.
4 Extra for every subsequent 3m. Height 4656.320 9.31 1 kg 43350.34
or part thereof etc.
1901483.34
Add 24% above 456356.00
2357839.35
Less 13.34% below 314535.77
2043303.58
SUMMARY
Schedule-A-I 35338707.45
Schedule-A-II 654553.80
Schedule-A-III 1350930.84
Schedule-B-I(A) 25439523.56
Schedule-B-I(B) 6292402.98
Schedule-B-I(C) 27503575.78
Schedule-B-II 1238299.92
Schedule-C-I 11534106.12
Schedule-C-II 14278006.40
1st New Item 5014954.29
2nd New Item 2043303.58
GROSS BILL VALUE 130688364.73
LAST BILL VALUE ON 21 RA - 125829785.35
IN THIS BILL 4858579.38
Eastern Railway Work Started on : 04.01.2018
PH- 15; P.B. No. 04 of 2022-23 Construction Department Original Doc : 14.10.2018
Estt No 14/CAO/CON/13-14 1st & Final Variation D.O.C. extended upto: - 11.07.2021
Work Completion on:- 11.07.2021
Work measured on:- 15.04.2022
Name of Work : Construction of R P F Barrack and post 2nd Type-II, Type - III and 1 No type IV Quarter including approach road and other Ancillary works at Dumka in connection
with BG Truck from Mandarhill to Dumka

Name of Contractor : The Millennium Construuction Co. Agt. No. DCE/Con/T/02/2018-19 dated 23.05.2018

As per Agreement as per 1st and final variation Percentage (%)


Sl. No. Description of Work Unit Rate Saving Excess Remarks
Qty Amount Qty. Amount Saving Excess
Schedule-A

Quantity as per actual requirement at site


1 Supply, Laying overground approved qulaity plastic 1 Sq. mtr.. 6.00 3000 18000.00 551.516 3309.10 14690.90 81.62 in corelation with item no. 5, 6 of Sch B-1.
sheet Hence saving.
Quantity as per actual requirement at site
Making reinforcement of any di including cutting, in corelation with schedule C and quantity
2 1 mtr. 5033.00 40 201320.00 41.788 210319.00 8999.00 4.47 kept in agreement is less. Hence excess.
bending and binding

219320.00 213628.10 14690.90 8999.00


At par 0.00 0.00 0.00 0.00
219320.00 213628.10 14690.90 8999.00
5% below 10966.00 10681.41 734.55 449.95
208354.00 202946.70 13956.36 8549.05 2.60
Schedule-B 1

Quantity as per actual requirement at site.


1 Earth Work 1 Cu. Mtr. 88.16 1800 158688.00 708.746 62483.05 96204.95 60.63 Quantity kept in agreement is more hence
saving.
Quantity in corelation with item no. 1 of
2 Extra over 1 Cu. Mtr. 9.20 1800 16560.00 696.985 6412.26 10147.74 61.28 Sch B-I, hence saving.
Quantity in corelation with item no. 1 of
3 Filling, watering ramming earth 1 Cu. Mtr. 20.40 1800 36720.00 189.890 3873.76 32846.24 89.45 Sch B-I, hence saving.
Not required as per site condition. Hence
4 supplying and filling sand in plinth 1 Cu. Mtr. 359.67 200 71934.00 0.000 0.00 71934.00 100.00 saving.
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
5 PCC (1:3:6) 1 Cu. Mtr. 2139.85 175 374473.75 70.435 150720.33 223753.42 59.75 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
6 Propriding & laying C C (1:2:4) 1 Cu. Mtr. 2325.34 125 290667.50 22.938 53338.65 237328.85 81.65 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


Centring and shuttering foundation, tooting and baser not required by Sr DSC/ASN. Hence less
7 of columns 1 Sq. mtr.. 146.28 350 51198.00 50.625 7405.43 43792.58 85.54 quantity executed and saving occurred.
2 Nos. Type III and 1 No. Type IV quarters
8 Proving and laying cement concrete 1:2:4 25mm thick 1 Sq. mtr.. 110.20 126 13885.20 55.184 6081.28 7803.92 56.20 not required by Sr DSC/ASN. Hence less
quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


per 50kg of not required by Sr DSC/ASN. Hence less
9 Extra for providing and fixing water proofing materials 1 cement 220.69 2400 529656.00 441.472 97428.46 432227.54 81.61 quantity executed and saving occurred.

Quantity required in corelation to item no.


10 PPC 1 tonne 6842.50 290 1984325.00 212.450 1453689.13 530635.88 26.74 5, 6, 11, 12, 20, 23 etc. of Sch B-I. Hence
saving.
Quantity as per actual requirement at site
11 Providing and laying m-20 grade concrete all work up to 1 Cu. Mtr. 2732.49 90 245924.10 158.714 433684.42 187760.32 76.35 and quantity kept in agreement is less.
plinth level Hence excess.
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
12 all work above plinth level 1 Cu. Mtr. 3004.22 185 555780.70 174.502 524242.40 31538.30 5.67 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
13 centering and sheltering foundation footing of columns. 1 Sq. mtr.. 145.90 390 56901.00 185.808 27109.39 29791.61 52.36 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
14 suspended floor, roof , landing FOB Slab , walkway s 1 Sq. mtr.. 234.36 1055 247249.80 548.814 128620.05 118629.75 47.98 quantity executed and saving occurred.

Quantity as per actual requirement at site


15 Linter beam and plinth beam 1 Sq. mtr.. 208.55 478 99686.90 737.960 153901.56 54214.66 54.38 and quantity kept in agreement is less.
Hence excess.
Quantity as per actual requirement at site
16 column pillar post and struts 1 Sq. mtr.. 297.00 548 162756.00 717.080 212972.76 50216.76 30.85 and quantity kept in agreement is less.
Hence excess.
Spiral staircase not required. Hence saving.
17 stair except sprial staircase 1 Sq. mtr.. 289.10 98 28331.80 0.000 0.00 28331.80 100.00

small lintels not exceeding 1.5 mtr clear span … similar Small lintels not required. Hence saving.
18 shape and size 1 Sq. mtr.. 105.22 10 1052.20 0.000 0.00 1052.20 100.00
Quantity required in corelation with item
19 supplying and applying shuttering oil 1 Sq. mtr.. 6.43 2840 18261.20 2003.854 12884.78 5376.42 29.44 no. 13, 14,15,16 of Sch B-I. Hence saving.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
20 Brick work cement mortar 1:6 1 Cu. Mtr. 2206.10 600 1323660.00 250.678 553020.74 770639.26 58.22 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
21 extra beyond plinth 1 Cu. Mtr. 151.99 335 50916.65 191.012 29031.91 21884.74 42.98 quantity executed and saving occurred.

No building constructed beyong 2nd floor.


22 Extra brick masonary work beyond second floor level. 1 Cu. Mtr. 287.47 20 5749.40 0.000 0.00 5749.40 100.00 Hence saving.
Quantity required for boundary wall and
23 Half brick masonary 1:4 1 Sq. mtr.. 265.31 74 19632.94 497.016 131863.31 112230.37 571.64 building parapet walls. Quantity kept in
agreement is less. Hence excess.
Qunatity required in corelation with item
24 extra for half brick above plinth 1 Sq. mtr.. 42.15 53 2233.95 152.644 6433.94 4199.99 188.01 no. 23 of Sch B-I. Hence excess.
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
25 cutting holes in 20*23 cm thick wall 1 each 19.33 37 715.21 12.000 231.96 483.25 67.57 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
26 providing wood work in frames sal wood 1 cu. Dm. 52.03 3800 197714.00 2390.000 124351.70 73362.30 37.11 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
27 Rail, venteak locally available good quality wood 1 Sq. mtr.. 1398.04 85 118833.40 34.682 48486.82 70346.58 59.20 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
28 Glazing with float glass xxxx thick (10kg/sq mtr. 1 Sq. mtr.. 435.16 15 6527.40 8.606 3744.99 2782.41 42.63 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
29 35mm thick flush door stainless leat xxxx 1 Sq. mtr.. 1352.28 78 105477.84 42.914 58031.74 47446.10 44.98 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
30 providing and fixing iron hold fast 40 x 5 mm flat iron 1 each 78.03 504 39327.12 220.000 17166.60 22160.52 56.35 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
31 providing and fixing M S twoel bolt 200 x 10 mm 1 each 70.30 108 7592.40 44.000 3093.20 4499.20 59.26 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
32 100 X 10 mm 1 each 45.19 118 5332.42 104.000 4699.76 632.66 11.86 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
33 providing and fixing M S Door handell 125 mm 1 each 25.10 92 2309.20 54.000 1355.40 953.80 41.30 quantity executed and saving occurred.

Quantity as per no. of doors and windows


constructed at site and quantity kept in
34 100 mm 1 each 22.15 59 1306.85 108.000 2392.20 1085.35 83.05 agreement is less. Hence excess.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
35 Providing and fixing M S house and 300 mm 1 each 24.63 114 2807.82 90.000 2216.70 591.12 21.05 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
36 providing and fixing factory made PVC Door frame 1 mtr. 486.05 105 51035.25 76.980 37416.13 13619.12 26.69 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


providing and fixing 30mm thick factory made shutter not required by Sr DSC/ASN. Hence less
37 complete 1 Sq. mtr.. 3090.66 34 105082.44 22.840 70590.67 34491.77 32.82 quantity executed and saving occurred.

Quantity as per actual requirement at site


38 structural steel work in RSJ , tees, angles and channels 1 kg 71.43 1000 71430.00 1367.100 97651.95 26221.95 36.71 and quantity kept in agreement is less.
Hence excess.
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
39 In flat, plates, rounder square bar 1 kg 71.23 7000 498610.00 939.350 66909.90 431700.10 86.58 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
40 providing and fixing hand packing dry flat brick soling 1 sq. mtr 171.16 1662 284467.92 399.171 68322.11 216145.81 75.98 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


cement cone flooring (1:2:4) 50mm thick with 20mm not required by Sr DSC/ASN. Hence less
41 1 sq. mtr 161.38 577 93116.26 381.376 61546.46 31569.80 33.90 quantity executed and saving occurred.
nominal size stone aggregate

Quantity required for toilet and bathroom


42 providing and fixing ceramic wall tiles 200 mm X 300 1 sq. mtr 673.17 140 94243.80 211.677 142494.61 48250.81 51.20 walls and quantity kept in agreement is
mm less. Hence excess.
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
43 ceramic floor tiles 300mm X 300 mm 1 sq. mtr 587.06 70 41094.20 38.941 22860.70 18233.50 44.37 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


providing and fixing Granite Black slab over 0.5sq meter not required by Sr DSC/ASN. Hence less
44 upto 1 sq mtr. 1 sq. mtr 3124.58 20 62491.60 5.548 17335.17 45156.43 72.26 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


providing & fixing wall face unplasticid rigid PVC single not required by Sr DSC/ASN. Hence less
45 socket rain water pipe 75mm dia. 1 mtr. 145.21 155 22507.55 22.200 3223.66 19283.89 85.68 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
46 providing and fixing wall face unplasticid coupller 75 1 each 123.42 11 1357.62 6.000 740.52 617.10 45.45 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
47 bend 87.5 degree 75m dia bend 1 each 127.87 54 6904.98 10.000 1278.70 5626.28 81.48 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
48 shoe plain 75mm dia PVC Shoe 1 each 169.45 48 8133.60 12.000 2033.40 6100.20 75.00 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
49 providing & fixing PVC ppe clips 75mm 1 each 116.58 196 22849.68 51.000 5945.58 16904.10 73.98 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
50 cement plaster 12 mm (1:6) 1 sq. mtr 62.44 4600 287224.00 3212.800 200607.23 86616.77 30.16 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
51 cement plaster 1:3 with floating coat of neat cement. 1 sq. mtr 78.37 450 35266.50 91.387 7162.00 28104.50 79.69 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
52 cement plaster 1:3 ceiling plaster 1 sq. mtr 55.56 540 30002.40 495.338 27520.98 2481.42 8.27 quantity executed and saving occurred.
Quantity required for inside Plaster of paris
providing & applying plaster of paris 2 mm average of all buildings and quantity kept in
53 thickness 1 sq. mtr 76.54 700 53578.00 1400.853 107221.29 53643.29 100.12
agreement is less. Hence excess.
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
54 white wash lime new work 1 sq. mtr 10.39 1000 10390.00 324.220 3368.65 7021.35 67.58 quantity executed and saving occurred.

55 new work extra using zinc 75gm per kg lime 1 sq. mtr 4.56 1000 4560.00 0.000 0.00 4560.00 100.00 Not required at site. Hence saving.
2 Nos. Type III and 1 No. Type IV quarters
new work (two oor more coat) with n base coat of not required by Sr DSC/ASN. Hence less
56 white wash with lime 1 sq. mtr 12.87 2550 32818.50 255.240 3284.94 29533.56 89.99 quantity executed and saving occurred.

Quantity required for inside distemper of


distempering two oor more coats on new work with all buildings and quantity kept in
57 aerylic washable distemper 1 sq. mtr 35.51 700 24857.00 1400.853 49744.29 24887.29 100.12
agreement is less. Hence excess.
2 Nos. Type III and 1 No. Type IV quarters
finishing wall with water proofing cement two oor more not required by Sr DSC/ASN. Hence less
58 1 sq. mtr 41.76 4400 183744.00 1467.224 61271.27 122472.73 66.65 quantity executed and saving occurred.
coats on new work @ 3.84kg/10sq. Mtr.

2 Nos. Type III and 1 No. Type IV quarters


painting wood work with deluxe muli surface paint of not required by Sr DSC/ASN. Hence less
59 1 sq. mtr 69.79 302 21076.58 106.304 7418.96 13657.62 64.80 quantity executed and saving occurred.
required shade

2 Nos. Type III and 1 No. Type IV quarters


Painting steel work with deluxe multi surface two or not required by Sr DSC/ASN. Hence less
60 1 sq. mtr 72.63 340 24694.20 106.640 7745.26 16948.94 68.64 quantity executed and saving occurred.
more coats

2 Nos. Type III and 1 No. Type IV quarters


providing & fixing G.I. pipe comple with G.I. fittings. not required by Sr DSC/ASN. Hence less
61 1 mtr. 149.45 150 22417.50 12.000 1793.40 20624.10 92.00 quantity executed and saving occurred.
15mm diameter nominal bore

Quantity required for water supply line of


62 20 mm. diameter nominal bore 1 mtr. 200.07 50 10003.50 56.636 11331.16 1327.66 13.27 all buildings and quantity kept in
agreement is less. Hence excess.
Quantity required for water supply line of
63 25 mm. diameter nominal bore 1 mtr. 252.80 50 12640.00 113.950 28806.56 16166.56 127.90 all buildings and quantity kept in
agreement is less. Hence excess.
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
64 32 mm. diameter nominal bore. 1 mtr. 292.33 100 29233.00 9.600 2806.37 26426.63 90.40 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
65 40 mm dia nominal bore 1 mtr. 355.79 300 106737.00 52.300 18607.82 88129.18 82.57 quantity executed and saving occurred.

50 mm dia GI pipe not required for water


66 50 mm dia nominal bore 1 mtr. 467.18 400 186872.00 0.000 0.00 186872.00 100.00 supply. Hence saving.
providing and fixing gun metal ball valve 25mm nominal Gunmetal valve not required for water
67 1 each 371.10 32 11875.20 0.000 0.00 11875.20 100.00 supply line. Hence saving.
bore
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
68 Providing & fixing ball valve (brass) 25 mm nominal bore 1 each 482.12 16 7713.92 11.000 5303.32 2410.60 31.25 quantity executed and saving occurred.
Brass ferrule not required for water supply
69 providing & fixing brass ferral 25mm nominal bore 1 each 276.23 7 1933.61 0.000 0.00 1933.61 100.00 line. Hence saving.
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
70 Providing and fixing C.P. brass shine rose 1 each 233.07 31 7225.17 8.000 1864.56 5360.61 74.19 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
71 providing and fixing C.P. Brass bio-cock 1 each 469.88 30 14096.40 10.000 4698.80 9397.60 66.67 quantity executed and saving occurred.

Quantity required for water supply line of


72 Providing and fixing C.P. brass bibcock long body 1 each 438.27 7 3067.89 10.000 4382.70 1314.81 42.86 all buildings and quantity kept in
agreement is less. Hence excess.
Quantity required for water supply line of
73 providing and fixing C.P. Brass stop cock 1 each 404.48 15 6067.20 20.000 8089.60 2022.40 33.33 all buildings and quantity kept in
agreement is less. Hence excess.
15mm union not required for water supply
74 providing and fixing G.I. union 15 mm nominal bore 1 each 111.12 50 5556.00 0.000 0.00 5556.00 100.00 line. Hence saving.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
75 providing and fixing G.I. union 20 mm nominal bore 1 each 138.22 20 2764.40 16.000 2211.52 552.88 20.00 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
76 providing and fixing G.I. union 25 mm nominal bore 1 each 153.32 20 3066.40 16.000 2453.12 613.28 20.00 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
77 providing and fixing G.I. union 32 mm nominal bore 1 each 194.75 40 7790.00 3.000 584.25 7205.75 92.50 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
78 providing and fixing G.I. union 40 mm nominal bore 1 each 236.95 100 23695.00 2.000 473.90 23221.10 98.00 quantity executed and saving occurred.

50 mm union not required for water supply


79 providing and fixing G.I. union 50 mm nominal bore 1 each 351.38 135 47436.30 0.000 0.00 47436.30 100.00 line. Hence saving.
2 Nos. Type III and 1 No. Type IV quarters
Providing and placing on terrace polyethylene water not required by Sr DSC/ASN. Hence less
80 1 each 9.34 11000 102740.00 8000.000 74720.00 28020.00 27.27 quantity executed and saving occurred.
storage tank

2 Nos. Type III and 1 No. Type IV quarters


not required by Sr DSC/ASN. Hence less
81 White vitereous china W.C. pan 580 X 480mm 1 each 3128.93 14 43805.02 10.000 31289.30 12515.72 28.57 quantity executed and saving occurred.

82 W.C. Pan ISI marked solid plastic set 1 each 2986.84 2 5973.68 2.000 5973.68 0.00 0.00
2 Nos. Type III and 1 No. Type IV quarters
White vitreous china wash basin 630 X 450 mm with 15 not required by Sr DSC/ASN. Hence less
83 1 each 1721.73 14 24104.22 8.000 13773.84 10330.38 42.86 quantity executed and saving occurred.
mm c.p. pillar taps

2 Nos. Type III and 1 No. Type IV quarters


stainless steel kitchen sink ISI 304 510 X 1040 mm not required by Sr DSC/ASN. Hence less
84 1 each 6262.30 6 37573.80 3.000 18786.90 18786.90 50.00 quantity executed and saving occurred.
bowl depth
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
85 flexible pipe 32 mm dia 1 each 78.20 20 1564.00 11.000 860.20 703.80 45.00 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


providing & fixing 600 X 450 mm leveled edge mirror not required by Sr DSC/ASN. Hence less
86 5.5 mm thick 1 each 850.23 13 11052.99 8.000 6801.84 4251.15 38.46 quantity executed and saving occurred.

Waste couplings not required in wash


87 Waste coupling 31 mm of 79 mm length 1 each 79.14 21 1661.94 0.000 0.00 1661.94 100.00 basins. Hence saving.
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
88 600 mm long towel rail 1 each 409.41 13 5322.33 8.000 3275.28 2047.05 38.46 quantity executed and saving occurred.

Providing and fixing C P Brass, Soap dish holder 75mm Soap dish not required. Hence saving.
89 1 each 162.36 13 2110.68 0.000 0.00 2110.68 100.00
high, 110 gms
Providing and fixing C P brass towel ring length 215 Towel ring not required. Hence saving.
90 mm, 90 gms 1 each 215.49 13.00 2801.37 0.000 0.00 2801.37 100.00
2 Nos. Type III and 1 No. Type IV quarters
Providing and fixing 110mm dia PVC soil, waste and not required by Sr DSC/ASN. Hence less
91 1 each 266.19 100.00 26619.00 31.000 8251.89 18367.11 69.00 quantity executed and saving occurred.
vent pipes

Brackets not required. Hence saving.


Providing and fixing brackets comprising of aluminium
92 painted standard steel clip and caste iron base for 110 1 each 82.54 100.00 8254.00 0.000 0.00 8254.00 100.00
mm A.C. pipes
93 Providing and fixing 110mm dia PVC plain branch 1 each 134.77 6.00 808.62 6.000 808.62 0.00 0.00
2 Nos. Type III and 1 No. Type IV quarters
Providing and fixing 110mm X 110mm X 110 mm dia not required by Sr DSC/ASN. Hence less
94 PVC plain branch complete 1 each 148.16 9.00 1333.44 4.000 592.64 740.80 55.56 quantity executed and saving occurred.

2 Nos. Type III and 1 No. Type IV quarters


providing and fixing 110 mm PVC bend of the required not required by Sr DSC/ASN. Hence less
95 1 each 124.13 42.00 5213.46 11.000 1365.43 3848.03 73.81 quantity executed and saving occurred.
degree with access door with

2 Nos. Type III and 1 No. Type IV quarters


Providing and fixing 110 mm PVC collar including not required by Sr DSC/ASN. Hence less
96 1 each 85.68 21.00 1799.28 12.000 1028.16 771.12 42.86 quantity executed and saving occurred.
jointing and cost of pun yarn and sand etc.

Brick tree guard not required. Hence saving.


97 with F.P.S brick 7.5 class designation 1 each 876.82 15 13152.30 0.000 0.00 13152.30 100.00

Supplying, fitting, fixing & installing including boring of


98 40 mm dia hand tube well assembly India Mark II 1 each 54907.12 2.00 109814.24 2.000 109814.24 0.00
having total depth of 50 metres with the following
components as per IS:9301 etc.

(i) Extra depth sinking 40mm dia G.I. pipe for installation 1 mtr. 207.37 98.000 20322.26
of hand tube well ( It. No. 13; P-174 of SSOR-2005)

99 Extra/less for sinking including drilling, supplying fitting, 1 mtr. 871.09 125.00 108886.25 0.00 108886.25
fixing and installing of G.I casting pipe 100 mm dia
i Deduct for not providing G.I. casing pipe 100mm dia 1 mtr. -871.09 0.00 36.000 -31359.24 31359.24
18mtr long ( It. No. 171430; P-218 of USSOR-2011)

ii Deduct for not providing G.I. pipe 40mm dia 28.35mtr 1 mtr. -355.79 0.00 56.700 -20173.29 20173.29
long ( It. No. 131135; P-142 of USSOR-2011)
Deduct for not providing Brass strainer mesh type
iii 40mm dia 1.83mtr long ( It. No. 171501; P-219 of 1 mtr. -1366.46 0.00 4.000 -5465.84 5465.84
USSOR-2011)

100 extra for sinking, supplying, fitting, fixing and installing


of G.I riser pipe 32 mm dia medium IS marked over 17m

(i) Extra for GI riser pipe 1 each 305.42 125 38177.50 39.000 11911.38 26266.12 68.80
Extra UPVC cassing pipe 110mm dia ( It. No. 7e; P-85 of
(ii) 1 mtr. 228.50 68.600 15675.10 15675.10
USSOR-2005)
Quantity required for front of RPF barrack
101 base course with 63 mm to 45mm size including stone 1 Cu. Mtr. 1580.73 50 79036.50 60.984 96399.24 17362.74 21.97 and main gate area. Quantity kept in
screening 13.2 mm size agreement is less. Hence excess.
2 Nos. Type III and 1 No. Type IV quarters
Cement concrete Grade M15 of coarse aggregate not required by Sr DSC/ASN. Hence less
102 40mm nominal size 1 cu mtr. 2020.53 105 212155.65 21.964 44378.92 167776.73 79.08 quantity executed and saving occurred.

10259874.59 5897100.73 4999676.19 616580.07


10% above 1025987.46 589710.07 499967.62 61658.01
11285862.05 6486810.80 5499643.81 678238.07
9.6% below 1083442.76 622733.84 527965.81 65110.85
10202419.29 5864076.96 4971678.00 613127.22 42.52

Schedule 3- Schedule B-II Basic Cost 1000000.00


W.O. No. DCE/CON/US/01 of 19-20 dtd 18.09.2019
2 Nos. Type III and 1 No. Type IV quarters
P&F vetrified tiles of size above 400x400mm up to not required by Sr DSC/ASN. Hence less
1 1 Sq.mtr. 1102.32 666 525.475 579241.60 21.10 quantity executed and saving occurred.
600x600mm

W.O. No. DCE/CON/US/02 of 20-21 dtd 18.09.2020


2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
1 Supplying & fixing barbed wire etc. 1 mtr 14.11 540 310.100 4375.51 42.57 quantity executed and saving occurred.

2 Marble stone flooring with 18mm thick marble 1 Sq.mtr. 1523.05 40 0.000 0.00 100.00 Not executed at site. Hence saving.
2 Nos. Type III and 1 No. Type IV quarters
not required by Sr DSC/ASN. Hence less
3 Steel work welded built up sec./frame etc. 1 Kg 100.50 1800 1501.350 150885.68 16.59 quantity executed and saving occurred.

4 P&F Door stopper flush door (single rubber) 1 each 37.93 30 0.000 0.00 100.00 Not executed at site. Hence saving.
1000000.00 734502.79 265497.21
4% above 40000.00 29380.11 0.00
1040000.00 763882.90 265497.21
9.6% below 99840.00 73332.76 25487.73
940160.00 690550.14 249609.86 26.55
Schedule C

1 Supply of Steel to the site of work to the extent required by Quantity as per actual requirement at site
the Railway for use in the MT work. 1 mt 61695 40 2467800.00 41.788 2578110.66 110310.66 4.47 and quantity kept in agreement is less.
Hence excess.
2467800.00 2578110.66 110310.66
At par 0.00 0.00 0.00 0.00
2467800.00 2578110.66 0.00 110310.66
5% below 123390.00 128905.53 0.00 5515.53
2344410.00 2449205.13 0.00 104795.13
Eastern Railway Work Started on : 04.01.2018
PH- 15; P.B. No. 04 of 2022-23 Construction Department Original Doc : 14.10.2018
Estt No 14/CAO/CON/13-14 1st & Final Variation D.O.C. extended upto: - 11.07.2021
Work Completion on:- 11.07.2021
Work measured on:- 15.04.2022
Name of Work : Construction of R P F Barrack and post 2nd Type-II, Type - III and 1 No type IV Quarter including approach road and other Ancillary works at Dumka in connection
with BG Truck from Mandarhill to Dumka

Name of Contractor : M/s. Umesh Kumar Singh, Agt. No. DCE/Con/T/02/2018-19 dated 23.05.2018

Sl. No Description of Works Unit Rate As per Agreement As per 1st and Final Variation Savings Excess % % Remarks
Qty. Amount Qty. Amount Saving Excess

1 Schedule-A 208354.00 202946.70 5407.31 2.60


2 Schedule-B-I 10202419.29 5864076.96 4338342.33 42.52
3 Schedule-B-II 940160.00 690550.14 249609.86 26.55
4 Schedule-C 2344410.00 2449205.13 104795.13 4.47

13695343.29 9206778.92 4593359.49 104795.13


Variation Compaired as:-
Value as per agreement:- 13695343.29
Value as per 1st variation:- 9206778.92
Agt. & 1st Variation Saving & Excess
Difference between 1st & Agt. Cost. 4488564.37 As per Agt 13695343.29 Saving: 4593359.49

As per 1st V/S 9206778.92 Excess: 104795.13


Saving: Rs. 4488564.37 Net Saving: Rs. 4488564.37 Less: 32.77%
Certified that:-
1) Being Solitary Tender, question of Vitiation does not arise.
2) Appropriate action in terms of Para-1268E will be taken before sanction the same.
3) The procedure and guideline laid down for processing of the variation statement have been followed.
4) Quantity of item no. 1 of Sch-A , Sch-B-I & B-II decreased beyond 25%
5) Fund is available during the current financial year.
6) Quantity shoen in the v/statement are based on M.B..
7) As the work is completed, saving items will not be required in future against this work.

Contractor JE/W/Con/Dumka Sr.SE/Drg/ASN Sr.XEN/CON/ASN Dy. CE/CON-I/ASN


EASTERN RAILWAY
P.H. - 42; P.B. No. 624 of 2020-21 (CONSTRUCTION DEPARTMENT)
Estt. No. 4/CAO/C/13-14
Work ID - 02210000218 ; Allocation - 43426303 1st Variation Statement

Name of work:- Tender No. 20WTCAOCER2017-18 (Open tender in Two packet system) – For “Construction of M
works in connection with extension of MEMU shed for holding upto 25 Rake, at Asansol Electric Loco shed, Asans

Name of Contractor: The Millennium Construction Co.

Sl. Description of works Unit Rate As per Agreement As per 1st variation
No. Qty. Amount Qty.
Schedule-A-I:
Making Leveiling Course on
Bed block with Epoxy resin Sqm
mortar
1 1 5133 240 1231920 219.52

Supplying & placing of SGCI


Numbers
2 inserts 1 103 5500 566500 5488

Grouting of SGCI Insert Numbers


3 1 183 5500 1006500 5488

S/L/J RCC Hume pipe NP-4


Numbers
4 1 2943 225 662175 59.915

Supplying Blanket material


Cum
5 (Stone dust) 1 747 2000 1494000 758.906

Supplying Mixing & Grouting


Kg
6 SIKA Grout-214 1 38 2500 95000 2910.24

S/F And Transporting Structural


MT
7 Steel 1 78718 950 74782100 387.529

S/F&F UPVC Pipe of 160 mm


Mitre
8 dia 1 587 800 469600 893.16

S/F&F UPVC Pipe of 160 mm


Each
9 dia Bend 1 349 100 34900 92
S/M&F in position with all
riveting as required bell mouth
piece made from plain Each
aluminium sheet
10 1 783 100 78300 122

Making up Reinforcement of
18SWG galvanised binding wire MT
11 1 5103 335 1709505 279.976

S/F&F Of retro reflactive as per


ASTMD 46956 2mm thick
Aluminimum Alloy Sheet Sqm

12 1 6097 20 121940 0

13 Supply of labour 1 Each 199 500 99500 514

14 Earth Cutting In Formation 10 Cum 632 1200 75840 2351.713

Assembling & Errection of


MT
15 fabricating steel 1 8842 950 8399900 387.529

90827680
At par 0
90827680.00
Less 11.24% 10209031.232
80618648.768

Schedule-A-II:

1
Per Track
Metre
Dismentiling of existing track 1 61 850 51850 575

2 Transporting of P.Way meterial


MT/Km
a) Lead upto 25 km 1 14 22500 315000 3580.4

3 Transporting of P.Way meterial


MT/Km
b) 25 to 60 km 1 12 22500 270000 2970
4 Transporting of P.Way meterial
MT/Km
c) 25 to 60 km 1 4 200 800 0

5 Extra over item no1 lengthwise


6.0 above a) Lead upto 25 km MT/Km
1 4 4200 16800 1339

6 b) lead more than 25 km but less MT/Km


than 60km 1 4 4200 16800 0

7 b) lead more than 60 km but less MT/Km


than 200km 1 2 200 400 0
0
8 Trolleying P.Way items 1 Metre 7 3000 21000 0

9
(b) Concrete sleeper
ordinary/special carried out as Numbers
per specification 1 39 2000 78000 0

10
Linking of BG track 52/60kg Per Track
singlerail/3rail pannel with Metre
SGCI 1 187 850 158950 830.15

11
Linking of BG track 52/60kg Per Track
singlerail/3rail pannel with Metre
standard fitting 1 198 650 128700 333.325

Assembling and insertion of Set


12 52/60/90R Point and crossing 1 18731 2 37462 2

Per Track
Through packing of BG track Metre
13 single Rail 1 35 5000 175000 1419.55

14 b) 1 in 12 Points & Crossing 1 Set 3918 2 7836 6

15 Unloading 52kg/60kg rail 1 Metre 8 3000 24000 0

Cutting, drilling 28mm or 32 Each


16 mm 1 42 250 10500 250

17 (b) Drilling non running line 1 Each 35 500 17500 500


Trollying out Spl Size Fan
18 shaped point & crossing sleeper 1 Each 51 2 102 0

Casting/making of fouling mark


(F.M) AS PER Drawing.
19 1 Each 1284 4 5136 0

Unloading of special size


20 concrete sleeper 1 Numbers 43 200 8600 0

Shifting of materials as a rail of


any section wooden / concrete
21 sleeper 1 MT 148 500 74000 0

Painting of rail as per following Sqm


22 schedule after cleaning 1 68 5000 340000 0

1758436.00
At par 0
1758436.00
Above 50.00% 879218.00
2637654.00
Schedule-A-III:

Supply & stacking of approved Cum


1 quality 50mm size 1 1433 1250 1791250.00 728.373

2 Spreading the ballast unloaded 1 Cum 46 1250 57500.00 700.000

1848750.00
At par 0.00
1848750.00
Above 31.24% 577549.50
2426299.50
Schedule-B-I(A):

1 C.C. 1:3:6 with 20mm stone


chips m3
1 2139.85 700 1497895 388.466

2 C.C. 1:2:4 with 20mm stone


chips m3
1 2325.34 1200 2790408 627.868
3 C.C. M-20 up to plinth 1 m3 2247.57 1900 4270383 1614.067

4 C.C. M-20 above plinth 1 M 2384.98 275 655869.5 11.857

5 Centering and shuttering in


foundn. Sqm
1 146.28 170 24867.6 1801.582

6 Centering & Shuttering of


Sqm
column 1 296.96 1000 296960 1527.146

7 Providing and laying DPC 1 Sqm 150.24 50 7512 17.15

8 Providing PPCC 1 Sqm 374.8 30 11244 0

9 Providing and laying M 20/M


25 Cum
1 2732.49 1950 5328355.5 2758.132

10 RCC M-20 above plinth 1 Cum 3004.22 570 1712405.4 171.109

11 Centering and shuttering for


Foundations, footings, Sqm
1 145.9 700 102130 1479.403

12 Centering & shuttering of wall


Sqm
1 239 425 101575 3973.28

13 Centering & shuttering of slab


Sqm
1 234.36 1100 257796 2118.614

14 Centering & shuttering of


beam Sqm
1 208.55 900 187695 3033.193

15 Centering & shuttering of


column Sqm
1 297 1100 326700 1700.505

16 Centering & shuttering of


chajja Sqm
1 375.69 800 300552 67.886

17872348.00
Add 26% 4646810.48
22519158.48
Above15.09% 3398141.01
25917299.49463
Schedule-B-I(B):

1 Brick work 1:4 1 Cum 2208.57 975 2153355.750 602.354


2 Brick work in foundation & 1 Cum 2163.97 200 432794.000 673.508
plinth on cement mortar (1:6)
3 Extra over item (2) 1 Cum 151.99 275 41797.250 89.224

4 Half brick masonry with


Cement mortar 1:4 Sqm
1 265.31 500 132655.000 42.461

5 Extra for half Brick masonry 1 Sqm 42.15 250 10537.500 31.599
in superstructure above plinth
6 Extra for half Brick masonry 1 Sqm 15.33 250 3832.500 0
in superstructure above floor
7 two
Bricklevel
workfor every
clay floor(1:4)
ash FPS 1 Cum 2665.48 100 266548.000 0

8 Brick work clay ash FPS (1:6)


Cum
1 2665.48 100 266548.000 0

9 Brick Flat soling 1 Sqm 171.16 3250 556270.000 4025.737

3864338.00
Add 64% 2473176.32
6337514.32
Above 9.53% 603965.11
6941479.43

Schedule-B-I(C):

1 Earth work in excavation as


per approved drawings Cum
1 88.16 12500 1102000.000 10694.183

2 Extra for every additional lift of


1.5m or part Cum
1 8.62 12500 107750.000 5487.828

3 Extra over item no. 1 1 Cum 9.2 12500 115000.000 10694.183

4 Filling, watering & ramming


earth Cum
1 20.4 3500 71400.000 748.217

5 S/filling sand 1 Cum 359.67 2800 1007076.000 593.569

6 Loading /Unloading ballast,


Kankar Cum
1 41.23 800 32984.000 0

7 Sal Wood Frame 1 Cudm 52.03 16000 832480.000 311


8 Kiln seasoned and chemically
Shutter 35 mm Sqm
1 1151.83 30 34554.900 0

9 Hollock wood or locally 1


available wood 15 mm pannel Sqm
926.25 18 16672.500 0

10 Float glass 4 mm thick 1 Sqm 435.16 10 4351.600 0

11 Flush Door 35 mm thick 1


decorative Sqm
2086.73 20 41734.600 13.586

12 Flush Door 35 mm thick non- 1


decorative Sqm
1352.28 15 20284.200 0

13 Cup board shutter 1 Sqm 2905.94 15 43589.100 0

14 Providing and fixing M.S. grills 1


Kg
88.09 800 70472.000 5255.90

15 Providing and fixing Frosted 1


glass panes 4mm thick Sqm
570.64 6 3423.840 0

16 Providing and fixing bright 1


finished brass sliding doors Each
bolts
367.48 20 7349.600 0

17 Providing and fixing bright 1


finished brass tower doors bolts Each
365.31 20 7306.200 0

18 Providing and fixing bright 1


finished brass doors latch Each
237.19 60 14231.400 0

19 Providing and fixing bright 1


finished brass 100mm mortice
latch with one dead bolt and a Each
pairrof
966.81 30 29004.300 0

20 Providing and fixing bright 1


finished brass hanging typy Each
floor door stopper
110.12 30 3303.600 0
21 Providing and fixing factory 1
made PVC Door Frame 50X47 Metre
486.05 50 24302.500 34.15

22 Providing and fixing existing 1


door frame 30mm thick PVC Metre
Door shutter
3816.6 12 45799.200 9.994

23 Structural Steel IN Flats, Plates, 1


round or square bars Kg
75 2200 165000.000 0

24 Providing and fixing in position 1


collapsible steel shutter with Sqm
vertical channel 20x10x2
3457.49 10 34574.900 0

25 Providing and fixing 1mm thick 1


MS Sheet door shutter with Sqm
frame
2496.87 6 14981.220 31.16

26 Rolling Shutter 1 Sqm 2470.18 10 24701.800 0

27 Providing and fixing anodised 1


aluminium (fixed) Kg
494.56 600 296736.000 236.316

28 Providing and fixing anodised 1


aluminium (Openable/sliding Kg
portion)
514.02 400 205608.000 226.085

29 Aluminium windows 1
float/frosted glass panes of 5.5 Sqm
mm thickness
1030.01 60 61800.600 0

30 Stainless steel Ralling 1 Kg 689.78 650 448357.000 316.975

31 Laying 15 mm thick hardened 1


topping Sqm
246.88 6400 1580032.000 4580.482

32 Terrazzo tiles 22 mm th Precast 1


Sqm
512.24 150 76836.000 0

33 Terrazzo tiles 22 mm th SKT 1 Sqm 445.31 60 26718.600 0

34 P/F ceramic wall tiles 1 Sqm 673.17 200 134634.000 225.712

35 Ceramic floor tiles 1 Sqm 598.88 110 65876.800 60.397


36 Providing and fixing vitrified
tiles Sqm
1 1102.32 200 220464.000 692.264

37 18mm marbel stone 1 Sqm 1523.05 300 456915.000 1.33

38 Kota Stone 20mm thick 1 Sqm 1169.69 150 175453.500 0

39 Granite tiles 8 mm thick 1 Sqm 1909.09 150 286363.500 0

40 Prov & fixing UV profile sheet 1


Sqm
2024.24 4750 9615140.000 2957.91

41 False celing of 12.5mm thick 1 Sqm 733.85 150 110077.500 0

42 Providing and fixing rain water 1


pipe of 110mm Metre
232.69 120 27922.800 101.09

43 Providing and fixing PVC bend 1


Each
214.46 30 6433.800 94

44 Supplying, erecting in position 1


0.91mm th. Ind. Corrogated Sqm
sheet
1207.99 8750 10569912.500 3886.577

45 Supplying & fab. Valley gutter 1


Metre
1073.36 700 751352.000 896.92

46 P/F 0.7 mm thick aluminum 1


sheet ridge R Metre
3447.19 600 2068314.000 1801.07

47 Cement plaster 12mm th. (1:4) 1


Sqm
62.44 1000 62440.000 993.175
1
48 12mm thick plaster (1:6) 1 Sqm 62.44 400 24976.000 4778.993

49 12 mm cement plaster (1:4) with 1


net cement Sqm
75.83 5000 379150.000 1448.609

50 Cement plaster 6 mm th. (1:3) 1 Sqm 55.56 1000 55560.000 696.560

51 Prov./ App. Plaster of paris 1 Sqm 76.54 2200 168388.000 1685.786

52 Distempring of wall 1 Sqm 63.25 1000 63250.000 1685.786


53 Finishing with multi Surface 1 Sqm 83.49 2500 208725.000 1397.689

54 Two Coat wall paint of plastic 1


emulsion paint Sqm
56.61 1200 67932.000 0

55 Extra over items for roller 1


paintin lieu of normal brush Sqm
10.59 1200 12708.000 0

56 Finishing walls with water 1


proofing cement paint Sqm
41.76 3000 125280.000 2041.666

57 Painting Wood Work 1 Sqm 69.79 100 6979.000 10.35

58 Painting steel 1 Sqm 72.63 200 14526.000 738.16

59 French spirit polishing 1 Sqm 121.1 225 27247.500 0

60 Prov/fix G.I. pipe of 15 mm 1 Metre 149.45 175 26153.750 0

61 Prov/fix G.I. pipe of 20 mm 1 Metre 200.07 110 22007.700 475.75

62 Prov/fix G.I. pipe of 25 mm 1 Metre 252.8 200 50560.000 72.89

63 Prov/fix G.I. pipe of 32 mm 1 Metre 292.33 200 58466.000 559.28

64 Prov/fix medium grade G.I. 1


pipe of 100 mm dia nominal Metre
bore
811.68 700 568176.000 724.62

65 25 mm Ball Valve 1 Each 878.38 15 13175.700 66

66 Prov/fix Brass bib cock 15 mm 1


dia nominal bore Each
246.31 45 11083.950 17

67 Prov/fix Brass Stop cock 15 mm 1


dia nominal bore Each
277.7 35 9719.500 23

68 Prov/fix Gun Metal gate valve 1


100 mm dia nominal bore Each
2049.95 10 20499.500 0

69 Prov/fix C I Sluice valve Class-1 1


Each
6434.35 6 38606.100 3
70 Prov/ placing polyethylene water 1
storage tank Litre
9.34 1000 9340.000 16000
1
71 Prov/ laying and joining glazed 1
stoneware pipe grade A, 150MM Metre
Dia
308.87 150 46330.500 0

72 Prov/fix WC Indian type pan 1 Each 3128.93 6 18773.580 6

73 European type WC 1 Each 2986.84 6 17921.040 2

74 Prov/fix Urinal basin 1 Each 2745.96 6 16475.760 0

75 Prov/fix squatting plate with 5 1


litre auto cistern Each
3960.91 3 11882.730 0

76 Prov/fix wash basin 1 Each 1993.27 10 19932.700 0

77 Prov/fix mirror of 5.5 mm thick 1


Each
810.94 10 8109.400 5

78 Prov/fix 600mm long towel rail 1


Each
409.41 10 4094.100 4

79 Prov/fix 100 mm PVC soil waste 1


pipe Metre
266.19 150 39928.500 63.40

80 Demolishing of C.C. 1:2:4 or 1


richer mix Cum
448.29 300 134487.000 1104.895

81 Demolishing R.C.C. work 1 Cum 654.01 500 327005.000 361.868

82 Extra over Item Nos. 181021 1


and 181050 if pav. breaker is Cum
used
196.2 300 58860.000 1104.895

83 Extra For scraping,cleaning, 1


straightening reinforcement Kg
from RCC
1.89 40000 75600.000 0

84 Demolishing brick work in 1


cement mortar Cum
378 125 47250.000 287.246

33930875.07
Add 24% 8143410.0168
42074285.0868
Less 13.34% 5612709.630579
36461575.45622

SCHEDULE B-II [A]


Work order I
1 Leading mooram eart etc more M3
than 50 to 500 miter 1 24.27 2100 50967 2228.924

2 Leading mooram eart etc more M3


than 500m to 5km 1 106 3300 349800 3523.201

3 De watering 1 HP/hr 24.8 6800 168640 6714.54

4 Side drain clean 1 M3 99.7 100 9970 75.900

Work order II
1 Dewtering of natural or
accumulated water from any
location. Payment to be done for
Horse power of pump multiplied
by pumping hours.
(Ch 22 It 222300 P-258)
1 HP Hour 24.800 5000.000 124000.000 4937.690

2
Providing & Fixing Angle back
wash basin Flat (400x400) (Ch
15 It 151284 P-178) 1 Each 635.510 4 2542.040 2.000

3 Providing & Fixing Precast


Chequired tiles.
300mmX300mmX30mm Thick.
(Ch 9 It 094062 P-85)
1 Sqm 646.930 5 3234.650 4.158

4 Fly Proof Wire Mesh


(Ch 25 It 253030 P-278) 1 Sqm 367.360 60 22041.600 55.080

5
Providing & Fixing 50 mm Dia
GI Pipe . (Ch 13 It 131156 P-
142) 1 Metre 416.700 100 41670.000 124.460
6
Providing & Fixing with
float/frosted glass 4 mm
thickness (Ch 8 It 082031 P-77)
1 Sqm 907.360 40 36294.400 64.296

7
Providing & Fixing glass strip
40mm deep and 4 mm thickness
(Ch 9 It 098111 P-89) 1 Metre 27.570 600 16542.000 1099.330

8
Providing & Fixing Urinal basin
(Ch 15 It 151260 P-178) 1 Each 750.060 10 7500.600 9.000

9
Providing & Fixing wash basin
Flat (630x450) (Ch 15 It
151281 P-178) 1 Each 949.120 10 9491.200 9.000
Work order III
1 Conducting plate load test 1 Each 2 0.000 2.000

2 Dewtering of natural or
accumulated water from any 1 HP Hour 24.800 3000 74400.000 2919.490
location. Payment to be done for
Horse power of pump multiplied
Work
by pumping order IV
hours.
(Ch 22and
Providing It 222300 P-258)
fixing Telephonic
1 shower 1 Each 421.310 2 842.620 2.000
2 Providing and fixing C.P.brass
Soap Dish Holder having
1 Each 162.360 4 649.440 4.000
3 Providing and fixing Towelrail
(C.P.) brass15mm dia. x 600mm
long having approx. weight 500
gm
1 Each 350.480 4 1401.920 4.000
4 Providing and fixing PVC
connector 1 Each 55.060 11 605.660 11.000
5 Providing and fixing Stainless
Steel AISI-304(18/8) kitchen
sink
1 Each 3655.980 1 3655.980 1.000
6 Providing and fixing (CPVC)
pipes, 25mm nominal outer 1 Metre 202.660 111.53 22602.670 111.530
dia. Pipes
7 Providing and fixing (CPVC)
50mm Pipes 1 Metre 538.170 16.2 8718.354 16.200
8 Providing and fixing Swan neck
pillar tap 1 Each 547.830 1 547.830 1.000

956117.964
Add 15% 143417.695
1099535.658
At Per 0.000
1099535.658

Schedule-C-I
1 (a) Portland Slag cement
conforming to IS 455 mt
1 8095 3950 31975250 2176.436

At par 0
31975250
Less 34.53% 11041053.825
20934196.175

Schedule-C-II
1

(a) Reinforcing steel (Tor steel) 1 mt 62048 335 20786080 279.976


IS-1786

20786080
At par 0
20786080
Less 17.81% 3702000.848
17084079.152

EASTERN RAILWAY
P.H. - 42; P.B. No. 624 of 2020-21 (CONSTRUCTION DEPARTMENT)
Estt. No. 4/CAO/C/13-14
Work ID - 02210000218 ; Allocation - 43426303 1st Variation Statement
Name of work:- Tender No. 20WTCAOCER2017-18 (Open tender in Two packet system) – For “Construction of M
works in connection with extension of MEMU shed for holding upto 25 Rake, at Asansol Electric Loco shed, Asans

Name of Contractor: The Millennium Construction Co.

Sl. Description of works As per Agreement As per 1st variation


No. Amount

1 Schedule-A-I 80618648.768
2 Schedule-A-II 2637654.00
3 Schedule-A-III 2426299.5
4 Schedule-BI (A) 25917299.49463
5 Schedule-BI (B) 6941479.434696
6 Schedule-BI (C) 36461575.45622
Schedule-C-I 20934196.175
Schedule-C-II 17084079.152

193021231.9805

Variation Compaired as:-


Value as per agreement:- Rs. 195179299.14 193021231.9805

Value as per 1st V/Statement:- Rs. 71074592.24 122532104.3213


Difference -70489127.6592
Certified that:-
1) No vitiation has been noticed.
2) Appropriate action in terms of Para-1268E will be taken before sanction the same.
3) The procedure and guideline laid down for processing of the variation statement have been followed.
4) Quantity of Item No. 1 of Schedule-A-I decreased beyond 25% of the agreemental quantity.
5) Quantity of Schedule-B-II (works) increased beyond 25% of the agreemental quantity.
6) Fund is available during current financial year.
7) Quantity proposed to be executed are based on drawing and layout plan.
8) Quantity against saving items will not be required in future against this work.

Contractor SSE/Con/ASN SSE/Drg/Con/ASN


Schedule-B-II (Works)
Approx Basic Cost Rs.
500000 500000

1 Extra for lift of 1.5mtr for


E/work m3
1 8.62 200 1724 255
(It. No. 011070, Ch-1, P- 1)
2 C.C.(1:2:4 1 m3 2325.34 20 46506.8 20
(It. No. 031023, Ch-3, P- 15)
3 C.C. M/20/25 up to plinth 1 m3 2247.57 185 415800.45 235
(It. No. 191052, Ch-233, P- 19)

4 Centerining/Shuttering for
fondn. m2
1 146.28 190 27793.2 300

500000
Add 10% 50000
550000
Less 2.10% below 11550
538450
STERN RAILWAY
UCTION DEPARTMENT) Work Started on: 10.08.2018
Date of completion: 26.07.2019
iation Statement DOC extended up to 31.03.2021
Work in Progress.

– For “Construction of MEMU shed, deep Inspection pit, washing pit with other ancillary
Electric Loco shed, Asansol.

Agrt No. DCE/Con/T/05/2018-19 dated 26.10.2018

As per 1st variation Savings Excess Percentage Remarks


Amount Savings Excess

1126796.16 105123.840 0.000 8.533

565264 1236.000 0.218

1004304 2196.000 0.218

176329.845 485845.155 73.371

566902.782 927097.218 62.055

110589.12 15589.120 16.410

30505507.822 44276592.178 59.207

524284.92 54684.920 11.645

32108 2792.000 8.000


95526 17226.000 22.000

1428717.528 16.425

0 121940.000 100.000

102286 2786.000 2.800

148628.2616 72788.262 95.976

3426531.418 4973368.582 59.207

available to
Contractor
by Rly..
hence
saving.
39813775.8566 50896190.973 163074.3016
00 0
39813775.86 50896190.973 163074.3016
4475068.41 5720731.865365 18329.55
35338707.4503 45175459.10763 144744.75 56.166

35075 16775.000 32.353

50125.6 264874.400 84.087

35640 234360.000 86.800


0 800.000 100.000

5356 11444.000 68.119

0 16800.000 100.000

0 400.000 100.000

0 21000.000 100.000

0 78000.000 100.000

155238.05 3711.950 2.335

65998.35 62701.650 48.719

37462 0.000 0.000

49684.25 125315.750 71.609

23508 15672 200.000

0 24000 100.000

10500 0.000 0.000

17500 0.000 0.000


0 102 100.000

0 5136 100.000

0 8600 100.000

0 74000 100.000

340000 100.000

486087.25 1288020.75 15672


00 0
486087.25 1288020.75 15672
243043.63 644010.375 7836
729130.88 1932031.125 23508 72.357

1043758.51 747491.491 41.730

32200.00 25300.000 44.000

1075958.51 772791.491 0
0.00 00
1075958.51 772791.491 0
336129.44 241420.062 0
1412087.95 1014211.553 0 41.801

831258.9701 666636.030 44.504857

1460006.57512 1330401.425 47.678


3627728.56719 642654.433 15.049

28278.70786 627590.792 0 95.688

263535.41496 238667.81496 959.754

453501.27616 156541.27616 52.715

2576.616 4935.384 65.7

0 11244 0 100

7536568.10868 2208212.60868 41.443

514049.07998 1198356.32002 0 69.981

215844.8977 113714.8977 111.343

949613.92 848038.92 834.889

496518.37704 238722.37704 92.601

632572.40015 444877.40015 237.021

505049.985 178349.985 54.591

25504.09134 275047.90866 0 91.51425

17542606.99 4756866.29 4427125.28


4561077.82 1236785.24 1151052.57
22103684.804 5993651.528437 5578177.85241
3335446.04 904442.02 841747.04
25439130.8409 6898093.544078 6419924.89034 1.845

1330340.97378 823014.776 38.220


1457451.10676 1024657.107 236.754

13561.15576 28236.094 67.555

11265.32791 121389.672 91.508

1331.89785 9205.602 87.360

0 3832.500 100.000

0 266548.000 0.000 100.000

266548.000 0.000 100.000


0

689045.14492 132775.145 23.869

3502995.60698 1518774.6447 1157432.25168


2241917.18847 972015.772608 740756.641075
5744912.79545 2490790.417308 1898188.89276
547490.189406 237372.3267695 180897.40148
6292402.98485 2728162.744077 2079086.29423 9.351

942799.173 159200.827 14.447

47305.077 60444.923 56.097

98386.484 16613.516 14.447

15263.627 56136.373 78.622

213488.962 793587.038 78.801

0.000 32984.000 100.000

16181.330 816298.670 98.056


0.000 34554.900 0.000 100.000

0.000 16672.500 0.000 100.000

0.000 4351.600 0.000 100.000

28350.314 13384.286 0.000 32.070

0.000 20284.200 0.000 100.000

0.000 43589.100 0.000 100.000

462992.231 0.000 392520.231 556.9875

0.000 3423.840 0.000 100.000

0.000 7349.600 0.000 100.000

0.000 7306.200 0.000 100.000

0.000 14231.400 0.000 100.000

0.000 29004.300 0.000 100.000

0.000 3303.600 0.000 100.000


16598.608 7703.893 0.000 31.700

38143.100 7656.100 0.000 16.717

0.000 165000.000 0.000 100.000

0.000 34574.900 0.000 100.000 0

77802.469 0.000 62821.249 419.333333

0.000 24701.800 0.000 100.000

116872.441 179863.559 0.000 60.614 0

116212.212 89395.788 0.000 43.479 0

0.000 61800.600 0.000 100.000 0

218643.016 229713.985 0.000 51.235 0

1130829.396 449202.604 0.000 28.430 0

0.000 76836.000 0.000 100.000 0

0.000 26718.600 0.000 100.000 0

151942.547 0.000 17308.547 0.000 12.856

36170.555 29706.245 0.000 45.094


763096.452 0.000 542632.452 0.000 246.132

2025.657 454889.344 0.000 99.557

0.000 175453.500 0.000 100.000

0.000 286363.500 0.000 100.000

5987519.738 3627620.262 0.000 37.728

0.000 110077.500 0.000 100.000

23522.632 4400.168 0.000 15.758

20159.240 0.000 13725.440 213.333

4694946.150 5874966.350 0.000 55.582

962718.051 211366.051 28.131

6208630.493 0.000 4140316.493 200.178333

62013.847 426.153 0.000 0.683

298400.323 0.000 273424.323 1094.74825

109848.020 269301.980 0.000 71.028

38700.874 16859.126 0.000 30.344

129030.060 39357.940 0.000 23.373

106625.965 0.000 43375.965 68.5786


116693.055 92031.945 0.000 44.092

0.000 67932.000 0.000 100.000

0.000 12708.000 0.000 100.000

85259.972 40020.028 31.944

722.327 6256.674 0.000 89.650

53612.561 39086.561 269.08

0.000 27247.500 0.000 100.000

0.000 26153.750 0.000 100.000

95183.303 0.000 73175.603 332.5

18426.592 32133.408 0.000 63.555

163494.322 105028.322 179.64

588159.562 0.000 19983.562 3.517

57973.080 0.000 44797.380 340

4187.270 6896.680 0.000 62.222

6387.100 3332.400 0.000 34.286

0.000 20499.500 0.000 100.000

19303.050 19303.050 0.000 50.000


149440.000 0.000 140100.000 1500

0.000 46330.500 0.000 100.000

18773.580 0.000 0.000 0.000

5973.680 11947.360 0.000 66.667

0.000 16475.760 0.000 100.000

0.000 11882.730 0.000 100.000

0.000 19932.700 0.000 100.000

4054.700 4054.700 0.000 50.000

1637.640 2456.460 0.000 60.000

16876.446 23052.054 0.000 57.733

495313.380 0.000 360826.380 268.298

236665.291 90339.709 0.000 27.626

216780.399 0.000 157920.399 268.298

0.000 75600.000 0.000 100.000

108578.988 61328.988 129.797

25598715.3408 15031897.675 6699737.945


6143691.68179 3607655.442 1607937.107
31742407.0226 18639553.117 8307675.052
4234437.09682 2486516.386 1108243.852
27507969.9258 16153036.731 7199431.200 24.556

54095.985 3128.985 6.139

373459.306 23659.306 6.764

166520.592 2119.408 0.000 1.257

7567.230 2402.770 0.000 24.100

122454.712 1545.288 0.000 1.246

1271.020 1271.020 0.000 50.000

2689.935 544.715 0.000 16.840

20234.189 1807.411 0.000 8.200

51862.482 10192.482 24.460


58339.619 22045.219 60.740

30308.528 13766.528 83.222

6750.540 750.060 0.000 10.000

8542.080 949.120 0.000 10.000

0.000 0.000 0.000 0.000

72403.352 1996.648 0.000 2.684

842.620 0.000 0.000 0.000

649.440 0.000 0.000 0.000

1401.920 0.000 0.000 0.000

605.660 0.000 0.000 0.000

3655.980 0.000 0.000 0.000

22602.670 0.000 0.000 0.000

8718.354 0.000 0.000 0.000

547.830 0.000 0.000 0.000

1015524.044 13386.440 72792.520


152328.607 2007.966 10918.878
1167852.650 15394.406 83711.398
0.000 0.000 0.000
1167852.650 15394.406 83711.398 6.213

Quantity as
per actual
reuirement
17618249.42 14357000.580 0.000 44.900
at site
0 574280.0232 0
17618249.42 13782720.5568 0
6083581.52473 4759173.408263 0
11534667.8953 9023547.148537 0 44.900

Quantity as
per actual
17371950.848 3414129.152 0 16.425075 reuirement
at site

17371950.848 3414129.152 0
00 0
17371950.848 3414129.152 0
3093944.44603 608056.4019712 0
14278006.402 2806072.750029 0 16.425075

STERN RAILWAY
UCTION DEPARTMENT) Work Started on: 10.08.2018
Date of completion: 26.07.2019
iation Statement DOC extended up to 31.03.2021
Work in Progress.
– For “Construction of MEMU shed, deep Inspection pit, washing pit with other ancillary
Electric Loco shed, Asansol.

Agrt No. DCE/Con/T/05/2018-19 dated 26.10.2018

As per 1st variation Savings Excess Percentage


Amount Savings Excess

35338707.4503 45279941.31768 0 56.166


729130.875 1908523.125 -1908523.125 72.357
1412087.94721 1014211.552788 0 41.801
25439130.8409 478168.6537397 0 1.845
6292402.98485 0 -649076.44984 0.000 -9.3506933
27507969.9258 0 -8953605.5304 -24.556277
11534667.8953 0 -9399528.2797 -44.900354
14278006.402 2806072.750029 0 16.425075

122532104.321 51486917.39924 -20910733.385

Excess: 51486917.39924

Saving: -20910733.385
Excess Rs. -72397650.78424 Net excess -36.518847

ollowed.

DEN-2/Con/ASN Dy.
CE/Con-I/A
SN
500000

0 474.1
2198.1

46506.8 0 0

528178.95 0 112378.5

0 16090.8
43884

620767.85 0 128943.4
62076.785 0 0
682844.635 0 128943.4
17071.115875 0 3223.585
665773.519125 0 125719.815 23.348466
Page ITEM QTY Per/M3/SQM Total SAND
8 1 UPTO CC 1:3:6 388.591 220 85490.02
11 2 UPTO CC 1:2:4 627.868 320 200917.8
14 3 UPTO CC M-20 1611.305 365 588126.3
14 3 UPTO CC M25 2.762 400 1104.8
014R 4 ABOVE CC M20 11.857 365 4327.805
0
22 9 UPTO RCC M20 604.104 365 220498
22 9 RCC M25 2129.625 400 851850
22 9 RCC M30 24.42 415 10134.3
24 10 ABOVE M 20 72.334 365 26401.91
10 M25 98.775 400 39510
0
1 BRICK WORK BRICK 1:4 602.354 95 57223.63 Sand
2 BRICK 1:6 673.508 62.5 42094.25
4 HALF BRICK BRICK 1:4 42.461 10.6 450.0866 M2
4025 0
34 CERAMIC WALL TILLE 225.712 12.4 2798.829 M2
35 CERAMIC FLOOR 60.397 12.4 748.9228 M2
36 VITRIFIED 692.264 12.4 8584.074 M2
37 MARBEL 1.33 8.7 11.571
0
47 PLASTER 12 MM 1:4 993.175 5.5 5462.463 M2
48 plaster 12 MM 1:6 4778.993 3.6 17204.37 M2
49 net cement plaster 12 MM 1:4 1448.609 7.7 11154.29 M2
0
50 Celing plaster 6 MM 1:3 696.132 3.7 2575.688
31 hardened 580032

2176669
43533.38 BAGS
2176.669 MT
BRICK
0.462 179.529
0.44 276.2619
0.411968 663.8053
0.395625 1.092716

0.411968 248.8712
0.395625 842.5329
0.395625 9.661163
0.411968 29.79926
0.395625 39.07786

0.2628 158.299 M3 339 204198


0.2157 145.276 339 228319.2
55 2335.355
32 128800
0.03 6.771
0.03 1.812
0.03 20.768

0.012768 12.681
0.01368 65.377
0.012768 18.496

0.005985 4.166

593
3317.277 M3 563652.6
Page QTY per /m3 CFT M3
8 CC 1:3:6 388.591 20mm 32.62 7605.503 215.392
388.591 10mm 32.62 5070.335 143.595

11 CC 1:2:4 627.868 20mm 31.07 11704.715 331.484


627.868 10mm 31.07 7803.144 220.990

14 CC M-20 1611.305 20mm 778.65 784.152 784.152


1611.305 10mm 519 522.667 522.667

14 CC M25 2.762 20mm 748.1 1.291 1.291


2.762 10mm 498.7 0.861 0.861

014R ABOVE CC M20 11.857 20mm 778.65 5.770 5.770


11.857 10mm 519 3.846 3.846

22 UPTO RCC M20 604.104 20mm 778.65 293.991 293.991


604.104 10mm 519 195.956 195.956

22 RCC M25 2129.625 20mm 748.1 995.733 995.733


2129.625 10mm 498.7 663.777 663.777

22 RCC M30 24.42 20mm 748.1 11.418 11.418


24.42 10mm 498.7 7.611 7.611

24 ABOVE M 20 72.334 20mm 778.65 35.202 35.202


72.334 10mm 519 23.463 23.463

M25 98.775 20mm 748.1 46.183 46.183


98.775 10mm 498.7 30.787 30.787
20 mm 10mm
RAIL CALCULAT 11143.28 5571.641 3008.686 2005.7908
SAND 2785.821

BRICK WORK BRICK 1:4 602.354 160.6277


BRICK 1:6 673.508 192.4309
HALF BRICK BRICK 1:4 42.461 1.415367

CERAMIC WALL TILLES 225.712 7.241593


CERAMIC FLOOR 60.397 1.937737
VITRIFIED 692.264 22.21014
MARBEL 1.33 0.042671

PLASTER 12 MM 1:4 993.175 19.66487


12 MM 1:6 4778.993 94.62406
12 MM 1:4 1448.609 28.68246
Sand Filling 593.569
6 MM 1:3 696.132 13.78341
TOTAL SAND 3922.05

HD FLOORING 4580

STRUCTURAL ROD
19.55 53.84
4.91 26.91
3.26 27.82
5.19 27.48
5.27 28.46
12.39 30.1
2.02 33.32
0.9 27.94
0.69 15.95
6.05 20.46
15.16 8.98
1.39 1.28
1.08 0.969
2.29 80.15
303.509
7.84
2.95
1.02
6.93
8.84
4.84
4.82
5.1
11.85
1.946
1.544
2.28
7.5
16.84
7.93
1.09
1.28
15.94 190.69

27.83
10.09
9.96
4.65
2.87
3
22.22
2.04
9.79
5.91
5.13
7.02
15.2
12.01
9.68
2.32
8.56
6.26
0.48
0.52
0.148
0.252
1.936
21.84
4.4
38.32
0.225
0.4
0.85
0.8
425.401
20MM 10MM
215.392
143.595

331.484
220.990

784.152
522.667

1.291
0.861

5.770
3.846

293.991
195.956

995.733
663.777

11.418
7.611

35.202
23.463

46.183
30.787

2720.617 1813.554

You might also like