59.76% 8.23% 2.58% 7.52% 1.32% 3.97% 10.

00% 5%
Sub- Total Other Manpower Total Estimate after After Adding GST
S. No. Head Item Description Amount Other direct cost Expenses Hire Machineries Expense Capex Expenses Other Indirect cost YFC JV Expense Total Estimate value Profit Margin adding Profit Estimated Value Differnce in %
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
1A SCHEDULE - A (DSR) 517,557,384.31 309,277,943.95 25,453,574.79 7,973,590.78 23,257,701.38 4,082,468.86 12,278,334.37 30,927,794.39 413,251,408.53 20,662,570.43 433,913,978.96 485,983,656.43 -83,643,405.35
A.1 SCHEDULE - B (Non-DSR) 73,559,980.93 43,957,405.21 3,617,694.45 1,133,279.52 3,305,596.87 580,237.75 1,745,108.99 4,395,740.52 58,735,063.30 2,936,753.17 61,671,816.47 69,072,434.45 -83,643,405.35
Grand Total 5,149,240,000.00 353,235,349.15 29,071,269.24 9,106,870.31 26,563,298.26 4,662,706.61 14,023,443.36 35,323,534.92 471,986,471.84 23,599,323.59 495,585,795.43 555,056,090.88 -83,643,405.35
Assumption
Turnover has been calculated as per detial Programme

Rate for Majour Material

YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
TOP SHEET

S No Particulars Amount in Lakhs

%
1 Total contract Value 72,608.33 93.88%
2 Extra / Deviated Item and claims - 0.00%
3 Escalation 4,735.90 6.12%
4 Work Done But Not Certified - 0.00%
A Total Estimated Revenue 77,344.23 100.00%
A GST 12% Deduction from Revenue 9,281.31 12.00%
A Total revenue after GST deduction 68,062.92 88.00%
5 Work Done but Not Billed (WIP) - 0.00%
6 Actual Work Done - 0.00%
7 Other Income 233.62 0.30%
Direct Cost 0.00%
8 Material 29,484.27 38.12%
9 Labour 9,359.45 12.10%
10 Composite Work Expenses 11,118.54 14.38%
11 Other Labour in supply 87.36 0.11%
12 Diesel Expenses 312.35 0.40%
13 Electricity Charges 216.00 0.28%
14 Water Expenses 40.30 0.05%
15 Infra-Structure Cost 758.24 0.98%
16 Consumable Assets 721.86 0.93%
17 Design & Consultancy Expenses 754.50 0.98%
18 Safety Expenses 261.84 0.34%
19 Quality Expenses 193.36 0.25%
B Total Direct Costs 53308.07 68.92%
C Gross Contribution 14988.47 19.38%
20 Employee Costs - 0.00%
21 Salary & Allowances #N/A #N/A
22 Local Staff Salary 94.38 0.12%
23 Security Expenses 14.04 0.02%
###
D Total Employee Costs #N/A #N/A
24 Construction Expenses ###
25 Machinery Repair and Maintenance 193.36 0.25%
26 Equipment and Machine Hire Expenses #REF! #REF!
E Total Construction Expenses #REF! #REF!
27 Other Expense ###
28 ###
29 Tranporation and Coveyance Exp. 137.15 0.18%
30 Misc Site Exp 62.67 0.08%
31 Business Expense 62.67 0.08%
32 Room rent 56.50 0.07%
33 Employee facilitiation 14.12 0.02%
34 Printing & Stationory 27.72 0.04%
35 Employee Welfare 34.65 0.04%
36 Communication expense 29.75 0.04%
37 Bank Guarantee l Expenses 197.24 0.26%
38 Policy & Insurance 190.33 0.25%
39 Handing Over Expenses 77.34 0.10%
40 Sundry Expenses 193.36 0.25%
41 PF & ESI for Workers 40.32 0.25%
42 Labour Cess 773.44 1.00%
F Total Other Expenses 1897.26 2.45%
G Total Other Project Cost #N/A #N/A
43 Capex Expenses 516.36 0.67%
44 HO Expenses 773.44 1.00%
H Project Profit #N/A #N/A
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
Contract DC-04: Part Design and Construction of Integrated structure consisting of Elevated
1. TURNOVER
Viaduct SHEET
and 6 lane flyover ( Double Deck system), Viaduct and Elevated Ramps for viaduct and
flyover, Siding lines, Under PassSUMARY
at saketOF BILL OF QUANTITIES
G, Elevated Ramp from BRT corridor to flyover and 2
lane unde pass from MB road to BRT corridor and Four Elevated Stations viz. Sangam Vihar,
Khanpur, Ambedkar Nagar and Saket G (Excluding Architectural Finishing works of stations, Steel
FOB & PEB works of stations) from Chainage 14519.149 m to 18750.724 m of Aero City to
Tuglakabad Corridor of Phase-IV of Delhi MRT
Sl. Amount as per
Item Description As Per Contract
No. Tender
1 2 3 4
Schedule 'A': PRICE OF LUMP SUM PORTION
1 OF WORK - 7,000,000,000.00
A1.
A2
A3
A4
A5
2.1 Schedule B-1: MISCELLANEOUS WORKS 93,300,000.10 94,233,000.10
2.2 Schedule B-2: DIVERSION OF UTILITIES 100,000,000.00 85,000,000.00
Schedule C-1: CIVIL WORKS UNDER DSR-
3.1 2018 90,000,000.00 76,500,000.00
Schedule C-2: ELECTRICAL WORKS UNDER
3.2 DSR-2019 1,000,000.00 850,000.00
Schedule D: DSR ITEMS - HORTICULTURE &
LANDSCAPING WORKS UNDER DSR-2018
4 ITEMS 5,000,000.00 4,250,000.00
Total Amount as per Contract 7,260,833,000
Contract - DC04
Base Line Construction schedule

May-20

May-21

May-22
Mar-20

Mar-21

Mar-22
Nov-20

Nov-21

Nov-22
Aug-20

Aug-21

Aug-22
Dec-20

Dec-21

Dec-22
Sep-20

Sep-21

Sep-22
Apr-20

Feb-21

Apr-21

Feb-22

Apr-22
Oct-20

Oct-21

Oct-22
Jun-20

Jun-21

Jun-22
Jan-21

Jan-22
Sr. No Decryption UOM Qty Start End Days

Jul-20

Jul-21

Jul-22
1 Elevated Ramp 2 of 92.944 meter 1 17/04/20 13/10/20 179.00
2 Viaduct Section 3 P165 to P124 including Sangam Vihar 13/04/20 23/08/21 497.00
Pile No 194 13/04/20 12/08/20 121.00 30 45 45 45 29
Pile Cap No 46 20/04/20 17/09/20 150.00 2 8 10 10 10 6
Pier No 46 27/04/20 27/09/20 153.00 1 8 10 10 10 7
Pier Cap - Casting No 39 28/04/20 28/09/20 153.00 1 8 8 8 8 6
Pier Cap - Erection No 39 24/05/20 14/10/20 143.00 2 8 8 8 8 5
Casting of Portal Pier Cap No 7 13/06/20 28/08/20 76.00 2 2 3
Erection Portal Pier Cap No 7 13/07/20 03/10/20 82.00 1 2 2 2
Casting of U Girder Span 92 10/04/20 30/10/20 203.00 12 12 16 16 16 16 4
Erection U Girder Span 92 13/07/20 29/11/20 139.00 10 22 22 22 20
I Girder Casting Span 8 29/08/20 05/10/20 37.00 2 3 3
Erection of I Girder Span 8 21/10/20 04/11/20 14.00 2 6
Deck Slab Span 2 23/10/20 25/11/20 33.00 1 1
Other Misc. work and handover No 46 21/10/20 14/12/20 54.00 10 25 11
Cable Bracket/GI Hangers, Exp Joint etc Span 46 14/03/21 12/06/21 90.00 8 15 15 8
Other Misc. Work Span 46 04/02/21 23/08/21 200.00 5 7 7 7 7 7 6
3 Section 2 [P124 to P42 ] Khanpur and Ambedkar Nagar 24/04/20 03/12/21 588.00
Pile No 554 24/04/20 20/12/20 240.00 6 52 78 78 78 78 78 53 53
Pile Cap No 99 01/05/20 07/02/21 282.00 5 8 12 12 12 12 12 12 12 2
Pier No 99 11/05/20 12/03/21 305.00 3 6 10 10 10 10 10 10 10 10 10
Pier Cap - Casting No 99 25/05/20 16/03/21 295.00 4 4 4 5 12 12 12 12 12 12 10
Pier Cap - Erection No 99 01/06/20 26/03/21 298.00 4 4 4 5 12 12 12 15 15 16
Casting of U Girder Nos 150 20/04/20 30/04/21 375.00 4 8 4 4 17 22 23 22 24 22
Erection of U Girder Nos 150 31/05/20 01/04/21 305.00 4 8 8 8 8 12 12 12 24 24 22 22
I Girder Casting Span 46 12/10/20 31/03/21 170.00 10 12 12 12
Erection of I Girder Span 46 07/03/21 05/05/21 59.00 10 24 12
Deck Slab Span 14 09/03/21 26/05/21 78.00 2 6 6
Other Misc. work and handover Span 86 01/04/21 31/05/21 60.00 43 43
Cable Bracket/GI Hangers, Exp Joint etc Span 86 29/06/21 27/11/21 151.00 5 15 17 17 17 15
Steel Span@64 03/02/21 03/12/21 303.00 5% 10% 10% 10% 10% 10% 10% 10% 10% 10% 5%
4 Section 1 [P42 to P1c ]including Saket G 26/04/20 26/03/22 699.00
Pile No 212 26/04/20 25/03/21 333.00 5 39 10 26 26 26 26 26 26 2
Pile Cap No 53 25/08/20 17/07/21 326.00 2 5 5 5 5 5 5 5 5 5 5 1
Pier No 53 01/09/20 08/09/21 372.00 2 4 4 5 5 5 5 5 5 5 5 2 1
Pier Cap - Casting No 33 08/03/21 09/05/21 62.00 4 12 12 5
Pier Cap - Erection No 33 08/04/21 11/10/21 186.00 4 5 5 5 5 8 1
Precast Portal Pier Cap No 20 06/10/20 29/07/21 296.00 1 2 2 2 2 2 2 2 2 3
Erection Portal Pier Cap No 20 09/03/21 28/08/21 172.00 2 4 4 4 4 2
Casting of U Girder No 118 19/02/21 28/09/21 221.00 2 26 24 26 24 16
Erection U Girder No 118 30/03/21 28/10/21 212.00 4 24 24 24 12 12
I Girder Casting Span 16 07/05/21 19/06/21 43.00 8 8
Erection of I Girder Span 16 17/07/21 16/08/21 30.00 8 8
Deck Slab Span 4 19/07/21 17/09/21 60.00 1 3
Other Misc. work and handover Span 52 28/10/21 29/11/21 32.00 17 17 18
Cable Bracket/GI Hangers, Exp Joint etc Span 52 13/01/22 18/04/22 95.00 10 15 15 12
Steel Span@12 28/04/21 26/03/22 332.00 5% 10% 10% 10% 10% 10% 10% 10% 10% 10% 5%
5 Elevated Ramp 1 of 136 meter 1 09/03/21 04/09/21 179.00 0.1 0.15 0.15 0.15 0.15 0.15 0.15
9 Flyover Ramp -2 1 05/07/20 07/01/22 551.00 0.02 0.02 0.02 0.02 0.15 0.15 0.15 0.15 0.15 0.15 0.02
10 Flyover Section 1 09/06/20 13/01/21 218.00
Precast work of Precast Pier Arm Nos 76 09/06/20 23/04/21 318.00 3 6 6 6 6 6 6 6 6 7 9 9
Erection work of Precast Pier Arm Nos 76 07/07/20 01/06/21 329.00 2 6 10 10 6 6 6 6 6 6 6 6
Bearing Pedestal work Nos 76 03/08/20 08/06/21 309.00 8 10 10 6 6 6 6 6 6 6 6
Precast work of Box Girder Nos 152 31/05/20 10/06/21 375.00 4 20 20 20 20 20 12 8 8 4 4 4 4 4
Erection of Precast Box Girder Nos 152 09/08/20 12/07/21 337.00 4 20 20 20 20 12 12 12 12 8 8 4
Misc. including Road Work 20/06/21 04/07/22 379.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0
11 Flyover Section 2 25/06/20 29/11/21 522.00
Precast work of Precast Pier Arm Nos 94 25/06/20 08/09/21 440.00 3 6 6 6 6 6 6 6 6 3 4 12 12 7 5
Erection work of Precast Pier Arm Nos 94 22/11/20 17/10/21 329.00 2 10 10 10 10 10 10 10 10 10 2
Bearing Pedestal work Nos 47 07/12/20 27/10/21 324.00 2 10 10 10 10 10 10 10 10 10 2
Precast work of Box Girder Nos 188 12/07/20 30/10/21 475.00 8 12 12 16 16 16 16 16 20 20 20 16
 May-20

May-21

May-22
Mar-20

Mar-21

Mar-22
Nov-20

Nov-21

Nov-22
Aug-20

Aug-21

Aug-22
Dec-20

Dec-21

Dec-22
Sep-20

Sep-21

Sep-22
Apr-20

Feb-21

Apr-21

Feb-22

Apr-22
Oct-20

Oct-21

Oct-22
Jun-20

Jun-21

Jun-22
Jan-21

Jan-22
Sr. No Decryption UOM Qty Start End Days

Jul-20

Jul-21

Jul-22
Erection of Precast Box Girder Nos 188 13/12/20 29/11/21 351.00 8 12 12
16 16 16 16 20 24 24 16
Misc. including Road Work 05/05/21 20/08/22 472.00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
12 Flyover Ramp -1 1 25/02/21 27/08/22 548.00 0.02 0.02 0.02 0.02 0.15 0.15 0.15 0.15 0.15 0.15 0.02
13 Under Pass1@ Saket G - 1 08/08/20 02/09/21 390.00 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07
14 Under Pass2@ BRT corridor 1 08/11/20 02/12/21 389.00 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.071
15 Sangam Vihar 03/04/20 28/11/22 969.00
Pile Nos 48 03/04/20 22/05/20 49.00 22 26
Pile Cap Nos 12 20/04/20 07/07/20 78.00 2 4 4 2
Pier 1st Lift Nos 12 27/04/20 28/07/20 92.00 1 4 4 3
Concourse Slab Span 5 26/05/20 08/09/20 105.00 1 1 1 1 1
Pier 2nd Lift Nos 12 23/07/20 09/10/20 78.00 2 5 5
Platform Slab Span 12 29/07/20 26/12/20 150.00 2 2 2 2 2 2
Roof structure Span 1 17/11/20 22/12/20 35.00 0.2 0.2 0.2 0.2 0.2
Entry Str1 Nos 1 19/03/21 07/06/21 80.00 0.25 0.25 0.25 0.25
Entry Str2 Nos 1 03/04/21 22/06/21 80.00 0.25 0.25 0.25 0.25
Other Misc. Work Nos 1 07/06/21 28/11/22 539.00
16 Ambedkar Nagar 30/05/20 28/12/22 942.00
Pile Nos 112 30/05/20 14/08/20 76.00 30 30 30 22
Pile Cap Nos 22 06/06/20 26/08/20 81.00 6 8 8
Pier 1st Lift Nos 22 13/06/20 07/09/20 86.00 4 6 6 6
Concourse Slab Span 1 13/07/20 29/12/20 169.00 0.1 0.2 0.2 0.2 0.2 0.1
Pier 2nd Lift Nos 22 14/01/21 14/03/21 59.00 5 6 6 5
Platform Slab Span 5 08/12/20 07/06/21 181.00 0.1 0.2 0.2 0.2 0.2 0.1
Roof Structure Span 1 24/03/21 28/04/21 35.00 0.5 0.5
Entry Str1 Nos 1 19/03/21 07/06/21 80.00 0.25 0.25 0.25 0.25
Entry Str2 Nos 1 19/03/21 07/06/21 80.00 0.25 0.25 0.25 0.25
Other Misc. Work Nos 1 01/07/21 28/12/22 545.00
17 Khanpur 14/08/20 22/11/22 830.00
Pile Nos 112 14/08/20 30/10/20 77.00 26 52 34
Pile Cap Nos 27 21/08/20 11/11/20 82.00 4 8 8 7
Pier 1st Lift Nos 27 28/08/20 24/11/20 88.00 2 8 8 9
Concourse Slab Span 5 10/10/20 22/03/21 163.00 0.1 0.2 0.2 0.2 0.2 0.1
Pier 2nd Lift Nos 27 06/04/21 07/06/21 62.00 7 10 10
Platform Slab Span 6 21/04/21 30/08/21 131.00 0.2 0.2 0.2 0.2 0.2
Roof Structure Span 1 17/06/21 22/07/21 35.00 0.5 0.5
Entry Str1 Nos 1 22/05/21 07/09/21 108.00 0.2 0.2 0.2 0.2 0.2
Entry Str2 Nos 1 06/06/21 20/09/21 106.00 0.3 0.3 0.3 0.3
Other Misc. Work Nos 1 25/06/21 22/11/22 515.00
18 Saket G 07/11/20 29/12/22 782.00
Pile Nos 160 07/11/20 01/03/21 114.00 26 26 26 26 26 26 4
Pile Cap Nos 30 15/11/20 19/03/21 124.00 1 4 5 5 5 5 5
Pier 1st Lift Nos 30 09/12/20 27/04/21 139.00 1 4 5 5 5 5 5
Concourse Slab Span 10 12/03/21 27/07/21 137.00 1 2 2 3 2
Pier 2nd Lift Nos 30 26/04/21 25/08/21 121.00 4 7 7 75
Platform Slab Span 10 12/05/21 17/10/21 158.00 1 2 22 2 1
Roof Structure Span 1 14/08/21 19/09/21 36.00 0.5 0.5
Entry Str1 Nos 1 12/06/21 23/08/21 72.00 0.33 0.33 0.33
Entry Str2 Nos 1 23/08/21 10/11/21 79.00 0.25 0.25 0.25 0.25
Other Misc. Work Nos 1 10/11/21 29/12/22 414.00
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
2. ESCALATION
DELHI METRO RAIL CORPORATION
Metro Bhawan , Fire Brigade Lane , Barakhambha Road , New Delhi - 110001
CONTRACT DMRC/DC-04 : Part Design and Construction of Integrated structure consisting of Elevated Viaduct and 6 lane flyover ( Double Deck system), Viaduct and Elevated Ramps for viaduct and flyover, Siding lines, Under Pass at saket G, Elevated Ramp from BRT corridor to flyover and 2
lane unde pass from MB road to BRT corridor and Four Elevated Stations viz. Sangam Vihar, Khanpur, Ambedkar Nagar and Saket G (Excluding Architectural Finishing works of stations, Steel FOB & PEB works of stations) from Chainage 14519.149 m to 18750.724 m of Aero City to Tuglakabad
Corridor of Phase-IV of Delhi MRT

NAME OF CONTRACTOR :- M/s. YFC Projects Pvt Ltd.

CONTACT Ref: :- DMRC / DC-04
CONTRACT SUM :- 7,26,08,33,000.00

DATE OF COMMENCEMENT/NTP :-12/30/2019

DATE OF COMPLETION :- 12/30/2022
Bill No.: :- ,01
INVOICE PERIOD :-
PRICE VARIATION

Tender Opened date :- 22-11-2019 Base Indices

1 NTP 30-Dec-19 Base Month = Oct'19 Base Month = Oct'19 Base Month = Oct'19 Base Month = Oct'19 Base Month = Oct'19
Bill Period
2 Financial 17-Dec-19 Labor Steel Cement Fuel & lubricant Machinery & Equipment

3 Letter Of Acceptence 20-Dec-19 lo Wso Wco Wfo Wmo

4 Notice to Proceed 309.000 75.780 109.980 102.300 112.700

As per RBI Indices Base Month = Oct'19 Total Value

Certified Gross Certified Gross value Machinery &

Certified Gross value of value of Extra of Work Done for Price Labor Steel Cement Fuel & lubricant Labor Steel Cement Fuel & lubricant Machinery & m/c tools
m/c tools
On-Account Advance V=
Month Bill No. Date of Measurement items Variation
(l - lo) (Ws - Wso) (Wc - Wco) (Wf - Wfo) (Wm - Wmo) Vl+Vs+Vc+Vf+Vm
/IPC l Ws Wc Wf Wm ______ Vl=pxR(L-Lo)/Lo ______ Vs=qxR(Ws-Wso)/Wso ______ Vc=rxR(Wc-Wco)/Wco ______ Vf=sxR(Wf- ______ Vm=txR(Wm-
lo Wso Wco Wfo Wfo)/Wfo Wmo Wmo)/Wmo

2 3 4=R=(1-2-3) p = 0.22 q = 0.25 r = 0.15 s = 0.05 s = 0.18 INR

Dec'19 311.00 78.66 113.90 103.20 113.00

Jan,20 314.00 86.85 117.85 104.70 113.20

Feb,20 311.00 89.73 119.81 103.60 113.20

30.12.2019 To
001 29.02.2020 Rs.0.00 Rs.0.00 Rs.21,901,922.00 312.500 87.933 118.639 104.137 113.194 0.011 Rs.53,003 0.1604 Rs.878,103.00 0.07874 Rs.258,684.00 0.01796 Rs.19,668.00 0.00438 Rs.17,267.00 Rs.1,226,725.00

Mar,20. 311.00 90.98 121.77 100.70 112.90

002 01.03.2020 To Rs.0.00 Rs.0.00 Rs.10,640,104.00 311.000 90.980 121.770 100.700 112.900 0.006 Rs.14,045 0.2006 Rs.533,548.00 0.10720 Rs.171,093.00 -0.01564 (Rs.8,321.00) 0.00177 Rs.3,390.00 Rs.713,755.00
31.03.2020

Apr,20 315.00 94.10 121.77 92.40 112.90

May,20 315.00 94.10 121.77 92.40 112.90

01.04.2020 To
003 31.05.2020 Rs.0.00 Rs.0.00 Rs.16,625,000.00 315.000 94.100 121.770 92.400 112.900 0.019 Rs.69,493 0.2418 Rs.1,004,773.00 0.10720 Rs.267,330.00 -0.09677 (Rs.80,440.00) 0.00177 Rs.5,297.00 Rs.1,266,453.00

Total Rs.0.00 - Rs.49,167,026.00 Rs.136,541 Rs.2,416,424 Rs.697,107 (Rs.69,093) Rs.25,954 Rs.3,206,933.00

Total Gross Amt Rs.3,206,933.00

Senior Depot Resident Engineer Senior Cost Control Expert Deputy Engineer MMRDA Executive Engineer MMRDA
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
7. OTHER INCOME

Total Steel Wastage % Scrap

Sr. No Particulars procurement (Srap) Quantities Rate Amount
1 Scrap Sale reinforcement 36948 2.50% 923.7 22000 20,321,400.00
2 HT Starnds 1535.7 9.00% 138.213 22000 3,040,686.00
23,362,086
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
8. RATE ANALYSIS
SCHEDULE – A
S. No. WBS/BOQ Code M/S/L Code Type Description UOM Qty Nos L B H Total Qty

Sub schedule A1' (GENERAL)

1 A1-G.1 Field investigation -
A1-G.1.1 Soil Investigation work LS 1.00
SC_SOILW Subcon B2B Soil Investigation work No 2,320.00 1.00 2,320.00
Submission of utility identification report after actual trenching etc. complete and
G-1.3 A1-G.2 - -
submission to utility owning agency.
L_UTTR Labour L/C for Utility Trenching no 298.00 298.00
1 A1-G.2.1 Survey for pile locations, Trenching, Photography, Report Submission Nos. 201.00 -
SC_SUREY Subcon B2B Survey Work LS 1.00 1.00
2 A1-G.3 Building Information Modelling LS 1.00 -
SC_BIMSE Subcon B2B BIM Services LS 1.00 1.00
Regular maintenance and repair of existing road, service road, foot-path, construction and
maintenance of temporary diversions as required for traffic management during
construction period to keep them in traffic worthy conditions. Restoration of road damaged
G-1.5 A1-G.4 sqm 14,000.00 -
for construction purpose is also included.
Note: To be paid monthly on pro-rata basis. Payment of this item will start from 4 months
from commencement of project.
SC_MAINTR Subcon B2B for regular maintenance of existing roads etc sqm 3.00 14,000.00 14,000.00
G-1.5 A1-G.4 Final carpeting of the Road in between Barricading Baord sqm 14,000.00 -
Final carpeting of the Road in between Barricading Baord and handing over to the
SC_RDBB Subcon Authorities CUm 1.00 4,000.00 6.50 0.0850 2,210.00

Painting pier identification number on piers & parapet inner face at different locations as
directed by Engineer-In -Charge duly following the colour scheme including all material and
G-2.0 A1-G.5 labour, with all lead & lift. Final coating to be done at the time of handing over. Nos. 201.00 -

SC_PAINTIDN Subcon B2B for painting pier identification numbers Nos 201.00 201.00 201.00
Total Sub-head A1 - -
A2-V A2-VIADUCT - -
V01 A2.V.F FOUNDATION - -
Providing and installing cast-in-situ vertical bored piles of approximate depth as per
drawing and with M35/20 where"35" is the grade of concrete (using Portland slag
cement / Ordinary Portland cement) including all operations such as installation and
shifting of piling rig etc, in all soil strata along elevated section and "20" is the "nominal
maximum aggregate size". The stated length include test piles for initial load tests.
(Measurement shall be from cut-off level to founding level). The item includes disposal of
earth, muck, slush released from piles, top cutted portion of pile at contractor's own
disposal ground for all leads. Reinforcement shall be paid separately. Rate shall include
1 A2.V.F.1 cost of using required dosage of admixture in concrete for obtaining required workability as - -
per approval of Engineer. Rate shall include provision of A class MS Steel pipes of
50mm outer Diameter as per technical specification , 2.9mm thick (light) as per IS: 1239
in all piles at the time of casting to be used for cross- hole sonic test. Pipes shall extend
from ground level to bottom of pile where pipe shall be sealed at bottom. Rate shall
include filling of tubes after sonic test using standard cement non-shrink mortar
before casting of pile cap/transition block. The item shall also include the cost of polymer
to be used for stabilisation of bore.

Note: Contractor shall locate suitable place for dumping waste material at his own. - -
1.1 A2.V.F.1.1 For 1000mm dia Pile - -
A2.V.F.1.1.1 (i) By hydraulic rigs using partial depth temporary casing and polymer - M35 RM 11,054.00 -
SC_PILING Subcon B2B for boring with piling rig M 11,054.00 1.00 11,054.00
M_SONP Material Pipe Tube 40 mm M 11,054.00 4.00 44,216.00
M_COVB Material Cover Block Nos 11,054.00 4.00 44,216.00
M_RCC35 Material Concrete Mix Design M35/20 Cum 11,054.00 0.79 8,682.92
A2.V.F.1.1.2 (i) By hydraulic rigs using partial depth temporary casing and polymer - M45 RM 2,072.00 -
SC_PILING Subcon B2B for boring with piling rig M 2,072.00 1.00 2,072.00
M_SONP Material Pipe Tube 40 mm M 2,072.00 4.00 8,288.00
M_COVB Material Cover Block Nos 2,072.00 4.00 8,288.00
M_RCC35 Material Concrete Mix Design M35/20 Cum 2,072.00 0.79 1,627.56
Carrying out initial vertical load tests as per relevant IS Codes including all
arrangements for measuring deflections and submitting reports as per specifications. This
2 A2.V.F.2 includes making of pile head ready for testing at the desired level, supporting / reaction - -
arrangement (including reaction piles/soil/rock anchors, if any) for the kentledge load.
(Cost of pile to be tested is paid in item 1 )
1000 mm dia pile (2.5 times the theoretical design vertical load capacity of ---- T, The
2.1 A2.V.F.2.1 Nos. 4.00 -
test arrangements to be designed shall cater for additional 25% above test load)
SC_INVLT Subcon B2B for initial vertical load test Nos 4.00 4.00
Carrying out initial lateral load tests as per relevant IS Codes including all arrangements for
measuring deflections and submitting reports as per specification and tender drawing. This
3 A2.V.F.3 includes making of pile head ready for testing at the desired level, supporting / reaction - -
arrangement (include reaction piles/ soil/ rock anchors, if any) for the kentledge load. (Cost
of pile is paid in item 1)
3.1 A2.V.F.3.1 1000 mm dia pile (2.5 times the theoretical design lateral load capacity of 25 T ) Nos. 4.00 - -
SC_ILLT Subcon B2B for initial lateral load test Nos 4.00 4.00
Carrying out static routine vertical load tests as per relevant IS Codes including all
arrangements for measuring deflections and submitting reports. This includes making
4 A2.V.F.4 of pile head ready for testing at the desired level, supporting / reaction arrangement - -
(incl. reaction piles/soil/rock anchors, if any) for the kentledge load.
4.1 A2.V.F.4.1 1000 mm dia pile (1.5 times the theoretical design vertical load capacity of ---- T .) Nos. 4.00 -
SC_SRLD Subcon B2B for Static routine vertical load test Nos 4.00 4.00
Carrying out dynamic routine vertical load tests as directed by the Engineer and as
per standards, including all arrangements for measuring deflections and submitting
5 A2.V.F.5 reports. This includes making of pile head ready for testing at the desired level, - -
supporting / reaction arrangement (incl. reaction piles/soil/rock anchors, if any) for the
kentledge load.
5.1 A2.V.F.5.1 1000 mm dia pile (1.5 times the theoretical design vertical load capacity of ---- T.) Nos. 4.00 -
SC_DRLT Subcon B2B for dynamic routine vertical load test Nos 4.00 4.00
Carrying out static routine lateral load tests as per relevant IS Codes including all
arrangements for measuring deflections and submitting reports. This includes making
6 A2.V.F.6 of pile head ready for testing at the desired level, supporting / reaction arrangement - -
(incl. reaction piles/ soil/ rock anchors, if any) for the kentledge load.
6.1 A2.V.F.6.1 1000 mm dia pile (1.5 times the theoretical design lateral load capacity of 25 T ) Nos. 4.00 -
SC_STLT Subcon B2B for static routine lateral load test Nos 4.00 4.00
7 Non destructive integrity testing - -
Non destructive integrity testing (low strain) of cast in situ piles as per specifications,
7.1 - -
and submitting reports. (Payment shall be made for number of pile tested)
A2.V.F.6.2 1000 mm diameter piles Nos. 183.00 -
SC_NDTLS Subcon B2B for NDT ( low Strain) of cast in situ piles Nos 183.00 183.00
Non destructive integrity testing (high strain) of cast in situ piles as per
7.2 - -
specifications, and submitting reports. (Payment shall be made for number of pile tested)
A2.V.F.6.3 1000 mm diameter piles Nos. 183.00 -
SC_NDTHS Subcon B2B for NDT (high Strain) of cast in situ piles Nos 183.00 183.00
L/C for NDT( High Strain) of cast in situ piles -
Integrity pile test using cross hole sonic logging for 1000mm / 600mm diameter pile as per
8 the provision of ASTM standard D6760, as per drawings & technical specifications -
(Payment shall be made for number of pile tested)
8.1 A2.V.F.6.4 for 1000 mm dia Nos. 91.00 -
SC_INTEG Subcon B2B for integrity pile test using cross hole sonic logging Nos 91.00 91.00
Earthwork in excavation for floors of the flyovers , retaining walls etc. including setting out,
dressing of sides, ramming of bottom, getting out the excavated material, back filling in
layers with approved material and consolidation of the layers by ramming and watering etc.
9 A2.V.F.7 including all lift, disposal of surplus soil upto a lead of 300m, all types of shoring and - -
strutting with all labour and material complete as per drawing and technical specifications
as directed by Engineer
9.1 All kinds of soils m3 -
TOTAL OF V01 - -
V02 A2.V.IS.SUB. IN-SITU CONCRETE WORK FOR SUB-STRUCTURE - -
1 A2.V.IS.SUB.1 Dismantling median and cutting pavement m3 -
2 A2.V.IS.SUB.2 Excavation for Pile Cap in soil m3 5,186.00 -
SC_EXCAV Subcon Excavation Excavation for Pile Cap in soil Cum 5,186.00 5,186.00
3 A2.V.IS.SUB.3 Backfilling with Available Earth/Sand m3 1,415.00 -
SC_BACKF Subcon B2B for backfilling Cum 1,415.00 1,415.00
Providing M 15/20 concrete for Minimum 75mm thick PCC below pile cap, open
foundation slabs extending 100mm all around beyond pile cap, open foundation slabs.
1 A2.V.IS.SUB.4 Rate shall include cost of using required dosage of admixture in concrete for obtaining m3 222.00 -
required workability as per approval of Engineer.
L_LAYPCC Labour L/C for laying PCC Cum 222.00 222.00
L_DRESSW Labour L/C Dressing Work Sqm 222.00 0.08 16.65
M_PCCM15 Material Concrete Mix Design PCC M 15/20 Cum 222.00 222.00
Providing M40 concrete (using Portland slag cement / Ordinary Portland
Cement as per technical specifications) for following concrete works: Pile cap
including excavation through existing concrete and water bound macadam road
/bituminous road / cement road of all thicknesses including dismantling other
structures, dead utilities etc. and soil including dewatering, pumping and bailing out
water, strutting and shoring etc. This item also includes formwork and backfilling in
foundation including watering, compacting with a vibratory plate compactor and loading,
leading and disposal of surplus excavated material using lockable and covered
2 A2.V.IS.SUB.5 trucks so as to ensure that during transportation the carried material does not spill - 4,806.00 -
out. The item includes disposal of earth, muck, slush released from piles, top cutted
portion of pile at contractor's own disposal ground for all leads. Reinforcement shall be
paid separately. Rate shall include cost of using required dosage of admixture in
concrete for obtaining required workability as per approval of Engineer. Measurement
shall be considered only the total volume of pile cap concrete (excluding PCC below
pile cap). This item includes cost of back filling with earth of approved quality in layers,
compacting etc.

2.1 A2.V.IS.SUB.5.1 M 40 / 20 for Viaduct Foundations -

L_FWPC Labour L/C for Form work in Pile Cap Sqm 4,806.00 0.89 4,272.00
L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 4,806.00 4,806.00
L_STAGPC Labour L/C for Staging Work for Pile cap m3 4,806.00 16.67 80,100.00
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 4,806.00 4,806.00
M_COVB Material Cover Block Nos 4,806.00 4.00 19,224.00
Providing concrete (cement as per technical specification) for Viaduct / station piers of all
heights (standard pier, portal pier, cantilever piers, piers for extended pier caps, piers
for cross-over structures) incl. shuttering, scaffolding and all related operations as
3 A2.V.IS.SUB.6 required for completing the work. Reinforcement shall be paid separately. Rate shall m3 2,678.00 -
include cost of using required dosage of admixture in concrete for obtaining required
workability as per approval of Engineer.
3.3 A2.V.IS.SUB.6.1 For pier in M60/20 Grade Concrete for Viaduct pier -
L_FWPR Labour L/C for Form work in Pier Sqm 2,678.00 3.00 8,034.00
L_LRCCPR Labour L/C for Concrete Work for Pier m3 2,678.00 2,678.00
L_STAGPR Labour L/C for Staging Work Pier m3 2,678.00 23.87 63,924.25
M_RCCM60 Material Concrete Mix Design M 60/20 Pier Cum 2,678.00 2,678.00
M_COVB Material Cover Block Nos 2,678.00 4.00 10,712.00
 Providing and laying M40/20 grade cement concrete (cement as per technical
specification) for reinforced cement concrete crash barrier/Pier Protection all round the pier
leaving a gap of 25mm min between and following the pier shape exactly on at grade road
as specified in drawings, including centering, shuttering, scaffolding, curing and all related
5 A2.V.IS.SUB.7 operations as required to complete the work. The gap shall be filled with either m3 362.00 -
with coarse sand or compressible filler board of high density as directed by Engineer/as
per GFC drawings. Rate shall also include the cost of required dosage of admixture in
concrete for obtaining required workability and cost of compressible fibre board or coarse
sand as per specification and approval of Engineer.

L_FWCB Labour L/C for Form work in Crash barrier Sqm 362.00 3.00 1,086.00
L_LRCCCB Labour L/C for Concrete Work for crash barrier m3 362.00 362.00
L_STAGCB Labour L/C for Staging Work for Crash barrier m3 362.00 23.87 8,640.99
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 362.00 362.00
M_COVB Material Cover Block Nos 362.00 4.00 1,448.00
M_FMSH Material Material Foam Sheet SQM 362.00 3.00 1,086.00
TOTAL OF V02 - -
A2.V.S SUPER-STRUCTURE - -
V03 A2.V.S.1 IN-SITU CONCRETE WORK FOR SUPERSTRUCTURE - -
Providing M 40/20 concrete (cement as per technical specification) for Portal Beams ,
Pier cap, Pier head, Cantilever piercap , Transverse pierarm etc for situations where
precast girders are not practicable ,including centering, steel shuttering, scaffolding and
1 A2.V.S.1.1 all related operations as required to complete the work as specified in drawings. m3 3,297.00 -
Reinforcement shall be paid separately. Rate shall include cost of using required dosage of
admixture in concrete for obtaining required workability as per approval of Engineer.
L_FWPB Labour L/C for Form work for portal bea Sqm 3,297.00 3.00 9,891.00
L_LRCCPB Labour L/C for Concrete Work m3 3,297.00 3,297.00
L_STAGPB Labour L/C for Staging Work m3 3,297.00 23.87 78,699.87
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 3,297.00 3,297.00
M_COVB Material Cover Block Nos 3,297.00 4.00 13,188.00
Providing M M40 concrete (cement as per technical specification) deck slab over Precast l-
Beams/Steel beams & cross girder including centering, steel shuttering, scaffolding and all
related operations as required to complete the work as specified in drawings. Rate includes
3 A2.V.S.1.2 provision of sacrificial formwork for casting of slab. Reinforcement shall be paid separately. m3 1,417.00 -
Rate shall include cost of using required dosage of admixture in concrete for obtaining
required workability as per approval of Engineer.
L_INCONDS Labour L/C for laying M 40 concrete including Shuttering, Staging, diaphragm etc Cum 1,417.00 1,417.00
M_COVB Material Cover Block Nos 1,417.00 4.00 5,668.00
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 1,417.00 1,417.00
Providing, supplying, transporting and placing stitch concrete of grade M50 self compacting
4 A2.V.S.1.3 concrete with suitable admixtures, curing etc. for joining precast box girder cost to include m3 270.00 -
formwork, centering etc.
L_INCOSTI Labour L/C for laying M 50 concrete including Shuttering for stitch concrete Cum 270.00 270.00
M_COVB Material Cover Block Nos 270.00 4.00 1,080.00
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 270.00 270.00
TOTAL OF V03 - -
1 A2.V.S.2 PRECAST CONCRETE FOR SUPERSTRUCTURE - -
Providing , casting, pre-stressing and curing precast full span box-girder spans of all
simply supported spans (straight or curved) in the casting yard including
provision of shear connector for secondary pour concrete (rail plinths) ,
additional bars for earthing, inserts fors , bars/strands/hooks for lifting of full
span girder from the mould and shifting the same to the stacking yard. (Note :
the cost shall be inclusive of the cost of casting yard, gantry, moulds, providing
1a A2.V.S.2.1 cut-outs where specified, beds for pre-tensioning and anchoring devices, curing m3 1,008.00 -
arrangements as required, steam curing if deemed necessary all handling etc.
complete). Reinforcement shall be paid separately. Rate shall include cost of
using required dosage of admixture in concrete for obtaining required
workability as per approval of the Employer's Representative.

L_INPBXG28 Labour L/C for Concrete work U Girder for 28 to 25 Meter Span Cum 705.60 705.60
L_INPBXG25 Labour L/C for Concrete work U Girder for below 25 Meter Span Cum 302.40 302.40
M_COVB Material Cover Block Nos 1,008.00 4.00 4,032.00
M_RCCM50 Material Concrete Mix Design M50/20 Cum 1,008.00 1,008.00
Providing , casting, pre-stressing and curing precast full U-girder spans of all simply
supported spans (straight or curved) for Metro super structure in the casting yard including
provision of shear connector for secondary pour concrete (rail plinths) , bolt holes for
fixation of handrailing and OHE mast , lifting the full spans from the mould and shifting the
same to the stacking yard. (Note : the cost shall be inclusive of the cost of casting yard,
3 A2.V.S.2.2 gantry, moulds, providing cut-outs where specified, beds for pre-tensioning and anchoring m3 10,122.00 -
devices, curing arrangements as required, all handling etc. complete). Reinforcement shall
be paid separately. Rate shall include cost of using required dosage of admixture in
concrete for obtaining required workability as per approval of the Employer's
Representative.

L_INPBXG28 Labour L/C for Concrete work U Girder for 28 to 25 Meter Span Cum 8,097.60 8,097.60
L_INPBXG25 Labour L/C for Concrete work U Girder for below 25 Meter Span Cum 3,036.60 3,036.60
M_COVB Material Cover Block Nos 11,134.20 4.00 44,536.80
M_RCCM50 Material Concrete Mix Design M50/20 Cum 10,122.00 10,122.00
Providing, casting and curing precast PSC I-Girder / Pretensioned box girder of Grade
M50/20 for cross over span simply supported standard/special spans of all types (straight
or curved as per approved GAD) in the casting yard including provision of lifting the girders
from the mould and shifting the same to the stacking yard (Note: Quoted rate shall be
inclusive of all infrastructure in the casting yard, gantry cranes, moulds, casting beds,
6 A2.V.S.2.3 . mobile cranes,stores,concrete batching plant,testing labs, bulk heads, approved curing m3 1,657.00 -
arrangements as required, all handling etc complete), Teflon sheet at the end for placing
on portal / arrangement for placing bearing as required and shown in drawing etc.
complete). Pre-stressing strand/system and Reinforcement shall be paid separately in
respective items. Rate shall include cost of lifting hooks, using required dosage of
admixture in concrete for obtaining required workability as per approval of Engineer.

L_INPBXG28 Labour L/C for Concrete work U Girder for 28 to 25 Meter Span Cum 1,325.60 1,325.60
L_INPBXG25 Labour L/C for Concrete work U Girder for below 25 Meter Span Cum 497.10 497.10
M_COVB Material Cover Block Nos 1,822.70 4.00 7,290.80
M_RCCM50 Material Concrete Mix Design M50/20 Cum 1,657.00 1,657.00
Loading, transporting precast segments from casting yard to work site, launching and
erection in position with launching cranes , including the erection and shifting of cranes ,
cost of all temporary supports, cranes, erection equipment, transporting etc, and
7 A2.V.S.2.4 positioning on bearings etc. (Unit weight of 2.5MT/Cum shall be used to derive the weight MT 27,826.00 -
of every span). This same item shall be operated for any type of launching scheme
adopted.
SC_ERECW Subcon B2B For erection Work MT 27,826.00 27,826.00
Loading, transporting precast pre tensioned / post tensioned I girders / T girders / TT
girders from casting yard to work site, launching and erection in position with cranes/
launching girder, including the erection ,cost of all temporary supports, launching truss ,
8 A2.V.S.2.5 erection equipment, transporting etc, and positioning on bearings etc. (Unit weight of MT 4,142.00 -
2.5MT/Cum shall be used to derive the weight of the precast element ). This same item
shall be operated for any type of launching scheme adopted.
SC_ERECW Subcon B2B For erection Work MT 4,142.00 4,142.00
2 A2.V.S.2.5.1 Static Load Test of U-Girder Span and submission of Report (Maximum Load 400 T) Nos. 2.00 -
SC_STLTU Subcon B2B for Load Test and report Nos 2.00 2.00
Static Load Test of Steel Composite Span and submission of Report (Maximum Load 400
3 A2.V.S.2.5.2 Nos. 1.00 -
T)
SC_STLTS Subcon B2B for Load Test and report Nos 1.00 1.00
TOTAL OF V04 - -
1 A2.V.S.3 REINFORCEMENT, PRESTRESSING STEEL AND STRUCTURAL STEEL - -
Providing TMT reinforcement steel of Fe-500D grade, from approved supplier,
handling, straightening, cutting, bending, tying, lap welding, placing in position
including binding wire in diamond form at each reinforcement junction in all structural
A2.V.S.3.1 concrete at all heights and depths with all leads complete as per specifications and as MT 6,056.00 -
directed including lapping, mechanical couplers, epoxy coating to reinforcement, welding
involved towards stray current protection effects as per the system approved by
Engineer.

L_RFP Labour Reinforcement Cutting, bending and fixing for Pile MT 6,056.00 6,056.00
L_RFPC Labour Reinforcement Cutting, bending and fixing for Pile Cap MT -
L_RFPR Labour Reinforcement Cutting, bending and fixing for Pier MT -
L_RFPRC Labour Reinforcement Cutting, bending and fixing for Pier Cap MT -
L_RFPW Labour Reinforcement Cutting, bending and fixing for Precast Work MT -
L_RFIG Labour Reinforcement Cutting, bending and fixing for I Girder MT -
L_RFDS Labour Reinforcement Cutting, bending and fixing for Deck Slab MT -
M_RFSTEEL Material Steel Reinforcement MT 6,056.00 6,056.00
A2.V.S.3.2 Supplying and post threading uncoated stress-relieved low relaxation steel strands MT 449.00 -
SC_PSPRTN Subcon conforming to IS :14268 , class-2 , for various precastB2B concrete
Prestresselements
sign worksuch as
- Pretentioning MT 440.02 440.02
pretensioned box girders, Precast I girders , Extended/Portal
B2B Prestresspier
signcaps
workextended
- Post tensioning
SC_PSPSTN Subcon MT 53.88 53.88
diaphragms for 19K15,12K15, 7K15 with , corrugated HDPE duct -3.3mm /2.8 mm thick,
M_HTSW Material including couplers vent pipes ,spacers, anchorages, stressing using Multi strand HT Strands MT 449.00 449.00
A2.V.S.3.2.1 stressing
HDPE Pipe jacks ,curing
107mm ID, epoxy protection of anchorages, (same grade as structure) and all RM 4,915.00 -
M_HDPE107 Material related operations to complete the work. (Note: the details shown on HDPEthe drawing all likelyID
Pipe 107mm M 4,915.00 4,915.00
A2.V.S.3.2.2 to change
HDPE Pipeand nothing
20mm ID extra will be paid to the contractor on this account). RM 64,408.00 -
M_HDPE20 Material HDPE Pipe 20mm ID M 64,408.00 64,408.00
A2.V.S.3.2.3 Anchorages for 19K15 Cable nos. 1,332.00 -
M_ANC19K15 Material Anchorages for 19K15 Cable Nos 1,332.00 1,332.00
Providing , fabricating and erecting structural steel for hand railing and other structural
members for viaduct including transition span consisting of tubular and rolled sections
profiled to require shape, inserts, plates with welded hold fasts for walk-way, earth terminal
plates, insert plates with welded hold-fasts, internal threaded sleeves including MS bolts
tightened by Torque wrench and primer coat (zinc eplux or equivalent) & three coats of
aluminium paint as per specification and drawing, with all lead and lifts and as per the
4 A2.V.S.3.3 directions of engineer. The rate shall also include required surface preparation (sand MT 68.00 -
blasting), Stage Payment at 60% of the accepted rate or 80% of the invoice value
whichever is minimum shall be paid on receipt of material at site and its certification by the
Engineer against submission of original invoice and manufacturer Test reports and the
indemnity bond. The total stage payment made at any given time shall not exceed 20% of
the accepted value of this item.

L_HANDFR Labour L/C for Handrailing fabrication and erection work MT 68.00 68.00
M_STRSTEEL Material STr Steel for Tube etc, MT 68.00 68.00
Supply, fabrication and erection of Welded type Composite Plate I girders of 32.5m / 50m
span for Metro & IRC Vehicle loading loading as per approved drawings, Indian Railway
Unified Standard Specifications (W&M) - 2010 (amended up to date) and Indian Railways
standard specification for fabrication and erection of steel girder bridges and locomotive
turntables (Fabrication Specifications) Serial No B1-2001 (amended up to date) including
all incidental works etc., supplying and fixing in position of shop welding / shop bolting with
nuts and washers, field bolts, metalising, primer coat (Inorganic zinc silicate to external
surface & Epoxy zinc phospate for internal surface ) & three coats of Epoxy Zink phospate
primer polyamide as per specification and drawing, etc. required for complete fabrication
of the girders and transportation of the fabricated materials at site and stacking of the same
at places as directed by Engineer including metalizing as per clause No 39.2.1 of B1-2001
5 A2.V.S.3.3 over the structural members with all contractor's labour, fuel, consumables, machinery, MT 305.00 -
loading, unloading, tools & plants, material, lead and lift complete in all respect, as a
complete job as per specifications and as directed by Engineer.

Notes: - 1) Steel (Plates and Rolled sections) should conform to IS: 2062-2011. It shall
have Sub quality ‘BR’ & Grade E350 (Fe 440 W).12 mm thick & above plates shall be fully
kilned and fully normalized / controlled cooled.
2) The
steel shall be procured only from those firms, which are Established, Reliable, Indigenous
& Primary Producers of Steel, having Integrated Steel Plants (ISP), using iron ore as the
basic raw material and having in house iron rolling facilities, followed by production of liquid
SC_FBSPOR Subcon B2B for Fabrication and erection work for Portal MT 305.00 305.00
A2.V.S.3.4 Supply, fabrication and erection of Welded type Composite truss of 56m/ 50 m span for MT 750.00 -
Metro loading with the following steel grade at site as per approved drawings, Indian
SC_FBSSS Subcon B2B for Fabrication and erection work for steel span MT 750.00 750.00
Railway Unified Standard Specifications (W&M) - 2010 (amended up to date) and Indian
Railways standard specification for fabrication and erection of steel girder bridges and
locomotive turntables (Fabrication Specifications) Serial No B1-2001 (amended up to date)
including all incidental works etc., supplying and fixing in position of shop welding / shop
bolting with nuts and washers, field bolts, primer coat (zinc eplux or equivalent) & three
coats of aluminium paint as per specification and drawing, etc. required for complete
fabrication of the girders and transportation of the fabricated materials at site and stacking
of the same at places as directed by Engineer including metalizing as per clause No 39.2.1
of B1-2001 over the structural members with all contractor's labour, fuel, consumables,
machinery, loading, unloading, tools & plants, material, lead and lift complete in all respect,
as a complete job as per specifications and as
directed by Engineer.
Notes: - 1) Steel (Plates and Rolled sections) should conform to IS: 2062-2011. It shall
have Sub quality ‘BR’ & Grade E250 (Fe 410 W).12 mm thick & above plates shall be fully
skilled and fully normalized / controlled cooled.
 TOTAL OF V04 - -
1 A2.V.S.4 BEARINGS - -
1.1 A2.V.S.4.1 Elastomeric bearings - -
(i) For horizontal bearings below U-girder and pretensioned box girders - Providing, fitting
and fixing in position true in line and level elastomeric bearings, complete in all respect
1.2 A2.V.S.4.1.1 with all components, materials, equipment's etc. as per technical specification except Cucm 6,437,520.00 -
cost of steel wedges, which will be paid as per item V08-2.1 ).
M_ELASVBER Material Material Bearing Cucm 6,437,520.00 6,437,520.00
L_FWVBEAR Labour L/C for fixing work of Bearing Cucm 6,437,520.00 6,437,520.00
For Vertical bearings @ Seismic restrainer including stainless steel plate 12mm thick
2 A2.V.S.4.1.2 Cucm 428,400.00 -
including all inserts, bolts, etc for shear keys
M_ELASHBER Material Material Bearing Cucm 428,400.00 428,400.00
L_FWHBEAR Labour L/C for fixing work of Bearing Cucm 428,400.00 428,400.00
Design, supplying, fitting and fixing in position true to line and level Spherical bearing for 56
m Span complete as per approved Technical Specifications. The design of the bearings
shall be submitted by the manufacturers/ contractor and got approved from DMRC before
A2.V.S.4.2 fixing. Test report of the bearings should be got approved before the materials are lifted Nos 2.00 -
from the manufacturer premises. (set comprises of one spherical fixed bearing, one
spherical slide guide bearing(T), one spherical slide guide bearing(L) and a free float
bearing)
TOTAL OF V06. - -
1 A2.V.M VIADUCT MISCELLANEOUS ITEMS - -
A2.V.M.1 Drainage Work - -
Providing & fixing of rigid HDPE rain water pipes in superstructure diaphragm (end
segment) and down take pipes , bends , couplers , upper receiving cap etc upto bottom of
A2.V.M.1.1 pier through shear key / upto road incl. all accessories such as pipe clamps, GI grating , - -
collection chamber anchor straps and its connections etc. as specified in drawings incl all
accessories
A2.V.M.1.1.1 (a) 180mm Dia RM 1,700.00 -
SC_DPIPE180 Subcon B2B for Pipe Fixing work 180 M 1,700.00 1,700.00
1.1 A2.V.M.1.1.2 (a) 250mm Dia RM 80.00 -
SC_DPIPE250 Subcon B2B for Pipe Fixing work 250 M 80.00 80.00
Providing and fixing MS drainage spout with grill in deck slab with hot dipped galvanising
1.2 A2.V.M.1.2 no's 77.00 -
@ 650 g/sqm after welding as per specification and drawings
M_DPOUT Material Material for Drainage spout Nos 77.00 77.00
L_FXDSPO Labour fixing cost for drainage spout Nos 77.00 77.00
Providing and fixing MS Lower drainage box at shear key level with hot dipped galvanising
2 A2.V.M.1.3 no's 154.00 -
@ 650 g/sqm after welding as per specification and drawings
M_LDBV Material Material for Lower Drainage box Nos 154.00 154.00
L_FCLDBV Labour fixing cost for Lower Drainage box Nos 154.00 154.00
2.1 A2.V.M.2 INSERTS AND THREADED SLEEVES IN GIRDER - -
Providing, fabricating and erecting structural steel inserts for cable tray, inserts for OHE/
signalling mast, steel brackets over parapet for fixing signalling post, earthing arrangement
3 A2.V.M.2.1  consisting of flats/plates with welded hold fast, welded headed nuts, internal threaded MT 55.00 -
sleeve, studs in the form of U bars (grade 8.8), bolts (class 4.6) etc.
M_CABLETR Material Cable tray GI MT 55.00 55.00
L_FCCABLE Labour Cable Try Fixing cost Fixing cost MT 55.00 55.00
A2.V.M.3 Rain Water Harvesting - -
Providing and constructing the Rain water harvesting system in the median of the road
including Boring /drilling of bore well of 300mm dia for casing /strainer pipes prescribed in
the drawing, Excavation in all type of soils / rock, constructing BW chamber, foundation,
4 A2.V.M.3.1 RCC top slab, plastering, CI manhole cover, filling/packing gravels in the chamber and the NOS 44.00 -
annular space in the bore, filling granules in the vertical pipe, laying HDPE pipes from piers
to chamber, etc. complete as per the GFC drawings.
SC_RAWATHA Subcon B2B for Rain water harvesting Nos 44.00 44.00
4.1 A2.V.M.4 Expansion Joints - -
Design, manufacture, supply & installation of the approved expansion joint ( Omega " Ω "
Seal) to U- girders of Metro viaduct under the supervision of manufacturer's representative
A2.V.M.4.1 as per specification and expected movement ( 25 to 50 mm) as mentioned in relevant GFC RM 714.00 -
drgs.
L_FCEXPJT Labour L/C for Fixing expansion joint M 714.00 714.00
M_EXPJT Material Material Expansion joint M 714.00 714.00
TOTAL OF V07 - -
VO8 - -
1 A2.V.M.5 Anti carbonation paint - -
Providing and Applying of three coats of high build micro porous anti-carbonation coating
with excellent resistance to attack by carbon-dioxide, air borne chlorides, acid rain with
A2.V.M.5.1 exceptional weathering characteristics as per manufacturer specification and instruction of m2 56,890.00 -
site Engineer for all lead and lifts, etc complete.
SC_ANTCP B2B Earth Ant carbonation Paint 56,890.00
TOTAL OF V09 - -
V01 A3.IFV A3-INTEGRATED FLYOVER+VIADUCT - -
1 A3.IFV.F FOUNDATION - -
Providing and installing cast-in-situ vertical bored piles of approximate depth as per
drawing and with M35/20 where"35" is the grade of concrete (using Portland slag
cement / Ordinary Portland cement) including all operations such as installation and
shifting of piling rig etc, in all soil strata along elevated section and "20" is the "nominal
maximum aggregate size". The stated length include test piles for initial load tests.
(Measurement shall be from cut-off level to founding level). The item includes disposal of
earth, muck, slush released from piles, top cutted portion of pile at contractor's own
disposal ground for all leads. Reinforcement shall be paid separately. Rate shall include
A3.IFV.F.1 cost of using required dosage of admixture in concrete for obtaining required workability as - -
per approval of Engineer. Rate shall include provision of A class MS Steel pipes of
50mm outer Diameter as per technical specification , 2.9mm thick (light) as per IS: 1239
in all piles at the time of casting to be used for cross- hole sonic test. Pipes shall extend
from ground level to bottom of pile where pipe shall be sealed at bottom. Rate shall
include filling of tubes after sonic test using standard cement non-shrink mortar
before casting of pile cap/transition block. The item shall also include the cost of polymer
to be used for stabilisation of bore.

1.1 Note: Contractor shall locate suitable place for dumping waste material at his own. - -
A3.IFV.F.1.1 For 1000mm dia Pile - -
(i) By hydraulic rigs using partial depth temporary casing and polymer - M35
A3.IFV.F.1.1.1 RM 25,470.00 -

SC_PILING Subcon B2B for boring with piling rig M 25,470.00 1.00 25,470.00
Pipe Tube 40 mm
M_SONP Material M 25,470.00 4.00 101,880.00

M_COVB Material Cover Block Nos 25,470.00 4.00 101,880.00

M_RCC35 Material Concrete Mix Design M35/20 Cum 25,470.00 0.79 20,006.69
Carrying out initial vertical load tests as per relevant IS Codes including all
arrangements for measuring deflections and submitting reports as per specifications. This
2.1 A3.IFV.F.2 includes making of pile head ready for testing at the desired level, supporting / reaction - -
arrangement (including reaction piles/soil/rock anchors, if any) for the kentledge load.
(Cost of pile to be tested is paid in item 1 )
SC_INVLT Subcon B2B for initial vertical load test Nos -
1000 mm dia pile (2.5 times the theoretical design vertical load capacity of ---- T, The
3 A3.IFV.F.2.1 Nos. 11.00 -
test arrangements to be designed shall cater for additional 25% above test load)
SC_ILLT Subcon B2B for initial lateral load test Nos 11.00 11.00
Carrying out initial lateral load tests as per relevant IS Codes including all arrangements for
measuring deflections and submitting reports as per specification and tender drawing. This
3.1 A3.IFV.F.3 includes making of pile head ready for testing at the desired level, supporting / reaction - -
arrangement (include reaction piles/ soil/ rock anchors, if any) for the kentledge load. (Cost
of pile is paid in item 1)
4 A3.IFV.F.3.1 1000 mm dia pile (2.5 times the theoretical design lateral load capacity of 25 T ) Nos. 11.00 -
SC_SRLD Subcon B2B for Static routine vertical load test Nos 11.00 11.00
Carrying out static routine vertical load tests as per relevant IS Codes including all
arrangements for measuring deflections and submitting reports. This includes making
4.1 A3.IFV.F.4 of pile head ready for testing at the desired level, supporting / reaction arrangement - -
(incl. reaction piles/soil/rock anchors, if any) for the kentledge load.
5 A3.IFV.F.4.1 1000 mm dia pile (1.5 times the theoretical design vertical load capacity of ---- T .) Nos. 11.00 -
SC_DRLT Subcon B2B for dynamic routine vertical load test Nos 11.00 11.00
Carrying out dynamic routine vertical load tests as directed by the Engineer and as
per standards, including all arrangements for measuring deflections and submitting
5.1 A3.IFV.F.5 reports. This includes making of pile head ready for testing at the desired level, - -
supporting / reaction arrangement (incl. reaction piles/soil/rock anchors, if any) for the
kentledge load.
6 A3.IFV.F.5.1 1000 mm dia pile (1.5 times the theoretical design vertical load capacity of ---- T.) Nos. 11.00 -
SC_STLT Subcon B2B for static routine lateral load test Nos 11.00 11.00
Carrying out static routine lateral load tests as per relevant IS Codes including all
arrangements for measuring deflections and submitting reports. This includes making
6.1 A3.IFV.F.6 of pile head ready for testing at the desired level, supporting / reaction arrangement - -
(incl. reaction piles/ soil/ rock anchors, if any) for the kentledge load.
7 A3.IFV.F.6.1 1000 mm dia pile (1.5 times the theoretical design lateral load capacity of 25 T ) Nos. 11.00 -
SC_NDTLS Subcon B2B for NDT ( low Strain) of cast in situ piles Nos 11.00 11.00
7.1 Non destructive integrity testing - -
Non destructive integrity testing (low strain) of cast in situ piles as per specifications,
- -
and submitting reports. (Payment shall be made for number of pile tested)
7.2 A3.IFV.F.6.2 1000 mm diameter piles Nos. 287.00 -
SC_NDTHS Subcon B2B for NDT (high Strain) of cast in situ piles Nos 287.00 287.00
Non destructive integrity testing (high strain) of cast in situ piles as per
- -
specifications, and submitting reports. (Payment shall be made for number of pile tested)
8 A3.IFV.F.6.3 1000 mm diameter piles Nos. 287.00 -
SC_NDTHS Subcon B2B for NDT (high Strain) of cast in situ piles Nos 287.00 287.00
Integrity pile test using cross hole sonic logging for 1000mm / 600mm diameter pile as per
8.1 the provision of ASTM standard D6760, as per drawings & technical specifications -
(Payment shall be made for number of pile tested)
9 A3.IFV.F.6.4 for 1000 mm dia Nos. 144.00 -
SC_INTEG Subcon B2B for integrity pile test using cross hole sonic logging Nos 144.00 144.00
Earthwork in excavation for floors of the flyovers , retaining walls etc. including setting out,
dressing of sides, ramming of bottom, getting out the excavated material, back filling in
layers with approved material and consolidation of the layers by ramming and watering etc.
9.1 A3.IFV.F.6.5 including all lift, disposal of surplus soil upto a lead of 300m, all types of shoring and - -
strutting with all labour and material complete as per drawing and technical specifications
as directed by Engineer
A3.IFV.F.6.5.1 All kinds of soils m3 -
TOTAL OF V01 - -
1 A3.IFV.IS.SUB IN-SITU CONCRETE WORK FOR SUB-STRUCTURE - -
3 A3.IFV.IS.SUB.1 Excavation for Pile Cap in soil m3 20,122.00 -
SC_EXCAV Subcon Excavation Excavation for Pile Cap in soil Cum 20,122.00 20,122.00
1 A3.IFV.IS.SUB.2 Backfilling with Available Earth m3 4,573.00 -
SC_BACKF Subcon B2B for backfilling Cum 4,573.00 4,573.00
Providing M 15/20 concrete for Minimum 75mm thick PCC below pile cap, open
foundation slabs extending 100mm all around beyond pile cap, open foundation slabs.
2 A3.IFV.IS.SUB.3 Rate shall include cost of using required dosage of admixture in concrete for obtaining m3 580.00 -
required workability as per approval of Engineer.
L_LAYPCC Labour L/C for laying PCC Cum 580.00 580.00
L_DRESSW Labour L/C Dressing Work Sqm 580.00 0.08 43.50
M_PCCM15 Material Concrete Mix Design PCC M 15/20 Cum 580.00 580.00
 Providing M40 concrete (using Portland slag cement / Ordinary Portland
Cement as per technical specifications) for following concrete works: Pile cap
including excavation through existing concrete and water bound macadam road
/bituminous road / cement road of all thicknesses including dismantling other
structures, dead utilities etc. and soil including dewatering, pumping and bailing out
water, strutting and shoring etc. This item also includes formwork and backfilling in
foundation including watering, compacting with a vibratory plate compactor and loading,
leading and disposal of surplus excavated material using lockable and covered
2.1 A3.IFV.IS.SUB.4 trucks so as to ensure that during transportation the carried material does not spill - -
out. The item includes disposal of earth, muck, slush released from piles, top cutted
portion of pile at contractor's own disposal ground for all leads. Reinforcement shall be
paid separately. Rate shall include cost of using required dosage of admixture in
concrete for obtaining required workability as per approval of Engineer. Measurement
shall be considered only the total volume of pile cap concrete (excluding PCC below
pile cap). This item includes cost of back filling with earth of approved quality in layers,
compacting etc.

3 A3.IFV.IS.SUB.4.1 M 45 / 20 for Viaduct Foundations m3 18,293.00 -

L/C for Form work in Pile Cap
L_FWPC Labour Sqm 18,293.00 0.89 16,260.44

L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 18,293.00 18,293.00

L_STAGPC Labour L/C for Staging Work for Pile cap m3 18,293.00 675.00 12,347,775.00
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 18,293.00 18,293.00
M_COVB Material Cover Block Nos 18,293.00 4.00 73,172.00
Providing concrete (cement as per technical specification) for Viaduct / station piers of all
heights (standard pier, portal pier, cantilever piers, piers for extended pier caps, piers
for cross-over structures) incl. shuttering, scaffolding and all related operations as
3.2 A3.IFV.IS.SUB.5 required for completing the work. Reinforcement shall be paid separately. Rate shall -
include cost of using required dosage of admixture in concrete for obtaining required
workability as per approval of Engineer.
5 A3.IFV.IS.SUB.5.1 For pier in M60/20 Grade Concrete for Viaduct pier m3 3,997.00 -
L_FWPR Labour L/C for Form work in Pier Sqm 3,997.00 3.00 11,991.00
L_LRCCPR Labour L/C for Concrete Work for Pier m3 3,997.00 3,997.00
L_STAGPR Labour L/C for Staging Work Pier m3 3,997.00 23.87 95,408.98
M_RCCM60 Material Concrete Mix Design M 60/20 Pier Cum 3,997.00 3,997.00
M_COVB Material Cover Block Nos 3,997.00 4.00 15,988.00
Providing and laying M40/20 grade cement concrete (cement as per technical
specification) for reinforced cement concrete crash barrier/Pier Protection all round the pier
leaving a gap of 25mm min between and following the pier shape exactly on at grade road
as specified in drawings, including centering, shuttering, scaffolding, curing and all related
A3.IFV.IS.SUB.6 operations as required to complete the work. The gap shall be filled with either m3 3,965.00 -
with coarse sand or compressible filler board of high density as directed by Engineer/as
per GFC drawings. Rate shall also include the cost of required dosage of admixture in
concrete for obtaining required workability and cost of compressible fibre board or coarse
sand as per specification and approval of Engineer.

L_FWCB Labour L/C for Form work in Crash barrier Sqm 3,965.00 3.00 11,895.00
L_LRCCCB Labour L/C for Concrete Work for crash barrier m3 3,965.00 3,965.00
L_STAGCB Labour L/C for Staging Work for Crash barrier m3 3,965.00 23.87 94,645.13
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 3,965.00 3,965.00
M_COVB Material Cover Block Nos 3,965.00 4.00 15,860.00
M_FMSH Material Material Foam Sheet SQM 3,965.00 3.00 11,895.00
TOTAL OF V02 - -
V03 SUPER-STRUCTURE - -
1 A3.IFV.S IN-SITU CONCRETE WORK FOR SUPERSTRUCTURE - -
Providing M 40/20 concrete (cement as per technical specification) for Portal Beams ,
Pier cap, Pier head, Cantilever piercap , Transverse pierarm etc for situations where
precast girders are not practicable ,including centering, steel shuttering, scaffolding and
A3.IFV.S.1 all related operations as required to complete the work as specified in drawings. m3 6,157.00 -
Reinforcement shall be paid separately. Rate shall include cost of using required dosage of
admixture in concrete for obtaining required workability as per approval of Engineer.
L_FWPB Labour L/C for Form work for portal bea Sqm 6,157.00 3.00 18,471.00
L_LRCCPB Labour L/C for Concrete Work m3 6,157.00 6,157.00
L_STAGPB Labour L/C for Staging Work m3 6,157.00 23.87 146,968.49
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 6,157.00 6,157.00
M_COVB Material Cover Block Nos 6,157.00 4.00 24,628.00
Providing M M40 concrete (cement as per technical specification) deck slab over Precast l-
Beams/Steel beams & cross girder including centering, steel shuttering, scaffolding and all
related operations as required to complete the work as specified in drawings. Rate includes
3 A3.IFV.S.2 provision of sacrificial formwork for casting of slab. Reinforcement shall be paid separately. m3 881.00 -
Rate shall include cost of using required dosage of admixture in concrete for obtaining
required workability as per approval of Engineer.
L_INCONDS Labour L/C for laying M 40 concrete including Shuttering, Staging, diaphragm etc Cum 881.00 881.00
M_COVB Material Cover Block Nos 881.00 4.00 3,524.00
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 881.00 881.00
Providing, supplying, transporting and placing stitch concrete of grade M50 self compacting
4 A3.IFV.S.3 concrete with suitable admixtures, curing etc. for joining precast box girder cost to include m3 1,331.00 -
formwork, centering etc.
L_INCOSTI Labour L/C for laying M 50 concrete including Shuttering for stitch concrete Cum 1,331.00 1,331.00
M_COVB Material Cover Block Nos 1,331.00 4.00 5,324.00
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 1,331.00 1,331.00
TOTAL OF V03 - -
V04 - -
1 A3.IFV.S.4 PRECAST CONCRETE FOR SUPERSTRUCTURE - -
Providing , casting, pre-stressing and curing precast full span box-girder spans of all
simply supported spans (straight or curved) in the casting yard including
provision of shear connector for secondary pour concrete (rail plinths) ,
additional bars for earthing, inserts fors , bars/strands/hooks for lifting of full
span girder from the mould and shifting the same to the stacking yard. (Note :
the cost shall be inclusive of the cost of casting yard, gantry, moulds, providing
1a A3.IFV.S.4.1 cut-outs where specified, beds for pre-tensioning and anchoring devices, curing m3 17,051.00 -
arrangements as required, steam curing if deemed necessary all handling etc.
complete). Reinforcement shall be paid separately. Rate shall include cost of
using required dosage of admixture in concrete for obtaining required
workability as per approval of the Employer's Representative.

L_INPBXG28 Labour L/C for Concrete work U Girder for 28 to 25 Meter Span Cum 11,935.70 11,935.70
L_INPBXG25 Labour L/C for Concrete work U Girder for below 25 Meter Span Cum 5,115.30 5,115.30
M_COVB Material Cover Block Nos 17,051.00 4.00 68,204.00
M_RCCM50 Material Concrete Mix Design M50/20 Cum 17,051.00 17,051.00
Providing , casting, pre-stressing and curing precast full U-girder spans of all simply
supported spans (straight or curved) for Metro super structure in the casting yard including
provision of shear connector for secondary pour concrete (rail plinths) , bolt holes for
fixation of handrailing and OHE mast , lifting the full spans from the mould and shifting the
same to the stacking yard. (Note : the cost shall be inclusive of the cost of casting yard,
3 A3.IFV.S.4.2 gantry, moulds, providing cut-outs where specified, beds for pre-tensioning and anchoring m3 9,402.00 -
devices, curing arrangements as required, all handling etc. complete). Reinforcement shall
be paid separately. Rate shall include cost of using required dosage of admixture in
concrete for obtaining required workability as per approval of the Employer's
Representative.

L_INPBXG28 Labour L/C for Concrete work U Girder for 28 to 25 Meter Span Cum 6,581.40 6,581.40
L_INPBXG25 Labour L/C for Concrete work U Girder for below 25 Meter Span Cum 2,820.60 2,820.60
M_COVB Material Cover Block Nos 9,402.00 4.00 37,608.00
M_RCCM50 Material Concrete Mix Design M50/20 Cum 9,402.00 9,402.00
Providing, casting and curing precast PSC I-Girder / Pretensioned box girder of Grade
M50/20 for cross over span simply supported standard/special spans of all types (straight
or curved as per approved GAD) in the casting yard including provision of lifting the girders
from the mould and shifting the same to the stacking yard (Note: Quoted rate shall be
inclusive of all infrastructure in the casting yard, gantry cranes, moulds, casting beds,
mobile cranes,stores,concrete batching plant, testing labs, bulk heads, approved curing
6 A3.IFV.S.4.3 m3 754.00 -
arrangements as required, all handling etc complete), Teflon sheet at the end for placing
on portal / arrangement for placing bearing as required and shown in drawing etc.
complete). Pre-stressing strand/system and Reinforcement shall be paid separately in
respective items. Rate shall include cost of lifting hooks, using required dosage of
admixture in concrete for obtaining required workability as per approval of Engineer.

L_INPBXG28 Labour L/C for Concrete work U Girder for 28 to 25 Meter Span Cum 527.80 527.80
L_INPBXG25 Labour L/C for Concrete work U Girder for below 25 Meter Span Cum 226.20 226.20
M_COVB Material Cover Block Nos 754.00 4.00 3,016.00
M_RCCM50 Material Concrete Mix Design M50/20 Cum 754.00 754.00
Loading, transporting precast segments from casting yard to work site, launching and
erection in position with launching cranes , including the erection and shifting of cranes ,
cost of all temporary supports, cranes, erection equipment, transporting etc, and
7 A3.IFV.S.4.4 positioning on bearings etc. (Unit weight of 2.5MT/Cum shall be used to derive the weight MT 65,920.00 -
of every span). This same item shall be operated for any type of launching scheme
adopted.
SC_ERECW Subcon B2B For erection Work MT 65,920.00 65,920.00
Loading, transporting precast pre tensioned / post tensioned I girders / T girders / TT
girders from casting yard to work site, launching and erection in position with cranes/
launching girder, including the erection ,cost of all temporary supports, launching truss ,
8 A3.IFV.S.4.5 erection equipment, transporting etc, and positioning on bearings etc. (Unit weight of MT 1,884.00 -
2.5MT/Cum shall be used to derive the weight of the precast element ). This same item
shall be operated for any type of launching scheme adopted.
SC_ERECW Subcon B2B For erection Work MT 1,884.00 1,884.00
2 A3.IFV.S.5 Static Load Test of U-Girder Span and submission of Report (Maximum Load 400 T) Nos. 2.00 -
SC_STLTU Subcon B2B for Load Test and report Nos 2.00 2.00
Static Load Test of Steel Composite Span and submission of Report (Maximum Load 400
3 A3.IFV.S.6 Nos. 1.00 -
T)
SC_STLTS Subcon B2B for Load Test and report Nos 1.00 1.00
4 A3.IFV.S.7 Static Load Test of PSC Box -Girder and submission of Report (Maximum Load 400 T) Nos. 1.00 -
SC_STLTSBX Subcon B2B for Load Test and report Nos 1.00 1.00
TOTAL OF V04 - -
V05 - -
1 A3.IFV.S.8 REINFORCEMENT, PRESTRESSING STEEL AND STRUCTURAL STEEL - -
Providing TMT reinforcement steel of Fe-500D grade, from approved supplier,
handling, straightening, cutting, bending, tying, lap welding, placing in position
including binding wire in diamond form at each reinforcement junction in all structural
A3.IFV.S.8.1 concrete at all heights and depths with all leads complete as per specifications and as MT 13,951.00 -
directed including lapping, mechanical couplers, epoxy coating to reinforcement, welding
involved towards stray current protection effects as per the system approved by
Engineer.
L_RFPRC Labour Reinforcement Cutting, bending and fixing for Pier Cap MT 13,951.00 13,951.00
L_RFPC Labour Reinforcement Cutting, bending and fixing for Pile Cap MT -
L_RFPR Labour Reinforcement Cutting, bending and fixing for Pier MT -
L_RFPRC Labour Reinforcement Cutting, bending and fixing for Pier Cap MT -
L_RFPW Labour Reinforcement Cutting, bending and fixing for Precast Work MT -
L_RFIG Labour Reinforcement Cutting, bending and fixing for I Girder MT -
L_RFDS Labour Reinforcement Cutting, bending and fixing for Deck Slab MT -
M_RFSTEEL Material Steel Reinforcement MT 13,951.00 13,951.00
Supplying and post threading uncoated stress-relieved low relaxation steel strands
conforming to IS :14268 , class-2 , for various precast concrete elements such as
pretensioned box girders, Precast I girders , Extended/Portal pier caps extended
diaphragms for 19K15,12K15, 7K15 with , corrugated HDPE duct -3.3mm /2.8 mm thick,
A3.IFV.S.8.2 including couplers vent pipes ,spacers, anchorages, stressing using Multi strand MT 860.00 -
stressing jacks ,curing , epoxy protection of anchorages, (same grade as structure) and all
related operations to complete the work. (Note: the details shown on the drawing all likely
to change and nothing extra will be paid to the contractor on this account).
SC_PSPRTN Subcon B2B Prestress sign work - Pretentioning MT 791.20 791.20
 SC_PSPSTN Subcon B2B Prestress sign work - Post tensioning MT 68.80 68.80
M_HTSW Material HT Strands MT 860.00 860.00
A3.IFV.S.8.2.1 HDPE Pipe 107mm ID RM 1,250.00 -
M_HDPE107 Material HDPE Pipe 107mm ID M 1,250.00 1,250.00
A3.IFV.S.8.2.2 HDPE Pipe 20mm ID RM 15,350.00 -
M_HDPE20 Material HDPE Pipe 20mm ID M 15,350.00 15,350.00
A3.IFV.S.8.2.3 Anchorages for 19K15 Cable nos. 912.00 -
M_ANC19K15 Material Anchorages for 19K15 Cable Nos 912.00 912.00
Providing , fabricating and erecting structural steel for hand railing and other structural
members for viaduct including transition span consisting of tubular and rolled sections
profiled to require shape, inserts, plates with welded hold fasts for walk-way, earth terminal
plates, insert plates with welded hold-fasts, internal threaded sleeves including MS bolts
tightened by Torque wrench and primer coat (zinc eplux or equivalent) & three coats of
aluminium paint as per specification and drawing, with all lead and lifts and as per the
4 A3.IFV.S.8.3 directions of engineer. The rate shall also include required surface preparation (sand MT 61.00 -
blasting), Stage Payment at 60% of the accepted rate or 80% of the invoice value
whichever is minimum shall be paid on receipt of material at site and its certification by the
Engineer against submission of original invoice and manufacturer Test reports and the
indemnity bond. The total stage payment made at any given time shall not exceed 20% of
the accepted value of this item.

L_HANDFR Labour L/C for Handrailing fabrication and erection work MT 61.00 61.00
M_STRSTEEL Material STr Steel for Tube etc, MT 61.00 61.00
Supply, fabrication and erection of Welded type Composite Plate I girders of 32.5m / 50m
span for Metro & IRC Vehicle loading loading as per approved drawings, Indian Railway
Unified Standard Specifications (W&M) - 2010 (amended up to date) and Indian Railways
standard specification for fabrication and erection of steel girder bridges and locomotive
turntables (Fabrication Specifications) Serial No B1-2001 (amended up to date) including
all incidental works etc., supplying and fixing in position of shop welding / shop bolting with
nuts and washers, field bolts, metalising, primer coat (Inorganic zinc silicate to external
surface & Epoxy zinc phospate for internal surface ) & three coats of Epoxy Zink phospate
primer polyamide as per specification and drawing, etc. required for complete fabrication
of the girders and transportation of the fabricated materials at site and stacking of the same
at places as directed by Engineer including metalizing as per clause No 39.2.1 of B1-2001
5 A3.IFV.S.8.4 over the structural members with all contractor's labour, fuel, consumables, machinery, MT 341.00 -
loading, unloading, tools & plants, material, lead and lift complete in all respect, as a
complete job as per specifications and as directed by Engineer.

Notes: - 1) Steel (Plates and Rolled sections) should conform to IS: 2062-2011. It shall
have Sub quality ‘BR’ & Grade E350 (Fe 440 W).12 mm thick & above plates shall be fully
kilned and fully normalized / controlled cooled.
2) The
steel shall be procured only from those firms, which are Established, Reliable, Indigenous
& Primary Producers of Steel, having Integrated Steel Plants (ISP), using iron ore as the
basic raw material and having in house iron rolling facilities, followed by production of liquid
SC_FBSPOR Subcon B2B for Fabrication and erection work for Portal MT 341.00 341.00
A3.IFV.S.8.5 Supply, fabrication and erection of Welded type Composite truss of 56m/ 50 m span for MT 350.00 -
Metro loading with the following steel grade at site as per approved drawings, Indian
SC_FBSSS Subcon Railway Unified Standard Specifications B2B for Fabrication
(W&M) and erection
- 2010 (amended work for
up to date) andsteel
Indianspan MT 350.00 350.00
TOTAL OF V04
Railways standard specification for fabrication and erection of steel girder bridges and - -
V06 locomotive turntables (Fabrication Specifications) Serial No B1-2001 (amended up to date) - -
1 A3.IFV.S.9 BEARINGS
including all incidental works etc., supplying and fixing in position of shop welding / shop - -
1.1 A3.IFV.S.9.1 Elastomeric
bolting with nuts
bearings
and washers, field bolts, primer coat (zinc eplux or equivalent) & three - -
coats
(i) Forofhorizontal
aluminium paint asbelow
bearings per specification
U-girder andand drawing, etc.
pretensioned boxrequired
girders -forProviding,
completefitting
fabrication
and fixing inofposition
the girders
trueand transportation
in line of the fabricated
and level elastomeric materials
bearings, at site in
complete andallstacking
respect
1.2 A3.IFV.S.9.1.1 ofwith
theallsame at places as
components, directed equipment's
materials, by Engineer etc.including metalizing
as per technicalasspecification
per clause No 39.2.1 Cucm
except 23,613,600.00 -
of B1-2001
cost of steelover the structural
wedges, which willmembers
be paid aswith
perallitem
contractor's
V08-2.1 labour,
). fuel, consumables,
M_ELASVBER Material machinery, loading, unloading, tools & plants, material, lead and lift complete in all respect,
Material Bearing CUcm 23,613,600.00 23,613,600.00
as a complete job as per specifications and as
L_FWVBEAR Labour L/C for fixing work of Bearing CUcm 23,613,600.00 23,613,600.00
directed by Engineer.
For Vertical
Notes: bearings
- 1) Steel (Plates@ Seismic
and Rolledrestrainer
sections)including stainlesstosteel
should conform plate 12mmItthick
IS: 2062-2011. shall
2 A3.IFV.S.9.1.2 Cucm 630,000.00 -
including
have Suball inserts,
quality ‘BR’bolts, etc for
& Grade shear
E250 (Fekeys
410 W).12 mm thick & above plates shall be fully
M_ELASHBER Material skilled and fully normalized / controlled cooled. Material Bearing CUcm 630,000.00 630,000.00
L_FWHBEAR Labour 2) The steel shall be procured only from those firms, which areL/C for fixing work
Established, of Bearing
Reliable, CUcm 630,000.00 630,000.00
Indigenous fitting
Supplying, & Primary
and fixing
Producers
in position
of Steel,
truehaving
to line Integrated
and level POT-PTFE
Steel Plantsbearing
(ISP), for
usingspecial
iron
ore as of
spans the50m
basic raw
and 56mmaterial and having
consisting in house
of a metal pistoniron rolling facilities,
supported by a discfollowed by
or un reinforced
productionconfined
elastomer of liquid steel
within&acrude
metalsteel.
cylinder, sealing rings, dust seals, PTFE surface sliding
against stainless steel mating surface, complete assembly to be of cast steel / fabricated
structural steel, metal and elastomer elements complete as per IS 2062, IS: 1030,
A3.IFV.S.9.2 AISI:304, AISI:316, IS:6911, BS:3784, IS:3400, IS:226, BS 5400.,Bridge code and as per - -
drawing and approved Technical Specifications The design of the bearings shall be
submitted by the manufacturers/ contractor and got approved from NMRC before fixing.
Test report of the bearings should be got approved before the materials are lifted from the
manufacturer premises.

Note: Quoted price shall hold good for forces and movements varying by +/- 25% for those
2.1 - -
indicated.
A3.IFV.S.9.2.1 Fixed POT Bearing (FXB) Nos 2.00 -
M_POTPTFEF Material Material Bearing POT PTFE No 2.00 2.00
L_POTPTFEF Labour L/C for fixing work of Bearing POT PTFE No 2.00 2.00
V= ---- MT, H2= -- MT, HT= -- MT - -
2.3 V= ---- MT, H2= -- MT, HT= -- MT - -
A3.IFV.S.9.2.2 Longitudinal Guide POT Bearing Nos 6.00 -
M_POTPTFEL Material Material Bearing POT PTFE No 6.00 6.00
L_POTPTFEL Labour L/C for fixing work of Bearing POT PTFE No 6.00 6.00
3 Longitudinal Translation +45mm / -10mm - -
Design, supplying, fitting and fixing in position true to line and level Spherical bearing for 56
m Span complete as per approved Technical Specifications. The design of the bearings
shall be submitted by the manufacturers/ contractor and got approved from DMRC before
A3.IFV.S.9.3 fixing. Test report of the bearings should be got approved before the materials are lifted Nos 1.00 -
from the manufacturer premises. (set comprises of one spherical fixed bearing, one
spherical slide guide bearing(T), one spherical slide guide bearing(L) and a free float
bearing)
M_POTPTFESP Material Material Bearing POT PTFE No 1.00 1.00
L_POTPTFSP Labour L/C for fixing work of Bearing POT PTFE No 1.00 1.00
- -
TOTAL OF V06. - -
V07 - -
1 A3.IFV.M VIADUCT MISCELLANEOUS ITEMS - -
A3.IFV.M.1 Drainage Work - -
Providing & fixing of rigid HDPE rain water pipes in superstructure diaphragm (end
segment) and down take pipes , bends , couplers , upper receiving cap etc upto bottom of
A3.IFV.M.1.1 pier through shear key / upto road incl. all accessories such as pipe clamps, GI grating , - -
collection chamber anchor straps and its connections etc. as specified in drawings incl all
accessories
A3.IFV.M.1.1.1 (a) 180mm Dia RM 1,673.00 -
SC_DPIPE180 Subcon B2B for Pipe Fixing work 180 M 1,673.00 1,673.00
1.1 A3.IFV.M.1.1.2 (a) 250mm Dia RM 536.00 -
SC_DPIPE250 Subcon B2B for Pipe Fixing work 250 M 536.00 536.00
Providing and fixing MS drainage spout with grill in deck slab with hot dipped galvanising
1.2 A3.IFV.M.1.2 no's 152.00 -
@ 650 g/sqm after welding as per specification and drawings
M_DPOUT Material Material for Drainage spout No 152.00 152.00
L_FXDSPO Labour fixing cost for drainage spout No 152.00 152.00
Providing and fixing MS Lower drainage box at shear key level with hot dipped galvanising
2 A3.IFV.M.1.3 no's 134.00 -
@ 650 g/sqm after welding as per specification and drawings
M_LDBV Material Material for Lower Drainage box No 134.00 134.00
L_FCLDBV Labour fixing cost for Lower Drainage box No 134.00 134.00
2.1 A3.IFV.M.2 INSERTS AND THREADED SLEEVES IN GIRDER - -
Providing, fabricating and erecting structural steel inserts for cable tray, inserts for OHE/
signalling mast, steel brackets over parapet for fixing signalling post, earthing arrangement
3 A3.IFV.M.2.1  consisting of flats/plates with welded hold fast, welded headed nuts, internal threaded MT 75.00 -
sleeve, studs in the form of U bars (grade 8.8), bolts (class 4.6) etc.
M_CABLETR Material Cable tray GI MT 75.00 75.00
L_FCCABLE Labour Cable Try Fixing cost Fixing cost MT 75.00 75.00
A3.IFV.M.3 Rain Water Harvesting - -
Providing and constructing the Rain water harvesting system in the median of the road
including Boring /drilling of bore well of 300mm dia for casing /strainer pipes prescribed in
the drawing, Excavation in all type of soils / rock, constructing BW chamber, foundation,
4 A3.IFV.M.3.1 RCC top slab, plastering, CI manhole cover, filling/packing gravels in the chamber and the NOS 35.00 -
annular space in the bore, filling granules in the vertical pipe, laying HDPE pipes from piers
to chamber, etc. complete as per the GFC drawings.
SC_RAWATHA Subcon B2B for Rain water harvesting Nos 35.00 35.00
4.1 A3.IFV.M.4 Expansion Joints - -
Design, manufacture, supply & installation of the approved expansion joint ( Omega " Ω "
Seal) to U- girders of Metro viaduct under the supervision of manufacturer's representative
A3.IFV.M.4.1 as per specification and expected movement ( 25 to 50 mm) as mentioned in relevant GFC RM 561.00 -
drgs.
L_FCEXPJT Labour L/C for Fixing expansion joint M 561.00 561.00
M_EXPJT Material Material Expansion joint M 561.00 561.00
4.2 A3.IFV.M.5 GT INVESTIGATION - -
Supplying providing and laying single strip seal type expansion joint for PWD flyover as per
A3.IFV.M.5.1 detailed design and drawings to be provided by the Contractor and approved by the RM 1,411.00 -
Engineer for movement of +20 mm -35 mm complying to MOST specifications
L_FCESP Labour L/C for Fixing Strip Seal Nos 1,411.00 1,411.00
M_EXPSP Material Material Strip Seal M 1,411.00 1,411.00
TOTAL OF V07 - -
VO8 - -
1 A3.IFV.M.6 RE WALL AND ROAD WORKS - -
Providing M35/20 reinforced cement concrete in open foundation for RE Wall, friction slab,
approach slab, etc including providing 100mm thick M15/20 grade plain cement concrete,
excavation through existing concrete and water bound macadam road/bituminous
road/cement road soil, morrum and soft/wheathered rock including dismantling other
structures, dead utilities etc. including dewatering, pumping and bailing out water, strutting
and shoring etc. on all sides of excavated ground or road & cost involved in curing etc.
This item also includes formwork and backfilling in foundation with local sand including
2 A3.IFV.M.6.1 m3 884.00 -
watering, compacting with a vibratory plate compactor and loading, leading and disposal of
surplus excavated material including of all lead & all lift using lockable and covered trucks
so as to ensure that during transportation the carried material does not spill out.
Reinforcement shall be paid separately. Rate shall include cost of using required dosage
of admixture in concrete for obtaining required workability & setting time as per approval of
Engineer as per drawing.

L_RELAYPCC Labour L/C for laying PCC Cum 884.00 884.00

L_REDRESS Labour L/C Dressing Work Sqm 884.00 0.08 66.30
M_PCCM15 Material Concrete Mix Design PCC M 15/20 Cum 884.00 884.00
L_FWPC Labour L/C for Form work in Pile Cap Sqm 884.00 0.89 785.78
L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 884.00 884.00
L_STAGPC Labour L/C for Staging Work for Pile cap m3 884.00 - -
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 884.00 884.00
M_COVB Material Cover Block Nos 884.00 4.00 3,536.00
Designing, providing, casting and erecting in position precast reinforced M-35 grade, facia
(panels only) with all components for reinforced soil embankment for approach retaining
wall with corrosion protected reinforcing the strips / mesh / geogrid as specified in design
including all materials, labour, connection, joint fillers, inserts, drainage outlets, erection of
panel, perforated PVC pipe of 150mm dia for drain, wrapped with geotextile, applying coal
tar epoxy paint on earth retaining face of panel, 300mm filter media behind RE Wall as per
3 A3.IFV.M.6.2 SQM 1,707.00 -
design including providing cast insitu foundation beam & coping beam on top of facia panel
etc. and improvement/strengthening of ground, if required complete as per approved
drawing and as per MORTH 3100 Sp. and as directed by Engineer (including
reinforcement with anticorrosive treatment with galvanization) for all heights as per
drawing.

L_PREFAP Labour L/C for Concrete work for below Facia Panels Cu 512.10 512.10
 M_RCCM35 Material Concrete Mix Design M35/20 Cum 1,707.00 1,707.00
Earth work in embankment for subgrade and hard shoulders manually or by using
mechanical means with approved material obtained from borrow areas outside ROW
having 4 days soaked CBR equal to or more than 8% laying in layers not exceeding
4 A3.IFV.M.6.3 250mm loose, breaking clods and dressing to the required lines, curve grades and Cum 9,918.00 -
watering to OMC and compacting to 98% modified proctor density with vibratory roller
having minimum 80-100KN static weight and or mini vibratory roller including all leads and
lifts etc. complete as per drawing.
SC_EMBANK Subcon B2B Earth work in embankment for subgrade Cum 9,918.00 9,918.00
Providing Granular Sub Base, Wet Mix Macadam, Primer coat, Tack coat with BM, DBM
4.1 A3.IFV.M.6.4 and BC, Bituminous Macadam & Bituminous concrete as detailed below (width of top BC - -
layer shall be taken for payment purpose):
Providing and laying 200 mm thick Granular Sub Base (drainage layer) conforming to
Grading II of Table 400-2 each layer not exceeding the compacted thickness of 100mm
with specified graded stone metal and sand mixed in place and laid with mechanical
4.2 A3.IFV.M.6.5 means spreading with motor grader and compacting with vibratory roller having minimum m3 972.00 -
80-100 KN static weight and or mini vibratory roller to achieve desired density of 98% of
MDD including all material, labour, machinery with all leads and lifts etc. complete as per
drawing.
SC_GSBW Subcon B2B Earth work in GSB Work m3 972.00 972.00
Providing and laying 250mm Wet Mix Macadam with paver finisher in specified thickness,
each layer not exceeding 150mm compacted thickness including premixing in pugmill/plant
well graded crushed stone aggregate with watering and spreading by to required profile
4.3 A3.IFV.M.6.6 and compacting with vibratory roller having minimum 80-100KN static weight and or mini m3 1,215.00 -
vibratory roller to achieve desired density of 98% of MDD including all material, labour,
machinery with all leads and lifts etc. complete as per drawing.
SC_WMM Subcon B2B Earth work in WMM Work m3 1,215.00 1,215.00
Providing and applying primer coat using bituminous emulsion complying to IS:8887 over
prepared surface of granular base with emulsion at a temperature between 20-60 deg. C
4.4 A3.IFV.M.6.7 and applying a uniform coat with the aid of self propelld bitumen pressure spraying bar with Sqm 5,451.00 -
nozzles of constant volume of pressure system @ 10kg/10Sqm including all material,
labour, machinery with all leads and lifts etc. complete
SC_PRCT Subcon B2B Earth work in Prime Coat Sqm 5,451.00 5,451.00
Providing and applying tack coat with BM, DBM and BC by using 60/70 grade bitumen over
prepared surface preheated to the specified temperature and applying a uniform coat with
the aid of self propelled bitumen pressure sprayer with self heating arrangement and
4.5 A3.IFV.M.6.8 spraying bar with nozzles of constant volume or pressure system at the rate of 3Kg/10Sqm Sqm 5,451.00 -
on primed/blacktop surface and curing etc. including all material, labour, machinery, with all
leads and lifts etc. complete as per drawing.
SC_TACT Subcon B2B Earth work in Tack Coat Sqm 5,451.00 5,451.00
Providing and laying Dense Bituminous macadam in a single layer of 110mm compacted
thickness on prepared surface using 30/40 grade bitumen (min 4.5% by total weight)
including providing necessary aggregates with specified gradation mixing with mechanical
means in hot mix plant of suitable capacity of batch mix type and electronically controlled
mixing of the specified temperature, transporting and laying the mix with self propelled
paver finisher with electronic sensor device in full width and initial compaction with
4.7 A3.IFV.M.6.9 m3 600.00 -
minimum 80-100KN static weight vibratory roller/pneumatic tired roller having minimum
150-250KN weight having a tyre pressure of at least 0.7Mpa and finished with minimum
60-80KN weight smooth wheeled tandem roller to achieve desired density including all
material, labour, machinery with all leads and lifts (excluding tack coat) etc. complete as
per drawing.

SC_DBM Subcon B2B For road pavement DBM m3 600.00 600.00

Providing and laying Bituminous Concrete in a single layer of 40mm compacted thickness
on prepared surface using modified bitumen CRMB 55 grade bitumen (min 4.5% by total
weight ) approved by the engineer including providing necessary aggregates with specified
gradation mixing with mechanical means in hot mix plant of suitable capacity of batch mix
type and electronically controlled mixing to the specified temperature, transporting and
laying the mix with self propelled paver finisher with electronic sensor device in full width
4.8 A3.IFV.M.6.10 and initial compaction with minimum 80-100KN static weight smooth wheeled roller Sqm 5,451.00 -
followed by intermediate rolling with minimum 80-100Kn static weight vibratory
roller/pneumatic tired roller having minimum 150-250KN weight having a tyre pressure of at
least 0.7Mpa and finished with minimum 60-80KN weight smooth wheeled tandem roller to
achieve desired density including all material, labour, machinery with all leads and lifts etc.
complete (excluding tack coat) and including cement filler @ 2% by weight of mix.

SC_BCW Subcon B2B Earth work in BC Sqm 5,451.00 5,451.00

Providing and laying road stripes using thermoplastic paint including supplying, laying for
5 A3.IFV.M.6.11 Sqm 3,970.00 -
all leads.
SC_RDSTRP Subcon B2B Earth work Road Strips Sqm 3,970.00 3,970.00
Wearing course over the concrete deck slab - -
Bituminous wearing course comprising of 40 mm thick Dense bituminous macaudum
A3.IFV.M.6.12 overlaid with 25mm thick bitumen concrete layer, including membrane water proofing, etc Sqm 59,470.00 -
complete as per drawing and MoSRT&H Specification
SC_WEARC Subcon B2B Earth work wearing course Sqm 59,470.00 59,470.00
TOTAL OF V08 - -
V-08 - -
1 A3.IFV.M.7 Anti carbonation paint - -
Providing and Applying of three coats of high build micro porous anti-carbonation coating
with excellent resistance to attack by carbon-dioxide, air borne chlorides, acid rain with
A3.IFV.M.7.1 exceptional weathering characteristics as per manufacturer specification and instruction of m2 40,972.00 -
site Engineer for all lead and lifts, etc complete.
SC_ANTCP Subcon B2B Earth Ant carbonation Paint m2 40,972.00 40,972.00
TOTAL OF V09 - -
V01 A3.S A3-STATIONS - -
1 A3.S.F FOUNDATION - -
Providing and installing cast-in-situ vertical bored piles of approximate depth as per
drawing and with M35/20 where"35" is the grade of concrete (using Portland slag
cement / Ordinary Portland cement) including all operations such as installation and
shifting of piling rig etc, in all soil strata along elevated section and "20" is the "nominal
maximum aggregate size". The stated length include test piles for initial load tests.
(Measurement shall be from cut-off level to founding level). The item includes disposal of
earth, muck, slush released from piles, top cutted portion of pile at contractor's own
disposal ground for all leads. Reinforcement shall be paid separately. Rate shall include
A3.S.F.1 cost of using required dosage of admixture in concrete for obtaining required workability as - -
per approval of Engineer. Rate shall include provision of A class MS Steel pipes of
50mm outer Diameter as per technical specification , 2.9mm thick (light) as per IS: 1239
in all piles at the time of casting to be used for cross- hole sonic test. Pipes shall extend
from ground level to bottom of pile where pipe shall be sealed at bottom. Rate shall
include filling of tubes after sonic test using standard cement non-shrink mortar
before casting of pile cap/transition block. The item shall also include the cost of polymer
to be used for stabilisation of bore.

1.1 Note: Contractor shall locate suitable place for dumping waste material at his own. - -
A3.S.F.1.1 For 1000mm dia Pile - -
A3.S.F.1.1.1 (i) By hydraulic rigs using partial depth temporary casing and polymer - M35 RM 30,640.00 -
SC_PILING Subcon B2B for boring with piling rig M 30,640.00 1.00 30,640.00
M_SONP Material Pipe Tube 40 mm M 30,640.00 4.00 122,560.00
M_COVB Material Cover Block Nos 30,640.00 4.00 122,560.00
M_RCC35 Material Concrete Mix Design M35/20 Cum 30,640.00 0.79 24,067.72
Carrying out initial vertical load tests as per relevant IS Codes including all
arrangements for measuring deflections and submitting reports as per specifications. This
2.1 A3.S.F.2 includes making of pile head ready for testing at the desired level, supporting / reaction - -
arrangement (including reaction piles/soil/rock anchors, if any) for the kentledge load.
(Cost of pile to be tested is paid in item 1 )
1000 mm dia pile (2.5 times the theoretical design vertical load capacity of ---- T, The
3 A3.S.F.2.1 Nos. 15.00 -
test arrangements to be designed shall cater for additional 25% above test load)
SC_INVLT Subcon B2B for initial vertical load test Nos 15.00 15.00
Carrying out initial lateral load tests as per relevant IS Codes including all arrangements for
measuring deflections and submitting reports as per specification and tender drawing. This
3.1 A3.S.F.3 includes making of pile head ready for testing at the desired level, supporting / reaction - -
arrangement (include reaction piles/ soil/ rock anchors, if any) for the kentledge load. (Cost
of pile is paid in item 1)
4 A3.S.F.3.1 #N/A Nos. 15.00 -
3.1 A2.V.F.3.1 SC_ILLT Subcon 1000 mm dia pile (2.5 times the theoretical design lateral load capacity of 25 T ) Nos. 15.00 15.00
Carrying out static routine vertical load tests as per relevant IS Codes including all
arrangements for measuring deflections and submitting reports. This includes making
4.1 A3.S.F.4 of pile head ready for testing at the desired level, supporting / reaction arrangement - -
(incl. reaction piles/soil/rock anchors, if any) for the kentledge load.
5 A3.S.F.4.1 1000 mm dia pile (1.5 times the theoretical design vertical load capacity of ---- T .) Nos. 15.00 -
SC_SRLD Subcon B2B for Static routine vertical load test Nos 15.00 15.00
Carrying out dynamic routine vertical load tests as directed by the Engineer and as
per standards, including all arrangements for measuring deflections and submitting
5.1 A3.S.F.5 reports. This includes making of pile head ready for testing at the desired level, - -
supporting / reaction arrangement (incl. reaction piles/soil/rock anchors, if any) for the
kentledge load.
6 A3.S.F.5.1 1000 mm dia pile (1.5 times the theoretical design vertical load capacity of ---- T.) Nos. 15.00 -
SC_DRLT Subcon B2B for dynamic routine vertical load test Nos 15.00 15.00
Carrying out static routine lateral load tests as per relevant IS Codes including all
arrangements for measuring deflections and submitting reports. This includes making
6.1 A3.S.F.6 of pile head ready for testing at the desired level, supporting / reaction arrangement - -
(incl. reaction piles/ soil/ rock anchors, if any) for the kentledge load.
7 A3.S.F.6.1 1000 mm dia pile (1.5 times the theoretical design lateral load capacity of 25 T ) Nos. 15.00 -
SC_STLT Subcon B2B for static routine lateral load test Nos 15.00 15.00
7.1 A3.S.F.7 Non destructive integrity testing - -
Non destructive integrity testing (low strain) of cast in situ piles as per specifications,
- -
and submitting reports. (Payment shall be made for number of pile tested)
7.2 A3.S.F.7.1 1000 mm diameter piles Nos. 383.00 -
SC_NDTLS Subcon B2B for NDT ( low Strain) of cast in situ piles Nos 383.00 383.00
Non destructive integrity testing (high strain) of cast in situ piles as per
- -
specifications, and submitting reports. (Payment shall be made for number of pile tested)
8 A3.S.F.7.2 1000 mm diameter piles Nos. 383.00 -
SC_NDTHS Subcon B2B for NDT (high Strain) of cast in situ piles 383.00 383.00
Integrity pile test using cross hole sonic logging for 1000mm / 600mm diameter pile as per
8.1 the provision of ASTM standard D6760, as per drawings & technical specifications -
(Payment shall be made for number of pile tested)
9 A3.S.F.7.3 for 1000 mm dia Nos. 192.00 -
SC_INTEG Subcon B2B for integrity pile test using cross hole sonic logging Nos 192.00 192.00
Earthwork in excavation for floors of the flyovers , retaining walls etc. including setting out,
dressing of sides, ramming of bottom, getting out the excavated material, back filling in
layers with approved material and consolidation of the layers by ramming and watering etc.
9.1 including all lift, disposal of surplus soil upto a lead of 300m, all types of shoring and - -
strutting with all labour and material complete as per drawing and technical specifications
as directed by Engineer
A3.S.F.6 All kinds of soils m3 5,876.00 -
SC_EXCAV Subcon Excavation Excavation for Pile Cap in soil Cum 5,876.00 5,876.00
TOTAL OF V01 - -
V02 - -
1 A3.S.F.7 IN-SITU CONCRETE WORK FOR SUB-STRUCTURE - -
2 Dismantling median and cutting pavement m3 -
3 A3.S.F.7.1 Excavation for Pile Cap in soil m3 9,530.00 -
SC_EXCAV Subcon Excavation Excavation for Pile Cap in soil Cum 9,530.00 9,530.00
1 A3.S.F.7.2 Backfilling with Available Earth m3 2,607.00 -
SC_BACKF Subcon B2B for backfilling Cum 2,607.00 2,607.00
Providing M 15/20 concrete for Minimum 75mm thick PCC below pile cap, open
foundation slabs extending 100mm all around beyond pile cap, open foundation slabs.
2 A3.S.F.7.3 Rate shall include cost of using required dosage of admixture in concrete for obtaining m3 518.00 -
required workability as per approval of Engineer.
L_LAYPCC Labour L/C for laying PCC Cum 518.00 518.00
L_DRESSW Labour L/C Dressing Work Sqm 518.00 13.33 6,906.67
 M_PCCM15 Material Concrete Mix Design PCC M 15/20 Cum 518.00 518.00
Providing M40 concrete (using Portland slag cement / Ordinary Portland
Cement as per technical specifications) for following concrete works: Pile cap
including excavation through existing concrete and water bound macadam road
/bituminous road / cement road of all thicknesses including dismantling other
structures, dead utilities etc. and soil including dewatering, pumping and bailing out
water, strutting and shoring etc. This item also includes formwork and backfilling in
foundation including watering, compacting with a vibratory plate compactor and loading,
leading and disposal of surplus excavated material using lockable and covered
2.1 A3.S.F.7.4 trucks so as to ensure that during transportation the carried material does not spill - -
out. The item includes disposal of earth, muck, slush released from piles, top cutted
portion of pile at contractor's own disposal ground for all leads. Reinforcement shall be
paid separately. Rate shall include cost of using required dosage of admixture in
concrete for obtaining required workability as per approval of Engineer. Measurement
shall be considered only the total volume of pile cap concrete (excluding PCC below
pile cap). This item includes cost of back filling with earth of approved quality in layers,
compacting etc.

2.2 A3.S.F.7.4.1 M 40 / 20 for Viaduct Foundations m3 8,209.00 -

L_FWPC Labour L/C for Form work in Pile Cap Sqm 8,209.00 0.89 7,296.89
L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 8,209.00 8,209.00
L_STAGPC Labour L/C for Staging Work for Pile cap m3 8,209.00 - -
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 8,209.00 8,209.00
M_COVB Material Cover Block Nos 8,209.00 4.00 32,836.00
Providing concrete (cement as per technical specification) for Viaduct / station piers of all
heights (standard pier, portal pier, cantilever piers, piers for extended pier caps, piers
for cross-over structures) incl. shuttering, scaffolding and all related operations as
3.2 A3.S.F.7.5 required for completing the work. Reinforcement shall be paid separately. Rate shall -
include cost of using required dosage of admixture in concrete for obtaining required
workability as per approval of Engineer.
3.3 A3.S.F.7.5.1 For pier in M45/20 Grade Concrete for Station pier m3 9,503.00 -
L_FWPR Labour L/C for Form work in Pier Sqm 9,503.00 3.00 28,509.00
L_LRCCPR Labour L/C for Concrete Work for Pier m3 9,503.00 9,503.00
L/C for Staging Work Pier
L_STAGPR Labour m3 9,503.00 23.87 226,838.00
M_RCCM60 Material Concrete Mix Design M 60/20 Pier Cum 9,503.00 9,503.00
M_COVB Material Cover Block Nos 9,503.00 4.00 38,012.00
Providing and laying M40/20 grade cement concrete (cement as per technical
specification) for reinforced cement concrete crash barrier/Pier Protection all round the pier
leaving a gap of 25mm min between and following the pier shape exactly on at grade road
as specified in drawings, including centering, shuttering, scaffolding, curing and all related
A3.S.F.7.6 operations as required to complete the work. The gap shall be filled with either m3 315.00 -
with coarse sand or compressible filler board of high density as directed by Engineer/as
per GFC drawings. Rate shall also include the cost of required dosage of admixture in
concrete for obtaining required workability and cost of compressible fibre board or coarse
sand as per specification and approval of Engineer.

L_FWCB Labour L/C for Form work in Crash barrier Sqm 315.00 3.00 945.00
L_LRCCCB Labour L/C for Concrete Work for crash barrier m3 315.00 315.00
L_STAGCB Labour L/C for Staging Work for Crash barrier m3 315.00 23.87 7,519.10
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 315.00 315.00
M_COVB Material Cover Block Nos 315.00 4.00 1,260.00
M_FMSH Material Material Foam Sheet SQM 315.00 3.00 945.00
TOTAL OF V02 - -
V03 - -
1 A3.S.S IN-SITU CONCRETE WORK FOR SUPERSTRUCTURE - -
Providing M 40/20 concrete (cement as per technical specification) for Portal Beams ,
Pier cap, Pier head, Cantilever piercap , Transverse pierarm etc for situations where
precast girders are not practicable ,including centering, steel shuttering, scaffolding and
A3.S.S.1 all related operations as required to complete the work as specified in drawings. m3 7,228.00 -
Reinforcement shall be paid separately. Rate shall include cost of using required dosage of
admixture in concrete for obtaining required workability as per approval of Engineer.
L_FWPB Labour L/C for Form work for portal bea Sqm 7,228.00 3.00 21,684.00
L_LRCCPB Labour L/C for Concrete Work m3 7,228.00 7,228.00
L_STAGPB Labour L/C for Staging Work m3 7,228.00 23.87 172,533.42
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 7,228.00 7,228.00
M_COVB Material Cover Block Nos 7,228.00 4.00 28,912.00
Providing M 40/20 concrete (cement as per technical specification) for Beams etc for
2 A3.S.S.2 m3 4,082.00 -
situations where precast girders are not practicable
L_FWPB Labour L/C for Form work for portal bea Sqm 4,082.00 3.00 12,246.00
L_LRCCPB Labour L/C for Concrete Work m3 4,082.00 4,082.00
L_STAGPB Labour L/C for Staging Work m3 4,082.00 23.87 97,437.94
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 4,082.00 4,082.00
M_COVB Material Cover Block Nos 4,082.00 4.00 16,328.00
Providing M M40 concrete (cement as per technical specification) deck slab over Precast l-
Beams/Steel beams & cross girder including centering, steel shuttering, scaffolding and all
related operations as required to complete the work as specified in drawings. Rate includes
3 A3.S.S.3 provision of sacrificial formwork for casting of slab. Reinforcement shall be paid separately. m3 3,898.00 -
Rate shall include cost of using required dosage of admixture in concrete for obtaining
required workability as per approval of Engineer.
L_INCONDS Labour L/C for laying M 40 concrete including Shuttering, Staging, diaphragm etc Cum 3,898.00 3,898.00
M_COVB Material Cover Block Cum 3,898.00 3,898.00
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 3,898.00 4.00 15,592.00
Providing, supplying, transporting and placing stitch concrete of grade M50 self compacting
4 A3.S.S.4 concrete with suitable admixtures, curing etc. for joining precast box girder cost to include m3 -
formwork, centering etc.
Providing, supplying, transporting and placing screed concrete of grade M30 self
5 A3.S.S.5 m3 1,991.00 -
compacting concrete with suitable admixtures, curing etc.
L_INCOSTI Labour L/C for laying M 50 concrete including Shuttering for stitch concrete Cum 1,991.00 1,991.00
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 1,991.00 1,991.00
M_COVB Material Cover Block Nos 1,991.00 4.00 7,964.00
Providing M 35/20 concrete (cement as per technical specification) for Beams ,
A3.S.S.6 Columns , slabs ,lift & escalators pits walls , water tanks walls etc for situations where - -
precast girders are not practicable
A3.S.S.6.1 Foundations m3 430.00 -
L_LAYPCC Labour L/C for laying PCC Cum 430.00 430.00
L_DRESSW Labour L/C Dressing Work SQm 430.00 13.33 5,733.33
M_PCCM15 Material Concrete Mix Design PCC M 15/20 Cum 430.00 430.00
L_FWPC Labour L/C for Form work in Pile Cap Sqm 430.00 0.89 382.22
L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 430.00 430.00
L_STAGPC Labour L/C for Staging Work for Pile cap m3 430.00 - -
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 430.00 430.00
M_COVB Material Cover Block Nos 430.00 4.00 1,720.00
A3.S.S.6.2 Column m3 330.00 -
L_FWPR Labour L/C for Form work in Pier Sqm 330.00 3.00 990.00
L_LRCCPR Labour L/C for Concrete Work for Pier m3 330.00 330.00
L_STAGPR Labour L/C for Staging Work Pier m3 330.00 23.87 7,877.15
M_RCCM60 Material Concrete Mix Design M 60/20 Pier Cum 330.00 330.00
M_COVB Material Cover Block Nos 330.00 4.00 1,320.00
A3.S.S.6.3 Beams m3 285.00 -
L_FWPR Labour L/C for Form work in Pier Sqm 285.00 3.00 855.00
L_LRCCPR Labour L/C for Concrete Work for Pier m3 285.00 285.00
L_STAGPR Labour L/C for Staging Work Pier m3 285.00 23.87 6,802.99
M_RCCM60 Material Concrete Mix Design M 60/20 Pier Cum 285.00 285.00
M_COVB Material Cover Block Nos 285.00 4.00 1,140.00
A3.S.S.6.4 Slab m3 405.00 -
L_FWPR Labour L/C for Form work in Pier Sqm 405.00 3.00 1,215.00
L_LRCCPR Labour L/C for Concrete Work for Pier m3 405.00 405.00
L_STAGPR Labour L/C for Staging Work Pier m3 405.00 23.87 9,667.41
M_RCCM60 Material Concrete Mix Design M 60/20 Pier Cum 405.00 405.00
M_COVB Material Cover Block Nos 405.00 4.00 1,620.00
A3.S.S.6.5 Water tank walls m3 526.00 -
L_FWPR Labour L/C for Form work in Pier Sqm 526.00 3.00 1,578.00
L_LRCCPR Labour L/C for Concrete Work for Pier m3 526.00 526.00
L_STAGPR Labour L/C for Staging Work Pier m3 526.00 23.87 12,555.70
M_RCCM60 Material Concrete Mix Design M 60/20 Pier Cum 526.00 526.00
M_COVB Material Cover Block Nos 526.00 4.00 2,104.00
A3.S.S.6.6 Escalator / Lift Wall m3 96.00 -
L_FWPR Labour L/C for Form work in Pier Sqm 96.00 3.00 288.00
L_LRCCPR Labour L/C for Concrete Work for Pier m3 96.00 96.00
L_STAGPR Labour L/C for Staging Work Pier m3 96.00 23.87 2,291.53
M_RCCM60 Material Concrete Mix Design M 60/20 Pier Cum 96.00 96.00
M_COVB Material Cover Block Nos 96.00 4.00 384.00
TOTAL OF V03 - -
1 A3.S.S.7 PRECAST CONCRETE FOR SUPERSTRUCTURE - -
Providing , casting, pre-stressing and curing precast full span box-girder spans of all
simply supported spans (straight or curved) in the casting yard including
provision of shear connector for secondary pour concrete (rail plinths) ,
additional bars for earthing, inserts fors , bars/strands/hooks for lifting of full
span girder from the mould and shifting the same to the stacking yard. (Note :
the cost shall be inclusive of the cost of casting yard, gantry, moulds, providing
1a A3.S.S.7.1 cut-outs where specified, beds for pre-tensioning and anchoring devices, curing m3 -
arrangements as required, steam curing if deemed necessary all handling etc.
complete). Reinforcement shall be paid separately. Rate shall include cost of
using required dosage of admixture in concrete for obtaining required
workability as per approval of the Employer's Representative.

Providing and laying cement concrete of Grade M50/20 for concreting and curing precast
A A3.S.S.7.2 m3 6,365.00 -
pretensioned Double T-girders of all spans
L_INCONDTT Labour L/C for Concrete work TT Girder Cum 6,365.00 6,365.00
M_COVB Material Cover Block Nos 6,365.00 4.00 25,460.00
M_RCCM50 Material Concrete Mix Design M50/20 Cum 6,365.00 6,365.00
Additional amount for shuttering and staging material if CC94 data is considered LS -
2 - -
Loading, transporting precast pre tensioned / post tensioned I girders / T girders / TT
girders from casting yard to work site, launching and erection in position with cranes/
launching girder, including the erection ,cost of all temporary supports, launching truss ,
8 A3.S.S.7.6 erection equipment, transporting etc, and positioning on bearings etc. (Unit weight of MT 15,913.00 -
2.5MT/Cum shall be used to derive the weight of the precast element ). This same item
shall be operated for any type of launching scheme adopted.
SC_ERECW Subcon B2B For erection Work MT 15,913.00 15,913.00
TOTAL OF V04 - -
V05 - -
1 A3.S.S.8 REINFORCEMENT, PRESTRESSING STEEL AND STRUCTURAL STEEL - -
Providing TMT reinforcement steel of Fe-500D grade, from approved supplier,
A3.S.S.8.1 handling, straightening, cutting, bending, tying, lap welding, placing in position MT 12,525.00 12,525.00 12,525.00
including binding wire in diamond form at each reinforcement junction in all structural
concrete at all heights and depths with all leads complete as per specifications and as
L_RFP Labour MT 1,750.00 1,750.00
directed including lapping, mechanical Reinforcement
couplers, epoxyCutting,
coating bending and fixingwelding
to reinforcement, for Pile
L_RFPC Labour Reinforcement
involved towards stray current protection effectsCutting,
as per bending and fixing
the system for Pile
approved byCap MT 676.00 676.00
L_RFPR Labour Engineer. Reinforcement Cutting, bending and fixing for Pier MT 3,080.00 3,080.00
L_RFPRC Labour Reinforcement Cutting, bending and fixing for Pier Cap MT 1,560.00 1,560.00
L_RFPW Labour Reinforcement Cutting, bending and fixing for Precast Work MT 1,566.50 1,566.50
L_RFIG Labour Reinforcement Cutting, bending and fixing for I Girder MT 354.00 354.00
L_RFTT Labour Reinforcement Cutting, bending and fixing for TT Girder MT 2,163.50 2,163.50
L_RFOP Labour Reinforcement Cutting, bending and fixing for Open foundation MT 412.50 412.50
L_RFCSZ Labour Reinforcement Cutting, bending and fixing for Column for small sizes MT 292.50 292.50
L_RFDSC Labour Reinforcement Cutting, bending and fixing for Stair case MT 294.00 294.00
L_RFDS Labour Reinforcement Cutting, bending and fixing for Deck Slab MT 376.00 376.00
M_RFSTEEL Material Steel Reinforcement MT 12,525.00 12,525.00
 A3.S.S.8.2 Supplying and post threading uncoated stress-relieved low relaxation steel strands MT 178.00 -
SC_PSPSTN Subcon conforming to IS :14268 , class-2 , for various precast concretesign
B2B Prestress elements
work such
- Postastensioning MT 178.00 178.00
M_HTSW Material pretensioned box girders, Precast I girders , Extended/Portal pier caps extended HT Strands MT 178.00 178.00
diaphragms
HDPE for 19K15,12K15,
Pipe 107mm ID 7K15 with , corrugated HDPE duct -3.3mm /2.8 mm thick, RM -
M_HDPE107 Material including couplers vent pipes ,spacers, anchorages, stressing usingHDPE MultiPipe
strand
107mm ID M - -
stressing jacks ,curing , epoxy protection of anchorages, (same grade as structure) and all
HDPE Pipe 20mm ID RM -
related operations to complete the work. (Note: the details shown on the drawing all likely
M_HDPE20 Material HDPE Pipe 20mm ID
to change and nothing extra will be paid to the contractor on this account). M - -
Anchorages for 19K15 Cable nos. -
M_ANC19K15 Material Anchorages for 19K15 Cable Nos - -
Supply, fabrication and erection of Welded type through truss girder of required span for
pedestrian loading as per approved drawings, and Indian Railways standard specification
for fabrication and erection of steel girder bridges
A3.S.S.8.3 2) The steel shall be procured only from those firms, which are Established, Reliable, MT 60.00 -
Indigenous & Primary Producers of Steel, having Integrated Steel Plants (ISP), using iron
ore as the basic raw material and having in house iron rolling facilities, followed by
production of liquid steel & crude steel.
SC_FBSPOR Subcon B2B for Fabrication and erection work for Portal MT 60.00 60.00
Providing, fabricating to required profile and shape, transporting, erecting and fixing in
A3.S.S.8.4 position structural steel work for station building roof & roof over entry / exit structure MT 29.00 -
shown in drawings as per specifications or as directed by Employer's
SC_FBSPOR Subcon Representative at all levels. B2B for Fabrication and erection work for Portal MT 29.00 29.00
Providing, bending to required curved profile and fixing single skin Hi- Rib Profiled sheeting
930- 1020 mm cover width, 28 - 32 mm crests @ 186 - 333 mm c/c
manufactured out of 0.45 mm BMT (Base Metal Thickness) Hi - Tensile
Galvalume/include steel. The sheets shall have wide pans with 2-3 nos. stiffening
3 A3.S.S.8.5 ribs for effective water shedding and special male/female ends with full return Sqm. 1,675.00 -
legs on side laps for purlins support and anti-capillary flute in side lap.

SC_FBSPOR Subcon B2B for Fabrication and erection work for Portal MT 1,675.00 1,675.00
TOTAL OF V04 - -
V06 - -
1 A3.S.S.9 BEARINGS - -
1.1 A3.S.S.9.1 Elastomeric bearings - -
1.2 A3.S.S.9.1.1 (i) For horizontal bearings below U-girder and pretensioned box girders - Providing, fitting Cucm 2,056,000.00 -
M_ELASVBER Material and fixing in position true in line and level elastomeric bearings, completeMaterial
in all respect
Bearing Cucm 2,056,000.00 2,056,000.00
with all components, materials, equipment's etc. as per technical specification except
L_FWVBEAR Labour L/C for fixing work of Bearing Cucm 2,056,000.00 2,056,000.00
cost of steel wedges, which will be paid as per item V08-2.1 ).
V-08 - -
1 A3.S.S.9.2 Anti carbonation paint - -
Providing and Applying of three coats of high build micro porous anti-carbonation coating
with excellent resistance to attack by carbon-dioxide, air borne chlorides, acid rain with
A3.S.S.9.2.1 exceptional weathering characteristics as per manufacturer specification and instruction of m2 25,566.00 -
site Engineer for all lead and lifts, etc complete.
SC_ANTCP Subcon B2B Earth Ant carbonation Paint Sqm 25,566.00 25,566.00
TOTAL OF V09 - -
Sub schedule A5- 6 lane Underpass at saket G and 2 lane under pass from MB Road to
- -
1 A5.UP BRT corridor including Ramps on both sides
Temporary Structure
A5.UP.1 - -
0.01 A5.UP.1.1 Soldier Pile with wooden lagging /Sheet Pile - -
0.03 A5.UP.1.2 Structural Steel for soldier pile MT 2,649.00 -
M_STRSTESP Material Material cost for Sr Steel for soldier Piling MT 2,649.00 2,649.00
L_STRSTESP Labour L/C for installation and removal of Soldier piling SQm 2,649.00 2,649.00
0.04 A5.UP.1.3 600mm dia boring for soldier pile rm 6,066.00 -
SC_BSLP Subcon B2B for Boringwork for soldier pile M 6,066.00 6,066.00
L_GABSP Labour L/c FOR fabrication work for soldier pile MT -
A5.UP.1.4 Timber lagging to support earth sqm 2,564.00 -
2 M_TLAGG Material Timber laggin work SQm -
L_TLAGG Labour L/c FOR Timber lagging work installation and removing SQm 2,564.00 2,564.00
2.01 A5.UP.2 Cut & Cover and ramp - -
2.02 A5.UP.2.1 Excavation in soil cum 62,883.00 -
SC_EXCAV Subcon Excavation Excavation for Pile Cap in soil Cum 62,883.00 62,883.00
2.03 A5.UP.2.2 Backfilling cum 6,591.10 -
SC_BACKF Subcon B2B for backfilling Cum 6,591.10 6,591.10
2.03a A5.UP.2.3 Concrete for cast in situ RCC in walls with internal walls of U trough, Twin and single box cum 5,211.91 -
L_FWPC Labour L/C for Form work in Pile Cap Sqm 5,211.91 0.89 4,632.81
L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 5,211.91 5,211.91
L_STAGPC Labour L/C for Staging Work for Pile cap m3 5,211.91 - -
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 5,211.91 5,211.91
M_COVB Material Cover Block Nos 5,211.91 4.00 20,847.64
2.04 A5.UP.2.4 Concrete for cast in situ RCC in D-walls with internal walls of U trough, Twin and single b cum -
2.05 A5.UP.2.5 Concrete for cast in situ RCC in Top slab of single and twin box, Grade M35 cum 3,820.92 -
L_FWPC Labour L/C for Form work in Pile Cap Sqm 3,820.92 0.89 3,396.38
L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 3,820.92 3,820.92
L_STAGPC Labour L/C for Staging Work for Pile cap m3 3,820.92 - -
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 3,820.92 3,820.92
M_COVB Material Cover Block Nos 3,820.92 4.00 15,283.70
2.06 A5.UP.2.6 Concrete for cast in situ RCC in Base slab of U trough, Twin and single box section, Gra cum 10,320.00 -
L_FWPC Labour L/C for Form work in Pile Cap Sqm 10,320.00 0.89 9,173.33
L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 10,320.00 10,320.00
L_STAGPC Labour L/C for Staging Work for Pile cap m3 10,320.00 - -
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 10,320.00 10,320.00
M_COVB Material Cover Block Nos 10,320.00 4.00 41,280.00
2.07 A5.UP.2.7 M35 concrete in Tension piles for 300mm Dia. cum 200.00 -
Concrete M35/20 200.00
2.08 A5.UP.2.8 TMT Reinforcement in all structural elements, Grade Fe 500 MT 2,995.28 -
L_RFUP Labour L/C for teel work cutting, bending and fixing for Underpass MT 2,995.28 2,995.28
M_RFSTEEL Material Steel Reinforcement MT 2,995.28 2,995.28

2.09 A5.UP.2.9 Providing plain cement concrete PCC, GradeM10/M15 for construction purposes, levelling fcum 2,112.20 -
L_LAYPCC Labour L/C for laying PCC Cum 2,112.20 2,112.20
L_DRESSW Labour L/C Dressing Work Sqm 2,112.20 13.33 28,162.61
M_PCCM15 Material Concrete Mix Design PCC M 15/20 Cum 2,112.20 2,112.20
2.10 A5.UP.2.10 Water proofing admixture in base slab sqm 9,428.00 -
M_WPA Material Material Water proofing admixture Sqm 9,428.00 9,428.00
L_AWPA Labour L/C for applying Water proofing admixture Sqm 9,428.00 9,428.00
2.11 A5.UP.2.11 PVC water stopper in retaining wall, base slab, roof slab m 3,463.39 -
M_PVCWS Material Material PVC water stopper i Meter -
L_PVCWS Labour L/C for applying PVC water stopper i Meter -
2.12 A5.UP.2.12 Weep holes at road level nos. 4,752.00 -
SC_COREW Subcon Core cutting for week holes No 4,752.00 4,752.00
-
2.13 A5.UP.2.13 Road crash barrier m 1,080.00 -
SC_RCRASHB Subcon Providing and fixing the road crash barrier M 1,080.00 1,080.00
2.14 A5.UP.2.14 Shuttering for side walls, base slab and roof slab sqm 16,957.64 -
M_SHUTTER Material Shuttering Material Sqm 16,957.64 16,957.64
L_FOWM Labour L/C for shutter work for side walls, base slab and roof slab Sqm 16,957.64 16,957.64
2.15 A5.UP.2.15 600 mm thick filter media behind wall sqm 4,020.00 -
SC_FILTER Subcon B2B For 600 mm thick filter media behind wall sqm 4,020.00 4,020.00
2.16 A5.UP.2.16 50mm th. road pavement sqm 10,961.00 -
SC_ROADPAV B2B For road pavement Bituminous Road
Subcon Cum 10,961.00 0.01 54.81
2.17 A5.UP.2.17 Safety Barrier on Metro Parapet (railing) m 624.00 -
M_STRSTEL Material Material cost for Sr Steel m 624.00 0.02 14.98
L_SBMET Labour L/C for Fixing work for metro parapet railing m 624.00 0.02 14.98
A5.UP.2.18 First pour concrete for track level, Grade M35 cum 684.00 -
L_FWPC Labour L/C for Form work in Pile Cap Sqm 684.00 0.89 608.00
L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 684.00 684.00
L_STAGPC Labour L/C for Staging Work for Pile cap m3 684.00 16.67 11,400.00
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 684.00 684.00
M_COVB Material Cover Block Nos 684.00 4.00 2,736.00
3.1 A5.UP.3 _ Utility Box - -
A5.UP.3.1 _ Concrete for cast in situ RCC in utility box cum 345.00 -
L_FWPC Labour L/C for Form work in Pile Cap Sqm 345.00 0.89 306.67
L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 345.00 345.00
L_STAGPC Labour L/C for Staging Work for Pile cap m3 345.00 - -
M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 345.00 345.00
M_COVB Material Cover Block Nos 345.00 4.00 1,380.00

Cutting, transporting of trees, stacking and handing over to the concerned department as
per the instruction of Engineer Incharge
SC_CTrees1 Subcon (a) Girth upto 30 cm Each 90.00 90.00 90.00
SC_CTrees2 Subcon (b) Girth more than 30cm but upto 50cm Each 115.00 115.00 115.00
SC_CTrees3 Subcon (c) Girth more than 50 cm but upto 75 cm Each 225.00 225.00 225.00
SC_CTrees4 Subcon (d) Girth more than 75 cm but upto 1.25 m Each 225.00 225.00 225.00
SC_CTrees5 Subcon (e) Girth more than 1.25 m but upto 2.40 mts Each 100.00 100.00 100.00
SC_CTrees6 Subcon (f) Girth more than 2.40 mts Each 5.00 5.00 5.00
Transplanting the marked trees of various species and girth to the place shown by
Engineer/Engineer's representative within a lead of 1.5 km, with all tools, plants, man &
machinery and necessary preparation such as
Preparation of earth ball of tree roots of desired depth & diameters
Dislodging, lifting, transportation and transplanting tree from original place to the new place
including all arrangement, T&P Labour etc. for successfully completing the work. The
work will include
Excavating pits of adequate size, arranging loose soil, mixing of manure, fertilizer,
insecticides etc. to ensure survival of the trees being transplanted.
Maintenance of tree I.e. watering, manuring, soil heaping, Spray of insecticides for six
months. All above operations shall be executed as per specification
SC_MTrees1 Subcon (a) Girth upto 30 cm Each 50.00 50.00 50.00
SC_MTrees2 Subcon (b) Girth more than 30cm but upto 50cm Each 60.00 60.00 60.00
SC_MTrees3 Subcon (c) Girth more than 50 cm but upto 75 cm Each 90.00 90.00 90.00
SC_MTrees4 Subcon (d) Girth more than 75 cm but upto 1.25 m Each 85.00 85.00 85.00
SC_MTrees5 Subcon (e) Girth more than 1.25 m but upto 2.00 mts Each 60.00 60.00 60.00
SC_MTrees6 Subcon (f) Girth 201 cm to 500 cm Each 5.00 5.00 5.00
Providing 2.0 m high temporary barricade and arrangement for traffic diversion such as
traffic signals during construction at site, for day and night as per requirement and Metre 10,000.00
drawings. During construction, barricading and arrangement for traffic diversion has to be
(i)
keptProviding barricading
continuously for a givenand
and maintained stage and approval
painted of the
properly till the same by Engineer
completion : 70% of
of all the
the accepted
activities. Theamount for item
construction 3
barricading will have a width of 9m (outside to outside of
M_STRSTEB Material Str Steellocations
barricading). This can be increased at specific for barricading
where theboard
morewith scrap
width deduction
is required MT 10,000.00 0.10 1,000.00
L_BARR Labour for construction with approval of Engineer keeping in view the movement of traffic atcharges
Fabrication the Mt 10,000.00 0.10 1,000.00
M_NAILS Material ground level and minimum inconvenience to and safety of public. This item includes Nails Nos. 10,000.00 1.60 16,000.00
SC_BPAITING Subcon dismantling, re-erecting, shifting from one location to any location as per the instruction of
painting Nos. 10,000.00 2/5 4,000.00
L_BBFIX Labour Engineer, writing, painting, cleaning, arrangement for traffic diversion such as rope Charges
Fixing light, Nos. 10,000.00 2/5 4,000.00
L_MAIN Labour traffic signals during construction at site for day and night, glow lamps, reflective signs, KM 10,000.00 0.00 36.00 360.00
Maintenance of Barricading board
marking, flags, caution tape as directed by the Engineer-in-Charge.
(ii) After completion of all activities of stage for which barricading was erected : 30% of the
accepted amount for item 3
L_BBUN Labour Uninstallation charges 10,000.00 2/5 4,000.00
Providing 1.0 m high temporary barricade and arrangement for traffic diversion such as
traffic signals during construction at site, for day and night as per requirement and
drawings. During construction, barricading and arrangement for traffic diversion has to be Metre 1,000.00
kept continuously and maintained and painted properly till the completion of all the
activities. The construction barricading will have a width of 9m (outside to outside of
barricading).
(i) This can befor
Providing barricading increased at specific
a given stage locationsofwhere
and approval the more
the same width is required
by Engineer : 70% of
for construction
the with approval
accepted amount for item 4of Engineer keeping in view the movement of traffic at the
M_STRSTEB Material ground level and minimum inconvenience Str to andfor
Steel safety of public.board
barricading This with
item scrap
includesdeduction MT 1,000.00 0.10 100.00
L_BARR Labour dismantling, re-erecting, shifting from one location to any location as per the instruction of Mt 1,000.00 0.10 100.00
Fabrication charges
Engineer, writing, painting, cleaning, arrangement for traffic diversion such as rope light,
traffic signals during construction at site for day and night, glow lamps, reflective signs,
marking, flags, caution tape as directed by the Engineer-in-Charge. The construction
barricading will have different width in different portion of the alignment as directed by the
engineer keeping in view the movement of traffic at the ground level and minimum
inconvenience to public and safety of public.
 M_NAILS Material Nails Nos. 1,000.00 1.60 1,600.00
SC_BPAITING Subcon painting Nos. 1,000.00 2/5 400.00
L_BBFIX Labour Fixing Charges Nos. 1,000.00 2/5 400.00
L_MAIN Labour Maintenance of Barricading board KM 1,000.00 0.00 36.00 36.00
(ii) After completion of all activities of stage for which barricading was erected : 30% of the
accepted amount for item 4
L_BBUN Labour Uninstallation charges 1,000.00 2/5 400.00
Traffic signals, signage's & other traffic aids (as per IRC specification)
Providing & fixing of retro-reflective traffic sign boards as per IRC recommendations and
ISI approved. The rate includes all labour, material, T&P, machinaries, carriage etc. Sqm 250.00
complete in all respect and as per the direction of Engineer-in-charge.
SC_RRTSB Subcon Providing & fixing of retro-reflective Sqm 250.00 250.00
Providing and fixing and maintaining the road infrastructure during executions, refixing as
where required.
(a) Road delinator Each 124.00 -
SC_RDDEL Subcon (a) Road delinator 124.00 124.00
(b) Portable Signages Each 124.00 -
SC_PORTS Subcon (b) Portable Signages 124.00 124.00
(c) Reflective lights Each 125.00 -
SC_REFLG Subcon (c) Reflective lights 125.00 125.00
(d) Traffic cones Each 500.00 -
SC_TRACO Subcon (d) Traffic cones 500.00 500.00
Deployment of adequate manpower for 8 hrs. shift for day and night management of traffic
in intersection, roadway influenced by contractor and traffic diversions at various levels -
complete in all respect and as per the direction of Engineer-in-Charge.
(a) Supervisor Shifts 7,500.00 -
SC_TRSV Subcon (a) Supervisor 7,500.00 7,500.00
(b) Traffic Guards/ Marshalls Shifts 32,350.00 -
SC_TRMARS Subcon (b) Traffic Guards/ Marshalls 32,350.00 32,350.00
Note : The deployment to be done with prior approval of DMRC. The personnel at (a) & (b)
above should be familiar with traffic rules and regulations. The rate includes providing of all -
safety accessories such as light battens, flags, all PPE's etc.
Providing , fabricating to required profile and shape, transporting, erecting and fixing in
position MS members made of Built up /rolled/ hollow structural steel sections to be used MT 115.00 -
as inserts/ fixtures/ supports/ hangers etc. for System contractors (including E&M
contractor, OHE contractor and S&T contractor etc) at any location including procurement
SC_FABSS Subcon Fabricated str steel
of all raw steel materials, bolts, nuts & washer incl. its testing, allowance for all types of 115.00 115.00
Providing
wastages,and laying Cobble
strightening, stone
cutting, of approved
welding, sizebending
threading, 100 mmofx section
100 mmwhereever
x 75 mm ofspecified,
approved colour
drilling holes, / Black
bolting over 30
provison of mm thick compacted
necessary bed
tools etc. or ascement
directedmortar 1:4 (1 cement
by Engineer :4
in Charge.
coarse sand) along with grouting with cement mortar 1:2 (1 cement : 2 course sand) Sqm. 100.00 -
Cost to include but not limited to, all materials including wastages, all consumables,
complete as per direction of Engineer Incharge.
fasteners of all types for both temporary works including staging, scaffolding, tools, plant
SC_COBBLE Subcon and equipment, and additional costs of all incidentals and necessary testing of material etc Cobble stone Sqm 100.00 100.00
including
Providing cost
and of painting
fixing Anchoras Bolts
per specifications.
M24mm dia. x(The 1550rate
mmincludes
Length all labour,
(G.I.) with material,
double nut,Tools
&Plants,
washers machinaries,
and GI Plate of consumables,
50x50x16mmwelding, carriage,
thk. in base shifting,
for roof portalwork at anyBolts
columns. level,shall be
scaffolding,
confirming toapplication
IS:1367-1991of primer
grade&8.8
paint
andasbase
per specification
plate confirmmig etc. complete in all respect
to IS2062-2006 of grade
and as per the direction of Engineer-in-charge. Nothing extra shall
Fe410 W and yield strength of 250 Mpa. The rate includes material, labour, fixing,be payable.) Nos. 2,500.00 -
template, carriage, welding, threading, nuts-2 nos., washer-2 nos., shifting, galvanizing etc.
complete in all respect and as per the direction of Engineer-in-Charge.
M_ANCBO Material Anchor Bolt 2,500.00 2,500.00
L_FANCBO Labour Fixing Charges 2,500.00 2,500.00
Extra for galvanizing over structural steel as per the drawing & specification etc. complete
Kg 675.27 -
in all respect and as per the direction of Engineer-in-Charge
SC_GALV Subcon Galavanizing charges 675.27 675.27
S_DIVUT Subcon Schedule B-2: DIVERSION OF UTILITIES LS 1.00 1.00
S_CWDSR Subcon Schedule C-1: CIVIL WORKS UNDER DSR-2018 LS 1.00 1.00
S_EWDSR Subcon Schedule C-2: ELECTRICAL WORKS UNDER DSR-2019 LS 1.00 1.00
Schedule D: DSR ITEMS - HORTICULTURE & LANDSCAPING WORKS UNDER DSR-
S_HWDSR Subcon 2018 ITEMS LS 1.00 1.00
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
8. RATE MASTER
Sr. No CODE TYPE Particualr Unit Rate
1 L_AWPA Labour L/C for applying Water proofing admixture Sqm 250.00
2 L_DRESSW Labour L/C Dressing Work Sqm 20.00
3 L_FCCABLE Labour Cable Try Fixing cost Fixing cost MT 5,000.00
4 L_FCESP Labour L/C for Fixing Strip Seal Nos 10,000.00
5 L_FCEXPJT Labour L/C for Fixing expansion joint M 150.00
6 L_FCLDBV Labour fixing cost for Lower Drainage box No 250.00
7 L_FOWM Labour L/C for shutter work for side walls, base slab and roof slab Sqm 200.00
8 L_FWCB Labour L/C for Form work in Crash barrier Sqm 210.00
9 L_FWHBEAR Labour L/C for fixing work of Bearing Cucm
10 L_FWPB Labour L/C for Form work for portal bea Sqm 150.00
11 L_FWPC Labour L/C for Form work in Pile Cap Sqm 127.00
12 L_FWPR Labour L/C for Form work in Pier Sqm 195.00
13 L_FWVBEAR Labour L/C for fixing work of Bearing Cucm
14 L_FXDSPO Labour fixing cost for drainage spout Nos 250.00
15 L_GABSP Labour L/c FOR fabrication work for soldier pile MT
16 L_HANDFR Labour L/C for Handrailing fabrication and erection work MT 17,000.00
L/C for laying M 40 concrete including Shuttering, Staging,
L_INCONDS Labour Cum 2,200.00
17 diaphragm etc
18 L_INCONDTT Labour L/C for Concrete work TT Girder Cum 900.00

19 L_INCOSTI Labour L/C for laying M 50 concrete including Shuttering for stitch concrete Cum 800.00
20 L_INPBXG25 Labour L/C for Concrete work U Girder for below 25 Meter Span Cum 900.00
21 L_INPBXG28 Labour L/C for Concrete work U Girder for 28 to 25 Meter Span Cum 800.00
22 L_LAYPCC Labour L/C for laying PCC Cum 185.00
23 L_LRCCCB Labour L/C for Concrete Work for crash barrier m3 165.00
24 L_LRCCPC Labour L/C for Concrete Work for Pile cap m3 125.00
25 L_LRCCPR Labour L/C for Concrete Work for Pier m3 165.00
26 L_POTPTFEF Labour L/C for fixing work of Bearing POT PTFE No 2,500.00
27 L_POTPTFEL Labour L/C for fixing work of Bearing POT PTFE No 2,500.00
28 L_POTPTFSP Labour L/C for fixing work of Bearing POT PTFE No 2,500.00
29 L_PREFAP Labour L/C for Concrete work for below Facia Panels MT 2,700.00
30 L_PVCWS Labour L/C for applying PVC water stopper i Meter 450.00
31 L_REDRESS Labour L/C Dressing Work Sqm 25.00
32 L_RELAYPCC Labour L/C for laying PCC Cum 185.00
33 L_RFCSZ Labour Reinforcement Cutting, bending and fixing for Column for small sizes MT 5,500.00
34 L_RFDS Labour Reinforcement Cutting, bending and fixing for Deck Slab MT 5,200.00
35 L_RFDSC Labour Reinforcement Cutting, bending and fixing for Stair case MT 5,500.00
36 L_RFIG Labour Reinforcement Cutting, bending and fixing for I Girder MT 4,500.00
37 L_RFOP Labour Reinforcement Cutting, bending and fixing for Open foundation MT 4,500.00
38 L_RFP Labour Reinforcement Cutting, bending and fixing for Pile MT 4,500.00
39 L_RFPC Labour Reinforcement Cutting, bending and fixing for Pile Cap MT 4,500.00
40 L_RFPR Labour Reinforcement Cutting, bending and fixing for Pier MT 5,200.00
41 L_RFPRC Labour Reinforcement Cutting, bending and fixing for Pier Cap MT 4,750.00
42 L_RFPW Labour Reinforcement Cutting, bending and fixing for Precast Work MT 4,750.00
43 L_RFTT Labour Reinforcement Cutting, bending and fixing for TT Girder MT 4,750.00
44 L_RFUP Labour L/C for teel work cutting, bending and fixing for Underpass MT 5,200.00
45 L_SBMET Labour L/C for Fixing work for metro parapet railing m 9,000.00
46 L_STAGCB Labour L/C for Staging Work for Crash barrier m3 45.00
47 L_STAGPC Labour L/C for Staging Work for Pile cap m3 45.00
48 L_STAGPR Labour L/C for Staging Work Pier m3 45.00
49 L_TLAGG Labour L/c FOR Timber lagging work installation and removing SQm 350.00
50 L_UTTR Labour L/C for Utility Trenching no 8,000.00
51 M_ANC19K15 Material Anchorages for 19K15 Cable Nos 2,650.00
52 M_ANC19K15 Material Anchorages for 19K15 Cable Nos 2,650.00
53 M_CABLETR Material Cable tray GI MT 47,000.00
54 M_COVB Material Cover Block Nos 2.50
55 M_DPOUT Material Material for Drainage spout Nos 5,000.00
56 M_ELASHBER Material Material Bearing Cucm 0.50
57 M_EXPJT Material Material Expansion joint M 1,100.00
58 M_EXPSP Material Material Strip Seal M 1,500.00
59 M_FMSH Material Material Foam Sheet SQM 100.00
60 M_HDPE107 Material HDPE Pipe 107mm ID M 120.00
61 M_HDPE20 Material HDPE Pipe 20mm ID M 19.00
62 M_HTSW Material HT Strands MT 67,000.00
 63 M_LDBV Material Material for Lower Drainage box Nos 15,000.00
64 M_PCCM15 Material Concrete Mix Design PCC M 15/20 Cum 3,937.99
65 M_POTPTFEF Material Material Bearing POT PTFE No 100,000.00
66 M_POTPTFESP Material Material Bearing POT PTFE No 100,000.00
67 M_PVCWS Material Material PVC water stopper i Meter 400.00
68 M_RCC35 Material Concrete Mix Design M35/20 Cum 4,425.23
69 M_RCCM35 Material Concrete Mix Design M35/20 Cum 4,425.23
70 M_RCCM40 Material Concrete Mix Design M 40/20 Pile Cap Cum 4,636.40
71 M_RCCM50 Material Concrete Mix Design M50/20 Cum 4,717.49
72 M_RCCM60 Material Concrete Mix Design M 60/20 Pier Cum 5,442.57
73 M_RFSTEEL Material Steel Reinforcement MT 44,000.00
74 M_SHUTTER Material Shuttering Material Sqm
75 M_SONP Material Pipe Tube 40 mm M 114.00
76 M_STRSTE Material Material Rate Str Steel MT 41,000.00
77 M_STRSTEEL Material STr Steel for Tube etc, MT 41,000.00
78 M_TLAGG Material Timber laggin work SQm
79 M_WPA Material Material Water proofing admixture Sqm 210.00
80 M_OPC53(BULK) Material CEMENT - OPC 53 GRADE (BULKER) MT 5,200.00
81 M_MSAND Material COARSE SAND MT 1,200.00
82 M_AGG10 Material AGGREGATE - 10 MM DOWN MT 1,200.00
83 M_AGG20 Material AGGREGATE - 20 MM DOWN MT 1,200.00
84 M_FLYASH Material FLY ASH DRY MT 1,700.00
85 M_ADMIXCON Material Admixture Kg 65.00
86 M_MICSILI Material Microsilica MT 26.00
87 M_WATER Material Water KG 0.10
88 M_ADMIXGROUT Material Admixture for grouting Kg 65.00
89 SC_ANTCP Subcon B2B Earth Ant carbonation Paint m2 165.00
90 SC_BACKF Subcon B2B for backfilling Cum 700.00
91 SC_BCW Subcon B2B Earth work in BC Sqm 100.00
92 SC_BIMSE Subcon B2B BIM Services LS 4,500,000.00
93 SC_BSLP Subcon B2B for Boringwork for soldier pile M 1,200.00
94 SC_COREW Subcon Core cutting for week holes No 750.00
95 SC_DBM Subcon B2B For road pavement DBM m3 8,000.00
96 SC_DPIPE180 Subcon B2B for Pipe Fixing work 180 M 950.00
97 SC_DPIPE250 Subcon B2B for Pipe Fixing work 250 M 1,200.00
98 SC_DRLT Subcon B2B for dynamic routine vertical load test Nos 200,000.00
99 SC_EMBANK Subcon B2B Earth work in embankment for subgrade Cum 150.00
100 SC_ERECW Subcon B2B For erection Work MT 1,050.00
101 SC_EXCAV Subcon Excavation Excavation for Pile Cap in soil Cum 100.00
102 SC_FBSPOR Subcon B2B for Fabrication and erection work for Portal MT 92,000.00
103 SC_FBSSS Subcon B2B for Fabrication and erection work for steel span MT 101,000.00
104 SC_FILTER Subcon B2B For 600 mm thick filter media behind wall sqm 100.00
105 SC_GSBW Subcon B2B Earth work in GSB Work m3 1,750.00
106 SC_ILLT Subcon B2B for initial lateral load test Nos 80,000.00
107 SC_INTEG Subcon B2B for integrity pile test using cross hole sonic logging Nos 3,500.00
108 SC_INVLT Subcon B2B for initial vertical load test Nos 2,500,000.00
109 SC_MAINTR Subcon B2B for regular maintenance of existing roads etc sqm 1,000.00
110 SC_NDTLS Subcon B2B for NDT ( low Strain) of cast in situ piles Nos 370.00
111 SC_PAINTIDN Subcon B2B for painting pier identification numbers Nos 170.00
112 SC_PILING Subcon B2B for boring with piling rig M 2,400.00
113 SC_PRCT Subcon B2B Earth work in Prime Coat Sqm 40.00
114 SC_PSPRTN Subcon B2B Prestress sign work - Pretentioning MT 16,000.00
115 SC_RAWATHA Subcon B2B for Rain water harvesting Nos 76,000.00
116 SC_RCRASHB Subcon Providing and fixing the road crash barrier M 1,500.00
117 SC_RDSTRP Subcon B2B Earth work Road Strips Sqm 350.00
118 SC_ROADPAV Subcon B2B For road pavement Bituminous Road sqm 450.00
119 SC_SOILW Subcon B2B Soil Investigation work No 1,500.00
120 SC_SRLD Subcon B2B for Static routine vertical load test Nos 1,200,000.00
121 SC_STLT Subcon B2B for static routine lateral load test Nos 70,000.00
122 SC_STLTS Subcon B2B for Load Test and report Nos 1,000,000.00
123 SC_STLTSBX Subcon B2B for Load Test and report Nos 1,000,000.00
124 SC_STLTU Subcon B2B for Load Test and report Nos 1,000,000.00
125 SC_SUREY Subcon B2B Survey Work LS 450,000.00
126 SC_TACT Subcon B2B Earth work in Tack Coat Sqm 30.00
127 SC_WEARC Subcon B2B Earth work wearing course Sqm 1,075.00
128 SC_WMM Subcon B2B Earth work in WMM Work m3 2,100.00
129 SC_NDTHS Subcon B2B for NDT (high Strain) of cast in situ piles Nos 3,500.00
130 L_LRCCPB Labour L/C for Concrete Work m3 200.00
131 L_STAGPB Labour L/C for Staging Work m3 55.00
132 SC_PSPSTN Subcon B2B Prestress sign work - Post tensioning MT 21,000.00
133 M_ELASVBER Material Material Bearing Cucm 0.50
134 M_POTPTFEL Material Material Bearing POT PTFE No 100,000.00
135 M_STRSTESP Material Material cost for Sr Steel for soldier Piling MT 7,000.00
136 M_STRSTEL Material Material cost for Sr Steel m 41,000.00
137 SC_CTrees1 Subcon (a) Girth upto 30 cm Nos 819.126
138 SC_CTrees2 Subcon (b) Girth more than 30cm but upto 50cm Nos 1201.041
139 SC_CTrees3 Subcon (c) Girth more than 50 cm but upto 75 cm Nos 1455.678
140 SC_CTrees4 Subcon (d) Girth more than 75 cm but upto 1.25 m Nos 2540.088
141 SC_CTrees5 Subcon (e) Girth more than 1.25 m but upto 2.40 mts Nos 4164.723
142 SC_CTrees6 Subcon (f) Girth more than 2.40 mts Nos 4164.723
143 SC_MTrees1 Subcon (a) Girth upto 30 cm Nos 9761.211
144 SC_MTrees2 Subcon (b) Girth more than 30cm but upto 50cm Nos 12362.625
145 SC_MTrees3 Subcon (c) Girth more than 50 cm but upto 75 cm Nos 16134.669
146 SC_MTrees4 Subcon (d) Girth more than 75 cm but upto 1.25 m Nos 21993.759
147 SC_MTrees5 Subcon (e) Girth more than 1.25 m but upto 2.00 mts Nos 26392.518
148 SC_MTrees6 Subcon (f) Girth 201 cm to 500 cm Nos 32257.521
149 M_STRSTE Material Str Steel MT 46000
150 L_BARR Labour Fabrication charges MT 6
151 M_NAILS Material Nails Nos 50
152 SC_BPAITING Subcon painting Nos 500
153 L_BBFIX Labour Fixing Charges Nos
154 L_MAIN Labour Maintenance of Barricading board Meter 35000
155 L_BBUN Labour Uninstallation charges Nos 50
156 SC_RRTSB Subcon Providing & fixing of retro-reflective Sqm 10428
157 SC_RDDEL Subcon (a) Road delinator Nos 1016.091
158 SC_PORTS Subcon (b) Portable Signages Nos 6509.448
159 SC_REFLG Subcon (c) Reflective lights Nos 2569.725
160 SC_TRACO Subcon (d) Traffic cones Nos 1165.95
161 SC_TRSV Subcon (a) Supervisor Nos 465
162 SC_TRMARS Subcon (b) Traffic Guards/ Marshalls Nos 385
163 SC_FABSS Subcon Fabricated str steel MT 60000
164 SC_COBBLE Subcon Cobble stone Sqm 2285
165 M_ANCBO Material Anchor Bolt Nos 410
166 L_FANCBO Labour Fixing Charges Nos 500
167 SC_GALV Subcon Galavanizing charges Kg 17
168 S_DIVUT Subcon Schedule B-2: DIVERSION OF UTILITIES LS 75650000
169 S_CWDSR Subcon Schedule C-1: CIVIL WORKS UNDER DSR-2018 LS 68085000
170 S_EWDSR Subcon Schedule C-2: ELECTRICAL WORKS UNDER DSR-2019 LS 756500
Schedule D: DSR ITEMS - HORTICULTURE & LANDSCAPING
S_HWDSR Subcon LS
171 WORKS UNDER DSR-2018 ITEMS 3782500
172 M_STRSTEB Material Str Steel for barricading board with scrap deduction MT 10000
173 L_STRSTESP Labour L/C for installation and removal of Soldier piling Mt 4000
Final carpeting of the Road in between Barricading Baord and
SC_RDBB Subcon Cum
174 handing over to the Authorities 8500
175
176
177
178
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
8. MIX DESIGN
Consumption Norms Rate
Material CODE Material Description UNIT Rate for After
M-15 M-20 M-25 M-30 M-35 M-35 (Pile) M-40 M-45 M-50 M-55 M-60 Grouting Wastage
Material adding
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 wastage
CEMENT - OPC 53 GRADE
M_OPC53(BULK) (BULKER) MT 0.250 0.270 0.300 0.310 0.335 0.335 0.390 0.400 0.400 0.376 0.500 0.714 5200 2% 5304
M_MSAND COARSE SAND MT 0.830 0.782 0.704 0.704 0.703 0.703 0.702 0.697 0.752 0.655 0.655 1200 3% 1236
M_AGG10 AGGREGATE - 10 MM DOWMT 0.587 0.551 0.536 0.510 0.497 0.497 0.484 0.777 0.541 0.503 0.502 1200 3% 1236
M_AGG20 AGGREGATE - 20 MM DOWMT 0.479 0.552 0.655 0.655 0.600 0.600 0.592 0.337 0.541 0.608 0.505 1200 3% 1236
M_FLYASH FLY ASH DRY MT 0.080 0.080 0.080 0.080 0.110 0.110 0.070 0.100 0.060 0.126 0.130 1700 3% 1751
M_ADMIXCON Admixture Kg 1.650 1.750 2.550 2.550 3.120 3.120 3.358 2.030 3.000 4.010 7.140 65 5% 68.25
M_MICSILI Microsilica MT 0.015 26 2% 26.52
M_WATER Water Lit 144.000 164.000 166.000 166.000 164.000 164.000 168.000 175.070 175.070 146.000 191.000 0.400 0.1 10% 0.11
M_ADMIXGROUT Admixture for grouting Kg 0.200 65 2% 66.3

Rate of Each cum 3,937.99 4,039.50 4,265.80 4,286.70 4,425.23 4,425.23 4,636.40 4,692.90 4,717.49 4,687.45 5,442.57 3,801.88
Concrete Rate

1
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
8. WASTAGE NORMS

BAL
PURCHASE
S.N. DESCRIPTION OF ITEM UNIT PROCUREMENT
UNIT RATE
QTY

A Coarse Sand M_MSAND MT

B CEMENT M_OPC53(BULK) MT

C REINFORCEMENT STEEL

MT

D STRUCTURAL STEEL
MT

E AGGREGATE
M_AGG10 MT

M_AGG20 MT

F Fly Ash

+ MT

G H T Strands MT
H Admixture kg

TOTAL
 FINISHING &
LOSS IN SCREENING / CONCRETE
MIX PROBLEMS GROUTING ALLIED
TRANSPORTATION Material Wastage WASTAGE
WORKS
% % % % % %
0.50% 0.50% 0.00% 3.00% 0.00%

0.50%

ROLLING LOSS SCRAP SUPPORTS OF FIXING OF UNACCOUNTAB

LOSS IN LAPS
MARGIN INCHAIRS WASTAGE SHUTTERS EP's LE WASTAGE
% % % % % % %

1.00% 2.50% 0.00% 0.00% 0.50%

UNACCOUNT
ROLLING BURNING CUTTING
SCRAP WASTAGE ABLE
MARGIN WASTAGE WASTAGE
WASTAGE
% % % % %
0.50% 0.00% 0.50% 2.50%

LOSS IN MIX CONCRETE

LOSS INCONVEYANCE Material Wastage
CONVEYANCE PROBLEMS WASTAGE
% % % % % % %

0.50% 2.50%
0.00%
0.50% 0.00% 2.50%
FINISHING &
LOSS IN CONCRETE
MIX PROBLEMS GROUTING ALLIED SCREENING
TRANSPORTATION WASTAGE
WORKS
% % % % % %
0.30% 1.00%

ROLLING LOSS SCRAP SUPPORTS OF CONCRETE UNACCOUNTAB

LOSS IN LAPS
MARGIN INCHAIRS WASTAGE SHUTTERS WASTAGE LE WASTAGE
2% 3.50% 0.50%
0.00% 0.50%
 TOTAL LOSS
UNIT
AMOUNT (Rs lacs)
% QTY MT COST

3.00% - -

0.50% - -

4.00% - - M_OPC53(BULK)

M_MSAND
M_AGG10
3.50% - - M_AGG20
M_FLYASH

M_ADMIXCON
M_MICSILI
M_WATE
2.00% - -
R
2.00% M_ADMIXGROUT

1.30% - -

6.00% - Calculate
0.50%

-
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
11. WORKERS IN SUPPLY
SL.NO

Avg Salary per

Department Section Designation No.
month

10 Skilled 5 15,405.00
Casting Yard Casting Yard
Unskilled 10 11,505.00
10 Steel yard Misc Work Unskilled 5 11,505.00

5
 Duration in
Total Salaries Months Jan-20 Feb-20 Mar-20
Start End Amount

77,025.00 Jan-20 Dec-22 35 2,695,875 1.00 1.00 1.00

115,050.00 Jan-20 Dec-22 35 4,026,750 1.00 1.00 1.00
57,525.00 Jan-20 Dec-22 35 2,013,375 1.00 1.00 1.00
- 8,736,000 2.50 2.50 2.50
Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50
Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50
Dec-21 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50
Oct-22 Nov-22 Dec-22

1.00 1.00 1.00

1.00 1.00 1.00
1.00 1.00 1.00
2.50 2.50 2.50
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
12. DIESEL EXPENSE

P&E Code Particualrs Type

RLBS90 Rail ILBS 90 MT 1 Casting Yard Own

BP01 Boom Placer NOS 1 Viaduct Own
BP02 Boom Placer NOS 1 Casting Yard Own
PC20 Porta Cabin 20'x10' NOS 8 Station Own
DGS40K DG Set 40 kVA NOS 2 Viaduct Own
TM-01 Transit Mixture Nos 5 Casting Yard Own
TM-02 Transit Mixture Nos 4 Viduct Own
TM-03 Transit Mixture Nos 3 Station Own
TM-04 Transit Mixture Nos 3 Underpass and other work Own
HYD-01 Hydra NOS 1 Viaduct Sec.-1 Hire
CR5001 Crane - 50 MT NOS 1 Viaduct Sec.-1 0
CR150-1 Crane - 150 MT Nos 2 Casting yard gantry Installation 0
DUMP601 Dumper (6 Cum) NOS 3 Viaduct 0
DG6501 DG - 65 KV Nos 1 Viaduct Sec.-1 0
Trail02 Trailer NOs 3 Shifting Work 0
ML01 Manlift Nos 1 Viaduct Sec.-1 0
TRACT01 tractor trolly Nos 3 Viaduct Sec 0
Tata Tata 407 Nos 1 Viaduct 0
JCB JCB Nos 2 Viaduct 0
BP03 Boom Placer NOS 1 Viaduct 0
CSTp40 CONCRETE PUMP STATIONARY-40 MTR NOS 0 Casting Yard 0
HYD550 Hydra NOS 1 Casting Yard -Rf 0
CR5005 Crane - 50 MT NOS 1 Casting Yard 0
 Fuel rate
Model Commissioning Commissioning Date Duration in Months Capacity Working Hours Monthly total
Date Hours/Kms
Apr-20 Jan-22 22.00
May-20 Dec-21 20.00 #N/A #N/A
Jul-20 Jan-22 20.00 #N/A #N/A
Feb-20 Dec-22 33.00
Jan-20 Dec-22 35.00 12 312.00
May-20 Sep-21 18.00 60 1,560.00
May-20 Jul-21 16.00 60 1,560.00
May-20 Jan-22 21.00 60 1,560.00
May-20 Jan-22 22.00 60 1,560.00
Apr-20 Aug-21 17.00 16 416.00
Apr-20 Oct-21 19.00 16 416.00
Mar-20 May-20 3.00 12 312.00
Apr-20 Aug-21 17.00 50 1,300.00
Apr-20 Aug-21 17.00 12 312.00
Apr-20 Sep-21 18.00 50 1,300.00
Apr-20 Aug-21 17.00 16 416.00
Apr-20 #REF! #REF! 50 1,300.00
Apr-20 #REF! #REF! 50 1,300.00
#REF! #REF! #REF! 16 416.00
#REF! #REF! #REF! #N/A #N/A
Apr-20 Oct-21 18.00 12 312.00
Apr-20 May-22 24.00 16 416.00
Apr-20 May-22 24.00 16 416.00
 81.8 Other Equipment 4% #REF!
Fuel Norms Fuel Cost Per Monthly Total for Duration Maintenance Cost @4%
HSD @67 per Litre per annum for spares and
- consimable Month Ly Exp.- -
#N/A #N/A - - #N/A
#N/A #N/A - - #N/A
- -
5 LPH 127,608.00 4,466,280.00 521,066 24
8 KMPL 15,951.00 287,118.00 17,227
8 KMPL 15,951.00 255,216.00 13,612
8 KMPL 15,951.00 334,971.00 23,448
8 KMPL 15,951.00 350,922.00 25,734
5 KMPL 170,144.00 2,892,448.00 -
6 KMPL 204,172.80 3,879,283.20 -
20 KMPL 510,432.00 1,531,296.00
2.5 KMPL 42,536.00 723,112.00 -
8 KMPL 204,172.80 3,470,937.60 -
2.5 KMPL 42,536.00 765,648.00 -
2 KMPL 68,057.60 1,156,979.20 -
2.5 KMPL 42,536.00 - #VALUE!
5 KMPL 21,268.00 - -
5 KMPL 170,144.00 - -
#N/A #N/A - #N/A
10 KMPL 209,040.00 3,762,720.00
5 KMPL 139,360.00 3,344,640.00
6 KMPL 167,232.00 4,013,568.00
 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

- - - - - - - - - -
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
- - - - - - - -
338,952 1 1 - - - - - - -

- 2 2 - - - - - - -
- - - - - - - - - -

- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
- - - - - - - - -
- - - - - - - - - -
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

- - - - - - - - - -
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
- - - - - - - - - -
- - - - - - - - - -

- - - - - - - - - -
- - - - - - - - - -

- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
- - - - - - - - - -
- - - - - - - - - -
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
 #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

- - - - - - - - - -
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
- - - - - - - - - -
- - - - - - - - - -

- - - - - - - - - -
- - - - - - - - - -

- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
- - - - - - - - - -
- - - - - - - - - -
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
 #REF! Aug-19 Sep-19 Oct-19 #REF! #REF! #REF! #REF!

- - - - - - - -
#N/A - - - - - - -
#N/A - - - - - - -
- - - - - - - -
- 99.00 1,384,055.51 - - - - -

- - - - - - - -
-

-
-
-
-
#VALUE!
-
-
#N/A
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -

- - - - - - - - -
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -

- - - - - - - - -
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -
- - - - - - -

- - - - - - -
#REF!
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
12. ELECTRIC EXPENSE

Charges per
Sr. No Particualrs Month Month Amount
Electricity Connection
1 Electricty Monthly Charges for casting yard 300,000.00 36 10,800,000.00
2 Electricty Monthly Charges for Site 300,000.00 36 10,800,000.00
Total 21,600,000.00
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
12. WATER EXPENSE
Sr. no Particular Rate Qty Amount
1 Water Tanker (10000 Ltr) 500 5760 2,880,000
2 Syntex Tank (2000 ltr) 20 10,000 200,000
3 Pots 40 200 8,000
4 Constrcution Water 100,000 1.5 150,000
5 Borewells (12m Depth) 99,000 8 792,000

Total Amount 4,030,000

YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
15. INFRASTRUCTURE DEVELOPMENT
SR.NO ITEM DISCRIPTION Amount
1 Steel Structure Work 3,494,805.52
2 Misc Work at casting yard 3,788,365.70
3 Road Work & Drain Work 6,238,922.50
4 Labour Acconondation - Panelling work 3,600,000.00
5 Office Pannelling work 3,015,114.00
6 Wooden Work For Porta Cabin for site 100,000.00
7 Furniture for office total 1,200,000.00
8 High Mast Octogonal panel and high mast 250,000.00
9 Electricity Connection at Casting Yard- 400 kVA 1,900,000.00
10 Electricity Connection at SIte- 2,400,000.00
11 Gantry foudnaiton & Casting bed 40,136,808.80
12 Cabelling work for electricity 2,500,000.00
13 Light Mast 200,000.00
14 Light at Barricading Board 2,000,000.00
15 Dismantling Cost of casting yard restoration 5,000,000.00
16
75,824,016.53
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
16. CONSUMABLE ASSETS
Annex 1: Details for Formwork
Item Unit Sets Wt Per Set incl wastage Total Wt Subcon Rate Labour rate Material Amt
Viaduct
Pile Cap Shutters MT Old 6 6 36 Old 7,500.00 27,000.00 1,242,000
Pier Shutters MT 4 13 52 10,500.00 27,000.00 1,950,000
Pier Shutters MT 2 13 26 10,500.00 41,000.00 1,339,000
Pier Cap Shutters MT 4 10.5 42 76,000.00 3,192,000
Flyover Pier Cap MT 4 12 48 10,500.00 41,000.00 2,472,000
Portal Beam MT 4 12 48 10,500.00 41,000.00 2,472,000
U Girder Mould Shutters MT 8 52 416 21,000.00 41,000.00 25,792,000
Box Girder MT 8 47 376 22,000.00 41,000.00 23,688,000
I girder Shuter/T Girder/T Beam Nos 4 13.5 54 13,500.00 41,000.00 2,943,000
Misc modification of Pile cap & Pier etc 105.00 10,500
Staircases 12m Ht Nos 6 300,000.00 1,800,000
Station
Pile Cap Shutters Nos 4 6 24 - 7,500.00 27,000.00 828,000
Pier Shutters Nos 6 13 78 - 10,500.00 27,000.00 2,925,000
Cross Arm Nos 4 10 40 10,500.00 27,000.00 1,500,000
TT Girder Nos 12 18 216 - 13,500.00 41,000.00 11,772,000

Scaffolding Nos 100 63,000.00 6,300,000

Staircases 12m Ht Nos 4 200,000.00 800,000
Station Shutters & Support Arrangement for entry
75
structure and misc work LS 12,500.00 41,000.00 4,012,500
Misc modification of Pile cap & Pier etc 10,500.00 1,050,000
Launching Work
Scaffolding (Cribs/ Trestle) for Pier cap & cross Beam
LS 120 7,500.00 27,000.00
and Flyoevr Pier Arm 4,140,000
Mislenous
Jack - 200 Ton for span lifting Nos 4 120,000.00 480,000.00
Reinforcement Jig For U Girder 1.5 8 7,000.00 27,000.00 272,000
Reinforcement Jig - Box Girder 2.5 8 7,000.00 27,000.00 272,000
Frequency Converter for Shutter Vibrator 18 110,000.00 1,980,000.00
Shutter Vibrator 1.5 HP for segment moulds 48 35,000.00 1,680,000.00
Mcloy Bar & Floater Beam for prestressing work 1,772,640.00
Misc Fabrication 25 75,000.00 1,875,000.00
Lab Equipments 1 2,200,000.00 2,200,000.00
Frequency Converter for Needle Vibration 4 165,000.00 660,000.00
Needles (Frequency node) 20 85,000.00 1,700,000.00
Needles for MK7 36 4,500.00 162,000.00
MK7 Vibrator( Electric) 12 10,000.00 120,000.00
Total Amount for Consumable Shutter 113,401,640.00
Scrap Value 1792 (23,000.00) (41,216,000.00)
Net Amount for Consumable Assets 72,185,640
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
17. CONSULTANT CHARGES
Sr. No Particualr Amount Per month charges after
distributing in contract
duration
1 SPA Insdus Temp. Consultancy 68,100,000.00 1,891,666.67
2 ATY Consulant Spl.Span Consultancy 1,000,000.00 27,777.78
4 TPA Traffic Management 100,000.00 2,777.78
5 Soil Investigation Soil Investigation 3,600,000.00 100,000.00
6 Safety Consultancy Safety Consultancy 50,000.00 1,388.89
7 Erection Work 100,000.00 2,777.78
8 Consultant Charges for Static Load 7 Span 500,000.00
test 13,888.89
10 PMIS Agency 2,000,000.00 55,555.56

75,450,000.00 2,095,833.33
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
18. SHE CHARGES
Sr. No Partiualrs Jan-20 Feb-20 Mar-20 Apr-20
1 SHE Material 7,795,167.00
2 Training & Consultant 13,153,000.00
3 Mechnical 4,200,000.00
4 Monitoring & others 1,035,600.00
Total 26,183,767.00 - - - -
May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21

- - - - - - - - - -
Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21

- - - - - - - - - -
Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22

- - - - - - - - - -
Nov-22 Dec-22

- -
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
21. MANPOWER SCHEDULE
Sr. No Partiualrs Jan-20 Feb-20 Mar-20 Apr-20
1 HO Staff #N/A #N/A #N/A #N/A #N/A
2 Lower Staff 9,438,000.00 0 0 0 0
3 Security 1,404,000.00 0.78 0.78 0.78 0.78
4 Supply Worker 8,736,000.00 2.50 2.50 2.50 2.50
5 PF & ESI for Workers 40,320,000.00
Total #N/A #N/A #N/A #N/A

6,508,700.00
6,710,000.00
134,200.00
67,100.00
6,508,700.00 6240300 5,811,339.29
268,400.00 290,566.96
4.12%
May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
0 0 0 0 0 0 0 0 0 0
0.78 0.78 0.78 0.78 0.78 0.78 1.41 1.41 1.41 1.41
2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50

#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
0 0 0 0 0 0 0 0 0 0
1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41
2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50

#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
0 0 0 0 0 0 0 0 0 0
1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41
2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50 2.50

#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
Nov-22 Dec-22
#N/A #N/A
0 0
1.41 1.41
2.50 2.50

#N/A #N/A
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
21. MANPOWER SCHEDULE
Staff
schedule
forSL.NO
DC04 work DESIGNATION No.
Project Head 1
1 Casting Yard Project Manager (Team Leader) 1
Dy. Project Manager (Civil works) 4
Civil Engineer 1
Structural/Design Engineer 1
Interface/Planning Engineer/Civil
1
Engineer
Quality Control & Quality Assurance
1 viduct 1
Engineer
Electrical Engineer 1
Mechanical Engineer 1
Chief Safety Manager 2
Safety Officer 1
2 STATION Chief Environmental Officer
Billing Engineer 1
Surveyor 1
13 SAFETY In charge 1
SR.She maneger 1
JR. She manager 2
Officer/ Supervisor 3
Doctor' 1
Male Nurse 1
Barricade Manager 1
12 Environment 0
Sr. Environement Office 1
Jr Enviroment Officer 1
Salary per month Total Salaries Start End Duration in Months
416,666.67 416,666.67 Jan-20 Dec-22 36
250,000.00 250,000.00 Jan-20 Dec-22 36
104,166.67 416,666.67 Mar-20 Jan-22 23
41,666.67 41,666.67 Apr-20 Jan-22 23
25,000.00 25,000.00 Apr-20 Jan-22 23
23
20,833.33 20,833.33 Apr-20 Jan-22
36
187,500.00 187,500.00 Jan-20 Dec-22
83,333.33 83,333.33 Mar-20 Aug-22 30
25,000.00 25,000.00 Dec-19 Aug-22 33
25,000.00 50,000.00 Dec-19 Aug-22 33
20,833.33 20,833.33 Dec-19 Aug-22 33
208,333.33 - Jan-20 Dec-22 36
83,333.33 83,333.33 Mar-20 Dec-22 33
25,000.00 25,000.00 Mar-20 Dec-22 33
#N/A #N/A Jan-20 Dec-22 36
#N/A #N/A Mar-20 Dec-22 34
#N/A #N/A Mar-20 Dec-22 34
#N/A #N/A Apr-20 Dec-22 32
#N/A #N/A Apr-20 Dec-22 32
#N/A #N/A Apr-20 Dec-22 32
#N/A #N/A Apr-20 Dec-22 32
#N/A #N/A Mar-20 Dec-22 34
#N/A #N/A Apr-20 Dec-22 33
#N/A #N/A May-20 Dec-22 32
Amount Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20
15,000,000.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
9,000,000.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
9,583,333.33 - - 1.00 1.00 1.00 1.00 1.00
958,333.33 - - - 1.00 1.00 1.00 1.00
575,000.00 - - - 1.00 1.00 1.00 1.00

479,166.67 - - - 1.00 1.00 1.00 1.00

6,750,000.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00

2,500,000.00 - - - 1.00 1.00 1.00 1.00

825,000.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1,650,000.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
687,500.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- 1.00 1.00 1.00 1.00 1.00 1.00 1.00
2,750,000.00 - - - 1.00 1.00 1.00 1.00
825,000.00 - - - 1.00 1.00 1.00 1.00
#N/A 1.00 1.00 1.00 1.00 1.00 1.00 1.00
#N/A - - 1.00 1.00 1.00 1.00 1.00
#N/A - - 1.00 1.00 1.00 1.00 1.00
#N/A - - - - 1.00 1.00 1.00
#N/A - - - - 1.00 1.00 1.00
#N/A - - - - 1.00 1.00 1.00
#N/A - - - - 1.00 1.00 1.00
#N/A - - 1.00 1.00 1.00 1.00 1.00
#N/A - - - - 1.00 1.00 1.00
#N/A - - - - - 1.00 1.00
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.10 1.10
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10

1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10

1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10

1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10

1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10 1.10
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -

- - - - - - - - -

1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21

1.10 1.10 1.21 1.21 1.21 1.21 1.21 - -

1.10 1.10 1.21 1.21 1.21 1.21 1.21 - -
1.10 1.10 1.21 1.21 1.21 1.21 1.21 - -
1.10 1.10 1.21 1.21 1.21 1.21 1.21 - -
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
1.10 1.10 1.21 1.21 1.21 1.21 1.21 1.21 1.21
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
Nov-22 Dec-22
1.21 1.00
1.21 1.00
- -
- -
- -

- -

1.21 1.00

- -
- -
- -
- -
1.21 1.00
1.21 -
1.21 -
1.21 1.00
1.21 1.00
1.21 1.00
1.21 1.00
1.21 1.00
1.21 1.00
1.21 1.00
1.21 1.00
1.21 1.00
1.21 1.00
#N/A #N/A #N/A
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
22. LOWER STAFF SHEDULE

SL.NO DESIGNATION Catogeries No. Salary per month Total Salaries

1 Operator Operator 1 25,000.00 25,000.00
2 Mechanic Mechanic 1 25,000.00 25,000.00
3 Electrician Electrician 2 25,000.00 50,000.00
4 Helper helpers 2
5 Driver Driver 2 25,000.00 50,000.00
6 Cook Cook 1 15,000.00 15,000.00
7 Cook- Helper Cook- Helper 1 10,000.00 10,000.00
8 Office Boy Office Boy 2 12,000.00 24,000.00
9 Cleaner Cleaner 1 12,000.00 12,000.00
10 Plumber Plumber 1 25,000.00 25,000.00
11 Welder Welder 2 25,000.00 50,000.00
12 Total Amount
Start End Duration in Months Amount Jan-20 Feb-20 Mar-20
33 825,000.00 - - -
33 825,000.00 - - -
33 1,650,000.00 - - -

33 1,650,000.00 - - -
33 495,000.00 - - -
33 330,000.00 - - -
33 792,000.00 - - -
33 396,000.00 - - -
33 825,000.00 - - -
33 1,650,000.00 - - -
9,438,000.00 - - -
Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -

- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
Jan-21 Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -

- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -

- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
- - - - - - - - -
Jul-22 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22
- - - - - -
- - - - - -
- - - - - -

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
23. SECURITY STAFF SCHEDULE
Duration in
Avg Salary per
SL.NO Department Section Designation No. Total Salaries Start End Months Amount
month

1 Station Saket G SO 1 15,000.00 15,000.00 Oct-20 Feb-22 17 255,000

Security 4 12,000.00 48,000.00 Oct-20 Feb-22 17 204,000
SO 2 15,000.00 30,000.00 Jan-20 Dec-22 35 525,000
4 Casting Yard Casting Yard office
Security 4 12,000.00 48,000.00 Jan-20 Dec-22 35 420,000
-
11 1,404,000
Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21

- - - - - - - - - - 1.00 1.00 1.00

- - - - - - - - - - 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.78 0.78 0.78 0.78 0.78 0.78 0.78 0.78 0.78 0.78 1.41 1.41 1.41
Feb-21 Mar-21 Apr-21 May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41
Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41 1.41
YFC Projects Pvt Ltd
Project name - DMRC DC04
COST ESTIMATE TILL COMPLETION
26. P&M HIRE
Hiring Cost Qty Location of deployment Commissioning Date Release Date Duration Total Hire Charges
Cose Particular Unit per month in Months for balance duration

1 2 3 4 5 6 7 8 9 10
Viaduct
HYD-01 Hydra NOS 105000 1 Viaduct Sec.-1 20-Apr-20 23-Aug-21 17 1,785,000
CR5001 Crane - 50 MT NOS 175000 1 Viaduct Sec.-1 20-Apr-20 27-Oct-21 19 3,325,000
CR150-1 Crane - 150 MT Nos 700000 2 Casting yard gantry Installation 1-Mar-20 1-May-20 3 2,100,000
DUMP601 Dumper (6 Cum) NOS 65000 3 Viaduct 20-Apr-20 23-Aug-21 17 1,105,000
DG6501 DG - 65 KV Nos 45000 1 Viaduct Sec.-1 20-Apr-20 23-Aug-21 17 765,000
Trail02 Trailer NOs 100000 3 Shifting Work 20-Apr-20 22-Sep-21 18 1,800,000
ML01 Manlift Nos 135000 1 Viaduct Sec.-1 20-Apr-20 23-Aug-21 17 3,325,000
TRACT01 tractor trolly Nos 25000 3 Viaduct Sec 20-Apr-20 #REF! #REF! #REF!
Tata Tata 407 Nos 75000 1 Viaduct 20-Apr-20 #REF! #REF! 765,000
JCB JCB Nos 110000 2 Viaduct #REF! #REF! #REF! #REF!
BP03 Boom Placer NOS 420000 1 Viaduct #REF! #REF! #REF! #REF!
WT01s Water Tanker NOS 85000 2 Viaduct #REF! #REF! #REF! #REF!
Casting Yard
CSTp40 CONCRETE PUMP NOS 50000 0 Casting Yard 10-Apr-20 30-Oct-21 18 900,000
STATIONARY-40 MTR
HYD550 Hydra NOS 105000 1 Casting Yard -Rf 10-Apr-20 1-May-22 24 2,520,000
CR5005 Crane - 50 MT NOS 175000 1 Casting Yard 10-Apr-20 1-May-22 24 4,200,000

G005125g DG - 125 KV Nos 45000 2 Casting Yard 30-Dec-99 30-Dec-99 - -

TOTAL NOS ###
 Inetrnal hire Maintenance Duration in Total Hire
Sl. No. Vehicle Name Unit Qty Amount Start END Months Charges
rate charge
1 2 3 4 5 6 7 8 9 10 11
PI-01 Vehicle for Project head Nos New 1 1200000 15,000.00 2500 Feb-20 Dec-22 33 495,000
DPM Vehicle for DPM-Viaduct+staff Nos New 1 1000000 12,500.00 2500 Feb-20 Dec-22 33 412,500
DPM Vehicle for DPM+Station+Staff Nos Old 1 700000 8,750.00 7500 Feb-20 Dec-22 33 288,750
DPM Vehicle for DPM+Underpass Nos Old 1 700000 8,750.00 7500 Feb-20 Dec-22 33 288,750
SITE-S4 Vehicle for staff - Laucnhing Nos Old 0 700000 8,750.00 5000 May-20 Jan-22 20 175,000
Utility Utility Vehicle for Safety + Env Nos Old 1 500000 6,250.00 5000 Feb-20 Dec-22 33 206,250
DPM Vehicle for Client Nos Hire 1 700000 8,750.00 Feb-20 Dec-22 33 288,750
Admin Vehicle for Admin+general Nos Old 2 600000 7,500.00 5000 Feb-20 Dec-22 33 247,500
PnM Vehicle for P&M Nos Old 1 600000 7,500.00 5000 Feb-20 Dec-22 33 247,500
Utility Utility Vehicle (Survey) Nos Old 1 500000 6,250.00 5000 Feb-20 Dec-22 33 206,250
Utility Utility Vehicle (Quality) D/N Nos Old 500000 6,250.00 5000 Feb-20 Dec-22 33 206,250
- -
Total 10 7,700,000.00 3,062,500
Total Exp for Vehicle, Maintenance and Diesel 13,714,724
Sl. No Descreption UOM Amount/Month Amount for the Project
1 Medical Monthly 40,000 1,320,000
3 Labour Food/Snacks Monthly 35,000 1,155,000
4 Guest Food Monthly 10,000 330,000
5 General Exp Monthly 20,000 660,000
6 Tea and Misc Monthly 25,000 825,000
7 Cleaning material Monthly 10,000 330,000
16 Drinking water Monthly 49,920 1,647,360
Total 189,920 6,267,360

15 Other Business expence Monthly 850,000 25,500,000

100000
150000
105000
150000

505000
Sl. No Descreption UOM Amount/Month Amount for the Project
1 Medical Monthly 40,000 1,320,000
3 Labour Food/Snacks Monthly 35,000 1,155,000
4 Guest Food Monthly 10,000 330,000
5 General Exp Monthly 20,000 660,000
6 Tea and Misc Monthly 25,000 825,000
7 Cleaning material Monthly 10,000 330,000
16 Drinking water Monthly 49,920 1,647,360
Total 189,920 6,267,360

15 Other Business expence Monthly 850,000 25,500,000

100000
150000
105000
150000

505000
Sr. No particulars UOM Qty Person living
GH-1 Khanpur Nos 1 6
GH-2 Khanpur 3 BHK Nos 1 6
GH-2 Khanpur 3 BHK Nos 1 6
GH-3 Freedom Fighter Senior Nos 1 9
GH-4 DDA Nos 1 9
GH-5 24 Room for Security guard and others Nos 1
GH-6 Guest House for Driver & Misc Nos 1
GH-6 Guest House for Driver & Misc Nos 1
GH-7 Propose Guest House for seniors Nos 1 6
GH-8 Propose Guest House for Mid Nos 1 9
GH-9 Propose Guest House for seniors Nos 1 6
GH-10 Propose Guest House for Mid Nos 1 9
GH-11 Propose Guest House for seniors Nos 1 6
GH-12 Propose Guest House for Mid Senior Nos 1 9
81
 Duration in
Start EnD Months Amount
Rent
16,800.00 Jan-20 Dec-22 34 571,200.00
16,800.00 Jan-20 Dec-22 34 571,200.00
16,800.00 Jan-20 Dec-22 34 571,200.00
32,400.00 Jan-20 Dec-22 34 1,101,600.00
12,000.00 Jan-20 Dec-22 34 408,000.00

16,800.00 Jun-20 Feb-22 20 336,000.00

16,800.00 Jun-20 Feb-22 20 336,000.00
16,800.00 Aug-20 Apr-22 20 336,000.00
16,800.00 Aug-20 Apr-22 20 336,000.00
16,800.00 Aug-20 Jun-22 22 369,600.00
32,400.00 Aug-20 Jun-22 22 712,800.00
5,649,600.00
Particulars UOM Qty Price Amount
Windows Ac in office Nos 10 30000 300,000.00
Split AC in office Nos 10 35000 350,000.00
Fridge in Office Nos 2 12000 24,000.00
Oven Nos 1 10000 10,000.00
Coffee Machine Nos 1 15000 15,000.00
Crockeries for pantry Nos 1 100,000 100,000.00
SPlit Ac in Guest House Nos 10 35000 350,000.00
Cooler Nos 35 7500 262,500.00
Total Amount 1,411,500.00
Sl. No Descreption UOM Qty Rent/Month Amount/Month
8 Printing & Stationry
Printer rent Nos 2 3,500 7,000
Paper & Consumable LS 1 35,000 35,000
Stationeries LS 1 35,000 35,000
Diaries & pen LS 1

Total 73,500 77,000

Month Amount

36 252,000
36 1,260,000
36 1,260,000

2,772,000
Sl. No Descreption UOM Nos Rate/Month Ttoal Amount
9 Pooja Expenses Monthly 33 5,000 165,000
10 Viswakarma Pooja yearly 3 100,000 300,000
11 Office Parties yearly 6 300,000 1,800,000
12 Diwali exp yearly 3 400,000 1,200,000
Total 805,000 3,465,000
Sl. No Descreption UOM Amount/Month Amount/Month
13 Internet Monthly 25,000 825,000
14 Mobile Monthly 50,000 1,650,000
Software 500,000

Total 75,000 2,975,000

4.52
1.13
29.41
0.56
1.90%
Sr. No Description Policy No Basic Value GST
1 Car Policy 42040036190100000059 15,564,720.00
2 Workman Policy 42040036190100000168 137,871.00
3 PII Policy 3,330,000.00
Total Amount 19,032,591.00 -
In Lakhs 190.33 -
 Per month charges after
distributing in contract
Amount duration
15,564,720.00 432,353.33 7,260,000,000.00 0.21% 0.07%
137,871.00 3,829.75 1009.15385 100915.385
3,330,000.00 92,500.00
19,032,591.00 528,683.08
190.33 5.29
 Contract Value 7,260,833,000.10
BG Charge
S. No. BG Type BG Value
rate yearly
1 Performance Security 363,041,650.01 0.85% 01/01/20 29/12/23
2 1st installment advance BG 199,672,907.50 0.85% 01/01/20 01/05/21
3 2nd installment advance BG 199,672,907.50 0.85% 01/03/20 01/01/22
4 P&M BG 159,738,326.00 0.85% 01/05/20 01/01/22
922,125,791

Rate of Charges 0.85%

 Per month charges
Total BG
Months after distributing in
Charges
contract duration
47.00 12,086,262 335,729.49
16.00 2,262,960 62,859.99
22.00 3,111,569 86,432.49
20.00 2,262,960 62,859.99
19,723,750 821,822.93
Total Worker Month Totam manmonth Saalries Amount
400.00 30.00 12,000.00 14,000.00 168,000,000.00
40,320,000.00
P&E Code Particular Type Unit Rate Qty Location of deployment Commissioni Release Total CAPEX Internal Hire Duratio Total Hire Charges
ng Date Date COST of charges at (1.25% n in for duration
Equipment (Rs) of Investment) Months

1 2 3 5 6 7 8 9 10 11 12 13 14
BP60 Batching Plant - 60 Cum Inclusive of Old Set 3,900,000.00 1 Casting Yard Jan-20 Apr-22 12,500 27 337,500
1,000,000
accessories and Chiller Plant
BP30 Batching Plant - 60 Cum New Set 9,500,000.00 1 Casting Yard Mar-20 Oct-22 9,500,000 118,750 31 3,681,250
GA75 Gantry 100 T Bay 1 New NOS 9,375,000.00 2 Casting Yard Mar-20 Dec-21 18,750,000 234,375 23 5,390,625
GA80 Gantry 100 T Bay 1 New NOS 9,375,000.00 2 Casting Yard Apr-20 Jan-22 18,750,000 234,375 23 5,390,625
GA10 Gantry 100 T Bay 1 New NOS 9,375,000.00 2 Casting Yard Apr-20 Jan-22 18,750,000 234,375 22 5,156,250
GA60 Gantry 60 T Bay 1 Old Nos 4,000,000.00 2 Casting Yard May-20 Jan-22 4,000,000 50,000 21 1,050,000
Crane 50Mt New NOS 12,500,000.00 2 Casting Yard May-20 Jan-22 25,000,000 312,500 21 6,562,500
TM-01 Transit Mixture New Nos 3,200,000.00 5 Casting Yard May-20 Sep-21 16,000,000 200,000 18 3,600,000
TM-02 Transit Mixture New Nos 3,200,000.00 4 Viduct May-20 Jul-21 12,800,000 160,000 16 2,560,000
TM-03 Transit Mixture New Nos 3,200,000.00 3 Station May-20 Jan-22 9,600,000 120,000 21 2,520,000
TM-04 Transit Mixture New Nos 3,200,000.00 3 Underpass and other work May-20 Jan-22 9,600,000 120,000 22 2,640,000
SECCY Security towers (Casting Yard) New NOS 120,000.00 2 Casting Yard Apr-20 Dec-22 240,000 3,000 32 96,000
RLBS90 Rail ILBS 90 Old MT 684,000.00 1 Casting Yard Apr-20 Jan-22 684,000 8,550 22 188,100
RLBS90 Rail ILBS 90 New MT 1,140,000.00 1 Casting Yard Apr-20 Jan-22 1,140,000 14,250 22 313,500
BP01 Boom Placer Old NOS 12,000,000.00 1 Viaduct May-20 Dec-21 12,000,000 150,000 20 3,000,000
BP02 Boom Placer New NOS 12,000,000.00 1 Casting Yard Jul-20 Jan-22 12,000,000 150,000 20 3,000,000
DGS181 DG Set 180 kVA Old NOS 2,200,000.00 1 Casting Yard Jan-20 Jan-22 2,200,000 27,500 25 687,500
ROP02 RO Plant New NOS 1,100,000.00 1 Casting Yard Jan-20 Dec-22 1,100,000 13,750 35 481,250
ROP02 Chiller Plant New NOS 1,000,000.00 1 Casting Yard Mar-20 Dec-22 1,000,000 12,500 33 412,500
WB01 Weight Bridge New LS 1,000,000.00 1 Casting Yard Feb-20 Dec-22 1,000,000 12,500 34 425,000
PC40 Porta Cabin 40'x10' Old NOS 250,000.00 2 Viaduct Jan-20 Dec-22 500,000 6,250 35 218,750
PC20 Porta Cabin 20'x10' Old NOS 150,000.00 8 Station Feb-20 Dec-22 1,200,000 15,000 33 495,000
DGS40K DG Set 40 kVA Old NOS 300,000.00 2 Viaduct Jan-20 Dec-22 600,000 7,500 35 262,500
DGS40K DG Set 62.5 kVA Old NOS 500,000.00 1 Viaduct - Spl span Jan-20 Dec-22 500,000 6,250 35 218,750
DGS40K DG Set 82.5 kVA Old NOS 400,000.00 2 Station Apr-20 Dec-22 800,000 10,000 32 320,000
DGS40K DG Set 125 kVA New NOS 800,000.00 3 Station Apr-20 Dec-22 2,400,000 30,000 32 960,000
SE01 Survey Equipments New LS 375,000.00 7 All Feb-20 Dec-22 2,625,000 32,813 34 1,115,625
ITAST01 IT Assets New LS 1,299,500.00 1 Casting Yard Feb-20 Dec-22 1,299,500 16,244 34 552,288
WTKL20 Water tanker 20k L New Nos 2,800,000.00 2 Casting Yard Feb-20 Dec-22 5,600,000 70,000 34 2,380,000
DIESTK Diesel Tanker New Nos 800,000.00 1 Casting Yard Feb-20 Dec-22 800,000 10,000 34 340,000
TOTAL 185,038,500 51,635,527

Inetrnal Hire % 1.25%

0.30352941176471
 470
444
440
400
1754

9471.6
9421.6
Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Jan-21 Feb-21 Mar-21 Apr-21 May-21

15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00

- - - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - - - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- - - 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
- 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
0.74 2.15 5.96 11.30 19.30 19.30 20.80 20.80 20.80 20.80 20.80 20.80 20.80 20.80 20.80 20.80 20.80
Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21 Jan-22 Feb-22 Mar-22 Apr-22 May-22 Jun-22 Jul-22 Aug-22 Sep-22

32 33 34 35 36 37 38 39 40 41 42 43 44 45 46

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - -

1.00 1.00 1.00 1.00 - - - - - - - - - - - -

1.00 1.00 - - - - - - - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 - - - - - - - -
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
20.80 20.80 19.20 19.20 17.20 17.20 15.70 12.16 3.77 3.77 3.65 3.65 3.65 3.65 3.65 3.65
Oct-22 Nov-22 Dec-22 Jan-23 Total

337,500 -
- - - - 27.00
- - - - 31.00 3,681,250 -
- - - - 22.00 5,156,250 (234,375)
- - - - 22.00 5,156,250 (234,375)
- - - - 22.00 5,156,250 -
- - - - 21.00 1,050,000 -

- - - - 17.00
- - - - 15.00
- - - - 20.00
- - - - 21.00
1.00 1.00 - - 32.00 96,000 -
- - - - 22.00 188,100 -
- - - - 22.00 313,500 -
- - - - 19.00 2,850,000 (150,000)
- - - - 19.00 2,850,000 (150,000)
- - - - 25.00 687,500 -
1.00 1.00 - - 35.00 481,250 -
1.00 1.00 - - 33.00 412,500 -
1.00 1.00 - - 34.00 425,000 -
1.00 1.00 - - 35.00 218,750 -
1.00 1.00 - - 33.00 495,000 -
1.00 1.00 - - 35.00 262,500 -
1.00 1.00 - - 35.00 218,750 -
1.00 1.00 - - 32.00 320,000 -
1.00 1.00 - - 32.00 960,000 -
1.00 1.00 - - 34.00 1,115,625 -
1.00 1.00 - - 34.00 552,288 -
1.00 1.00 - - 34.00 2,380,000
1.00 1.00 - - 34.00 340,000
2.46 2.46 - - 464.24
Sl. No. Item Description Unit Qty Rate Amount
1 Helmet nos 9450 112
2 Safety Shoes - Workers nos 9450 350
3 Safety Shoes - Staff Nos 1200 800 960,000.00
4 Safety Jacket nos 9450 90 850,500.00
5 Gloves- cotton nos 52500 10 525,000.00
6 Fire Extinguisher nos 126 1400 176,400.00
7 Safety belts nos 2520 735 1,852,200.00
8 Safety Nets sqm 31500 13 409,500.00
9 Safety Tapes ROL 1890 290 548,100.00
10 Safety cones nos 1000 500 500,000.00
11 Water barriers nos 200 3250 650,000.00
12 Leather Apron nos 315 120 37,800.00
13 Safety Mannequin Men nos 25.2 6500 163,800.00
14 LED Traffic Flashback baton nos 200 270 54,000.00
15 MEGAPHONE nos 12.6 2750
16 Blinkers nos 1120 735
17 Welding Face Shield nos 126 357 44,982.00
18 Reflecting Tape Rol 2000 135 270,000.00
19 Rain Coat nos 600 416.5 249,900.00
20 Gumboot nos 500 225.4 112,700.00
21 Gloves-Rubber nos 9450 34.3 324,135.00
22 Shoulder Pad nos 500 132.3 66,150.00
23 Medicine LS 0
Total 7,795,167.00
 6
1400 28000
6615
6615
840
6615
36750
88.2
1764
22050
1323
700
140
220.5
17.64
140
8.82
784
88.2
1400
420
350
6615
350
0
Sr. No Particulars UOM Qty Rate Amount
1 96 Hours Training Month 36 48,000.00 1,728,000.00
2 Doctor & male Nurses Month 30 100,000.00 3,000,000.00
3 Safety Audit Quarterly 12 25,000.00 300,000.00
4 Environement Audit Quarterly 12 25,000.00 300,000.00
5 ISO Audit yearly 14 320,000.00 4,480,000.00
7 Safety Week yearly 3 75,000.00 225,000.00
8 Boards & Banners yearly 36 20,000.00 720,000.00
9 Electric Audit Quarterly 12 35,000.00 420,000.00
7 TPI of Misc Equipment Monthly 36 30,000.00 1,080,000.00
8 Hospital Tieup- Bill Monthly 36 25,000.00 900,000.00
9
10
Total Amount 13,153,000.00
Sr. No Particulars UOM Qty Rate Month Amount
1 GPS, back Camera Nos 30 20000
2 Impact vehice Nos 4 300000
3 RULPD Nos 5 20000
4 Beton wash Nos 1 1300000
5 Water sprinkling Nos 1 500000
6 Ambulance Nos 1 500000
7 Nos
Nos
Amount
600,000.00
1,200,000.00
100,000.00
1,300,000.00
500,000.00
500,000.00
-
-
4,200,000.00
 Frequency Location  Testing Charges per Location per sample (Rs.)

1 Air 1600 360 576,000

2 Noise 600 720 432,000
3 DG Stack 2200 12 26,400
4 DG Noise 600 12 7,200
5 Drinking/Ground Water 3500 6 21,000
Enviroment monitoring 1,062,600
S.No Room / Department Laptop Desktop Rate Amount
1 Project Manager - 1.00 30,000.00 30,000.00
2 Planning 2.00 4.00 30,000.00 180,000.00
3 Inetrface - 1.00 30,000.00 30,000.00
4 Accounts - 2.00 30,000.00 60,000.00
5 Casting Yard - 1.00 30,000.00 30,000.00
6 Station 1.00 30,000.00 30,000.00
7 Viaduct 1.00 30,000.00 30,000.00
8 Underpass 1.00 30,000.00 30,000.00
9 HR/Admin 2.00 30,000.00 60,000.00
10 Survey 1.00 2.00 30,000.00 90,000.00
11 Electrical Head 1.00 30,000.00 30,000.00
12 Mech. Head 1.00 30,000.00 30,000.00
13 Fabrication 1.00 30,000.00 30,000.00
14 Safety 1.00 1.00 30,000.00 60,000.00
15 Enviroenment 1.00 30,000.00 30,000.00
16 QA/QC 2.00 30,000.00 60,000.00
17 Store 1.00 2.00 30,000.00 90,000.00
18 Purchase 1.00 30,000.00 30,000.00
19 Weigh Bridge 1.00 30,000.00 30,000.00
20 DMRC 2.00 30,000.00 60,000.00
21 Printer - Planning 1.00 12,500.00 12,500.00
22 Printer - Safety 1.00 6,000.00 6,000.00
23 Printer - Account 1.00 6,000.00 6,000.00
24 Printer - Project head 1.00 6,000.00 6,000.00
25 Printer - DMRC 1.00 49,000.00 49,000.00
26 Plotter - DMRC 1.00 200,000.00 200,000.00
Sub Total 7.00 26.00 1,299,500.00
Sr. No particulars Type Fuel Norms Working Hours
1 125KVA -silent Own 18 12
2 DG - 160 KV Hire 20 12
3 DG - 180 KV Hire 25 12
4 DG - 40 KV Hire 5 12
5 Err:509 Hire 15 12
6 CONCRETE PUMP STATIONARY-40 MTR Hire 10 12
7 Crane - 50 MT Hire 6 16
8 0 Hire 18 12
9 DG - 65 KV Hire 8 12
10 Transit Mixture Own 8 60
11 Crane - 150 MT Hire 20 12
12 DG - 82.5 KV Hire 12 12
13 DG Set 180 kVA Own 25 12
14 DG Set 40 kVA Own 5 12
15 DG Set 62.5 kVA Own 5 12
16 DG Set 82.5 kVA Own 8 12
15 Dumper (6 Cum) Hire 2.5 50
16 Hydra Hire 5 16
17 JCB Hire 5 16
18 JCB 3DX Hire 5 16
19 Manlift Hire 2 16
20 Static Roller Own 6 50
21 Tata 407 Hire 5 50
22 Tractor Compressor Own 8 12
23 Tractor Trolly Hire 2.5 50
24 Trailer Hire 2.5 50
25 Water Tanker Hire 2 50
25 Vehicle for Project head Own 8 80
25 Vehicle for DPM Own 8 80
25 Utility Vehicle for Safety Own 8 50
25 Vehicle for Admin Own 10 50
25 Vehicle for P&M Own 8 80
25 Utility Vehicle for Safety Own 8 80
Monthly Hire rate
-
40,000.00
35,000.00
35,000.00
420,000.00
50,000.00
175,000.00
45,000.00
45,000.00
-
700,000.00
65,000.00
-
-
-
-
65,000.00
105,000.00
110,000.00
110,000.00
135,000.00
-
75,000.00
-
25,000.00
100,000.00
85,000.00
-
-
-
-
-
-
 Barricading
Sr No Material Name UOM Cement Godown Store Work Water Tank QA/QC Lab Work
1 Sq Pipe 50x50x3 mm KG 5,503.93 - 288.20 36,000.00
2 Pipe 100mm dia KG 1,771.72 - 411.98
3 ISMC-125 KG 1,650.60 1,886.40 55,000.00
4 ISMC-75X40 KG 1,524.90 1,519.39 4,312.57 12,000.00
5 Plate-8mm KG 1,471.00 2,172.40 15.83
6 NB-40 Dia Pipe KG 4,860.00 6,870.74 81.00 6,201.25
7 ISA 65 KG - - 86.40
8 Total Weigh of Str Steel Sqm 16,782.15 12,448.94 883.40 10,513.82 103,000.00
9 CGI Sheet KG 1,770.00 2,176.50 198.00 4,597.00 1,325.00
Deduction of Scrap Value
Casting yard Barricadtng work
Mechanical
Workshop Training Room Material Rate Labour Rate Amount
41.79 27000 7500 1,441,828.65
2.18 27000 7500 75,337.49
1600 60.14 27000 7500 2,074,726.50
3250 22.61 27000 7500 779,936.74
3.66 27000 7500 126,243.28
1500 1250 20.76 27000 7500 716,323.29
0.09 27000 7500 2,980.80
4,750.00 2,850.00 151.23
10,066.50 30 301,995.00
151.23 -20000 -3,024,566.24
1,000,000.00
Total Amount 3,494,805.52
1400 1050 1470000
 Tank For
Cement Water Wheel Wash
Store Quality Godown Office Tank wheel wash pl Plant
Brickwork 14.84 10.35 20.70 51.97 13
Plinth - M25 2.97 2.07 4.14 18.62
PCC - M10 43.30 23.00 86.00 46.73 7.28 7.65 1.6
Excavation 43.00 30.00 60.00 467 280 31.00 80
Dressing 390.00 200.00 800.00 800 200 52.00 54
Shuttering 56.6 70
Concrete-M25 12
Steel reinforcment 0.36 0.25 0.50 2.23 - 1.44 -
Weight Batching
Bridge Plant 1 & 2 Silo Qty L/C rate Material Rate Amount
56.6 167.46 800.00 3,250.00 678,192.75
7.6 35.40 185.00 4,500.00 165,834.95
3.5 219.06 185.00 4,250.00 971,531.10
175 132 1,298.00 150.00 194,700.00
2,496.00 25.00 62,400.00
49.5 0 176.10 185.00 32,578.50
31 48.26 54.1 145.36 185.00 4,500.00 681,011.60
4.63 5.79 6.49 21.69 4,200.00 42,000.00 1,002,116.81
3,788,365.70
 Store
Unit length width Height Total
Brickwork Cum 2 30 0.23 0.75 10.35
Cum 2 13 0.23 0.75 4.49

-
Plinth Cum 2 30 0.23 0.15 2.07
2 13 0.23 0.15 0.90
-
PCC Cum 30 13 0.1 39.00
Cum 2 30 0.5 0.1 3.00
Cum 2 13 0.5 0.1 1.30
-
excavation Cum 2 30 0.5 1 30.00
Cum 2 13 0.5 1 13.00
-
Dressing Sqm 30 13 390.00
-
Quality
Unit length width Height Total
Brickwork Cum 2 20 0.23 0.75 6.90 8280
Cum 2 10 0.23 0.75 3.45 4140

Plinth Cum 2 20 0.23 0.15 1.38 552

Cum 2 10 0.23 0.15 0.69 276
-
PCC Cum 20 10 0.1 20.00 8000
Cum 2 20 0.5 0.1 2.00 800
Cum 2 10 0.5 0.1 1.00 400
-
excavation Cum 2 20 0.5 1 20.00 2000
Cum 2 10 0.5 1 10.00 1000
-
Dressing sqm 20 10 200.00 8000

Cement Godown
Unit length width Height Total
Brickwork Cum 2 40 0.23 0.75 13.80
2 20 0.23 0.75 6.90
-
Plinth Cum 2 40 0.23 0.15 2.76
Cum 2 20 0.23 0.15 1.38

PCC Cum 40 20 0.1 80.00

Cum 2 40 0.5 0.1 4.00
Cum 2 20 0.5 0.1 2.00
-
-
excavation Cum 2 40 0.5 1 40.00
Cum 2 20 0.5 1 20.00
-
Dressing sqm 40 20 800.00
Office
Unit length width Height Total
Brickwork Cum 6 26.5 0.23 0.75 27.43
Cum 6 12.95 0.23 0.75 13.40
Cum 6 3.657 0.23 0.75 3.78
Cum 8 3.042 0.23 0.75 4.20
Cum 6 3.048 0.23 0.75 3.15

Plinth Cum 4 26.5 0.5 0.15 7.95

Cum 6 12.95 0.5 0.15 5.83
Cum 6 3.657 0.5 0.15 1.65
Cum 8 3.042 0.5 0.15 1.83
Cum 6 3.048 0.5 0.15 1.37
-
-
PCC Cum 26.5 12.95 0.1 34.32
Cum 4 26.5 0.5 0.1 5.30
Cum 6 12.95 0.5 0.1 3.89
Cum 6 3.657 0.5 0.1 1.10
Cum 8 3.042 0.5 0.1 1.22
Cum 6 3.048 0.5 0.1 0.91
-
-
Excavation Cum 26.5 12.95 1 343.18
Cum 4 26.5 0.5 1 53.00
Cum 6 12.95 0.5 1 38.85
Cum 6 3.657 0.5 1 10.97
8 3.042 0.5 1 12.17
6 3.048 0.5 1 9.14
-
-
Dressing sqm 40 20 800.00
Water tank
Unit length width Height Total
Brickwork Cum 12 0.23 3 8.28
Cum 6 0.23 3 4.14
-
-
PCC Cum 12 6 0.1 7.20
-
Excavation Cum 14 8 2.5 280.00

Wheel wash plant

Unit length width Height Total
-
Shuttering SQM 2 5 0.56 5.60
 SQM 2 4 5 40.00
SQM 2 11 0.5 11.00

PCC Cum 10.5 5 0.1 5.25

Cum 2 10.5 0.5 0.1 1.05
Cum 2 13 0.5 0.1 1.30
-
excavation Cum 2 10.5 1 1 21.00
Cum 2 5 1 1 10.00
-
Dressing Sqm 10.5 5 52.50

Concrete Cum 2 5 0.56 0.5 2.80

Cum 2 4 5 0.5 20.00
Cum 2 11 0.5 1 11.00

-
Tank for wheel wash Plant
Unit length width Height Total
-
Shuttering SQM 4 5 3.5 70.00

PCC Cum 1 4 4 0.1 1.60

-
excavation Cum 4 4 5 80.00
-
Dressing Sqm 4 4 16.00

Cum 4 3.5 0.1 5 7.00

Cum 2 4 5 0.5 20.00
Cum 2 11 0.5 1 11.00

Weight Bridge
Unit length width Height Total
-
Shuttering SQM 2 5 0.56 5.60
SQM 2 4 5 40.00
SQM 2 11 0.5 11.00

PCC Cum 10.5 5 0.1 5.25

Cum 2 10.5 0.5 0.1 1.05
Cum 2 13 0.5 0.1 1.30
-
excavation Cum 2 10.5 1 1 21.00
Cum 2 5 1 1 10.00
-
Dressing Sqm 25 7 175.00

Concrete Cum 8 1.5 1.5 1.5 27.00

Cum 2 4.5 0.5 5 22.50
Electrical room
Drain
Road
canteen
mechanical workshop
DG Room

Labour Rest Room

First aid room

Gantry Foundation-1
Gantry Foundation-2
Gantry Foundation-3
Pile
Pile Cap
Excavation
Pile chipping
Casting bed and tie Beam
Abutment
Fencing work
Gantry Foundation =
Sr. No Partuicular Uom Qty L/C Rate Maetrial Rate
1 Reinforcement work Mt 95.12 4,200.00 40,000.00
2 Shuttering work Sqm 8,586.47 185.00
3 Bolt Fixing No 3,000.00 25.00
4 Dressing work Sqm 4,409.97 20.00
5 PCC Work Cum 441.00 185.00 4200
6 RCC Work Cum 1,940.91 150.00 4500
7 M.S. PLATE (250X100X3MM) Nos 3,596.00 20.00
Casting Bed
1 Reinforcement work MT 36.21 4,200.00 40000
2 Shuttering work Sqm 1235.37 185.00
3 Dressing work Sqm 998.28053333 25.00
4 PCC Work Cum 74.87 185.00 4200
5 RCC Work Cum 284.98 185.00 4500
6 Pile Work Meter 1404 3532.5
7 Reinfofcement for Pile Cage MT 132.55 4,500.00 40000
8 Pile chipping No 72 2,000.00
9 Ple Cap Work Cum 342.8 210.00 4500
10 Ple Cap Work-Shuttering Sqm 1620 250.00
11 Ple Cap Work-Steel MT 41.136 4,500.00 40000
Stacking yard
PCC WOrk CUm 476 185.00 4200
Platform for stacking Cum 179.2 250.00 4200
Pedestal for Stakcing
 1798 0.4979 895.2242
Subcon Rate Amount
4,204,171.40
1,588,497.14
75,000.00
88,199.40
1,933,771.85
9,025,211.13
71,920.00
- 0.23
1,600,672.07
228,543.85
24,957.01
328,309.51
1,335,121.44 112
1,350.00 6,855,030.00 336
5,898,564.00 479.808
144,000.00
1,614,588.00
405,000.00
1,830,552.00

2,087,260.00
797,440.00

40,136,808.80
1 Items Per Qty Rate
1 Office Work sqft 4359.73125 320
2 Labour accomondation sqft 12000 300
3 Partition work in office with Aerocon panels sqft 3800 100
Electric wires and fitting as material received
short from pune including data cable and
4 intercomwork lumpsum 1 125000
5 Plumbing and sanitary material received short lumpsum 1 25000
Fabrication and Erection of office cabin in LAB
(new work)
6 (73' L*9'H) sqft 657 100

Fabrication and Erection of office cabin in Store

(new work)
(20'' L*9'H)
7 (10'L*5'H) sqft 230 100
False Ceiling in Store office
8 (20*10) sqft 200 60
False Ceiling in LAB
9 (35*65) sqft 2275 60
Providing & Fixing New Aluminium roof (5*8) 2
10 no. in office sqft 80 300
Weigh Bridge Cabin (new work)
11 (8*8) sqft 64 450
Mechanical Workhop
TOTAL
 Amount
1,395,114.00
3,600,000.00
380,000.00

125,000.00 1395114
25,000.00 4359.73125

65,700.00

23,000.00

12,000.00

136,500.00

24,000.00

28,800.00
800,000.00
6,615,114.00
Sr. No particular Qty Rate Amount
1 New Furniture 1 900000 900,000.00
2 Repairing cost for Old Furniture 1 250,000.00 250,000.00
3 Curtian in office 50,000.00 50,000.00
1,200,000.00
Casting Yard
L W H Qty l/C rate Material Rate
Drain Work 1400 1000
Road Work-GSB 0.15 0.15
Road Work - RCC 600 6 0.15 540 185 4250
Road Work - Reinforcement 64.8 4200 42000
Sub Con Rate Total Amount
850 850,000.00
1750 262.50
2,394,900.00
2,993,760.00
Total work 6,238,922.50
Person Salary Per Annum
Project Head 416,666.67 5,000,000.00
DGM 250,000.00 3,000,000.00
AGM 208,333.33 2,500,000.00
Sr. manager 187,500.00 2,250,000.00
Manager 104,166.67 1,250,000.00
Asst. Manager 83,333.33 1,000,000.00
Plumber 25,000.00 1,000,000.00
Welder 25,000.00 1,000,000.00
Ast Manager 70,000.00 840,000.00
Sr. Engineer 41,666.67 500,000.00
Foreman 25,000.00 300,000.00
Engineer 25,000.00 300,000.00
Sr Officer 25,000.00 300,000.00
Operator 25,000.00 300,000.00
Mechanic 25,000.00 300,000.00
Supervisor 20,833.33 250,000.00
Technician 20,833.33 250,000.00
Electrician 25,000.00 240,000.00
Driver 25,000.00 216,000.00
Officer 16,666.67 200,000.00
Skilled 15,405.00 184,860.00
Cook 15,000.00 180,000.00
SO 15,000.00
Office Boy 12,000.00 144,000.00
Cleaner 12,000.00 144,000.00
Security 12,000.00
Unskilled 11,505.00 138,060.00
Helper 19,000.00
Cook- Helper 10,000.00 120,000.00
 Bed Size 112
Stressing End up to Abutment 6.6
Anchoring End 2.55
1.35
122.5
U Girder

Length of HT Theoretical
Wt of Strands Length of Girder to be Length of HT Qty of Ht strands
Span Length Span Length Nos of Girder Strands Strands (each Quantities of HT Wastage
of each Girder cast Strands with Wastage
Girder) Strands

16.95 17 90 40 680.0 0.75 67.44 15.00 102 122.5 81

17.95 18 44 44 792.0 0.87 38.40 7.33 108 122.5 44
19.95 20 2 52 1,040.0 1.15 2.29 0.40 100 122.5 3
21.95 22 6 62 1,364.0 1.50 9.02 1.20 110 122.5 10
23.95 24 70 1,680.0 1.85 - 96 122.5 -
24.95 25 12 86 2,150.0 2.37 28.43 3.00 100 122.5 35
27.95 28 228 90 2,520.0 2.78 633.17 57.00 112 122.5 693
382 778.75 865 86
11.04%
Box Girder
Length of HT Theoretical
Wt of Strands Length of Girder to be Length of HT Qty of Ht strands
Span Length Span Length Nos of Girder Strands Strands (each Quantities of HT Wastage
of each Girder cast Strands with Wastage
Girder) Strands

28 17 212 60 1,020.0 1.12 392.49 53.00 102 122.5 429

25 18 16 52 936.0 1.03 22.92 4.00 108 122.5 28
17.5 20 32 44 880.0 0.97 27.15 5.00 100 122.5 30
16 22 12 40 880.0 0.97 8.46 2.00 110 122.5 11
17 24 8 44 1,056.0 1.16 6.59 1.33 96 122.5 8
19 25 16 52 1,300.0 1.43 17.42 3.20 100 122.5 22
18 28 8 52 1,456.0 1.60 8.25 1.60 112 122.5 11
15 29 16 40 1,160.0 1.28 10.58 3.20 116 122.5 17
11 30 4 40 1,200.0 1.32 1.94 0.80 120 122.5 4
320 495.81 539 44
8.81%

Post tension Qty with 8%

Sr. Particular Qty in Nos quantities Wastage
1 TT Girder at station 310 0.32 100
2 Flyover piercap at  station 27 2.52 68
3 Flyover Pier cap 60 3.53 212
4 Pier cap - Standalone 117 0.85 100
I Girder ( Metro + 2L
5 flyover ) 101 0.96 97
6 Portal Beam 21 1.67 35 8%
612 660.96

1,886.56 2065.1959893 179

1,472.00 9.47%