Proposed New BG line between Kotipalli - Narsapur stations - Construction of Important Bridge Across River Gowthami with RCC

column sub-structure on Double D Well foundations and

execution of protective and miscellaneous works.[Excluding execution of super structure as 44x76.20m clear span with Steel Through Girders].
NS-417
BSCPL-- Formation
BEKEMartifical
-RE (JV) sand bar of suitable size, when the
(CC-XIX) 18.02.2020 BSCPL- BEKEM -RE (JV) ROCKEIRA BEKEM
average depth of water exceeds 6m but does not exceed 7.50m, in
S. No order to reduce the depth Description of Itemartificial island
to 5m for forming Unit Rate Qty Amount Qty Amount Qty Amount
thereon, with
Schedule all contractor's
A-NS Items - Bridge materials, labour, tools, plant and
Structure
machinery and maintaining the top of sand bar at 5m depth
Makingthe islands
wateroflevel
size with
atleast
3m17m x 25m andthe
1.20m aboveisland,
water
1 below
level
berm alround artificial Each 4,473,000.00 0 - 0 - 0 -
until completion of construction of well foudnations and piers.
(FOUNDATION ITEM). Note : i) Average depth of water will be
3 measured by taking average of the depths of 4 points from such Each 4,828,796.00 0 - 0 - 0 -
4 higher
Sinking
water level for the purpose of payment for the formation
Frombar.depth 0 to size
25mof sand bar and the size of island Rmt 97,825.00 31.10 3,042,357.50 30.00 2,934,750 1.10 107,607.50
of each sand ii) The
5 depends
Sinking Fromon type of machinery
depth proposed
25 to Foundation to be employed by the
Level Rmt 97,825.00 100.00 9,782,500.00 40.00 3,913,000.00 60.00 5,869,500.00
contractor. The contractor should submit sketch/plan with full
6 M-35
detailsfor
of Well
size, Curb with
type of 40mm
sand-bar-cum island and method of Cum 4,700.00 851.418 4,001,664.60 851.418 4,001,665 0 -
7 construction
M-35 for Steiningproposed to be adopted by him and obtain the
with 40mm Cum 3,950.00 14130.068 55,813,768.60 7004.989 27,669,706.55 7125.079 28,144,062.05
approval of Dy.CE/Con before taking up the formation of sand bar
16 NS-2133 (a) Labour assistance for SE/JE- unskilled Day 246.00 48 11,808.00 48 11,808.00 0 -
17 NS-2133 (a) Labour assistance for SE/JE- unskilled supervoiser Day 288.00 24 6,912.00 24 6,912.00 0 -
Par value of Schedule Rs. 72,659,010.700 38,537,841.150 34,121,169.550
Contractor's % (+)29.05% (Plus Twenty Nine point Zero Five percent only) Rs. 21,107,442.608 11,195,242.854 9,912,199.754
Total value of Schedule-A Rs. 93,766,453.308 49,733,084.004 44,033,369.304
Schedule D- Steel
1 CRS steel with fusion bond eoxy coating up to 16mm dia. 62.96
a) 12mm Advance Kg 43.70 50060.000 2,187,622.00 0.000 - 50060.000 2,187,622
Consumption Kg 19.26 123811.851 2,384,616.25 58283.715 1,122,544.35 65528.136 1,262,071.90
b) 16mm Advance Kg 42.55 30020.000 1,277,351.00 30020.000 1,277,351 0.000 -
Consumption Kg 20.41 91821.012 1,874,066.85 45755.924 933,878.41 46065.088 940,188.45
2 CRS steel with fusion bond eoxy coating more tha 16mm dia. 60.52
Advance Kg 42.55 0.000 - 0.000 - 0.000 -
Consumption Kg 17.97 615096.839 11,053,290.20 369343.320 6,637,099.46 245753.519 4,416,190.74
3 Structural steel for Cutting edge MT 62,974.56 -
Advance MT 47,230.92 11.320 534,654.01 7.889 372,604.73 3.431 162,049.29
Consumption MT 15,743.64 152.741 2,404,699.32 152.741 2,404,699.32 -
Par value of Schedule Rs. 21,716,299.634 12,748,177.265 8,968,122.368
Contractor's percentage (+)30.50% (Plus Thirty point Five percent only) Rs. 6,623,471.388 3,888,194.066 2,735,277.322
Total value of Schedule-D Rs. 28,339,771.022 16,636,371.331 11,703,399.691
Schedule F- Cement
1 OPC 53 Grade cement MT 6427.057
4,600.00 29,564,462.20 3370.398 15,503,830.80 3056.659 14,060,631.40
Par value of Schedule Rs. 29,564,462.200 15,503,830.800 14,060,631.400
Contractor's percentage (+)37% (Plus Thirty Seven percent only) Rs. 10,938,851.014 5,736,417.396 5,202,433.618
Total value of Schedule-F Rs. 40,503,313.214 21,240,248.196 19,263,065.018
Summary
Total value of Schedule-A Rs. 93,766,453.308 49,733,084.004 44,033,369.304
Total value of Schedule-D Rs. 28,339,771.022 16,636,371.331 11,703,399.691
Total value of Schedule-F Rs. 40,503,313.214 21,240,248.196 19,263,065.018
Grand Total Rs. 162,609,537.544 87,609,703.531 74,999,834.013
Deductions Income Tax @ 0.1% Rs. 145,187 78,223 66,964
TDS on GST at 2% Rs. 2,903,742 1,564,459 1,339,283
Labour Cess Rs. 1,626,095 876,097 749,998
Conservancy cess (1 month at Rs.2118/- p.m.) 2,118 1,059 1,059
Seignorage charges Rs. 1,719,070 900,825 818,245
Total Deductions Rs. 6,396,212 3,420,663 2,975,549

Net amount Rs. 156,213,326 84,189,041 72,024,285

GST
Total value Rs. 162,609,537.54 87,609,703.53 74,999,834.01
Taxable value Rs. 145,187,087.00 78,222,950.00 66,964,138.00
CGST 6%charged amount Rs. 8,711,225.00 4,693,377.00 4,017,848.00
SGST 6%charged amount Rs. 8,711,225.00 4,693,377.00 4,017,848.00
 Proposed New BG line between Kotipalli - Narsapur stations - Construction of Important Bridge Across River Gowthami with RCC column sub-structure on Double D Well foundations and
execution of protective and miscellaneous works.[Excluding execution of super structure as 44x76.20m clear span with Steel Through Girders].
NS-417
BSCPL-- Formation
BEKEMartifical
-RE (JV)sand(CC-XX)
bar of suitable size, when the 07.03.2020 BSCPL- BEKEM -RE (JV) ROCKEIRA BEKEM
average depth of water exceeds 6m but does not exceed 7.50m, in
S. No order to reduce the depth Description of Itemartificial island
to 5m for forming Unit Rate Qty Amount Qty Amount Qty Amount
thereon, with
Schedule all contractor's
A-NS Items - Bridge materials, labour, tools, plant and
Structure
machinery and maintaining the top of sand bar at 5m depth
Makingthe islands
wateroflevel
size with
atleast
3m17m x 25m andthe
1.20m aboveisland,
water
1 below
level
berm alround artificial Each 4,473,000.00 0 - 0 - 0 -
until completion of construction of well foudnations and piers.
(FOUNDATION ITEM). Note : i) Average depth of water will be
3 measured by taking average of the depths of 4 points from such Each 4,828,796.00 0 - 0 - 0 -
4 higher
Sinking
water level for the purpose of payment for the formation
Frombar.depth 0 to size
25mof sand bar and the size of island Rmt 97,825.00 41.40 4,049,955.00 41.40 4,049,955 - -
of each sand ii) The
5 depends
Sinking Fromon type of machinery
depth proposed
25 to Foundation to be employed by the
Level Rmt 97,825.00 160.00 15,652,000.00 63.80 6,241,235.00 96.20 9,410,765.00
contractor. The contractor should submit sketch/plan with full
6 M-35
detailsfor
of Well
size, Curb with
type of 40mm
sand-bar-cum island and method of Cum 4,700.00 0 - 0 - 0 -
7 construction
M-35 for Steiningproposed to be adopted by him and obtain the
with 40mm Cum 3,950.00 19894.17 78,581,979.40 10467.458 41,346,459.10 9426.714 37,235,520.30
approval of Dy.CE/Con before taking up the formation of sand bar
16 NS-2133 (a) Labour assistance for SE/JE- unskilled Day 246.00 46 11,316.00 46 11,316.00 0 -
17 NS-2133 (a) Labour assistance for SE/JE- unskilled supervoiser Day 288.00 23 6,624.00 23 6,624.00 0 -
Par value of Schedule Rs. 98,301,874.400 51,655,589.100 46,646,285.300
Contractor's % (+)29.05% (Plus Twenty Nine point Zero Five percent only) Rs. 28,556,694.513 15,005,948.634 13,550,745.880
Total value of Schedule-A Rs. 126,858,568.913 66,661,537.734 60,197,031.180
Schedule D- Steel
1 CRS steel with fusion bond eoxy coating up to 16mm dia. 62.96
a) 12mm Advance Kg 43.70 96260.000 4,206,562.00 0.000 - 96260.000 4,206,562
Consumption Kg 19.26 174511.451 3,361,090.55 86919.490 1,674,069.38 87591.961 1,687,021.17
b) 16mm Advance Kg 42.55 71310.000 3,034,240.50 0.000 - 71310.000 3,034,240.50
Consumption Kg 20.41 128302.076 2,618,645.37 67551.818 1,378,732.61 60750.258 1,239,912.77
2 CRS steel with fusion bond eoxy coating more tha 16mm dia. 60.52
Advance Kg 42.55 0.000 - 0.000 - 0.000 -
Consumption Kg 17.97 657683.232 11,818,567.68 343211.128 6,167,503.97 314472.104 5,651,063.71
3 Structural steel for Cutting edge MT 62,974.56 -
Advance MT 47,230.92 - - 0 - 0 -
Consumption MT 15,743.64 - - - - -
Par value of Schedule Rs. 25,039,106.096 9,220,305.953 15,818,800.144
Contractor's percentage (+)30.50% (Plus Thirty point Five percent only) Rs. 7,636,927.359 2,812,193.316 4,824,734.044
Total value of Schedule-D Rs. 32,676,033.456 12,032,499.269 20,643,534.187
Schedule F- Cement
1 OPC 53 Grade cement MT 8534.600
4,600.00 39,259,160.00 4490.540 20,656,484.00 4044.060 18,602,676.00
Par value of Schedule Rs. 39,259,160.000 20,656,484.000 18,602,676.000
Contractor's percentage (+)37% (Plus Thirty Seven percent only) Rs. 14,525,889.200 7,642,899.080 6,882,990.120
Total value of Schedule-F Rs. 53,785,049.200 28,299,383.080 25,485,666.120
Summary
Total value of Schedule-A Rs. 126,858,568.913 66,661,537.734 60,197,031.180
Total value of Schedule-D Rs. 32,676,033.456 12,032,499.269 20,643,534.187
Total value of Schedule-F Rs. 53,785,049.200 28,299,383.080 25,485,666.120
Grand Total Rs. 213,319,651.569 106,993,420.082 106,326,231.487
Deductions Income Tax @ 0.1% Rs. 190,464 95,530 94,934
TDS on GST at 2% Rs. 3,809,280 1,910,597 1,898,683
Labour Cess Rs. 2,133,197 1,069,934 1,063,262
Conservancy cess (1 month at Rs.2118/- p.m.) 2,118 1,059 1,059
Seignorage charges Rs. 2,284,647 1,202,083 1,082,563
Total Deductions Rs. 8,419,706 4,279,203 4,140,501

Net amount Rs. 204,899,946 102,714,217 102,185,730

GST
Total value Rs. 213,319,651.57 106,993,420.08 106,326,231.49
Taxable value Rs. 190,463,975.00 95,529,839.00 94,934,135.00
CGST 6%charged amount Rs. 11,427,839.00 5,731,790.00 5,696,048.00
SGST 6%charged amount Rs. 11,427,839.00 5,731,790.00 5,696,048.00