FUND EXIST VC-102-37

Vr. No. : HWH/II/CC/ dated

EASTERN RAILWAY Date of Starting
18.11.2021
(CONSTRUCTION DEPARTMENT) Date of Completion
12.11.2022
AEN/CON/VII/HWH Howrah District Date of measurement20.07.2022
4th On Account Bill. Work in Progress.
in favour of ESSEM ENTERPRIZE
Name of work : Tender No. 02HWHCONII of 2021-22(Open) for Liluah -Widening of traverser Bay_II from 6 to 7 Rail and pit type to surface type with allied jobs at Liluah Workshop.
Authority of Work :- Agt. No.DCE/Con/II/HWH/Agr/086 dated :20.01.2022
Chargable Estimate No. :- 36 CAO/Con of 2009-10 ,Allocation:-Dr. to DRF-21-4263-03 ,W/C-42071
Qty executed Rate Amount
Value of work done
It. No Description of work or sub-head of estt. unit As per last Since last since last certificate
Total Rs. (Rs.) ( Rs.)
certificate certificate
Schedule-A -I
1 Dismantling and taking out of old steel structure etc. 1 MT 80.000 MT 0.00 MT 80.000 MT 7778.00 622240.00 0.00
2 Dismantling of CC/RCC/BW etc. 1 m3 1139.000 m3 85.00 m3 1224.000 m3 1078.00 1319472.00 91630.00
7 Supply of labour/Khalashi for any kind of work as per direction of 1 Each 351.000 nos 76.00 nos 427.000 nos 693.00 295911.00 52668.00
Engineer.
8 Straightening, cutting, bending and placing in position re- inforcing 1 mt 22.800 mt 13.00 mt 35.800 mt 6165.00 220707.00 80145.00
steel at site of work
10 Painting of Rails surface with one coat ready mixed oil bound 1 m2 60.000 m2 0.00 m2 60.000 m2 19.00 1140.00 0.00
primer
11 Painting oil cleaned rail surface with ready mixed Bituninus paint 1 m2 45.000 m2 0.00 m2 45.000 m2 22.00 990.00 0.00
Rs. 2460460.00 224443.00
Below 8.80% 216520.48 19750.98
Sub Total cost of Sch A-I 2243939.52 204692.02
Schedule-A-II
1 Dismantling of existing 60kg/52kg 1 TM 338.000 TM 0.00 TM 338.000 TM 86.00 29068.00 0.00
2 Linking of BG track with single Rail/3 Rail panel. 1 TM 38.000 TM 0.00 TM 38.000 TM 268.00 10184.00 0.00
3 Transporation of P.Way items by truck/tractor/trailor etc,Lead upto 1 MT/ 0.000 MT/ 1300.00 MT/ 1300.000 MT/ 16.00 20800.00 20800.00
25 km KM KM KM KM
4 Transporation of P.Way items by truck/tractor/trailor etc,Lead more 1 MT/ 0.000 MT/ 1250.00 MT/ 1250.000 MT/ 14.00 17500.00 17500.00
than 25 km less than equal to 60 km KM KM KM KM
Rs. 77552.00 38300.00
Below 7.00% 5428.64 2681.00
Sub Total of Schedule A-II 72123.36 35619.00
Schedule-B-I(A)
1 Earth work of excavation as per approved drawings,All kinds of 1 m3 1530.000 m3 0.00 m3 1530.000 m3 88.16 134884.80 0.00
2 soils
Extra for Earth work in excavation etc. 1 m3 1530.000 m3 0.00 m3 1530.000 m3 9.20 14076.00 0.00
4 Supplying and filling sand etc 1 m3 549.000 m3 0.00 m3 549.000 m3 359.67 197458.83 0.00
5 Loading/Unloading ballast ,kankar,brickbats etc 1 m3 2620.000 m3 85.00 m3 2705.000 m3 41.23 111527.15 3504.55
6 Leading ballast ,kankar,brickbats etc 1 m3 2620.000 m3 85.00 m3 2705.000 m3 106.00 286730.00 9010.00

Page 1 of 42
 Qty executed Rate Amount
Value of work done
It. No Description of work or sub-head of estt. unit As per last Since last since last certificate
Total Rs. (Rs.) ( Rs.)
certificate certificate
8 Leading unloading G.I sheets ,rails joist etc. individual length more 1 MT 27.000 MT 100.00 MT 127.000 MT 115.03 14608.81 11503.00
than 3.5m etc.

Page 2 of 42
 Qty executed Rate Amount
Value of work done
It. No Description of work or sub-head of estt. unit As per last Since last since last certificate
Total Rs. (Rs.) ( Rs.)
certificate certificate
9 Leading misc. Materials such as iron work, rails, pipes etc. more 1 MT 107.000 MT 0.00 MT 107.000 MT 204.92 21926.44 0.00
than 3.5m long
10 Hiring of JCB machine for leveling and dressing etc. 1 Hour 370.000 Hour 0.00 Hour 370.000 Hour 1061.27 392669.90 0.00
12 Centering and shuttering for foundation,footings etc. 1 m2 440.000 m2 50.00 m2 490.000 m2 145.90 71491.00 7295.00
17 Providing hand packed dry flat brick flooring etc. 1 m2 180.000 m2 0.00 m2 180.000 m2 171.16 30808.80 0.00
44 Providing and laying non-pressure NP3 class 500mm dia RCC pipe 1 m 205.000 m 0.00 m 205.000 m 974.71 199815.55 0.00
49 Dewatering of natural or accumulated water from any location. 1 hp/hr 860.000 hp/hr 390.00 hp/hr 1250.000 hp/hr 24.80 31000.00 9672.00
Rs. 1506997.28 40984.55
Primium Above 57% 858988.45 23361.19
Total 2365985.73 64345.74
Below 13.11% 310180.73 8435.73
Sub Total of Schedule B-I(A) 2055805.00 55910.02
Schedule-B-I(C)
1 Providing and laying in position cement concreate 1:3:6 1 m3 175.000 m3 78.00 m3 253.000 m3 2139.85 541382.05 166908.30
2 Providing and laying in position cement concreate M-20 grade.All 1 m3 570.000 m3 -277.708 m3 292.292 m3 2247.57 656946.73 -624168.17
works upto plinth level.
4 Providing and laying in position cement concreate M-20 grade,All 1 m3 85.000 m3 542.00 m3 627.000 m3 2732.49 1713271.23 1481009.58
work upto plinth level ,Including raft foundation etc.
Rs. 2911600.01 1023749.71
Primium Above 68% 1979888.01 696149.80
Total 4891488.02 1719899.51
Below 12% 586978.56 206387.94
Sub Total of Schedule B-I(C) 4304509.46 1513511.57
Schedule-B-I (D)
1 Structural steet work welded in built section,trusses and framed 1 kg 700.00 kg 0.00 kg 700.00 kg 100.34 70238.00 0.00
work etc
Rs. 70238.00 0.00
Primium Above 30% 21071.40 0.00
Total 91309.40 0.00
Below 38.81% 35437.18 0.00
Sub Total of Schedule B-I-D 55872.22 0.00
Schedule-B-II
1 Supplying & mixing high range poly carboxylatge ether base water 1 kg 1430.00 kg 600.00 kg 2030.00 kg 77.03 156370.90 46218.00
reducing admixiture etc. (It.033130, Chap-03, P-19)
Rs. 156370.90 46218.00
Primium Above 27% 42220.14 12478.86
Total 198591.04 58696.86
Above 31.00% 61563.22 18196.03
Sub Total of Schedule B-II 260154.27 76892.89

Page 3 of 42
 Qty executed Rate Amount
Value of work done
It. No Description of work or sub-head of estt. unit As per last Since last since last certificate
Total Rs. (Rs.) ( Rs.)
certificate certificate
Schedule C-I items
1 Supply of cement etc.(Portland Slag Cement conforming to IS:455 1 MT 295.00 MT 118.00 MT 413.00 MT 7661.00 3163993.00 903998.00
Total 3163993.00 903998.00
Below 8.62% 272736.20 77924.63
Sub Total of Schedule C-I 2891256.80 826073.37
Schedule C-II items
1 Supply of reinforceing steel etc.Reinforcement steel (tor steel) 1 MT 22.80 MT 13.00 MT 35.80 MT 70574.00 2526549.20 917462.00
conforming to IS -1786-2008 of any diameter
Sub Total of Schedule C-II 2526549.20 917462.00
SUMMARY OF ALL SCHEDULE
Total Cost of Schedule "A-I" 2243939.52 204692.02
Total Cost of Schedule "A-II" 72123.36 35619.00
Total Cost of Schedule "B-I(A)" 2055805.00 55910.02
Total Cost of Schedule "B-I(C)" 4304509.46 1513511.57
Total Cost of Schedule "B-I(D)" 55872.22 0.00
Total Cost of Schedule "B-II" 260154.27 76892.89
Total Cost of Schedule "C-I" 2891256.80 826073.37
Total Cost of Schedule "C-II" 2526549.20 917462.00
G/Total 14410209.83 3630160.86

Cement 826073.37
Steel 917462.00
L- 40% M-60%
Structural steel 0.00 0.00 0.00
C + S+ s. steel 1743535.37
Other work 1886625.49

Total bill- 3630160.86

Page 4 of 42
 FUND EXIST VC-102-37
Vr. No. : HWH/II/CC/ dated
EASTERN RAILWAY 18.11.2021
Date of Starting
(CONSTRUCTION DEPARTMENT) Date of Completion
12.11.2022
AEN/CON/VII/HWH Howrah District Date of measurement
16.06.2022
4th On Account Bill. Work in Progress.
in favour of ESSEM ENTERPRIZE
Name of work : Tender No. 02HWHCONII of 2021-22(Open) for Liluah -Widening of traverser Bay_II from 6 to 7 Rail and pit type to surface type with allied jobs at Liluah Workshop.
Authority of Work :- Agt. No.DCE/Con/II/HWH/Agr/086 dated :20.01.2022
Chargable Estimate No. :- 36 CAO/Con of 2009-10 ,Allocation:-Dr. to DRF-21-4263-03 ,W/C-42071
Qty executed Rate Amount
Value of work done
It. No Description of work or sub-head of estt. unit As per last Since last since last certificate
Total Rs. (Rs.) ( Rs.)
certificate certificate
Schedule-A -I
1 Dismantling and taking out of old steel structure etc. 1 MT 23.000 MT 57.00 MT 80.000 MT 7778.00 622240.00 443346.00
2 Dismantling of CC/RCC/BW etc. 1 m3 459.000 m3 680.00 m3 1139.000 m3 1078.00 1227842.00 733040.00
7 Supply of labour/Khalashi for any kind of work as per direction of 1 Each 176.000 nos 175.00 nos 351.000 nos 693.00 243243.00 121275.00
Engineer.
8 Straightening, cutting, bending and placing in position re- inforcing 1 mt 13.300 mt 9.50 mt 22.800 mt 6165.00 140562.00 58567.50
steel at site of work
10 Painting of Rails surface with one coat ready mixed oil bound 1 m2 60.000 m2 0.00 m2 60.000 m2 19.00 1140.00 0.00
primer
11 Painting oil cleaned rail surface with ready mixed Bituninus paint 1 m2 45.000 m2 0.00 m2 45.000 m2 22.00 990.00 0.00
Rs. 2236017.00 1356228.50
Below 8.80% 196769.50 119348.11
Sub Total cost of Sch A-I 2039247.50 1236880.39
Schedule-A-II
1 Dismantling of existing 60kg/52kg 1 TM 188.000 TM 150.00 TM 338.000 TM 86.00 29068.00 12900.00
2 Linking of BG track with single Rail/3 Rail panel. 1 TM 38.000 TM 0.00 TM 38.000 TM 268.00 10184.00 0.00
Rs. 39252.00 12900.00
Below 7.00% 2747.64 903.00
Sub Total of Schedule A-II 36504.36 11997.00
Schedule-B-I(A)
1 Earth work of excavation as per approved drawings,All kinds of 1 m3 590.000 m3 940.00 m3 1530.000 m3 88.16 134884.80 82870.40
2 soils
Extra for Earth work in excavation etc. 1 m3 590.000 m3 940.00 m3 1530.000 m3 9.20 14076.00 8648.00
4 Supplying and filling sand etc 1 m3 199.000 m3 350.00 m3 549.000 m3 359.67 197458.83 125884.50
5 Loading/Unloading ballast ,kankar,brickbats etc 1 m3 1020.000 m3 1600.00 m3 2620.000 m3 41.23 108022.60 65968.00
6 Leading ballast ,kankar,brickbats etc 1 m3 1020.000 m3 1600.00 m3 2620.000 m3 106.00 277720.00 169600.00
8 Leading unloading G.I sheets ,rails joist etc. individual length more 1 MT 27.000 MT 0.00 MT 27.000 MT 115.03 3105.81 0.00
than 3.5m etc.

Page 5 of 42
 Qty executed Rate Amount
Value of work done
It. No Description of work or sub-head of estt. unit As per last Since last since last certificate
Total Rs. (Rs.) ( Rs.)
certificate certificate
9 Leading misc. Materials such as iron work, rails, pipes etc. more 1 MT 50.000 MT 57.00 MT 107.000 MT 204.92 21926.44 11680.44
than 3.5m long
10 Hiring of JCB machine for leveling and dressing etc. 1 Hour 220.000 Hour 150.00 Hour 370.000 Hour 1061.27 392669.90 159190.50
12 Centering and shuttering for foundation,footings etc. 1 m2 140.000 m2 300.00 m2 440.000 m2 145.90 64196.00 43770.00
17 Providing hand packed dry flat brick flooring etc. 1 m2 80.000 m2 100.00 m2 180.000 m2 171.16 30808.80 17116.00
44 Providing and laying non-pressure NP3 class 500mm dia RCC pipe 1 m 90.000 m 115.00 m 205.000 m 974.71 199815.55 112091.65
49 Dewatering of natural or accumulated water from any location. 1 hp/hr 510.000 hp/hr 350.00 hp/hr 860.000 hp/hr 24.80 21328.00 8680.00
Rs. 1466012.73 805499.49
Primium Above 57% 835627.26 459134.71
Total 2301639.99 1264634.20
Below 13.11% 301745.00 165793.54
Sub Total of Schedule B-I(A) 1999894.98 1098840.66
Schedule-B-I(C)
1 Providing and laying in position cement concreate 1:3:6 1 m3 100.000 m3 75.00 m3 175.000 m3 2139.85 374473.75 160488.75
2 Providing and laying in position cement concreate M-20 grade.All 1 m3 210.000 m3 360.00 m3 570.000 m3 2247.57 1281114.90 809125.20
works upto plinth level.
4 Providing and laying in position cement concreate M-20 grade,All 1 m3 85.000 m3 0.00 m3 85.000 m3 2732.49 232261.65 0.00
work upto plinth level ,Including raft foundation etc.
Rs. 1887850.30 969613.95
Primium Above 68% 1283738.20 659337.49
Total 3171588.50 1628951.44
Below 12% 380590.62 195474.17
Sub Total of Schedule B-I(C) 2790997.88 1433477.26
Schedule-B-I (D)
1 Structural steet work welded in built section,trusses and framed 1 kg 700.00 kg 0.00 kg 700.00 kg 100.34 70238.00 0.00
work etc
Rs. 70238.00 0.00
Primium Above 30% 21071.40 0.00
Total 91309.40 0.00
Below 38.81% 35437.18 0.00
Sub Total of Schedule B-I-D 55872.22 0.00
Schedule-B-II
1 Supplying & mixing high range poly carboxylatge ether base water 1 kg 880.00 kg 550.00 kg 1430.00 kg 77.03 110152.90 42366.50
reducing admixiture etc. (It.033130, Chap-03, P-19)
Rs. 110152.90 42366.50
Primium Above 27% 29741.28 11438.96
Total 139894.18 53805.46
Above 31.00% 43367.20 16679.69
Sub Total of Schedule B-II 183261.38 70485.15

Page 6 of 42
 Qty executed Rate Amount
Value of work done
It. No Description of work or sub-head of estt. unit As per last Since last since last certificate
Total Rs. (Rs.) ( Rs.)
certificate certificate
Schedule C-I items
1 Supply of cement etc.(Portland Slag Cement conforming to IS:455 1 MT 139.00 MT 156.00 MT 295.00 MT 7661.00 2259995.00 1195116.00
Total 2259995.00 1195116.00
Below 8.62% 194811.57 103019.00
Sub Total of Schedule C-I 2065183.43 1092097.00
Schedule C-II items
1 Supply of reinforceing steel etc.Reinforcement steel (tor steel) 1 MT 13.30 MT 9.50 MT 22.80 MT 70574.00 1609087.20 670453.00
conforming to IS -1786-2008 of any diameter
Sub Total of Schedule C-II 1609087.20 670453.00
SUMMARY OF ALL SCHEDULE
Total Cost of Schedule "A-I" 2039247.50 1236880.39
Total Cost of Schedule "A-II" 36504.36 11997.00
Total Cost of Schedule "B-I(A)" 1999894.98 1098840.66
Total Cost of Schedule "B-I(C)" 2790997.88 1433477.26
Total Cost of Schedule "B-I(D)" 55872.22 0.00
Total Cost of Schedule "B-II" 183261.38 70485.15
Total Cost of Schedule "C-I" 2065183.43 1092097.00
Total Cost of Schedule "C-II" 1609087.20 670453.00
G/Total 10780048.96 5614230.46

Cement 1092097.00
Steel 670453.00
L- 40% M-60%
Structural steel 0.00 0.00 0.00
C + S+ s. steel 1762550.00
Other work 3851680.46

Total bill- 5614230.46

Page 7 of 42
 FUND EXIST VC-102-37
Vr. No. : HWH/II/CC/ dated
EASTERN RAILWAY Date of Starting 18.11.2021
(CONSTRUCTION DEPARTMENT) Date of Completion 10.05.2022
AEN/CON/VII/HWH Howrah District Date of measurement 16.04.2022
3rd On Account Bill. Work in Progress.
in favour of ESSEM ENTERPRIZE
Name of work : Tender No. 02HWHCONII of 2021-22(Open) for Liluah -Widening of traverser Bay_II from 6 to 7 Rail and pit type to surface type with allied jobs at Liluah Workshop.
Authority of Work :- Agt. No.DCE/Con/II/HWH/Agr/086 dated :20.01.2022
Chargable Estimate No. :- 36 CAO/Con of 2009-10 ,Allocation:-Dr. to DRF-21-4263-03 ,W/C-42071
Qty executed Rate Amount Value of work
done since last
It. No Description of work or sub-head of estt. unit As per last Since last
Total Rs. (Rs.) certificate (
certificate certificate
Rs.)
Schedule-A -I
1 Dismantling and taking out of old steel structure etc. 1 MT 0.000 MT 23.00 MT 23.000 MT 7778.00 178894.00 178894.00
2 Dismantling of CC/RCC/BW etc. 1 m3 388.000 m3 71.00 m3 459.000 m3 1078.00 494802.00 76538.00
7 Supply of labour/Khalashi for any kind of work as per direction of 1 Each 176.000 nos 0.00 nos 176.000 nos 693.00 121968.00 0.00
Engineer.
8 Straightening, cutting, bending and placing in position re- inforcing 1 mt 5.300 mt 8.00 mt 13.300 mt 6165.00 81994.50 49320.00
steel at site of work
10 Painting of Rails surface with one coat ready mixed oil bound 1 m2 60.000 m2 0.00 m2 60.000 m2 19.00 1140.00 0.00
primer
11 Painting oil cleaned rail surface with ready mixed Bituninus paint 1 m2 45.000 m2 0.00 m2 45.000 m2 22.00 990.00 0.00
Rs. 879788.50 304752.00
Below 8.80% 77421.39 26818.18
Sub Total cost of Sch A-I 802367.11 277933.82
Schedule-A-II
1 Dismantling of existing 60kg/52kg 1 TM 293.000 TM -105.00 TM 188.000 TM 86.00 16168.00 -9030.00
2 Linking of BG track with single Rail/3 Rail panel. 1 TM 38.000 TM 0.00 TM 38.000 TM 268.00 10184.00 0.00
Rs. 26352.00 -9030.00
Below 7.00% 1844.64 -632.10
Sub Total of Schedule A-II 24507.36 -8397.90
Schedule-B-I(A)
1 Earth work of excavation as per approved drawings,All kinds of 1 m3 360.000 m3 230.00 m3 590.000 m3 88.16 52014.40 20276.80
2 soils
Extra for Earth work in excavation etc. 1 m3 360.000 m3 230.00 m3 590.000 m3 9.20 5428.00 2116.00
4 Supplying and filling sand etc 1 m3 100.000 m3 99.00 m3 199.000 m3 359.67 71574.33 35607.33
5 Loading/Unloading ballast ,kankar,brickbats etc 1 m3 720.000 m3 300.00 m3 1020.000 m3 41.23 42054.60 12369.00
6 Leading ballast ,kankar,brickbats etc 1 m3 720.000 m3 300.00 m3 1020.000 m3 106.00 108120.00 31800.00
8 Leading unloading G.I sheets ,rails joist etc. individual length more 1 MT 27.000 MT 0.00 MT 27.000 MT 115.03 3105.81 0.00
than 3.5m etc.
9 Leading misc. Materials such as iron work, rails, pipes etc. more 1 MT 27.000 MT 23.00 MT 50.000 MT 204.92 10246.00 4713.16
than 3.5m long
10 Hiring of JCB machine for leveling and dressing etc. 1 Hour 170.000 Hour 50.00 Hour 220.000 Hour 1061.27 233479.40 53063.50
12 Centering and shuttering for foundation,footings etc. 1 m2 55.000 m2 85.00 m2 140.000 m2 145.90 20426.00 12401.50
17 Providing hand packed dry flat brick flooring etc. 1 m2 30.000 m2 50.00 m2 80.000 m2 171.16 13692.80 8558.00
44 Providing and laying non-pressure NP3 class 500mm dia RCC pipe 1 m 35.000 m 55.00 m 90.000 m 974.71 87723.90 53609.05
49 Dewatering of natural or accumulated water from any location. 1 hp/hr 290.000 hp/hr 220.00 hp/hr 510.000 hp/hr 24.80 12648.00 5456.00
Rs. 660513.24 239970.34
Primium Above 57% 376492.55 136783.09
Total 1037005.79 376753.43
Below 13.11% 135951.46 49392.38
Sub Total of Schedule B-I(A) 901054.33 327361.06
Schedule-B-I(C)
1 Providing and laying in position cement concreate 1:3:6 1 m3 54.000 m3 46.00 m3 100.000 m3 2139.85 213985.00 98433.10
2 Providing and laying in position cement concreate M-20 grade.All 1 m3 60.000 m3 150.00 m3 210.000 m3 2247.57 471989.70 337135.50
works upto plinth level.
4 Providing and laying in position cement concreate M-20 grade,All 1 m3 85.000 m3 0.00 m3 85.000 m3 2732.49 232261.65 0.00
work upto plinth level ,Including raft foundation etc.
Rs. 918236.35 435568.60
Primium Above 68% 624400.72 296186.65
Total 1542637.07 731755.25
Below 12% 185116.45 87810.63
Sub Total of Schedule B-I(C) 1357520.62 643944.62
Schedule-B-I (D)
1 Structural steet work welded in built section,trusses and framed 1 kg 700.00 kg 0.00 kg 700.00 kg 100.34 70238.00 0.00
work etc
Rs. 70238.00 0.00
Primium Above 30% 21071.40 0.00
Total 91309.40 0.00
Below 38.81% 35437.18 0.00
Sub Total of Schedule B-I-D 55872.22 0.00

Schedule-B-II
1 Supplying & mixing high range poly carboxylatge ether base water 1 kg 430.00 kg 450.00 kg 880.00 kg 77.03 67786.40 34663.50
reducing admixiture etc. (It.033130, Chap-03, P-19)
Rs. 67786.40 34663.50
Primium Above 27% 18302.33 9359.15
Total 86088.73 44022.65
Above 31.00% 26687.51 13647.02
Sub Total of Schedule B-II 112776.23 57669.66
 Schedule C-I items
1 Supply of cement etc.(Portland Slag Cement conforming to IS:455 1 MT 69.00 MT 70.00 MT 139.00 MT 7661.00 1064879.00 536270.00

Total 1064879.00 536270.00

Below 8.62% 91792.57 46226.47
Sub Total of Schedule C-I 973086.43 490043.53
Schedule C-II items
1 Supply of reinforceing steel etc.Reinforcement steel (tor steel) 1 MT 5.30 MT 8.00 MT 13.30 MT 70574.00 938634.20 564592.00
conforming to IS -1786-2008 of any diameter
Sub Total of Schedule C-II 938634.20 564592.00

SUMMARY OF ALL SCHEDULE

Total Cost of Schedule "A-I" 802367.11 277933.82
Total Cost of Schedule "A-II" 24507.36 -8397.90
Total Cost of Schedule "B-I(A)" 901054.33 327361.06
Total Cost of Schedule "B-I(C)" 1357520.62 643944.62
Total Cost of Schedule "B-I(D)" 55872.22 0.00
Total Cost of Schedule "B-II" 112776.23 57669.66
Total Cost of Schedule "C-I" 973086.43 490043.53
Total Cost of Schedule "C-II" 938634.20 564592.00
G/Total 5165818.51 2353146.79

Cement 490043.53
Steel 564592.00
L- 40% M-60%
Structural steel 0.00 0.00 0.00
C + S+ s. steel 1054635.53
Other work 1298511

Total bill- 2353146.79

 FUND EXIST VC-102-37
Vr. No. : HWH/II/CC/ dated
EASTERN RAILWAY Date of Starting 18.11.2021
(CONSTRUCTION DEPARTMENT) Date of Completion 10.05.2022
AEN/CON/VII/HWH Howrah District Date of measurement 22.03.2022
2nd On Account Bill. Work in Progress.
in favour of ESSEM ENTERPRIZE
Name of work : Tender No. 02HWHCONII of 2021-22(Open) for Liluah -Widening of traverser Bay_II from 6 to 7 Rail and pit type to surface type with allied jobs at Liluah Workshop.
Authority of Work :- Agt. No.DCE/Con/II/HWH/Agr/086 dated :20.01.2022
Chargable Estimate No. :- 36 CAO/Con of 2009-10 ,Allocation:-Dr. to DRF-21-4263-03 ,W/C-42071
Qty executed Rate Amount Value of work
done since last
It. No Description of work or sub-head of estt. unit As per last Since last
Total Rs. (Rs.) certificate (
certificate certificate
Rs.)
Schedule-A -I
2 Dismantling of CC/RCC/BW etc. 1 m3 43.000 m3 345.00 m3 388.000 m3 1078.00 418264.00 371910.00
7 Supply of labour/Khalashi for any kind of work as per direction of 1 Each 90.000 nos 86.00 nos 176.000 nos 693.00 121968.00 59598.00
Engineer.
8 Straightening, cutting, bending and placing in position re- inforcing 1 mt 1.800 mt 3.50 mt 5.300 mt 6165.00 32674.50 21577.50
steel at site of work
10 Painting of Rails surface with one coat ready mixed oil bound 1 m2 60.000 m2 0.00 m2 60.000 m2 19.00 1140.00 0.00
primer
11 Painting oil cleaned rail surface with ready mixed Bituninus paint 1 m2 45.000 m2 0.00 m2 45.000 m2 22.00 990.00 0.00
Rs. 575036.50 453085.50
Below 8.80% 50603.21 39871.52
Sub Total cost of Sch A-I 524433.29 413213.98
Schedule-A-II
1 Dismantling of existing 60kg/52kg 1 TM 38.000 TM 255.00 TM 293.000 TM 86.00 25198.00 21930.00
2 Linking of BG track with single Rail/3 Rail panel. 1 TM 38.000 TM 0.00 TM 38.000 TM 268.00 10184.00 0.00
Rs. 35382.00 21930.00
Below 7.00% 2476.74 1535.10
Sub Total of Schedule A-II 32905.26 20394.90
Schedule-B-I(A)
1 Earth work of excavation as per approved drawings,All kinds of 1 m3 100.000 m3 260.00 m3 360.000 m3 88.16 31737.60 22921.60
2 soils
Extra for Earth work in excavation etc. 1 m3 100.000 m3 260.00 m3 360.000 m3 9.20 3312.00 2392.00
4 Supplying and filling sand etc 1 m3 10.000 m3 90.00 m3 100.000 m3 359.67 35967.00 32370.30
5 Loading/Unloading ballast ,kankar,brickbats etc 1 m3 120.000 m3 600.00 m3 720.000 m3 41.23 29685.60 24738.00
6 Leading ballast ,kankar,brickbats etc 1 m3 120.000 m3 600.00 m3 720.000 m3 106.00 76320.00 63600.00
8 Leading unloading G.I sheets ,rails joist etc. individual length more 1 MT 0.000 MT 27.00 MT 27.000 MT 115.03 3105.81 3105.81
than 3.5m etc.
9 Leading misc. Materials such as iron work, rails, pipes etc. more 1 MT 0.000 MT 27.00 MT 27.000 MT 204.92 5532.84 5532.84
than 3.5m long
10 Hiring of JCB machine for leveling and dressing etc. 1 Hour 60.000 Hour 110.00 Hour 170.000 Hour 1061.27 180415.90 116739.70
12 Centering and shuttering for foundation,footings etc. 1 m2 25.000 m2 30.00 m2 55.000 m2 145.90 8024.50 4377.00
17 Providing hand packed dry flat brick flooring etc. 1 m2 0.000 m2 30.00 m2 30.000 m2 171.16 5134.80 5134.80
44 Providing and laying non-pressure NP3 class 500mm dia RCC pipe 1 m 0.000 m 35.00 m 35.000 m 974.71 34114.85 34114.85
49 Dewatering of natural or accumulated water from any location. 1 hp/hr 120.000 hp/hr 170.00 hp/hr 290.000 hp/hr 24.80 7192.00 4216.00
Rs. 420542.90 319242.90
Primium Above 57% 239709.45 181968.45
Total 660252.35 501211.35
Below 13.11% 86559.08 65708.81
Sub Total of Schedule B-I(A) 573693.27 435502.54
Schedule-B-I(C)
1 Providing and laying in position cement concreate 1:3:6 1 m3 14.000 m3 40.00 m3 54.000 m3 2139.85 115551.90 85594.00
2 Providing and laying in position cement concreate M-20 grade.All 1 m3 60.000 m3 0.00 m3 60.000 m3 2247.57 134854.20 0.00
works upto plinth level.
4 Providing and laying in position cement concreate M-20 grade,All 1 m3 27.000 m3 58.00 m3 85.000 m3 2732.49 232261.65 158484.42
work upto plinth level ,Including raft foundation etc.
Rs. 482667.75 244078.42
Primium Above 68% 328214.07 165973.33
Total 810881.82 410051.75
Below 12% 97305.82 49206.21
Sub Total of Schedule B-I(C) 713576.00 360845.54
Schedule-B-I (D)
1 Structural steet work welded in built section,trusses and framed 1 kg 700.00 kg 0.00 kg 700.00 kg 100.34 70238.00 0.00
work etc
Rs. 70238.00 0.00
Primium Above 30% 21071.40 0.00
Total 91309.40 0.00
Below 38.81% 35437.18 0.00
Sub Total of Schedule B-I-D 55872.22 0.00

Schedule-B-II
1 Supplying & mixing high range poly carboxylatge ether base water 1 kg 0.00 kg 430.00 kg 430.00 kg 77.03 33122.90 33122.90
reducing admixiture etc. (It.033130, Chap-03, P-19)
Rs. 33122.90 33122.90
Primium Above 27% 8943.18 8943.18
Total 42066.08 42066.08
Above 31.00% 13040.49 13040.49
Sub Total of Schedule B-II 55106.57 55106.57
 Schedule C-I items
1 Supply of cement etc.(Portland Slag Cement conforming to IS:455 1 MT 38.00 MT 31.00 MT 69.00 MT 7661.00 528609.00 237491.00

Total 528609.00 237491.00

Below 8.62% 45566.10 20471.72
Sub Total of Schedule C-I 483042.90 217019.28
Schedule C-II items
1 Supply of reinforceing steel etc.Reinforcement steel (tor steel) 1 MT 1.80 MT 3.50 MT 5.30 MT 70574.00 374042.20 247009.00
conforming to IS -1786-2008 of any diameter
Sub Total of Schedule C-II 374042.20 247009.00

SUMMARY OF ALL SCHEDULE

Total Cost of Schedule "A-I" 524433.29 413213.98
Total Cost of Schedule "A-II" 32905.26 20394.90
Total Cost of Schedule "B-I(A)" 573693.27 435502.54
Total Cost of Schedule "B-I(C)" 713576.00 360845.54
Total Cost of Schedule "B-I(D)" 55872.22 0.00
Total Cost of Schedule "B-II" 55106.57 55106.57
Total Cost of Schedule "C-I" 483042.90 217019.28
Total Cost of Schedule "C-II" 374042.20 247009.00
G/Total 2812671.71 1749091.80

Cement 217019.28
Steel 247009.00
L- 40% M-60%
Structural steel 0.00 0.00 0.00
C + S+ s. steel 464028.28
Other work 1285064

Total bill- 1749091.80

 FUND EXIST VC-102-37
Vr. No. : HWH/II/CC/ dated
EASTERN RAILWAY Date of Starting 18.11.2021
(CONSTRUCTION DEPARTMENT) Date of Completion 10.05.2022
AEN/CON/VII/HWH Howrah District Date of measurement 07.02.2022
1st On Account Bill. Work in Progress.
in favour of ESSEM ENTERPRIZE
Name of work : Tender No. 02HWHCONII of 2021-22(Open) for Liluah -Widening of traverser Bay_II from 6 to 7 Rail and pit type to surface type with allied jobs at Liluah Workshop.
Authority of Work :- Agt. No.DCE/Con/II/HWH/Agr/086 dated :20.01.2022
Chargable Estimate No. :- 36 CAO/Con of 2009-10 ,Allocation:-Dr. to DRF-21-4263-03 ,W/C-42071
Qty executed Rate Amount
It. No Description of work or sub-head of estt. unit As per last Since last
Total Rs. (Rs.)
certificate certificate
Schedule-A -I
2 Dismantling of CC/RCC/BW etc. 1 m3 0.000 m3 43.00 m3 43.000 m3 1078.00 46354.00
7 Supply of labour/Khalashi for any kind of work as per direction of 1 Each 0.000 nos 90.00 nos 90.000 nos 693.00 62370.00
Engineer.
8 Straightening, cutting, bending and placing in position re- inforcing 1 mt 0.000 mt 1.80 mt 1.800 mt 6165.00 11097.00
steel at site of work
10 Painting of Rails surface with one coat ready mixed oil bound 1 m2 0.000 m2 60.00 m2 60.000 m2 19.00 1140.00
primer
11 Painting oil cleaned rail surface with ready mixed Bituninus paint 1 m2 0.000 m2 45.00 m2 45.000 m2 22.00 990.00
Rs. 121951.00
Below 8.80% 10731.69
Sub Total cost of Sch A-I 111219.31
Schedule-A-II
1 Dismantling of existing 60kg/52kg 1 TM 0.000 TM 38.00 TM 38.000 TM 86.00 3268.00
2 Linking of BG track with single Rail/3 Rail panel. 1 TM 0.000 TM 38.00 TM 38.000 TM 268.00 10184.00
Rs. 13452.00
Below 7.00% 941.64
Sub Total of Schedule A-II 12510.36
Schedule-B-I(A)
1 Earth work of excavation as per approved drawings,All kinds of 1 m3 0.000 m3 100.00 m3 100.000 m3 88.16 8816.00
2 soils
Extra for Earth work in excavation etc. 1 m3 0.000 m3 100.00 m3 100.000 m3 9.20 920.00
4 Supplying and filling sand etc 1 m3 0.000 m3 10.00 m3 10.000 m3 359.67 3596.70
5 Loading/Unloading ballast ,kankar,brickbats etc 1 m3 0.000 m3 120.00 m3 120.000 m3 41.23 4947.60
6 Leading ballast ,kankar,brickbats etc 1 m3 0.000 m3 120.00 m3 120.000 m3 106.00 12720.00
10 Hiring of JCB machine for leveling and dressing etc. 1 Hour 0.000 Hour 60.00 Hour 60.000 Hour 1061.27 63676.20
12 Centering and shuttering for foundation,footings etc. 1 m2 0.000 m2 25.00 m2 25.000 m2 145.90 3647.50
49 Dewatering of natural or accumulated water from any location. 1 hp/hr 0.000 hp/hr 120.00 hp/hr 120.000 hp/hr 24.80 2976.00
Rs. 101300.00
Primium Above 57% 57741.00
Total 159041.00
Below 13.11% 20850.28
Sub Total of Schedule B-I(A) 138190.72
Schedule-B-I(C)
1 Providing and laying in position cement concreate 1:3:6 1 m3 0.000 m3 14.00 m3 14.000 m3 2139.85 29957.90
2 Providing and laying in position cement concreate M-20 grade.All 1 m3 0.000 m3 60.00 m3 60.000 m3 2247.57 134854.20
works upto plinth level.
4 Providing and laying in position cement concreate M-20 grade,All 1 m3 0.000 m3 27.00 m3 27.000 m3 2732.49 73777.23
work upto plinth level ,Including raft foundation etc.
Rs. 238589.33
Primium Above 68% 162240.74
Total 400830.07
Below 12% 48099.61
Sub Total of Schedule B-I(C) 352730.47
Schedule-B-I (D)
1 Structural steet work welded in built section,trusses and framed 1 kg 0.00 kg 700.00 kg 700.00 kg 100.34 70238.00
work etc
Rs. 70238.00
Primium Above 30% 21071.40
Total 91309.40
Below 38.81% 35437.18
Sub Total of Schedule B-I-D 55872.22
Schedule C-I items
1 Supply of cement etc.(Portland Slag Cement conforming to IS:455 1 MT 0.00 MT 38.00 MT 38.00 MT 7661.00 291118.00

Total 291118.00
Below 8.62% 25094.37
Sub Total of Schedule C-I 266023.63
Schedule C-II items
1 Supply of reinforceing steel etc.Reinforcement steel (tor steel) 1 MT 0.00 MT 1.80 MT 1.80 MT 70574.00 127033.20
conforming to IS -1786-2008 of any diameter
Sub Total of Schedule C-II 127033.20
 SUMMARY OF ALL SCHEDULE
Total Cost of Schedule "A-I" 111219.31
Total Cost of Schedule "A-II" 12510.36
Total Cost of Schedule "B-I(A)" 138190.72
Total Cost of Schedule "B-I(C)" 352730.47
Total Cost of Schedule "B-I(D)" 55872.22
Total Cost of Schedule "C-I" 266023.63
Total Cost of Schedule "C-II" 127033.20
G/Total 1063579.91

Cement 266023.63
Steel 127033.20
L- 40% M-60%
Structural steel 22348.89 33523.33 55872.22

C + S+ s. steel 426580.16
Other work 637000

Total bill- 1063579.91

h Workshop.

Value of work
done since last
certificate (
Rs.)

46354.00
62370.00

11097.00

1140.00
990.00
121951.00
10731.69
111219.31

3268.00
10184.00
13452.00
941.64
12510.36

8816.00
920.00
3596.70
4947.60
12720.00
63676.20
3647.50
2976.00
101300.00
57741.00
159041.00
20850.28
138190.72

29957.90
134854.20

73777.23

238589.33
162240.74
400830.07
48099.61
352730.47

70238.00

70238.00
21071.40
91309.40
35437.18
55872.22

291118.00

291118.00
25094.37
266023.63

127033.20

127033.20
E
111219.31
12510.36
138190.72
352730.47
55872.22
266023.63
127033.20
1063579.91
 Dy. Chief Engineer/Con/II/HWH
GSTN - 19AIDPM5306J1Z6 SAC Code: 995421

Invoice No. ESM/LLH/TRV/08 DT:- 17.06.2022

Client: Eastern Railway ,
Agreement No.DCE/Con/II/HWH/Agr/086 dated :20.01.2022

Name of work :-Tender No. 02HWHCONII of 2021-22(Open) for Liluah -Widening

of traverser Bay_II from 6 to 7 Rail and pit type to surface type with allied jobs at
Liluah Workshop.

As per circular No.2016/CE-I/CT/12/GST/Pt.I dated 29.06.2017 of Indian Railway

Board for calculation of amount of work executed excluding GST & GST amount on
work executed.

Particulars Amount (Rs.)

Z= (Gross Amount of work executed on the basis of quantum 0.00
of work executed and agreemental rates)

X= (Amount of work Executed excluding GST Amount) 0.00

Y= (GST Amount as per Applicable GST Rate for that service 0.00
code)

R= Rate of GST 18.00%

Thus Z = X+Y, Y=X*R/100 0.00
Taxable Value 0.00
CGST @ 6% 0.00
SGST @ 6% 0.00
Total invoice value 0.00
 Name of work : Tender No. 02HWHCONII of 2021-22(Open) for Liluah -Widening of traverser Bay

Work started on -18.11.2021

Date of opening of Tender : 21.0

BILL WISE VALUE OF WORK DONE : Period of Work in Respective Qtr

Date of
On A/c Bill Period of work done No of Days
Measurement
1st 18-Nov-21 to 7-Feb-22 2/7/2022 82
2nd 8-Feb-22 to 22-Mar-22 3/22/2022 43
3rd 23-Mar-22 to 16-Apr-22 4/16/2022 25
4th 17-Apr-22 to 16-Jun-22 6/16/2022 61
5th 17-Jun-22 to 20-Jul-22 7/20/2022 34
Total

Otherwork E. Rly
Date of
On A/c Bill Period of work done No of Days
Measurement
1st 18-Nov-21 to 7-Feb-22 2/7/2022 82
2nd 8-Feb-22 to 22-Mar-22 3/22/2022 43
3rd 23-Mar-22 to 16-Apr-22 4/16/2022 25
4th 17-Apr-22 to 16-Jun-22 6/16/2022 61
5th 17-Jun-22 to 20-Jul-22 7/20/2022 34
Total value of other work 245

Cement work E. Rly

Date of
On A/c Bill Period of work done No of Days
Measurement
1st 18-Nov-21 to 7-Feb-22 2/7/2022 82
2nd 8-Feb-22 to 22-Mar-22 3/22/2022 43
3rd 23-Mar-22 to 16-Apr-22 4/16/2022 25
4th 17-Apr-22 to 16-Jun-22 6/16/2022 61
5th 17-Jun-22 to 20-Jul-22 7/20/2022 34
Total value of Cement work

SUMMARY OF QUARTER WISE VALUE OF WORK ::

Description of work
1 other work
Cement
 Steel work
Structural steel M
Total -
 1 st on ESC Bill.

h -Widening of traverser Bay_II from 6 to 7 Rail and pit type to surface type with allied jobs at Liluah

tarted on -18.11.2021
opening of Tender : 21.09.2021
Bes manth Sep-21
ective Qtr
1st qrt 2 nd Qtr 3 rd Qtr
Work value
Oct '21 -Dec'21 Jan'22 - Mar'22 Apr'22 -Jun'22
1,063,579.91 44 38
1,749,091.80 43
2,353,146.79 9 16
5,614,230.46 61
3,630,160.86 14
14,410,209.83

1st qrt 2 nd Qtr 3 rd Qtr

Work value
Oct '19 -Dec'19 Jan'20 - Mar'20 Apr'20 -Jun'20
636,999.75 341,804.74 295,195.01 -
1,285,063.53 - 1,285,063.53 -
1,298,511.27 - 467,464.06 831,047.21
3,851,680.46 - - 3,851,680.46
1,886,625.49 - - 776,845.79
341,804.74 2,047,722.59 5,459,573.46
8,958,880.49

1st qrt 2 nd Qtr 3 rd Qtr

Work value
Oct '19 -Dec'19 Jan'20 - Mar'20 Apr'20 -Jun'20
266,023.63 142,744.39 123,279.24 -
217,019.28 - 217,019.28 -
490,043.53 - 176,415.67 313,627.86
1,092,097.00 - - 1,092,097.00
826,073.37 - 340,147.86
2,891,256.80 142,744.39 516,714.19 1,745,872.72

34,365,176.63
F WORK ::
1st qrt 2 nd Qtr 3 rd Qtr
Work value Oct '19 -Dec'19 Jan'20 - Mar'20 Apr'20 -Jun'20
8,958,880.49 341,804.74 2,047,722.59 5,459,573.46
2,891,256.80 142,744.39 516,714.19 1,745,872.72
 2,526,549.20
33,523.33
14,410,209.82
lied jobs at Liluah

4th Qtr
July '22 - Sep'22
82 0
43 0
25 0
61 0
20 34 0
245

4th Qtr
July '20 - Sep'20
-
-
-
-
1,109,779.70
1,109,779.70 8,958,880.49

8,958,880.49

4th Qtr
July '20 - Sep'20
-
-
-
-
485,925.51
485,925.51 2,891,256.80

4th Qtr
July '20 - Sep'20
1,109,779.70
485,925.51
 1 st esc Bill.

Agt. No.DCE/Con/II/HWH/Agr/086 da
Date of start - 18.11.2021
Date of opening of Tender : 21.09.2021

1 st Quarter Oct '21 Nov' 21 Dec' 21

Value of work done in 1 st Quarter
No of Quarter
1 st
Total

RBI INDEX for the month of 1 st Quarter

Oct '21 Nov' 21 Dec' 21
Labour(L) 124.90 125.70 125.40
Material(M) 140.70 143.70 143.30
Fuel(U) 128.90 130.40 133.80
Cement 126.50 128.90 127.10

Base Period
Av Index Calculation
Index
Calculation of Escalation for Other Work
Labour=[L-Lo]/Lo*p*R
Labour= 125.33 123.30 =[ { 341804.74 X (125.333 - 123.3 ) } / 123
Material=[M-Mo]/Mo*Q*R
Material= 142.57 137.40 =[ { 341804.74 X (142.567 - 137.4 ) } / 137
Fuel=[U-Uo]/Uo*Z*R
Fuel= 131.03 127.70 =[ { 341804.74 X (131.033 - 127.7 ) } / 127

Calculation of Escalation for Cement Work

Cement = 127.50 124.50 =[ { 142744.385970732 X (127.5 - 124.5 ) }

2 nd Quarter Jan '22 Feb' 22 March' 22

Value of work done in 2 nd Quarter
No of Quarter
1 st
Total

RBI INDEX for the month of 2 nd Quarter

Jan '22 Feb' 22 March' 22
Labour(L) 125.10 125.00 127.00
Material(M) 143.80 145.30 148.90
Fuel(U) 135.30 138.30 143.90
Cement 127.00 128.40 129.80

Base Period
Av Index Calculation
Index
Calculation of Escalation for Other Work
Labour=[L-Lo]/Lo*p*R
Labour= 125.70 123.30 =[ { 2047722.59 X (125.7 - 123.3 ) } / 123
Material=[M-Mo]/Mo*Q*R
Material= 146.00 137.40 =[ { 2047722.59 X (146 - 137.4 ) } / 137.
Fuel=[U-Uo]/Uo*Z*R
Fuel= 139.17 127.70 =[ { 2047722.59 X (139.167 - 127.7 ) } / 127

Calculation of Escalation for Cement Work

Cement = 128.40 124.50 =[ { 516714.187589268 X (128.4 - 124.5 ) }

3 rd Quarter Apr '22 May' 22 Jun' 22

Value of work done in 3 rd Quarter
No of Quarter
1 st
Total

RBI INDEX for the month of 3 rd Quarter

Apr '22 May' 22 Jun' 22
Labour(L) 127.70 129.00 129.20
Material(M) 152.30 155.00 154.00
Fuel(U) 151.20 163.60 155.40
Cement 133.40 136.10 135.90

Base Period
Av Index Calculation
Index
Calculation of Escalation for Other Work
Labour=[L-Lo]/Lo*p*R
Labour= 128.63 123.30 =[ { 5459573.46 X (128.633 - 123.3 ) } / 12
Material=[M-Mo]/Mo*Q*R
Material= 153.77 137.40 =[ { 5459573.46 X (153.767 - 137.4 ) } / 13
Fuel=[U-Uo]/Uo*Z*R
Fuel= 156.73 127.70 =[ { 5459573.46 X (156.733 - 127.7 ) } / 127

Calculation of Escalation for Cement Work

Cement = 135.13 124.50 =[ { 1745872.71666353 X (135.133 - 124.5 ) }

4 th Quarter July '22 Aug' 22 Sep' 22

Value of work done in 4 th Quarter
No of Quarter
 1 st
Total

RBI INDEX for the month of 4 th Quarter

July '22 Aug' 22 Sep' 22
Labour(L) 129.90 125.70 125.40
Material(M) 152.30 155.00 154.00
Fuel(U) 151.20 163.60 155.40
Cement 133.40 136.10 135.90

Base Period
Av Index Calculation
Index
Calculation of Escalation for Other Work
Labour=[L-Lo]/Lo*p*R
Labour= 127.00 123.30 =[ { 1109779.7 X (127 - 123.3 ) } / 123.3
Material=[M-Mo]/Mo*Q*R
Material= 153.77 137.40 =[ { 1109779.7 X (153.767 - 137.4 ) } / 137
Fuel=[U-Uo]/Uo*Z*R
Fuel= 156.73 127.70 =[ { 1109779.7 X (156.733 - 127.7 ) } / 127

Calculation of Escalation for Cement Work

Cement = 135.13 124.50 =[ { 485925.513176471 X (135.133 - 124.5 ) }

1 st escofBill.
Name of work : Tender No. 02HWHCONII of 2021-22(Open) for Liluah -Widening traverse
Liluah
Agt. No.DCE/Con/II/HWH/Agr/086 da
Date of start - 18.11.2021
Date of opening of Tender : 21.09.2021

1 st Quarter
2 nd Quarter
3 rd Quarter
4 th Quarter
 1 st esc Bill.
Liluah
. No.DCE/Con/II/HWH/Agr/086 dated :20.01.2022

Base month - Sep-2021

Page -1

Cement work
142,744.39
142,744.39

Base Period
Av Sep-21
125.33 123.30
142.57 137.40
131.03 127.70
127.50 124.50

Calculation Percentage Qty

[ { 341804.74 X (125.333 - 123.3 ) } / 123.3] X ( 0.2 ) = 20% 341,804.74

[ { 341804.74 X (142.567 - 137.4 ) } / 137.4] X ( 0.2 ) = 20% 341,804.74

{ 341804.74 X (131.033 - 127.7 ) } / 127.7] X ( 0.15 ) = 15% 341,804.74

142744.385970732 X (127.5 - 124.5 ) } / 124.5] X ( 1 ) = 100% 142,744.39

Total of 1 st Quarter Rs.

Page -2

Cement work
516,714.19
516,714.19

Base Period
Av Sep-21
125.70 123.30
146.00 137.40
 139.17 127.70
128.40 124.50

Calculation Percentage Qty

=[ { 2047722.59 X (125.7 - 123.3 ) } / 123.3] X ( 0.2 ) = 20% 2,047,722.59

=[ { 2047722.59 X (146 - 137.4 ) } / 137.4] X ( 0.2 ) = 20% 2,047,722.59

{ 2047722.59 X (139.167 - 127.7 ) } / 127.7] X ( 0.15 ) = 15% 2,047,722.59

516714.187589268 X (128.4 - 124.5 ) } / 124.5] X ( 1 ) = 100% 516,714.19

Total of 2 nd Quarter Rs.

Page -3

Cement work
1,745,872.72
1,745,872.72

Base Period
Av Sep-21
128.63 123.30
153.77 137.40
156.73 127.70
135.13 124.50

Calculation Percentage Qty

{ 5459573.46 X (128.633 - 123.3 ) } / 123.3] X ( 0.2 ) = 20% 5,459,573.46

{ 5459573.46 X (153.767 - 137.4 ) } / 137.4] X ( 0.2 ) = 20% 5,459,573.46

{ 5459573.46 X (156.733 - 127.7 ) } / 127.7] X ( 0.15 ) = 15% 5,459,573.46

745872.71666353 X (135.133 - 124.5 ) } / 124.5] X ( 1 ) = 100% 1,745,872.72

Total of 3 rd Quarter Rs.

Page -4

Cement work
 485,925.51
485,925.51

Base Period
Av Sep-21
127.00 123.30
153.77 137.40
156.73 127.70
135.13 124.50

Calculation Percentage Qty

=[ { 1109779.7 X (127 - 123.3 ) } / 123.3] X ( 0.2 ) = 20% 1,109,779.70

[ { 1109779.7 X (153.767 - 137.4 ) } / 137.4] X ( 0.2 ) = 20% 1,109,779.70

{ 1109779.7 X (156.733 - 127.7 ) } / 127.7] X ( 0.15 ) = 15% 1,109,779.70

85925.513176471 X (135.133 - 124.5 ) } / 124.5] X ( 1 ) = 100% 485,925.51

Total of 4 th Quarter Rs.

1 st escofBill.
n) for Liluah -Widening traverser Bay_II from 6 to 7 Rail and pit type to surface type with allied jobs at
Liluah
. No.DCE/Con/II/HWH/Agr/086 dated :20.01.2022

Base month - Sep-2021

8,475.70
77,373.41
512,590.98
112,447.29
Total = 710,887.38
Steet 320727.54
S. Steel 2478.00

Total 1 St Esc Bill 1,034,092.92

Other Work
341,804.74
341,804.74

Amount

1,127.15

2,570.75

1,338.18

3,439.62

8,475.70

Other Work
2,047,722.59
2,047,722.59
 Amount

7,971.67

25,633.79

27,581.72

16,186.23

77,373.41

Other Work
5,459,573.46
5,459,573.46

Amount

47,227.75

130,068.18

186,187.70

149,107.35

512,590.98

Other Work
 1,109,779.70
1,109,779.70

Amount

6,660.48

26,439.25

37,846.79

41,500.77

112,447.29

ce type with allied jobs at

Date 13.11.21 1.985 20.12.21 1.68
13.11.21 0.128
09.03.22 6.13
26.03.22 16.89
21.6.22 15.93
24.8.22 9.82
 Name of work : Tender No. 02HWHCONII of 2021-22(Open) for Liluah -Widen
Agt. No.DCE/Con/I
Date of start - 18.11.2021
Date of opening of Tend 21.09.2021

ST
Bso= Sail's price of steel for the month of o

Qrs Desc. Of steel Month of purchase Steel Brought to the site

executed

TMT Bar Sep ..21 to 12 th Nov- Sep ..21 to 12 th Nov-

21 21

12 th Nov' 21 to 12 th 12 th Nov' 21 to 12 th
TMT Bar
Apr'22 Apr'22

TMT Bar 13 th Apr' to sep -22 13 th Apr' to sep -22

Total -

1 st

Name of work : Tender No. 02HWHCONII of 2021-22(Open) for Liluah -Widening

Agt. No.DCE/Con/II/HW
Date of start - 18.11.2021
Date of opening of Te21.09.2021
 ST
Bso= Sail's price of steel for the month of opening

Qrs Desc. Of steel Month of purchase Steel Brought to the site

executed

Sep ..21 to 12 th Nov- Sep ..21 to 12 th Nov-

Angal & chanel
21 21

12 th Nov' 21 to 12 th 12 th Nov' 21 to 12 th
Apr'22 Apr'22

Total
 1 st esc Bill.

22(Open) for Liluah -Widening of traverser Bay_II from 6 to 7 Rail and pit type to surface type with allied jobs at Lilua
Agt. No.DCE/Con/II/HWH/Agr/086 dated :20.01.2022

Base month - Sep-2021

STEEL ESC. PRICE
steel for the month of opening of tender i.e May - 2016 = TMT Bar = 5300+ 18 % gst

Qty.(Q) (MT) Basic Rate (As GST Basic rate Rate as GST duty in the
per sAIL i.e + per SAIL month steel
May- 2016) ED(Bso) in the brought to
month site/Excise Duty
steel
brought
to site

0 57200 18.00% 67496 57200 18.00%

25.13 57201 18.00% 67497.18 60133 18.00%

10.67 57202 18.00% 67498.36 75778 18.00%

35.80 Total Escalation for steel section.

1 st esc Bill.

pen) for Liluah -Widening of traverser Bay_II from 6 to 7 Rail and pit type to surface type with allied jobs at Liluah
Agt. No.DCE/Con/II/HWH/Agr/086 dated :20.01.2022

Base month - Sep-2021

 STEEL ESC. PRICE
for the month of opening of tender i.e May - 2016 = Channel & Angle = 53000 + 18 % GST

Qty.(Q) (MT) Basic Rate (As GST Basic rate Rate as GST duty in the
per sAIL i.e + per SAIL month steel
May- 2016) ED(Bso) in the brought to
month site/Excise Duty
steel
brought
to site

0 53000 18.00% 62540 53000 18.00%

0.70 53000 18.00% 62540 56000 18.00%

Total Escalation for steel section.

ype with allied jobs at Liluah

% gst

Bs (Rate Bs-Bso Ms= Q(Bs-Bso)

+GST) Esc. Amount)
(Rs.)

67496.0 0.0 0.00

70956.9 3459.8 86954.15

89418.0 21919.7 233773.39

320727.54

with allied jobs at Liluah

+ 18 % GST

Bs (Rate Bs-Bso Ms= Q(Bs-Bso)

+GST) Esc. Amount)
(Rs.)

62540.0 0.0 0.00

66080.0 3540.0 2478.00

2478.00

323205.535