Escolar Documentos
Profissional Documentos
Cultura Documentos
1.1.0101
1.1.0102
Description
At Grade Infrastructure
Unit
month
month
Quantity
48.00
48.00
Rate
Amount
15,510.00
73,790.00
Section Total:
1.1.0201
02 - Geotechnical Investigation
Geotechnical Investigation
4,286,400.00
LS
1.00
538,560.00
Section Total:
1.1.0301
sum
04 - Earthworks
Excavation including Asphalt Layers (1.110)
Fill & Compact Layers
1.00
4,411,720.00
4,411,720.00
4,411,720.00
m3
m3
120,000.00
6,000.00
10.80
5.90
Section Total:
1,296,000.00
35,400.00
1,331,400.00
1.1.0501
1.1.0502
1.1.0503
1.1.0504
1.1.0505
1.1.0506
1.1.0507
1.1.0508
1.1.0509
1.1.0510
1.1.0511
1.1.0512
1.1.0513
1.1.0514
1.1.0515
1.1.0516
1.1.0517
1.1.0518
1.1.0519
1.1.0520
1.1.0530
1.1.0540
1.1.0550
1.1.0560
m
m2
m
m
unit
m
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
9/1/03 11:58:57 AM
538,560.00
538,560.00
Section Total:
1.1.0401
1.1.0402
744,480.00
3,541,920.00
92,000.00
3.20
294,400.00
5,000.00
130,000.00
10,000.00
4,500.00
1,500.00
18.00
9.00
700.00
16.00
54.00
30.00
125.00
60.00
4.00
4.00
6.00
120.00
6.00
2.00
1.00
60.00
100.00
900.00
3.20
3.20
7.30
14.60
234.00
14.60
43.90
146.00
58.50
2.90
820.00
820.00
820.00
29.30
439.00
73.20
14.60
14.60
732.00
5,850.00
439.00
439.00
73.20
16,000.00
416,000.00
73,000.00
65,700.00
351,000.00
262.80
395.10
102,200.00
936.00
156.60
24,600.00
102,500.00
49,200.00
117.20
1,756.00
439.20
1,752.00
87.60
1,464.00
5,850.00
26,340.00
43,900.00
65,880.00
Page No 1 of 16
Item
1.1.0570
Description
Relocation of Statues (2.040)
Unit
unit
Quantity
24.00
Rate
1,460.00
Section Total:
1.1.0701
1.1.0702
1.1.0716
1.1.0717
1,678,976.50
m3
m3
m2
m2
50,000.00
12,500.00
72,000.00
72,000.00
229.00
351.00
5.90
17.60
Section Total:
1.1.0801
Amount
35,040.00
11,450,000.00
4,387,500.00
424,800.00
1,267,200.00
17,529,500.00
m2
6,400.00
242.00
Section Total:
1,548,800.00
1,548,800.00
m
m
35,000.00
25,000.00
16.10
17.60
563,500.00
440,000.00
1.1.0903
31,000.00
43.90
1,360,900.00
1.1.0904
12,600.00
73.20
922,320.00
1.1.0908
1.1.0910
1.1.0912
1.1.0913
1.1.0914
m3
m2
m2
m2
m2
90,800.00
165,000.00
105,000.00
540,000.00
610.00
17.60
17.60
0.44
0.44
5.90
1,598,080.00
2,904,000.00
46,200.00
237,600.00
3,599.00
Section Total:
1.1.1001
1.1.1002
10 - Drainage
Reverse Track Drainage Steel Pipe (3.200)
Track Drainage Manhole 80 cm radius, depth 120cm
(3.210)
8,076,199.00
m
unit
28,000.00
624.00
58.50
132.00
Section Total:
1,638,000.00
82,368.00
1,720,368.00
1.1.1101
1.1.1102
1.1.1103
1.1.1104
1.1.1105
11 - Street Lighting
Regular Light Pole
Architectural Light Pole (Yaffa Road)
Temporary Poles
Emergency Lights (Luminaire including Pole)
Emergency Lights (Luminaire on existing Catenary Pole)
unit
unit
unit
unit
unit
1.1.1106
LS
1,400.00
250.00
260.00
225.00
225.00
1,740.00
3,370.00
694.00
1,500.00
985.00
2,436,000.00
842,500.00
180,440.00
337,500.00
221,625.00
1.00
255,700.00
255,700.00
Section Total:
4,273,765.00
9/1/03 11:58:57 AM
55,000.00
4.70
258,500.00
Page No 2 of 16
Item
1.1.1202
Description
Delivery of 20-core single mode fiber optic cable
Unit
Quantity
9,200.00
1.1.1203
1.1.1204
1.1.1205
Rate
4.10
Amount
37,720.00
12,300.00
3.50
43,050.00
7,500.00
2.90
21,750.00
38,000.00
2.40
91,200.00
1.1.1206
32,000.00
1.80
57,600.00
1.1.1207
1.1.1208
1.1.1209
1.1.1210
1.1.1211
m
ea
ea
ea
ea
186,000.00
1,600.00
900.00
220.00
45.00
0.88
22.00
14.70
73.40
294.00
163,680.00
35,200.00
13,230.00
16,148.00
13,230.00
1.1.1212
ea
12.00
1,030.00
12,360.00
1.1.1213
ea
45.00
1,470.00
66,150.00
1.1.1214
ea
21.00
6,890.00
144,690.00
1.1.1215
1.1.1216
ea
m
200.00
7,500.00
29.40
2.40
5,880.00
18,000.00
1.1.1217
7,200.00
0.88
6,336.00
1.1.1218
1.1.1219
1.1.1220
1.1.1221
1.1.1222
ea
ea
ea
ea
ea
20.00
23.00
1.00
31.00
70.00
3,660.00
3,660.00
157,900.00
1,770.00
1,950.00
73,200.00
84,180.00
157,900.00
54,870.00
136,500.00
1.1.1223
1.1.1224
ea
ea
3.00
1.00
575.00
2,940.00
1,725.00
2,940.00
1.1.1225
1.1.1226
Firewall System
Design & Commission Communications System
ea
ea
3.00
1.00
22,280.00
489,030.00
66,840.00
489,030.00
1.1.1227
1.1.1228
Camera Infrastructure
Other Communications Infrastructure
LS
LS
1.00
1.00
201,960.00
605,890.00
201,960.00
605,890.00
Section Total:
1.1.1403
2,879,759.00
13,500.00
77.60
Section Total:
1.1.1501
1,047,600.00
unit
98.00
43.90
Section Total:
1.1.1600
1.1.1601
1.1.1602
1.1.1603
9/1/03 11:58:57 AM
1,047,600.00
4,302.20
4,302.20
unit
m
units
unit
700.00
78,000.00
51.00
39.00
439.00
1.00
2,930.00
5,850.00
307,300.00
78,000.00
149,430.00
228,150.00
Page No 3 of 16
Item
1.1.1604
1.1.1605
1.1.1606
1.1.1607
1.1.1608
1.1.1609
1.1.1610
1.1.1611
1.1.1611
Description
Irrigation for Trees
Line in Duct
Transition Line
Main Line for Trickling
Adult Trees
Temp Protection for Trees
Shrubs (3.5 per m2)
Spread Soil
Soil
Unit
unit
m
m
m
unit
unit
unit
m2
m3
Quantity
2,100.00
18,000.00
6,000.00
15,000.00
2,200.00
1,800.00
105,000.00
35,600.00
12,600.00
Rate
4.40
10.00
13.20
5.90
217.00
29.30
2.60
0.88
8.80
Section Total:
Amount
9,240.00
180,000.00
79,200.00
88,500.00
477,400.00
52,740.00
273,000.00
31,328.00
110,880.00
2,065,168.00
MO
48.00
366,720.00
Section Total:
1.1.1702
1.1.1703
17,602,560.00
LS
LS
1.00
1.00
1,221,470.00
942,490.00
Section Total:
1.1.1704
1.1.1705
1.1.1706
1.1.1707
1.1.1708
1.1.1708
Design
Civil Design
Architectural Design
E&M Design
Train Systems Design
Traffic Signal Design
Antiquities Survey
17,602,560.00
1,221,470.00
942,490.00
2,163,960.00
LS
LS
LS
LS
LS
LS
1.00
1.00
1.00
1.00
1.00
1.00
8,078,470.00
1,346,410.00
2,154,260.00
2,423,540.00
578,960.00
201,960.00
8,078,470.00
1,346,410.00
2,154,260.00
2,423,540.00
578,960.00
201,960.00
Section Total:
14,783,600.00
Sub Total:
34,550,120.00
1.1.1901
1.1.1902
1.1.1903
LS
LS
unit
1.00
1.00
21.00
379,580.00
1,267,000.00
17,670.00
379,580.00
1,267,000.00
371,070.00
1.1.1904
1.1.1905
1.1.1906
1.1.1908
1.1.1910
1.1.1911
unit
unit
m
m
unit
ea
21.00
16.00
37,000.00
4,800.00
9.00
470.00
1,630.00
3,640.00
334.00
633.00
1,810.00
116.00
34,230.00
58,240.00
12,358,000.00
3,038,400.00
16,290.00
54,520.00
1.1.1912
ea
460.00
405.00
186,300.00
1.1.1913
unit
460.00
463.00
212,980.00
9/1/03 11:58:57 AM
Page No 4 of 16
Item
1.1.1914
1.1.1915
1.1.1917
1.1.1918
1.1.1919
1.1.1920
1.1.1921
Description
Dilation Devices
Heatings for Turnouts
Rail Saw
Rail Welding Equipment
Supervision Trackwork Construction
Planning Phase
Investigate Wheel/Rail Combination Adjustment
Unit
unit
units
unit
unit
days
LS
LS
1.1.1922
1.1.1923
1.1.1924
1.1.1925
1.1.1927
1.1.1928
1.1.1929
unit
unit
unit
unit
days
LS
LS
Quantity
12.00
45.00
3.00
1.00
180.00
1.00
1.00
Rate
20,960.00
1,160.00
2,320.00
202,640.00
1,160.00
3,470.00
17,370.00
Amount
251,520.00
52,200.00
6,960.00
202,640.00
208,800.00
3,470.00
17,370.00
7.00
12.00
3.00
3.00
20.00
1.00
1.00
17,370.00
8,110.00
34,740.00
16,210.00
1,160.00
565,490.00
161,570.00
121,590.00
97,320.00
104,220.00
48,630.00
23,200.00
565,490.00
161,570.00
Section Total:
1.1.1930
1.1.1931
19,841,590.00
m
sum
82,000.00
1.00
108.00
6,193,500.00
8,856,000.00
6,193,500.00
Section Total:
15,049,500.00
Sub Total:
34,891,090.00
Sub Total:
120,833,727.70
1.2.0101
1.2.0102
1.2.0103
1.2.0104
1.2.0105
1.2.0106
1.2.0107
1.2.0108
1.2.0109
1.2.0110
1.2.0111
unit
unit
unit
unit
unit
m
unit
unit
unit
unit
unit
16.00
16.00
16.00
16.00
16.00
36,000.00
16.00
16.00
16.00
16.00
16.00
58,580.00
30,430.00
203,120.00
115,280.00
23,360.00
56.80
7,050.00
33,530.00
29,540.00
73,440.00
54,730.00
Section Total:
1.2.0121
1.2.0122
1.2.0123
1.2.0124
1.2.0125
1.2.0126
1.2.0127
1.2.0128
1.2.0129
9/1/03 11:58:57 AM
937,280.00
486,880.00
3,249,920.00
1,844,480.00
373,760.00
2,044,800.00
112,800.00
536,480.00
472,640.00
1,175,040.00
875,680.00
12,109,760.00
unit
unit
unit
unit
unit
m
unit
unit
unit
1.00
1.00
1.00
1.00
1.00
6,000.00
1.00
1.00
1.00
123,280.00
60,870.00
296,200.00
136,200.00
123,260.00
43.80
7,970.00
33,530.00
35,430.00
123,280.00
60,870.00
296,200.00
136,200.00
123,260.00
262,800.00
7,970.00
33,530.00
35,430.00
Page No 5 of 16
Item
1.2.0130
1.2.0131
1.2.0132
1.2.0133
Description
Substation Installation
Commissioning & Training
Substation Testing & Approvals
Commisioning & Project Management
Unit
unit
unit
LS
unit
Quantity
1.00
1.00
1.00
16.00
Rate
167,190.00
55,550.00
169,400.00
34,810.00
Amount
167,190.00
55,550.00
169,400.00
556,960.00
Section Total:
2,028,640.00
Sub Total:
14,138,400.00
02 - Power Distribution
Catenary
1.2.0200
1.2.0201
1.2.0203
1.2.0204
1.2.0205
1.2.0206
1.2.0207
1.2.0208
1.2.0209
Unit
units
LS
LS
LS
LS
LS
LS
LS
640.00
756.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
4,180.00
738.00
568,490.00
13,770.00
81,950.00
117,640.00
258,800.00
23,530.00
1,672,630.00
Section Total:
1.2.0211
1.2.0213
1.2.0214
1.2.0215
1.2.0216
1.2.0217
1.2.0218
1.2.0219
1.2.0220
5,969,938.00
Unit
units
LS
LS
LS
LS
LS
LS
LS
490.00
600.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
3,910.00
891.00
129,400.00
3,500.00
31,340.00
71,350.00
135,280.00
2,140.00
848,340.00
Section Total:
1.2.0223
1.2.0224
1.2.0225
1.2.0226
1.2.0227
1.2.0228
1.2.0229
1.2.0230
1.2.0231
1.2.0232
1.2.0236
Utility Expenses
Utility Company Charges
9/1/03 11:58:57 AM
2,675,200.00
557,928.00
568,490.00
13,770.00
81,950.00
117,640.00
258,800.00
23,530.00
1,672,630.00
1,915,900.00
534,600.00
129,400.00
3,500.00
31,340.00
71,350.00
135,280.00
2,140.00
848,340.00
3,671,850.00
units
units
LS
LS
LS
LS
LS
LS
LS
LS
272.00
306.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
4,180.00
1,100.00
89,990.00
3,530.00
111,800.00
62,990.00
123,520.00
8,590.00
682,700.00
276,510.00
1,136,960.00
336,600.00
89,990.00
3,530.00
111,800.00
62,990.00
123,520.00
8,590.00
682,700.00
276,510.00
Section Total:
2,833,190.00
Sub Total:
12,474,978.00
LS
1.00
2,822,050.00
2,822,050.00
Page No 6 of 16
Item
Description
Section Total:
Unit
Quantity
Rate
Amount
2,822,050.00
Sub Total:
15,297,028.00
1.2.0301
1.2.0302
1.2.0303
1.2.0304
1.2.0305
1.2.0306
Lot
Lot
Lot
Lot
Lot
LS
1.00
1.00
1.00
1.00
1.00
1.00
162,510.00
160,040.00
163,140.00
161,110.00
285,420.00
931,890.00
Section Total:
1.2.0307
1.2.0308
1.2.0309
1.2.0310
1.2.0311
1.2.0312
162,510.00
160,040.00
163,140.00
161,110.00
285,420.00
931,890.00
1,864,110.00
Lot
Lot
Lot
Lot
Lot
Lot
1.00
1.00
1.00
1.00
1.00
1.00
86,610.00
58,130.00
55,380.00
51,350.00
91,270.00
302,180.00
86,610.00
58,130.00
55,380.00
51,350.00
91,270.00
302,180.00
Section Total:
644,920.00
Sub Total:
2,509,030.00
1.2.0313
1.2.0314
LS
unit
1.00
56.00
189,890.00
6,810.00
189,890.00
381,360.00
1.2.0315
Lot
1.00
954,200.00
954,200.00
Section Total:
1.2.0316
1.2.0317
1.2.0318
1,525,450.00
Lot
units
Lot
1.00
56.00
1.00
34,390.00
1,300.00
380,120.00
34,390.00
72,800.00
380,120.00
Section Total:
487,310.00
Sub Total:
2,012,760.00
Sub Total:
4,521,790.00
1.2.0319
Lot
1.00
885,890.00
885,890.00
1.2.0320
Lot
1.00
295,110.00
295,110.00
9/1/03 11:58:57 AM
Page No 7 of 16
Item
Description
Unit
Quantity
Rate
Section Total:
Amount
1,181,000.00
05 - Telecom System
1.2.0505
1.2.0506
LS
LS
1.00
1.00
721,650.00
145,510.00
721,650.00
145,510.00
Section Total:
867,160.00
Sub Total:
867,160.00
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
763,860.00
122,820.00
112,330.00
68,900.00
120,570.00
149,780.00
202,200.00
119,820.00
29,960.00
59,910.00
134,800.00
164,750.00
134,800.00
59,910.00
89,870.00
Section Total:
1.2.0617
1.2.0618
1.2.0619
1.2.0621
1.2.0622
1.2.0623
1.2.0624
763,860.00
122,820.00
112,330.00
68,900.00
120,570.00
149,780.00
202,200.00
119,820.00
29,960.00
59,910.00
134,800.00
164,750.00
134,800.00
59,910.00
89,870.00
2,334,280.00
ea
ea
ea
ea
unit
LS
LS
56.00
56.00
56.00
56.00
56.00
1.00
1.00
5,160.00
3,790.00
2,280.00
3,030.00
17,310.00
82,380.00
8,990.00
Section Total:
288,960.00
212,240.00
127,680.00
169,680.00
969,360.00
82,380.00
8,990.00
1,859,290.00
unit
unit
LS
LS
LS
16.00
80.00
1.00
1.00
1.00
24,850.00
17,150.00
11,980.00
13,410.00
52,420.00
Section Total:
1.2.0629
9/1/03 11:58:57 AM
397,600.00
1,372,000.00
11,980.00
13,410.00
52,420.00
1,847,410.00
ea
4.00
174,740.00
698,960.00
Page No 8 of 16
Item
Description
Unit
Quantity
Rate
Section Total:
1.2.0631
1.2.0632
1.2.0633
1.2.0634
1.2.0635
1.2.0636
1.2.0637
1.2.0638
1.2.0639
1.2.0640
1.2.0641
1.2.0642
1.2.0643
1.2.0644
Amount
698,960.00
ea
ea
ea
ea
ea
LS
LS
LS
LS
LS
LS
LS
LS
LS
80.00
56.00
16.00
32.00
56.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
942.00
942.00
4,710.00
4,710.00
942.00
67,320.00
26,930.00
134,640.00
189,050.00
86,170.00
141,790.00
47,260.00
47,260.00
189,050.00
75,360.00
52,752.00
75,360.00
150,720.00
52,752.00
67,320.00
26,930.00
134,640.00
189,050.00
86,170.00
141,790.00
47,260.00
47,260.00
189,050.00
Section Total:
1,336,414.00
Sub Total:
8,076,354.00
unit
18.00
7,650.00
Section Total:
137,700.00
137,700.00
unit
unit
unit
16.00
17.00
18.00
18,770.00
28,270.00
2,450.00
Section Total:
1.2.0901
1.2.0902
1.2.0903
1.2.0904
1.2.0905
1.2.0906
1.2.0907
1.2.0908
300,320.00
480,590.00
44,100.00
825,010.00
LS
unit
LS
unit
unit
unit
unit
LS
1.00
192.00
1.00
132.00
90.00
90.00
32.00
1.00
1,083,340.00
61.20
907,920.00
61.20
61.20
61.20
11,810.00
307,060.00
Section Total:
1,083,340.00
11,750.40
907,920.00
8,078.40
5,508.00
5,508.00
377,920.00
307,060.00
2,707,084.80
10 - Ticketing System
1.2.1002
1.2.1003
1.2.1004
1.2.1007
1.2.1008
9/1/03 11:58:57 AM
ea
ea
ea
LS
ea
190.00
80.00
4.00
1.00
20.00
8,010.00
72,930.00
26,070.00
50,290.00
2,390.00
1,521,900.00
5,834,400.00
104,280.00
50,290.00
47,800.00
Page No 9 of 16
Item
1.2.1009
1.2.1010
1.2.1011
1.2.1012
1.2.1013
1.2.1014
1.2.1015
1.2.1016
1.2.1017
1.2.1018
1.2.1019
1.2.1020
Description
Test Bench
Tools
Documentation
Technical Assistance Supervisor
Technical Assistance Support
Training on Site
Project Management
Central Ticketing System License
TVM Management Module License
Control Terminal Data License
Specific Development Ticketing System
Specific Development for Credit Card Interface
Unit
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
Quantity
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
Rate
54,690.00
271,300.00
28,410.00
51,980.00
124,750.00
41,580.00
498,980.00
35,520.00
28,410.00
28,410.00
914,730.00
162,290.00
Section Total:
1.2.1020
1.2.1021
1.2.1022
1.2.1023
1.2.1026
1.2.1027
1.2.1028
1.2.1029
Amount
54,690.00
271,300.00
28,410.00
51,980.00
124,750.00
41,580.00
498,980.00
35,520.00
28,410.00
28,410.00
914,730.00
162,290.00
9,799,720.00
manhr
LS
LS
LS
LS
LS
LS
LS
220.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
94.30
303,180.00
134,640.00
37,700.00
303,180.00
188,500.00
181,910.00
26,930.00
20,746.00
303,180.00
134,640.00
37,700.00
303,180.00
188,500.00
181,910.00
26,930.00
Section Total:
1,196,786.00
Sub Total:
10,996,506.00
1.2.1101
1.2.1102
2.2.6 SCADA
Supply & Install SCADA System
Design & Commission SCADA
LS
LS
1.00
1.00
801,380.00
264,460.00
Section Total:
801,380.00
264,460.00
1,065,840.00
1.2.1110
1.2.1111
ea
ea
240.00
16.00
11,410.00
5,010.00
Section Total:
1.2.1112
1.2.1113
2,818,560.00
ea
ea
9.00
16.00
5,010.00
13,320.00
Section Total:
1.2.1114
OCC Systems
CCTV Management System
9/1/03 11:58:57 AM
45,090.00
213,120.00
258,210.00
LS
1.00
348,980.00
Section Total:
1.2.1115
2,738,400.00
80,160.00
348,980.00
348,980.00
ea
300.00
3,010.00
903,000.00
Page No 10 of 16
Item
Description
Unit
Quantity
Rate
Section Total:
1.2.1116
1.2.1117
1.2.1118
1.2.1118
903,000.00
ea
ea
LS
LS
120.00
160.00
1.00
50.00
2,860.00
3,230.00
132,190.00
3,230.00
Section Total:
1.2.1119
1.2.1120
LS
LS
343,200.00
516,800.00
132,190.00
161,500.00
1,153,690.00
1.00
1.00
383,610.00
111,420.00
Section Total:
1.2.1120
1.2.1121
Amount
383,610.00
111,420.00
495,030.00
LS
LS
1.00
1.00
1,467,670.00
460,080.00
1,467,670.00
460,080.00
Section Total:
1,927,750.00
Sub Total:
7,905,220.00
Sub Total:
8,971,060.00
Sub Total:
67,719,092.80
1.3.0101
1.3.0102
1.3.0103
01 - Station Stops
Paving in Platforms (3.090)
Shelters 8m Type 1
Shelters 6m Type II
m2
unit
unit
29,000.00
90.00
75.00
17.60
26,930.00
22,220.00
Section Total:
1.3.0201
1.3.0202
510,400.00
2,423,700.00
1,666,500.00
4,600,600.00
unit
unit
18.00
3.00
121,030.00
19,480.00
2,178,540.00
58,440.00
Section Total:
2,236,980.00
Sub Total:
6,837,580.00
Maintenance Building
01 - Maintenance Equipment
1.4.0100
LS
Section Total:
1.00
491,950.00
491,950.00
491,950.00
9/1/03 11:58:57 AM
Page No 11 of 16
Item
1.4.0101
Description
Underfloor lathe with holding-down devices for low-floor
vehicles
Unit
unit
Quantity
1.00
Rate
1,512,380.00
Section Total:
Amount
1,512,380.00
1,512,380.00
unit
LS
10.00
1.00
15,840.00
115,610.00
Section Total:
1.4.0104
158,400.00
115,610.00
274,010.00
LS
1.00
21,250.00
Section Total:
21,250.00
21,250.00
LS
1.00
34,500.00
Section Total:
1.4.0106
34,500.00
LS
1.00
750,920.00
Section Total:
1.4.0107
LS
1.00
840,090.00
1.00
915,820.00
unit
unit
units
24.00
7.00
7.00
38,020.00
104,970.00
264,290.00
9/1/03 11:58:57 AM
912,480.00
734,790.00
1,850,030.00
3,497,300.00
unit
unit
units
4.00
7.00
4.00
122,520.00
57,580.00
755,930.00
Section Total:
1.4.0115
1.4.0116
1.4.0117
1.4.0118
915,820.00
915,820.00
Section Total:
1.4.0112
1.4.0113
1.4.0114
840,090.00
840,090.00
Section Total:
1.4.0109
1.4.0110
1.4.0111
750,920.00
750,920.00
Section Total:
1.4.0108
34,500.00
490,080.00
403,060.00
3,023,720.00
3,916,860.00
LS
LS
LS
LS
1.00
1.00
1.00
1.00
513,560.00
4,710.00
11,760.00
40,660.00
513,560.00
4,710.00
11,760.00
40,660.00
Page No 12 of 16
Item
1.4.0120
Description
Unit
LS
Additional Equipment
Quantity
1.00
Rate
80,910.00
Section Total:
1.4.0121
1.4.0122
Standard Tools
Standard Handtools
Power Tools & Workbench
651,600.00
Lot
LS
1.00
1.00
42,820.00
122,090.00
Section Total:
1.4.0123
1.4.0124
Shunting Vehicles
Rail-road Shunting Vehicle (Zeiweg)
Rail-road Shunting Vehicle (Windoff)
unit
unit
Auxiliary Vehicles
Maintenance Crews Pickup Trucks
Crew Vans-8 Seats
Station Cars
Flatbed Truck (Lorry) - 5 Tons
Forklifts
1.00
1.00
290,970.00
156,880.00
unit
unit
unit
units
units
OCS Tools
OCS Tools Complete
290,970.00
156,880.00
447,850.00
20.00
4.00
4.00
1.00
3.00
26,930.00
71,050.00
33,530.00
92,490.00
19,640.00
Section Total:
1.4.0130
42,820.00
122,090.00
164,910.00
Section Total:
1.4.0125
1.4.0126
1.4.0127
1.4.0128
1.4.0129
Amount
80,910.00
538,600.00
284,200.00
134,120.00
92,490.00
58,920.00
1,108,330.00
LS
1.00
164,150.00
164,150.00
Section Total:
164,150.00
Sub Total:
14,791,920.00
02 - Building Civil
1.4.0201
1.4.0202
1.4.0203
1.4.0204
1.4.0205
1.4.0206
1.4.0207
1.4.0208
1.4.0209
1.4.0210
1.4.0211
1.4.0212
1.4.0213
1.4.0214
1.4.0215
1.4.0216
1.4.0217
Maintenance Building
Earthworks
Base Piles
Concrete
Inner Walls
Waterproofing
Doors & Carpentry
Millwork
Steel Doors & Railings
Plaster
Tiling
White Armatures
Painting
Aluminum
Prestressed Concrete Ceilings
Stone Cladding
Steel Construction
Gypsum Plates & Accoiustic Ceiling
m3
m
m3
m3
m2
units
LS
LS
m2
m2
LS
LS
LS
m2
m2
LS
m2
22,000.00
4,300.00
6,200.00
900.00
12,000.00
92.00
1.00
1.00
12,000.00
18,000.00
1.00
1.00
1.00
1,200.00
5,700.00
1.00
9,800.00
27.20
82.10
257.00
18.30
13.70
399.00
19,610.00
400,250.00
6.60
39.80
28,800.00
41,370.00
672,790.00
34.30
62.20
3,156,020.00
35.10
Section Total:
1.4.0218
1.4.0219
Other Buildings
Washing Plant
Paint Shop
9/1/03 11:58:57 AM
598,400.00
353,030.00
1,593,400.00
16,470.00
164,400.00
36,708.00
19,610.00
400,250.00
79,200.00
716,400.00
28,800.00
41,370.00
672,790.00
41,160.00
354,540.00
3,156,020.00
343,980.00
8,616,528.00
m2
m2
780.00
700.00
781.00
729.00
609,180.00
510,300.00
Page No 13 of 16
Item
1.4.0220
1.4.0221
1.4.0222
Description
Unit
m2
m2
m2
Northern Entrance
Southern Entrance
Catenary Workshop
Quantity
120.00
40.00
150.00
Rate
2,510.00
2,970.00
808.00
Amount
301,200.00
118,800.00
121,200.00
Section Total:
1,660,680.00
Sub Total:
10,277,208.00
1.4.0301
1.4.0302
1.4.0303
1.4.0304
1.4.0305
1.4.0306
LS
m3
m3
m3
m3
m3
1.00
340,000.00
18,000.00
120.00
2,100.00
2,400.00
439,050.00
7.60
4.40
29.20
35.10
17.60
Section Total:
1.4.0307
1.4.0308
1.4.0309
3,221,704.00
m
m
unit
1,600.00
15,600.00
340.00
85.60
106.00
1,170.00
Section Total:
1.4.0310
1.4.0311
1.4.0312
1.4.0314
1.4.0315
1.4.0316
1.4.0317
1.4.0318
1.4.0319
1.4.0320
439,050.00
2,584,000.00
79,200.00
3,504.00
73,710.00
42,240.00
136,960.00
1,653,600.00
397,800.00
2,188,360.00
m3
m2
m2
m3
m3
m3
m3
m3
t
t
190.00
10,200.00
1,100.00
124.00
150.00
560.00
1,450.00
1,250.00
300.00
186.00
187.00
56.50
5.30
187.00
173.00
180.00
187.00
133.00
571.00
615.00
Section Total:
35,530.00
576,300.00
5,830.00
23,188.00
25,950.00
100,800.00
271,150.00
166,250.00
171,300.00
114,390.00
1,490,688.00
Innerwalls 10"
Innerwalls 20"
Waterproofing
Stone Cladding
Stone Topping (coping)
m2
m2
m2
m2
m
760.00
89.00
2,100.00
21,000.00
2,200.00
17.60
23.40
20.50
62.20
35.10
13,376.00
2,082.60
43,050.00
1,306,200.00
77,220.00
Section Total:
1,441,928.60
Sub Total:
8,342,680.60
Vacuum System
Compressed Air & Lubrication System
9/1/03 11:58:57 AM
LS
LS
1.00
1.00
676,760.00
300,740.00
676,760.00
300,740.00
Page No 14 of 16
Item
1.4.0403
1.4.0406
Description
Building Lifts (Elevators)
Sewer & Water
Unit
LS
LS
Quantity
1.00
1.00
Rate
227,550.00
151,080.00
Section Total:
Amount
227,550.00
151,080.00
1,356,130.00
set
m2
2.00
12,600.00
3,700.00
82.00
Section Total:
1.4.0626
1.4.0627
1,040,600.00
LS
m2
1.00
3,000.00
22,220.00
40.40
Section Total:
1.4.0701
1.4.0702
1.4.0703
7,400.00
1,033,200.00
22,220.00
121,200.00
143,420.00
LS
LS
unit
1.00
1.00
1.00
1,102,690.00
97,100.00
118,710.00
Section Total:
1,102,690.00
97,100.00
118,710.00
1,318,500.00
1.4.0802
1.4.0803
LS
unit
1.00
30.00
4,173,880.00
12,330.00
4,173,880.00
369,900.00
1.4.0804
unit
30.00
1,630.00
48,900.00
1.4.0805
1.4.0806
1.4.0807
1.4.0810
unit
m
m
units
31.00
7,100.00
240.00
140.00
1,630.00
131.00
334.00
116.00
50,530.00
930,100.00
80,160.00
16,240.00
1.4.0811
Heating of Turnouts
units
145.00
1,160.00
168,200.00
Section Total:
1.4.0813
1.4.0814
1.4.0901
1.4.0902
1.4.0903
1.4.0904
1.4.0905
sum
m
1.00
14,200.00
1,399,060.00
176.00
1,399,060.00
2,499,200.00
Section Total:
3,898,260.00
Sub Total:
9,736,170.00
LS
LS
LS
LS
LS
Section Total:
9/1/03 11:58:57 AM
5,837,910.00
1.00
1.00
1.00
1.00
1.00
159,050.00
86,020.00
48,030.00
52,990.00
714,790.00
159,050.00
86,020.00
48,030.00
52,990.00
714,790.00
1,060,880.00
Page No 15 of 16
Item
Description
Unit
Quantity
Rate
Amount
1.4.1001
1.4.1002
Office Furniture
workstati
ons
LS
120.00
6,110.00
733,200.00
1.00
198,650.00
198,650.00
Section Total:
1.4.1003
1.4.1004
1.4.1005
1.4.1006
1.4.1007
931,850.00
LS
LS
LS
LS
LS
1.00
1.00
1.00
1.00
1.00
155,200.00
229,130.00
10,430.00
103,800.00
169,930.00
155,200.00
229,130.00
10,430.00
103,800.00
169,930.00
Section Total:
668,490.00
Sub Total:
1,600,340.00
Sub Total:
49,667,848.60
Rolling Stock
01 - Light Rail Vehicle
1.5.0101
1.5.0201
Tramcars
Tramcar Vehicles
unit
56.00
2,846,600.00 159,409,600.00
Section Total:
159,409,600.00
Sub Total:
159,409,600.00
unit
1.00
1,174,970.00
Section Total:
1.5.0301
1,174,970.00
unit
1.00
201,960.00
Section Total:
1.5.0401
9/1/03 11:58:57 AM
1,174,970.00
201,960.00
201,960.00
unit
1.00
453,560.00
453,560.00
Section Total:
453,560.00
Sub Total:
161,240,090.00
Grand Total:
406,298,339.10
Page No 16 of 16