MINISTRY OF ROAD TRANSPORT & HIGHWAYS

REPARATION OF DETAILED PROJECT REPORT (DPR) FOR

REHABILITATION AND UP-GRADATION OF EXISTING ROAD FROM
KM.84.00 TO KM 101.00 OF MALSHEJ GHAT OF NH- 61 IN THE STATE OF
MAHARASHTRA ON ENGINEERING, POCUREMENT & CONSTRUCTION
(EPC) BASIS CONTRACT. (DESIGN LENGTH=15.29KM).

VOLUME – III - COST ESTIMATE

JANUARY 2021
PROJECT CONSULTANTS

QMAX TECHNO CONSULTANTS PVT. LTD.

307-308, 3rd Floor, Foundation Tower,
Plot No. 20, Sector 11, CBD Belapur,
Navi Mumbai 400 614.
PREPARATION OF DETAILED PROJECT REPORT (DPR) FOR
REHABILITATION AND UP-GRADATION OF EXISTING ROAD
FROM KM 84.00 TO KM 101.00 OF MALSHEJ GHAT OF NH-
61 IN THE STATE OF MAHARASHTRA ON ENGINEERING,
PROCUREMENT & CONSTRUCTIONS (EPC) BASIS
CONTRACT. (DESIGN LENGTH – 15.29KM)

RECAPITULATON SHEET
 Abstract

Rehabilitation and Up-gradation of Existing Road from Km.84.00 to Km 101.00 of Malshej

Ghat of NH- 61 in the state of Maharashtra on Engineering, Procurement & Construction
(EPC) Basis Contract. (Length = 17.00 km)
Recapitulation Sheet
Sr.No. Item Cost in Rs. Cost in Crs.

1 Site Clearance 6031441.00 0.60

2 Earthwork 54134712.00 5.41

Rock cutting
3 22645722.00 2.26
( Grade improvement / profile correction)
4 Base and Sub Base 102281286.00 10.23

5 Cement Concrete Pavement 512486556.00 51.25

6 Traffic Signs, Markings & Other Road Appurtenances 19465687.20 1.95

Drainage and Protective Works including Metal Beam
7 70554212.00 7.06
Crash barrier
8 Retaining Wall / Toe Wall / Breast Wall 149190435.00 14.92

9 Junctions (Minor - 9 nos.) 16992425.00 1.70

Culverts ( Reconstruction of Box Culvert:- 3 nos,
10 Re-Constru. HPC-30 nos.& Widening of HPC- 33 61166702.00 6.12
nos new pipes)
11 Traffic Management 9422588.00 0.94

Total Civil Cost (A) in Rs. 1024371766.20 102.44

i Add GST @ 12% on A 12.00% 12.29

Cost of Civil work including GST = B
114.73
=(A +i) for tendering purpose
Maintenance Cost
ii 5.00% 5.74
(5% of B during DLP of 10 years)
iii Contingency 2.8% on A 2.80% 2.87
iv Agency Charges 3% on A 3.00% 3.07
v Supervision 3% on A 3.00% 3.07

vi Price escalation 5% per year of B as per Phasing 2.50% 2.87

CENTAGES 16.30% 17.62

Total Project Cost Rs. 132.35

LA & Utility Cost
vii Land Acquisition cost 3.81
viii Utility shifting Cost- Water Lines & Misc 0.12
ix Utility Shifting Cost - Electrical cost 1.12
Sub-Total 5.05
Total Project Cost Rs. 137.40
13 DPR Preparation charges (including GST) 0.5483
Total Project Cost Rs. 137.95
Per km cost in Cr. 9.02

PWD(NH)Div. Thane QTCPL
PREPARATION OF DETAILED PROJECT REPORT (DPR) FOR
REHABILITATION AND UP-GRADATION OF EXISTING ROAD
FROM KM 84.00 TO KM 101.00 OF MALSHEJ GHAT OF NH-
61 IN THE STATE OF MAHARASHTRA ON ENGINEERING,
PROCUREMENT & CONSTRUCTIONS (EPC) BASIS
CONTRACT. (DESIGN LENGTH – 15.29KM)

ABSTRACT SHEET
 Cost Estimate

ABSTRACT

Sr. No. Item Description Unit Qty. Rate in Rs. Amount in Rs.

I Site Clearance

Clearing and Grubbing Road Land .(Clearing and grubbing road

land including uprooting rank vegetation, grass, bushes, shrubs,
saplings and trees girth up to 300 mm, removal of stumps of trees
1.01 cut earlier and disposal of unserviceable materials and stacking of Hect 4.05 42853.00 173554.65
serviceable material to be used or auctioned up to a lead of 1000
metres including removal and disposal of top organic soil not
exceeding 150 mm in thickness.)

Cutting of Trees, including Cutting of Trunks, Branches and

Removal (Cutting of trees, including cutting of trunks, branches and
1.02 removal of stumps, roots, stacking of serviceable material with all
lifts and up to a lead of 1000 mtrs and earth filling in the
depression/pit.)

a Girth from 300 mm to 600 mm Nos. 356.00 510.00 181560.00

b Girth from 600 mm to 900 mm Nos. 225.00 844.00 189900.00
c Girth from 900 mm to 1800 mm Nos. 135.00 1749.00 236115.00
d Girth above 1800 mm Nos. 90.00 3411.00 306990.00

Scarifying existing bituminous pavements using specific machines,

1.03 equipments and technology for depth as directed by the Engineer, Sqm 107463.50 46.00 4943321.00
and Supplementary Technical Specifications section 500.

Total for Site Clearance 6031440.65

2 Excavation in Earthwork
Excavation in soil in hilly area by mechanical means including
2.01 cutting and trimming of side slopes and disposing of excavated Cum 27700.00 189.00 5235300.00
earth with all lifts and lead upto 1000 metres.

Excavation for roadway in ordinary rock by deploying a dozer, 80

HP including cutting and pushing the cut earth to site of
2.02 embankment upto a distance of 100 metres ( average lead 50 metres Cum 11542.00 240.00 2770080.00
), trimming bottom and side slopes in accordance with the
requirements of lines, grades and cross sections.

Excavation in Hard Rock (controlled blasting) with disposal upto

1000 metres (Excavation for roadway in hard rock with controlled
blasting by drilling, blasting and breaking, trimming of bottom and
2.03 Cum 31803.00 331.00 10526793.00
side slopes in accordance with requirements of lines, grades and
cross sections, loading and disposal of cut road with in all lifts and
leads upto 1000 metres )

Excavation in Hard Rock (blasting prohibited) (Excavation for

roadway in hard rock (blasting prohibited) with rock breakers
2.04 including breaking rock, loading in tippers and disposal within all Cum 21202.00 906.00 19209012.00
lifts and lead upto 1000 metres, trimming bottom and side slopes in
accordance with requirements of lines, grades and cross sections.)

Embankment Construction with Material Obtained from Borrow

Pits (Construction of embankment with approved material obtained
2.05 from borrow pits with all lifts and leads, transporting to site, Cum 7848.00 334.00 2621232.00
spreading, grading to required slope and compacting to meet
requirement of table 300-2)

PWD(NH)Div. Thane QTCPL
 Cost Estimate

Sr. No. Item Description Unit Qty. Rate in Rs. Amount in Rs.

Construction of Subgrade and Earthen Shoulders (Construction of

subgrade and earthen shoulders with approved material obtained
2.06 from borrow pits with all lifts & leads, transporting to site, Cum 30005.00 459.00 13772295.00
spreading, grading to required slope and compacted to meet
requirement of table No. 300-2)
Total for Earthwork 54134712.00

3 Rock cutting (Grade improvement / profile correction)

Excavation for roadway in ordinary rock by deploying a dozer, 80

HP including cutting and pushing the cut earth to site of
3.01 embankment upto a distance of 100 metres ( average lead 50 metres Cum 52185.00 240.00 12524400.00
), trimming bottom and side slopes in accordance with the
requirements of lines, grades and cross sections.
Excavation in Hard Rock (controlled blasting) with disposal upto
1000 metres (Excavation for roadway in hard rock with controlled
blasting by drilling, blasting and breaking, trimming of bottom and
3.02 Cum 7455.00 331.00 2467605.00
side slopes in accordance with requirements of lines, grades and
cross sections, loading and disposal of cut road with in all lifts and
leads upto 1000 metres )

Excavation in Hard Rock (blasting prohibited) (Excavation for

roadway in hard rock (blasting prohibited) with rock breakers
3.03 including breaking rock, loading in tippers and disposal within all Cum 14910.00 906.00 13508460.00
lifts and lead upto 1000 metres, trimming bottom and side slopes in
accordance with requirements of lines, grades and cross sections.)

3.04 Credit for Rock cutting

a). Ordinary rock (Considering 25% of item.no.3.01) Cum -13046.25 473.00 -6170876.25
b).Hard Rock (controlled blasting) - Considering 30% of item
Cum -2236.50 473.00 -1057864.50
no.3.02
c). Hard Rock (blasting prohibited)- considering 50% of item
Cum -7455.00 473.00 -3526215.00
no.3.03
Conveying materials obtained from road cutting including all lifts,
3.04 Cum 22737.75 215.51 4900212.50
for lead as directed by engineer in charge.
Total for Earthwork-Rock Cutting 22645721.75
4 Chapter 3. Granular Base Course and Sub Base

Plant Mix Method (Construction of granular sub-base by providing

close graded Material, mixing in a mechanical mix plant at OMC,
carriage of mixed Material to work site, spreading in uniform layers
4.01 Cum 28730.00 2771.00 79610830.00
with motor grader on prepared surface and compacting with
vibratory power roller to achieve the desired density, complete as
per clause 401 )-Grading I Material

Wet Mix Macadam -- Providing, laying, spreading and compacting

graded stone aggregate to wet mix macadam specification including
premixing the Material with water at OMC in mechanical mix plant
4.02 carriage of mixed Material by tipper to site, laying in uniform layers Cum 7830.90 2895.00 22670455.50
with paver in sub- base / base course on well prepared surface and
compacting with vibratory roller to achieve the desired density.
Laying By Grader/Paver.
Total for Base and Sub Base 102281285.50
5 Cement Concrete pavement work

PWD(NH)Div. Thane QTCPL
 Cost Estimate

Sr. No. Item Description Unit Qty. Rate in Rs. Amount in Rs.

Construction of dry lean cement concrete Sub- base over a prepared

sub-grade with coarse and fine aggregate ( natural sand/ VSI grade
finely washed crushed sand) conforming to IS: 383, the size of
coarse aggregate not exceeding 25 mm, , cement content not to be
less than 150 kg/ cum, optimum moisture content to be determined
5.01 during trial length construction, concrete strength not to be less than Cum 23500.00 4523.00 106290500.00
10 Mpa at 7 days, mixed in a batching plant/ Weigh batch mixer,
transported to site with all leads and lifts, laid with a paver with
electronic sensor /by suitable means as approved by Engineer-in-
charge , compacting with vibratory roller, finishing, curing and
including preparation of subgrade surface if required etc. complete.

Providing and laying in-situ M40 Grade unreinforced plain cement

concrete pavement over a prepared sub base with 43 grade cement,
coarse and fine aggregate (natural sand/VSI grade finely washed
crushed sand) conforming to IS 383, using fine and coarse
aggregates combined gradation as per Table 600-3 of MORTHS
pecification 2013, mixed in a batching and mixing plant/non tilting
mixer and Weigh batcher as per approved mix design, admixtures,
5.02 Cum 46088.00 8027.00 369948376.00
transporting to site, spreading, laying with approved make paver,
compacted and finished in a continuous operation, finishing to lines
and grades as directed by Engineer-in-charge and curing by curing
compound/by providing cement vatain cement Mortar 1:8 @ 0.6m
X 0.6m centre to centre, admeasuring 80mm at bottom and 40mm at
top with depth of 75mm and maintaining the same through out
curing period by any other method approved by Engineer-in-charge.

Providing and fixing factory made Hydraulically pressed

Mechanically vibrated and compacted precast inter locking cement
concrete paving blocks 100MM thick in M-50 grade of approved
size and shape for City streets and roads with high volume/ heavy
traffice as specified and as per IS 15658:2006 including cost of all
materials, manufacturing, curing, transportation of blocks to work
5.03 Sqm 26970.00 1343.00 36247680.00
site including loading, unloading and stacking as directed,
laying paving blocks in position over prepared bed of VSI crushed
sand of 50 mm thickness including necessary excavation in all
stratas, spreading blindge of fine sand over the prepared bed,
compacting blocks by plate vibrator etc. complete.

Total for Cement Concrete Pavement 512486556.00

6 Traffic Signs, Markings & Other Road Appurtenances

Road Marking with Hot Applied Thermoplastic Compound with

Reflectorizing Glass Beads on Bituminous Surface- Providing and
laying of hot applied thermoplastic compound 2.5 mm thick
6.01 including reflectorizing glass beads @ 250 gms per sqm area, Sqm 6422.00 681.00 4373382.00
thickness of 2.5 mm is exclusive of surface applied glass beads as
per IRC:35 .The finished surface to be level, uniform and free from
streaks and holes.complete.

PWD(NH)Div. Thane QTCPL
 Cost Estimate

Sr. No. Item Description Unit Qty. Rate in Rs. Amount in Rs.

Providing and fixing of retro- reflectorised informatory sign board

rectangular/Square in shape having area less than 0.9 square meter
made out of 4mm aluminum composite material ( ACM) sheet
bonded with white retro reflective sheeting of Class C ( Type XI
Micro prismatic grade sheeting) having pressure sensitive/heat
activated adhesive retoreflective specified back ground, border and
back side retoreflctive symbols, letters, numerals, arrow as per
IRC:67- 2012 Table No 8.3, supported with back support frame
25mm x 25mm x 3mm, duly painted on back side with two coats of
grey stove enamel paint and supported on one no. mild steel angle
iron post 75 mm x 75 mm x 6 mm, 3.5 mt long firmly fixed to the
ground by means of properly designed foundation with M25 grade
cement concrete 45 cm x 45 cm x 60 cm, 60 cm below ground level
6.02 as per approved drawing The angle iron post shall be duly painted
with one coat of epoxy primer and two coats of epoxy finish paints
having alternate black and white bands of 25 cm width including
GI fixures and transportation etc.complete.The nut bolts of board
with angle iron post/supporting structure after fixing at site has to
be electrically welded. Class C ( Type XI Micro prismatic grade
sheeting) sheeting shall have 10 years written warranty from the
manufacturer and authorised distributor/convertor issued for field
performance including the screen printed areas and cut-out sheeting
and cut-out durable transparent overlay film and this warranty
certificate in original should be submitted to the Engineer in charge
by the contractor/supplier.

a 90 cm equilateral triangle (Cautionary sign boards) Nos. 376.00 8402.00 3159152.00

b 60cm circular (speed Limit) Nos. 30.00 7170.00 215100.00
c 80 mm x 60 mm rectangular (Informatory sign) Nos. 18.00 10790.00 194220.00
d 90 cm high octagon (Mandatory Sign Board) Nos. 10.00 14318.00 143180.00

Supplying and Fixing of Molded Shank Raised Pavement Markers /

Cat's Eye made of polycarbonate and ABS moulded body and
reflective panels with micro prismatic lens capable of providing
total internal reflection of the light entering the lens face and shall
support a load of 16000 kg tested in accordance to ASTM D 4280
Type H and complying to Specifications of Category A of MORTH
Circular No RW/NH/33023/10-97 DO III Dt 11.06. 1997. The
height, width and length shall not exceed 50 mm, 100 mm and 102
+/- 2 mm and with minimum reflective area of 13 Sqcm on each
6.03 Nos. 5098.00 543.40 2770253.20
side and the slope to the base shall be 35 +/- 5 degree. The strength
of detachment of the integrated cylindrical shanks, (of diameter not
less than 19 +/- 2 mm and height not less than 30+/- 2 mm) from
the body is to be a minimum value of 500 Kg. Fixing will be by
drilling holes on the road for the shanks to go inside, without nails
and using epoxy resin based adhesive as per manufacturer's
recommendation and complete as directed by the engineer.The
contractor shall submit a two year warranty for satisfactory field
performance including stipulated period.

Cast in Situ Cement Concrete M20 kerb (Construction of cement

concrete kerb with top and bottom width 115 and 165 mm
respectively, 250 mm high in M 20 grade PCC on M-10 grade
6.04 Per Rmt 5155.00 385.00 1984675.00
foundation 150 mm thick, foundation having 50 mm projection
beyond kerb stone, kerb stone laid with kerb laying machine,
foundation concrete laid manually, all complete as per clause 408)

PWD(NH)Div. Thane QTCPL
 Cost Estimate

Sr. No. Item Description Unit Qty. Rate in Rs. Amount in Rs.

Providing and Fixing Reinforced cement concrete M15grade 5th

6.05 Km stone of standard design as per IRC:8-1980, fixing in position Nos. 3.00 4631.00 13893.00
including painting and printing etc)

Providing and Fixing Reinforced cement concrete M15grade

6.06 kilometre stone of standard design as per IRC:8-1980, fixing in Nos. 12.00 2763.00 33156.00
position including painting and printing etc)

Providing and Fixing Reinforced cement concrete M15grade 200

6.07 metre stone of standard design as per IRC:8-1980, fixing in position Nos. 64.00 788.00 50432.00
including painting and printing etc)

Supplying and installation of delineators (road way indicators,

hazard markers, object markers), 80-100 cm high above ground
level, painted black and white in 15 cm wide stripes, fitted with 80
6.08 Nos. 766.00 1734.00 1328244.00
x 100 mm rectangular or 75 mm dia circular reflectorised panels at
the top, buried or pressed into the ground and confirming toIRC-79
and the drawings.

6.09 Overhead Gantry Nos. 2.00 1200000.00 2400000.00

6.10 Cantilever Gantry Nos. 4.00 700000.00 2800000.00
Total for Traffic Signs, Markings & Other Road
19465687.20
Appurtenances

7 Drainage and Protective Works inlcuding Metal Beam Crash barrier

Excavation for catch / side water gutter in all sorts of soils to the
specified section including stacking the excavated stuff in a regular
7.01 Cum 24910.00 370.00 9216700.00
bund and disposing of unsuitable or excess stuff as directed all sorts
of soils.

Excavation for roadway in ordinary rock by deploying a dozer, 80

HP including cutting and pushing the cut earth to site of
7.02 embankment upto a distance of 100 metres ( average lead 50 metres Cum 2768.00 240.00 664320.00
), trimming bottom and side slopes in accordance with the
requirements of lines, grades and cross sections.

Plain/Reinforced cement concrete in open foundation complete as

7.03 Cum 773.00 6128.00 4736944.00
per drawing and technical specifications-PCC M15 Grade

Providing and fixing in positionTMT-FE-500 bar reinforcement of

various diameters for R.C.C. pile caps, footings, foundations, slabs,
beams columns, canopies, staircase, newels, chajjas, lintels pardis,
7.04 MT 116.00 76035.00 8820060.00
copings, fins, arches etc. as per detailed designs, drawings and
schedules. including cutting, bending, hooking the bars, binding
with wires or tack welding and supporting as required complete

PWD(NH)Div. Thane QTCPL
 Cost Estimate

Sr. No. Item Description Unit Qty. Rate in Rs. Amount in Rs.

Providing and laying plain in situ / ready mix M-20 cement

concrete of trap/ granite /quartzite /gneiss / crushed stone metal
mechanically mixed, placed in foundation and compacted by
7.05 vibration including necessary bailing out water, curing concrete Cum 3877.00 8014.00 31070278.00
batch mix plant / pan mixer with Natural / VSI standard Artificial
Sand) (excluding dewatering by pump) for 14 days RCC Grade.
With Concrete Mixer.

Metal Beam Crash Barrier--Type-A, W:Metal Beam Crash Barrier

(Providing and erecting a W metal beam crash barrier comprising of
3mm thick corrugated sheet metal beam rail, 70cm above
road/ground level, fixed on ISMC series channel vertical post,
150x75x5 mm spaced 2m centre to centre, 1.8m high, 1.1m below
7.06 Rmt 4390.00 3121.00 13701190.00
ground/road level, all steel parts and fitments to be galvanised by
hot dip process, all fittings to conform to IS:1367 and IS:1364,
metal beam rail to be fixed on the vertical post with as pacer of
channel section 150x75x5mm, 330 mm long complete as per clause
810)""

Providing and laying Reinforced cement concrete pipe

NP4/prestressed concrete pipe for Utility Crossings including
7.07 fixing collars with cement mortar 1:2 but excluding excavation, Rmt 280.00 8374.00 2344720.00
protection works, concrete and masonry works in head walls
and parapets as per Technical section 1000 and 2900..

Drainage and Protective Works inlcuding Metal Beam Crash

70554212.00
barrier
8 Retaining wall

Excavation in soil in hilly area by mechanical means including

8.01 cutting and trimming of side slopes and disposing of excavated Cum 18446.00 189.00 3486294.00
earth with all lifts and lead upto 1000 metres.

Excavation for roadway in ordinary rock by deploying a dozer, 80

HP including cutting and pushing the cut earth to site of
8.02 embankment upto a distance of 100 metres ( average lead 50 metres Cum 5534.00 240.00 1328160.00
), trimming bottom and side slopes in accordance with the
requirements of lines, grades and cross sections.

Excavation in Hard Rock (controlled blasting) with disposal upto

1000 metres (Excavation for roadway in hard rock with controlled
blasting by drilling, blasting and breaking, trimming of bottom and
8.03 Cum 1107.00 331.00 366417.00
side slopes in accordance with requirements of lines, grades and
cross sections, loading and disposal of cut road with in all lifts and
leads upto 1000 metres )

Plain cement concrete 1:3:6 nominal mix in foundation with

crushed stone aggregate 40 mm nominal size mechanically mixed,
8.04 Cum 2145.50 5426.00 11641483.00
placed in foundation and compacted by vibration including curing
for 14 days

Plain/Reinforced cement concrete in open foundation complete as

8.05 Cum 9181.00 8514.00 78167034.00
per drawing and technical specifications. RCC M30

Supplying, fitting and placing HYSD bar reinforcement in sub-

8.06 MT 583.00 76361.00 44518463.00
structure complete as per drawing and technical specifications

PWD(NH)Div. Thane QTCPL
 Cost Estimate

Sr. No. Item Description Unit Qty. Rate in Rs. Amount in Rs.

Providing weep holes in Brick masonry/Plain/Reinforced concrete

abutment, wing wall/return wall with 100 mm dia AC pipe,
8.07 extending through the full width of the structure with slope of 1V Nos. 6529.00 408.00 2663832.00
:20H towards drawing foce. Complete as per drawing and
Technical specifications

Providing and laying of Filter media with granular materials/stone

crushed aggregates satisfying the requirements laid down in clause
2504.2.2. of MoRTH specifications to a thickness of not less than
8.08 600 mm with smaller size towards the soil and bigger size towards Cum 4866.04 1406.00 6841652.23
the wall and provided over the entire surface behind abutment,
wing wall and return wall to the full height compacted to a firm
condition complete as per drawing and technical specification.

Painting Two Coats on New Concrete Surfaces (Painting two coats

8.09 after filling the surface with synthetic enamel paint in all shades on Sqm 1610 110.00 177100.00
new plastered concrete surfaces)
Total for Retaining Wall / Toe / Breast Wall 149190435.00
9 Junctions

Clearing and Grubbing Road Land .(Clearing and grubbing road

land including uprooting rank vegetation, grass, bushes, shrubs,
saplings and trees girth up to 300 mm, removal of stumps of trees
9.01 cut earlier and disposal of unserviceable materials and stacking of Hect 0.63 42853.00 26997.39
serviceable material to be used or auctioned up to a lead of 1000
metres including removal and disposal of top organic soil not
exceeding 150 mm in thickness.)

Construction of Subgrade and Earthen Shoulders (Construction of

subgrade and earthen shoulders with approved material obtained
9.02 from borrow pits with all lifts & leads, transporting to site, Cum 6300.00 459.00 2891700.00
spreading, grading to required slope and compacted to meet
requirement of table No. 300-2)

Plant Mix Method (Construction of granular sub-base by providing

close graded Material, mixing in a mechanical mix plant at OMC,
carriage of mixed Material to work site, spreading in uniform layers
9.03 Cum 1575.00 2771.00 4364325.00
with motor grader on prepared surface and compacting with
vibratory power roller to achieve the desired density, complete as
per clause 401 )-Grading I Material

Wet Mix Macadam -- Providing, laying, spreading and compacting

graded stone aggregate to wet mix macadam specification including
premixing the Material with water at OMC in mechanical mix plant
9.04 carriage of mixed Material by tipper to site, laying in uniform layers Cum 1260.00 2895.00 3647700.00
with paver in sub- base / base course on well prepared surface and
compacting with vibratory roller to achieve the desired density.
Laying By Grader/Paver.

Prime coat - Providing and applying primer coat with bitumen

emulsion on prepared surface of granular Base including cleaning
9.05 Sqm 6300.00 34.00 195300.00
of road surface and spraying, primer at the rate of 0.60 kg/sqm
using mechanical means.

PWD(NH)Div. Thane QTCPL
 Cost Estimate

Sr. No. Item Description Unit Qty. Rate in Rs. Amount in Rs.

DENSE BITUMINOUS MACADAM:-Providing and laying dense

bituminous macadam using crushed aggregate of grading 1,
premixed with bituminous binder Bitumen of specified grade, @
4.50% by weight of total mix and filler, transported at site with
VTS, laid over a previously prepared surface, finished to the
required grade, level, alignment, and rolling to achieve the desired
density for 76/100 mm compacted thickness with drum mix type
9.06 hot mix plant with SCADA having complying essential features of Cum 461.23 7043.00 3248437.50
Hot mix plant as per IRC-27-2009 specified conditions and
attachments such as electronic load sensor based belt conveyers,
automatic synchronization of bitumen and aggregate fedder, built in
dust controller system and PLC for Drum Mix plant, Sensor paver,
and Vibratory roller excluding prime/Tack coat etc. complete--
Bitumen VG-30 grade with stone dust filler (VG-30 bulk bitumen
rates are considered to arrive at rates)

Providing and applying tack coat on the prepared surface heating by

fames in Boiler and spraying bitumen set footed in bitumen boller
9.07 Sqm 6300.00 13.00 81900.00
on B.T. surface 2.5 kg/10 sqm.(VG-30 bulk bitumen rates are
considered to arrive at rates)

Providing and applying tack coat on the prepared surface heating by

flames in Boiler and spraying bitumen with sprayer on Granular
9.08 Sqm 6300.00 13.00 81900.00
surface treated with primer @ 2.75 kg/10 sqm(VG-30 bulk bitumen
rates are considered to arrive at rates)

Bituminous Concrete (Providing and laying bituminous concrete

with 100-120 TPH batch type hot mix plant producing an average
output of 75 tonnes per hour using crushed aggregates of specified
grading, premixed with bituminous binder @ 5.4 to 5.6 % of mix
9.09 and filler, transporting the hot mix to work site, laying with a Cum 315.00 7791.00 2454165.00
hydrostatic paver finisher with sensor control to the required grade,
level and alignment, rolling with smooth wheeled, vibratory and
tandem rollers to achieve the desired compaction as per MORTH
specification clause No. 509 complete in all respects)

Total for Junctions 16992424.89

10 Culverts
Dismantling of Structures (Dismantling of existing structures like
culverts, bridges, retaining walls and other structure comprising of
masonry, cement concrete, wood work, steel work, including T&P
10.01 Cum 297.00 813.00 241461.00
and scaffolding wherever necessary, sorting the dismantled
material, disposal of unserviceable material and stacking the
serviceable material with all lifts and lead of 1000 metres)

Dismantling stone masonry in lime or cement mortar including

10.02 Cum 2472.60 565.00 1397019.00
stacking the materils as directed with all leads, lifts etc.

Dismantling of existing RCC Hume Pipes of all diameters and

disposing the same at areas approved by Engineer in Charge with
10.03 Rmt 990.00 554.00 548460.00
all leads and lifts. Pipes in sound conditions shall be re-used for
construction as directed by the Engineer in Charge.

PWD(NH)Div. Thane QTCPL
 Cost Estimate

Sr. No. Item Description Unit Qty. Rate in Rs. Amount in Rs.

Excavation in soil in hilly area by mechanical means including

10.04 cutting and trimming of side slopes and disposing of excavated Cum 1477.60 189.00 279266.40
earth with all lifts and lead upto 1000 metres.

Excavation for roadway in ordinary rock by deploying a dozer, 80

HP including cutting and pushing the cut earth to site of
10.05 embankment upto a distance of 100 metres ( average lead 50 metres Cum 649.70 240.00 155928.00
), trimming bottom and side slopes in accordance with the
requirements of lines, grades and cross sections.

Excavation in Hard Rock (controlled blasting) with disposal upto

1000 metres (Excavation for roadway in hard rock with controlled
blasting by drilling, blasting and breaking, trimming of bottom and
10.06 Cum 216.90 331.00 71793.90
side slopes in accordance with requirements of lines, grades and
cross sections, loading and disposal of cut road with in all lifts and
leads upto 1000 metres )

10.07 PCC M15 Bedding Cum 1442.00 6128.00 8836576.00

10.08 PCC M20 Cum 2794.15 6669.00 18634186.35
10.09 RCC M30 Conc Cum 425.00 8514.00 3618450.00
10.10 NP4 Pipe 1200mm dia Rmt 825.00 7721.00 6369825.00
10.11 Flexible apron Cum 872.44 2983.00 2602488.52
10.12 Stone pitching Cum 2749.56 2820.00 7753759.20
10.13 Filter media Cum 1053.36 1406.00 1481024.16
10.14 Earth fill Cum 12551.88 459.00 5761312.92
10.15 RCC M20 Pillar for inscribing structure no. Cum 21.12 8221.00 173627.52

Supplying, fitting and placing HYSD bar reinforcement in sub-

10.16 MT 42.45 76361.00 3241524.45
structure complete as per drawing and technical specifications

10 Total for Culverts in Rs. 61166702.42

11 Traffic Management
Repairing of pot holes including cutting and/or trimming of pothole
to a regular shape and to provide firm vertical faces, cleaning of
surface, application of tack coat on the sides and base of pothole as
11.01 per clause 503, back filling the pot holes with hot bituminous Sqm 7000.00 375.00 2625000.00
material as per clause 504, compacting, trimming and finishing the
surface to form a smooth continuous surface, all as per clause
3004.2

Renewal coat on existing road with 25 mm SDBC including tack

coat @ 2.0 Kg/10 Sqm as per MORT&H Specification clause 508
11.02 Sqm 7000.00 225.00 1575000.00
to the area of the existing Carriage way as per the directions of
Engineer in Charge.

Providing & fixing Solar Powered Traffic Blinkers LED based 300
mm/200 mm dia signal head with In built blinker unit having
11.03 battery & battery charger unit with photo electric switch complete Nos 22.00 75000.00 1650000.00
as per technical specification clause 112 and as directed by the
Engineer.

PWD(NH)Div. Thane QTCPL
 Cost Estimate

Sr. No. Item Description Unit Qty. Rate in Rs. Amount in Rs.

Provision and fixing of traffic signs for limited period at suitable

locations in construction zone comprising of warning zone,
approach transition zone, working zone and terminal transition zone
with a minimum distance of 60 cm from the edge of the kerb in case
of kerbed roads and 2 to 3 m from the edge of the carriageway in
11.04 case of un-kerbed roads, the bottom edge of the lowest sign plate to
be not less than 2 m above the road level, fixed on 60 mm x 60 mm
x 6 mm angle iron post, founded and installed as per approved
design and drawings, including shifting & refixing for any number
of times as & when required to various construction zones , all as
per IRC:SP:55-2001and as directed by the Engineer.

Prohibitory signs of circular shape such as Overtaking Prohibited,

a Nos 11.00 3473.00 39491.00
Compulsory Right Turn Ahead of 60cm diameter

Supply of cautionary/warning signs board such as Lane Closed,

b Nos 14.00 4737.00 66948.00
Road narrow of size 90 cm equilateral triangle
Supply of informatory sign board such as Road Closed, Diversion,
c Nos 13.00 6381.00 80736.00
Diversion Ahead of size 60x80 cm
Supply of men at work sign board made of size 900 mm
d Nos 12.00 4737.00 57384.00
equilateral triangle.
Providing and Laying of Rumble strips with Plastirib 2K, or
equivalent 2 component cold plastic profiled material to give total
width of 500 mm and height of 10 mm. Ramp provided to give
width of 145 mm, width of ribs to be 55mm laid at centre to
11.05 centre distance of 35 mm, Nos 814 4077.00 3319279
with reflective glass beads @ 350 gm / Square Metre. The
finished surface to be levelled, uniform and free from streaks and
holes, to be applied on the edge lines, including surface cleaning
and cost of all materials etc. complete.

Provision of rumble strips covered with premix bituminous carpet,

15-20 mm high at centre, 250 mm wide placed at 1 m centre to
centre at approved locations to control speed, marked with white
11.06 Sqm 25.00 225.00 8750.00
strips of road marking paint, including dismantling , shifting &
refixing the same as & when required to various construction zones
and as directed by the Engineer.

Traffic Management 9422588.00

Total Civil Cost in Rs. 1024371765.41

PWD(NH)Div. Thane QTCPL
PREPARATION OF DETAILED PROJECT REPORT (DPR) FOR
REHABILITATION AND UP-GRADATION OF EXISTING ROAD
FROM KM 84.00 TO KM 101.00 OF MALSHEJ GHAT OF NH-
61 IN THE STATE OF MAHARASHTRA ON ENGINEERING,
PROCUREMENT & CONSTRUCTIONS (EPC) BASIS
CONTRACT. (DESIGN LENGTH – 15.29KM)

MEASUREMENT SHEET
Rehabilitation and Up-gradation of Existing Road from Km.84.00 to
Km 101.00 of Malshej Ghat of NH- 61 in the state of Maharashtra on
Engineering, Procurement & Construction (EPC) Basis Contract.
(Length = 17.00 km)
Typical Cross Schedule
Chainage (m)
Sr.no. Length (m) C/s Type
From To.
1 83700 83800 100 TCS‐1a
2 83800 84500 700 TCS‐1a
3 84500 84594 94 TCS‐4a
4 84594 84667 73 TCS‐3a
5 84667 84800 133 TCS‐4a
6 85000 85270 270 TCS‐4a
7 85270 85294 24 TCS‐3a
8 85294 85337 43 TCS‐4a
9 85337 85411 74 TCS‐3a
10 85411 85572 161 TCS‐4a
11 85572 85602 30 TCS‐3a
12 85602 85947 345 TCS‐4a
13 85947 86025 78 TCS‐3a
14 86025 86261 236 TCS‐4a
15 86261 86538 277 TCS‐3a
16 86538 86649 111 TCS‐4a
17 86649 87184 535 TCS‐4a
18 87184 87205 21 TCS‐3a
19 87205 87238 33 TCS‐4a
20 87238 87331 93 TCS‐3a
21 87331 87360 29 TCS‐4a
22 87360 87619 259 TCS‐3a
23 87619 87681 62 TCS‐4a
24 87681 87738 57 TCS‐3a
25 87738 87857 119 TCS‐4a
26 87857 87906 49 TCS‐3a
27 87906 87923 17 TCS‐3a
28 87923 87978 55 TCS‐3a
29 87978 88015 37 TCS‐4a
30 88015 88079 64 TCS‐3a
31 88079 88232 153 TCS‐4a
32 88232 88295 63 TCS‐3a
33 88295 88442 147 TCS‐4a
34 88442 88500 58 TCS‐3a
35 88500 88717 217 TCS‐4a
36 88717 88742 25 TCS‐3a
37 88742 88891 149 TCS‐4a
38 88891 89028 137 TCS‐3a
39 89028 89458 430 TCS‐4a
40 89458 89520 62 TCS‐3a
41 89520 89600 80 TCS‐4a
42 89860 90000 140 TCS‐4a
43 90000 90750 750 TCS‐4b
44 91400 91517 117 TCS‐4b
45 92417 92624 207 TCS‐3a
46 92624 92862 238 TCS‐4a
47 92862 92893 31 TCS‐3a
48 92893 93070 177 TCS‐4a
49 93070 93095 25 TCS‐3a
50 93095 93630 535 TCS‐4a
 Chainage (m)
Sr.no. Length (m) C/s Type
From To.
51 93630 93662 32 TCS‐3a
52 93662 93889 227 TCS‐4a
53 93889 93924 35 TCS‐3a
54 93924 93968 44 TCS‐4a
55 93968 94008 40 TCS‐3a
56 94008 94180 172 TCS‐4a
57 94180 94206 26 TCS‐3a
58 94206 94700 494 TCS‐4a
59 94700 94707 7 TCS‐4
60 94707 94991 284 TCS‐3
61 94991 95600 609 TCS‐4
62 95600 99880 4280 TCS‐1
63 99880 100280 400 TCS‐2
64 100280 100700 420 TCS‐4
65 100700 101000 300 TCS‐1
Total length in M 15290

Strecthes where work is in progress

Sr.No. From Ch. To Ch. Length in Kms. TCS
1 84800.000 85000.000 200 4
2 89600.000 89700.000 100 4
3 89700.000 89860.000 160 2
4 90750.000 91400.000 650 3
5 91517.000 92417.000 900 3

Total Length = 2010

Sr.No. Length in m
Typical Cross Section
extra 250 added for faning portion from Ch.
1 TCS‐1 4580 83.800 to Ch. 84.000
2 TCS‐1a 800
3 TCS‐2 400
4 TCS‐3 284
5 TCS‐3a 1912
6 TCS‐4 1036
7 TCS‐4a 5411
8 TCS‐4b 867
15290
 Measurement Sheet

Rehabilitation and Up-gradation of Existing Road from Km.84.00 to Km 101.00 of Malshej Ghat of NH- 61 in the state of Maharashtra on Engineering,
Procurement & Construction (EPC) Basis Contract. (Length = 17.00 km)
MEASUREMENT SHEET
Sr.No. Item Description Unit Nos. L B D/H Qty Total Qty
Upgradation of Existing Road
1 Chapter 1. Site Clearance and Dismantling
Clearing and Grubbing Road Land .(Clearing and grubbing road
land including uprooting rank vegetation, grass, bushes, shrubs,
saplings and trees girth up to 300 mm, removal of stumps of trees
1.01 cut earlier and disposal of unserviceable materials and stacking of Hect
serviceable material to be used or auctioned up to a lead of 1000
metres including removal and disposal of top organic soil not
exceeding 150 mm in thickness.)
TCS 1 1 4580.00 2.60 1.19
TCS 1a 1 800.00 2.60 0.21
TCS 2 1 400.00 2.60 0.10
TCS 3 1 284.00 2.60 0.07
TCS 3a 1 1912.00 2.60 0.50
TCS 4 1 1036.00 2.60 0.27
TCS 4a 1 5411.00 2.60 1.41
TCS 4b 1 867.00 3.50 0.30
Total Qty 15290.00 4.05

Cutting of Trees, including Cutting of Trunks, Branches and

Removal (Cutting of trees, including cutting of trunks, branches
1.02 and removal of stumps, roots, stacking of serviceable material Nos.
with all lifts and up to a lead of 1000 mtrs and earth filling in the
depression/pit.)
a Girth from 300 mm to 600 mm Nos. 356.00 356.00 356.00
b Girth from 600 mm to 900 mm Nos. 225.00 225.00 225.00
c Girth from 900 mm to 1800 mm Nos. 135.00 135.00 135.00
d Girth above 1800 mm Nos. 90.00 90.00 90.00
806.00 806.00
Scarifying existing bituminous pavements using specific
machines, equipments and technology for depth as directed by
1.03 Sqm
the Engineer, and Supplementary Technical Specifications
section 500.
TCS 1 Sqm 1 4580.00 7.00 32060.00
TCS 1a Sqm 1 800.00 7.00 5600.00
TCS 2 Sqm 1 400.00 7.00 2800.00
TCS 3 Sqm 1 284.00 7.00 1988.00
TCS 3a Sqm 1 1912.00 7.00 13384.00
TCS 4 Sqm 1 1036.00 7.00 7252.00
TCS 4a Sqm 1 5411.00 7.00 37877.00
TCS 4b Sqm 1 867.00 7.50 6502.50
15290.00 107463.50

Considering 50mm thk qty in cum for adding qty in conveying of

Cum 5373.18
material item no. 2.05=

Dismantling stone masonry in lime or cement mortar including

1.04 Cum
stacking the materils as directed with all leads, lifts etc.
Dismantling of existing RCC Hume Pipes of all diameters and
disposing the same at areas approved by Engineer in Charge with
1.05 Rmt
all leads and lifts. Pipes in sound conditions shall be re-used for
construction as directed by the Engineer in Charge.
Dismantling of Cement Concrete Pavement (Dismantling of
cement concrete pavement by mechanical means using pneumatic
tools, breaking to pieces not exceeding 0.02 cum in volume and
1.06 Cum 1 100.00 11.00 0.45 495.00 495.00
stock piling at designated locations and disposal of dismantled
materials up to a lead of 1000 metres, stacking serviceable and
unserviceable materials separately)
Dismantling Kilometre Stone (Dismantling of kilometre stone
including cutting of earth, foundation and disposal of dismantled
1.07
material with all lifts and lead upto 1000 m and back filling of
pit.)

A Ordinary KM Stone Each 15 15.00 15.00

B Hectometre Stone Each 45 45.00 45.00

NH PWD Div. Thane QTCPL
 Measurement Sheet

Sr.No. Item Description Unit Nos. L B D/H Qty Total Qty

2 Chapter 2. Earth Work
Excavation in soil in hilly area by mechanical means including
2.01 cutting and trimming of side slopes and disposing of excavated
earth with all lifts and lead upto 1000 metres.
For Paved Shoulder area (upto GSB Bottom)
TCS 1 Cum 2 4580.00 1.50 0.60 8244.00
TCS 1a Cum 2 800.00 1.50 0.60 1440.00
TCS 2 Cum 2 400.00 1.50 0.60 720.00
TCS 3 Cum 2 284.00 1.50 0.60 511.20
TCS 3a Cum 2 1912.00 1.50 0.60 3441.60
TCS 4 Cum 2 1036.00 1.50 0.60 1864.80
TCS 4a Cum 2 5411.00 1.50 0.60 9739.80
TCS 4b Cum 2 867.00 0.00 0.60 0.00
15290.00

for Earthern Shoulder Area (upto GSB Bottom)

TCS 1 Cum 2 4580.00 1.60 0.60 8793.60
TCS 1a Cum 2 800.00 1.60 0.60 1536.00
TCS 2 Cum 0 400.00 0.00 0.60 0.00
TCS 3 Cum 2 284.00 1.00 0.60 340.80
TCS 3a Cum 2 1912.00 1.00 0.60 2294.40
TCS 4 Cum 2 1036.00 1.00 0.60 1243.20
TCS 4a Cum 2 5411.00 0.60 0.60 3895.92
TCS 4b Cum 2 867.00 0.60 0.60 624.24
Extra for widening at curves Cum Area= 2462.00 0.60 1477.20
Total Qty 46167.00

Considering 60% of total excavated qty - Soil 60% assumed 27700.00

Excavation for roadway in ordinary rock by deploying a dozer, 80
HP including cutting and pushing the cut earth to site of
2.02 embankment upto a distance of 100 metres ( average lead 50 Cum
metres ), trimming bottom and side slopes in accordance with the
requirements of lines, grades and cross sections.
considering 25% of total excavated qty -Ordinary Rock 25% assumed 11542.00
Excavation in Hard Rock (controlled blasting) with disposal
upto 1000 metres (Excavation for roadway in hard rock with
controlled blasting by drilling, blasting and breaking, trimming of
2.03 Cum
bottom and side slopes in accordance with requirements of lines,
grades and cross sections, loading and disposal of cut road with
in all lifts and leads upto 1000 metres )
a) For Profile correction at different locations Cum 1 5120.00 12.00 0.75 46080.00
b) Along c/W (Considering 15% of total excavated qty)) 15% assumed 6925.00
Total Qty for Hard rock = 53005.00
Considering 60% of total hard rock qty for controlled blasting= Cum 60% assumed 31803.00
Excavation in Hard Rock (blasting prohibited) (Excavation for
roadway in hard rock (blasting prohibited) with rock breakers
including breaking rock, loading in tippers and disposal within all
2.04
lifts and lead upto 1000 metres, trimming bottom and side slopes
in accordance with requirements of lines, grades and cross
sections.)
Considering 40% of total hard rock qty for blasting prohibited= Cum 40% assumed 21202.00

Conveying materials obtained from road cutting including all

lifts, laying in layers of 20cm to 30cm. breaking clods, dressing
to the required lines, curves, grades and section, watering and
2.05
compacting to not less than 97% of standard Proctor density for a
lead of over 300m. to 500m. inclusive from the site of excavation
to the site of deposition as directed.
item no. (1.03 + 2.01 + 2.02 + 2.03 + 2.04) Cum 97620.00 97620.00
Embankment Construction with Material Obtained from Borrow
Pits (Construction of embankment with approved material
2.06 obtained from borrow pits with all lifts and leads, transporting to Cum
site, spreading, grading to required slope and compacting to meet
requirement of table 300-2)
TCS 1 0.00 4580.00 5.00 0.30 0.00
TCS 1a 0.00 800.00 5.00 0.30 0.00
TCS 2 1.00 400.00 3.00 0.20 240.00
TCS 3 1.00 284.00 4.00 0.20 227.20
TCS 3a 1.00 1912.00 4.00 0.20 1529.60
TCS 4 1.00 1036.00 4.00 0.20 828.80
TCS 4a 1.00 5411.00 4.00 0.20 4328.80

NH PWD Div. Thane QTCPL
 Measurement Sheet

Sr.No. Item Description Unit Nos. L B D/H Qty Total Qty

TCS 4b 1.00 867.00 4.00 0.20 693.60
Total qty= 15290.00 7848.00 7848.00

Construction of Subgrade and Earthen Shoulders (Construction of

subgrade and earthen shoulders with approved material obtained
2.07 from borrow pits with all lifts & leads, transporting to site, Cum
spreading, grading to required slope and compacted to meet
requirement of table No. 300-2)
a). Subgrade
TCS 1 Cum 1.00 4580.00 6.00 0.25 6870.00
TCS 1a Cum 1.00 800.00 6.00 0.25 1200.00
TCS 2 Cum 1.00 400.00 6.00 0.25 600.00
TCS 3 Cum 1.00 284.00 6.00 0.25 426.00
TCS 3a Cum 1.00 1912.00 6.00 0.25 2868.00
TCS 4 Cum 1.00 1036.00 6.00 0.25 1554.00
TCS 4a Cum 1.00 5411.00 6.00 0.25 8116.50
TCS 4b Cum 1.00 867.00 3.90 0.25 845.33
Total for subgrade = 15290.00 22480.00

b). Earthern Shoulders

TCS 1 Cum 2.00 4580.00 1.45 0.45 5976.90
TCS 1a Cum 0.00 800.00 1.45 0.45 0.00
TCS 2 Cum 2.00 400.00 1.00 0.45 360.00
TCS 3 Cum 2.00 284.00 1.00 0.45 255.60
TCS 3a Cum 0.00 1912.00 1.00 0.45 0.00
TCS 4 Cum 2.00 1036.00 1.00 0.45 932.40
TCS 4a Cum 0.00 5411.00 1.00 0.45 0.00
TCS 4b Cum 0.00 867.00 0.00 0.45 0.00
Deduct for paver block area Cum 0.00 0.00 0.00 0.45 0.00
Total for Earthern Shoulders = Cum 15290.00 7525.00
Total for Earthern Shoulder and Subgrade = Cum 30005.00 30005.00

Chapter 3-Rock cutting (for Grade improvement / profile

3
correction)

Excavation for roadway in ordinary rock by deploying a dozer, 80

HP including cutting and pushing the cut earth to site of
3.01 embankment upto a distance of 100 metres ( average lead 50
metres ), trimming bottom and side slopes in accordance with the
requirements of lines, grades and cross sections.

for grade correction between Ch 98860 to Ch.100280 Cum 1 1420.00 15.00 3.50 74550.00
Excavation in Hard Rock (controlled blasting) with disposal
upto 1000 metres (Excavation for roadway in hard rock with
controlled blasting by drilling, blasting and breaking, trimming of
3.02 Cum
bottom and side slopes in accordance with requirements of lines,
grades and cross sections, loading and disposal of cut road with
in all lifts and leads upto 1000 metres )
Between Ch. 91900 to Ch. 92090 -Hillok side -Widening Cum 1 420.00 3.75 8.15 12836.25
for grade correction between Ch 98860 to Ch.100280 Cum 1 1420.00 15.00 4.50 95850.00
Considering 10% of total excavated qty = Cum 1 74550.00 10.00% assume 7455.00 7455.00
Excavation in Hard Rock (blasting prohibited) (Excavation for
roadway in hard rock (blasting prohibited) with rock breakers
including breaking rock, loading in tippers and disposal within all
3.03 Cum
lifts and lead upto 1000 metres, trimming bottom and side slopes
in accordance with requirements of lines, grades and cross
sections.)
Considering 20% of total excavated qty = Cum 1 74550.00 20.00% assume 14910.00 14910.00

Conveying materials obtained from road cutting including all

lifts, laying in layers of 20cm to 30cm. breaking clods, dressing
to the required lines, curves, grades and section, watering and
3.04
compacting to not less than 97% of standard Proctor density for a
lead of over 300m. to 500m. inclusive from the site of excavation
to the site of deposition as directed.
Considering total excavated qty in item no. 3.01 Cum 74550.00
4 Chapter 3. Granular Base Course and Sub Base

NH PWD Div. Thane QTCPL
 Measurement Sheet

Sr.No. Item Description Unit Nos. L B D/H Qty Total Qty

Plant Mix Method (Construction of granular sub-base by

providing close graded Material, mixing in a mechanical mix
plant at OMC, carriage of mixed Material to work site, spreading
4.01 Cum
in uniform layers with motor grader on prepared surface and
compacting with vibratory power roller to achieve the desired
density, complete as per clause 401 )-Grading I Material
TCS 1 Cum 1.00 4580.00 13.20 0.15 9068.40
TCS 1a Cum 1.00 800.00 13.20 0.15 1584.00
TCS 2 Cum 1.00 400.00 12.00 0.15 720.00
TCS 3 Cum 1.00 284.00 12.00 0.15 511.20
TCS 3a Cum 1.00 1912.00 12.00 0.15 3441.60
TCS 4 Cum 1.00 1036.00 12.00 0.15 1864.80
TCS 4a Cum 1.00 5411.00 12.00 0.15 9739.80
TCS 4b Cum 1.00 867.00 11.00 0.15 1430.55
15290.00
Extra for widening at curves Cum Area = 2462.00 0.15 369.30
Total Qty = 28730.00 28730.00
Wet Mix Macadam -- Providing, laying, spreading and
compacting graded stone aggregate to wet mix macadam
specification including premixing the Material with water at
OMC in mechanical mix plant carriage of mixed Material by
Cum
tipper to site, laying in uniform layers with paver in sub- base /
base course on well prepared surface and compacting with
vibratory roller to achieve the desired density. Laying By
Grader/Paver.
For Paver Block
TCS1a Cum 2.00 800.00 1.50 0.30 720.00
TCS 3a Cum 2.00 1912.00 1.50 0.30 1720.80
TCS 4a Cum 2.00 5411.00 1.50 0.30 4869.90
TCS 4b Cum 2.00 867.00 1.00 0.30 520.20
7830.90 7830.90
5 Cement Concrete pavement work
Construction of dry lean cement concrete Sub- base over a
prepared sub-grade with coarse and fine aggregate ( natural sand/
VSI grade finely washed crushed sand) conforming to IS: 383,
the size of coarse aggregate not exceeding 25 mm, , cement
content not to be less than 150 kg/ cum, optimum moisture
content to be determined during trial length construction,
5.01 Cum
concrete strength not to be less than 10 Mpa at 7 days, mixed in a
batching plant/ Weigh batch mixer, transported to site with all
leads and lifts, laid with a paver with electronic sensor /by
suitable means as approved by Engineer-in-charge , compacting
with vibratory roller, finishing, curing and including preparation
of subgrade surface if required etc. complete.
TCS 1 Cum 1 4580.00 10.30 0.15 7076.10
TCS 1a Cum 1 800.00 10.30 0.15 1236.00
TCS 2 Cum 1 400.00 10.00 0.15 600.00
TCS 3 Cum 1 284.00 10.15 0.15 432.39
TCS 3a Cum 1 1912.00 10.15 0.15 2911.02
TCS 4 Cum 1 1036.00 10.15 0.15 1577.31
TCS 4a Cum 1 5411.00 10.15 0.15 8238.25
TCS 4b Cum 1 867.00 8.15 0.15 1059.91
Cum 15290.00
Extra for widening of curves Cum Area = 2462.00 0.15 369.30
Total Qty = Cum 23500.00 23500.00
Providing and laying in-situ M40 Grade unreinforced plain
cement concrete pavement over a prepared sub base with 43
grade cement, coarse and fine aggregate (natural sand/VSI grade
finely washed crushed sand) conforming to IS 383, using fine and
coarse aggregates combined gradation as per Table 600-3 of
MORTHS pecification 2013, mixed in a batching and mixing
plant/non tilting mixer and Weigh batcher as per approved mix
5.02 design, admixtures, transporting to site, spreading, laying with
approved make paver, compacted and finished in a continuous
operation, finishing to lines and grades as directed by Engineer-in-
charge and curing by curing compound/by providing cement
vatain cement Mortar 1:8 @ 0.6m X 0.6m centre to centre,
admeasuring 80mm at bottom and 40mm at top with depth of
75mm and maintaining the same through out curing period by
any other method approved by Engineer-in-charge.

NH PWD Div. Thane QTCPL
 Measurement Sheet

Sr.No. Item Description Unit Nos. L B D/H Qty Total Qty

TCS 1 Cum 1 4580.00 10.00 0.30 13740.00
TCS 1a Cum 1 800.00 10.00 0.30 2400.00
TCS 2 Cum 1 400.00 10.00 0.30 1200.00
TCS 3 Cum 1 284.00 10.00 0.30 852.00
TCS 3a Cum 1 1912.00 10.00 0.30 5736.00
TCS 4 Cum 1 1036.00 10.00 0.30 3108.00
TCS 4a Cum 1 5411.00 10.00 0.30 16233.00
TCS 4b Cum 1 867.00 8.00 0.30 2080.80

Extra for widening of curves Cum Area = 2462.00 0.30 738.60

Total Qty = Cum 46088.00 46088.00

5.03 Paver Block (From Ch. 83700 to Ch. 94700) Sqm

TCS 1a 2 800.00 1.50 2400.00
TCS 3a 2 1912.00 1.50 5736.00
TCS 4a 2 5411.00 1.50 16233.00
TCS 4b 2 867.00 1.50 2601.00
8990.00 26970.00 26970.00

6 Traffic Signs, Markings & Other Road Appurtenances

Road Marking with Hot Applied Thermoplastic Compound with

Reflectorizing Glass Beads on Bituminous Surface- Providing
and laying of hot applied thermoplastic compound 2.5 mm thick
6.01 including reflectorizing glass beads @ 250 gms per sqm area, Sqm
thickness of 2.5 mm is exclusive of surface applied glass beads as
per IRC:35 .The finished surface to be level, uniform and free
from streaks and holes.complete.
a) Edge Marking 2.00 15290.00 0.15 4587.00
b) Centre lane marking (considering 6m strip 3m gap) 1.00 7645.00 0.10 764.50
c) add 20% for Arrow marking / pedestrain crossing Sqm 1070.30
Total Qty = 6422.00 6422.00
Providing and fixing of retro- reflectorised informatory sign
board rectangular/Square in shape having area less than 0.9
square meter made out of 4mm aluminum composite material (
ACM) sheet bonded with white retro reflective sheeting of Class
C ( Type XI Micro prismatic grade sheeting) having pressure
sensitive/heat activated adhesive retoreflective specified back
ground, border and back side retoreflctive symbols, letters,
numerals, arrow as per IRC:67- 2012 Table No 8.3, supported
with back support frame 25mm x 25mm x 3mm, duly painted on
6.02 back side with two coats of grey stove enamel paint and
supported on one no. mild steel angle iron post 75 mm x 75 mm x
6 mm, 3.5 mt long firmly fixed to the ground by means of
properly designed foundation with M25 grade cement concrete
45 cm x 45 cm x 60 cm, 60 cm below ground level as per
approved drawing The angle iron post shall be duly painted with
one coat of epoxy primer and two coats of epoxy finish paints
having alternate black and white bands of 25 cm width including
GI fixures and transportation etc.complete.The nut bolts of board
with angle iron post/supporting structure after fixing at site has to
a) Cautionary sign Boards (90cm Equlateral Triangle)
i. Curve signs (Right / Left jand curve) 376.00 0.70 263.76
ii. Right/Left Hairpin Bend 0.70 0.00
iii. Right / Left Reverse Bend 0.70 0.00
iv. Steep Ascent/ Descent 0.70 0.00
v. Falling rocks 0.70 0.00
vi. Side Road 0.70 0.00
376.00
b) Mandatory sign boards
i. Speed Limit 30.00 0.28 8.48
ii. Overtaking Prohibited. 0.64 0.00
iii. Give Way 0.70 0.00
iv. Stop 10.00 3.91 39.11
40.00
c) Informatory sign boards
i. Bus Stop / Facility 8.00 0.80 0.60 4.80
ii. Advance Direction sign 4.00 2.00 1.00 4.00
iii. Destination Sign 6.00 2.00 1.00 6.00
18.00

NH PWD Div. Thane QTCPL
 Measurement Sheet

Sr.No. Item Description Unit Nos. L B D/H Qty Total Qty

a 90 cm equilateral triangle (Cautionary sign boards) Nos. 376.00 376.00 376.00
b 80 mm x 60 mm rectangular (Informatory sign) Nos. 18.00 18.00 18.00
c 60cm circular (speed Limit) Nos. 30.00 30.00 30.00
d 90 cm high octagon (Mandatory Sign Board) Nos. 10.00 10.00 10.00
Supplying and Fixing of Molded Shank Raised Pavement
Markers / Cat's Eye made of polycarbonate and ABS moulded
body and reflective panels with micro prismatic lens capable of
providing total internal reflection of the light entering the lens
face and shall support a load of 16000 kg tested in accordance to
ASTM D 4280 Type H and complying to Specifications of
Category A of MORTH Circular No RW/NH/33023/10-97 DO III
Dt 11.06. 1997. The height, width and length shall not exceed 50
mm, 100 mm and 102 +/- 2 mm and with minimum reflective
6.03 area of 13 Sqcm on each side and the slope to the base shall be 35
+/- 5 degree. The strength of detachment of the integrated
cylindrical shanks, (of diameter not less than 19 +/- 2 mm and
height not less than 30+/- 2 mm) from the body is to be a
minimum value of 500 Kg. Fixing will be by drilling holes on the
road for the shanks to go inside, without nails and using epoxy
resin based adhesive as per manufacturer's recommendation and
complete as directed by the engineer.The contractor shall submit
a two year warranty for satisfactory field performance including
stipulated period.
Considering spacing of 6m on both edges of C/W= Nos. 5098.00 15290.00 5098.00 5098.00
Cast in Situ Cement Concrete M20 kerb (Construction of cement
concrete kerb with top and bottom width 115 and 165 mm
respectively, 250 mm high in M 20 grade PCC on M-10 grade
6.04 foundation 150 mm thick, foundation having 50 mm projection
beyond kerb stone, kerb stone laid with kerb laying machine,
foundation concrete laid manually, all complete as per clause
408)
Considering discontinuous kerb (600mm length and 600mm gap)
Per Rmt 5155.00 5155.00 5155.00
on RCC Drain. 50% Length for TCS 2 to TCS 4
Providing and applying two coats of water proof cement paint of
approved manufacture and of approved colour to the plastered Per
surfaces including scaffolding if necessary, cleaning and Sqm
preparing the surface, watering for two days etc. complete.
Providing and Fixing Reinforced cement concrete M15grade 5th
6.05 Km stone of standard design as per IRC:8-1980, fixing in Nos. 3.00 15290.00 3.00 3.00
position including painting and printing etc)
Providing and Fixing Reinforced cement concrete M15grade
6.06 kilometre stone of standard design as per IRC:8-1980, fixing in Nos. 12.00 15290.00 12.00 12.00
position including painting and printing etc)
Providing and Fixing Reinforced cement concrete M15grade 200
6.07 metre stone of standard design as per IRC:8-1980, fixing in Nos. 64.00 15290.00 64.00 64.00
position including painting and printing etc)
Supplying and installation of delineators (road way indicators,
hazard markers, object markers), 80-100 cm high above ground
level, painted black and white in 15 cm wide stripes, fitted with
6.08 Nos. 766.00 9174.00 766.00 766.00
80 x 100 mm rectangular or 75 mm dia circular reflectorised
panels at the top, buried or pressed into the ground and
confirming toIRC-79 and the drawings.
6.09 Overhead Gantry Nos. 2.00 2.00 2.00
6.10 Cantilever Gantry Nos. 4.00 4.00 4.00
7 Drainage and Protective Works
Excavation for catch / side water gutter in all sorts of soils to the
specified section including stacking the excavated stuff in a
7.01 Cum
regular bund and disposing of unsuitable or excess stuff as
directed all sorts of soils.
For RCC Drain
TCS 1 Cum 2.00 4580.00 1.25 1.00 11450.00 Open
TCS 1a Cum 2.00 800.00 1.25 1.00 2000.00 Open
TCS 2 Cum 2.00 400.00 1.20 1.15 1104.00 RCC
TCS 3 Cum 1.00 284.00 1.20 1.15 391.92 RCC
TCS 3a Cum 1.00 1912.00 1.20 1.15 2638.56 RCC
TCS 4 Cum 1.00 1036.00 1.20 1.15 1429.68 RCC
TCS 4a Cum 1.00 5411.00 1.20 1.15 7467.18 RCC
TCS 4b Cum 1.00 867.00 1.20 1.15 1196.46 RCC

Total length of drain considering both sides= Rmt 21070.00

Total Length of RCC Drain conisdering both sides = Rmt 10310.00

NH PWD Div. Thane QTCPL
 Measurement Sheet

Sr.No. Item Description Unit Nos. L B D/H Qty Total Qty

Total Excavated Qty = 27678.00
Considering 90% of Total Excavated Qty = 90% assumed 24910.00 24910.00
Excavation for roadway in ordinary rock by deploying a dozer, 80
HP including cutting and pushing the cut earth to site of
7.02 embankment upto a distance of 100 metres ( average lead 50 Cum
metres ), trimming bottom and side slopes in accordance with the
requirements of lines, grades and cross sections.
Considering 10% of toal Excavated Qty= Cum 10% assumed 2768.00 2768.00
Plain/Reinforced cement concrete in open foundation complete as
7.03 Cum 1.00 10310.00 1.00 0.08 773.00 773.00
per drawing and technical specifications-PCC M15 Grade
Providing and fixing in positionTMT-FE-500 bar reinforcement
of various diameters for R.C.C. pile caps, footings, foundations,
slabs, beams columns, canopies, staircase, newels, chajjas, lintels
7.04 pardis, copings, fins, arches etc. as per detailed designs, drawings
and schedules. including cutting, bending, hooking the bars,
binding with wires or tack welding and supporting as required
complete
a) Storm water Drain MT 0.00 30.00 kg/cum 116.00 116.00
Providing and laying plain in situ / ready mix M-20 cement
concrete of trap/ granite /quartzite /gneiss / crushed stone metal
mechanically mixed, placed in foundation and compacted by
vibration including necessary bailing out water, curing concrete
7.05 Cum
batch mix plant / pan mixer with Natural / VSI standard Artificial
Sand) (excluding dewatering by pump) for 14 days RCC Grade.
With Concrete Mixer.

a) Wall Cum 2.00 10310.00 0.15 0.90 2690.91

b) bottom Slab Cum 1.00 10310.00 1.00 0.12 1185.65
Total Qty Cum 3877.00 3877.00
Metal Beam Crash Barrier--Type-A, W:Metal Beam Crash
Barrier (Providing and erecting a W metal beam crash barrier
comprising of 3mm thick corrugated sheet metal beam rail, 70cm
above road/ground level, fixed on ISMC series channel vertical
post, 150x75x5 mm spaced 2m centre to centre, 1.8m high, 1.1m
7.06 Rmt 1.00 4390.00 4390.00 4390.00
below ground/road level, all steel parts and fitments to be
galvanised by hot dip process, all fittings to conform to IS:1367
and IS:1364, metal beam rail to be fixed on the vertical post with
as pacer of channel section 150x75x5mm, 330 mm long complete
as per clause 810)""
Providing and laying Reinforced cement concrete pipe
NP4/prestressed concrete pipe for Utility Crossings
including fixing collars with cement mortar 1:2 but excluding Assum
7.07 - 0
excavation, protection works, concrete and masonry works in e @
head walls and parapets as per Technical section 1000 and 1km
2900..
(d) 600 mm dia (2 Lane) Rmt 10.00 14.00 2 Nos of pipe 280 280.000

NH PWD Div. Thane QTCPL
 Retaining Wall

Retaining Wall / Toe Wall / Breast Wall

Sr.No. Item Unit. Nos. L B D Qty Total Qty

Providing and constructing Retaining wall/ Toe Wall
8.01
complete .

Earth work in excavation of foundation of structures as per

drawing and technical specification, including setting out,
construction of shoring and bracing, removal of stumps and other
(a)
deleterious matter for all leads and lifts, dressing of sides and
bottom and backfilling with approved material.Ref. to Technical
specification 304.

i Ordinary soil, Marshy soil and all other types of soil.

Refer sheet
Retaining wall - Cum 32780.00
"Ret-Meas"

Toe wall - Cum 1.00 800.00 3.20 1.30 2560.00

Breast wall- Cum 1.00 1150.00 1.80 0.75 1552.50

Total Qty = Cum 36892.50

Considering 50% of total Qty= Cum 18446.00

ii Ordinary Rock (considering 30% of total Qty) Cum 5534.00

iii Hard Rock (by Controlled Blasting) Cum
iv Hard Rock (Blasting Prohibited) considering 20% of total Qty Cum 1107.00
Plain/Reinforced Cement Concrete in Retaining wall/ Toe
(b) wall complete as per Drawing and Technical Specifications.Ref.
to Technical specification 1500,1700 & 2100 .
(i) PCC M 15
Refer sheet
Retaining wall - Cum 1661.00
"Ret-Meas"
Toe wall - Cum 1.00 800.00 2.60 0.15 312.000
Breast wall- Cum 1.00 1150.00 1.50 0.10 172.50
Total Qty= 2145.50 2145.50

(ii) RCC M30 Cum

Retaining wall -
Raft Cum 3368.00 Refer sheet
Wall Cum 3143.00 "Ret-Meas"

Toe wall - Cum 1.00 800.00 1.33 1060.00

Breast wall- Cum 1.0 1150.00 0.70 2.00 1610.00

Total Qty= 9181.00 9181.00

Supplying, Fitting and Placing un-coated HYSD-Fe 500 TMT

bar Reinforcement in Foundation and Substructure complete
(c) MT
as per Drawing and Technical Specifications. Ref. to Technical
specification 1600 of MORT&H
Refer sheet
Retaining wall - MT 423.00
"Ret-Meas"
Toe wall - MT 1060.00 60.00 kg/cum 63.60
Breast wall- MT 1610.00 60.00 kg/cum 96.60
Total Qty= 583.00 583.00
Providing and laying of Filter media with well packed granular
materials/stone crushed aggregates satisfying the requirements
laid down in clause 305, 309 & 2504.2.2. of Technical
specifications to a thickness of not less than 600 mm with smaller
size towards the soil and bigger size towards the wall and
(d) Cum
provided over the entire surface behind abutment, wing wall and
return wall to the full height compacted to a firm condition
complete as per drawing and Technical Specification.Ref. to 2.2
of appendix 6 of IRC :78 Technical specification 2200, including
all leads and lifts.

NH PWD Div. Thane QTCPL
 Retaining Wall

Sr.No. Item Unit. Nos. L B D Qty Total Qty

Refer sheet
Retaining wall - 3471.00
"Ret-Meas"
Toe wall - 1.00 800.00 0.55 1.30 572.32
Breast wall- 1.00 1,150.00 0.55 1.30 822.72
Total Qty= Cum 4,866.04 4866.040
Providing weep holes in Brick masonry/Plain/ Reinforced
concrete abutment, wing wall/ return wall with 100 mm dia
PVC pipe, extending through the full width of the structure with
(g) Nos
slope of 1V :20H towards drawing face. Complete as per drawing
and Technical Specifications.Ref. to Technical specification
2706 & 2200
Refer sheet
Retaining wall - Nos 4579.00
"Ret-Meas"
Toe wall - Nos 800 800.00
Breast wall- Nos 1,150 1150.00
Total Qty= 6529.00 6529.00

Painting
For Breast Wall Sqm 1.00 1,150.00 1.40 1610 1610

NH PWD Div. Thane QTCPL
 Junctions

Rehabilitation and Up-gradation of Existing Road from Km.84.00 to Km 101.00 of

Malshej Ghat of NH- 61 in the state of Maharashtra on Engineering, Procurement &
Construction (EPC) Basis Contract. (Length = 17.00 km)

JUNCTIONS

Type of Junction= Minor

No.of Juntions= 9.00
Avg width= 7.00
Length= 100.00
Avg Area of one Junction= 700.00

Sr.No Item Unit Nos. Area D Qty

9.01 Site Clearance= Hect 9 700.00 0.63
9.02 Subgrade Cum 9 700.00 6300.00
9.03 GSB Cum 9 700.00 0.25 1575.00
9.04 WMM Cum 9 700.00 0.20 1260.00
9.05 Prime coat Sqm 9 700.00 6300.00
Tack coat on Granular
9.06 Surface Sqm 9 700.00 6300.00
9.07 Tack coat on BT surface Sqm 9 700.00 6300.00
9.08 DBM Cum 9 700.00 0.075 472.50
9.09 BC Cum 9 700.00 0.05 315.00

NH PWD Div. Thane QTCPL
 Culvert

Rehabilitation and Up-gradation of Existing Road from Km.84.00 to Km 101.00 of Malshej Ghat of NH- 61 in the state of
Maharashtra on Engineering, Procurement & Construction (EPC) Basis Contract. (Length = 17.00 km)

BILL OF QUANTITIES
Pipe Pipe Box
Sr.No. Item Description Unit Culverts Culverts Culverts Total Qty
(Recons + (Widening
10 Culverts
Dismantling of Structures (Dismantling of existing structures like
culverts, bridges, retaining walls and other structure comprising of
masonry, cement concrete, wood work, steel work, including T&P
10.01 Cum 0.00 297.00 297.00
and scaffolding wherever necessary, sorting the dismantled material,
disposal of unserviceable material and stacking the serviceable
material with all lifts and lead of 1000 metres)
Dismantling stone masonry in lime or cement mortar including
10.02 Cum 0.00 2217.60 255.00 2472.60
stacking the materils as directed with all leads, lifts etc.
Dismantling of existing RCC Hume Pipes of all diameters and
disposing the same at areas approved by Engineer in Charge with all
10.03 Rmt 495.00 495.00 990.00
leads and lifts. Pipes in sound conditions shall be re-used for
construction as directed by the Engineer in Charge.
Excavation in soil in hilly area by mechanical means including cutting
10.04 and trimming of side slopes and disposing of excavated earth with all Cum 712.80 712.80 52.00 1477.60
lifts and lead upto 1000 metres.
Excavation for roadway in ordinary rock by deploying a dozer, 80 HP
including cutting and pushing the cut earth to site of embankment
10.05 upto a distance of 100 metres ( average lead 50 metres ), trimming Cum 356.40 267.30 26.00 649.70
bottom and side slopes in accordance with the requirements of lines,
grades and cross sections.
Excavation in Hard Rock (controlled blasting) with disposal upto
1000 metres (Excavation for roadway in hard rock with controlled
blasting by drilling, blasting and breaking, trimming of bottom and
10.06 Cum 118.80 89.10 9.00 216.90
side slopes in accordance with requirements of lines, grades and cross
sections, loading and disposal of cut road with in all lifts and leads
upto 1000 metres )
10.07 PCC M15 Bedding Cum 429.00 858.00 155.00 1442.00
10.08 PCC M20 Cum 858.00 1716.00 220.15 2794.15
10.09 RCC M30 Conc Cum 425.00 425.00
10.10 NP4 Pipe 1200mm dia Rmt 495.00 330.00 825.00
10.11 Flexible apron Cum 285.12 285.12 302.20 872.44
10.12 Stone pitching Cum 1374.78 1374.78 2749.56
10.13 Filter media Cum 526.68 526.68 1053.36
10.14 Earth fill Cum 6275.94 6275.94 12551.88
10.15 RCC M20 Pillar for inscribing structure no. Cum 10.56 10.56 21.12
10.16 Steel MT 42.45 42.45

PWD(NH) QTCPL
 Box Culvert

Box Culvert - Size - 1 Cell- 2x2m & 2 Cell -2x2m (Qty for 3 nos.)

Sr. Qty for Total Qty. for all

Item Unit Nos. L B D Remarks
No. one no. Culverts

Qty For 5.00 Nos.

Dismantling stone masonry in lime or

cement mortar including stacking the
1 Cum 1 7.00 10.00 3.00 210.00
materils as directed with all leads, lifts
etc.
deduct for box opening Cum -1 5.00 10.00 2.50 -125.00
85.00 255

2 Excavation Cum 1 15.00 3.80 0.30 17.10 86.00

soil (60%) 52.00
Ordinary Rock (30%) 26.00
Hard rock (10%) 9.00

3 PCC M15 31.00 155

Fro approach Slab Cum 2 15.00 3.70 0.10 11.10

For curtain wall Type I Cum 1 8.06 1.85 0.10 1.49

For curtain wall Type II Cum 1 8.06 1.50 0.10 1.21

For Bottom Slab Cum 1 15.00 3.80 0.10 5.70

For Floor apron
Cum 1 area= 10.06 0.15 1.51
Cum 1 area= 10.06 10.06

As per Morth std

4 PCC M20 Wing Wall cum 1 44.03 220.15
Dwg

5 Conc M30 for box 85.00 425

Bottom Slab Cum 1 15.00 3.60 0.38 20.52
Walls Cum 2 15.00 0.30 2.00 18.00
Top slab Cum 1 15.00 2.00 0.35 10.50
corner of wall on outer side Cum 2 15.00 Area= 0.14 4.05
Haunch Cum 2 15.00 Area= 0.01 0.34

For approach Slab Cum 2 15.00 3.50 0.30 31.50

6 Floor apron / Flexible Apron 60.44 302.2

U/s Cum 1 area= 10.06 0.30 3.02
D/s Cum 1 area= 10.06 0.30 3.02

Flexible Apron
U/S Cum 1 8.06 6.00 0.75 36.27
D/s Cum 1 8.06 3.00 0.75 18.14

7 Steel MT 8.49 42.45

For box 100.00 kg/cum 5.34
approach slab 100.00 Kg/cum 3.15

NH PWD Div. Thane QTCPL
 Pipe Culvert

Pipe Culverts - 1200mm dia

( Recons - 30 Nos + New- 3 Nos )
Qty for
Sr.no. Item Unit Nos. L B D For 33 Nos. Remarks
one
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood
1 work, steel work, including T&P and scaffolding Cum 0 6.00 0.50 1.50 0.00 0.00
wherever necessary, sorting the dismantled
material, disposal of unserviceable material and
stacking the serviceable material with all lifts and
lead of 1000 metres.
Dismantling stone masonry in lime or cement
2 mortar including stacking the materils as directed Cum 0 7.00 1.20 2.00 0.00 0.00
with all leads, lifts etc.

Dismantling of existing RCC Hume Pipes of all

diameters and disposing the same at areas
approved by Engineer in Charge with all leads and
3 Rmt 1 15.00 15.00 495.00
lifts. Pipes in sound conditions shall be re-used for
construction as directed by the Engineer in
Charge.

4 Excavation Cum 1 15.00 1.60 0.55 13.00 for pipe

2 6.40 1.40 0.80 14.00 for head wall
1 6.40 3.00 0.30 6.00 D/S flexible apron
1 6.40 1.50 0.30 3.00 U/S flexible apron
36.00 712.80
Total Qty for Excavation for Reconstruction and
1188.00
new HPC=

Total Qty for Excavation in soil = 1188.00

In soil ( Considering 60%) Cum 712.80

5 Ordinary Rock (considering 30% of total qty) 356.40

6 Hard rock (considering 10% of total qty) 118.80

7 PCC M15 Bedding

for Reconsturction and new culverts Cum 1 15.00 1.60 0.42 10.00 for pipe
2 6.40 1.40 0.15 3.00 for head wall
13.00 429.00

Total Qty= Cum 429.00

8 PCC M20 for head wall

for Reconsturction and new culverts Cum 2 6.40 0.83 2.60 27.00
Deduct for pipe Cum -1 0.81 area= 1.13 -1.00
26.00 858.00

Total Qty= 858.00

9 NP4 Pipe 1200mm dia (For recons) Rmt 1 15.00 15.00 495.00

Total Qty= Rmt 495.00

10 Flexible apron Cum 1 6.40 3.00 0.30 5.76 D/S flexible apron
1 6.40 1.50 0.30 2.88 U/S flexible apron
for Reconstruction and new culverts 8.64 285.12

Total Qty= Cum 285.12

11 Stone pitching
for Reconstruction and new culverts Cum 4 surface area 34.72 0.30 41.66 1374.78 3.14rs+3.14r*r

NH PWD QTCPL
 Pipe Culvert

Qty for
Sr.no. Item Unit Nos. L B D For 33 Nos. Remarks
one

Total Qty= 1374.78

12 Filter media
for Reconstruction and new culverts Cum 4 surface area 26.60 0.15 15.96 526.68

Total Qty= 526.68

1.8 = 1.2m pipe dia +

13 Earth fill Cum 1 6.40 15.00 1.80 172.80 0.1 thk of pipe +
0.5m min cushion
filling behind stone
Cum 4 volume= 7.29 29.16
pitching
deduct for pipe Cum -1 15.00 area= 0.79 -11.78
for Reconstruction and new culverts 190.18 6275.94

Total Qty= Cum 6275.94

14 M20 Pillar for inscribing structure no.

for Reconstruction and new culverts Cum 2 0.40 0.40 1.00 0.32 10.56

Total Qty= Cum 10.56

NH PWD QTCPL
 Pipe Culvert

Pipe Culverts - 1200mm dia

(Widening - 33 Nos)
Qty for
Sr.no. Item Unit Nos. L B D For 33 Nos. Remarks
one
Dismantling of existing structures like culverts,
bridges, retaining walls and other structure
comprising of masonry, cement concrete, wood
1 work, steel work, including T&P and scaffolding Cum 2 6.00 0.50 1.50 9.00 297.00
wherever necessary, sorting the dismantled
material, disposal of unserviceable material and
stacking the serviceable material with all lifts and
lead of 1000 metres.
Dismantling stone masonry in lime or cement
2 mortar including stacking the materils as directed Cum 132 7.00 1.20 2.00 2217.60 2217.60
with all leads, lifts etc.

Dismantling of existing RCC Hume Pipes of all

diameters and disposing the same at areas
approved by Engineer in Charge with all leads and
3 Rmt 1 15.00 15.00 495.00
lifts. Pipes in sound conditions shall be re-used for
construction as directed by the Engineer in
Charge.

4 Excavation Cum 1 15.00 1.60 0.55 13.00 for pipe

2 6.40 1.40 0.80 14.00 for head wall
1 6.40 3.00 0.30 6.00 D/S flexible apron
1 6.40 1.50 0.30 3.00 U/S flexible apron
36.00 712.80

Add for Widening of Culverts - 33 locations 2

1 5.00 1.60 0.55 4.00

2 6.40 1.40 0.80 14.00

1 6.40 3.00 0.30 6.00

1 6.40 1.50 0.30 3.00
27.00
Total Qty for Excavation for widening of culverts= 891.00
Total Qty for Excavation in soil = 891.00
In soil ( Considering 60%) Cum 534.60

5 Ordinary Rock (considering 30% of total qty) 267.30

6 Hard rock (considering 10% of total qty) 89.10

7 PCC M15 Bedding

Cum 1 15.00 1.60 0.42 10.00 for pipe
2 6.40 1.40 0.15 3.00 for head wall
13.00
for widening of culverts at 33 locations Cum 2 858.00
Total Qty= Cum 858.00

8 PCC M20 for head wall

Cum 2 6.40 0.83 2.60 27.00
Deduct for pipe Cum -1 0.81 area= 1.13 -1.00
26.00
for widening of culverts at 33 locations Cum 2 1716.00
Total Qty= 1716.00

9 NP4 Pipe 1200mm dia Rmt

At head wall locations (66nos.) Rmt 2 5.00 10.00 330.00
Total Qty= Rmt 330.00

10 Flexible apron Cum 1 6.40 3.00 0.30 5.76 D/S flexible apron
1 6.40 1.50 0.30 2.88 U/S flexible apron
8.64
for widening of culverts at 33 locations 1 285.12
Total Qty= Cum 285.12
11 Stone pitching
Cum 4 surface area 34.72 0.30 41.66 3.14rs+3.14r*r

NH PWD QTCPL
 Pipe Culvert

Qty for
Sr.no. Item Unit Nos. L B D For 33 Nos. Remarks
one
for widening of culverts at 33 locations 1 1374.78
Total Qty= 1374.78

12 Filter media
for Reconstruction and new culverts Cum 4 surface area 26.60 0.15 15.96
for widening of culverts at 33 locations 1 526.68
Total Qty= 526.68

1.8 = 1.2m pipe dia +

13 Earth fill Cum 1 6.40 15.00 1.80 172.80 0.1 thk of pipe +
0.5m min cushion
filling behind stone
Cum 4 volume= 7.29 29.16
pitching
deduct for pipe Cum -1 15.00 area= 0.79 -11.78
190.18
for widening of culverts at 33 locations 1 6275.94
Total Qty= Cum 6275.94

14 M20 Pillar for inscribing structure no.

Cum 2 0.40 0.40 1.00 0.32
for widening of culverts at 33 locations 1 10.56
Total Qty= Cum 10.56

NH PWD QTCPL
 Traffic management during construction and Maintenance during construction
Item No. DESCRIPTION Unit No. Length Width Depth Quantity

Repairing of pot holes including cutting and/or trimming of

pothole to a regular shape and to provide firm vertical faces,
cleaning of surface, application of tack coat on the sides and
11.01 base of pothole as per clause 503, back filling the pot holes with Sqm 1.00 1000.00 7.00 7000.00
hot bituminous material as per clause 504, compacting,
trimming and finishing the surface to form a smooth continuous
surface, all as per clause 3004.2

Renewal coat on existing road with 25 mm SDBC including tack

coat @ 2.0 Kg/10 Sqm as per MORT&H Specification clause 508
11.02 Sqm 1.00 1000.00 7.00 7000.00
to the area of the existing Carriage way as per the directions of
Engineer in Charge.

Providing & fixing Solar Powered Traffic Blinkers LED based

300 mm/200 mm dia signal head with In built blinker unit
11.03 having battery & battery charger unit with photo electric switch Nos 22.00 22.00
complete as per technical specification clause 112 and as
directed by the Engineer.

Provision and fixing of traffic signs for limited period at suitable

locations in construction zone comprising of warning zone,
approach transition zone, working zone and terminal transition
zone with a minimum distance of 60 cm from the edge of the
kerb in case of kerbed roads and 2 to 3 m from the edge of the
carriageway in case of un-kerbed roads, the bottom edge of the
11.04
lowest sign plate to be not less than 2 m above the road level,
fixed on 60 mm x 60 mm x 6 mm angle iron post, founded and
installed as per approved design and drawings, including
shifting & refixing for any number of times as & when required
to various construction zones , all as per IRC:SP:55-2001and as
directed by the Engineer.

Prohibitory signs of circular shape such as Overtaking

(a) Nos 17.00 17.00
Prohibited, Compulsory Right Turn Ahead of 60cm diameter

Supply of cautionary/warning signs board such as Lane

(b) Nos 28.00 28.00
Closed, Road narrow of size 90 cm equilateral triangle
Supply of informatory sign board such as Road Closed,
(c) Nos 32.00 32.00
Diversion, Diversion Ahead of size 60x80 cm
Supply of men at work sign board made of size 900 mm
(d) Nos 24.00 24.00
equilateral triangle.

Provision of rumble strips covered with premix bituminous

carpet, 15-20 mm high at centre, 250 mm wide placed at 1 m
centre to centre at approved locations to control speed, marked
11.05 Sqm 814 814.15
with white strips of road marking paint, including dismantling ,
shifting & refixing the same as & when required to various
construction zones and as directed by the Engineer.

Provision of rumble strips covered with premix bituminous

carpet, 15-20 mm high at centre, 250 mm wide placed at 1 m
centre to centre at approved locations to control speed, marked
11.06 with white strips of road marking paint, including dismantling , Sqm 10.00 2.50 25.00
shifting & refixing the same as & when required to various
construction zones and as directed by the Engineer.
PREPARATION OF DETAILED PROJECT REPORT (DPR)
FOR REHABILITATION AND UP-GRADATION OF
EXISTING ROAD FROM KM 84.00 TO KM 101.00 OF
MALSHEJ GHAT OF NH-61 IN THE STATE OF
MAHARASHTRA ON ENGINEERING, PROCUREMENT &
CONSTRUCTIONS (EPC) BASIS CONTRACT.
CONTRACT (DESIGN
LENGTH – 15.29KM)

LAND ACQUISITION
 Rehabilitation and Upgradation of Exsiting Road from Km.84.00 to Km.101.00 of Malshej
Ghat of NH-61 in the State of Maharahstra on Engineering Procurement & Construction
(EPC) Basis Contract. (Length = 17.00Km)

Description Amount (Rs.)

Area to be acquired in Ha 0.3

Determination of basic market value of Land in accordance with sub 4650000.00

section (1) of section 26, read with sub section (3) of section 26 and
section 28 of the RFCTLARR Act, 2013

Apply the multiplication factor (2.0) to the amount cetermination in 9300000.00

accordance with step 1 above in terms of sub section (2) of section 26
of the RFCTLARR Act, 2013.

9426000.00
Calculate the value of assest (building, tree, etc) attached to the land
under acquisition in terms of section 29 of the RFCTLARR Act, 2013.

37452000.00
Add the amount determined under step 2 & Step 3 then provide for
100% solatium on the amount so arrived.

558000.00
Calculate the amount of interest on Basic Market Value @ 12% in terms
of section 30(3) of the Act.

116250.00

Administrative charges 2.5% payable to govt of Maharahstra

Total Compensation amount 38126250.00
Total (Cr.) 3.81

Note:- The Land rates are considered from Ready Reckoner Rates of State Government

NH PWD DIV THANE QTCPL

Rehabilitation and Upgradation of Exsiting Road from Km.84.00 to Km.101.00 of Malshej Ghat of NH-61 in the State
of Maharahstra on Engineering Procurement & Construction (EPC) Basis Contract. (Length = 17.00Km)

Sub Estimate -I (a)

Qty Particulars Rates Unit Amount (Rs.)

0.3 Land Acquisition Rate as per Sheet Ha 4650000.00

Market Value of Land Total A 4650000.00

NH PWD DIV THANE QTCPL

Rehabilitation and Upgradation of Exsiting Road from Km.84.00 to Km.101.00 of Malshej Ghat
of NH-61 in the State of Maharahstra on Engineering Procurement & Construction (EPC)
Basis Contract. (Length = 17.00Km)

DETAILS OF LAND ACQUISITION

Name of Name of Name of Avg. Rate as per Total Amount in
Sr.No. Area (Sqm) Area (Ha)
District Taluka Village IGR in Sqm Rs.

1 Thane Murbad Sawarne 3000 0.3 1550 4650000

3000 0.3 4650000

Total in Crs. 0.465

NH PWD DIV THANE QTCPL

 Rehabilitation and Upgradation of Exsiting Road from Km.84.00 to Km.101.00 of Malshej Ghat of NH-61 in the State of
Maharahstra on Engineering Procurement & Construction (EPC) Basis Contract. (Length = 17.00Km)

R/R Proposal

Extimated
Quantity approximately subject Replacement Valuation
Sr.No. Item final valuation by PWD Unit Rate for Amount in Rs. Remark
Valuation as Lakh
on 2019
Number Area Sq.Meter
I Structure
A Temporary Structure 6 150 Sqm 7500 11.25
B Permanent Structures 4 250 Sqm 25000 62.5

2 Compound Wall / Fence meter Rmt 4000 0

3 Bore Wells & Wells 2 Nos. 200000 4
4 Plot Rate 325 Sqm 5080 16.51
Total estimated construction area 250
Add 30% open space average 325
Construction Cost Total Rs. 77.75
Plot cost under LA Total Rs. 16.51
94.26

NH PWD DIV THANE QTCPL

 Rehabilitation and Upgradation of Exsiting Road from Km.84.00 to Km.101.00 of
Malshej Ghat of NH-61 in the State of Maharahstra on Engineering Procurement &
Construction (EPC) Basis Contract. (Length = 17.00Km)

Sub Estimate -3 - Shifting of Utilities

Abstract Sheet

Item No Qty(m) Particulars Unit Rate Amount (Rs.)

For Shifting of utilities
along/acros the road

1 165 i) Water supply lines LS 7500 1237500.00

Total Rs. 1237500.00

Say Rs. 1238000

NH PWD DIV THANE QTCPL

 ESTIMATE AND RATE ANALYSIS PER M OF 300 DIA. MS. WATER PIPE LINE

Unit Rate
Sr. No Particular Unit No L W D/H Qty Amount in Rs Remark
in Rs.

Providing & Placing & testing of MS Water pipe line

Unit nos. L B D Qty

1 Excavation Cum 1 1 0.4 0.4 189 75.6

rate as per MJP

SSR 2019-20,
Sr.no.1c (v),
300 dia MS Pipe line - including Factory
2 Rmt 1 1.00 1.00 4874.40 4874.40 pg.no.207 and
casting escalation aded
for to brin gto
2020-21

3 Transporation from Factory to Site MT 1 1.00 0.942 0.006 0.0443682 847.76 37.61

Jointing & Welding at site @ 5% of

4 LS 1 4874.40 10% of pipe cost 487.44
Pipe cost
Providing Sluice valve/air value &
5 LS 1 4874.40 10% of pipe cost 487.44
other accesssorie 10% of Pipe Cost
Painting - Anti-Rust -Water proof paint
6 Sqm 1 1.00 1.884 1.884 460.00 866.64
to pipe

Total Rs/m 6829.13

Add 10% for hilly terrain 7512.05
Say 7500.00
 MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.
Technical Estimate for Shifting of HT/LT/DTC due to improvement in road boundary & road widening for
National Highway (NH-61) Sawarne Km. 84+000 to Malshej at Km. 101+000 in r/o Executive Engineer,National
Highway Division, Thane in the state of Maharashtra.
ABSTRACT
Sr.N Quantity in KM
Perticulars Remark Amount (Rs.)
o. in Nos Approx.
1 11KV LINE-(various Location pole shifting) 18 1.13 Item No.0907 597571.54

2 11KV LINE UG ROAD CROSSING 4 Item No.0911 1574012.16

3 LT LINE-(various Location pole shifting) 15 0.75 Item No.1423 629860.75

4 LT UG Road Crossing 15 Item No.1423 3198852.00

A Total cost of Material (A) 6000296.45

A* Civil cost-Horizontal Boaring cost (-) 1824000.00

AA Total cost of Material (AA) without Civil Activity 6000296.45

1 Transportation on Material Cost(AA) 4% 240011.86

2 T&P on Material Cost (AA) 1% 60002.96

3 Contegencies on Material Cost (AA) 2.50% 150007.41

4 Erection Cost on Material (AA) 15% 900044.47

5 Contractor Supervision Charges on Material (AA) 5% 300014.82

6 Insurance , Labour and Finance cost on Material (A) 3.00% 180008.89

B Sub Total-I----- Sum(AA+7)+A* 9654386.87

7 Turnkey Charges (Profit) on Sub Total-I 5% 482719.34

C Sub Total-II 10137106.21

8 GST on Sub Total-II 18% 1824679.12

9 Price Escalation on net material cost 0% 0.00

D Sub Total-III 11961785.33

10 H.O. Supervision Charges @1.3% on Net Material Cost+Erection Cost 1.30% 89704.43

11 GST on H.O. Supervision 18.00% 16146.80

E Total Final Cost for Estimate 12067636.56

Salvage value 25 % 31040.21
 MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.
Item Code No. 0907
Cost data for11 KV Single circuit Pin type with 55sq.mm AAAC lines on 100x116 mm 11 mtr RSJ poles
No of Poles = 18
11KV Line in KM = 1.13
Sr.N Total
Description of Material Unit RT/U Rs. Amount
o. QTY
1 RSJ 116x100, 11 m long-(Item 0903-01) No. 19 11311.00 214909.00
2 RSJ 116x100, 10 m long-(Item 0704-01) No. 11 10283.00 113113.00
3 11 kv guarding channel MS 75x40 Kg. 117 51.80 6060.60
4 M.S.Channel 75x40x6 mm Kg. 137 51.80 7096.60
5 MS angle 50x50x6 mm Kg. 81 51.80 4195.80
6 M.S. Flats(50 X 10mm) Kg. 42 48.50 2037.00
7 11 KV V cross arm with clamp No. 15 639.00 9585.00
8 11 KV Top fitting with clamp No. 15 91.00 1365.00
9 G.I.Nut Bolts Kg. 101 82.90 8372.90
10 11 kV Pin Insulators with G.I. Pins No. 44 135.00 5940.00
11 Disc Insulator 11 KV 70 KN No. 27 344.00 9288.00
12 Strain Hardware for 55 Sq.mm AAAC Set 27 140.00 3780.00
13 AAAC 55 mm2 Rmt 3544 28.56 101216.64
14 Sleve Joints No. 3 115.00 345.00
15 H.T.Stay Set Set 0 598.00 0.00
16 G.I.Stay Wire 7/4mm(8 SWG) Kg. 0 57.45 0.00
17 Earthing Sets H.T Set 19 342.00 6498.00
18 G.I.Barbed Wire `A' type. Kg. 80 64.27 5141.60
19 Danger Board in yard. No. 19 50.00 950.00
20 Concreting ration 1:3:6 Cmt. 27 3027.00 81729.00
21 G.I.Wire 8 SWG/ 6 SWG Kg. 146 57.40 8380.40
22 Black Bituminus Paint Ltr. 7 85.00 595.00
23 Red Oxide Paint for 2 coats Ltr. 23 85.00 1955.00
24 Aluminium Paint for 1 coat Ltr. 10 113.00 1130.00
25 Sundries LS 1 810.00 810.00
26 Wedge connectors
a) RABIT To RABIT or equivalent AAAC No 27 114.00 3078.00
Cost of material 597571.54
 MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.
NAME OF ESTIMATE :- Estimate of 11 KV Road Crossing Line overhead to Under ground.
No of location =4
S.N. Description of Material Unit Total Qty RT/U.Rs. Amt Rs.
1 RSJ 116x100, 11 m long-(Item 0903-01) No. 16 11311.00 180976.00
2 RSJ 116x100, 10 m long-(Item 0704-01) No. 16 10283.00 164528.00
3 M.S.Channel 75x40x6 mm Kg. 720 51.80 37296.00
4 MS angle 50x50x6 mm kg. 280 51.80 14504.00
5 M.S.Flat 50 x 6 mm kg. 160 48.50 7760.00
6 G.I.Nut Bolts Kg. 360 82.90 29844.00
7 AAAC 55 mm2 m 400 28.56 11424.00
8 11 kV Pin Insulators with G.I. Pins NO. 24 135.00 3240.00
9 Disc Insulator 11 KV 45 KN NO. 72 244.00 17568.00
10 Strain Hardware for Dog0.1 or Equ.AAAC. No. 72 322.00 23184.00
11 H.T.Stay Set No 0 598.00 0.00
12 G.I.Stay Wire 7/4mm(8 SWG) kg. 0 57.45 0.00
13 Earthing Sets H.T No. 44 342.00 15048.00
14 Danger Board in yard. No. 16 50.00 800.00
15 G.I.Wire 8 SWG/ 6 SWG Kg. 520 57.40 29848.00
16 G.I.Barbed Wire `A' type. kg. 200 64.27 12854.00
17 Concreting ration 1:3:6 CMT. 32 3027.00 96864.00
18 Black Bituminus Paint Ltr. 16 85.00 1360.00
19 Red Oxide Paint for 2 coats Ltr. 64 85.00 5440.00
20 Aluminium Paint for 1 coat Ltr. 40 113.00 4520.00
21 Sundries L.S. 8 810.00 6480.00
22 Wedge connectors
a) RABIT To RABIT or equivalent AAAC No 48 114.00 5472.00
A Sub Total 669010.00

23 11KV A.B. Switch, 400 A Set 4 9240.00 36960.00

24 M.S. Flats(50 X 10mm) Kg 100 48.50 4850.00
25 M.S.Channel 75x40x6 mm Kg 511.2 51.80 26480.16
26 Sundries LS 4 810.00 3240.00
27 L.As. 11 KV (Gapless type) with disconector Set 4 1268.00 5072.00
28 11KV H.G.Fuses Set 4 1964.00 7856.00
29 XLPE Cable 11 KV, 3 C / 300 mm sq. Rmt 456 1194.00 544464.00
11 kV heat shrinkable Outdoor termination joint
30 No. 16 2030.00 32480.00
kit for 3 C X 300 sqmm
31 Misc. for XLPE U/G Cable LS 8 1050.00 8400.00
B Sub Total 669802.16

32 Providing HDPE Mtr. 224 1050.00 235200.00

C Total cost 235200.00

A+B+C Total 1574012.16

D PROVISION OF WORK :- 11 KV Line Road Crossing using UG cable BY HDD Bore

Providing HDD Bore (Size: 160 mm Dia) for laying
1 Mtr 160 2400.00 384000.00
of underground cable
TOTAL 384000.00
 MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.
Item Code No. 1423
L.T. LINE 3 ph 4 W. on 116x100 mm, 9m RSJ pole With ANT for phase & GNAT for neutral
NO of LT Pole = 15
LT Line in KM = 0.75 Approx. KM
SR. Total
DESCRIPTION OF MATERIALS. UNIT RT/UNIT(RS) AMT.(RS)
NO. QTY
1 RSJ 116x100, 9 m long(Item No.1213-2) No. 15 9254.00 138810.00
2 AAAC 55 mm2 Rmt 2400 28.56 68544.00
3 ACSR Weasel Rmt 825 18.50 15262.50
4 M.S.Flat 50 x 6 mm Kg 18 48.50 873.00
5 L.T.Shackle Insulator No 54 10.00 540.00
6 Aluminium Bobbins for neutral No. 18 32.00 576.00
7 L.T.Shackle hardware Pair 72 37.00 2664.00
8 Jointing Sleeves for AAC No 3 32.00 96.00
9 PG Clamp No 5 27.00 135.00
10 Earthing Sets L.T. No 4 166.00 664.00
11 RSJ 116x100, 9 m long(Item No.1213-2) Stud No 6 9254.00 55524.00
12 Binding Wire Kg. 1 70.00 70.00
13 Binding Tape Kg 1 43.00 43.00
14 G.I.Wire 8 SWG/ 6 SWG Kg. 75 57.40 4305.00
15 Concreting ration 1:3:6 Cmt 108 3027.00 326916.00
16 L.T.Spacers No 43 110.00 4730.00
17 Sundries such as N/B, Washers, Welding etc. LS 1 2900.00 2900.00
18 Black Bituminus Paint Ltr. 4.5 85.00 382.50
19 Red Oxide Paint for 2 coats Ltr. 15 85.00 1275.00
20 Aluminium Paint for 1 coat Ltr. 6.75 113.00 762.75
21 Wedge connectors 0 0.00
a) Ant To Ant or equivalent AAAC No 24 114.00 2736.00
b) GNAT To GNAT or equivalent AAAC No 18 114.00 2052.00
Cost of material 629860.75
 MAHARASHTRA STATE ELECTRICITY DISTRIBUTION CO. LTD.
PROVISION OF WORK :- LT Line crossing using UG Cable.
No Of Location = 15
Item Code No. 5510
Coversion of Overhead LT Line to underground by 3.5 C, 300 sqmm XLPE cable
Sr.N
Description of Material Unit Total Qty RT/U Rs. Amount
o
1 L.T. XLPE cable 3.5 Core 120 mm2 RMT 1710 329 562590.00
2 Misc. ( Bricks,sand,tremination kit and etc.) LS 15 2991.3 44869.50
A Sub Total 607459.50

Item Code No. 1423

L.T. LINE 3 ph 4 W. on 125 X 70mm, 9m RSJ pole With ANT for phase & GNAT for neutral
SR.
DESCRIPTION OF MATERIALS. UNIT Total Qty RT/UNIT(RS) AMT.(RS)
NO.
1 RSJ 116x100, 9 m long(Item No.1213-2) No. 60 9254 555240.00
2 RSJ 116x100, 8 m long(Item No.1213-2) 60 8226 493560.00
3 AAAC 55 mm2 Rmt 1500 28.56 42840.00
4 ACSR Weasel Rmt 0 18.50 0.00
5 M.S.Flat 50 x 6 mm Kg 675 48.50 32737.50
6 M.S.Channel 75x40x6 mm (911-2) Kg. 1650 51.80 85470.00
7 L.T.Shackle Insulator No 90 10.00 900.00
8 Aluminium Bobbins for neutral No. 120 32.00 3840.00
9 L.T.Shackle hardware Pair 120 37.00 4440.00
10 Jointing Sleeves for AAC No 120 32.00 3840.00
11 PG Clamp No 120 27.00 3240.00
12 Earthing Sets L.T. No 30 166.00 4980.00
13 L.T. Stay sets No 0 472.00 0.00
14 G.I.Stay Wire 7/3.15mm(10SWG) Kg 0 57.45 0.00
15 Stay Insulators No 0 10.00 0.00
16 Binding Wire Kg. 300 70.00 21000.00
17 Binding Tape Kg 375 43.00 16125.00
18 G.I.Wire 8 SWG/ 6 SWG Kg. 600 57.40 34440.00
19 Concreting ration 1:3:6 Cmt 120 3027.00 363240.00
20 L.T.Spacers No 0 110.00 0.00
21 Sundries such as N/B, Washers, Welding etc. LS 15 2900.00 43500.00
22 Wedge connectors 0.00
23 Ant To Ant or equivalent AAAC No 0 114.00 0.00
24 GNAT To GNAT or equivalent AAAC No 0 114.00 0.00
Cost of material B Sub Total 1709392.50

25 Providing HDPE Mtr. 840 1050 882000.00

C Sub Total 882000.00

(A+B+C) Total 3198852.00

(D) PROVISION OF WORK :- LT Line Road Crossing using UG cable BY HDD Bore
1 Providing HDD Bore (Size: 200 mm Dia) for Mtr 600 2400 1440000.00
TOTAL 1440000.00
 Scrap Value Sheet
Technical Estimate for Shifting of HT/LT/DTC due to improvement in road boundary &
road widening for National Highway (NH-61) Sawarne Km. 84+000 to Malshej at Km.
101+000 in r/o Executive Engineer,National Highway Division, Thane in the state of
Maharashtra.
S.No Particular Unit Qty Rate Amount
11KV Work
1 Pole RSJ Nos 4 11311 45244
2 Pole PSC Nos 10 0 0
3 Disc Insulator with H/w Nos 24 0 0
4 Pin insulator Nos 42 0 0
5 11KV V Cross arm with clamp Nos 10 639 6390
6 11KV Top Fitting with Clamp Nos 10 123 1230
7 Cut Point Channel Set's 4 895.10 3580.4
8 Bracing Set Set's 4 233.1 932.4
9 ACSR Conductor 03 Mtrs 1500 17.8 26700
10 HT Guarding Cross arm Nos 2 548.42 1096.85
Total of 11KV work Dismantaling Amount 85173.6
LT Work
1 Pole PSC Nos 8 0 0
2 Pole RSJ Nos 2 5268 10536
3 AAC Ant Conductor Mtrs 960 23.47 22531.2
4 AAC Gant Conductor Mtrs 320 18.5 5920
5 Guarding Channel Nos 0 0 0
6 D Clamp Nos 0 0 0
7 Vertical Nos 0 0 0
8 Shackel Insulator Nos 30 0 0
9 Shackel H/W Nos 20 0 0
10 Sudries Transportation Nos 0 0 0
Total of LT work Dismantaling Amount 38987.2

Grand Total of 33KV,11KV and LT work Amount (A) 124161

Scrap Value 25% on (A) 31040