KBP CIVIL ENGG. SERVICES, PUNE.

Abstract

NAME OF THE WORK : APPROXIMATE BOQ FOR PROPOSED MRC FACILITY AT TAKWE

Preliminary Estimation & Costing of Job No : SO-2022-187

Project Name : Proposed Research /Testing Track at Takwe,
Rev. No. : R0
Pune.
Date : 22/09/2022
The Automotive Research Association of
Client : Prepared By : Rajesh Bhat
India (ARAI)
Checked By : Sunil Phulpagar
ABSTRACT SHEET
Ref. / Item No.
Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

EARTH WORK
Cutting
PWD SSR 2021- Excavation for roadway in earth, soil of all sorts, sand, gravel or soft murum including
22 / 88-2.11/23 dressing section to the required grade, camber and side slopes and conveying the excavated
1.0
materials with all lifts upto a lead of 50m. and spreading for embankment or stacking as
directed.
3 lane High speed city ring Roads Cum. 1,058.40 104.00 110,073.60
200m
3 lane High speed city ring Roads Cum. 88.20 104.00 9,172.80
300
4 lane High speed city Roads Cum. 3,603.60 104.00 374,774.40
(247m length)
4a-4b road inner city roads Cum 1,787.94 104.00 185,945.76
4 lane road Cum 4,422.60 104.00 459,950.40
S-curve Cum 0 104.00 -
Mini S curve Cum 255.36 104.00 26,557.44
Round about junction Cum 2,066.09 104.00 214,872.84
Signal intersection Cum 602.00 104.00 62,608.00
Pedestrian crossing Cum 204.82 104.00 21,301.28
Under pass Cum 9,002.70 104.00 936,280.80
Fly over Cum 130.00 104.00 13,520.00
Total Quantity of excavation Cum 23221.71 104 2,415,057.32

1 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

Filling
PwD SSR 2021- Providing earth work in embankment with approved materials obtained from other sources
22 / 2.27/24 upto lead of 50m. including all lifts, laying in layers of 20cm. to 30cm. thickness breaking
2.0 clods, dressing to the required lines, curves, grades & section, watering and compaction with
vibratory roller with V-Sat attachment to achieve not less than 97 % of standard proctor
density etc. complete ( Material obtained from Other sources)
3 lane High speed city ring Roads Cum
200m 0.00 201 0
3 lane High speed city ring Roads Cum
300 9101.40 201 1829381.4
4 lane High speed city Roads Cum
(247m length) 44.23 201 8889.426
4a-4b road inner city roads Cum 2386.02 201 479590.02
4 lane road Cum 720.72 201 144864.72
S-curve Cum 4043.20 201 812683.2
Mini S curve Cum 191.52 201 38495.52
Round about junction Cum 0.00 201 0
Signal intersection Cum 0.00 201 0
Pedestrian crossing Cum 130.34 201 26198.34
Under pass Cum 0.00 201 0
Fly over Cum 0.00 201 0
Rural road Cum 1096.20 201 220336.2
Euro Ncap Junction Cum 215.60 201 43335.6
Parking Lot Cum 1612.80 201 324172.8
Total Quantity of filling Cum 19542.03 201 3,927,947.23

2 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

ROAD CONSTRUCTION
Asphalt Road
CPWD Preparation and consolidation of sub grade with power road roller of 8 to 12 tonne capacity
2021/16.1/325 after excavating earth to an average of 22.5 cm depth, dressing to camber and consolidating
3.0
with road roller including making good the undulations etc. and re-rolling the sub grade and
disposal of surplus earthwith lead upto 50 metres.
1 3 lane High speed city ring Roads Cum
(200m length) 360.00 180.5 64980
2 3 lane High speed city ring Roads Cum 540 180.5 97470
3 (300m
4 lane length)
High speed city Roads Cum 555.75 180.5 100312.875
4 Inner city roads Cum 336.00 180.5 60648
5 4 lane road Cum 540 180.5 97470
6 7(Rural road) Cum 112.5 180.5 20306.25
7 Mini s curve Cum 88.2 180.5 15920.1
8 S curve Cum 159.6 180.5 28807.8
9 Signal intersection Cum 60 180.5 10830
10 pedestrian crossing Cum 22.05 180.5 3980.025
11 Underpass Cum 180 180.5 32490
12 Round about Cum 72.00 180.5 12996
13 Euroncap junction Cum 42 180.5 7581
Total Quantity Cum 3068.10 180.5 553,792.05

CPWD Extra for compaction of earth work in embankment under optimum moisture conditions to
4.0 2021/16.2/325 give at least 95% of the maximum dry density (proctor density).

1 3 lane High speed city ring Roads Cum

(200m length) 60.00 20.55 1233
2 3 lane High speed city ring Roads Cum 60 20.55 1233
3 (300m
4 length)
lane High speed city Roads Cum 60 20.55 1233
4 Inner city roads Cum 60.00 20.55 1233
5 4 lane road Cum 60 20.55 1233
6 7(Rural road) Cum 30 20.55 616.5
7 Mini s curve Cum 30 20.55 616.5
8 S curve Cum 60 20.55 1233
9 Signal intersection Cum 60 20.55 1233
10 pedestrian crossing Cum 10.00 20.55 205.5
11 Underpass Cum 50 20.55 1027.5
12 Round about Cum 60.00 20.55 1233
13 Euroncap junction Cum 60 20.55 1233
Total Quantity Cum 660.00 20.55 13,563.00

3 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

CPWD Supplying and stacking at site.
5.0
2021/16.3/325
For both Base and sub base coarse
16.3.3 53 mm to 22.4 mm size stone
aggregate
1 3 lane High speed city ring Roads Cum
(200m length) 720.00 1837.25 1322820
2 3 lane High speed city ring Roads Cum 1080.00 1837.25 1984230
3 (300m
4 length)
lane High speed city Roads Cum 1111.50 1837.25 2042103.375
4 Inner city roads Cum 672.00 1837.25 1234632
5 4 lane road Cum 1080.00 1837.25 1984230
6 7(Rural road) Cum 225.00 1837.25 413381.25
7 Mini s curve Cum 176.40 1837.25 324090.9
8 S curve Cum 364.80 1837.25 670228.8
9 Signal intersection Cum 120.00 1837.25 220470
10 pedestrian crossing Cum 44.10 1837.25 81022.725
11 Underpass Cum 360.00 1837.25 661410
12 Round about Cum 48.00 1837.25 88188
13 Euroncap junction Cum 84.00 1837.25 154329
Total Quantity Cum 6085.80 1837.25 11,181,136.05
16.3.10 Moorum
1 3 lane High speed city ring Roads Cum
(200m length) 72.00 888.3 63957.6
2 3 lane High speed city ring Roads Cum 108.00 888.3 95936.4
3 (300m
4 length)
lane High speed city Roads Cum 111.15 888.3 98734.545
4 Inner city roads Cum 67.20 888.3 59693.76
5 4 lane road Cum 108.00 888.3 95936.4
6 7(Rural road) Cum 22.50 888.3 19986.75
7 Mini s curve Cum 17.64 888.3 15669.612
8 S curve Cum 36.48 888.3 32405.184
9 Signal intersection Cum 12.00 888.3 10659.6
10 pedestrian crossing Cum 4.41 888.3 3917.403
11 Underpass Cum 36.00 888.3 31978.8
12 Round about Cum 4.80 888.3 4263.84
13 Euroncap junction Cum 8.40 888.3 7461.72
Total Quantity Cum 608.58 888.3 540,601.61

4 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

CPWD Laying, spreading and compacting stone aggregate of specified sizes to WBM specifications
2021/16.4/325 in uniform thickness, hand picking, rolling with 3 wheeled road/vibratory roller 8-10 tonne
6.0 capacity in stages to proper grade and camber, applying and brooming requisite type of
screening / binding material to fill up interstices of coarse aggregate, watering and
compacting to the required density .
1 3 lane High speed city ring Roads Cum
(200m length) 720.00 865.8 623376
2 3 lane High speed city ring Roads Cum 1080.00 865.8 935064
3 (300m
4 length)
lane High speed city Roads Cum 1111.50 865.8 962336.7
4 Inner city roads Cum 672.00 865.8 581817.6
5 4 lane road Cum 1800.00 865.8 1558440
6 7(Rural road) Cum 225.00 865.8 194805
7 Mini s curve Cum 189.00 865.8 163636.2
8 S curve Cum 900.00 865.8 779220
9 Signal intersection Cum 159.60 865.8 138181.68
10 pedestrian crossing Cum 14.70 865.8 12727.26
11 Underpass Cum 360.00 865.8 311688
12 Round about Cum 48.00 865.8 41558.4
13 Euroncap junction Cum 84.00 865.8 72727.2
Total Quantity Cum 7363.80 865.8 6,375,578.04

CPWD Scarifying metalled (water-bound) road surface including disposal of rubbish, lead upto 50 m
7.0 2021/16.9/326 and consolidation of the aggregate received from scarifying with power road roller of 8 to 10
tonne capacity.
1 3 lane High speed city ring Roads Cum
(200m length) 2400.00 27.55 66120
2 3 lane High speed city ring Roads Cum 3600.00 27.55 99180
3 (300m
4 length)
lane High speed city Roads Cum 3705.00 27.55 102072.75
4 Inner city roads Cum 2240.00 27.55 61712
5 4 lane road Cum 3600.00 27.55 99180
6 7(Rural road) Cum 750.00 27.55 20662.5
7 Mini s curve Cum 588.00 27.55 16199.4
8 S curve Cum 1064.00 27.55 29313.2
9 Signal intersection Cum 400.00 27.55 11020
10 pedestrian crossing Cum 147.00 27.55 4049.85
11 Underpass Cum 1200.00 27.55 33060
12 Round about Cum 480.00 27.55 13224
13 Euroncap junction Cum 280.00 27.55 7714
Total Quantity SqM 20454.00 27.55 563,507.70

5 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

PWD SSR 2021- Prime coat - Providing and applying primer coat with bitumen emulsion on prepared surface
8.0 22/139/28 of granular Base including cleaning of road surface and spraying, primer at the rate of 0.60
kg/sqm using mechanical means.
1 3 lane High speed city ring Roads Cum
(200m length) 2400.00 26 62400
2 3 lane High speed city ring Roads Cum 3600.00 26 93600
3 (300m
4 length)
lane High speed city Roads Cum 3705.00 26 96330
4 Inner city roads Cum 2240.00 26 58240
5 4 lane road Cum 3600.00 26 93600
6 7(Rural road) Cum 750.00 26 19500
7 Mini s curve Cum 588.00 26 15288
8 S curve Cum 1064.00 26 27664
9 Signal intersection Cum 400.00 26 10400
10 pedestrian crossing Cum 147.00 26 3822
11 Underpass Cum 1200.00 26 31200
12 Round about Cum 480.00 26 12480
13 Euroncap junction Cum 280.00 26 7280
Total Quantity SqM 20454.00 26 531,804.00

SSR 2021- DENSE BITUMINOUS MACADAM:--Providing and laying dense bituminous macadam using
22/3.46/31 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 hot
mix plant with SCADA having complying essential features of Hot mix plant as per IRC-27-
9.0
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)

1 3 lane High speed city ring Roads Cum

(200m length) 2400.00 6731 16154400
2 3 lane High speed city ring Roads Cum 3600.00 6731 24231600
3 (300m
4 length)
lane High speed city Roads Cum 3705.00 6731 24938355

6 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

4 Inner city roads Cum 2240.00 6731 15077440
5 4 lane road Cum 3600.00 6731 24231600
6 7(Rural road) Cum 0.00 6731 0
7 Mini s curve Cum 588.00 6731 3957828
8 S curve Cum 1920.00 6731 12923520
9 Signal intersection Cum 400.00 6731 2692400
10 pedestrian crossing Cum 49.00 6731 329819
11 Underpass Cum 1200.00 6731 8077200
12 Round about Cum 480.00 6731 3230880
13 Euroncap junction Cum 280.00 6731 1884680
Total Quantity SqM 20462.00 6731 137,729,722.00

CPWD Providing and applying tack coat using bitumen emulsion conforming to IS:8887, using
10.0 2021/16.31/329 emulsion pressure distributer including preparing the surface & cleaning with mechanical
broom.
16.30.2 On W.B.M / W.M.M. @ 0.4kg/sqm
1 3 lane High speed city ring Roads Cum
(200m length) 2400.00 11.6 27840
2 3 lane High speed city ring Roads Cum 3600.00 11.6 41760
3 (300m
4 length)
lane High speed city Roads Cum 3705.00 11.6 42978
4 Inner city roads Cum 2240.00 11.6 25984
5 4 lane road Cum 3600.00 11.6 41760
6 7(Rural road) Cum 0.00 11.6 0
7 Mini s curve Cum 588.00 11.6 6820.8
8 S curve Cum 1064.00 11.6 12342.4
9 Signal intersection Cum 400.00 11.6 4640
10 pedestrian crossing Cum 49.00 11.6 568.4
11 Underpass Cum 1200.00 11.6 13920
12 Round about Cum 960.00 11.6 11136
13 Euroncap junction Cum 280.00 11.6 3248
Total Quantity SqM 20086.00 11.6 232,997.60

7 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

CONCRETE ROAD
CPWD Preparation and consolidation of sub grade with power road roller of 8 to 12 tonne capacity
2021/16.1/325 after excavating earth to an average of 22.5 cm depth, dressing to camber and consolidating
11.0 with road roller including making good the undulations etc. and re-rolling the sub grade and
disposal of surplus earthwith lead upto 50 metres.

Cum 307.5 180.5 55,503.75

CPWD Extra for compaction of earth work in embankment under optimum moisture conditions to
12.0
2021/16.2/325 give at least 95% of the maximum dry density (proctor density).
Cum 70 20.55 1,438.50
SSR 2021- Construction of dry lean cement concrete Sub- base over a prepared sub-grade with coarse
22/5.13,181/37 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,
concrete strength not to be less than 10 Mpa at 7 days, mixed in a batching plant/ Weigh
13.0 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 sub-grade surface if required etc.
complete.

Cum 238 3410 811,580.00

CPWD 2021- Providing and laying design mix cement concrete of M-30 grade, in roads/ taxi tracks/
22/16.43/331 runways, using cement content as per design mix, using coarse sand and graded stone
aggregate of 40 mm nominal size in appropriate proportions as per approved & specified
design criteria, providing dowel bars with sleeve/ tie bars wherever required, laying at site,
spreading and compacting mechanically by using needle and surface vibrators, levelling to
required slope/ camber,finishing with required texture, including steel form work with
sturdy M.S. channel sections, curing, making provision for contraction/ expansion,
construction & longitudinal joints (10 mm wide x 50 mm deep) by groove cutting machine,
14.0 providing and filling joints with
approved joint filler and sealants, complete all as per direction of Engineer-in-charge (Item
of joint fillers, sealants, dowel bars with sleeve/ tie bars to be paid separately)
Note:- Cement content considered in M-30 is @ 340 kg/cum. Excess/ less cement used as
per design mix is payable/ recoverable
separately

Cum 185 10006.65 1,851,230.25

8 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

CPWD Extra for providing and mixing hardening compound of approved quality as per
15.0 2021/16.44/332 manufacturer's specification in cement concrete.

LITRE 185 48.15 8,907.75

CIVIL WORK
PARKING
CPWD PLINTH RCC framed structure (upto six storey)
16.0 AREA RATES
2021/1.1/1
1.1.1 Floor height 3.60 meter Sqm. 1250 13545 16,931,250.00
Under pass
SSR 2021- Providing cast in situ / ready mix M20 grade cement concrete for head walls of CD work /
22/405,11.29/6 retaining walls etc. including necessary form work, compaction, finishing and curing etc.
17.0
3 complete. (with reversible drum type mixer/ concrete batch mix plant (pan mixer) with
SCADA
Retaining wall and top slab Cum. 366.7 9953 3,649,765.10
BUILDING (G+2)
CPWD PLINTH RCC framed structure (G+2)
18.0 AREA RATES
2021/1.1/1
1.1.1 Floor height 3.60 meter Sqm. 1800 27090 48,762,000.00
FLY OVER
CPWD Centering and shuttering including strutting, propping etc. and removal of form for
19.0 2021/5.9/123
5.9.6 Columns, Pillars, Piers, Abutments, Posts and Struts

For foundation Sqm 141 804.25 113399.25

Above G.L Sqm 273 804.25 219560.25
332,959.50
CPWD All works upto plinth level
20.0 2021/5.33.1/12
9
5.33.1.1 Concrete of M25 grade with minimum cement content of 330 kg /cum
For Abutment Cum. 49 7997.3 391867.7
For pier Cum. 81 7997.3 647781.3
0 Total 1,039,649.00

9 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

CPWD Steel reinforcement for R.C.C. work including straightening, cutting,bending, placing in
21.0 2021/5.22/127 position and binding all complete

5.22.6 Thermo-Mechanically Treated bars of grade Fe-500D or more

FOR FOUNDATION KG 4847 89.65 434,533.55
CPWD All works above plinth level.
22.0 2021/5.33.2/12
9
5.33.2.2 Concrete of M30 grade with minimum cement content of 350 kg /cum
For Abutment Cum. 245 10221.7 2,504,316.50
For pier Cum. 180 10221.7 1,839,906.00
For pier cap Cum. 36 10221.7 367,981.20
Total 4,712,203.70
CPWD Steel reinforcement for R.C.C. work including straightening, cutting,bending, placing in
23.0
2021/5.22/127 position and binding all complete
5.22.6 Thermo-Mechanically Treated bars of grade Fe-500D or more
For pier and pier cap KG 51045 89.65 4,576,184.25
For deck slab KG 36475 89.65 3269983.75
Total 7,846,168.00
PWD SSR 2021- Providing, transporting and placing in position precast pretensioned concrete girders as per
24.0 22/14.60,491/7 drawings and technical specifications etc. complete.
4
Girders Cum 380 24201 9,196,380.00
PMC Pune 2021 Providing and fixing corrugated deck sheets for roofing with including fastening with struds
25.0 17453 62- and bolts, lead and bitumen washers as per drawing etc. complete.
12/305 0f 350
For Deck Slab Sqm 1400 1300.00 1,820,000.00

10 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

Providing and laying in situ / ready mix M-25 controlled cement concrete of trap/ granite/
quartzite/ gneiss metal for RCC work in solid/ deck slab etc. including ramming, vibrating,
curing, formwork, centering and finishing in cement plaster excluding reinforcement etc.
PWD SSR 2021- complete. (with fully automatic micro processor based PLC with SCADA enabled concrete
26.0 22/467,14.17 batch mix plant / pan mixer and fine agreegates of required specifications ( VSI sand finely
BR/72 washed etc ) i) Height up to 5 m, normal rate. ii) Height 5 to 7.50 m, add 5 percent extra over
basic rate. iii) Height 7.50 to 10 m, 7.50 percent extra. iv) Over 10 m Height, add 10 percent
extra for every 2.50m rise.

For Deck slab Cum. 352 10284 3,619,968.00

Providing RCC railing of cast in situ / ready mix RCC posts with M20 CC of trap/ granite/
quartzite/ gneiss metal for horizontal and vertical members as per detailed drawings
PWD SSR 2021- including reinforcement, scaffolding, centering, formwork, compaction, finishing and curing
27.0 22/483,14.49 with watering chemical compound etc. complete. (fully automatic micro processor based
BR51C/74 PLC with SCADA enabled with reversible drum type mixer/ concrete batch mix plant (pan
mixer) fine agreegates of required specifications ( VSI sand finely washed etc

RCC RAILING RMT 400 2089 835,600.00

Providing and laying buried type expansion joint (expansion gap being 20mm) covered with
12mm thick 200 mm wide galvinised weldable structural steel plate as per IS 2062 placed
PWD SSR 2021- symmetrically to the centre line of the joint, resting freely over the top surface of the deck
28.0 22/472,14.31 concrete, welding of 8mm diameter 100mm long galvanised nails spaced 300mm intervals
BR43A/72 along the centre line of the plate, all as specified in MoRTH clause 2604 etc. complete

Expansion joint RMT 140 914 127,960.00

Providing and laying 6 mm thick mastic asphalt wearing course on top of deck slab excluding
prime coat with paving grade bitumen meeting the requirements given in table 500-29,
PWD SSR 2021- prepared by using mastic cooker and laid to required level and slope after cleaning the
29.0 22/486, surface including providing antiskid surface with bitumen precoated fine grained hard stone
14.55/74 chipping at an approximate spacing of 10 cm center to center in both directions, pressed
into surface when the temperature of surfaces not less than 100 deg C, protruding 1 mm to
4mm over mastic surface as per clause 515 etc. complete.
DECK SLAB TOP Kg 1410 310 437,100.00

11 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

MISCELLANEOUS ITEMS
Providing and fixing Ductile iron manhole cover of light/medium/heavy duty with frame of
PWD SSR 2021- any size over inspection chamber etc. complete (Prior permission of S.E. is to be obtained
30.0
22/50.30/244 before inclusion of this item in the estimate)

For main hole Kg 60.00 75 4,500.00

Providing and fixing 40mm diameter and 1.5 mm thick Stainless steel hand railing in S.S.304
PWD SSR 2021-
31.0 Grade including fabricating ,fixtures, errecting, necessary welding, grinding, finishing, buffing
22/40.06/192
to stainless steel pipe etc. complete
Railing RMT 16.00 2152.00 34,432.00
Road Furniture
Providing and fixing Cautionary/Warning sign boards in Equilateral Triangle size of 600 mm
made out of 150 mm aluminum sheet bonded with white retro reflective sheeting of Class B
( Type IV High intensity micro-prismatic grade sheeting-HIP) 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 grey stove enamel
paint and supported on one no. of M. S. angle iron post of size 65 mm X 65 mm X 6 mm,
3.45 m long, duly painted with with flat oil paint having alternate black and white bands of
Pwd ssr 2021-
32.0 25 cm width including G.I. fixtures etc; fixing the boards in M25 grade concrete block of size
22/6.29/44
60cm X 60cm X 75cm including transportation etc; complete. Class B ( Type IV High intensity
micro-prismatic grade sheeting-HIP) shall have 7 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.

Triangular cautionary signs No. 120.00 3469.00 416,280.00

Providing and fixing of retro- reflectorised informatory sign board rectangular/Square in
shape having area less than 0.9 square meter made out of ____mm aluminum sheet bonded
with white retro reflective sheeting of Class __ ( Type IV High intensity micro-prismatic grade
sheeting-HIP) 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
Pwd ssr 2021-
33.0 properly designed foundation with M25 grade cement concrete 45 cm x 45 cm x 60 cm, 60
22/6.33/46
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 be
electrically welded. Class B ( Type IV High intensity micro-prismatic grade sheeting-HIP)
sheeting shall have 7 years warranty from the manufacturer and authorised distributor
issued for.

Square informatory sign No. 4.00 8989.00 35,956.00

12 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

PMC PUNE 2021 Providing and Fixing Two Wheeler parking area and four wheeler parking area 3mm ACP
34.0 17463 64- material with Yellow HIP and Black and Red Vinyl as per design.
24/315 of 350
Parking Sign per unit 10.00 4850.00 48,500.00
Providing and fixing Cautionary/Warning sign boards in Octagone size of _____mm made out
of ____mm aluminum sheet bonded with white retro reflective sheeting of Class B ( Type IV
High intensity micro prismatic grade sheeting-HIP) 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 grey stove enamel paint and
supported on one no. of M. S. angle iron post of size 65 mm X 65 mm X 6 mm, 3.45 m long,
duly painted with with flat oil paint having alternate black and white bands of 25 cm width
SSR 2021- including G.I. fixtures etc; fixing the boards in M25 grade concrete block of size 60cm X
35.0
22/6.31/45 60cm X 75cm including transportation etc; complete. Class B ( Type IV High intensity micro-
prismatic grade sheeting-HIP) shall have 7 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.

Speed sign No. 10.00 6038 60,380.00

Providing and laying of Plastirib T or equivalent raised profile edge line marking (audible
vibratory) with special hot applied thermoplastic road marking compound according to IRC
35 : 2015, Clause 7.7 with2 mm thick base coat layer above that ribs profile size of length 40
mm x width 140 mm x height 6mm thick (Total 8 mm thick) at the distance of 250 mm
PWD SSR 2021- between two ribs including reflectorizing glass beads @ 250 gm / sq. mtr. area. The
36.0
22/51.124/279 minimum and maximum width of raised profile should be 150 mm. The thickness of 8 mm
profil should be exclusive of surface applied glass beads. The finished surface to be exclusive
of surface applied glass beads. The finished surface to be levelled, uniform and free from
streaks and holes, to be applied on edge lines.

For road markings Sqm. 500.00 1009.00 504,500.00

37.0 R.A Providing boom barrier At the Entry and Exit
Boom barrier No. 3.00 50000.00 150,000.00

13 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

Retaining wall
Excavation for roadway in earth, soil of all sorts, sand, gravel or soft murum including
SSR 2021-22 / dressing section to the required grade, camber and side slopes and conveying the excavated
38.0
2.11/23 materials with all lifts upto a lead of 50m. and spreading for embankment or stacking as
directed.
Retaining wall foundation Cum. 20.00 104 2,080.00
Providing and laying in situ M-20 cement concrete of trap / granite / quartzite / gneiss metal
SSR 2021- with 15% plum of trap stones for foundation and bedding of retaining walls and jetty etc.
39.0
22/49.26/235 including necessary formwork, compacting, curing, bailing out water manually in tidal range
etc. complete
Retaining wall foundation Cum. 16.00 6467.00 103,472.00
Providing cast in situ / ready mix M20 grade cement concrete for head walls of CD work /
SSR 2021- retaining walls etc. including necessary form work, compaction, finishing and curing etc.
40.0
22/11.29/63 complete. (with reversible drum type mixer/ concrete batch mix plant (pan mixer) with
SCADA
Retaining wall Cum. 105.00 9953.00 1,045,065.00
Trench construction
Excavation for roadway in earth, soil of all sorts, sand, gravel or soft murum including
SSR 2021-22 / dressing section to the required grade, camber and side slopes and conveying the excavated
41.0 materials with all lifts upto a lead of 50m. and spreading for embankment or stacking as
2.11/23
directed.
Trench Excavation Cum. 2500 104 260,000.00
Providing and laying Cast in situ/Ready Mix cement concrete in M15 of trap/
granite/quartzite/gneiss metal for bed blocks, foundation blocks and such other items
including bailing out water, Steel centering, formwork, laying/ pumping, compacting,
roughening them if special finish is to be provided, finishing uneven and honeycombed
SSR 2021- surface and curing etc. complete. The Cement Mortar 1:3 plaster is considered for rendering
42.0
22/24.08/131 uneven and honeycombed surface only. Newly laid concrete shall be covered by gunny bag,
plastic, tarpaulin etc. (Wooden centering will not be allowed.), with fully automatic micro
processor based PLC with SCADA enabled reversible Drum Type mixer/ concrete Batch mix
plant (Pan mixer) etc. complete. With fine aggregate (Crushed sand VSI Grade)

Trench walls Cum. 1200.006030.00 7,236,000.00

Trench Slab Cum. 99.556030.00 600,286.50
Total 7,836,286.50
Providing and fixing factory made precast RCC perforated drain covers, having concrete of
strength not less than M-25, of size 1000 x 450x50 mm, reinforced with 8 mm dia four nos
CPWD longitudinal & 9 nos cross sectional T.M.T. hoop bars, including providing 50 mm dia
43.0
2021/23.9/482 perforations @ 100 to 125 mm c/c, including providing edge binding with M.S. flats of size
50 mm x 1.6 mm complete, all as per direction of Engineer in-charge.

Trench cover after every 100m each 25.00 1213.25 30,331.25

distance

14 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

Drainage
Providing and laying cement concrete pipe of IS 458:2003 NP-2 class of 450mm diameter in
SSR 2021-
44.0 proper line, level and slope including providing and fixing collars in cement mortar 1:2 and
22/11.08/62
curing etc. complete
For Drainage RMT 2500.00 1927.00 4,817,500.00
Providing and fixing factory made precast RCC perforated drain covers, having concrete of
strength not less than M-25, of size 1000 x 450x50 mm, reinforced with 8 mm dia four nos
CPWD
45.0 longitudinal & 9 nos cross sectional T.M.T. hoop bars, including providing 50 mm dia
2021/23.9/482
perforations @ 100 to 125 mm c/c, including providing edge binding with M.S. flats of size
50 mm x 1.6 mm complete, all as per direction of Engineer in-charge.
Main hole cover after every 50 m
distance each 50.00 1213.25 60,662.50
Electrical Works
Excavation for roadway in earth, soil of all sorts, sand, gravel or soft murum including
PWD SSR 2021- dressing section to the required grade, camber and side slopes and conveying the excavated
46.0
22/2.11/23 materials with all lifts upto a lead of 50m. and spreading for embankment or stacking as
directed.
For foundation Cum. 15.00 104.00 1,560.00
Providing and laying in situ / ready mix / ready mix M15 CC of trap/ granite /quartzite
/gneiss metal for the bottom plugs of wells in the dry condition including compaction and
PWD SSR 2021- curing wherever necessary etc. complete. (with fully automatic micro processor based PLC
47.0
22/12.49/68 with SCADA enabled with reversible drum type mixer/ concrete batch mix plant (pan mixer)
with fine agreegates of required specifications ( VSI sand finely washed etc )

For pedestal Cum. 18.00 6526.00 117,468.00

PMC PUNE 17253 Providing,
23-7 fabricating and erecting at site of work the tubular MT steel structure (shed) as
per standard design and specifications having various spans in between trusses and in
multiples of standard length of bays as specified as per standard specifications, inclusive of
cost of steel tubular trusses, tubular columns purlins, tie runners, foundation bolts, base
48.0 plates, nuts and bolts, welding wherever required etc. as per detailed drawing inclusive of
one coat of anticorrosive paint and two coats of oil painting of approved quality and shade
etc. complete. Spec. Number : As directed by Engineer-in-charge.

For poles and base plate MT 53.14 89616 4,762,438.00

15 of 16
KBP CIVIL ENGG. SERVICES, PUNE. Abstract

Ref. / Item No.

Sr. No /Pg No. Description Unit. Qty. Rate Amount (Rs.)

1.0 2.0 3.0 4.0 5.00 6.00 ₹ 7.00

Amount ₹ 286,831,314.95
Contengencies charges (2.5%) ₹ 7,170,782.87
Total amount ₹ 294,002,097.82
GST 18% ₹ 52,920,377.61
NET TOTAL AMOUNT ₹ 346,922,475.43

AMOUNT IN WORDS: Thirty four crore sixty nine lakh twenty two thousand four hundred seventy five rupees only.

Date: 9/22/2022 Sign of Licensed Structural Engineer

Name: Sunil B. Phulpagar
M.Tech (Structures), B.Tech Civil

Place: Pune Chartered Engineer (IEI) AM145494-6

16 of 16