Central Railway Solapur Division

ABSTRACT ESTIMATE
Name of work : Proposed construction of a 2 lane ROB in lieu of Level crossing No. 38 at km 375.980 in KWV yard of
Solapur Division.( Considering 240m Rly span )

A Bridge Portion (Railway portion of ROB) (Civil engg)

Cost of Priliminary Expenses (Soil exploration ,Design & Drawing etc) Approximate cost ( As
1 1535545
LOA no: Solapur Div -Engg/04-2022-GSU/ 10268090069935 Dated 17.01.2023

2 Length of ROB 240

3 Width of ROB 13.00 m
4 Area of ROB (240.0 x 13.0 ) 3120 Sq.m.
Approximate cost of Rs.86471.30 per sq.m. as per vetted estimate of Sindi ROB in lieu of LC
No. 103 of NGP Division vide accounts vetting letter no. CONST/NGP/FX/Civil/Sindi ROB Rs.115879.81/- per
5
dated 21.07.2017 (Considering escalation for 6 years i.e. Sq m
86471.30*1.05*1.05*1.05*1.05*1.05*1.05= 115879.81 )
6 Cost of Bridge work (3120.0 x 115879.81) 361545007.20
7 Sub Total A 361545007.20
B Approach Road
8 Viaduct on both side 720
9 Width of Approach road 13
10 Area of Approach (720x13) 9360
Approximate cost of Rs.86471.30 per sq.m. as per vetted estimate of Sindi ROB in lieu of LC
No. 103 of NGP Division vide accounts vetting letter no. CONST/NGP/FX/Civil/Sindi ROB Rs.115879.81/- per
dated 21.07.2017 (Considering escalation for 6 years i.e. Sq m
86471.30*1.05*1.05*1.05*1.05*1.05*1.05= 115879.81 )
12 Cost of Approach (9360.00 x 115879.81) 1084635021.60
4650209.60
Stair case (Approximate cost of Rs.3470058/- as per vetted estimate of Sindi ROB in lieu of LC
13 No. 103 of NGP Division vide accounts vetting letter no. CONST/NGP/FX/Civil/Sindi ROB
dated 21.07.2017 (Considering escalation for 6 years i.e. 4650209.6)
14 Sub total B 1089285231.20
C Quality Control Charge
15 No of Girder Per Span 6.00
16 Total Span(240/6=6.66 say 7) 7.00
17 Total Girder 42.00
18 Wt Per girder of 36m Span 200MT
19 Total Weight 8400.00
20 Cost of Quality control @3000MT 25200000.00
21 Total Execution Cost of work ( 7+14+20) 1476030238.40
22 Contigency @1% 14760302.38
23 Sub Total Cost of ROB 1490790540.78
24 Codal Charges
25 D&G Charges @5.32% 79310056.77
26 Environment Charges @ 0.5% 7453952.70
27 Sports Development @0.1% 1490790.54
28 Total Codal Charges 88254800.01
29 Genl Electrical Charge (Lump Sum) 5000000.00
30 TRD Charges (Lump Sum) 5000000.00
31 S&T Cost (Lump Sum) 5000000.00
32 Total Cost of ROB work (23+28+29+30+31) 1594045340.80
Note:Cost Land acquisition on both side approachs not included. Cost of dismantaling and further reconstruction of
33
Structure in railway portion not included.