Detailed Schedule with Estimate For Cement Concrete Work(Maintenance)

In Between Jinsi Chourah & Bogda Pull on Missing Link For Bhopal City
Portion
(SOR w.e.f. 29/08/2017)
PAC RS 58.78 Lacs
S No. Item Unit Qty Rate Amount
1/3.9/20 Scarifying existing bituminous surface to a
depth of 50 mm by
mechanical means
Scarifying the existing bituminous road
surface to a depth of 50 mm
and disposal of scarified material with in all
lifts and lead upto 1000
metres
Qty-2X7.00X180=2520.00 sqm sqm 2520.0 5. 00 12600.00

2/2.4/16 Dismantling of Flexible Pavements

Dismantling of flexible pavements and
disposal of dismantled
materials up to a lead of 1000 metres,
stacking serviceable and
unserviceable materials separately
Qty-2X7.00X0.40X180=1008.00cum cum 1008.0 228.00 229824.00
3/1.1.2/12 Transportation By Mechanical Transport
including loading , unloading and stacking
Excavated/compacted ordinary & other soil
(Beyond 5.00 km to 10.00 km)
Qty- as above item No. 2= 1008.00 cum Cum 1008.0 115.00 115920.00

4/4.12(ii)/2 Crusher Run Macadam Sub Base/Base

5 Course
Providing crushed stone aggregate,
depositing on a prepared surface by hauling
vehicles, spreading and mixing with a motor
grader, watering and compacting with a
vibratory roller to clause 410 to form a layer
of sub-base/Base in accordance to Table
No.400-14, 400-15 and as per clause of
section 407 of specifications.
(ii) For 37.5 mm maximum size
Qty-180mX2X7.00X0.25m= 504.00cum Cum 504.0 949.00 478296.00
5/6.1/34 Dry Lean Cement Concrete Sub- base
Construction of dry lean cement concrete
Sub- base over a prepared sub-grade with
coarse and fine aggregate conforming to IS:
383, the size of coarse aggregate not
exceeding 25 mm, aggregate cement ratio not
to exceed 15:1, aggregate gradation after
blending to be as per table 600-1, 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, transported to site,
laid with a paver with electronic sensor,
compacting with 8-10 tonnes vibratory roller,
finishing and curing as per clause 601 of
 specification complete in all respect
Qty-180mX2X7.00X0.15m= 378.00 cum Cum 378.00 2199.00 831222.00
6/6.3/34 Cement Concrete Pavement
Construction of un-reinforced, dowel jointed,
plain cement concrete pavement M-40 grade
concrete over a prepared sub basewith
cement , coarse and fine aggregate
conforming to IS 383,maximum size of
coarse aggregate not exceeding 25 mm,
mixed in a batching and mixing plant as per
approved mix design,
transported to site, laid with a fixed form or
slip form paver, spread, compacted and
finished in a continuous operation including
provision of contraction, expansion,
construction and longitudinal joints, joint
filler, separation membrane, sealant primer,
joint sealant, debonding strip, admixtures as
approved,curing compound, finishing to lines
and grades as per drawing as per IRC 15
2011 and as per relevant clauses of section
602 of
specifications complete but excluding cost of
steel in dowel bar and tie rods etc.
Qty-180mX2X7.00X0.30m= 756.00cum Cum 756.00 5153.00 3895668.00
7/6.12(i)/36 Add extra in Item No.6.3, 6.4, 6.6 & 6.10
above for the cost of steel in dowel bar and
tie rod including craddle, laps etc. complete
required as per design.
(i) Mild steel M.T. 5.340 54837.0 292830.00
Dowel bar 38mm dia
2sideX40No.PanelsX15 NO.X0.50X8.9=
5340.00kg/
5.340 M.T.
(ii) Tor Steel
2sideX360NoX0.60X0.888=383.62 kg/ M.T. 0.384 56083.0 21536.00
0.384M.T.

Total Rs 5877896.00
Say Rs 58.78 Lacs

Sub Engineer Sub Divisional Officer Executive Engineer

PWD( NH) PWD( NH) Vidisha PWD( NH Bhopal)
 Detailed Estimate with N.I.T. Schedule for Reconstruction H.P. Culvert one
row of 1200 mm dia in k.m. 5/2 & excavation of shoulder in km 4/2 to 13/6
on NH-86 Extn. (Bhopal city portion)
(SOR w.e.f. 29/08/2017)

P.A.C. Rs 10.021 Lacs

S No. Item Unit Qty Rate Amount

1/I No. 2.3 Dismantling of Structures
i(B)/15 Dismantling of existing structures like
culverts, bridges, retaining
walls and other structure comprising of
masonry, cement concrete,
wood work, steel work, including T&P 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.
(i) Lime /Cement Concrete
( B) Cement Concrete Grade M-15 & M-20
For median-1X2.25X0.50X0.50=0.562cum
For side wall of nala at D/S
1X7.65X3.375X(0.5+1.50)/2 =25.82cum
Total qty= 26.38cum
cum 26.38 342.00 9022.00
iii(B) (iii) Dismantling Stone Masonry
(B )Rubble stone masonry in cement mortar.
For existing face wall on U/S
1X3.50X(0.5+1.50)/2X3.00 =10.50 cum
Deduction for pipe
3.14(0.80)²/4X(1.02+0.61)/2= (-)0.41cum
Net qty= 10.09cum
cum 10.09 239.00 2412.00
ix (A) Removing all type of hume pipes and
stacking within a lead of 1000 metres
including earthwork and dismantling of
masonry works.
(A) Up to 600 mm dia
1X25.50 =25.50 m
metre 25.50 135.00 3443.00
2/2.4/P-16 Dismantling of Flexible Pavements
Dismantling of flexible pavements and
disposal of dismantled materials up to a lead
of 1000 metres, stacking serviceable and
unserviceable materials separately.
1X14.50X2.25X0.525=17.13cum
cum 17.13 228.00 3906.00
3/12.1/P- Excavation for Structures
58 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 deleterious matter,
dressing of sides and bottom and
 S No. Item Unit Qty Rate Amount
backfilling with approved material. as per
relevant clauses of section 300 & 2100 in
(B) Mechanical Means
(ii) Depth 3 m to 6 m
(a) For U/S Head wall
1X7.65X1.80X3.38=46.54
(b) For Apron U/S
1X7.65X1.70X2.75=35.76
(c) For D/S Head wall
1X7.65X1.80X3.68=50.67
(d) For Apron U/S
1X7.65X3.20X3.05=74.66
(e) For Pipe portion
1X24.70X2.74X2.25=151.99
Deduction for Dism.of crust as above item
No.2 =(-)17.13

Total qty= 342.37cum

cum 342.37 59.00 20200.00
4/9.8/P-51 Providing P.C.C. M-15 Nominal mix for
hume pipe culverts in foundation and sub
structure etc. as per drawing and as per
relevant clauses of section 1500, 1700, 2100
and 2900.
(i) Base concrete for head walls
2X7.25X1.40X0.15=3.05
(ii) Base concrete for inscribing pillers
2X2X0.60X0.60X0.10=0.15
(iii) concrete for head walls
2X7.25X(1.25+0.40)/2X2.70=32.30
Deduction for pipe
2X 3.14(1.45)²/4X(1.02+0.61)/2= -2.69cum
Net qty= 29.61cum
(iv) concrete for inscribing pillers
2X2X0.40X0.40X1.0=0.64
(v) concrete for median
1X2.25X0.50X0.50=0.56
(vi) a:- concrete Below pipe
1X 25.32X2.25X0.16=9.12
b:- concrete Above pipe (in cushion portion)
1X 25.46X2.25X0.20=11.46
Total qty=54.59 cum
cum 54.59 4353.00 237630.00
5/9.2/P-51 Laying Reinforced Cement Concrete Pipe
NP4/prestrssed concrete pipe on first class
bedding in single row.
Providing and Laying Reinforced cement
concrete pipe NP4/prestrssed concrete pipe
for culverts on first class bedding of granular
material (cost of bedding included) in single
row including fixing collar with cement
mortar 1:2 but excluding excavation,
protection works, backfilling, concrete and
masonry works in head walls and parapets.
(B) 1200 mm dia
1X27.50=27.50m
metre 27.50 7713.00 212108.00
 S No. Item Unit Qty Rate Amount
6/13.10/P- Back filling behind abutment, wing wall and
65 return wall complete as per drawing and
Technical specification and as per relevant
clauses 305 of specifications and as per
appendix 6 of IRC-78.
(A) Granular material
(i) Between pipe & crust(in cushion portion)
1X(26.28+26.70)/2X2.25X0.40=23.84
(ii)On both side of crust(as shoulder)
2X6.10X2.25X0.53=14.41
(iii) For U/S head wall
2X7.65X3.38X0.20=10.33
(iv) For D/S head wall
2X7.65X3.68X0.20 =11.26
(v) for pipe portion
2X24.70X2.74X0.20=27.02
(vi) For U/S Apron below pitching
2X1/4X{1/3X3.14X(1.50)²X1.325}=1.56
(vii) For D/S Apron below pitching
2X1/4X{1/3X3.14X(2.90)²X1.325}=5.83
Total qty=94.25 cum
cum 94.25 880.00 82940.00
7/4.12(ii)/ Crusher Run Macadam Sub Base/Base
P-25 Course
Providing crushed stone aggregate,
depositing on a prepared surface by hauling
vehicles, spreading and mixing with a motor
grader, watering and compacting with a
vibratory roller to clause 410 to form a layer
of sub-base/Base in accordance to Table No.
400-14, 400-15 and as per clause of section
407 of Specifications
(ii) For 37.5 mm maximum size
1X14.50X2.25X0.20=6.53 cum
cum 6.53 949.00 6197.00
8/4.11/P- Wet Mix Macadam
24 & 25 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
tipper to site, laying inuniform layers with
paver in sub- base / base course on well
prepared surface and compacting with
vibratory roller to achieve the desired density
in accordance to Table No. 400-12, 400-13
and as per clause of section 406 of
specifications
1X14.50X2.25X0.25=8.16
cum 8.16 1261.00 10290.00
9/5.1/P-27 Prime coat
Providing and applying primer coat with
bitumen emulsion on prepared surface of
granular Base including clearing of road
surface and spraying primer at the rate of
0.75 kg/sqm using mechanical means as per
clause 502 of specifications
 S No. Item Unit Qty Rate Amount
1X14.00X2.25=31.50 m² sqm 31.50 32.00 1008.00
10/5.2(ii)/ Providing and applying tack coat with
P-27 catonic bitumen emulsion (RS-1) using
emulsion pressure distributor on the prepared
bituminous/granular surface cleaned with
mechanical broom and as per relevant clauses
of section-503 of specifications.
(ii) @0.30 kg per sqm (dry & hungry
bituminous surfaces/granular surfaces treated
with primer)
1X14.00X2.25=31.50 m²
sqm 31.50 14.00 441.00
11/5.5(b) Dense Graded Bituminous Macadam
(ii)/P-28 Providing and laying dense bituminous
macadam using crushed
aggregates of specified grading, premixed
with bituminous binder @ 4.0 to 4.5% by
weight of total mix of mix and filler,
transporting the hot mix to work site, laying
with a 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 clause 505 of
specification complete in all respects.
(b) Using Drum Mix Plant of appropriate
capacity.
(ii) for GradingII(19 mm nominal size)

1X14.00X2.25X0.050=1.58cum
cum 1.58 6557.00 10360.00
12/5.6(b) Bituminous Concrete
(iv)/P-28 Providing and laying bituminous concrete
using crushed aggregates of specified
grading, premixed with bituminous
binder @ 5.4 to 5.6 % of mix and filler,
transporting the hot mix to work site, laying
with a 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 clause 507 of
specification.
(b) Using Drum Mix Plant of appropriate
capacity.
(iv) for Grading-II ( 30-45 mm thickness )
with 60/70 bitumen(VG-30)
1X14.00X2.25X0.030=0.95cum
cum 0.95 7376.00 7007.00
13/8.11 Painting Two Coats on New Concrete
/P-45 Surfaces
Painting two coats after filling the surface
with synthetic enamel paint in all shades on
new plastered concrete surfaces
For inscribing pillers
Side face :-4 No.X4X0.50X0.40=3.20
Top face:- 4No.X4X0.40X0.40=2.56
Total Qty 5.76 sqm
 S No. Item Unit Qty Rate Amount
sqm 5.76 48.00 276.00
14/10.11 Providing painting, figuring and numbering
(ii)/P-54 to culvert upto 6m.Span complete with
Synthetic Enamal Paint.
(i) Two coats on new work.
1CD. =1.00No.
each 1.0 100.00 100.00
15/8.34 Providing and fixing guard stones
/P-49 220x220x1000mm made of hammer dressed
stones and fixed 400mm into the ground in
moorum and broken aggregates block of size
500x500x500 mm and given two coats of
paints with white and black bands i/c
excavation etc. complete.
On U/S= 7.00 No.
On D/S =9.00 No.
Total Qty 16.00 No.
each 16.00 298.00 4768.00
16/8.32 Drum Delineator in Construction Zone
/P-49 Provision of metal drum/empty bitumen
drum delineator, 300 mm in diameter, 800
mm high, filled with earth for stability,
painted in circumferential strips of alternate
black and white 100 mm wide fitted with
reflectors 3 Nos of 7.5 cm dia, all as per
IRC:SP:55-2001
Qty same as above item No. 15=16.00No.
each 16.00 380.00 6080.00
17/15.4(A) Providing and laying Pitching on slopes laid ²
/P-73 over prepared filter media including boulder
apron laid dry in front of toe of embankment
complete as per drawing and Technical
specifications
(A) Stone/Boulder
(i) On U/S Apron
(a) on base :-1X7.25X1.70X0.30=3.70
(b) on both side slopes :-2X1/4X3.14X1.50X
/ (1.50)²+(1.325)² X0.30 =1.41
(ii) On D/S Apron
(a) on base :-1X7.25X3.00X0.30=6.53
(b) on both side slopes :-2X1/4X3.14X2.90X
/ (2.90)²+(1.325)² X0.30 =4.36
Total Qty 16.00 cum
cum 16.00 2033.00 32528.00
18/3.7/P- Removal of Unserviceable Soil with Disposal 650716.00
19 upto 1000 metres
Removal of unserviceable soil including
excavation, loading and disposal upto 1000
metres lead but excluding replacement by
suitable soil which shall be paid separately as
per clause 305.
For shoulder Excavation in km 4/2 to 13/6 as
per site requirement at different locations
2X2600X2.50X0.150 (Average)=1950.00 m3

cum 45.00 1950.00 87750.00

 S No. Item Unit Qty Rate Amount
19/1.1.2/P Transportation By Mechanical Transport
-12 including loading , unloading and
stacking.
1.1.2 Excavated/compacted ordinary & other
soil.
(up to 10.00 km)
Qty as per item No. 3 = 342.370
Qty as per item No. 18 = 1950.00
Total Qty =2292.370 cum
cum 115.00 2292.37 263623.00
TOTAL 1002089.0
Say Rs 10.021
Lacs

Sub Engineer Sub Divisional Officer Executive Engineer

PWD( NH) PWD( NH) O’ganj PWD( NH Bhopal)
 FLY-SHEET

1 ; Name of work - Repairing & Painting work of median km 312/2 to 314 & km 1.00 to 3/10 on NH –

12 & in km 4/2 to 13/6 on NH -86 Extn. Under Vidisha Sub-Division

2 ; Name of contractor - M/s Abhijeet Infrastructure Bhopal

3 ; Ag. No. - 18/NH/18-19 Dt 02/03/2019

4; Dt of work order - 02/03/2019

5; PAC -Rs 19.81 Lacs

6; Rate - @45.05 % Below SOR with effect frqm 29/08/2017

7; Time Allowed - 02 months i/c Rainy season

(1) Plain/Reinforced cement concrete in sub-structure complete as

per drawing and technical specifications

(B) PCC Grade M20

For Repairing of medians :-

(i) In km 4 on NH-86 Extn – 1X(40+50+18+20+41+45+17) X0.40m(Av.)X0.45m (Av.) = 41.58 cum

(ii) In km 5 on NH-86 Extn – 1X(44+31+63+21+82) X0.45m(Av.)X0.50m (Av.) = 54.225 cum

(iii) In km 6 on NH-86 Extn – 1X(51.10+68.2+101.50+99.20) X0.25m(Av.)X0.20m (Av.) = 16 cum

Total Qty =111.805 cum

(2) Providing and fixing in position structural steel work for the
superstructure of bridges including cutting, rivetting, bolting or
welding as per the approved design and including hoisting in position
etc. complete as per section 1900 of specifications.

For Repairing of Jalis :-

(i) In km 313 on NH-12 :- 3+15+3+90 = 111.00 Nos

(ii) In km 312 on NH-12:- = 65.00 Nos

(iii ) In km 1/2 on NH-12:- 9+8 = 17.00Nos

(iv) Between Jinsi & Bogda Bridge :- =05 Nos

Total Nos of Jalis ==198.00

@41.00 kgEach Jalis X 198.00 = 8118.00 kg or 8.118 MT

(3) Painting Two Coats on New Concrete Surfaces

Painting two coats after filling the surface with synthetic enamel
paint in all shades on new plastered concrete surfaces

(i) In km 312 on NH-12:-

Median 2X(93+1.6)X(0.55+0.20) =141.90sqm

Median side 2X317.00X(0.45+0.20) =412.10 sqm

Median top 1X317X(6+1.20)/2 = 1141.20sqm

Circle 3.14X48.00X(0.90+0.50) = 211.00sqm

Median side 2X(39+2.4+0.55) X0.55 = 46.145sqm

Median top 1X39.00X(2.4+0.55)/2 = 57.52 sqm

Median 1X187.00(0.45+0.45+0.45) = 252.45 sqm

Island 1X(24+2.60+24+1.0) X(0.30+0.20) = 25.80sqm

Median 1X303.00X( 0.20+0.30+0.20) = 212.10 sqm

(ii) In km 313 on NH-12:-

Median 1X16X(0.20+0.30+0.20) = 11.22sqm

1X376X(0.20+0.30+0.20) = 263.20sqm

1X140X(0.20+0.30+0.20) = 98.00sqm

1X255X(0.40+0.50+0.40) = 331.50sqm

(iii) In km 314 on NH-12:-

Median 1X142X(0.30+0.45+0.30) = 149.10sqm

1X240X(0.20+0.30+0.20) = 168.00sqm

(iv) Between Jinsi & Bogda Bridge

1X118X(0.20+0.30+0.20) = 82.60sqm

(v) km 1 on NH-12

Median 1X100X(0.20+0.30+0.20) = 70.00sqm

Island 3X35 X(0.40+0.30) = 73.50sqm

Circle (Jinsi) 3.14X10.00X0.70 = 21.98sqm

Circle (km 1/10 near Lily Takies) 3.14X68.00X(0.60+0.50) = 234.87sqm

Island 1X(30+8+30+1.3) X (0.65+0.25) = 62.37sqm

(vi) Km 2 on NH-12

On Boundry 2X(223+30)X (0.40+0.15) =278.30 sqm

Median 2X (223+1.30)X ( 0.50+0.25) =336.45sqm

Circle 3.14X23X(0.7+0.3)=72.22 sqm

Median 2X(280+1.50) X(0.20+0.15)= 197.05 sqm

Median 2X280 X(0.40+0.15)= 308.00 sqm

(vii) In km 4/2 to 4/10 on NH-86 Extn.:-

Median 1X(45+55+20+25+46+48+40) X(0.45+0.40+0.45)= 362.70 sqm

Circle (Prabhat Chourah) 3.14X78X(0.95+0.15) = 269.41 sqm

(viii) Km 5 on NH-86 Extn.:-

Median 1X(54+35+70+26+96+111+72+75+71+54) X(0.50+0.45+0.50 )= 962.80 sqm

(ix) Km 6 on NH-86 Extn.:-

Median 2X(102.2+135.2+32.1+203.1+191.1) X(0.25+0.20 )= 597.33 sqm

(x) Km 7 on NH-86 Extn.:-

Median 2X(281.5+89.4) X(0.25+0.20 )= 333.81 sqm

Circle 3.14X7.00X(0.45+0.20) = 14.28 sqm

(xi) Km 8 on NH-86 Extn.:-

Median 2X(549.40+76.4+211.4+90.4) X(0.35+0.25 )= 1113.12 sqm

Circle (BHEL Jubli gate ) 3.14X7.00X(0.45+0.20) = 14.28 sqm

(xii) Km 9 on NH-86 Extn.:-

Median 2X(55.2+29.2+618.2+232.2 )X(0.30+0.25) = 1028.28 sqm

Circle (Piplani ) 3.14X7.00X(0.45+0.20) = 14.28 sqm

(xiii) Km 11 on NH-86 Extn.:-

Median 2X(111.5+52.50+80.50+429.50+23.5+140.5) X(0.25+0.10 )= 586.60 sqm

(xiv) Km 12 on NH-86 Extn.:-

Median 2X(165.5+140.5+172.5+332.5+142.5 )X(0.25+0.10) = 667.45 sqm

(xv) Km 13/2 to 13/6 on NH-86 Extn.:-

Median 2X515.5X(0.25+0.10) = 360.85 sqm

Island 1X46X(0.25+0.15) =18.40 sqm

Island 1X35X(0.25+0.15) =14.00 sqm

Total Qty 11615.30 sqm

(4) Painting on Steel Surfaces

Providing and applying two coats of ready mix paint of approved
brand on steel surface after through cleaning of surface to give an
even shade

km 312 NH-12 2X303X1.2 =727.20 sqm

km 313 NH-12 2X16X1.2 =38.40 sqm

km 313 NH-12 2X376X1.2 =902.40 sqm

km 313 NH-12 2X140X1.2 =336.00 sqm

km 314 NH-12 2X240X1.2 =576.00 sqm

Between Jinsi & Bogda Bridge 2X 118X1.20 = 283.20 sqm

km 1/2 NH-12 2X100X1.2 =240.00 sqm

km 2 NH-12 2X2X( 280+1.5) X1.00 =1126.00 sqm

km 2 NH-12 2X2X280.00X1020= 1344.00 sqm

km 4 NH-86 Extn ( Circle Prabhat Chourah) 2X3.14X77.80X0.55 =268.72 sqm

Total Qty 5841.

 Detailed Estimate with NIT Schedule For Patch Repair work at
Km 11/4 to 13/6 on NH-86 Extn.(Bhopal City Portion) Under
Vidisha Sub Division
(SOR w.e.f. 29/08/2017)
PAC Rs 19.96 Lacs
S No. Item Unit Qty Rate Amount
1/4.11P-24 Wet Mix Macadam
& 25 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
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
in accordance to Table No. 400-12, 400-13
and as per clause of section 406 of
specifications.
Km 11: 2X700mX7.00mX0.10m cum 94.080 1261.00 118635.00
X3%=29.40
Km 12: 2X1000mX7.00mX0.10m
X3%=42.00
Km 13 : 2X540mX7.00mX0.10m
X3%=22.68
Total Qty = 94.080 cum
2/5.1P-27 Prime coat
Providing and applying primer coat with
bitumen emulsion on prepared surface of
granular Base including clearing of road
surface and spraying primer at the rate of
0.75 kg/sqm using mechanical means as per
clause 502 of specifications.
Km 11: 2X700mX7.00m X3%=294.0 sqm 940.80 32.00 30106.00
Km 12: 2X1000mX7.00m X3%=420.0
Km 13 : 2X540mX7.00mX3%=226.80

Total Qty = 940.80 sqm

3/5.2(ii)P-27 Tack Coat
Providing and applying tack coat with
catonic bitumen emulsion (RS-1) using
emulsion pressure distributor on the prepared
bituminous/granular surface cleaned with
mechanical broom and as per relevant clauses
of section-503 of specifications.
(ii) @0.30 kg per sqm (dry & hungry
bituminous surfaces/granular surfaces treated
with primer)
Km 11: 2X700mX7.00m sqm 6209.28 14.00 86930.00
X19.80%=1940.400
Km 12: 2X1000mX7.00m
X19.80%=2772.00
Km 13 : 2X540mX7.00mX19.80%=1496.88

Total Qty = 6209.28 sqm

4/5.4 (b-ii) Bituminous Macadam
P-27 Providing and laying bituminous macadam
using crushed aggregates of specified grading
premixed with bituminous binder, transported
to site, laid over a previously prepared
surface with paver finisher to the required
grade, level and alignment and rolled as per
clauses 501.6 and 501.7 to achieve the
desired compaction and as per clause 504 of
specifications.
(b) Using Drum Mix Plant of appropriate
capacity.
(ii) for GradingII(19 mm nominal size)
bitumen content 3.5%
Km 11: 2X700mX7.00mX0.050m cum 125.44 4999.00 627075.00
X8%=39.200
Km 12: 2X1000mX7.00mX0.050m
X8%=56.00
Km 13 : 2X540mX7.00mX0.050m
X8%=30.24

Total Qty = 125.440 cum

5/5.9(a) Close Graded Premix Surfacing/Mixed Seal
P-29 Surfacing
(Mechanical means using HMP of
appropriate capacity not less than 75
tonnes /hour.) Providing, laying and rolling
of close-graded premix surfacing material of
20 mm thickness composed of 11.2 mm to
0.09 mm
(Type-A) or 13.2 mm to 0.09 mm (Type-B)
aggregates using penetration grade bitumen
to the required line, grade and level to
serve as wearing course on a previously
prepared base, including mixing in a suitable
plant, laying and rolling with a Smooth
wheeled roller 8-10 tonne capacity &
finishing to required level and grade all
complete as per clause 508 of specifications.
a) with 60/70 butumen (VG-30)
Qty- Area as above item No. 3 =6209.28sqm Sqm 6209.28 148.00 918973.00
Total Rs 1781719.0
@12% for GST 213806.0
G Total Rs 1995525.0
Say Rs 19.96 Lacs

Sub Engineer Sub Divisional Officer Executive Engineer

PWD( NH) PWD( NH) Vidisha PWD( NH Bhopal)
 Detailed Estimate with NIT Schedule For Patch Repair work at
Km 4/2 to 5/4 on NH-86 Extn.(Bhopal City Portion) Under Vidisha
Sub Division
(SOR w.e.f. 29/08/2017)
PAC Rs 19.96 Lacs
S No. Item Unit Qty Rate Amount
1/4.11P-24 Wet Mix Macadam
& 25 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
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
in accordance to Table No. 400-12, 400-13
and as per clause of section 406 of
specifications.
Km 4/2-10 : 2X800mX7.00mX0.10m cum 196.00 1261.00 247156.00
X12%=134.40
Km 5/2-4: 2X400mX7.00mX0.10m
X11%=61.60
Total Qty = 196.00 cum
2/5.1P-27 Prime coat
Providing and applying primer coat with
bitumen emulsion on prepared surface of
granular Base including clearing of road
surface and spraying primer at the rate of
0.75 kg/sqm using mechanical means as per
clause 502 of specifications.
Km 4/2-10 : 2X800mX7.00mX12%=1344.00 sqm 1960.00 32.00 62720.00
Km 5/2-4: 2X400mX7.00mX11%=616.00

Total Qty = 1960.00 sqm

3/5.2(ii)P-27 Tack Coat
Providing and applying tack coat with
catonic bitumen emulsion (RS-1) using
emulsion pressure distributor on the prepared
bituminous/granular surface cleaned with
mechanical broom and as per relevant clauses
of section-503 of specifications.
(ii) @0.30 kg per sqm (dry & hungry
bituminous surfaces/granular surfaces treated
with primer)
Km 4/2-10 : 2X800mX7.00mX30%=3360.00 sqm 6209.28 14.00 69776.00
Km 5/2-4: 2X400mX7.00mX29%=1624.00

Total Qty = 4984.00 sqm

4/5.4 (b-ii) Bituminous Macadam
P-27 Providing and laying bituminous macadam
using crushed aggregates of specified grading
premixed with bituminous binder, transported
to site, laid over a previously prepared
surface with paver finisher to the required
 grade, level and alignment and rolled as per
clauses 501.6 and 501.7 to achieve the
desired compaction and as per clause 504 of
specifications.
(b) Using Drum Mix Plant of appropriate
capacity.
(ii) for GradingII(19 mm nominal size)
bitumen content 3.5%
Km 4/2-10 : 2X800mX7.00mX0.50m cum 131.60 4999.00 657868.00
X16%=89.60
Km 5/2-4: 2X400mX7.00mX0.50m
X15%=42.00
Total Qty = 131.60 cum
5/5.9(a) Close Graded Premix Surfacing/Mixed Seal
P-29 Surfacing
(Mechanical means using HMP of
appropriate capacity not less than 75
tonnes /hour.) Providing, laying and rolling
of close-graded premix surfacing material of
20 mm thickness composed of 11.2 mm to
0.09 mm
(Type-A) or 13.2 mm to 0.09 mm (Type-B)
aggregates using penetration grade bitumen
to the required line, grade and level to
serve as wearing course on a previously
prepared base, including mixing in a suitable
plant, laying and rolling with a Smooth
wheeled roller 8-10 tonne capacity &
finishing to required level and grade all
complete as per clause 508 of specifications.
a) with 60/70 butumen (VG-30)
Qty- Area as above item No. 3 =4984.00sqm Sqm 4984.00 148.00 737632.00
Total Rs 1775152.0
@12% for GST 213018.00
G Total Rs 1988177.0
Say Rs 19.88 Lacs

Sub Engineer Sub Divisional Officer Executive Engineer

PWD( NH) PWD( NH) Vidisha PWD( NH Bhopal)
Detailed Estimate with NIT Schedule For Dismentling of Rotri &
Construction of B.T. Road in km 4/10 on NH-86 extn. at
Prabhat ChourahBhopal City Portion) Under Vidisha Sub Division
(SOR w.e.f. 29/08/2017)
PAC Rs 8.270 Lacs
S No. Item Unit Qty Rate Amount

1 / 2.3 Dismantling of Structures

P-15 & 16 Dismantling of existing structures like
culverts, bridges, retaining walls and other
structure comprising of masonry, cement
concrete, wood work, steel work, including
T&P 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.
(i) Lime /Cement Concrete
(B) Cement Concrete Grade M-15 & M-20
Qty = 3.14 X 25/4 X0.95 X 0.25=18.644 m3

Cum 18.644 342.00 6376.00

2 / 3.3 Excavation in Soil using Hydraulic Excavator

P-19 and Tippers with
disposal upto 1000 metres.
Excavation for roadwork in soil with
hydraulic excavator including cutting and
loading in tippers, trimming bottom and side
slopes, in accordance with requirements of
lines, grades and cross sections, and
transporting to the embankment location with
all lifts and lead upto 1000m as per relevent
clauses of section-300 of specification.
Qty = 3.14 X( 25/ 4)2 X 0.95 = 466.094
For Crust 3.14 X( 25/ 4)2 X 0.55 = 269.844
Total qty = 735.938

Cum 735.938 45.00 33117.00

3 / 1.1 1.1.2 ;- Excavated/compacted ordinary & other

P-12 Soil (up to 10.00 km)
Qty = AS per above Item 2 = 735.938 m3
Cum 735.938 115.00 84633.00
4 / 1.12 Crusher Run Macadam Sub Base/Base
P-25 Course
Providing crushed stone aggregate,
depositing on a prepared surface by hauling
vehicles, spreading and mixing with a motor
grader, watering and compacting with a
vibratory roller to clause 410 to form a layer
of sub-base/Base in accordance to Table No.
400-14, 400-15 and as per clause of section
407 of specifications.
(ii) For 37.5 mm maximum size
S No. Item Unit Qty Rate Amount
 Qty = 3.14 X( 25/ 4)2 X 0.20 = 98.125

Cum 98.125 949.00 93121.00

5/4.11 Wet Mix Macadam
P- 24 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
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
in accordance to Table No. 400-12, 400-13
and as per clause of section 406 of
specifications.
Qty = 3.14 X( 25/ 4)2 X 0.25 = 122.656
cum 122.656 1261.00 154669.00
6/5.1 Prime coat
P-27 Providing and applying primer coat with
bitumen emulsion on prepared surface of
granular Base including clearing of road
surface and spraying primer at the rate of
0.75 kg/sqm using mechanical means as per
clause 502 of specifications.
Qty = 3.14 X( 25/ 4)2 = 490.625
sqm 490.625 32.00 14700.00
7/5.2(ii) Tack Coat
P-27 Providing and applying tack coat with
catonic bitumen emulsion (RS-1) using
emulsion pressure distributor on the prepared
bituminous/granular surface cleaned with
mechanical broom and as per relevant clauses
of section-503 of specifications.
(ii) @0.30 kg per sqm (dry & hungry
bituminous surfaces/granular surfaces treated
with primer)
Qty for DBM = 490.625
Qty for BC = 490.625
Total Qty = 981025

sqm 981.25 14.00 13738.00

8/5.5 (b-ii) Dense Graded Bituminous Macadam

P-28 Providing and laying dense bituminous
macadam using crushed aggregates of
specified grading, premixed with bituminous
binder @ 4.0 to 4.5% by weight of total mix
of mix and filler, transporting the hot mix to
work site, laying with a 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 clause 505 of specification
complete in all respects.

S No. Item Unit Qty Rate Amount

 b) Using Drum Mix Plant of appropriate
capacity
(ii) for GradingII(19 mm nominal size)
Qty = 3.14 X( 25/ 4)2 X 0.06 = 29.438
cum 29.438 6557.00 193025.00
9/5.6 Bituminous Concrete
P-28 Providing and laying bituminous concrete
(b);-iv using crushed aggregates of specified
grading, premixed with bituminous
binder @ 5.4 to 5.6 % of mix and filler,
transporting the hot mix to work site, laying
with a 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 clause 507 of
specification.
b) Using Drum Mix Plant of appropriate
capacity.
(iv) for Grading-II ( 30-45 mm thickness )
with 60/70 bitumen(VG-30)
Qty = 3.14 X( 25/ 4)2 X 0.04 = 19.625
Sqm 19.625 7376.00 144754.00
Total Rs 738773.00
@12% for GST 88653.00
G Total Rs 827426.00
Say Rs 8.270 Lacs

Sub Engineer Sub Divisional Officer Executive Engineer

PWD( NH) PWD( NH) Vidisha PWD( NH Bhopal)
 Detailed Estimate with NIT Schedule For maintenance work of CD in KM
312/10,313/2,314/6 on NH-12 & CD in Km 4/10,7/4 on NH-86 Extn.
(SOR w.e.f. 29/08/2017)
PAC Rs 19.96 Lacs
S No. Item Unit Qty Rate Amount
(1)- Dismantling of Structures
2.3/ Dismantling of existing structures like culverts,
iii(B) P- bridges, retaining walls and other structure
15 comprising of masonry, cement concrete, wood
work, steel work, including T&P 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.
(iii) Dismantling Stone Masonry
B- Rubble stone masonry in cement mortar.
For CD in KM 312/10,313/2,314/6 on NH-12 & cum 6.00 239.00 1434.00
CD in Km 4/10,7/4 on NH-86 Extn.
05 No.X2 side X3.00mX0.50mX0.40m=6.00
cum
(2)- Plain/Reinforced cement concrete in sub-
13.6 structure complete as
(B) per drawing and technical specifications
P-65 (B)- PCC Grade M20
For CD in KM 312/10,313/2,314/6 on NH-12 cum 25.20 5396.00 135979.00
Qty for parapet wall
03 No.X2X2 side X6.00mX0.50mX0.60m=10.80
cum
For CD in KM 4/10&7/4 on NH-86
Qty for parapet wall
02 No.X2X2 side
X12.00mX0.50mX0.60m=14.40 cum
Total Qty 25.200 cum
(3)- Plain/Reinforced cement concrete in sub-
13.6 structure complete as per drawing and technical
(A) specifications
P-65 (A)- PCC Grade M 15
For CD in KM 312/10,313/2,314/6 on NH-12 & cum 63.00 4918.00 309834.00
CD in KM 4/10&7/4 on NH-86
Qty in bed concrete
05 No.X14.00mX3mX0.30m= 63.00 cum

(4)- Stone masonry work in cement mortar 1:3 for

13.5 substructure
(B) complete as per drawing and Technical
Specifications.
P-65 B Coursed rubble masonry (first sort)
For Returns & wings cum 15.00 4902.00 73530.00
05 NO.X4sideX1.50
(Av)X2.50(Av)X0.20m(Av)=15cum

S No. Item Unit Qty Rate Amount

(5)- Back filling behind abutment, wing wall and return
13.10 wall complete as per drawing and Technical
(A) specification and as per relevant clauses 305 of
specifications and as per appendix 6 of
P-65 IRC-78.
(A) Granular material
5 No.X4 sides X 2.50(Av.) X 1.50(Av.) x 1.50(Av.) cum 112.50 880.00 99000.00
= 112.50 cum
(6)- Embankment Construction with Material
3.10 Obtained from
P-20 Borrow Pits
Construction of embankment with approved
material having CBR>7 obtained from borrow pits
with all lifts and leads, transporting to site,
spreading, grading to required slope and
compacting to meet requirement of table 300-1,
300-2 and as per relevent clauses of section-300.
5 No.X4 sides X 40m X (1.50m+5.90)/2 X 2.25(Av.) cum 6660.0 144.00 959040.00
= 6660.00 cum
(7)- Kilo Metre Stone
8.16 (ii) Reinforced cement concrete M15grade kilometre
P-46 stone of standard design as per IRC:8-1980, fixing
in position including painting and printing etc
(ii) Ordinary Kilometer stone (Precast)
For missed km stone
(a) on NH-12 =0 4 No.
(a) on NH-86 =0 4No.
Total 08 No.
Each 08 1681.00 13448.00
(8)- Direction and Place Identification signs upto 0.9
8.6 sqm size board.
P-44 Providing and fixing of retro-reflectorised
cautionary, mandatory and informatory sign board
as per IRC 67-2010 made of high intensity Micro-
Prismatic Grade Sheeting (Type XI) vide clause
801.3.3 fixed over Aluminium composite material
sheet with thermoplastic core of Low density
polyethylene (LDPE) between two thick
skins/sheets of aluminium with overall thickness of
4mm and aluminium skin of thickness 0.3 on both
side, the ACM shall conform to Table 800-1 of
specification and High Intensity Micro
Prismatck Grade Sheeting shall conform to Table
800-3 of specification. The printing on the high
intensity grade sheeting shall conform to Clause
801.3.7 with water based latex optimized
transparent ink as specified by the sheeting
manufacturer, supported on a mild steel angle iron
post 75 mm x 75 mm x 6 mm firmly fixed to
ground by means of properly designed foundation
with M15 grade concrete 450x450x600mm. The
ACM sheet shall be fixed to the post with four
minimum four number breakaway bolts &
supported with a back support frame of 25 mmX
25mmX 3mm Angle. 10 years warranty for Retro-
Reflective sheeting from the original sheeting
manufacturer as per clause 6.9 of IRC:67:2012 & a
certified copy of Three years out door exposure
report from an independent test lab as per clause 6.7
S No. Item Unit Qty Rate Amount
 of IRC:67:2012 for the product offered shall be
submitted by the contractor.
For Hazard Marker Boards
05 No. X 04 sides X 0.90 m X 0.30m =5.400 sqm sqm 5.400 6469.00 34987.00
(9)- Retro- reflectorised Traffic signs
8.4 (i) Providing and fixing of retro-reflectorised
P-43 cautionary, mandatory and informatory sign board
as per IRC 67-2010 made of high intensity Micro-
Prismatic Grade Sheeting (Type XI) vide clause
801.3.3 fixed over Aluminium composite material
sheet with thermoplastic core of Low density
polyethylene (LDPE) between two thick
skins/sheets of aluminium with overall thickness of
4mm and aluminium skin of thickness 0.3 on both
side, the ACM shall conform to Table 800-1 of
specification and High Intensity Micro
Prismatck Grade Sheeting shall conform to Table
800-3 of specification. The printing on the high
intensity grade sheeting shall conform to Clause
801.3.7 with water based latex optimized
transparent ink as specified by the sheeting
manufacturer, supported on a mild steel angle iron
post 75 mm x 75 mm x 6 mm firmly fixed to
ground by means of properly designed foundation
with M15 grade concrete 450x450x600mm The
ACM sheet shall be fixed to the post with four
minimum four number breakaway bolts.
(i) 90 cm equilateral triangle
For Narrow CD sign Each 10.00 3129.00 31290.00
05 No.X 02 sides = 10.0 Nos.
(10)- Direction and Place Identification signs with size
8.8 more than 0.9 sqm size board.
P-44 & Providing and fixing directional informatory and
place indentification retro-reflectorized sign as per
45 IRC:67:2012 made of high intencity Micro-
Prismatic Grade cube corner sheeting (Type
XI)vide 801.3.4.3 of MORT&H fixed over
Aluminum composite material sheet with
thermoplastic core of Low density polyethylene
(LDPE) between two thick skins/sheets of
aluminium with overallthickness of 4mm and
aluminium skin of thickness 0.3 on both side. The
ACM shall conform to Table 6.1 of IRC:67:2012 &
table 800-1 of MORT&H specification and high
Intensity Micro Prismatic Grade cube corner
sheeting shall conform to shall conform to table 6.9
of IRC :67:2012 & TABLE 800-6 OF MORT&H
specification In line with clause 6.8 of of IRC :
67:2012 & clause 801.3.7 of MORT&H for the
directional informatory. Place indentification and
other boards. The massage (legends,letters;numbers
etc) and borders shall be cut-out form durable
transparent overlay film or cut-out from the same
reflective sheeting only. Cut-outs shall be from
durable transparent overlay materials as specified
by the sheeting manufacturer and shall be bonded
with the sheeting in the manner specifird by the
manufacturer and should be supported on MS sign
post of size 75mmX75mmX6mm fixed to ground
by means of property designed foundation of
dimension 450X450X600mm with M15 grade
concrete the ACM sheet shall be fixed to the post
with four minimum four number breakaway bolts &
supported with a backn support frame of
25mmX25mmX3mm angle 10 years warranty for
Retro-Reflective Sheeting from the original
sheeting manufacturer as per clause 6.9 of
IRC:67:2012 & a certified copy of 3 years outdoor
exposure report from an independent test labe as
per clause 6.7 of IRC:67:2012 for the product
offered shall be submitted by the contractor.
1.80X1.20X22=47.52 sqm
05 Nos. X 02 sides X 1.20m X0.90m=10.80 sqm sqm 10.80 11441.00 123563.00
Total 1782105.00
Add GST@ 12.00% 213853.00
G Total 1995998.00
Say Rs 19.96 Lacs

Sub Engineer Sub Divisional Officer Executive Engineer

PWD( NH) PWD( NH) Vidisha PWD( NH Bhopal)
Dt 14/8/2020