Date: 19.02.

2015
Sub: 2 Laning with paved sh~)uklt'l of Raebareilly - Banda section (km 152.850 to km.
269.000) of NH-232 In tht Mdte of Uttar Pradesh on EPC Mcde - Approval for
estimate for shlftln; of Tr.nsmlsslon Une/Electric Line from Raj Ghat to

RaJu Dabha and Bar.. '.ur (km. 152.-533 to km.".1:.!.~.~...) In District

Rilebareilly in state Of

U.'

Ref: (I}Executlve Engineer, UPP(\, Division-I, Raebarellly, letter no. 7677/EDDl/Rbly{fC,

dt. 07.11.2014
(II) PO, PIU-Raebareilly note sheet no. 13oo9/1/PlU-RBl/NH-232/2014/Eledricall
6009, dated 23.12.2014.
PO, PIU-Raebareilly has recommended estimate of Rs. 3,63,79,971/- ';Ide his letter as referred
above In reference (II) endoslno tIItlmate submitted by Ex. Eng. EDD I, Raebarellly, letter no.
7677, dated 07.11.2014 (ref. I) IJ', dIItIlled bela.v:
EDD II,
Dist.
Raebarellly
Ralll Ghat Sal
Had! to Raju
Ohabi!
&.
B;ns !lazar

Chalna
ge
km.
152.533

Estimated

~.

Supervlsl

Total cost

on

InRa.

Costin
Ra.
3,14,79,301,

1.10,0001 ;47,59,395/

31.47,9011

3t!O,OOOh . 47!S9,l95;.

lIMIt

charaes

Cuatof
Reallved
back material

Net cost

3,64,88,6961

1;08,7251

3,63,79,9711

',64,88,696/

1,08,725/

3,63,7g,971 /j

to ........

1"3eo

Grand Total

The estimate has been sautlnllt"d by undersigned & found folla.vlng discrepancies &. up
grading In the estimate by utility unit. To avoid further delay, the estlmate has been corrected
as per requirement shown In at:tacned diagram.
New 09 Nos T.F. (OS of 63 KVA &. '" of 100, KVA) were proposed In the estimate. It has been
reduced as per actual requirement (3 nos; of 63 KVA &. 3 nos. of 100 K'lA) as mentioned
below:
Une chart page No. 1 :- 2 nos. LT line croSsing has been saved In proposal. Only one no. 63
KVA (new) T.F. Is allowed whereasother' sIqe Power supply exist, so dlsallow<~.
Page No.2 :- :3 nos. new 63 KVA were proposed. In which two nos. T.F. weie allowed due to
2 nos. LT line crossing saved and on bther, side to distribute the load, whel\~as at Ahmadpur
L. line aosslng not save &. no other load IsI'X>mlng at this place so one no. 63 KVA dis'll!mved
In proposal.
Page No.3 :- No comment 1 No 100 KVA T.F. has been allowed.
Pc:ge No. 4:- 4 Nos. LT crossing hat; been saved so 2 Nos. 100 KVA has beep albwed. At the
pk,r..e at 11 KV line crossing onl'! No. 100 !<VA T.F. was propo5(!<:f without Hr.,' :00:1 !to it is
disallowed.
In this way total 03 of 63 K'oIA &.:3 of 100 r:NA are required In shifting of W('iS. f; nos. plinth
are rc..'qulred for these T.F. &. 04 nos. plinth are required In shifting of exl!iting '(.;-.0: above 63
K'.fA. Total 10 nos. plinth were req:Jired.
Ii. the e.'itil1'...:~ ~o prevlston of misc. work ros been given for left over work so for misc. work
like tfel' (.U':ti~g Or hranches coming In the way, price escalation, Individual public service
connect/on other..:. :re.iic~n w;::,rk as alla.Ned approximately as per PO's reqUirement.

As per above noted points estimate has ~n modified as per detailed below 1.0 ,",void further
~,t~lay

In work:
Estimated
Costin Its.

Net cost

3,51,92,3971

,:

National Highways Authority of India \;,

---'-~egiOnat Office-lucknow

.',

''\

\,

Page - 2/-

'1<:.,

"i"~\

The approval of estlmlt~ l!!o recommended tor Rs 3,51,92,391/- (Rs. Three crore ntty one

lacs ninety two thousand three hundred ninety seven only) Including 15% supervision
charges &. excluding received back material for the specific work between chalnage trom Km
(152.533 -1.'.f:J.~~ ... ) of NH - 232 In RaJu Ghat Sal Nadl to Raju Dhaba &. Baras Bazar, District
Raebareilly In state of U.P.
The Estimate has been t.echnlcJlIIy been examined as per above cited paras. As per Technical
analysis, the proposed estimate of Its. 3,63,1',911/- has been modified to Rs.
3,51,92,397/- with 15'Ma Iupervlslon charges &. after deducting value or Salvage Material.
As per NHAI Policy M.ltltersTechnlcal (11../2012) no. 11041/218/2007-Admfl., dated
05.10.2012, Regional omcer hive been delegated power for sanction estimate In respect cI
utilities of eledrldty work upto RI. 05 Crore for a division ot user unit.

Terms" Cgndltlgnl!

lhlsls 'In1lfindple' epproval tor .modlfled estimate Rs 3,51,92,397/- Indudlng 15%

supervision chi... wtth a:>It t:llliYage matertal and Mise worts.
SupefVlslon O\Irges t:l15C1141 on.,. b, 45,70,511/- Is payable to EDO'XRaebarellly
(II)
for ttlls appt'OVlll.
(UI).
PO must take joint INpedIon agatn with the eoncemed utility department and
certfy the quantttlel bItoN art t:I work under Intimation to this office.
No inaease In ra. . I. quentlty would be albwed.
f, i
(Iv)
(v)
It may also be ensured thIt the ahlftlng t:I utilities will be done as 'per the alignment
provided In the ConcDIIIon Agreement. Poles &. transformers failing wlthln_ alignment
of road only thall be ahlft8d.
(vi)
PO to ensure before art t:I work that under the utility shifting estimate no new
\'t'OI'k, up gradation t:I worb Or c:apICIty lugmentatlon Is Involved.
('II} The actual salvage va~ I~ to be uawtalned by Project Director after retrk."Ifal and
accounted for and the IICtUellllmOUl'lt d IItImIlte liong with final executed quantities
with your Cll"ttflCllto that It II aacertalned value of
be intimated to this
Alvage lIUIt.tal hie ..... enc:uhed . . . check/DD no ...... front Ul'lilty
Unit.
evllt) The payment tor ac:t:ual wot1t WIIf be tnIdI IS per wort done at site and the
SUpervision OIarges wiD be paid to tfIe-Oept. on the basis t:I estimate.
(Ix)
AduaL Items of work shan be IMIIUNd and paid for. Final amount with actual
estimate shall be submitted by the PO In due COUI'Ie of time tD RO office.
(x)
pP must ensure that the a~ work his not bMn Included In any other ~lmaieJ
(xl)
PO should ensure that processing tee deposited, It any, to the mnce~nej Deptt may
be adjusted In the approved .umate.
(Jell)
HOC of user agency be ob~lned before start of work.
,xUI) To ensure the inclusion of ithis utflltles In the OPR/FSR.
(I)

omc.

s.t.JmMec:t for approyal Its 3,51,92.-397/- (Its. Th.... crore Illy one lacs nInety two
thouAnd, three hundred ninety! lIIIYen enly) Including 15% supervision charges
L~udlng received badunatedal for the specific work (152.533 ~'.U:.l2~) of NIt - 232 ...
Raju Ghat-Sal Hadl to Raju Ohaba &. Baras 8eZilJw District Raebarelily In stat!! of U.P.

EIId: Modified Estimate

~l&1lf1212Q/'[knPol<t/

A.9:.U
. :l, cP-::1.0/o:J./loS

;;-.5
~~

---.....,.-=-+~ .

~~\o~

Krishna Kumar Agnihotri

r~. f1echnlcal Advlso~'

- " . . ~ew '- ~ a.-.ti 4t).u., .u.ww",~..tN-4~"" !l

uh-l ~ ~~ -Iq /11-- .~~CJ:If=

UfY

~~

tr"'- ,.-).

Pop. ~~f..,
':1 I.e ~

tot

~ fy-. ~&fi'O' P;:\i4J~ r~~

~ ~
~"~",.. ~''\10&
,r:;:" .I-f)
~ , ""'
..

Itt

/,1;,.(1}

Unit

+-------------~~~~~----------~-t"

Raj Ghat to Raju Dabha

Qty.
Rate
Amount

__~~~~~~~----------------------_+-.~No~"~~~2~9~7~~1~9~4~88~--5~7~8~7~9~3~6~
N o . ' 73' T4638!U68574-

-----r:-::...;.~~~~;.;..;....~;.;..;........:..:.~--'---""'--------I_

r----;-------------------------------------r
f__~_4~~~~~~~~~~~-------------~

No.

12

397

4764

. "-N-O.~r---2-4~---4-8-6r---1-1-6-6_4_~
No.
205
1002
205410

~~-r~~~~~~--------------------,~~N~o~.~~$~~~~12~2~8~37~~6~1~4~18~5~~)'8fll
f---=---+~=.;.;.;.;;.~;,.;;,..;.;..;..;..;..____________.______t_NO.

'3...( 152934
611736
~'S18.J,
Km.
4.4 263684
1160209.6
Km.
4.6 128763
592309.8
520
799
415480
Mtr.
No.
12
8200
98400
No.
6
18450
110700
~
~~~~~~~--------------+-=~--~~~-=~~~
No.
3
75000
225000
360
1115
401400
Mtr.
No.
236
638
150568
No.
~05
250
51250
No.
77
1253
9648~.
No.
66
800
52800
No.
46
1700
,78200
NO.
8
2342
18736
No.
8
3550
28400
set
70
5960
417200
Kg.,
1480
148
219040
90
186
16740
. No.
No.
220
245
53900
No.
220
225
4950';)
N<l.
220
287
63140
No.
220
440
96800
No.
<IF-I)
325
149500
32 . l T Bare Nutral c;.:;o.. .;n.. t.n..e-.;;.ct~o..:.r~.:.:..;.!i!~.;.;.;.;.:.:.:.::.:...!.----+-.;...N;.;;O.;....-+-i~ r---29-6+---5-0-3-20---i

._-
33
34

AI lug 70 Sq. rnm

120
105
AI lug 150 Sr,. mm

180
145
~ Stay Rod Complete with wire and clamp
296
2853
~_~ Earthing rOfld comp!e.;.,.t~e_ _'_ ____________- I__N_O~.-+ 370
635
. 37
Distributing box wit.h clamp three phase
No. =123475
38
Distl'ibutin box with "lamp single phase
N o . ' 2464
39 Clamp fo~_iist.!~bution box
No.
420
132
I_~ ~t;;'r insl;lat~: _______________________.......J~N-O--i-. 296;
28
I
11 jGrouting of pole ._,_____.__________________t-_N_O.~
713
4]
IGrouting of stay
_-~t-~
350
43 ItT PVC Cable 2.7.5 Sq mm
. Mtr,! 8211
179
4'1 ILT Shackle strip ~ith bolt with insulator
TN-~.1991
199

.-

No.
No.
No.

12600__
26100
844488

~----------------4-~~~~~----~~--~~

;---_.
..-,
~._,4_5'____LIT_r_a_n.s_f_o_rn_)_er_P_I_ir_lt_h_, ________.____

No.

I \\) "'.rf

234'::,~

.J

4!7ij[~.. ~
2217iiO
55440 ~

8288

26331C-l

1036~

146959 ~

39fJlH

f---'--___~!:::~ ___

78000

ye ,r6V

.
J

47

48

49

SO

Particulars
Transformer fancing
well type earthing
danger board with clamp
Danger board with Sis
Barbet wire
Stone pad
Tanles Unit
ACSR Dog Conductor
ACSR Reccon conductor
ACSR Rabbot conductor
I Bolts
Clamp for TtF
Guarding angle
Clamp for fixing
single phase Transformer structure iron Etc.
Paint R&alu

51

52

53

54

55

56

57

58

59

60

61

62 Enium binding wire and tape

63
nit IT Side fOP Box)
64
Fuse Unit HT Side
65
GIWire8SWG
66
Old Transfomer shiffting charge
67
l Pice
, <;8 PG Clamp
,..-
Set
p'
70
71
11 KV Fuse set with fixing clamp

72
Transformer Cable lX2 Sq. mm
73
Plinth for dobule pole crossing .!. cJ.,.f II
74
Plinth for Single pole-LT ~ J.,..'4I-r
75
F Bracket
76
lTX Arm
77
Plats with clamp and nuts & Bolts
78
Allu. Jointing selp.~v
..

Unit
No.
No.
No.
No.
No.
No.
No.
Km.
Km.
Km.
i
No.
No.
No.
No.
Ton
No.

..
.
I

~
I

..

Kg.,
No.

No.
No.
No.
No.
Mtr.
No..

r,...c...

r..t.o.

No.
No.

No~

6S'm
I

Kg.,

No.
No.
No.
No.
No.

4' .........

Il10_

Raj Ghat to Raju Oabha

Qty.
Rate
Amount
to>'! 32000
~
28
12500

350000

370

349

129130
14

1056

14784

370

122

45140

370

1
43660

15

4.6
9.2
97

60

202

90

1.8
370

60

14

14

3570

60

816

14

375

14

1840

42

16

90

30

370

110

,. ......

10000

73765

67407

44948
44
480
627
132
75600
900
215
5175
16710
64.77
11000
720
177
13743
210
5280
289
69500
25000
199
508]
1001
99]

-~.!''' ~

:,."1

(B) Erection charge and Cartage charge@30"

C).."J.....1) t~ ;.. 'l4']..'" ~"., \" llT {I' (qDillme""IiAB Ch;N'Je
(0) Sub Total (A+8+C)

--.-

(E)Supervlsion Charge @lS" of 0

(F)Total Amount (D+E)
(G) less Value of Oesmentled item
Total (F G)

',.
I

150000

221295

310072.2
413521.6
4268

28800

126654

118~

1360

333000

12900

72450

233940

231228.9
55000

43200

144432

192402

78750

73920

531760

2919000

400000

17910

15240

37000

10890
'"

...

..... ~-I

.;uU4504
.a5~

- -
3l'~~t
4" 9 5

36'~8ij696
lj tlS;Z5

3,3799'?1,,