REWA -SIDHI SECTION OF NH 39- Option-2

GENERAL ABSTRACT OF COST

60.06 km

S No. Bill No Description Amount (Rs.)

1 Bill No 1 Site Clearance and Dismantling 7,275,582.00

2 Bill No 2 Earthwork 725,274,337.00
3 Bill No 3 Granular Sub - Base and Base Course 968,964,964.00
4 Bill No 4 Bituminous Course & Cement Concrete Pavement 1,490,025,033.00
5 Bill No 5 Cross Drainage Works 204,331,000.00
6 Bill No 6 Bridge's, Underpass, Flyover & ROB etc. 1,165,196,500.00
7 Bill No 7 Repair & Rehabilitation of Bridges 34,000,000.00
8 Bill No 8 RE Wall 1,510,891,041.00
9 Bill No 9 Traffic Signs, Markings and Road Appurtenances 58,158,830.00
10 Bill No 10 Drainage and Protection Works 2,231,717,463.00
11 Bill No 11 Highway Lighting 82,320,000.00
12 Bill No 12 Truck Lays, Bus Bays & Junctions 173,250,354.00
13 Bill No 13 Miscellaneous items 203,153,805.00
14 Bill No 14 ATMS and Others Traffic Control Facilities 401,170,000.00
15 Bill No 15 Shifting of Utilities 323,950,512.00
A) Civil Cost 9,579,679,421.00
Cost in crores 957.97
Civil work Cost per km (Project length, L = 60.060 Km) 15.95
B) GST @ 18% on "A - excluding Utility Shifting Cost" 1,666,031,204.00
C) Civil Construction Cost (A+B) (Including all Taxes (GST…) 11,245,710,625.00
D) Contingencies @ 1% on (A) 95,796,794.00
E) Construction Supervision Charges @ 3% on "A" 287,390,383.00
F) Agency Charges @ 3% on "A" -
G) Total Constuction Cost (C+D+E+F) 11,628,897,802.00
H) Maintenance Cost for 5 years @ 2.5 % on "A" 239,491,986.00
I) Provision for Price Adjustment @ 5 % on "A" 478,983,971.00
J) Sub-Total (H+I) 718,475,957.00
Pre construction activities
K) R&R Cost & Land Acquisition Cost 1,209,293,571.00
L) Environmental cost 191,593,588.42
M) Preconstructon activities cost (K+L) 1,400,887,159.42
N) Total Project Cost (G+J+M)) 13,748,260,918.42
Total Project Cost in Crores 1,374.83
Cost per km 22.89

FINANCIAL COST
11979119592
199452541
 0.001
0.076
0.101
0.156
0.021
0.122
0.004
0.158
0.006
0.233
0.009
0.018
0.021
0.042
0.034

ECONOMICAL COST
10182251653
169534660