Table - 1: Summary of Comparative Features of Alignment Options

Sl. Alignment Alignment Alignment Option-3

DESCRIPTION Units
No. Option-1 Option-2 Part-A
New New Existing
1 Type of Alignment NA
Alignment Alignment Alignment
2 Start Chainage Km 0+000 0+000 0+000
3 End Chainage Km 53+019 40+928 51+986
4 Length KM 53+019 40+928 51+986
5 Terrain NA Hilly Hilly Hilly
6 Desirable Design Speed Km/Hr. 60 60 60
7 Minimum Design Speed Km/Hr. 30 30 10

8 Locations where Design Speed < Minimum Design Speed No Nil Nil 347
(30 Km/Hr.)
9 Locations where Design Speed < Desirable Design Speed No 149 4 771
(60 Km/Hr.)
10 Locations where Design Speed = Desirable Design Speed No 125 80 68
(60 Km/Hr.)
11 Locations where Radius of Curvature < 10 m No Nil Nil 55
12 Locations where Radius of Curvature 10 m < 20 m No Nil Nil 90
13 Locations where Radius of Curvature 20 m < 30 m No Nil Nil 105
14 Locations where Radius of Curvature 30 m < 40 m No Nil Nil 107
15 Locations where Radius of Curvature 40 m < 50 m No 7 Nil 72
16 Locations where Radius of Curvature 50 m < 60 m No Nil Nil 132
17 Locations where Radius of Curvature 60 m < 70 m No 21 Nil 45
18 Locations where Radius of Curvature 70 m < 80 m No 16 2 46
19 Locations where Radius of Curvature 80 m < 90 m No 28 Nil 33
20 Locations where Radius of Curvature 90 m < 100 m No 8 Nil 9
21 Locations where Radius of Curvature 100 m < 110 m No 46 2 68
22 Locations where Radius of Curvature 110 m < 120 m No 1 Nil 1
23 Locations where Radius of Curvature 120 m < 130 m No 5 Nil 8
24 Locations where Radius of Curvature 130 m < 140 m No 15 Nil Nil
25 Locations where Radius of Curvature >140 m No 127 80 68
26 Length where Gradient < = Rulling Gradient (5%) Km 38+027 40+928 18+576
27 Length where Gradient < = Limiting Gradient (6%) Km 48+415 Nil 21+721
28 Length where Gradient < = Exceptional Gradient (7%) Km 53+019 Nil 24+999
29 Length where Gradient < = 10% Km Nil Nil 34+000
30 Length where Gradient < = 15% Km Nil Nil 47+532
31 Length where Gradient < = 20% Km Nil Nil 51+504
32 Length where Gradient < = 25% Km Nil Nil 58+986
33 Total no of Major Bridge No
34 Total length of Major Bridge M
35 Total no of Minor Bridge No
36 Total length of Minor Bridge M
37 Total no of Culvert No
38 Total no of VUP No Nil Nil Nil
39 Total length of VUP M Nil Nil Nil
40 Total no of PUP No Nil Nil Nil
41 Total length of PUP M Nil Nil Nil
42 Total no of ROB No Nil Nil Nil
43 Total length of ROB M Nil Nil Nil
44 Effect of Built up Area No Nil Nil Yes
45 Effect of Water Bodies No Nil Nil Nil
General General
General
18-24 18-24
18-24
and Varies and Varies
and Varies up
up to 60 m up to 60 m
46 Right of way (ROW) M to 60 m for
for high for high
high cutting
cutting cutting
zone at few
zone at few zone at few
locations.
locations. locations.
47 Affect of Wild Life Sanctuary NA Nil Nil Nil
48 Affect of Forest Land NA Yes Yes Yes
49 Civil construction Cost Crore 636.228 491.136 623.832
50 Land Acquisition Cost Crore 39.764 30.696 38.990
51 Recommendation NA Yes No No
Options
Alignment Option-3
Remarks
Part-B
New
Alignment
0+000
19+000
19+000
Hilly
60
30

Nil

54

43

Nil
Nil
Nil
Nil
4
Nil
10
6
12
4
11
1
3
1
45
14+928
19+000
Nil
Nil
Nil
Nil
Nil
6
 Nil
Nil
Nil
Nil
Nil
Nil
Nil
Nil
General
18-24
and Varies
up to 60 m
for high
cutting
zone at few
locations.
Nil
Yes
228
14.250
No
 Table

Sl. Description Units Section-1 (Node: A to B)

No. Alignment Alignment
Option-1 Option-2
3 Start Chainage Km 0+000 0+000
4 End Chainage Km 18+300 20+000
5 Length KM 18+300 20+000
6 Terrain NA Hilly Hilly
7 Desirable Design Speed Km/Hr. 60 60
8 Minimum Design Speed Km/Hr. 30 30
9 Locations where Design Speed < Minimum Design Speed No Nil 168
(30 Km/Hr.)
10 Locations where Design Speed < Desirable Design No 52 303
Speed (60 Km/Hr.)
11 Locations where Design Speed = Desirable Design No 40 40
Speed (60 Km/Hr.)
12 Locations where Radius of Curvature < 10 m No Nil 5
13 Locations where Radius of Curvature 10 m < 20 m No Nil 53
14 Locations where Radius of Curvature 20 m < 30 m No Nil 81
15 Locations where Radius of Curvature 30 m < 40 m No 2 41
16 Locations where Radius of Curvature 40 m < 50 m No 2 26
17 Locations where Radius of Curvature 50 m < 60 m No 5 27
18 Locations where Radius of Curvature 60 m < 70 m No Nil 21
19 Locations where Radius of Curvature 70 m < 80 m No 4 9
20 Locations where Radius of Curvature 80 m < 90 m No 6 4
21 Locations where Radius of Curvature 90 m < 100 m No 6 1
22 Locations where Radius of Curvature 100 m < 110 m No 20 33
23 Locations where Radius of Curvature 110 m < 120 m No 2 Nil
24 Locations where Radius of Curvature 120 m < 130 m No 5 2
25 Locations where Radius of Curvature 130 m < 140 m No 1 1
26 Locations where Radius of Curvature >140 m No 39 39
27 Length where Gradient < = Ruling Gradient (5%) Km 15.300 11.448
28 Length where Gradient < = Limiting Gradient (6%) Km 18.300 12.615
29 Length where Gradient < = Exceptional Gradient (7%) Km NA 14.013
30 Length where Gradient < = 10% Km NA 16.337
31 Length where Gradient < = 15% Km NA 18.195
32 Length where Gradient < = 20% Km NA 19.157
33 Length where Gradient < = 25% Km NA 20.000
34 Total no of Hair Bin Bend No Nil 7
35 Total no of Tunnel No Nil 0+000
36 Total length of Tunnel M 0.000 0.000
37 Total no of Viaduct No 0.000 0.000
38 Total length of Viaduct M 0.000 0.000
39 Total no of Major Bridge No 1.000 7.000
40 Total length of Major Bridge M 105.000 600.000
41 Total no of Minor Bridge No 10.000 15.000
42 Total length of Minor Bridge M 273.000 660.000
43 Total no of Culvert No 69.000 60.000
44 Total no of VUP No Nil Nil
45 Total length of VUP M Nil Nil
46 Total no of PUP No Nil Nil
47 Total length of PUP M Nil Nil
48 Total no of ROB No Nil Nil
49 Total length of ROB M Nil Nil
50 Effect of Built up Area No Yes Yes
51 Effect of Water Bodies No Nil Nil

General General
18-24 18-24
and Varies up and Varies up
52 Right of way (ROW) M to 60 m for to 60 m for
high cutting high cutting
zone at few zone at few
locations. locations.

53 Effect of Wildlife Sanctuary NA Nil Nil

54 Effect of Forest Land NA Yes Yes
55 Civil construction Cost Crore 186 300
56 Land Acquisition Cost without GST Crore
57 Recommendation NA Yes No
58 Civil construction Cost with GST, centences without Crore
LA,EMP and utility shifting cost 254 411

Centages+GST 25+12
10.15 15.02

Cr
Road cost per Km 7.0661 50060502.763
Tunnel cost per M 0.2000
Major Bridge cost per Sqm 0.0076
Minor Bridge cost per Sqm 0.0081
Culvert cost per Sqm 0.0060
Viaduct cost per sqm 0.0050
 Table - 1: Summary of Comparative Features of Alignment Options
Tunnel-1-OP- Tunnel-1-OP-
1 2
Section-2 (Node: B to E) Section-3 (Node: E to F) Se
Alignment Alignment Alignment Alignment Alignment Alignment Alignment
Option-1 Option-2 Option-3 Option-4 Option-1 Option-2 Option-1
18+300 20+000 18+300 18+300 40+000 39+700 44+800
40+000 39+700 24+970 25+300 44+800 43+700 107+300
21+700 19+700 6+670 7+000 4+800 4+000 62+500
Hilly Hilly Hilly Hilly Hilly Hilly Hilly
60 60 60 60 60 60 60
30 30 30 30 30 30 30
Nil 55 Nil Nil Nil 9 Nil

50 186 6 8 13 26 188

76 50 12 11 8 10 141
Nil Nil Nil Nil Nil Nil Nil
Nil 16 Nil Nil Nil 2 Nil
Nil 23 Nil Nil Nil 2 Nil
Nil 18 Nil Nil Nil 5 Nil
Nil 16 Nil Nil Nil 2 4
6 27 1 1 5 1 28
Nil 17 Nil 2 Nil 1 2
3 3 Nil Nil 2 1 10
3 19 1 1 Nil 1 39
8 4 2 2 1 Nil 22
19 35 4 4 1 11 41
3 1 1 1 Nil Nil 5
8 7 3 3 4 Nil 37
Nil 1 Nil Nil Nil 1 3
76 49 9 7 8 9 138
16.630 9.955 6.360 6.360 3.707 1.569 44.17
21.7 11.211 6.670 7.000 4.800 1.820 62.500
NA 12.882 Nil Nil NA 2.517 NA
NA 16.026 Nil Nil NA 2.988 NA
NA 19.227 Nil Nil NA 3.510 NA
NA 19.700 Nil Nil NA 3.805 NA
NA NA Nil Nil NA 4.000 NA
Nil Nil Nil Nil Nil Nil Nil
Nil Nil 1 1 Nil Nil Nil
0.000 0.000 4380.000 4480.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000 0.000 0.000 1.000
0.000 0.000 0.000 0.000 0.000 0.000 285.000
1.000 8.000 0.000 2.000 1.000 0.000 4.000
 70.000 700.000 0.000 380.000 150.000 0.000 280.000
14.000 26.000 2.000 2.000 3.000 4.000 30.000
459.000 890.000 90.000 90.000 75.000 160.000 843.000
83.000 77.000 5.000 5.000 17.000 8.000 260.000
Nil Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil Nil
Yes Yes No No No No Yes
Nil Nil Nil Nil Nil Nil Nil

General General
General General General General
General 18-24 18-24
18-24 18-24 18-24 18-24
18-24 and Varies and Varies
and Varies up and Varies up and Varies up and Varies up
and Varies up to up to 60 m up to 60 m
to 60 m for to 60 m for to 60 m for to 60 m for
60 m for high for high for high
high cutting high cutting high cutting high cutting
cutting zone at cutting zone cutting
zone at few zone at few zone at few zone at few
few locations. at few zone at few
locations. locations. locations. locations.
locations. locations.

Nil Nil Nil Nil Nil Nil Nil

Yes Yes Yes Yes Yes Yes Yes
231 341 904 969 63 49 639

Yes No No No Yes No Yes

316 467 1238 1328 86 67 875

10.63 17.29 135.53 138.45 13.12 12.28 10.22

nt Options
Tunnel-2- Tunnel-2- Tunnel-2- Tunnel-2-
OP-1 OP-2 OP-3 OP-4
Section-4 (Node: F to Y) Section-5 (Node: Y to Z) Section-6 (Node: Z to AC)
Alignment Alignment Alignment Alignment Alignment Alignment Alignment
Option-2 Option-3 Option-4 Option-5 Option-1 Option-2 Option-1
44+800 44+800 44+800 44+800 107+300 129+600
62+200 66+550 85+510 92+930 129+600 142+900
17+400 21+750 40+710 48+130 22+300 13+300
Hilly Hilly Hilly Hilly Hilly Hilly
60 60 60 60 60 60
30 30 30 30 30 30
Nil Nil Nil Nil Nil Nil

2 23 97 115 47 16

2 27 80 101 53 31
Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil
Nil Nil 1 1 Nil Nil
2 5 18 21 Nil Nil
Nil Nil Nil 1 6 6
Nil 3 5 6 1 Nil
Nil 2 17 20 12 1
Nil 1 8 11 11 3
Nil 1 24 27 10 5
Nil 1 1 1 3 Nil
Nil 10 23 27 4 1
Nil Nil 3 3 Nil 1
2 27 67 98 53 31
17.50 18.85 27.767 33.438 20.655 13.300
NA 21.75 40.710 48.13 22.300 1.645 NA
NA NA NA NA NA NA
NA NA NA NA NA NA
NA NA NA NA NA NA
NA NA NA NA NA NA
NA NA NA NA NA NA
NA NA NA NA Nil Nil
1 1 4 5 Nil Nil
16560 12980 7520 5740 0.000 0.000
0.000 0.000 1.000 1 0.000 2
0.000 0.000 185.000 185 0.000 175
1.000 1.000 3.000 3 4 2
 70.000 70.000 210.000 210 350 210
1.000 2.000 16.000 25 3 2
40.000 60.000 413.000 533 77 80
1.000 38.000 133.000 165 112 64
Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil
Nil Nil Nil Nil Nil Nil
No No Yes Yes Yes Yes
Nil Nil Nil Nil Nil Nil

General General General General General

18-24 18-24 18-24 18-24 General 18-24
and Varies and Varies and Varies and Varies 18-24 and Varies
up to 60 m up to 60 m up to 60 m up to 60 m and Varies up to up to 60 m
for high for high for high for high 60 m for high for high
cutting zone cutting zone cutting zone cutting zone cutting zone at cutting zone
at few at few at few at few few locations. at few
locations. locations. locations. locations. locations.

Nil Nil Nil Nil Nil Nil

Yes Yes Yes Yes Yes Yes
3331 2679 1848 1576 225 151

No No No No Yes Yes

4563 3671 2531 2160 308 206

191.44 123.19 45.38 32.75 10.08 11.33

 Tunnel-3-
OP-1
ction-6 (Node: Z to AC)
Alignment Remarks
Option-2
129+600
137+600
8+000
Hilly
60
30
Nil

11
Nil
Nil
Nil
Nil
Nil
Nil
2
Nil
Nil
1
1
Nil
1
Nil
11
8.000
NA
NA
NA
NA
NA
NA
Nil
1
4160
0.000
0.000
1 6
 105
1
50
18
Nil
Nil
Nil
Nil
Nil
Nil
Yes
Nil

General
18-24
and Varies
up to 60 m
for high
cutting zone
at few
locations.

Nil
Yes
880 1493

No

1206 2046

110.02
105 70 150 280 350 210 1165

10 14 3 30 3 2 62
273 459 75 843 77 80 1807
69 83 17 260 112 64 605
Sl. No. YB Node Name Chainage (Km)
1 Node-A 0+000
2 Node-B 18+300 44+800 47+900
3 Node-C 27+500
4 Node-D 38+400 102+050 107+300
5 Node-E 40+000
6 Node-F 44+800
7 Node-G 47+900 44+800 47+900
8 Node-H 51+300 47+900 51+300
9 Node-I 52+000
10 Node-J 52+600 52+600 54+150
11 Node-K 54+150
12 Node-L 56+200 59+600 62+800
13 Node-M 59+600
14 Node-N 62+800 69+100 71+900
15 Node-O 66+000
16 Node-P 69+100 89+800 102+050
17 Node-Q 71+900 102+050 107+300
18 Node-R 75+000
19 Node-S 76+600
20 Node-T 77+100
21 Node-U 79+500
22 Node-V 82+100
23 Node-W 89+800
24 Node-X 102+050
25 Node-Y 107+300
26 Node-Z 129+600
27 Node-AA 133+000
28 Node-AB 139+700
29 Node-AC 142+900
 F-G-X-Y
F-G 3+100 F-G-H-J-K-M-N-P-Q-W-X-Y
G-X 13+400 TUNNEL F-G-H-J-K-M-N-P-Q-S-T-V-W-X-Y
X-Y 5+250
Total 21+750

F-G 3+100 F-G 3+100

G-H 3+400 G-H 3+400
H-J 0+540 TUNNEL H-J 0+540 TUNNEL
J-K 1+550 J-K 1+550
K-M 1+970 TUNNEL K-M 1+970 TUNNEL
M-N 3+200 M-N 3+200
N-P 1210 TUNNEL N-P 1+210 TUNNEL
P-Q 2+800 P-Q 2+800
Q-W 5+440 TUNNEL Q-S 2+770 TUNNEL
W-X 12+250 S-T 0+500
X-Y 5+250 T-V 1+890 TUNNEL
Total 40+710 V-W 7+700
Total 40+710 W-X 12+250
X-Y 5+250
Total 48+130
Total 48+130
Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-1, Option-1)

Sr. No. Particulars Amount (INR)

1 Highways 1,266,377,517

2 Culverts 108,675,000

3 Bridges

a) Minor Bridges 353,808,000

b) Major Bridges 127,680,000

b) FO, Viaduct, ROB 0

4 Tunnel 0

a Civil Construction Cost 1,856,540,517

Add 12% GST 222,784,862

b Civil Construction Cost (including GST) 2,079,325,379

(i) Centages @ 25% [on cost of construction (a)] 464,135,129

c Total Project Cost 2,543,460,508

Cost Per Km in Crores (On Project Cost) 13.90

Cost Per Km in Crores (On Civil Construction Cost) 10.15

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 2,543,460,508

Cost Per Km in Crores (On Total Capital Cost) 13.90

Feedback Infra Pvt.Ltd. 16 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-1, Option-2)

Sr. No. Particulars Amount (INR)

1 Highways 1,324,177,807

2 Culverts 94,500,000

3 Bridges

a) Minor Bridges 855,360,000

b) Major Bridges 729,600,000

b) FO, Viaduct, ROB 0

4 Tunnel 0

a Civil Construction Cost 3,003,637,807

Add 12% GST 360,436,537

b Civil Construction Cost (including GST) 3,364,074,344

(i) Centages @ 25% [on cost of construction (a)] 750,909,452

c Total Project Cost 4,114,983,796

Cost Per Km in Crores (On Project Cost) 20.57

Cost Per Km in Crores (On Civil Construction Cost) 15.02

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 4,114,983,796

Cost Per Km in Crores (On Total Capital Cost) 20.57

Feedback Infra Pvt.Ltd. 17 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-2, Option-1)

Sr. No. Particulars Amount (INR)

1 Highways 1,495,953,488

2 Culverts 130,725,000

3 Bridges

a) Minor Bridges 594,864,000

b) Major Bridges 85,120,000

b) FO, Viaduct, ROB 0

4 Tunnel 0

a Civil Construction Cost 2,306,662,488

Add 12% GST 276,799,499

b Civil Construction Cost (including GST) 2,583,461,986

(i) Centages @ 25% [on cost of construction (a)] 576,665,622

c Total Project Cost 3,160,127,608

Cost Per Km in Crores (On Project Cost) 14.56

Cost Per Km in Crores (On Civil Construction Cost) 10.63

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 3,160,127,608

Cost Per Km in Crores (On Total Capital Cost) 14.56

Feedback Infra Pvt.Ltd. 18 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-2, Option-2)

Sr. No. Particulars Amount (INR)

1 Highways 1,279,661,691

2 Culverts 121,275,000

3 Bridges

a) Minor Bridges 1,153,440,000

b) Major Bridges 851,200,000

b) FO, Viaduct, ROB 0

4 Tunnel 0

a Civil Construction Cost 3,405,576,691

Add 12% GST 408,669,203

b Civil Construction Cost (including GST) 3,814,245,894

(i) Centages @ 25% [on cost of construction (a)] 851,394,173

c Total Project Cost 4,665,640,067

Cost Per Km in Crores (On Project Cost) 23.68

Cost Per Km in Crores (On Civil Construction Cost) 17.29

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 4,665,640,067

Cost Per Km in Crores (On Total Capital Cost) 23.68

Feedback Infra Pvt.Ltd. 19 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-2, Option-3)

Sr. No. Particulars Amount (INR)

1 Highways 155,453,104

2 Culverts 7,875,000

3 Bridges

a) Minor Bridges 116,640,000

b) Major Bridges 0

b) FO, Viaduct, ROB 0

4 Tunnel 8,760,000,000

a Civil Construction Cost 9,039,968,104

Add 12% GST 1,084,796,173

b Civil Construction Cost (including GST) 10,124,764,277

(i) Centages @ 25% [on cost of construction (a)] 2,259,992,026

c Total Project Cost 12,384,756,303

Cost Per Km in Crores (On Project Cost) 185.68

Cost Per Km in Crores (On Civil Construction Cost) 135.53

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 12,384,756,303

Cost Per Km in Crores (On Total Capital Cost) 185.68

Feedback Infra Pvt.Ltd. 20 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-2, Option-4)

Sr. No. Particulars Amount (INR)

1 Highways 144,854,029

2 Culverts 7,875,000

3 Bridges

a) Minor Bridges 116,640,000

b) Major Bridges 462,080,000

b) FO, Viaduct, ROB 0

4 Tunnel 8,960,000,000

a Civil Construction Cost 9,691,449,029

Add 12% GST 1,162,973,883

b Civil Construction Cost (including GST) 10,854,422,913

(i) Centages @ 25% [on cost of construction (a)] 2,422,862,257

c Total Project Cost 13,277,285,170

Cost Per Km in Crores (On Project Cost) 189.68

Cost Per Km in Crores (On Civil Construction Cost) 138.45

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 13,277,285,170

Cost Per Km in Crores (On Total Capital Cost) 189.68

Feedback Infra Pvt.Ltd. 21 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-3, Option-1)

Sr. No. Particulars Amount (INR)

1 Highways 323,271,797

2 Culverts 26,775,000

3 Bridges

a) Minor Bridges 97,200,000

b) Major Bridges 182,400,000

b) FO, Viaduct, ROB 0

4 Tunnel 0

a Civil Construction Cost 629,646,797

Add 12% GST 75,557,616

b Civil Construction Cost (including GST) 705,204,412

(i) Centages @ 25% [on cost of construction (a)] 157,411,699

c Total Project Cost 862,616,111

Cost Per Km in Crores (On Project Cost) 17.97

Cost Per Km in Crores (On Civil Construction Cost) 13.12

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 862,616,111

Cost Per Km in Crores (On Total Capital Cost) 17.97

Feedback Infra Pvt.Ltd. 22 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-3, Option-2)

Sr. No. Particulars Amount (INR)

1 Highways 271,336,328

2 Culverts 12,600,000

3 Bridges

a) Minor Bridges 207,360,000

b) Major Bridges 0

b) FO, Viaduct, ROB 0

4 Tunnel 0

a Civil Construction Cost 491,296,328

Add 12% GST 58,955,559

b Civil Construction Cost (including GST) 550,251,887

(i) Centages @ 25% [on cost of construction (a)] 122,824,082

c Total Project Cost 673,075,969

Cost Per Km in Crores (On Project Cost) 16.83

Cost Per Km in Crores (On Civil Construction Cost) 12.28

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 673,075,969

Cost Per Km in Crores (On Total Capital Cost) 16.83

Feedback Infra Pvt.Ltd. 23 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-4, Option-1)

Sr. No. Particulars Amount (INR)

1 Highways 4,316,791,388

2 Culverts 409,500,000

3 Bridges

a) Minor Bridges 1,092,528,000

b) Major Bridges 340,480,000

b) FO, Viaduct, ROB 228,000,000

4 Tunnel 0

a Civil Construction Cost 6,387,299,388

Add 12% GST 766,475,927

b Civil Construction Cost (including GST) 7,153,775,315

(i) Centages @ 25% [on cost of construction (a)] 1,596,824,847

c Total Project Cost 8,750,600,162

Cost Per Km in Crores (On Project Cost) 14.00

Cost Per Km in Crores (On Civil Construction Cost) 10.22

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 8,750,600,162

Cost Per Km in Crores (On Total Capital Cost) 14.00

Feedback Infra Pvt.Ltd. 24 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-4, Option-2)

Sr. No. Particulars Amount (INR)

1 Highways 51,582,166

2 Culverts 1,575,000

3 Bridges

a) Minor Bridges 51,840,000

b) Major Bridges 85,120,000

b) FO, Viaduct, ROB 0

4 Tunnel 33,120,000,000

a Civil Construction Cost 33,310,117,166

Add 12% GST 3,997,214,060

b Civil Construction Cost (including GST) 37,307,331,226

(i) Centages @ 25% [on cost of construction (a)] 8,327,529,292

c Total Project Cost 45,634,860,518

Cost Per Km in Crores (On Project Cost) 262.27

Cost Per Km in Crores (On Civil Construction Cost) 191.44

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 45,634,860,518

Cost Per Km in Crores (On Total Capital Cost) 262.27

Feedback Infra Pvt.Ltd. 25 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-4, Option-3)

Sr. No. Particulars Amount (INR)

1 Highways 610,506,737

2 Culverts 59,850,000

3 Bridges

a) Minor Bridges 77,760,000

b) Major Bridges 85,120,000

b) FO, Viaduct, ROB 0

4 Tunnel 25,960,000,000

a Civil Construction Cost 26,793,236,737

Add 12% GST 3,215,188,408

b Civil Construction Cost (including GST) 30,008,425,146

(i) Centages @ 25% [on cost of construction (a)] 6,698,309,184

c Total Project Cost 36,706,734,330

Cost Per Km in Crores (On Project Cost) 168.77

Cost Per Km in Crores (On Civil Construction Cost) 123.19

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 36,706,734,330

Cost Per Km in Crores (On Total Capital Cost) 168.77

Feedback Infra Pvt.Ltd. 26 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-4, Option-4)

Sr. No. Particulars Amount (INR)

1 Highways 2,288,128,376

2 Culverts 209,475,000

3 Bridges

a) Minor Bridges 535,248,000

b) Major Bridges 255,360,000

b) FO, Viaduct, ROB 148,000,000

4 Tunnel 15,040,000,000

a Civil Construction Cost 18,476,211,376

Add 12% GST 2,217,145,365

b Civil Construction Cost (including GST) 20,693,356,741

(i) Centages @ 25% [on cost of construction (a)] 4,619,052,844

c Total Project Cost 25,312,409,585

Cost Per Km in Crores (On Project Cost) 62.18

Cost Per Km in Crores (On Civil Construction Cost) 45.38

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 25,312,409,585

Cost Per Km in Crores (On Total Capital Cost) 62.18

Feedback Infra Pvt.Ltd. 27 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-4, Option-5)

Sr. No. Particulars Amount (INR)

1 Highways 2,929,725,734

2 Culverts 259,875,000

3 Bridges

a) Minor Bridges 690,768,000

b) Major Bridges 255,360,000

b) FO, Viaduct, ROB 148,000,000

4 Tunnel 11,480,000,000

a Civil Construction Cost 15,763,728,734

Add 12% GST 1,891,647,448

b Civil Construction Cost (including GST) 17,655,376,182

(i) Centages @ 25% [on cost of construction (a)] 3,940,932,183

c Total Project Cost 21,596,308,365

Cost Per Km in Crores (On Project Cost) 44.87

Cost Per Km in Crores (On Civil Construction Cost) 32.75

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 21,596,308,365

Cost Per Km in Crores (On Total Capital Cost) 44.87

Feedback Infra Pvt.Ltd. 28 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-5, Option-1)

Sr. No. Particulars Amount (INR)

1 Highways 1,545,557,160

2 Culverts 176,400,000

3 Bridges

a) Minor Bridges 99,792,000

b) Major Bridges 425,600,000

b) FO, Viaduct, ROB 0

4 Tunnel 0

a Civil Construction Cost 2,247,349,160

Add 12% GST 269,681,899

b Civil Construction Cost (including GST) 2,517,031,059

(i) Centages @ 25% [on cost of construction (a)] 561,837,290

c Total Project Cost 3,078,868,350

Cost Per Km in Crores (On Project Cost) 13.81

Cost Per Km in Crores (On Civil Construction Cost) 10.08

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 3,078,868,350

Cost Per Km in Crores (On Total Capital Cost) 13.81

Feedback Infra Pvt.Ltd. 29 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-5, Option-2)

Sr. No. Particulars Amount (INR)

1 Highways 0

2 Culverts 0

3 Bridges

a) Minor Bridges 0

b) Major Bridges 0

b) FO, Viaduct, ROB 0

4 Tunnel 0

a Civil Construction Cost 0

Add 12% GST 0

b Civil Construction Cost (including GST) 0

(i) Centages @ 25% [on cost of construction (a)] 0

c Total Project Cost -

Cost Per Km in Crores (On Project Cost) #DIV/0!

Cost Per Km in Crores (On Civil Construction Cost) #DIV/0!

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) -

Cost Per Km in Crores (On Total Capital Cost) #DIV/0!

Feedback Infra Pvt.Ltd. 30 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-6, Option-1)

Sr. No. Particulars Amount (INR)

1 Highways 906,927,543

2 Culverts 100,800,000

3 Bridges

a) Minor Bridges 103,680,000

b) Major Bridges 255,360,000

b) FO, Viaduct, ROB 140,000,000

4 Tunnel 0

a Civil Construction Cost 1,506,767,543

Add 12% GST 180,812,105

b Civil Construction Cost (including GST) 1,687,579,648

(i) Centages @ 25% [on cost of construction (a)] 376,691,886

c Total Project Cost 2,064,271,534

Cost Per Km in Crores (On Project Cost) 15.52

Cost Per Km in Crores (On Civil Construction Cost) 11.33

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 2,064,271,534

Cost Per Km in Crores (On Total Capital Cost) 15.52

Feedback Infra Pvt.Ltd. 31 of 32 National Highways Authority of India

Four laninng of Jajiwal (Km. 283.500 of NH 62 Nagaur road) to Dangiyavas section - Package-II (design length 29.806
Volumekm )
- VII
of Cost Estimate
Jodhpur ring road in the state of Rajasthan on EPC Mode under NHDP Phase-VII

Abstract of Cost of YB Road Project - (Block Cost_Section-6, Option-2)

Sr. No. Particulars Amount (INR)

1 Highways 260,383,950

2 Culverts 28,350,000

3 Bridges

a) Minor Bridges 64,800,000

b) Major Bridges 127,680,000

b) FO, Viaduct, ROB 0

4 Tunnel 8,320,000,000

a Civil Construction Cost 8,801,213,950

Add 12% GST 1,056,145,674

b Civil Construction Cost (including GST) 9,857,359,624

(i) Centages @ 25% [on cost of construction (a)] 2,200,303,487

c Total Project Cost 12,057,663,111

Cost Per Km in Crores (On Project Cost) 150.72

Cost Per Km in Crores (On Civil Construction Cost) 110.02

Pre construction Activities

(i) Utility Shifting @ 3% [of cost of construction (a)]

(ii) Land Acquisition, Resettlement and Rehabilitation Cost

(iii) Environmental Cost @ 0.3% [of cost of construction (a)]

d Total Pre construction Cost -

e Total Capital Cost of Project (c + d) 12,057,663,111

Cost Per Km in Crores (On Total Capital Cost) 150.72

Feedback Infra Pvt.Ltd. 32 of 32 National Highways Authority of India