Up-gradation of Wardha – Arvi from km 0+000 (Wardha) to km 53+708 (Arvi) to Two Lane with paved shoulders in the state

of Maharashtra on
Engineering, Procurement & Construction (EPC) Contract Basis.
Summary of Cost Estimate
Project Length in Km = 53.708 Kms
Case (Rigid) Amount (Rs in Per Km Cost
S.No. Item of Works %
Crs)
Amount (Rs) (Rs in Crs)
A Civil Works
1 Site Clearance and Dismantling 34,627,014 3.46 0.064 1.41%
2 Earthwork 387,291,789 38.73 0.721 15.75%
3 Granular Base course and Sub base 320,628,210 32.06 0.597 13.04%
4 Pavement
i) Bituminous Pavement 52,907,732 5.29 0.099 2.15%
ii) Cement Concrete Pavement 1,154,337,620 115.43 2.149 46.93%
5 Drainage and Protective works
i) Drainage works (RCC Covered Drain- 15256 m, Surface Drain) 128,145,712 12.81 0.239 5.21%
ii) Protection Works 39,090,109 3.91 0.073 1.59%
6 Road Furniture 34,100,736 3.41 0.063 1.39%
7 Culverts ( HPC -48 ,Box Culverts -11) 46,104,159 4.61 0.086 1.87%
8 Bridges
i) Major Bridges ( No.s - 02 Rehab.) 32,124,809 3.21 0.060 1.31%
ii) Minor Bridges (Total Nos - 14) (Reconst.6 Nos ) ( Widen-8 Nos ) 162,813,804 16.28 0.303
6.62%
iii) Minor Bridges Repair and Rehabilitation 13,765,415 1.38 0.026 0.56%
9 User Fee Plaza 53,628,265 5.36 0.100 2.18%
Total (Civil Works Cost) (A) 2,459,565,375 245.96 4.580
Contingencies @ 2.8 % 68,867,830 6.89
B Total (Construction Cost) (B) 2,528,433,204.96 252.84 4.708

C Centages
1 Construction Supervision @ 3% on (B) 75,852,996 7.59
2 Agency Charges@ 3% on (B) 75,852,996 7.59
3 Assuming Escalation for 18 months @ 5% per annum on (A) 122,978,269 12.30
4 Maintainance charges @ 2.5% for 4-years on (A) 61,489,134 6.15
Sub-total (C) 336,173,395.42 33.62
Total EPC Cost including Centages 2,864,606,600.37 286.46 5.33

D Non-civil Works
1 Land Acquisition 54,357,883.00 5.44
2 Utility Shifting
i) Electrical Shifting 100,899,123.90 10.09
ii) Water Pipeline Shifting 38,122,720.00 3.81
iii) Other preconstruction Activities Like Tree cutting 4,000,000.00 0.40
Sub-total for Non-civil Works (D) 197,379,726.90 19.74

Project Cost-Grand Total (B+C+D) 3,061,986,327.27 306.20 5.70

Artefact Projects Ltd.