CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT SECTION

OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA BORDER TO NETRANG
SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF GUJARAT ON EPC MODE.

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
GENERAL ABSTRACT OF COST-NH : 48 /753
Total -15 Nos Bridge .
S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 25,479,252.27 2.55

2 Earthworks 352,716,467.36 35.27

3 Granular Sub - Base and Base Course 179,479,600.45 17.95

4 Bituminous Course 572,278,694.48 57.23

5 Culverts 36,476,555.00 3.65

6a Bridges 4,705,591,663.47 470.56

6b Repair and Rehabilitation 48,761,954.78 4.88

7 Junction 46,134,388.15 4.61

8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 402,120,008.70 40.21

9 Traffic Signs, Markings and Road Appurtenances,ATMS 17,094,197.79 1.71

10 Miscellaneous (Toll Plaza, Lighting,Boundary wall etc) 83,319,975.00 8.33

A) Base Civil Construction Cost 6,469,452,757.45 646.95

11 Cost of Utility Shifting 159,083,843.00 15.91

B) Civil Construction Cost including Utility Shifting 6,628,536,600.45 662.85

Civil Cost per km in Crores 36.20 ###
C) GST @ 18% on "A" (Base Civil Cost) 1,164,501,496.00 116.45
D) Civil Construction Cost including GST (B+C) 7,793,038,096.45 779.30
E) Contingencies @ 1% on " D " 77,930,381.00 7.79
F) Supervision charges @ 3% on "D" 233,791,143.00 23.38
G) Agency charges @ 3% on "D" 233,791,143.00 23.38
H) Total Estimated Project Cost (D+E+F+G) = 8,338,550,763.45 833.86
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land 3,577,400,000.00 357.74

J) Environment cost 43,000,000.00 4.30

K) Cost of Pre Construction Activities (I+J) = 3,620,400,000.00 362.04

TOTAL CAPITAL COST (H+K)- (Including GST) 11,958,950,763.45 1,195.90
Cost Per Km (with GST) 65.31 crore
 Road Mainteance Cost for 10 years
A 1st to 5th Years Duation Amount
1 Base Civil Construction Cost 4,649,350,699.37

2 Road Maintenance Cost for 5years @ 2.5 % on Civil Cost 116,233,767.48

B 6th Years Amount

1 Base Civil Construction Cost ( Bridges) 4,886,442,561.25
2 Renwal 6th years Road Maintenance Cost @ 2.4 % on Civil
Cost
117,274,621.47

C 7th to 10th Years Duration

1 Base Civil Construction Cost 4,649,350,699.37
2 7th to years Road Maintenance Cost @ 2.0 % on Civil Cost 92,987,013.99

D
Maintenance Cost for Extradose Bridge 1,957,711,387.00
For 10 years 73,414,177.01

Total Cost of Road Mainteance for 10 years 471,893,304.35

NH-48 - Consultancy Services for Preparation of Feasibility Report for Additional Structures including
Approaches in Vadodara - Surat Section of NH-48 between Existing Km. 108+000 to Km. 250+000 in the
State of Gujarat
GENERAL ABSTRACT OF COST
(Based On MORTH Standard Data Book Second Revision)
GENERAL ABSTRACT OF COST-NH : 48
Total :14 Nos. Bridges
Amount
S No. Description Amount (Rs.)
(Rs. in Cr.)

1 Site Clearance and Dismantling 27,002,708.00 2.700

2 Earthworks 244,037,443.00 24.40

3 Granular Sub - Base and Base Course 158,132,971.00 15.81

4 Bituminous Course 549,002,211.00 54.90

5 Culverts 11,436,452.00 1.14

6a Structures ( Bridges, Underpasses & Flyovers etc.) 4,066,329,178.00 406.63

6b Repair and Rehabilitation 48,761,955.00 4.88

7 Junction 39,033,880.00 3.90

8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 639,565,329.00 63.96

9 Traffic Signs, Markings and Road Appurtenances. 12,744,264.00 1.27

10 Miscellaneous 41,817,930.00 4.18

11 Diversion Provision 405,800,000.00 40.58

A) Base Civil Construction Cost 6,243,664,321.00 624.37

12 Cost of Utility Shifting 156,091,608.00 15.61

B) Civil Construction Cost including Utility Shifting 6,399,755,929.00 639.98

C) GST @ 18% on "B" (Civil Construction Cost including Utility Shifting) 1,151,956,067.00 115.20

D) Civil Construction Cost including GST (B+C) 7,551,711,996.00 755.17

E) Contingencies @ 1% on " A " 62,436,643.00 6.24

F) Supervision charges @ 3% on "A" 187,309,930.00 18.73

G) Provision for Price Adjustment @ 5 % on "A" 312,183,216.00 31.22

H) Road Maintenance Cost for 10 years with GST 417,048,024.00 41.70

I) Supervision charges @ 2.5% on Utility Shifting 3,902,290.00 0.39

J) Total Estimated Project Cost (D+E+F+G+H+I) = 8,534,592,099.00 853.46

Cost Towards Pre Construction Activities :

K) Resettlement and Rehabilitation costs I/C Land 516,080,182.00 51.61

L) Environment cost 200,160,860.00 20.02

M) Cost of Pre Construction Activities (K+L) = 716,241,042.00 71.62

TOTAL CAPITAL COST (Including GST) : J+M 9,250,833,141.00 925.08
 Maintenance Cost of 16 Structures and its Approaches for 10 Years
A Description Amount (Rs.)
1 Base Civil Construction cost of Approaches only 2,128,573,188.00

2 Maintenance Cost of Approches for 5 years @ 2.5% on

53,214,329.70
Civil Cost

3 6th year Renewal Cost for approaches 103,410,000.00

4 7th to 10th year Maintenance Cost of approaches @

42,571,463.76
2.0% on Civil Cost
B
1 Civil Construction Cost of Bridges/ Structures only 4,115,091,133.00

Mainteance Cost for 10 years @ 3.75% on Bridge Cost 154,315,917.49

2

Total Mainteance Cost of 17 structures and its

353,511,710.95
approaches for 10 years (A2+A3+A4+B2)
GST @ 18% on Total Cost 63,632,107.97
Total Mainteance Cost of 16 structures and its
417,048,024.00
approaches for 10 years
proaches for 10 Years
Remarks
Excluding bridge cost

About 4.80% of base civil cost of approaches

(considered BC overaly at 6th year)

Excluding cost of approaches

 Maintenance Cost of 17 Structures and its Approaches for 10 Years
A Description Amount (Rs.)
1 Base Civil Construction cost of Approaches only 1,720,619,525.12

2 Maintenance Cost of Approches for 5 years @ 2.5% on

43,015,488.13
Civil Cost

3 6th year Renewal Cost for approaches 110,210,000.00

4 7th to 10th year Maintenance Cost of approaches @

34,412,390.50
2.0% on Civil Cost
B
1 Civil Construction Cost of Bridges/ Structures only 4,886,442,561.25

Mainteance Cost for 10 years @ 3.75% on Bridge Cost 183,241,596.05

2

Total Mainteance Cost of 17 structures and its

370,879,474.68
approaches for 10 years (A2+A3+A4+B2)
GST @ 18% on Total Cost 66,758,305.44
Total Mainteance Cost of 17 structures and its
437,637,780.12
approaches for 10 years
proaches for 10 Years
Remarks
Excluding bridge cost

About 6.4% of base civil cost of approaches

(considered BC overaly at 6th year)

Excluding cost of approaches

CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT SECTION
OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA BORDER TO NETRANG
SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF GUJARAT ON EPC MODE.

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book)
GENERAL ABSTRACT OF COST-NH : 48 /753
Total 17 Nos. Bridges 4 Lane
S No. Description Amount (Rs.) Amount (Rs. in Cr.)

1 Site Clearance and Dismantling 25,479,252.27 2.548

2 Earthworks 352,716,467.36 35.27
3 Granular Sub - Base and Base Course 179,479,600.45 17.95
4 Bituminous Course 572,278,694.48 57.23
5 Culverts 36,476,555.00 3.65
6a Structure ( Bridge, Vup & Flyover) 4,837,680,606.47 483.77
6b Repair and Rehabilitation 48,761,954.78 4.88
7 Junction 46,134,388.15 4.61
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 407,640,394.62 40.76
9 Traffic Signs, Markings and Road Appurtenances. 17,094,197.79 1.71

10 Miscellaneous 83,319,975.00 8.33

A) Base Civil Construction Cost 6,607,062,086.37 660.71

Cost of Utility Shifting (Inculding GST @18% & Supervision charges @
11 2.5%) . 165,176,552.00 16.52

B) Civil Construction Cost including Utility Shifting 6,772,238,638.37 677.22

C) GST @ 18% on "A" (Base Civil Cost) 1,189,271,176.00 118.93
D) Civil Construction Cost including GST (B+C) 7,961,509,814.37 796.15
E) Contingencies @ 1% on " A " 66,070,621.00 6.61
F) Supervision charges @ 3% on "A" 198,211,863.00 19.82
G) Agency charges @ 3% on "A" 198,211,863.00 19.82
H) Provision for Price Adjustment @ 5 % on "A" 330,353,104.32 33.04
I) Road Maintenance Cost for 10 years with GST 431,792,844.39 43.18
J) Total Estimated Project Cost (D+E+F+G+I) = 9,186,150,110.07 918.62
Cost Towards Pre Construction Activities :
K) Resettlement and Rehabilitation costs I/C Land 1,498,573,400.50 149.86

L) Environment cost 404,620,000.00 40.46

M) Cost of Pre Construction Activities (K+L) = 1,903,193,400.00 190.32

TOTAL CAPITAL COST (Including GST) : J+M 11,089,343,510.07 1,108.93

 Maintenance Cost of 1- Structures and its Approaches for 10 Years
A Description Amount (Rs.)
1 Base Civil Construction cost of Approaches only 136,098,481.76

2 Maintenance Cost of Approches for 5 years @ 2.5% on

3,402,462.04
Civil Cost

3 6th year Renewal Cost for approaches 6,610,000.00

4 7th to 10th year Maintenance Cost of approaches @

2,721,969.64
2.0% on Civil Cost
B
1 Civil Construction Cost of Bridges/ Structures only 168,254,354.00

Mainteance Cost for 10 years @ 3.75% on Bridge Cost 6,309,538.27

2

Total Mainteance Cost of 1 structures and its approaches

19,043,969.95
for 10 years (A2+A3+A4+B2)
GST @ 18% on Total Cost 3,427,914.59
Total Mainteance Cost of 1 structures and its
22,471,885.00
approaches for 10 years
roaches for 10 Years
Remarks
Excluding bridge cost

About 4.80% of base civil cost of approaches

(considered BC overaly at 6th year)

Excluding cost of approaches

CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT SECTION
OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA BORDER TO NETRANG
SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF GUJARAT ON EPC MODE.

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book)
GENERAL ABSTRACT OF COST-NH : 48 /753
Total 17 Nos. Bridges
S No. Description Amount (Rs.) Amount (Rs. in Cr.)

1 Site Clearance and Dismantling 24,571,805.49 2.457

2 Earthworks 343,956,697.54 34.40
3 Granular Sub - Base and Base Course 174,264,461.60 17.43
4 Bituminous Course 554,416,351.77 55.44
5 Culverts 36,476,555.00 3.65
6a Structure ( Bridge, Vup & Flyover) 4,470,188,341.46 447.02
6b Repair and Rehabilitation 48,761,954.78 4.88
7 Junction 46,134,388.15 4.61
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 407,640,394.62 40.76
9 Traffic Signs, Markings and Road Appurtenances. 17,094,197.79 1.71

10 Miscellaneous 83,319,975.00 8.33

A) Base Civil Construction Cost 6,206,825,123.19 620.68

Cost of Utility Shifting (Inculding GST @18% & Supervision charges @
11 2.5%) . 155,170,628.00 15.52

B) Civil Construction Cost including Utility Shifting 6,361,995,751.19 636.20

C) GST @ 18% on "A" (Base Civil Cost) 1,117,228,522.00 111.72
D) Civil Construction Cost including GST (B+C) 7,479,224,273.19 747.92
E) Contingencies @ 1% on " A " 62,068,251.00 6.21
F) Supervision charges @ 3% on "A" 186,204,754.00 18.62
G) Agency charges @ 3% on "A" 186,204,754.00 18.62
H) Provision for Price Adjustment @ 5 % on "A" 310,341,256.16 31.03
I) Road Maintenance Cost for 10 years with GST 431,792,844.39 43.18
J) Total Estimated Project Cost (D+E+F+G+H+I) = 8,655,836,132.74 865.58
Cost Towards Pre Construction Activities :
K) Resettlement and Rehabilitation costs I/C Land 1,498,573,400.50 149.86

L) Environment cost 404,620,000.00 40.46

M) Cost of Pre Construction Activities (K+L) = 1,903,193,400.00 190.32

TOTAL CAPITAL COST (Including GST) : J+M 10,559,029,532.74 1,055.90

 Jantr
i
Rate
(As
per
Orde
r by
Reve As per provision of LARR Act 2013
nue
Aplicable
Depa Actual Land Cost
Bridge S. No. District Taluka Village Type Nature Survey_no Aq_Ar_Ha Aq_Ar_Sqm Jantri rate
rtme (11*9) Multiplier factor Solatium Amount Total Land cost in Rs.
(Rs./Sqm.)
nt *2 (12*2) (100%) (=13) (13+14)
Secre
taria
11 =
1 2 3 4 5 6 7 8 9 10 te, 12 = 9*11 13 = 12*2 14 = 13 15 = 13+14
10*2
1 Vadodara Vadodara Kotali Private Agriculture 77/A 0.1106 1106.2875 775 Gand
1550 1714745.671 3429491.342 3429491.342 6858982.684
hina
1 2 Vadodara Vadodara Kotali Private Agriculture 77/A 0.0097 97.1374 775 gar,
1550 150562.993 301125.987 301125.987 602251.974
Date
1 Vadodara Vadodara Vemali 216/A 0.0736 735.6245 3575 d
7150 5259715.316 10519430.632 10519430.632 21038861.265
13/0
4/20
1 Vadodara Vadodara Jambuva Private Agriculture 703 0.1629 1628.5822 22000 ###
23) 71657616.588 143315233.177 143315233.177 286630466.353

2 2 Vadodara Vadodara Jambuva Private Agriculture 701 0.2442 2442.3835 22000 ### 107464874.893 214929749.786 214929749.786 429859499.573

3 Vadodara Vadodara Jambuva Private Agriculture 639 0.0454 453.6661 22000 ### 19961310.498 39922620.996 39922620.996 79845241.991
1 Vadodara Vadodara Por Private Agriculture 381 0.0557 557.0000 470 940 523580.000 1047160.000 1047160.000 2094320.000
2 Vadodara Vadodara Por Private Agriculture 389 0.1988 1988.0000 470 940 1868720.000 3737440.000 3737440.000 7474880.000
3 Vadodara Vadodara Por C 0.0780 780.0000 470 940 733200.000 1466400.000 1466400.000 2932800.000
4 Vadodara Vadodara Por D 0.1710 1710.0000 470 940 1607400.000 3214800.000 3214800.000 6429600.000
5 Vadodara Vadodara Por Private Agriculture 393 0.1481 1481.0000 470 940 1392140.000 2784280.000 2784280.000 5568560.000
6 Vadodara Vadodara Por Private Agriculture 394 0.1178 1178.0000 470 940 1107320.000 2214640.000 2214640.000 4429280.000
7 Vadodara Vadodara Por Private Non-Agriculture 387 0.0103 103.0000 470 940 96820.000 193640.000 193640.000 387280.000
8 Vadodara Vadodara Por A 0.0300 300.0000 470 940 282000.000 564000.000 564000.000 1128000.000
9 Vadodara Vadodara Por B 0.0727 727.0000 470 940 683380.000 1366760.000 1366760.000 2733520.000
10 Vadodara Vadodara Por E 0.1191 1191.0000 470 940 1119540.000 2239080.000 2239080.000 4478160.000
Private/ Agriculture/
11 Vadodara Vadodara Por 1 0.5523 5523.0000 570 1140 6296220.000 12592440.000 12592440.000 25184880.000
Government Shamshan
12 Vadodara Vadodara Por F 0.0293 292.8576 470 940 275286.119 550572.237 550572.237 1101144.475
13 Vadodara Vadodara Por Private Agriculture 388 0.0001 1.3572 470 940 1275.729 2551.457 2551.457 5102.915
14 Vadodara Vadodara Por Private Agriculture 390 0.0173 173.4426 470 940 163036.034 326072.068 326072.068 652144.136
15 Vadodara Vadodara Por Private Agriculture 391 0.0091 91.0507 470 940 85587.697 171175.393 171175.393 342350.786
16 Vadodara Vadodara Por Private Agriculture 494 0.0123 123.0000 470 940 115620.000 231240.000 231240.000 462480.000
3 17 Vadodara Vadodara Por 498 0.0033 32.7400 470 940 30775.600 61551.200 61551.200 123102.400
18 Vadodara Vadodara Por 426 0.0089 89.0000 470 940 83660.000 167320.000 167320.000 334640.000
19 Vadodara Vadodara Por 429 0.0001 1.0000 470 940 940.000 1880.000 1880.000 3760.000
20 Vadodara Vadodara Por 425 0.0053 53.0000 470 940 49820.000 99640.000 99640.000 199280.000
21 Vadodara Vadodara Por Private Agriculture 415 0.0070 70.0000 470 940 65800.000 131600.000 131600.000 263200.000
22 Vadodara Vadodara Por Private Agriculture 416 0.0047 47.0000 470 940 44180.000 88360.000 88360.000 176720.000
23 Vadodara Vadodara Por 417 0.0045 45.0000 470 940 42300.000 84600.000 84600.000 169200.000
24 Vadodara Vadodara Por 418 0.0159 159.0000 470 940 149460.000 298920.000 298920.000 597840.000
25 Vadodara Vadodara Por 421 0.0057 57.0000 470 940 53580.000 107160.000 107160.000 214320.000
26 Vadodara Vadodara Por 420 0.0173 173.0000 470 940 162620.000 325240.000 325240.000 650480.000
27 Vadodara Vadodara Por 419 0.0196 196.0000 470 940 184240.000 368480.000 368480.000 736960.000
28 Vadodara Vadodara Por A 0.0159 159.0000 470 940 149460.000 298920.000 298920.000 597840.000
29 Vadodara Vadodara Por Private Agriculture 379 0.0032 32.0000 470 940 30080.000 60160.000 60160.000 120320.000
30 Vadodara Vadodara Por Private Non Agriculture 1205 0.0249 249.0000 470 940 234060.000 468120.000 468120.000 936240.000
31 Vadodara Vadodara Por Private Agriculture 1206 0.0026 26.0000 470 940 24440.000 48880.000 48880.000 97760.000
32 Vadodara Vadodara Por Private Agriculture 1210 0.0164 164.0000 470 940 154160.000 308320.000 308320.000 616640.000
33 Vadodara Vadodara Por Private Agriculture 1207 0.0033 33.0000 470 940 31020.000 62040.000 62040.000 124080.000
34 Vadodara Vadodara Por Private Agriculture 1209 0.0020 20.0000 470 940 18800.000 37600.000 37600.000 75200.000
1 Vadodara Karjan Bamangam 471 0.2609 2608.9918 823 1646 4294400.531 8588801.062 8588801.062 17177602.124
2 Vadodara Karjan Bamangam 778 0.0589 588.8719 823 1646 969283.086 1938566.172 1938566.172 3877132.344
3 Vadodara Karjan Bamangam Private Non-Agriculture 475 0.1771 1771.3998 823 1646 2915724.113 5831448.226 5831448.226 11662896.452
4 Vadodara Karjan Bamangam Private Agriculture 640 0.1052 1051.6103 823 1646 1730950.595 3461901.189 3461901.189 6923802.379
5 Vadodara Karjan Bamangam Private Agriculture 638 0.0865 865.0491 823 1646 1423870.879 2847741.758 2847741.758 5695483.515
6 Vadodara Karjan Bamangam Private Agriculture 636 0.0100 100.2680 823 1646 165041.046 330082.092 330082.092 660164.184
7 Vadodara Karjan Bamangam Private Agriculture 635 0.0034 33.8759 823 1646 55759.750 111519.499 111519.499 223038.999
4
8 Vadodara Karjan Bamangam Private Agriculture 637 0.0404 403.8487 823 1646 664734.890 1329469.779 1329469.779 2658939.558
9 Vadodara Karjan Bamangam Private Agriculture 642 0.1559 1558.7895 823 1646 2565767.546 5131535.093 5131535.093 10263070.185
10 Vadodara Karjan Bamangam Private Agriculture 641 0.0821 820.8053 823 1646 1351045.561 2702091.123 2702091.123 5404182.245
11 Vadodara Karjan Bamangam 779 0.1572 1572.3167 823 1646 2588033.367 5176066.733 5176066.733 10352133.467
12 Vadodara Karjan Bamangam Private Agriculture 744 0.0960 960.2225 823 1646 1580526.261 3161052.523 3161052.523 6322105.045
13 Vadodara Karjan Bamangam Private Agriculture 746 0.1561 1561.0802 823 1646 2569538.049 5139076.097 5139076.097 10278152.194
14 Vadodara Karjan Bamangam 762 0.0301 301.0930 823 1646 495599.141 991198.282 991198.282 1982396.564
1 Bharuch Bharuch Zadeshwar A 0.1614 1614.0000 3520 7040 11362560.000 22725120.000 22725120.000 45450240.000
2 Bharuch Bharuch Zadeshwar C 0.0876 876.0000 3520 7040 6167040.000 12334080.000 12334080.000 24668160.000

5
 1 Bharuch Ankleshwar Kansiya Private Agriculture 501 0.0532 532.0000 138 276 146832.000 293664.000 293664.000 587328.000
1 Bharuch Ankleshwar Mandvabuzarg Private Agriculture 406 0.1798 1798.0000 160 320 575360.000 1150720.000 1150720.000 2301440.000
2 Bharuch Ankleshwar Mandvabuzarg Private Agriculture 407 0.1701 1701.0000 165 330 561330.000 1122660.000 1122660.000 2245320.000
3 Bharuch Ankleshwar Mandvabuzarg Private Agriculture 408 0.2150 2150.0000 165 330 709500.000 1419000.000 1419000.000 2838000.000
5
4 Bharuch Ankleshwar Mandvabuzarg Private Agriculture 409 0.3560 3560.0000 165 330 1174800.000 2349600.000 2349600.000 4699200.000
5 Bharuch Ankleshwar Mandvabuzarg Private Agriculture 410 0.2174 2174.0000 165 330 717420.000 1434840.000 1434840.000 2869680.000
6 Bharuch Ankleshwar Mandvabuzarg Private Agriculture 411 0.2339 2339.0000 165 330 771870.000 1543740.000 1543740.000 3087480.000
7 Bharuch Ankleshwar Mandvabuzarg Private Agriculture 412 0.1928 1928.0000 165 330 636240.000 1272480.000 1272480.000 2544960.000
8 Bharuch Ankleshwar Mandvabuzarg Private Agriculture 413 0.1709 1709.0000 165 330 563970.000 1127940.000 1127940.000 2255880.000
9 Bharuch Ankleshwar Mandvabuzarg Private Agriculture 414 0.0068 68.0000 165 330 22440.000 44880.000 44880.000 89760.000
1 Surat Mangrol Moti Naroli Private Agriculture 141 0.1698 1697.8210 785 1570 2665578.969 5331157.937 5331157.937 10662315.875
2 Surat Mangrol Moti Naroli Private Agriculture 143 0.0359 359.4851 785 1570 564391.542 1128783.085 1128783.085 2257566.169
3 Surat Mangrol Moti Naroli Private Agriculture 145 0.2808 2808.4780 785 1570 4409310.479 8818620.959 8818620.959 17637241.918
4 Surat Mangrol Moti Naroli Private Agriculture 146 0.5755 5754.6600 785 1570 9034816.127 18069632.254 18069632.254 36139264.507
5 Surat Mangrol Moti Naroli Private Agriculture 215 0.1231 1231.3052 710 1420 1748453.404 3496906.808 3496906.808 6993813.615
8&9 6 Surat Mangrol Moti Naroli Private Agriculture 213 0.0013 12.7836 685 1370 17513.588 35027.177 35027.177 70054.354
7 Surat Mangrol Moti Naroli Private Non-Agriculture 211 0.0212 211.8286 710 1420 300796.543 601593.085 601593.085 1203186.170
8 Surat Mangrol Moti Naroli Private Agriculture 144 0.2314 2313.5894 785 1570 3632335.310 7264670.619 7264670.619 14529341.238
9 Surat Mangrol Moti Naroli Private Agriculture 221 0.2272 2271.8935 685 1370 3112494.143 6224988.285 6224988.285 12449976.570
10 Surat Mangrol Moti Naroli Private Agriculture 219 0.1675 1675.4490 685 1370 2295365.118 4590730.235 4590730.235 9181460.471
11 Surat Mangrol Moti Naroli Private Agriculture 220 0.4870 4869.6900 685 1370 6671475.318 13342950.635 13342950.635 26685901.271
1 Surat Kamrej Choriyasi 114/A 0.0967 966.9635 775 1550 1498793.437 2997586.873 2997586.873 5995173.746
1 Surat Kamrej Dhoranpardi Private Agriculture FARM (L) 448 0.0534 534.0000 170 340 181560.000 363120.000 363120.000 726240.000
2 Surat Kamrej Dhoranpardi Private Agriculture 445 0.0872 872.0000 170 340 296480.000 592960.000 592960.000 1185920.000
3 Surat Kamrej Dhoranpardi Private Non-Agriculture 444 0.0618 617.5988 170 340 209983.576 419967.153 419967.153 839934.305
4 Surat Kamrej Dhoranpardi 314 0.0081 80.9298 180 360 29134.718 58269.437 58269.437 116538.873
5 Surat Kamrej Dhoranpardi Private Agriculture 315 0.0313 313.2435 180 360 112767.663 225535.326 225535.326 451070.652
6 Surat Kamrej Dhoranpardi Private Agriculture 316 0.2665 2665.0234 180 360 959408.417 1918816.834 1918816.834 3837633.669
7 Surat Kamrej Dhoranpardi Private Agriculture 317 0.1715 1714.9702 188 376 644828.788 1289657.576 1289657.576 2579315.153
8 Surat Kamrej Dhoranpardi Private Agriculture 311 0.0175 174.7174 185 370 64645.430 129290.861 129290.861 258581.722
9 Surat Kamrej Dhoranpardi Private Agriculture 318 0.0821 821.4223 188 376 308854.779 617709.559 617709.559 1235419.118
10 Surat Kamrej Dhoranpardi Private Agriculture 456 0.0044 44.2067 178 356 15737.571 31475.142 31475.142 62950.285
10, 11 & 12 1 Surat Kamrej Navi Pardi 39 0.0816 816.0000 280 560 456960.000 913920.000 913920.000 1827840.000
2 Surat Kamrej Navi Pardi 38 0.0634 634.0000 275 550 348700.000 697400.000 697400.000 1394800.000
3 Surat Kamrej Navi Pardi 34 0.2059 2059.0000 280 560 1153040.000 2306080.000 2306080.000 4612160.000
4 Surat Kamrej Navi Pardi Private Non Agriculture 231 0.0683 683.0000 1250 2500 1707500.000 3415000.000 3415000.000 6830000.000
5 Surat Kamrej Navi Pardi Private Non Agriculture 232 0.0608 608.0000 1250 2500 1520000.000 3040000.000 3040000.000 6080000.000
6 Surat Kamrej Navi Pardi Private Non Agriculture 233 0.0588 588.0000 1725 3450 2028600.000 4057200.000 4057200.000 8114400.000
7 Surat Kamrej Navi Pardi Private Agriculture 241 0.0435 435.0000 270 540 234900.000 469800.000 469800.000 939600.000
8 Surat Kamrej Navi Pardi Private Agriculture 242 0.0312 312.0000 270 540 168480.000 336960.000 336960.000 673920.000
9 Surat Kamrej Navi Pardi Private Agriculture 243 0.0242 242.0000 270 540 130680.000 261360.000 261360.000 522720.000
10 Surat Kamrej Navi Pardi Private Industry 244 0.0182 182.0000 1700 3400 618800.000 1237600.000 1237600.000 2475200.000
11 Surat Kamrej Navi Pardi Private Agriculture 247 0.0027 27.0000 285 570 15390.000 30780.000 30780.000 61560.000
12 Surat Kamrej Navi Pardi Private Non Agriculture 248 0.0374 374.0000 1250 2500 935000.000 1870000.000 1870000.000 3740000.000
1 Surat Kamrej Amboli Private Agriculture 59 0.0575 574.8078 725 1450 833471.334 1666942.668 1666942.668 3333885.335
2 Surat Kamrej Amboli Private Agriculture 57 0.0341 341.3287 725 1450 494926.656 989853.313 989853.313 1979706.626
3 Surat Kamrej Amboli Private Agriculture 54 0.0402 401.6058 725 1450 582328.403 1164656.806 1164656.806 2329313.612
13 4 Surat Kamrej Amboli Private Agriculture 128 0.1490 1490.2144 663 1326 1976024.234 3952048.467 3952048.467 7904096.935
1 Surat Kamrej Kathor Private Agriculture 555 0.0415 415.4144 1075 2150 893140.919 1786281.838 1786281.838 3572563.677
2 Surat Kamrej Kathor Private Agriculture 556 0.0166 166.3695 1075 2150 357694.423 715388.845 715388.845 1430777.691
1 Surat Kamrej Kholwad T.P.Boundary 0.7005 7005.0561 3100 6200 43431347.700 86862695.400 86862695.400 173725390.799
14 1 Narmada Dediyapada Dediyapada Private Rahethan 243 0.0120 120.4258 26 52 6262.139 12524.279 12524.279 25048.558
1 Bharuch Netrang Ghanikhunt Private Agriculture 75 0.2094 2093.5228 74 148 309841.377 619682.754 619682.754 1239365.509
2 Bharuch Netrang Ghanikhunt Private Agriculture 74 0.5380 5380.0319 74 148 796244.720 1592489.440 1592489.440 3184978.880
3 Bharuch Netrang Ghanikhunt Private Non Agriculture 82 0.0311 311.0000 74 148 46028.000 92056.000 92056.000 184112.000
4 Bharuch Netrang Ghanikhunt Private Agriculture 81 0.0811 811.0000 74 148 120028.000 240056.000 240056.000 480112.000
5 Bharuch Netrang Ghanikhunt 78 0.0025 25.0000 74 148 3700.000 7400.000 7400.000 14800.000
15 6 Bharuch Netrang Ghanikhunt Private Non Agriculture 79 0.0313 313.0000 74 148 46324.000 92648.000 92648.000 185296.000
1 Narmada Dediapada Sejpur Private Agriculture 31 0.0260 260.4360 26 52 13542.673 27085.347 27085.347 54170.694
2 Narmada Dediapada Sejpur Private Agriculture 30 0.0608 608.4492 26 52 31639.360 63278.720 63278.720 126557.439
3 Narmada Dediapada Sejpur Private Agriculture 29 0.0177 177.0152 26 52 9204.789 18409.579 18409.579 36819.157
4 Narmada Dediapada Sejpur Private Agriculture 24 0.8245 8244.6099 26 52 428719.716 857439.432 857439.432 1714878.864
5 Narmada Dediapada Sejpur Private Agriculture 23 0.3238 3237.9386 26 52 168372.809 336745.617 336745.617 673491.235
Total Area 12.9886 129885.6371 369490600.125 738981200.249 738981200.249 1477962400.499
Land Cost 147.7962
R&R 2.0611
LA and R&R Cost 149.8573
1498573400.49883
CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT SECTION
OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA BORDER TO NETRANG
SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 1,637,138.64 0.16

2 Earthworks 25,229,603.37 2.52
3 Granular Sub - Base and Base Course 13,251,160.00 1.33
4 Bituminous Course 43,401,296.00 4.34
5 Culverts -
6a Bridges 205,525,584.00 20.55
6b Repair and Rehabilitation 3,602,264.00 0.36
7 Junction
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) -
9 Traffic Signs, Markings and Road Appurtenances,ATMS 617,040.64 0.06
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 10,253,244.00 1.03

A) Base Civil Construction Cost 303,517,330.65 30.35

11 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 303,517,330.65 30.35
Civil Cost per km in Crores
C) GST @ 18% on "A" (Base Civil Cost) 54,633,120.00 5.46
D) Civil Construction Cost including GST (B+C) 358,150,450.65 35.82
E) Contingencies @ 1% on " A " 3,035,173.00 0.30
F) Supervision charges @ 3% on "A" 9,105,520.00 0.91
G) Agency charges @ 3% on "A" 9,105,520.00 0.91
H) Total Estimated Project Cost (D+E+F+G) = 379,396,663.65 37.94
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 379,396,663.65 37.94
Cost Per Km (with GST)
CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT SECTION
OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA BORDER TO NETRANG
SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
Bridge-No.2 Ch(130+731)

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 4,223,508.48 0.42

2 Earthworks 27,921,790.46 2.79
3 Granular Sub - Base and Base Course 10,473,732.00 1.05
4 Bituminous Course 34,987,067.00 3.50
5 Culverts 383,000.00 0.04
6a Bridges 168,972,961.00 16.90
6b Repair and Rehabilitation 3,436,874.00 0.34
7 Junction 916,995.55 0.09
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) -
9 Traffic Signs, Markings and Road Appurtenances,ATMS 455,561.70 0.05
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 6,553,032.00 0.66

A) Base Civil Construction Cost 258,324,522.19 25.83

11 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 258,324,522.19 25.83
C) GST @ 18% on "A" (Base Civil Cost) 46,498,414.00 4.65
D) Civil Construction Cost including GST (B+C) 304,822,936.19 30.48
E) Contingencies @ 1% on " A " 2,583,245.00 0.26
F) Supervision charges @ 3% on "A" 7,749,736.00 0.77
G) Agency charges @ 3% on "A" 7,749,736.00 0.77
H) Total Estimated Project Cost (D+E+F+G) = 322,905,653.19 32.29
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 322,905,653.19 32.29
Cost Per Km (with GST)
CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT SECTION
OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA BORDER TO NETRANG
SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 2,227,429.82 0.22

2 Earthworks 47,541,580.84 4.75
3 Granular Sub - Base and Base Course 28,289,168.00 2.83
4 Bituminous Course 80,819,457.75 8.08
5 Culverts 2,298,000.00 0.23
6a Bridges 605,569,753.00 60.56
6b Repair and Rehabilitation 5,823,885.00 0.58
7 Junction 3,087,895.60 0.31
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 86,066,554.14 8.61
9 Traffic Signs, Markings and Road Appurtenances,ATMS 5,046,839.32 0.50
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 6,075,720.00 0.61

A) Base Civil Construction Cost 872,846,283.47 87.28

11 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 872,846,283.47 87.28
Civil Cost per km in Crores 3.74 ###
C) GST @ 18% on "A" (Base Civil Cost) 157,112,331.00 15.71
D) Civil Construction Cost including GST (B+C) 1,029,958,614.47 103.00
E) Contingencies @ 1% on " A " 8,728,463.00 0.87
F) Supervision charges @ 3% on "A" 26,185,389.00 2.62
G) Agency charges @ 3% on "A" 26,185,389.00 2.62
H) Total Estimated Project Cost (D+E+F+G) = 1,091,057,855.47 109.11
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 1,091,057,855.47 109.11
CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT SECTION
OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA BORDER TO NETRANG
SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 2,495,470.62 0.25

2 Earthworks 25,267,911.84 2.53
3 Granular Sub - Base and Base Course 18,707,874.00 1.87
4 Bituminous Course 60,893,497.00 6.09
5 Culverts 1,149,000.00 0.11
6a Bridges 186,886,961.00 18.69
6b Repair and Rehabilitation 2,240,939.00 0.22
7 Junction 2,457,927.50 0.25
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 2,395,913.45 0.24
9 Traffic Signs, Markings and Road Appurtenances,ATMS 1,125,292.07 0.11
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 12,744,762.00 1.27

A) Base Civil Construction Cost 316,365,548.48 31.64

10 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 316,365,548.48 31.64
Civil Cost per km in Crores ###
C) GST @ 18% on "A" (Base Civil Cost) 56,945,799.00 5.69
D) Civil Construction Cost including GST (B+C) 373,311,347.48 37.33
E) Contingencies @ 1% on " A " 3,163,655.00 0.32
F) Supervision charges @ 3% on "A" 9,490,966.00 0.95
G) Agency charges @ 3% on "A" 9,490,966.00 0.95
H) Total Estimated Project Cost (D+E+F+G) = 395,456,934.48 39.55
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 395,456,934.48 39.55
 CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT
SECTION OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA
BORDER TO NETRANG SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF
GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 1,770,411.02 0.18

2 Earthworks 29,894,416.35 2.99
3 Granular Sub - Base and Base Course 10,391,284.00 1.04
4 Bituminous Course 42,830,376.09 4.28
5 Culverts 2,776,299.00 0.28
6a Bridges 1,957,711,387.00 195.77
6b Repair and Rehabilitation
7 Junction 3,768,632.06 0.38
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 58,591,550.57 5.86
9 Traffic Signs, Markings and Road Appurtenances,ATMS 1,170,004.71 0.12
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 7,875,360.00 0.79

A) Base Civil Construction Cost 2,116,779,720.80 211.68

10 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 2,116,779,720.80 211.68
Civil Cost per km in Crores ###
C) GST @ 18% on "A" (Base Civil Cost) 381,020,350.00 38.10
D) Civil Construction Cost including GST (B+C) 2,497,800,070.80 249.78
E) Contingencies @ 1% on " A " 21,167,797.00 2.12
F) Supervision charges @ 3% on "A" 63,503,392.00 6.35
G) Agency charges @ 3% on "A" 63,503,392.00 6.35
H) Total Estimated Project Cost (D+E+F+G) = 2,645,974,651.80 264.60
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 2,645,974,651.80 264.60
Cost Per Km (with GST)
 CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT
SECTION OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA
BORDER TO NETRANG SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF
GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 1,218,124.22 0.12

2 Earthworks 13,170,783.55 1.32
3 Granular Sub - Base and Base Course 7,530,217.00 0.75
4 Bituminous Course 28,011,839.00 2.80
5 Culverts -
6a Bridges 91,825,504.00 9.18
6b Repair and Rehabilitation 4,563,844.00 0.46
7 Junction
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) -
9 Traffic Signs, Markings and Road Appurtenances,ATMS 377,565.97 0.04
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 4,371,366.00 0.44

A) Base Civil Construction Cost 151,069,243.74 15.11

10 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 151,069,243.74 15.11
Civil Cost per km in Crores ###
C) GST @ 18% on "A" (Base Civil Cost) 27,192,464.00 2.72
D) Civil Construction Cost including GST (B+C) 178,261,707.74 17.83
E) Contingencies @ 1% on " A " 1,510,692.00 0.15
F) Supervision charges @ 3% on "A" 4,532,077.00 0.45
G) Agency charges @ 3% on "A" 4,532,077.00 0.45
H) Total Estimated Project Cost (D+E+F+G) = 188,836,553.74 18.88
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 188,836,553.74 18.88
 CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT
SECTION OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA
BORDER TO NETRANG SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF
GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 2,793,162.39 0.28

2 Earthworks 5,891,408.10 0.59
3 Granular Sub - Base and Base Course 7,854,865.00 0.79
4 Bituminous Course 29,205,925.00 2.92
5 Culverts 383,000.00 0.04
6a Bridges 81,088,917.00 8.11
6b Repair and Rehabilitation 3,645,287.00 0.36
7 Junction 1,353,476.80 0.14
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) -
9 Traffic Signs, Markings and Road Appurtenances,ATMS 398,625.00 0.04
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb 5,496,210.00 0.55
Stone etc)
A) Base Civil Construction Cost 138,110,876.29 13.81
11 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 138,110,876.29 13.81
Civil Cost per km in Crores ###
C) GST @ 18% on "A" (Base Civil Cost) 24,859,958.00 2.49
D) Civil Construction Cost including GST (B+C) 162,970,834.29 16.30
E) Contingencies @ 1% on " A " 1,381,109.00 0.14
F) Supervision charges @ 3% on "A" 4,143,326.00 0.41
G) Agency charges @ 3% on "A" 4,143,326.00 0.41
H) Total Estimated Project Cost (D+E+F+G) = 172,638,595.29 17.26
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 172,638,595.29 17.26
 CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT
SECTION OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA
BORDER TO NETRANG SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF
GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 229,005.00 0.02

2 Earthworks 3,617,706.98 0.36
3 Granular Sub - Base and Base Course 2,574,612.00 0.26
4 Bituminous Course 4,665,076.00 0.47
5 Culverts 766,000.00 0.08
6a Bridges 276,336,949.00 27.63
6b Repair and Rehabilitation -
7 Junction 8,609,632.46 0.86
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 7,616,679.71 0.76
9 Traffic Signs, Markings and Road Appurtenances,ATMS 1,830,287.64 0.18
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 2,378,745.00 0.24

A) Base Civil Construction Cost 308,624,693.79 30.86

11 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 308,624,693.79 30.86
Civil Cost per km in Crores ###
C) GST @ 18% on "A" (Base Civil Cost) 55,552,445.00 5.56
D) Civil Construction Cost including GST (B+C) 364,177,138.79 36.42
E) Contingencies @ 1% on " A " 3,086,247.00 0.31
F) Supervision charges @ 3% on "A" 9,258,741.00 0.93
G) Agency charges @ 3% on "A" 9,258,741.00 0.93
H) Total Estimated Project Cost (D+E+F+G) = 385,780,867.79 38.58
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 385,780,867.79 38.58
 CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT
SECTION OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA
BORDER TO NETRANG SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF
GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 826,145.86 0.08

2 Earthworks 9,316,487.76 0.93
3 Granular Sub - Base and Base Course 5,521,523.00 0.55
4 Bituminous Course 19,835,871.00 1.98
5 Culverts -
6a Bridges 138,261,508.00 13.83
6b Repair and Rehabilitation 6,477,647.00 0.65
7 Junction
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 8,937,386.08 0.89
9 Traffic Signs, Markings and Road Appurtenances,ATMS 1,850,913.04 0.19
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 4,526,487.00 0.45

A) Base Civil Construction Cost 195,553,968.74 19.56

11 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 195,553,968.74 19.56
Civil Cost per km in Crores ###
C) GST @ 18% on "A" (Base Civil Cost) 35,199,714.00 3.52
D) Civil Construction Cost including GST (B+C) 230,753,682.74 23.08
E) Contingencies @ 1% on " A " 1,955,540.00 0.20
F) Supervision charges @ 3% on "A" 5,866,619.00 0.59
G) Agency charges @ 3% on "A" 5,866,619.00 0.59
H) Total Estimated Project Cost (D+E+F+G) = 244,442,460.74 24.44
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 244,442,460.74 24.44
 CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT
SECTION OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA
BORDER TO NETRANG SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF
GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 3,721,059.72 0.37

2 Earthworks 104,113,790.83 10.41
3 Granular Sub - Base and Base Course 44,184,404.45 4.42
4 Bituminous Course 133,450,939.10 13.35
5 Culverts 17,045,182.00 1.70
6a Bridges 177,709,896.00 17.77
6b Repair and Rehabilitation 459,281.95 0.05
7 Junction 17,468,252.76
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 218,829,154.30 21.88
9 Traffic Signs, Markings and Road Appurtenances,ATMS 1,906,632.54 0.19
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 4,717,500.00 0.47

A) Base Civil Construction Cost 723,606,093.65 72.36

11 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 723,606,093.65 72.36
C) GST @ 18% on "A" (Base Civil Cost) 130,249,097.00 13.02
D) Civil Construction Cost including GST (B+C) 853,855,190.65 85.39
E) Contingencies @ 1% on " A " 7,236,061.00 0.72
F) Supervision charges @ 3% on "A" 21,708,183.00 2.17
G) Agency charges @ 3% on "A" 21,708,183.00 2.17
H) Total Estimated Project Cost (D+E+F+G) = 904,507,617.65 90.45
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 904,507,617.65 90.45
Cost Per Km (with GST)
 CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT
SECTION OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA
BORDER TO NETRANG SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF
GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 1,061,254.19 0.11

2 Earthworks 4,771,891.57 0.48
3 Granular Sub - Base and Base Course 5,025,017.00 0.50
4 Bituminous Course 20,925,993.00 2.09
5 Culverts 383,000.00 0.04
6a Bridges 81,921,831.00 8.19
6b Repair and Rehabilitation 3,203,591.00 0.32
7 Junction 1,292,173.00 0.13
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) -
9 Traffic Signs, Markings and Road Appurtenances,ATMS 441,322.22 0.04
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
4,026,108.00 0.40
Stone etc)
A) Base Civil Construction Cost 123,098,089.98 12.31
11 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 123,052,180.98 12.31
Civil Cost per km in Crores ###
C) GST @ 18% on "A" (Base Civil Cost) 22,157,656.00 2.22
D) Civil Construction Cost including GST (B+C) 145,209,836.98 14.52
E) Contingencies @ 1% on " A " 1,230,981.00 0.12
F) Supervision charges @ 3% on "A" 3,692,943.00 0.37
G) Agency charges @ 3% on "A" 3,692,943.00 0.37
H) Total Estimated Project Cost (D+E+F+G) = 153,826,703.98 15.38
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 153,826,703.98 15.38
CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT SECTION OF
NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA BORDER TO NETRANG
SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 1,666,701.36 0.17

2 Earthworks 16,083,938.89 1.61
3 Granular Sub - Base and Base Course 7,649,221.00 0.76
4 Bituminous Course 39,165,908.54 3.92
5 Culverts 1,532,000.00 0.15
6a Bridges 490,017,669.00 49.00
6b Repair and Rehabilitation 15,308,341.83 1.53
7 Junction 4,528,903.75 0.45
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 19,682,770.46 1.97
9 Traffic Signs, Markings and Road Appurtenances,ATMS 570,791.14 0.06
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 6,278,532.00 0.63

A) Base Civil Construction Cost 602,484,777.97 60.25

10 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 602,484,777.97 60.25
Civil Cost per km in Crores ###
C) GST @ 18% on "A" (Base Civil Cost) 108,447,260.00 10.84
D) Civil Construction Cost including GST (B+C) 710,932,037.97 71.09
E) Contingencies @ 1% on " A " 6,024,848.00 0.60
F) Supervision charges @ 3% on "A" 18,074,543.00 1.81
G) Agency charges @ 3% on "A" 18,074,543.00 1.81
H) Total Estimated Project Cost (D+E+F+G) = 753,105,971.97 75.31
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 753,105,971.97 75.31
Cost Per Km (with GST)
 CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT
SECTION OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA
BORDER TO NETRANG SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF
GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 660,440.57 0.07

2 Earthworks 131,422.52 0.01
3 Granular Sub - Base and Base Course 1,384,269.00 0.14
4 Bituminous Course 2,805,083.00 0.28
5 Culverts 766,000.00 0.08
6a Bridges 46,138,464.00 4.61
6b Repair and Rehabilitation -
7 Junction 1,383,530.00 0.14
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) -
9 Traffic Signs, Markings and Road Appurtenances,ATMS 693,151.80 0.07
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 456,867.00 ###

A) Base Civil Construction Cost 54,419,227.89 5.44

10 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 53,962,360.89 5.40
Civil Cost per km in Crores ###
C) GST @ 18% on "A" (Base Civil Cost) 9,795,461.00 0.98
D) Civil Construction Cost including GST (B+C) 63,757,821.89 6.38
E) Contingencies @ 1% on " A " 544,192.00 0.05
F) Supervision charges @ 3% on "A" 1,632,577.00 0.16
G) Agency charges @ 3% on "A" 1,632,577.00 0.16
H) Total Estimated Project Cost (D+E+F+G) = 67,567,167.89 6.76
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 67,567,167.89 6.76
Cost Per Km (with GST)
CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT SECTION OF
NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA BORDER TO NETRANG
SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF GUJARAT ON EPC MODE

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 949,400.38 0.09

2 Earthworks 39,763,734.31 3.98
3 Granular Sub - Base and Base Course 16,642,254.00 1.66
4 Bituminous Course 31,280,366.00 3.13
5 Culverts 8,995,074.00 0.90
6a Bridges 197,624,279.47 19.76
6b Repair and Rehabilitation
7 Junction 1,266,968.67 0.13
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) - -
9 Traffic Signs, Markings and Road Appurtenances,ATMS 610,170.00 0.06
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 7,566,042.00 0.76

A) Base Civil Construction Cost 304,698,288.83 30.47

10 Cost of Utility Shifting - -
B) Civil Construction Cost including Utility Shifting 304,698,288.83 30.47
Civil Cost per km in Crores ###
C) GST @ 18% on "A" (Base Civil Cost) 54,845,692.00 5.48
D) Civil Construction Cost including GST (B+C) 359,543,980.83 35.95
E) Contingencies @ 1% on " A " 3,046,983.00 0.30
F) Supervision charges @ 3% on "A" 9,140,949.00 0.91
G) Agency charges @ 3% on "A" 9,140,949.00 0.91
H) Total Estimated Project Cost (D+E+F+G) = 380,872,861.83 38.09
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 380,872,861.83 38.09
Cost Per Km (with GST)
 #REF!

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
Bridge-10A

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 58,070.20 0.01

2 Earthworks 49,314,884.00 4.93
3 Granular Sub - Base and Base Course 23,450,571.00 2.35
4 Bituminous Course 65,786,543.40 6.58
5 Culverts - -
6a Bridges 127,035,084.00 12.70
6b Repair and Rehabilitation - -
7 Junctions - -
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 67,240,764.00 6.72
9 Traffic Signs, Markings and Road Appurtenances,ATMS 914,857.50 0.09
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 4,801,500.00 0.48

A) Base Civil Construction Cost 338,602,274.10 33.86

10 Cost of Utility Shifting 3,386,023.00 0.34
B) Civil Construction Cost including Utility Shifting 341,988,297.10 34.20
Civil Cost per km in Crores 1.47 ###
C) GST @ 18% on "A" (Base Civil Cost) 60,948,409.00 6.09
D) Civil Construction Cost including GST (B+C) 402,936,706.10 40.29
E) Contingencies @ 1% on " A " 3,386,023.00 0.34
F) Supervision charges @ 3% on "A" 10,158,068.00 1.02
G) Agency charges @ 3% on "A" 10,158,068.00 1.02
H) Total Estimated Project Cost (D+E+F+G) = 426,638,865.10 42.66
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 426,638,865.10 42.66
 CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT
SECTION OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA
BORDER TO NETRANG SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF
GUJARAT ON EPC MODE.
GENERAL ABSTRACT OF COST
(Based On MORTH New Standard Data Book )
Bridge No. 3A (Km. 139+400)

S No. Description Amount (Rs.) Amount (In Cr.)

1 Site Clearance and Dismantling 3,172,992.68 0.317

2 Earthworks 19,424,868.00 1.942
3 Granular Sub - Base and Base Course 9,079,902.00 0.908
4 Bituminous Course 23,983,422.00 2.398
5 Culverts - 0.000
6a Bridges 166,475,055.00 16.648
6b Repair and Rehabilitation - 0.000
7 Junction 0.000
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 58,734,774.00 5.873
9 Traffic Signs, Markings and Road Appurtenances,ATMS 507,815.07 0.051
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 2,496,750.00 0.250

A) Base Civil Construction Cost 283,875,578.76 28.39

10 Cost of Utility Shifting 2,838,756.00 0.28
B) Civil Construction Cost including Utility Shifting 286,714,334.76 28.67
Civil Cost per km in Crores 1.23 ###
C) GST @ 18% on "A" (Base Civil Cost) 51,097,604.00 5.11
D) Civil Construction Cost including GST (B+C) 337,811,938.76 33.78
E) Contingencies @ 1% on " A " 2,838,756.00 0.28
F) Supervision charges @ 3% on "A" 8,516,267.00 0.85
G) Agency charges @ 3% on "A" 8,516,267.00 0.85
H) Total Estimated Project Cost (D+E+F+G) = 357,683,228.76 35.77
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land -

J) Environment cost -

K) Cost of Pre Construction Activities (I+J) = - -

TOTAL CAPITAL COST (Including GST) : H+K 357,683,228.76 35.77
CONSTRUCTION OF ADDITIONAL STRUCTURES INCLUDING APPROACHES IN VADODARA - SURAT SECTION OF NH-48 BETWEEN EXISTING KM. 108+000 TO KM. 250+000 AND IN MAHARASHTRA BORDER TO NETRANG SECTION OF NH-753B BETWEEN KM 117+400 TO KM 175+400 IN THE STATE OF GUJARAT ON EPC MODE

PACKAGEWISE GENERAL ABSTRACT OF COST (FOR 15 Bridges)

(Based On MORTH New Standard Data Book 2019 Second revision and as per SOR NH division Ahmedabad 2022-23)

Bridge-1 Bridge-2 Bridge-3 Bridge-4 Bridge-5 Bridge-6 Bridge-7 Bridge-8 Bridge-9 Bridge-10 &11 Bridge-12 Bridge-13 Bridge-14 Bridge-15 Bridge-3A Bridge-10A
Description of item
Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.) Amount (Rs.)
Total Project Amount
S No
Amount (Rs.) (in Cr.)
Chainage 110+800 to 109+950 130+470 to 131+170 139+200 to 140+210 144+220 to 145+400 192+700 to 195.356 209+000 to 210+128 230+680 to 231+865 233+200 to 234+051 233+200 to 234+051 242+400 to 243+950 244+430 to 245+180 246+770 to 248+598 150+150 to 150+370 163+528.5 139+400 242+320

1 Site Clearance and Dismantling 1,637,138.64 4,223,508.48 2,365,504.08 2,495,470.62 1,770,411.02 1,218,124.22 2,793,162.39 229,005.00 826,145.86 1,671,283.79 1,061,254.19 1,666,701.36 660,440.57 949,400.38 3,172,992.68 58,070.20 26,798,613.47 2.68

2 Earthworks 25,229,603.37 27,921,790.46 24,744,298.37 25,267,911.84 29,894,416.35 13,170,783.55 5,891,408.10 3,617,706.98 9,316,487.76 30,157,330.82 4,771,891.57 16,083,938.89 31,040,748.31 39,763,734.31 19,424,868.00 49,314,884.00 355,611,802.68 35.56

3 Granular Sub - Base and Base Course 13,251,160.00 10,473,732.00 11,755,037.00 18,707,874.00 10,391,284.00 7,530,217.00 7,854,865.00 2,574,612.00 5,521,523.00 20,645,439.65 5,025,017.00 7,649,221.00 1,384,269.00 16,642,254.00 9,079,902.00 23,450,571.00 171,936,977.65 17.19

4 Bituminous Course 43,401,296.00 34,987,067.00 40,993,219.77 60,893,497.00 42,830,376.09 28,011,839.00 29,205,925.00 4,665,076.00 19,835,871.00 76,479,478.00 20,925,993.00 39,165,908.54 2,805,083.00 31,280,366.00 23,983,422.00 65,786,543.40 565,250,960.80 56.53

5 Culverts 383,000.00 766,000.00 1,149,000.00 2,776,299.00 383,000.00 766,000.00 383,000.00 383,000.00 1,532,000.00 766,000.00 8,995,074.00 - - 18,282,373.00 1.83

6a Bridges 205,525,584.00 168,972,961.00 415,129,637.15 186,886,961.00 1,958,436,902.00 91,825,504.00 81,088,917.00 276,336,949.00 138,261,508.00 96,891,147.00 81,967,740.00 495,589,709.00 46,138,464.00 197,624,279.47 166,475,055.00 127,035,084.00 4,734,186,401.62 473.42

6b Repair and Rehabilitation 3,602,264.00 3,436,874.00 5,823,885.00 2,240,939.00 4,563,844.00 3,645,287.00 6,477,647.00 459,281.95 3,203,591.00 15,308,341.83 - - 48,761,954.78 4.88

7 Junction 916,995.55 1,354,333.75 2,457,927.50 3,768,632.06 1,353,476.80 8,609,632.46 2,194,577.30 1,292,173.00 4,528,903.75 1,383,530.00 1,266,968.67 - 29,127,150.84 2.91

8 Drainage and Protection Works (RE Wall, RT /Toe Wall) - 2,395,913.45 58,591,550.57 7,616,679.71 8,937,386.08 79,906,006.20 19,682,770.46 - 58,734,774.00 67,240,764.00 303,105,844.47 30.31

9 Traffic Signs, Markings and Road Appurtenances,ATMS 617,040.64 455,561.70 855,931.98 1,125,292.07 1,170,004.71 377,565.97 398,625.00 1,830,287.64 1,850,913.04 873,468.42 441,322.22 570,791.14 693,151.80 610,170.00 507,815.07 914,857.50 13,292,798.89 1.33
Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash
10 Barrier & Kerb Stone etc) 10,253,244.00 6,553,032.00 7,013,040.00 12,744,762.00 7,875,360.00 4,371,366.00 5,496,210.00 2,378,745.00 4,526,487.00 4,575,900.00 4,026,108.00 6,278,532.00 456,867.00 7,566,042.00 2,496,750.00 4,801,500.00 91,413,945.00 9.14

A) Base Civil Construction Cost 303,517,330.65 258,324,522.19 510,800,887.09 316,365,548.48 2,117,505,235.80 151,069,243.74 138,110,876.29 308,624,693.79 195,553,968.74 314,236,913.13 123,098,089.98 608,056,817.97 85,328,553.68 304,698,288.83 283,875,578.76 338,602,274.10 6,357,768,823.20 635.78

Cost of Utility Shifting 9,334,634.00 9,334,634.00 9,334,634.00 9,334,634.00 9,334,634.00 9,334,634.00 9,334,634.00 9,334,634.00 9,334,634.00 18,669,268.00 9,334,634.00 9,334,634.00 9,334,634.00 9,334,634.00 - - 140,019,510.00 14.00

B) Civil Construction Cost including Utility Shifting 312,851,964.65 267,659,156.19 520,135,521.09 325,700,182.48 2,126,839,869.80 160,403,877.74 147,445,510.29 317,959,327.79 204,888,602.74 332,906,181.13 132,432,723.98 617,391,451.97 94,663,187.68 314,032,922.83 283,875,578.76 338,602,274.10 6,497,788,333.20 649.78

C) GST @ 18% on "A" (Excluding Utility shifting) 54,633,119.52 46,498,413.99 91,944,159.68 56,945,798.73 381,150,942.44 27,192,463.87 24,859,957.73 55,552,444.88 35,199,714.37 56,562,644.36 22,157,656.20 109,450,227.23 15,359,139.66 54,845,691.99 51,097,604.18 60,948,409.34 1,144,398,388.18 114.44

D) Civil Construction Cost including GST (B+C) 367,485,084.16 314,157,570.18 612,079,680.77 382,645,981.20 2,507,990,812.24 187,596,341.61 172,305,468.02 373,511,772.67 240,088,317.12 389,468,825.49 154,590,380.18 726,841,679.20 110,022,327.35 368,878,614.82 334,973,182.93 399,550,683.44 7,642,186,721.37 764.22

Contingencies @ 1% on "A" 3,035,173.00 2,583,245.00 5,108,009.00 3,163,655.00 21,175,052.00 1,510,692.00 1,381,109.00 3,086,247.00 1,955,540.00 3,142,369.00 1,230,981.00 6,080,568.00 853,286.00 3,046,983.00 2,838,756.00 3,386,023.00 63,577,688.00 6.36
E)
F) Supervision charges @ 3% on "A" 9,105,520.00 7,749,736.00 15,324,027.00 9,490,966.00 63,525,157.00 4,532,077.00 4,143,326.00 9,258,741.00 5,866,619.00 9,427,107.00 3,692,943.00 18,241,705.00 2,559,857.00 9,140,949.00 8,516,267.00 10,158,068.00 190,733,065.00 19.07

G) Agency charges @ 3% on "A" 9,105,520.00 7,749,736.00 15,324,027.00 9,490,966.00 63,525,157.00 4,532,077.00 4,143,326.00 9,258,741.00 5,866,619.00 9,427,107.00 3,692,943.00 18,241,705.00 2,559,857.00 9,140,949.00 8,516,267.00 10,158,068.00 190,733,065.00 19.07

H) EPC Cost (A+B) 388,731,297.16 332,240,287.18 647,835,743.77 404,791,568.20 2,656,216,178.24 198,171,187.61 181,973,229.02 395,115,501.67 253,777,095.12 411,465,408.49 163,207,247.18 769,405,657.20 115,995,327.35 390,207,495.82 354,844,472.93 423,252,842.44 8,087,230,539.37 808.72

I) Maintenance Cost for 5 years @ 2.5 % on "A" 7,587,933.27 6,458,113.05 12,770,022.18 7,909,138.71 52,937,630.89 3,776,731.09 3,452,771.91 7,715,617.34 4,888,849.22 7,855,922.83 3,077,452.25 15,201,420.45 2,133,213.84 7,617,457.22 7,096,889.47 8,465,056.85 158,944,220.58 15.89

J) Provision for Price Adjustment @ 5 % on "A" 15,175,866.53 12,916,226.11 25,540,044.35 15,818,277.42 105,875,261.79 7,553,462.19 6,905,543.81 15,431,234.69 9,777,698.44 15,711,845.66 6,154,904.50 30,402,840.90 4,266,427.68 15,234,914.44 14,193,778.94 16,930,113.71 317,888,441.16 31.79

K) Total Estimated Project Cost (H+I+J) = 411,495,096.96 351,614,626.35 686,145,810.30 428,518,984.34 2,815,029,070.92 209,501,380.89 192,331,544.74 418,262,353.71 268,443,642.77 435,033,176.97 172,439,603.92 815,009,918.55 122,394,968.87 413,059,867.48 376,135,141.34 448,648,013.00 8,564,063,201.11 856.41

Cost Towards Pre Construction Activities

###
L) Resettlement and Rehabilitation costs I/C Land 238,493,334.00 238,493,334.00 238,493,334.00 238,493,334.00 238,493,334.00 238,493,334.00 238,493,334.00 238,493,334.00 238,493,334.00 476,986,668.00 238,493,334.00 238,493,334.00 238,493,334.00 238,493,334.00 238,493,334.00 238,493,334.00 4,054,386,678.00 405.44

M) Environment cost 2,866,667.00 2,866,667.00 2,866,667.00 2,866,667.00 2,866,667.00 2,866,667.00 2,866,667.00 2,866,667.00 2,866,667.00 5,733,334.00 2,866,667.00 2,866,667.00 2,866,667.00 2,866,667.00 2,866,667.00 2,866,667.00 48,733,339.00 4.87

N) Cost of Pre Construction Activities (L+M) = 241,360,001.00 241,360,001.00 241,360,001.00 241,360,001.00 241,360,001.00 241,360,001.00 241,360,001.00 241,360,001.00 241,360,001.00 482,720,002.00 241,360,001.00 241,360,001.00 241,360,001.00 241,360,001.00 241,360,001.00 241,360,001.00 4,103,120,017.00 410.31

TOTAL CAPITAL COST (K+N) 652,855,097.96 592,974,627.35 927,505,811.30 669,878,985.34 3,056,389,071.92 450,861,381.89 433,691,545.74 659,622,354.71 509,803,643.77 917,753,178.97 413,799,604.92 1,056,369,919.55 363,754,969.87 654,419,868.48 617,495,142.34 690,008,014.00 12,667,183,218.11 1,266.72

Total Project Cost in Crores 65.29 59.30 92.75 66.99 305.64 45.09 43.37 65.96 50.98 91.78 41.38 105.64 36.38 65.44 61.75 69.00 1,266.72
###
 #REF!

GENERAL ABSTRACT OF COST

(Based On MORTH New Standard Data Book )
#REF!

OLD COST BRIDGE NO-5 BRIDGE NO-5 Option-I BRIDGE NO-5 Option-II
Amount Amount Amount
S No. Description Amount (Rs.) Amount (Rs.) Amount (Rs.)
(In Cr.) (In Cr.) (In Cr.)
1 Site Clearance and Dismantling 1,770,411.02 0.18 1,738,474.52 0.17 1,802,347.52 0.18

2 Earthworks 29,894,416.35 2.99 29,344,516.35 2.93 30,416,776.35 3.04

3 Granular Sub - Base and Base Course 10,391,284.00 1.04 9,166,983.00 0.92 11,661,140.00 1.17

4 Bituminous Course 42,830,376.09 4.28 41,407,960.05 4.14 44,385,746.05 4.44

5 Culverts 2,776,299.00 0.28 2,776,299.00 0.28 2,776,299.00 0.28

6a Bridges 1,958,436,902.00 195.84 1,915,884,922.00 191.59 1,915,884,922.00 191.59

6b Repair and Rehabilitation

7 Junction 3,768,632.06 0.38 3,768,632.06 0.38 3,768,632.06 0.38
8 Drainage and Protection Works (RE Wall, RT /Toe Wall) 58,591,550.57 5.86 58,591,550.57 5.86 58,591,550.57 5.86

9 Traffic Signs, Markings and Road Appurtenances,ATMS 1,170,004.71 0.12 1,109,527.71 0.11 1,209,358.71 0.12
10 Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb
Stone etc) 7,875,360.00 0.79 7,030,062.00 0.70 8,429,562.00 0.84

A) Base Civil Construction Cost 2,117,505,235.80 211.75 2,070,818,927.26 207.08 2,078,926,334.26 207.89

10 Cost of Utility Shifting - -

B) Civil Construction Cost including Utility Shifting 2,117,505,235.80 211.75 2,070,818,927.26 207.08 2,078,926,334.26 207.89
Civil Cost per km in Crores
C) GST @ 18% on "A" (Base Civil Cost) 381,150,942.00 38.12 372,747,407.00 37.27 374,206,740.00 37.42
D) Civil Construction Cost including GST (B+C) 2,498,656,177.80 249.87 2,443,566,334.26 244.36 2,453,133,074.26 245.31
E) Contingencies @ 1% on " A " 21,175,052.00 2.12 20,708,189.00 2.07 20,789,263.00 2.08
F) Supervision charges @ 3% on "A" 63,525,157.00 6.35 62,124,568.00 6.21 62,367,790.00 6.24
G) Agency charges @ 3% on "A" 63,525,157.00 6.35 62,124,568.00 6.21 62,367,790.00 6.24
H) Total Estimated Project Cost (D+E+F+G) = 2,646,881,543.80 264.69 2,588,523,659.26 258.85 2,598,657,917.26 259.87
Cost Towards Pre Construction Activities :
I) Resettlement and Rehabilitation costs I/C Land - - -

J) Environment cost - - -

K) Cost of Pre Construction Activities (I+J) = - - - - - -

TOTAL CAPITAL COST (Including GST) : H+K 2,646,881,543.80 264.69 2,588,523,659.26 258.85 2,598,657,917.26 259.87
Cost Per Km (with GST)
* Miscellaneous (W Beam Crash Barrier, Thrie Beam Crash Barrier & Kerb Stone etc .)