Construction Cost Break Up for Athal Flyover

Structure RE Wall Start Chainage 320

Flyover Span 1X15+1X30+1X15 RE Wall End Chainage 1380
Length= 60 Total (Str. Deduction) 1000
Width 23.61
Girder 30 Re Wall Max HT= 8.00
Area= 1416.6 Sqm Area
Per Sqm Cost= 62000 Rs/Sqm Curve Length 675
Cost for Flyover= 87,829,200.00 Rs FRL TOP at Str 47.433
Cost for Flyover= 8.78 Cr. FRL Bottom Str 39.445
Diff 7.988
Length of Approach for 4 Lane MCW FRL at Top at Curve Start 43.313
Start 0+200 Ch 480
End 1+400 FRL at Bottom Curve Start 40.043
Total 1,200.00 m Ch 480
Ht= 4.77
9m Wide Serviceroad on BHS Length between Str. & Curve 337.5
Start 0+200 Area Between Curve 1609.875
End 1+400 Both Side on Approach 3219.75
Total 1,200.00 m For LHS & RHS 6439.5

FRL At Grade Start Ch320 39.835 FRL At Grade Start Ch1150 43.082
Frl at Grade End Ch 480 43.063 Frl at Grade End Ch 1380 37.832
L= 160 L= 230
H 4.728 H 6.75
Area 756.48 Area 1552.5
For LHS & RHS 1512.96 For LHS & RHS 3105

Total RE Wall Area= 11057.46

Fascia Qty 11609.85

Crash Barrier & Friction Slab 2060
Filling in RE Wall Approach 182,280.00
 Construction Cost Break Up for Athal Flyover
Service Road New Construction
Item L B H Unit Qty Rate Amount
BC 1,200.00 18 0.04 Cum. 864.00 13500 11,664,000.00
DBM 1,200.00 18 0.075 Cum. 1,620.00 12500 20,250,000.00
Tack Cpat 1,200.00 18 sqm 21,600.00 40 864,000.00
Prime Coat 1,200.00 18 sqm 21,600.00 25 540,000.00
WMM 1,200.00 18 0.25 Cum. 5,400.00 2200 11,880,000.00
GSB 1,200.00 18 0.2 Cum. 4,320.00 2000 8,640,000.00
Subgrade 1,200.00 18 0.5 Cum. 10,800.00 500 5,400,000.00
Embankment 1,200.00 18 1 Cum. 21,600.00 500 10,800,000.00
Area for Merging 4,860.00
BC 4,860.00 0.04 Cum. 194.40 13500 2,624,400.00
DBM 4,860.00 0.075 Cum. 364.50 12500 4,556,250.00
Tack Cpat 4,860.00 sqm 4,860.00 40 194,400.00
Prime Coat 4,860.00 sqm 4,860.00 25 121,500.00
WMM 4,860.00 0.25 Cum. 1,215.00 2200 2,673,000.00
GSB 4,860.00 0.2 Cum. 972.00 2000 1,944,000.00
Subgrade 4,860.00 0.5 Cum. 2,430.00 500 1,215,000.00
Embankment 4,860.00 1 Cum. 4,860.00 500 2,430,000.00
Total Amount for Service Road 8.58 Cr.

Main Carraigeway New Construction

Item L B H Qty Rate Amount
BC 1,200.00 22 0.05 Cum. 1,320.00 14000 18,480,000.00
DBM 1,200.00 22 0.12 Cum. 3,168.00 12500 39,600,000.00
Tack Cpat 1,200.00 22 sqm 26,400.00 40 1,056,000.00
Prime Coat 1,200.00 22 sqm 26,400.00 25 660,000.00
WMM 1,200.00 23 0.25 Cum. 6,900.00 2200 15,180,000.00
GSB 1,200.00 24 0.2 Cum. 5,760.00 2000 11,520,000.00
Subgrade 1,200.00 24 0.5 Cum. 14,400.00 500 7,200,000.00
Embankment 1,200.00 24 0 Cum. - 500 -

Total Amount for Main Carriageway 9.37 Cr.

 Construction Cost Break Up for Athal Flyover
Miscellaneous Item
L B H Qty Rate Amount
Over head Gantry No. 2 750,000.00 1,500,000.00
Sign Board No. 15 25,000.00 375,000.00
Marking sqm. 3240 350.00 1,134,000.00
Stud No. 800 350.00 280,000.00
2 Way Street Light No. 60 120,000.00 7,200,000.00
One Way Street Lgiht No. 96 75,000.00 7,200,000.00
Pre Cast RCC Drain No. 2400 19,500.00 46,800,000.00
Culvert No. 2 4,500,000.00 9,000,000.00

Total for Miscellaneius Item 7.35 Cr.

RE Wall Approach
L B H Qty Rate Amount
Filling in Approaches cum 160,914.09 650.00 104,594,158.50
Filter Media Behind Wall cum 6965.91 1,500.00 10,448,865.00
Fascia Panel M40 Grade sqm. 11609.85 3,500.00 40,634,475.00
Crash Barrier with Friction Slab rmt 2060 13,500.00 27,810,000.00

Total for Re Wall 18.35 Cr.

Cost of Str.+ Service Road+ Main Carriageway+ Miscellaneous+RE Wall
Total Cost for Flyover= 8.78292+8.579655+9.3696+7.3489+18.34874985= 52.43 Cr.
Add Contractor Profit (12%) 6.29 Cr.
Add GST (18%) 9.44 Cr.
Total Cost for Flyover= 68.16 Cr.