Consultancy services for preparation of DPR study for 6-laning of Existing Kozhikode Bypass (i.

e Vengalam Jn to Ramanattukara Jn) of NH-66 in the

Abstract of state of Kerala
Cost Estimate

ABSTRACT OF COST - Consultancy services for preparation of DPR study for 6-laning of Existing Kozhikode Bypass (i.e Vengalam Jn to Ramanattukara Jn)
of NH-66 in the state of Kerala
Total Amount Total Amount
BILL NO. BILL NAME Total Amount in Rs
in Crores in %
CIVIL CONSTRUCTION COST
1 Site Clearance and Dismantling 26,945,114 2.69 0.22%
2 Earth Work 451,725,995 45.17 3.72%
3 Granular Sub-Base and Base Courses 1,029,865,042 102.99 8.47%
4 Bituminious Works - -
4A Flexible Pavement 1,062,268,924 106.23 8.74%
4B Rigid Pavement - -
5 CULVERTS - -
5A Box Culvert 208,428,709 20.84 1.72%
5B Pipe Culvert 33,015,837 3.30 0.27%
6 BRIDGES - -
6A Repair & Rehabilitation of Structures 83,214,681 8.32 0.68%
6B Major Bridges 1,387,419,557 138.74 11.42%
6C Minor Bridges 71,179,517 7.12 0.59%
6E PUP/LVUP 112,509,318 11.25 0.93%
6H Flyover and Overpass 3,468,049,569 346.80 28.54%
7 Drainage, Protective Works & Other Services 1,967,902,960 196.79 16.19%
7a Retaining Wall / Toe Wall 1,729,438,522 172.94 14.23%
8 Junctions 79,029,290 7.90 0.65%
9 Traffic Signs, Road Marking, and Other Appurtenances 91,304,471 9.13 0.75%
10 Miscellaneous 215,019,831 21.50 1.77%
11 Maintenance of Road during construction 7,925,659 0.79 0.07%
12 Toll Plaza Construction @ Ch. 250+300 127,628,156 12.76 1.05%
A TOTAL CIVIL COST 12,152,871,152 1,215.29
B Add Contingencies @ 2.8% on (A) 2.8% 340,280,392 34.03
C ESTIMATED PROJECT COST 12,493,151,545 1,249.32
D Construction Supervision Charges @ 3% on (A) 3% 364,586,135 36.46
E Agency Charges @ 1% on (A) 1.0% 121,528,712 12.15
F Quality Control Charges @ 0.25% on (A) 0.3% 30,382,178 3.04
G Road safety cell audit Charges @ 0.25% on (A) 0.3% 30,382,178 3.04
H Maintenance Cost@ 5% for 4 years on (A) 5% 607,643,558 60.76
Escalation @ 10% on A (5% for each year, totalling 10%,
I 10% 1,215,287,115 121.53
considering construction period of 24 months)
TOTAL PROJECT COST 14,862,961,419 1,486.30
Civil Cost per Km (Length of Project Highway-28.400 Km) 42.79
Total Project Cost per Km 52.33
J R & R and Land Acquisition Cost @ 5% on (A) 5% 607,643,558
K Environment cost @ 1.5% on (A) 1.5% 182,293,067
L Cost of Shifting of utilities (RWS & Electrical) @ 2.5% on (A) 2.5% 303,821,779
TOTAL CAPITAL COST 15,956,719,823
Total Capital Cost per Km 56.19

Feedback Infra Pvt. Ltd 1 of 1 National Highways Authority of India