Ministry of Road Transport & Highways
Four Lane of Bhadohi to Varanasi Ring Road PKG-2 from 49+200
to 89+285 (40.085 km)
Four Lane Length= 40.085 Kms.
SUMMARY PKG-2
DPR DPR Amount
Amount(CTSB/C (Conventional
Sr. No. Description
TB Layer) Method)
(in Crores) (in Crores)
(1) Road Works
Chapte
SITE CLEARANCE 2.62 2.62
r-2
Chapte
EARTH WORK 22.42 20.82
r-3
Chapte
SUB-BASES COURSE 56.91 41.48
r-4
Chapte
BASE COURSE 50.37 42.65
r-4
Chapte PAVMENT (FLEXIBLE) 1
62.91
r-5 25.29
195.2
Cost of Road Works 232.86
3
(2) Cost of Structures
a. Culverts 8.85 8.85
b. MNB 16.53 16.53
c. ROB 16.60 16.60
- -
Chapte REINFORCED EARTH
10.71 10.71
r-7 WALL
TRAFFIC SIGNS,
Chapte
MARKINGS & OTHER 16.63 16.63
r-8
ROAD APPURTENANCES
RCC DRAIN PROTECTION
(3) 45.37 45.40
WORKS
Miscellaneous Item(New
(4) 18.76 18.77
Jersy Crash Barrier &
Bus Shelter etc.)
(5) Toll Plaza 10.92 10.92
(6) One Time Maintanence 12.76 12.76
352.3
A' Cost of Civil Works 390.03
6
Cost of Utility Shifting 15.63 15.63
Civil Cost including 367.9
A 405.66
Utility 9
12% GST Civil Works on 44.1
B 48.68
A 6
412.1
C Total A + B 454.34
5
Contingencies - 1.0% of
D 3.68 4.06
A
Maintanance for 5 year
(0.5%+0.5%+0.5%+1%)
E 9.87 10.92
@2.5% on A and @ 12%
GST on A
Escalation on 'A' @ 5%
F 19.73 21.84
and 12% GST on A(5%)
Construction
G Supervision Charges on 10.57 11.70
A @ 3%
Agency charge on 'A' @
H 10.57 11.70
3%
Grand Total 466.5
I 514.56
(C+D+E+F+G+H) 7
Approx Cost of Land
K 444.77 444.77
Acquisition
Approx Cost of Forest
L 5.00
5.00
Clearance
Approx Cost of
M Environment 0.65
0.65
Mitigation
Supervision @5% for
Shifting of Electrical
N 0.92
0.92
and Water utilites on
B+GST @ 18%
917.9
O Total Project Cost 965.90
1
Per Km cost of civil 8.7
works(A'/Length) 9 9.73
Per Km Construction 11.6
Cost(I/Length) 4 12.84
Per Km Project 22.9
Cost(O/Length) 0 24.10