NH- 161A Akola- Akot

Total Cost of project - 245,45,00,000 cr.

SR. Amount as per Amount as per
Description of work %
NO Estimate Accepted Tender

1 Site clearance 86077742 3.47 85216721.5500343

2 Earthwork 73250475 2.95 72517763.4362522
3 GSB 244633260 9.87 242186236.707942
4 Rigid pavement 993262846 40.06 983327413.183963
5 Paver block 17548340 0.71 17372807.0544105
6 Culverts 106099005 4.28 105037715.392449
7 Major bridge 86117725 3.47 85256304.6071472
8 Minor bridge 326930295 13.19 323660069.002339
9 Junctions 118213935 4.77 117031461.887428
10 Toll plaza 64053389 2.58 63412674.2630985
11 Drainage & protection work 108748681 4.39 107660887.151414
12 Road furniture & other work 39719330 1.60 39322024.5573347
13 Retaining wall 214644977 8.66 212497921.206187

2479300000 100.00% 2454500000

Amount as per
SR.NO Description of work Schedule H % %
Accepted Tender

Roadwork 67.53 1657523850

1 Earthwork 4.38 72599545
2 GSB 14.63 242495739
3 Cement Concrete work 60.25 998658120
Widening, reconstruction & repair
4 4.3 71273525.55
of culverts
5 New culverts 6.34 105087012
6 Minor bridges 2.52 41769601.02
7 Vehicular underpasses 7.57 125474555.445
Major bridge works & ROB 3.49 85662050
9 Foundation 31.59 27060641.595
10 Sub-structure 31.08 26623765.14
11 super-structure 36.16 30975397.28
Others (including crash barriers ,
12 exapnsion joints, painting etc. 1.17 1002246
complete)
Other works 28.98 711314100
14 Toll Plaza 8.93 63520349.13
15 Road side drain 15.16 107835217.56
 Road signs, marking, Km
16 stones, boundary stones, safety 1.83 13017048.03
devices etc
17 Project Facilities
18 Bus bye & Bus shelter 3.12 22192999.92
19 W Beam Crash Barrier 5.34 37984172.94
20 Diversion 6.09 43319028.69
21 Junction improvement 17.63 125404675.83
22 Retaining /Toe wall 23.02 163744505.82

Site clearance & Dismantling

( Dismantling of Flexible
23 12 85357692
pavement & Drain and Scarifying
Existing BT surface)
 Rehabilitation and Up-gradation of Akola-Akot Section of SH-281 (Principally Approved National Highway) from
Design Chainage km 0+000 (Below VUP of NH-6 Bypass,Akola) to km 51+700 (Akot) to two lane with paved shoulder
in the state of Maharashtra

Annexure - 1

Cost Bifurcation as per Schedule H

Sr. No Estimate Amount 100% 2454500000
1 Roadwork 67.54% 1657523850
2 Cement Concrete Work 60.25% 998658119

% Breake up of pavement (Rigid) as per Estimate

Sr. No Description of Item Total %age Item %age Amount
1 DLC 25.28 251144803.8
60.25
2 PQC 74.72 742118042.4
100.00 993262846.2

% Breake up of pavement ( Rigid) as per Tender Cost

Sr. No Description of Item Total %age Item %age Amount Unit Total Km Rate/Km
1 DLC 25.28 252460772.48 Km 39.286 6426227
60.25
2 PQC 74.72 746197346.52 Km 39.286 18993976
100.00 998658119.0

Sr. No Description of Item Total %age Item %age Total Amt. Item Wise Amt Unit Total Km Rate/Km
1 DLC 15.23 252440882 Km 39.286 6425721
60.25 1657523850
2 PQC 45.02 746217237 Km 39.286 18994482
60.25 60.25 1657523850 998658119.6