अध्याय D – NHIDCL
00[Type text] [Type text] [Type text][Type text][Type text] [Type text]
FEBRUARY - 2016
NATIONAL HIGHWAYS & INFRASTRUCTURE DEVELOPMENT CORPORATION (NHIDCL) ZONAL MASTER PLAN DHARASHU – GANGOTRI ROAD NH-34 [OLD NH-108] GOVERNMENT OF UTTARAKHAND FOR BHAGIRATHI RIVER ECO-SENSITIVE ZONE GOMUKH TO UTTARKASHI
i
TABLE OF CONTENTS
1.0
The Project Road............................................................................................................. 1
2.0
MoEF notification for eco-sensitive zone ....................................................................... 1
2.1
Construction of road more than 5km length in eco-sensitive zone. ................................ 2
2.2
Provision in the design of the road for the treatment of hill roads. ................................ 2
2.3
Use of debris in the construction of road and provision for disposal of unused debris .. 5
2.4
Provision of road side drains, alignment of road, mass balancing of
cut and fill. ...................................................................................................................... 8
2.5
Fault zone and land slide zones. ..................................................................................... 9
2.5.1 Major landslide locations .................................................................................... 9
2.6
Summary of provisions made in design of project road to meet the guidelines of
notification on eco –sensitive zone ............................................................................... 11
2.6.1 Benefits of the project ....................................................................................... 11
2.6.2 Cost benefits ratio ............................................................................................. 11
2.7
Other project road details .............................................................................................. 14
2.7.1 Project roads in buffer zone of Gangotri National Park ................................... 14
2.7.2 Socio-economic character along the road ......................................................... 14
2.7.3 Enginnering surveys, investigations and analysis ............................................. 15
2.7.4 Existing road details .......................................................................................... 15
2.7.5 Traffic ............................................................................................................... 16
2.7.6 Design chainage system .................................................................................... 16
2.7.7 Improvement proposal and design .................................................................... 17
2.7.8 Cross sectional arrangement ............................................................................. 20
2.7.9 Structure improvements .................................................................................... 21
2.7.10 Proposed protection works ................................................................................ 21
2.7.11 Pavement design ............................................................................................... 22
2.7.12 Preliminary project cost .................................................................................... 22
2.7.13 Economic & financial viability ......................................................................... 23
1 ZONAL MASTER PLAN [DHARASHU-GANGOTRI ROAD NH-34 (OLD NH-108)]
1.0
THE PROJECT ROAD
Project Road NH 108, starts from Dharasu bend (km 0.00) i.e. at the junction with NH 94
and ends at Gangotri (km 124.00). But presently as per new numbering of National
Highway, NH 108 has been renamed as National Highway 34 which originates from
Gangotri. Existing km stones also renamed as NH 34, chainage started from Gangotri
(km 0) and continued towards Dharasu.
For project preparation chainage is considered as per existing stones of NH 34, i.e
km 0.0 at Gangotri and proceeding towards Dharasu. The project road entirely
comes under Uttarkashi district.
Project road passes through Built-up area Gangotri, Harsil, Gangnani, Bhatwari, Maneri,
Netala, Gangori, Uttarkashi, Matli , Dunda and finally end at Dharasu. The project road
mainly follows Bhagirathi river from start to end. The project Road key plan is given
under Fig. 1
Fig.1: Project Road Key Plan 2.0 MOEF NOTIFICATION FOR ECO-SENSITIVE ZONE Ministry of Environment and Forest, Notification, dated 18/12/2012 notifies entire watershed of about 100 km stretch of the river Bhagirathi from Gaumukh to Uttarkashi covering an area of 4179.59 sq.km as Eco-sensitive Zone. Accordingly a Master Plan shall be prepared for the proposed development within Eco-sensitive zone and to be presented to Monitoring Committee. As part of master plan, proposal for Dharasu – Gangotri Road project is prepared.
2 The project road alignment is broadly follows the banks of Bhagirathi river from start to end. Project road in Eco-sensitive zone is shown in Fig.2.
Fig. 2: Project road in Eco-sensitive zone
APPLICABLE CLAUSES OF NOTIFICATION FOR HILL ROADS
Applicable clauses of notifications for hill roads are studies in detail and compliance / a
provision made in the project report preparation for each of the clause is described
below:
2.1
Construction Of Road More Than 5km Length In Eco Sensitive Zone.
Page
No.
Clause
No.
Guidelines
Compliance
29
19 (i)
Applicable for construction of
road more than 5km length in
Eco-sensitive Zone
Approx. 94 km length from
Gangotri to Uttarkashi falls in
Eco- sensitive Zone
2.2
Provision in the design of the road for the treatment of Hill roads.
Page
No.
Clause
No.
Guidelines
Compliance
29
19(ii)
Provision shall be made for
treatment of hill slope and cost
of such protection measures
should be included in the cost
estimate of the proposed road.
For hill cut slopes various types of
protection works (based on type of
soil and height of cut) including
bio-engineering is proposed and
the same is included in the
3
Page
No.
Clause
No.
Guidelines
Compliance
estimate. A typical arrangement
for protection of slopes with height
10m and beyond 10m are given
below.
Provision is made in design for protection of hill slope with breast wall and three
dimensional erosion control mat for height up to 10m as below:
Provision is made in design for protection of hill slope with breast wall and three dimensional erosion control mat for height more than 10m as below:
4
5
2.3
Use of debris in the construction of road and provision for disposal of unused debris
Page
No.
Clause
No.
Guidelines
Compliance
19 (iii) The debris shall be subsumed in the road construction and provision shall be made for disposal of unused debris. Hard rock obtained from road cutting shall be reused for construction of retaining wall, breast wall and crushing aggregate (if suitable) shall be used for road and bridge works. Soil and soft rock obtained from road cutting shall be reused in filling portion of project road. For disposal of surplus material, 26 no. of dumping zone have been identified along the project highway by making joint site visit with forest officials.
Location of Dumping Zones
Details of identified dumping zones and its details are given below:
S.NO
Existing
Tentaive
Chainage
of
Dumping
Zone
Coordinates in degree
Minutes
Area
(LxB) IN
Metre
Assuming 5
M Height
(Calculating
capacity of
each
location)
(in M3)
Legal Status
of Land
Northing
Easting
1
123+200
303811.30
781938.50
100x20
10,000.0 Reserve Forest
2
100+900
304417.44
782430.67
51x52.9
13,489.5
Civil+Patta
3
67+350
304855.40
783709.90
60x25
7,500.0
Civil
4
63+250
305037.30
783746.40
80x45
18,000.0
Reserve
Forest
5
62+900
305055.30
783815.00
50x40
10,000.0
Reserve
Forest+NTPC
6
60+000
305214.20
783927.00
60x40
12,000.0
Reserve
Forest+NTPC
7
49+800
305631.10
784112.70
100x25
12,500.0
Reserve
Forest
8
49+400
305634.30
784113.10
100x30
15,000.0
Reserve
Forest
9
48+000
305658.60
784119.80
70x30
10,500.0
Reserve
Forest+NTPC
10
47+600
305736.00
784139.60
100x30
15,000.0
Reserve
Forest+NTPC
6
S.NO
Existing
Tentaive
Chainage
of
Dumping
Zone
Coordinates in degree
Minutes
Area
(LxB) IN
Metre
Assuming 5
M Height
(Calculating
capacity of
each
location)
(in M3)
Legal Status
of Land
Northing
Easting
11
46+800
305748.10
784148.10
Lx6x10
300.0
NTPC Tunnel
12
47+000
305818.9
784149.7
100x50
25000
NTPC
13
45+500
305838.7
784147.6
60X50
15000
Reserve
Forest
14
44+500
305908.5
784158.7
100X50
25000
Reserve
Forest+NTPC
15
30+000
310059.8
784248.9
60X40
12000
Reserve
Forest
16
29+000
310112.1
784249.2
300X80
120000
Reserve
Forest
17
28+000
310149.4
78436.1
200X50
50000
Reserve
Forest
18
27+000
31020.8
784324
200X50
50000
Reserve
Forest
19
27+000
310205
784330.9
100X50
25000
Reserve
Forest
20
21+000
310159.9
784521.5
50x150
37500
Reserve
Forest
21
19+000
310223.2
784741.8
50x50
12500
Reserve
Forest
50x50
12500
22
17+000
310239.8
784851.9
100x100
50000
Reserve
Forest
23
15+000
310237.4
785001.6
50x50
12500
Reserve
Forest
24
13+000
310238.1
785025.8
2 Hact
100000
Reserve
Forest
25
12+000
310217
785112.2
80x30
12000
Reserve
Forest
26
11+000
310213.6
785118.7
50x50
12500
Reserve
Forest
7 Location of Dumping on satellite Images
8
2.4 Provision of Road Side Drains, Alignment of Road, mass balancing of cut and fill. Page No. Clause No. Guidelines Compliance 30 19(iv) All roads shall be provided with road side drains and shall be connected with the natural drainage system. Keeping in view of efficient drainage Kerb & Channel drain has been proposed along hill side drains which shall be connected to adjoining culverts. In addition to existing culverts, 104 no. of new culverts has been proposed. Also catch water drains have been proposed on top of cut section to avoid flow of water through the cut slopes.
19(v) Alignment shall be selected so as to minimize loss of vegetal cover. This issue is addressed by utilisation of existing formation width to the maximum possible extent. At constrained locations formation width of 10 m with safety provision has been proposed instead of 12m.
19(vi) Appropriate design standards shall be followed balancing cut and fill avoiding unnecessary cut. Existing road is passing along banks of Bhagirathi river with one side river and one side hill. The option available to widen the road is by cutting the hill with best utilisation of
9 Page No. Clause No. Guidelines Compliance existing formation width. Therefore surplus material from hill cut is more than the earth required for filling. However attempts are made to utilise the cut materials wherever feasible like use of hard rock for construction of retaining wall, breast wall, concrete and surplus material shall be dumped at pre-defined dumping zones 2.5 Fault zone and land slide zones. Page No. Clause No. Guidelines Compliance
19 (vii) Fault zone and land slide zone shall be given. Detailed geological study of the project road has been carried out and special protection work is proposed for major land slide locations as detailed here below.
2.5.1 Major Landslide Locations Sl.No. Location Existing Chainage of NH 34 Remarks 1 Sukhi Top – 4 Nos 37 - 42 These slides are bypassed under Sukhi Top Realignment section 2 Gangnani 55 - 56 3 Bhatwari 67 - 68 4 Malla 72 - 74 5 Bishanpur 78 - 79 6 Laldang 79 - 80 7 Netala 87 - 88 These slides are bypassed under Netala and Garampani realignment section 8 Ganeshpur 90 - 91 9 Garampani 92 - 93 10 Bareti 100 - 101 11 Nalupani 123 - 124
10 Special protection arrangement is proposed for all major slides and included in Cost Estimate of Project Road. As a sample proposed protection work for Bareti landslide is given below:
View of Landslide at Bareti
Typical Arrangement of Proposed Protection for Landslide at Bareti
11 Page No. Clause No. Guidelines Compliance 33 3 (b) (vii) Defense installation and any other infrastructure development related to National security. This project is in the category of “Regulated activities in the Eco- sensitive zone”. The project highway has strategic importance being major connectivity to the Indo-China Border.
2.6
Summary of Provisions Made in Design of Project Road to meet the Guidelines of
Notification on Eco –Sensitive Zone
Hill cut slopes prone to slide (other than rock strata) are protected by Breast Wall
and three dimensional erosion control mate.
Special type of protection work is made for major landslide locations.
Catch water drain is proposed on top of cut portion to avoid flow of water in cut
surface.
K C drain is proposed on hill side of road for proper drainage.
Drains are connected to natural streams and culverts.
Provision is made for utilization of cut materials to the extent possible.
For disposal of surplus earth, Dumping Zones are already identified throughout the
project road along with official of Forest Department.
For pedestrians footpath is proposed in built-up stretches.
Utility ducts with chambers are provided to avoid unnecessary excavation by
various agencies.
Cost of all proposed items are included in the Cost Estimate of Project Road.
Proposal for Wildlife Clearance of Gangotri National Park already submitted
2.6.1 Benefits of the project
Following benefits are envisaged from the project:
Reduction in travel time
Reduction in Vehicle Operation Cost
Enhanced Safety
Reduction in pollution
Increase in Tourism activities
2.6.2 Cost Benefits Ratio
The cost benefit analysis is has been carried out within the broad framework of social
cost-benefit. This will provide more affordable public transportation. The housing in
transit-oriented neighbourhoods improves accessibility for lower-income households.
Based on project cost and above benefits cost benefit ratio has been worked out summary
of the same is given below:
12
Total project Cost
Item
Amount (Rupees)
Amount
(Rupees
Cr.)
A
Total EPC Cost
8,39,29,76,779
839.30
B
Cost of Land Acquisition
21,38,88,675
21.4
C
Cost of R & R
23,24,70,000
23.25
D
Cost of Environmental Mitigation Plan
26,80,36,468
26.80
Total Project Cost (TPC)
910.75
Cost Benefit Analysis S. No. Parameters Details of Benefits Amount (in ₹ Cr.) 1 Travel Time
- Travel time will decrease
- Improved flow of traffic
- Better transportation of goods
- Reduces congestion and delays as total project length is reduced by 14 Km due to provision of bypass and short realignment 648.00 2 Vehicle Cost
- Less fuel consumption for travel
- No/less Potholes reduces vehicle wear
- Curve radius increases, travel speed increases
- Vehicle operating cost reduces 100.20 3 Safety
- Sharp curve in a road is decreased
- Safety to human life & health
- No/less land slides provide safe travel due to specialized protection work, land slides are avoided and risk of human life is decresed 120.00 4 Gas Emission and Induced Travel
- Less congesion cause less air pollution
- Better public transportation (like volvo buses, vanpool etc.) decreases private vehicles
- More trips will be made due to improved facilites & less travel time
- Frequent road blockages are avoided, hence improved connectivity to Gangotri 18.00 5 Economic Effects and Local/Regional Impacts
- Increased tourism due to better transport service
- Increased workers/ employee/ labour access
- Supplies and logistics can be sent more 182.40
13 Cost Benefit Analysis S. No. Parameters Details of Benefits Amount (in ₹ Cr.) efficiently and effectively 4. Efective mobility/ transportation facilities helps in developing more trade 5. Due to bypass provision, more villages are connected by road 6. Significantly enhances the visual effects of the locations Total Cost Benefit 1068.60 B.C. Ratio 1.17
14
2.7
OTHER PROJECT ROAD DETAILS
2.7.1 PROJECT ROAD IN BUFFER ZONE OF GANGOTRI NATIONAL PARK
A section of the project road from Gangotri (km 0.00) to Uttarkashi (Km 94.0) is falling
in Eco-sensitive zone.
A section of the project road from Gangotri (km 0.0) to Bhairoghati (km 9.0) is in buffer
zone of Gangotri National Park situated at Gangotri
The project road near Gangotri is traversing at distance of 200 m from buffer zone of
Gangotri National Park. The Gangotri National Park (Latitude 78°45’ to 79°02’ East and
Longitude 30°50’ to 31°12’ North) is located in the upper catchment of Bhagirathi river
near Gangotri. Project road in in buffer zone of Gangotri National Park is shown in Fig.3
Fig. 3: Project Road from Gangotri – Bhairoghati (9.0 km) is in buffer zone of
Gangotri National Park
Proposal for Wildlife Clearance already prepared and uploaded online in MoEF
official Website.
2.7.2 SOCIO-ECONOMIC CHARACTER ALONG THE ROAD
The preliminary assessment of land use pattern along the project corridor is presented in
Table below. This indicates that the distribution of length of Project road and percentage
Length in terms of land use and roadside environments:
15 Type of Land Use Sl. No. Land use Pattern Length (km) % of Length 1 Urban/Built-up 22.6 18 2 Agricultural Land 3.00 2 3 Hiil / Forest Area 98.40 80
Total
100Km
100%
2.7.3 ENGINNERING SURVEYS, INVESTIGATIONS AND ANALYSIS
The Salient features in respect of the major field studies and investigations were taken up
to determine the rehabilitation / construction requirements for the Project Road.
Following are the various engineering surveys and investigations other than traffic
surveys.
Inventory and Condition Survey of Road and Pavement;
Topographic Survey;
Pavement Investigations;
Sub-grade investigations
Materials Investigations;
Axle Load Surveys
Inventory and Condition Surveys of Bridges and Culverts
Hydrological and Hydraulic Investigations and
Geo-technical investigations for Bridges and Structures
2.7.4 Existing Road Details
The project road section comprises of varying carriageway width consisting of Single
Lane, Intermediate Lane and Two Lane along with 0.5m to 1.5m varying width of
earthen shoulder on both side of the project road. Few stretches, earthen shoulder does
not exist along the road. The summary of existing road section with respect to the width
is given below:
Lane Width Summary
Lane Configuration
Length (Km)
Percentage (%)
Damaged Road
8
6%
SL
107
86%
IL
1.2
1%
2L
7.8
6%
Total, Km
124
100%
16
2.7.5 TRAFFIC
Traffic in terms of PCU on project highway section of the NH-108 / NH-34 at the base
year 2013-14 at km 114 and km 91+000 of NH-34 is 1546 and 829 PCUs respectively for
all vehicles including tolled, Non-tolled & Exempted vehicles. The forecasted traffic in
terms of PCU is presented in table below.
Projected traffic at constant 5% annual growth rate is given below:
Traffic Projection
As per Calculated Growth
Rate
Assuming 5% Growth Rate Compositio
n/ Remarks
Year
km 9.8
km
91.0
Average
km 114 km 91
Average
1546
829
1188
1546
829
1188
Base Year
Year 2014-15
2002
1097
1549
1973
1059
1516
Year 5
Year 2019-20
2496
1395
1946
2519
1351
1935
Year 10
Year 2024-25
3073
1751
2412
3215
1724
2469
Year 15
Year 2029-30
3792
2199
2996
4103
2201
3152
Year 20
Year 2034-35
5813
3481
4647
6683
3585
5134
Year 30
Year 2044-45
As per para 3 of MoRTH circular No. NH-14019/6/2012-P&M, dated 05/10/2012 and as desired by NHIDCL proposed configuration of the project road is two lanes with paved shoulders. 2.7.6 Design Chainage System As per new NH chainge system, design chainge system is started from Gangotri end and preceded towards Dharasu. There are two major realignments proposed at Sukhi Top and Netala & Garampani. Based on the realignment project road is divided in 5 sections. The section details are given below along with respective existing chainage.
Details of Project Road Sections Section
From
To
Existing
Chainage
(NH 34)
Design Chainage
(km)
Design
Length
(km)
From
To
From
To
I
Gangotri Start of Sukhi
top bypass
0.00
29.30
0.00
28.60
28.60
II
Sukhi top Realignment
29.30
43.0
28.60
31.84
3.24
III
End of
Sukhi top
bypass
Start of
Netala bypass
43.0
86.4
31.82
(Break in
chainage-
20m
difference)
73.73
41.91
17 Section
From
To
Existing
Chainage
(NH 34)
Design Chainage
(km)
Design
Length
(km)
From
To
From
To
IV
Netala & Garampani
Realignment
86.4
94.0
73.73
81.80
8.07
V
End of
Netala
bypass
Dharasu bend
94.0
124.0
81.80
110.31
28.51
Total
110.33
Graphical representation of the project road sections is given below:
2.7.7 IMPROVEMENT PROPOSAL AND DESIGN
In addition to detailed reconnaissance, Consultant met officials of Border road
Organization (BRO) and took information’s regarding various problems encountered in
the project road stretch and their suggestions are noted carefully for further study.
Alignment improvements are classified under two categories as under:
Major Realignments
Geometric Improvements
Major realignments are proposed at the following locations
18 Proposed Major Realignments Sl. No. Location Exiting length realigned (km) Length of Proposed Realignme nt (km) Name of village Remarks / necessity for realignment Existing Chainage as per NH 34 Existing Chainage as per NH 108 From To From To 1 29.5 42.5 81.5 94.5 13.0 3.4 Sukhi Top Poor geometrics with hairpin bends, steep gradient and existing alignment gradient ascending to peak point (Sukki top) and descending again. 2 86.0 94.4 29.6 38 8.4 7.6 Nethala and Garamp ani Major land slide at Nethala and existing road at Garampani completely washed away during 2013 disaster.
21.4
Total
SUKKI TOP REALIGNMENT
Necessary for realignment at Sukki top Poor horizontal geometry with sub-standard hairpin bends & sharp curves. Landslides at stream crossings Major bridge (Jhala bridge) at km 29+800 is in poor condition and require reconstruction. Realignment length is 10 km shorter than existing road
19
Sukhi top realignment
NETALA & GARAMPANI REALIGNMENT
Necessary for Netala & Garampani Realignment
Major landslide area
Poor existing geometry at Garampani village
Very tight RoW between built up lines, widening at this location is shall involve
acquisition of many structures.
Existing Bailey bridge at Gangori require reconstruction
Road completely washed away which requires realignment
20
2.7.8 CROSS SECTIONAL ARRANGEMENT
The road formation shall be 12m which includes, 7 m carriageway, paved shoulders,
drain on hill side and parapet on valley side.
As per site constrains, provision of 12m wide formation for the total project length is not
feasible where tight RoW in built up sections and overhang cliff section etc. In such
sections 10m formation width is proposed. Typical cross sections for rural and built up
sections are shown in fig below:
.
In major realignments proposed RoW of 24m and in rural sections 18m is considered for the project road. However in built up sections to avoid damage to existing structures, existing RoW (distance between building lines) are considered improvements with minimum of 10m
21
2.7.9 STRUCTURE IMPROVEMENTS
Existing structures which are in sound condition and with adequate width as required for
the project road are retained. In other existing structure locations, new structures are
proposed adjacent to existing structures. Additional cross drainage structures and
viaducts also provided wherever required. New structures also proposed in major
realignment stretches. Summary of bridges and viaducts are given below:
Summary and treatment of existing Bridges
Description
Total
Major Bridge
Minor Bridge
Total Existing Bridge
28
6
22
Retained
20
4
16
New 2 Lane Bridge
2
1
1
Abandoned due to bypass
4
1
3
Reconstruction
2
2
Proposed Additional two lane bridges:
3 additional minor bridges are proposed.
Proposal for New Bridges/ Structures along Realignments
Realignments have been proposed at various locations to bypass the potential landslide
zones and poor geometrics along the highway. New structures are required along these
realignments as follows.
Major Realignments
Realignment
Major
Bridges
Minor
Bridges
Total
Sukhi Top
1
0
1
Nethala-Garampani
1
2
3
Total
2
2
4
Viaducts: 2 Viaducts are proposed (one at Maneri – 400 m long and one at Ex. Km 18+685- 82m long). 2.7.10 PROPOSED PROTECTION WORKS The existing slide areas along the project road were studied and broadly categorised in to Minor and Major slides. Major slides are those which are chronic and keeping traffic blocks often and also create unsafe condition for traffic.
Since the project road is parallel to Bhagirathi river, in majority of the stretches widening is taking place on hill side only. Therefore after cutting it is mandatory to protect the cut slope. From the geological study, soil type along the project road is identified. Various types of protection arrangement is proposed based on type of soil and height of cut.
Special protection arrangements are proposed for major landslide locations at Gangnani,
22 Bhatwari, Malla, Bishanpur, Laldang, Bareti and Nalupani as mentioned above.
2.7.11
PAVEMENT DESIGN
Design for New Construction or Reconstruction is carried out in accordance with IRC:
37 – 2012, “Guidelines for the Design of Flexible Pavements ”. The pavement for New
Construction or Reconstruction is designed for the design period of 15 years for the
bituminous layers.
Pavement Design for New Construction/Reconstruction
Homogeneous Section
HS-01 (Existing km
98.2 to 124.0)
HS-02 (Existing km
0.00 to 98.2)
Length (km)
25.8
98.2
Design CBR Value in %
10%
10%
Design Traffic in MSA
6.8
1.6 (Say 2)
Wearing Course, mm
40 BC
40 BC
Binder Course, mm
50 DBM
50 DBM
Base Course (WMM), mm
250
250
Granular Sub-base Course (GSB), mm
200
150
Sub-grade layers, mm
500
500
Design of overlay is carried out as IRC 81 – 1997.
2.7.12
PRELIMINARY PROJECT COST
Construction cost of each of the project road section is worked out. Unit rate of each item
is adopted from SOR (2015-16) of Uttarakand for Dunda and Bhatwari block is used.
As discussed during meeting with Secretary, PWD, Govt of Uttarakhand on 16/10/2015,
cost estimate of the present project report shall exclude the provisions already approved
by MoRTH being executed by BRO.
The Cost estimate is prepared for a Total design length of 89.73 kms. Summary of EPC
cost and TPC is given under:
23 EPC Cost of Project Item Amount (Rupees) Amount (Rupees Cr.) A Total Civil Cost 6,89,90,82,558 689.91 B Contingencies @ 2.8% of (1) 19,31,74,312 19.32 C Sub Total (A+B) 7,09,22,56,869 709.23 D Construction Supervision Charge @ 3% on C 21,27,67,706 21.28 E Administrative/Agency Charges @ 3% on (C+D) 21,91,50,737 21.92 F Quality Control Charges @ 0.25% on C 1,77,30,642 1.77 G Road Safety Audit Charges @ 0.25% on C 1,77,30,642 1.77 H Add Maintenance for 4 years @ 1.75% on C 12,41,14,495 12.41 I Escalation @ 10% on C 70,92,25,687 70.92
Total EPC Cost
8,39,29,76,779
839.30
Total project Cost
Item
Amount
(Rupees)
Amount
(Rupees
Cr.)
A
Total EPC Cost
8,39,29,76,779
839.30
B
Cost of Land Acquisition
21,38,88,675
21.4
C
Cost of R & R
23,24,70,000
23.25
D
Cost of Environmental Mitigation Plan
26,80,36,468
26.80
Total Project Cost (TPC)
910.75
2.7.13
FINANCIAL VIABILITY
The project is financially Not Viable on BOT basis even with 40% Grant and 30 years
Concession Period. Accordingly project should be undertaken on EPC/annuity. Hence
consultant recommends the project road to be developed on EPC basis.
Verbatim extracted text (OCR/PDF). Older scans and tables may show extraction artifacts — verify against the original for anything you act on.
No analysis has been generated for this document yet.