PRADHAN MANTRI GRAM SADAK YOJANA

COST ESTIMATE FOR ROAD CONSTRUCTION FROM NH--1 TO GAWALTA

LENGTH 10.00 KMS

Package No

BLOCK :- URI

District :- Baramulla

S. No Description of Item
1
1

2
SITE CLARENCE :clearning and grabbing road land
including uprooting wild vegatation ,
grass, bushes , saplings,and trees of
girth upto 300 mm , removal of stamps
of such trees cut earlier and dispoasl of
unserviceable meterials and stacking
of serviceable meterials to be used or
auctioned upto a lead of 1000mm
including removal and disposal of top
organic soil not exceeding 150 mm in
thickness as per technical
Specafication Clause 201
( By
manual means in area of thorny
jungle )

Length

Width

Height
thickness

10000

10.0

/ Unit

quantity
6

Hectare

Rate
Np

Rs. Amount
Lacs
8

41466.52

4.15

Total

4.15 lacs

in

ALTA

PRADHAN MANTRI GRAM SADAK YOJANA

Construction of Salam Abad-Gohalan Road.

Length Of Road
BLOCK :- URI

11.70Km

Package No : JK0357
DISTRICT: BARAMULLA
Cost Estimate for Earth work
Length

S. No
1
1

2
3

4
5

6
7

Description of Item
2

Width

Height/

Unit

Thickness
5

quantity

Rate

Amount in

Rs. Np
8

Quantity as per X Section

Cum

70986.06

106.58

75.66

Disposal of surplus excavated earth beyond 20 M

upto 1.0 km incl. loading and unloading complete.

Quantity as per X Section

Cum

25790.00

46.53

12.00

Excavation in hilly areas in ordinary rock not

requiring blasting by mechnical means including
cutting and trimming of slopes and disposing of cut
merteial with a lift upto 1.5 m and a lead upto 20m
as per clause 1603.2 technical specifications

Quantity as per X Sector

Cum

10140.80

182.03

18.46

Disposal of surplus excavated earth beyond 20 M

upto 1.0 km incl. loading and unloading complete.

Quantity as per X Sector

Cum

3675.00

46.53

1.71

Excavation in hilly areas in hard rock requiring

blasting , lift upto 1.5 m nand diposal of excavated
rock upto lead of 20 m as per clause 1603.2

Quantity as per X Sector

Cum

14197.20

303.77

43.13

Disposal of surplus excavated earth beyond 20 M

upto 1.0 km incl. loading and unloading complete.

Quantity as per X Sector

Cum

5158.00

46.53

2.40

Excavation in hilly areas in hard rock (blasting

prohibited) by rock breakers , lift upto 1.5 m nand
diposal of excavated rock upto lead of 20 m as per
clause 1603.2

Quantity as per X Sector

Cum

6084.52

417.85

25.42

Disposal of surplus excavated earth beyond 20 M

upto 1.0 km incl. loading and unloading complete.

Quantity as per X Sector

Cum

2214.00

46.53

1.03

EARTH WORK : Excavation of soil in hilly areas by

mechnical means including cuttingand trimming of
side slopes and disposal of excavated earth with a
lift upto 1.5 m and a lead up to 20 m as per
technical specations clause 1603.1

TOTAL

Lacs
9

179.81

Assistant Executive Engineer

Executive Engineer

PRADHAN MANTRI GRAM SADAK YOJANA

Construction of Road from Natonal Highway ( NH-1A) to Gawlta .
Cost Estimate For Construction of Cement Concreate Drain . Length =6000 Rm
Length Of Road
Block :- Uri

10 Km

S No Description of Item

Length
(M)

No

2
1 Earth work in excavation for
foundation of structures up to
3m depth as per drawing and
technical specifications clause
1104.including setting out ,
construction of shoring nad
bracing , removal of stamps
and other deleterious matter ,
drassing of sides and bottom
and back filling with approved
material .

Package No :- JK03
District :- Baramulla

HardSoil
Providing and laying cement
concrete M-10 grade course
PCC grade M-10.

6000.00

Bradth
(M)

Depth
Height
(M)

/
quantity

Rate

Unit

Amount
Lacs
10

0.75

0.55

2475

cum

162.89

6000

0.75

0.1

450

cum

3656.41

16.45

6000.00

0.15

0.45

810

cum

3712.44

30.07

4.03

Providing and laying cement

concrete as per M-!5 T.S
Clause 802, 803
side Blocks

in

Providing form work of ordinary

planks so as to you give rough
finish
including
centering
/strutting and removal of same.
0.45

5400

sqm

300.00

16.20

358.20

89

0.32

567.00

cum

71.65

0.41

for M-10 cement concrete =

89 % of 450 cum = 400.50cum

for M-15 cement concrete =

89 % of 810 cum = 720.90cum

1121.40

cum

43.27

0.49

Haulage of cement
from Khrew for
150 Km Av Lead = 358.20t

Surface road

358.20

145 km

51939.00

tkm

4.03

2.09

Kacha Road

358.20

5km

1791.00

tkm

9.76

0.18

6000.00

loading of sand by manual

means
for M-10 cement concrete =
45 % of 450 cum = 202.50cum

Form Work
loading of cemnet by manual
means
For M -10 cement
concrete =
450cum @2.20q / cum
=
990.00q
for M 15 cemnet concreate
810cum @ 3.20q / cum
=
2582.00q

for M-15 cement concrete =

45 % of 810 cum = 364.50cum
7

Loading of stone Agg.

mech. Means

by

Haulage of Sand for Johama

for 80 Km AV Lead =
567.00cum @ 1.60t/ cum
=
907.20t
Surface road
9

Kacha Road

10

Haulage of stone agg . From

Verwan for an av. Lead of 65
Km= 1121.40cum @ 1.80t /
cum = 2018.52 t
Surface road

11

907.20t

75 km

51939.00

tkm

4.03

2.09

907.20

5km

4536.00

tkm

9.76

0.44

2018.52

Kacha Road
unloading of Cement
manual means = 358.20T

by

Total:

Assistant Executive Engineer

2018.52
-

60 km
5km

121111.20
10092.60

tkm
tkm

4.03
9.76

4.80
0.99

358.2

89.00

0.32
79.61 lacs

Executive Engineer
PMGSY (JKRRDA) Division
Baramulla

PRADHAN MANTRI GRAM SADAK YOJANA

Construction of Road from Natonal Highway ( NH-1A) to Gawlta .
Cost Estimate For Construction of Kacha Drain/ catch water Drain . Length =400 Rm
Length Of Road

10 Km

Package No :- JK03

Block :- Uri
S No Description of Item
1

2
1 Earth work in excevation in
trenches as per drawing and
Technical Specifications clause
305.1 inc. setting out,
construction of shoringand
bracing , removal of stumps
and other dleterious material
and diposal upto a lead of 50
m , dressing of sides and
bottom and backfilling in
trenches with excavated
suitable material

District :- Baramulla
No
3

Length
(M)
4

4000.00

Bradth
(M)
5

0.60

Depth
Height
(M)
6

/
Unit

0.60 cum

Quantity
7

1440

Rate
9

162.89
Total

Amount
Lacs

in

10

2.35
2.35 lacs

PRADHAN MANTRI GRAM SADAK YOJANA

Construction of road from NH- IA to GAWALTA

Length 10.0 Kms

Pakage No JK :District Baramulla

BLOCK :- URI

COST ESTIMATE FOR CONSTRUCTION OF RCC CULVERT ( 3.0 M SPAN )

S. No Description of Item
1
1

No
3

Erth work in excavation for foundation of structures

in hard rock upto 3m depth as per Drawing and
specifications clause 1104,. inc setting out
bconstruction of shoring nad bracing , removal of
stamps and bottom and back filling with approved
material

A) Abutment

1
ReturnWalls
walls
B B)
) Return

Length
4

Width
5

7.0

4.75

2.50

2.65

Add 20% for slips

Depth /
height
6

2.0

Unit

quantity

cum
2.0

cum

Rate
Rs. Np
9

Amount in Lacs

143.40

162.89

0.23

5000

0.05

3.18
2.65
5.83

493.33

0.3

3656.41

0.21

10

66.5
53.00

119.50
23.90

Total
2

Dewatering of trenches

P/ l Stone soling with aviliable Stones

A) Abutment
B ) Return Walls

2
4

6.0
2.50

2.65
2.65

0.10
0.10

cum
cum

Total
4

Providing & laying of cement concrete M10 in

leveling course
A) Abutment

6.0

2.65

1.0

cum

3.18

B ) Return Walls
Total

2.50

2.65

1.0

cum

2.65
5.83

Providing & laying of cement concrete M20 in

foundation including from work costs
A) Abutment

6.0
6.0
6.0
6.0

2
2
B ) Return Walls

4
4

2.50
2.50
4
2.50
4
2.50

2.05
1.75
1.45
0.80

0.60.
0.60
0.60
1.50

cum

14.76
12.20
10.44
14.40

2.05
0.60.
1.75
0.60
1.45
0.60
0.80
1.50

cum

12.30
10.50
8.70
12.0

Total
6

95.70

4204.23

4.03

4812.47
52935.16

0.63
0.69

providing & laying of Rainforced cement concreate

M25 nominal mix
Cap

6.0

0.60

0.30

cum

2.16

Dirt Wall

6.0

0.30

0.60

cum

2.16

Slab
Wheel Guard
Total

1
2

6.0
4.5

4.50
0.25

0.30
0.25

cum
cum

8.1
0.56
12.98
130

Supplying fitting and placing HYSD bar reinforcement

( Fe 415) in sub structure complete as per drawing
and T.S Clause 1002,1005

providing form work of ordinary planks so as to give

rough finish inc. sthuttering, cenering and removal of
the same ( Form Work )

1298cum @ 10mtr/ cum = 130 mt

Abutts 2 x 2
2x2
2x
2
2
x2
2x2
2x2
2x
2
Return Walls 4x2 2x 2
4x2
4x
2
4x2
4x 2
4x
2
4x 2
41x 2
Slab
Cap

2x 2

Dirt Wall 2 x 2
Wheel Guard

2x 2

6.0
2.05
6.0
1.75
6.0
1.45
6.0
0.80

0.60.
0.60
0.60
0.60.
0.60
0.60
1.50
1.50

sqm

14.40
4.92
14.40
4.20
14.40
3.48
36.0
4.80

2.50
2.05
2.50
1.75
2.50
1.45
2.50
0.80

0.60.
0.60
0.60
0.60.
0.60
0.60
1.50
1.50

sqm

12.0
9.48
12.0
8.40
12.0
6.96
30.0
9.60

6.0

3.0

sqm

18.0

6.0

0.30

sqm

7.20

6.0

0.60

sqm

14.40

4.50

0.25

sqm

4.50

Total
9

300.00

0.73

493.33

1.16

Backfilling stones behind wall complete as per

drawing & technical specifiactions clause 120.3.8
A) Abutment

10

241.50

B ) Return Walls
Total
Loading of stone Agg. by mech. Means
for M-10 cement concrete
= 89 % of 5.83 cum
5.19cum
for M-20 cement concrete =
89 % of 95.70cum
85.17cum

=
=

6.0

1.0

1.50

2.50

.1.0

1.50

cum
cum

18.0
15.0
33.0cum

for M25 cement concrete = 89% of 12.98

=
11.55 cum
Total

=101.91

cum

101.91

43.27

0.05

tkm

11006.40

4.03

0.45

tkm

917.20

9.76

0.09

cum

101.91

8.50

0.01

Haulage of stone agg . From Verwan for an av. Lead

of 65 Km= 101.91cum @ 1.80t / cum =
=183.44t
Surface road (60kms )
Kacha Road (5 kms )
11

unloading of Stone Agg

12

Loading of sand by manual means

for M-10 cement concrete =
45 % of 5.83 cum =
2.62cum
for M-20 cement concrete
45% of 95.70cum =
43.06cum
for M25 cement concrete =
45% of 12.98
= 5.84 cum
Total
=51.52
Haulage of Sand for Johama for 80 Km AV Lead =
51.52cum @ 1.60t/ cum = 82.43t
Surface road (75 Kms)
Kacha Road (5 kms )
Unloading of sand
Loading of cenent by manual means

13

14
14

for M-10 cement concrete

=5.83cum @ 2.20 q / cum
for M-20 cement concrete =
95.70 cum @ 4.0q / cum
q

= 1283 q

= 382.80

cum
tkm
tkm
cum

51.52
6182.25
414.15
51.52

71.65
4.03
9.76
71.65

0.04
0.25
0.04
0.04

for M25 cement concrete =

12.98cum @ 5.0q / cum =64.90

15

19

= 460.53q

Haulage of cement from Khrew for 150 Km Av Lead

= 46.05t
Surface road (140 kms )
Kacha Road (5 kms )
Unloading of cemnet by manual means = 46.05 t

tkm
tkm

Loading of steel by manual means

= 130 t

Haulage of steel from pampore foran av. Lead of 145

kms = 1.30 t
Surface road (140 kms )
Kacha Road (5 kms )
Unloading of steel by manual means = 1.30 t
Total

6677.25
230.25

4.03
9.76

0.27
0.02

46.05

89.00

0.04

460.53t

89.00

0.04

tkm
tkm

182.00
6.50

4.03
9.76

0.01
0.001

1.30

95.06

0.001
9.382

CONSTRUCTION OF ROAD FROM NH -1A to GAWALTA

"COST ESTIMATE FOR CONSTRUCTION OF HUME PIPE CULVERTS, (1000mm dia) .
S.No
1

Description Of Item

No.

Length
( M)

Depth/ Quantity
Thickness
(M)

Unit

Rate/ unit Amount

Rs . Np
Rs. NP

pipes

22

7.50

2.50

2.85

cum

1175.63

Curtain wall

22

2.50

1.0

0.55

cum

30.25

Drop Wall

22

2.5

1.0

0.55

cum

30.25

Catch Pit

22

1.5

1.50

cum

99

Earth work in excavation for foundation of structures

up to 3m depth as per drawing and technical
specifications clause 1104.including setting out ,
construction of shoring nad bracing , removal of
stamps and other deleterious matter , drassing of
sides and bottom and back filling with approved
material .

Total
2

Width (M)

Providing / Laying cement

course PCC grade M-10

M10 grade in leveling

1335.13

162.89

2.18

Fountai bed

22

7.50

1.30

0.10

cum

21.45

cradle

22

7.50

2.20

0.15

cum

54.45

Catch Pit

22

5.40

0.15

2.0

cum

35.64

parapet

22

1.0

(0.60+0.45)
2

0.6

cum

6.93
118.47

total

3656.41

4.33

233.20

2276.18

5.31

55.00
55.00
110.00

268.32

0.30

145.75
145.75
291.50

47.05

0.14

Polygonal/ random rubble masonry uncoursed/

brought to course in cement sand mortar 1:6 mix with
quarry stones in foundation and plinth including cost
of bond stones and leveling up at specified levels with
M-5 grade using stone aggregate 20mm nominal
size.
Curtain Walll

22

2.50

Drop Wall

22

2.50

( 1.0+0.60)
2
( 1.0+0.60)
2

2.65

cum

111.60

2.65

cum

111.60

Total:
4

Providing & laying of Cement Concrete M-20 nominal

mix for coping .(40mm thick) Arch.
Curtain Walll

22

2.50

Rm

Drop Wall

22

2.50

Rm

Total:
5

Pointing on stone work with cement sand 1:3 mix.

Curtain Walll

22

2.50

2.65

sqm

Drop Wall

22

2.50

2.65

sqm

Total
6

Form work of ordinary timber

Catch Pit

22 x 4

1.50

2.00

sqm

264.00

181.50
52.80
498.30

300.00

1.50

Cum

165.00
330.00

6798.19
1161.30

11.22
3.83

cum

107.86

43.27

0.03

tkm
tkm

11649.00
970.75

4.00
9.76

0.47
0.10

cum

107.86

8.50

0.01

137.30

71.65

0.10

cradle

22 x 2

7.50

0.53

sqm

parapet

22

1.0

2.40

sqm

Total:
7

Providing and laying of reinforeced cement concrete

pipes MP-3as per design in single row including fixing
collor with cement mortar 1:2 but excluding
excavation ,protection works,backfilling, concrete
masonary work in head walls and parapets clause
1106.
a) 1000 mm dia

22

7.50

Supply and spreading Khak Bajri (Sandy Granular

Material)

22

6.0

Loading of stone Agg. by mech. Means

Rm
2.5

1.0

M-10 cement concrete =89% of 118.47 cum =

105044 cum
for coping = 110 Rm @ 0.022cum / Rm = 2.42
total
Haulage of stone Agg. from veerwan for 65 km Av lead =
107.86 cum @ 1.80t/ cum =194.15t

Surface road
Kacha Road
Unloading of stone Agg by mech means
Loading of sand by manual Means

60
5km

M -10 cement concrete = 45% of 118.47cum = 53.31

1:6 Masonery =33% of 233.20cum = 76.96
pointing = 291.20 cum @ 0.02 cum/ sqm = 5.82
coping = 110Rm @ 0.011 cum / Rm = 1.21 = 137.30
total

Haulage of Sand for Johama for 80 Km AV Lead =

137.30cum @ 1.60t/ cum = 219.68t
Surface road 75 kms
Kacha Road 5 kms
Unloading of sand by mech means
11

tkm
tkm

16476
1098

4.03
9.76

0.66
0.11

cum

137.30

71.65

0.10

47.67

89.00

0.04

Tkm
Tkm

6912.15
238.35

4.03
9.76

0.28
0.02

47.67

89.00

0.04

NO

66.00

59.54

0.44

Tkm
Tkm

19800
825

no

66

4.03
9.76
284.29
Total

0.80
0.08
0.19
32.28

Loading of cement by manul means

M -10 cement concrete = 118.47cum @ 2.20q
/ cum =
= 260.63 q
1:6 Masonery = 233.20 cum @ 0.83Q / cum
=193.56q
pointing 1:3 mortor = 291.20 sqm @ 0.017 q/ sqm
= 4.95 q
coping = 110Rm @ 0.016q / Rm = =17.60q
= 476.74 q
total
Haulage of cement from Khrew for 150 Km Av
Lead =47.67 t
Surface road
Kacha Road
Unloading of cement

12
16

18

Loading of RCC Span pipe = 66 no @ 59.54 / No =

0.44

47.67 t
47.67t

145 km
5km

165
165

120 km
5km

Haulage of Rcc pipes for 125 km=66 No @

2.50t/Nom =165t
Surface road
Kacha Road
unloading of RCC pipes by manual means = 66No =
284.29 / no t
Cost for one Such pipe culvert = 1.47 lacs

Assistant Executive Engineer

Executive Engineer

age No JK :rict Baramulla