PRADHAN MANTRI GRAM SADAK YOJANA

Construction of Nambla 'A' - Nambla 'B' Road

COST ESTIMATE FOR PROTECTION WORKS
Length Of Road
BLOCK :- URI

4.00Km

Package No :- JK0358
District Baramulla

S. No
1

Description of Item

R/ B WALLS :- Earth Work in excavation for foundation of

structures as per drawing and technical specifications
clause 1104 including setting out, construction of shoring
and bracing , removal of stumps and other deleterious
materials and dressing of sides and bottom and backfilling
with approved material

i) Ordinary soil
R / wall
B / Wall
2

Width

Unit

quantity

Height /
thickness
5

300.00
150.00

Amount in Lacs

Rate
Rs. Np
8

1.35
1.00

0.50
0.50

cum
cum
T

202.50
75.00
277.50

162.89

0.45

cum
cum
T

40.50
15.00
55.50

3656.41

2.03

cum

877.50

Providing and laying cement M-10 grade in leveling

course PCC grade M -10
R/ wall
B/ Wall

Length

300.00
150.00

1.35
1.00

0.10
0.10

polygonal / Randonm Rubble masonery uncoursed /

brought to course in cement sand mortor in 1.6
quarry stones in foundation and plinth including cost
of bond stones and leveling up at specified levels
with M 25 with M-5 grade ( Stone Aggragate 20 MM
) with aviliable stones
R/ wall

300.00

0.975

3.00

B/ Wall

150.00

0.80

2.00

cum
Total

300.00
150.00

0.975
0.80

3.00
2.00

cum
cum
Total

B/ Wall

300.00

1.00

2.50

cum

300.00
150.00

2.50
1.50

Sqm
Sqm

8.66

793.33

5.06

975.00 '@60% =585.00

47.05

0.28

750.00
-112.50
Net Qnty
=637.50
750.00
225.00

Providing PCC M 20 Coping on top of Retaining wall/

Breast wall (0.60M Wide)
R/ B wall
B/ Wall

1938.18

Total
Sqm

877.50
240.00
1117.50 @
40%=447.00

Pointing on Stone Masonry walls in 1:3

R/ B wall

19.28

Backfilling stones behind wall complete as per

drawings and technical specifications clause
1204.3.8
R / Wall D/D FOR VOIDS @ 15%=937.50Cum

2876.18

polygonal / Randonm Rubble masonery uncoursed /

brought to course laid dry in Quarry stones in
foundation with plinth including cost of bond stones
with aviliable stones with aviliable stones
R/ B wall
B/ Wall

240.00
1117.50 @
60%=670.50

Loading of cement for R/B walls by manual means

300.00
150.00

RM
RM

300.00
150.00

Total

450.00

268.32

1.21

For M-10 cement Concrete = 55.50 cum

@ 2.20 Q/ Cum =122.10Qt
For R.R Masonery in 1: 6 cement
sand mortar = 677.50cum@ 0.83 Q/Cum
=562.32Qt
For pointing in 1:3 cement sand mortor 585.00 sqm
@ 0.0117 Q/ sqm =6.84Qt
for coping in M 20 = 400.00 RM
@ 0.16Q/ Rm
=64.00Qt
Total =755.26qt or 75.52 t

75.52

89.00

0.07

tkm
tkm
t

9846.20
227.22
75.52

4.03
4.85
89

0.40
0.01
0.07

Cum

296.84

35.83

0.11

12

Total =296.84 Cum

Haulage of sand from Johama for an avg lead of 70
kms :Qnty=296.84 Cum'@1.60t/Cum=474.94

i)
ii)
iii)

Surface Road(67 Kms)

Gravel Road(3.0Kms)
Unloading of Sand by mech. means

tkm
tkm
Cum

31821.24
1424.82
296.84

4.03
4.85
8.50

1.28
0.07
0.03

10

b)
11

Haulage of cement from khrew for an avg lead of

133 kms = 75.52 t
Surface Road(130Kms)
Gravel Road(3Kms)
Unloading of cement by manual means
Loading of sand by manual means
For M-10 cement Concrete = 47%of 55.50 cum
= 26.08 cum
For RR Masonery in 1: 6 cement sand mortar =
38% of 670.50 cum =254.79 cum
For pointing in 1:3 cement sand mortor
585.00Sqm @ 0.02Cum/Sqm =11.02 Cum

for coping in M 20 mix ( 0.60 mts wide ) =450RM

@ 0.011cum/ RM = 4.95 Cum

13

Loading of stone agg. by Mech Means

For M-10 = 89% of 55.50 cum = 49.39 cum
for coping = 450.0 Rm @ 0.022cum /RM = 9.90
Total=59.29 Cum

14

15
16
17

18

Cum

59.29

43.27

0.03

tkm
tkm
Cum
Cum

5336.10
320.16
59.29
1755.00

4.03
4.85
35.83
71.65

0.22
0.02
0.02
1.26

tkm
tkm
Cum

228150.00
13689.00
1755.00

Haulage of Stone agg from Veervan for an avg lead

of 53 km = 59.29cum @ 1.80t / cum
= 106.72 t
Surface Road (50kms )
Gravel Road (3Kms)
Unloading of Stone agg by mech.means
Loading of stones by manual means
Haulage of stones from veerwan av.lead of 53
Kms,Qnty=1755.00'@2.60t/Cum=4563.00t
Surfaced Road(50Kms)
Gravel
Road(3Kms)
Unloading of Stones by mech.means

4.03
4.85
35.83

Total

Assistant Executive Engineer

9.19

0.67
0.63

51.05

Executive Engineer