PRADHAN MANTRI GRAM SADAK YOJANA

Cost Estimate for Construction of R/walls and B/ walls on Bandi to Machikarand

Length Of Road : 4.00 Km
Package No :- JK03
BLOCK :- URI
District Baramulla
Length

Width

i) Ordinary soil
R / wall
B / Wall

450.00
250.00

Providing and laying cement M-10

grade in leveling course PCC grade M
-10
R/ wall

450.00

1.35

B/ Wall

250.00

1.10

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

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-5 grade using Stone
Aggragate 20mm size.
R/ wall
B/ Wall

450.00
250.00

Parapets

250x1.0

Unit

quantity

Height /
thickness
5

1.35
1.10

0.60
0.60

0.975
0.85

Rate
Rs. Np
8

Amount in
Lacs
8

cum
cum
T

364.50
165.00
529.00

162.89

0.87

0.10

cum

60.75

0.10

cum
T

27.50
88.25

3656.41

3.23

cum
cum

1316.25
425.00
1741.25 @
60%=1044.75
75.00

3.00
2.00

Total
0.3 Sqm

G. Total

1119.75

2876.50

32.21

Polygonal / Randonm Rubble masonry

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

0.975
0.85

3.00
2.00

cum
cum

1316.25
425.00

Total

1741.25 @
40%696.50

1938.18

13.49

Backfilling stones behind wall complete

as
per
drawings
and
technical
specifications clause 1204.3.8
R / Wall
Pointing on Stone Masonry walls in 1:3
R/ B wall
B/ Wall

450.00
250.00

Providing PCC M 20 Coping on top of

retaining wall/ breast wall
R/ B wall
B/ Wall

450.00

0.60

450.00
250.00

450.00
250.00

2.50

cum

675.00

793.33

5.35

2.50
1.50

Sqm
Sqm
Total

1,125.00
375.00
1500 @ 60%
=900.00

47.05

0.40

RM
RM
T

450.00
250.00
700.00

268.32

1.88

124.60

89.00

0.11

Laoding of cement for R walls by

manual means
For M-10 cement Concrete = 88.25 cum
@ 2.20 Q/ sqm = 194.15
For RR Masonery in 1: 6 cement
sand mortar = 1119.75cum
@ 0.83 Q/sqm
929.39 in 1:3 cement sand mortor
For=pointing
900.00 sqm @ 0.0117 Q/ sqm =10.53
for coping in M 20 = 700.00 RM
@ 0.16Q/ Rm
=112.00 or 124.60 t
Total =1246.60qt

Haulage of cement from khrew for an

avg lead of 121 kms = 124.60 t

Surface Road (117Km)

tkm

14578.20

4.03

0.59

10
11

Gravel road 2kms

Track 2kms
Unloading of cement by manual
means
Loading of sand by manual means
For M-10 cement Concrete = 47%of
88.25 cum
=
41.48incum
For RR Masonery
1: 6 cement sand
mortar = 33% of 1119.75 cum
=369.52 cum

tkm
tkm
T

249.20
249.20
124.60

4.85
9.76
89.00

0.01
0.02
0.11

cum

436.70

71.65

0.32

tkm
tkm
tkm
cum

37730.88
1397.44
1397.44
436.70

4.03
4.85
9.76
8.50

1.52
0.07
0.14
0.04

cum

93.95

43.27

0.04

tkm
tkm
Cum

6595.29
338.22
338.22

4.03
4.85
9.76

0.27
0.02
0.03

Cum

93.95

8.50

0.01

For pointing in 1:3 cement sand mortor

900Sqm
@ 0.02cum/ sqm
=
18.00 cum
For coping in M 20 mix( 0.60 mts wide )
=700RM @ 0.011cum/ RM = 7.70
cum
12
i)
ii)
iii)
13
14

Total = 436.70cum
Haulaage of sand from Johama for an
avg lead of 58 kms
Surface Road (54Kms)
Gravel road 2kms
Track 2kms
Unloading of sand
Loading of stone agg by Mech Means

=436.70 cum @ 1.60 t/ cum = 698.72t

For M-10 = 89% of 88.25 cum =

78.55cum
for coping = 700 Rm @ 0.022cum / RM
= 15.40
15

16

Total 93.95 Cum

Haulage of Stone agg from Veervan for
an avg lead of 43 km = 93.95cum @
1.80t / cum
= 169.11 t
Surface Road (39kms )
Gravel road 2kms
Track 2kms
Unloading of stone Agg by mech.
means = 93.95 Cum

17

Loading of stone by manual means

Cum

2416.25

71.65

1.73

18

19

Haulage of stones for 43 Kms lead =

2416.25 Cum @ 1.60 T / Cum =
3866.00T
Surface Road (39 Kms)
Gravel road 2kms
Track 2kms
Unloading of stones

Assistant Executive Engineer

tkm
tkm
tkm
Cum

150774.00
7732.00
7732.00
2416.25

4.03
4.85
9.76
8.50

6.08
0.38
0.75
0.21

Total

67.62

Executive Engineer

ANTRI GRAM SADAK YOJANA

nstruction of R/walls and B/ walls on Bandi to Machikarand