PRADHAN MANTRI GRAM SADAK YOJANA

Length Of Road
BLOCK :- URI

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

4.00 Km
Package No :- JK03
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

Providing and laying cement M-10

leveling course PCC grade M -10

Length

Width

Unit

quantity

Height /
thickness
5

450.00
250.00

Rate
Rs. Np
8

Amount in
Lacs
8

1.35
1.10

0.60
0.60

cum
cum
T

364.50
165.00
529.00

162.89

0.87

grade in
R/ wall

450.00

1.35

0.10

cum

60.75

B/ Wall

250.00

1.10

0.10

cum
T

27.50
88.25

3656.41

3.23

cum
cum

G. Total

1316.25
425.00@
1741.25
60%=1044.7
5
75.00
1119.75

2876.50

32.21

cum
cum

1316.25
425.00

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

0.975
0.85

3.00
2.00

Total

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

450.00
250.00

0.3 Sqm

0.975
0.85

3.00
2.00

Total

1741.25 @
40%696.50

1933.18

13.47

Backfilling stones behind wall complete as per

drawings and technical specifications
clause
1204.3.8 with aviliable stones

Pointing on Stone Masonry walls in 1:3

R / Wall

450.00

R/ B wall

450.00
250.00

B/ Wall

0.60

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

tkm
tkm
tkm
T

14578.20
249.20
249.20
124.60

4.03
4.85
9.76
89.00

0.59
0.01
0.02
0.11

7
8

Providing PCC M 20 Coping on top of retaining wall/

breast wall
R/ B wall
B/ Wall

450.00
250.00

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
For pointing in 1:3 cement sand mortor 900.00 sqm
@ 0.0117 Q/ sqm =10.53

10

11

for coping in M 20 = 700.00 RM

@ 0.16Q/ Rm
=112.00
Total =1246.60qt or 124.60 t
Haulage of cement from khrew for an avg lead
of 121 kms = 124.60 t
Surface Road (117Km)
Gravel road 2kms
Track 2kms
Unloading of cement by manual means

12

Loading of sand by manual means

For M-10 cement Concrete = 47%of 88.25 cum
=
41.48 cum
For RR Masonery in 1: 6 cement sand mortar =
33% of 1119.75 cum
=369.52 cum
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

13
i)
ii)
iii)
14
15

16

17
18
19

20

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
For M-10 = 89% of 88.25 cum = 78.55cum
for coping = 700 Rm @ 0.022cum / RM = 15.40
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
Loading of stone by manual means
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

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
Cum

93.95
2416.25

8.50
71.65

0.01
1.73

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

67.60

=436.70 cum @ 1.60 t/ cum = 698.72t

Executive Engineer