PRADHAN MANTRI GRAM SADAK YOJANA

CONSTRUCTION OF LACHIPORA-MAYAN ROAD

COST ESTIMATE FOR CONSTRUCTION OF RCC CULVERT ( 5.0 M SPAN )
LENGTH: 5.00 Kms
BLOCK :BONIYAR
S. No Description of Item
1
1

2
3

PACKAGE NO:JK0356
DISTRICT:BARAMULLA
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 stumps
and bottom and back filling with approved
material
A) Abutment
B ) Return Walls
Add 20% for slips& slopes
Total
Dewatering of trenches
P/ L Stone soling duly hand packed
A) Abutment
B ) Return Walls
Total
Providing & laying of cement concrete M10
in leveling course
A) Abutment
B ) Return Walls
Total
Providing & laying of cement concrete M20
in foundation including form work costs
A) Abutment

Length
4

Unit

quantity

Depth /
height
6

Width

Rate

Rs. Np

Amount in Lacs

10

7.00

6.5

2.60

Cum

118.30

2.50

2.65

2.30

cum

60.95
35.85
215.10
1

162.89
8000.00

0.35
0.08

3.18
2.65
5.83

793.33

0.05

3.18
2.65
5.83

3656.41

0.21

1
2
4

6.0
2.50

2
4

2.65
2.65

6.0
2.50

6.0
2

6.0
6.0
6.0

2
2

2.65
2.65

2.05
1.75
1.45
0.90

0.10
0.10

0.1
0.1

0.90
0.60
0.60
1.50

cum
cum

cum
cum

cum

22.14
12.60
10.44
16.20

B ) Return Walls

4
4
4
4

Total
Providing & laying of Rainforced cement
concreate M25 nominal mix
Raft
Cap
Dirt Wall
Slab
Wheel Guard
Total

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)

2
2
2
1
2

2.50
2.50
2.50
2.50

6
6.0
6.0
6.0
6.8

2.05
1.75
1.45
0.90

0.90
0.60
0.60
1.50

2.65
0.60
0.30
6.80
0.25

0.3
0.30
0.60
0.50
0.25

35.11cum @ 0.10MT/ cum = 3.51MT

Raft 2x2
2x2

cum

Cum
cum
cum
cum
cum
MT

6.0
2.65

0.30
0.30

Abutts 2 x 2
6.0
2.05
2x2
2x2
6.0
2 x 2 1.75
2x
6.0
2
2 1.45
6.0
x2
0.90
2x2
2x2
Return Walls 4x 2
2.50
4x2
2.05
4x2
2.50
4 x 1.75
2
4x 2.50
2
1.45
4x2
2.50
4x 2
0.90
4x2
Slab
1
6.0

0.90
0.90
0.60
0.60.
0.60
0.60
1.50
1.50

Sqm
Sqm

18.45
10.50
8.70
13.50
112.53

4204.23

4.73

9.54
2.16
2.16
20.40
0.85
35.11
3.51

4812.47
52935.16

1.69
1.86

7.20
3.18

sqm

21.60
7.38
14.40
4.20
14.40
3.48
36.0
5.40

0.90
0.90
0.60
0.60.
0.60
0.60
1.50
1.50

sqm

18.0
14.76
12.0
8.40
12.0
6.96
30.0
10.80

5.0

sqm

30.0

10

11

12

13

14
15

Cap
2x 2
Dirt Wall 2 x 2
Wheel Guard
2x 2
Slab Sides
1x2
1x2
Total
Backfilling stones behind wall complete as
per drawing & technical specifiactions
clause 120.3.8

6.0
6.0
4.50
6.00
6.80

A) Abutment

6.0
2.50

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 112.53cum =100.15 Cum
for M25 cement concrete = 89% of
35.11Cum = 31.24 Cum
Total =136.58Cum
Haulage of stone agg .from Verwan for an
av. Lead of 42 Km= 136.58cum @ 1.80MT
/ cum = 245.84 MT
Surface road (37kms )
Track (5 kms )
Loading of sand by manual means
for M-10 cement concrete =
47 % of 5.83 cum =
2.74cum
for M-20 cement concrete
47% of 112.53cum =
52.88Cum
for M25 cement concrete =
47% of 35.11=16.50Cum
Total = 72.12Cum
Haulage of Sand from Johama for 60 Km
av Lead = 72.12 cum @ 1.60t/ cum
=115.39t
Surface road (55 Kms)
Track(5 kms )
Unloading of sand by mech.means
Loading of cement by manual means

2
4

0.30
0.60
0.25
0.50
0.50

1.0
1.00

1.50
1.50

sqm
sqm
sqm
Sqm
Sqm

7.20
14.40
4.50
6.00
6.80
301.36

300.00

0.91

18.0
15.0
33.00

793.33

0.26

Cum

136.58

43.27

0.06

tkm
tkm

9096.80
1229.22

4.03
9.76

0.37
0.12

Cum

72.12

71.65

0.05

tkm
tkm
Cum

7500.48
576.95
72.12

4.03
9.76
8.50

0.30
0.06
0.01

cum
cum

for M-10 cement concrete

=5.83cum @ 2.20 qt / cum
= 12.83qt
for M-20 cement concrete =
112.53cum @ 4.0qt / cum
= 450.12 qt
for M-25 cement concrete =
35.11cum @ 5.0qt / cum =175.55
Qt
Total =638.50q or 63.85MT
16

17
18
19

20

Haulage of cement from Khrew for 135

Km Av Lead = 63.85t
Surface road (117 kms )
Track (5 kms )
Unloading of cemnet by manual means =
63.85 MT
Loading of steel by manual means
=
3.51MT
Haulage of steel from pampore for an av.
Lead of 122 kms = 3.51MT
Surface road (117 kms )
Track (5 kms )
Unloading of steel by manual means =
3.51MT

MT

63.85

89.00

0.06

tkm
tkm

7470.45
319.25

4.03
9.76

0.30
0.03

MT

63.85

89.00

0.06

MT

3.51

95.06

0.003

tkm
tkm

410.67
17.55

4.03
9.76

0.02
0.002

MT

3.51

95.06

0.003

G.Total

11.588

Say: 11.59 Lacs

Assistant Executive Engineer

Executive Engineer