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 Daki Post-Kundi Birjala Road.

Length Of Road : 3.0 Km

Package No :

Block : Uri

District Baramulla

Cost Estimate for Pavement

S. No

Description of Item

Length

Width

Height/
Thickness

Unit

3000.00

4.90

0.30

Cum

4410.00

Rate
Np

Rs.

Amount in
Lacs

45.02

2.18

PREPARATION OF SUB GRADE:Loosing of

ground upto level of 300mm below the subgrade
level , watered , graded and compacted in layers to
meet reqiurements ot tables 300.1& 300.2 for sub
grade construction as per Technical Specification
Clause 303.5.2
Curves

450.00

0.90

0.30

Cum

121.50

Passing Places

9x30

1.75

0.30

Cum

141.75

Bus Adda

30.00

20.00

0.30

Cum

180.00

TOTAL QUANTITY
2

quantity

4853.25

GRANULAR SUB BASE COURSE:Granular sub

base/base/surface course with local materials
(Table 400.13) by mix in place method normal
construction of granular sub base by providing local
material spreading in uniform layers with mortar
grader on prepared surface,mixing by mix in place
method with rotavator at once and compacting with
smooth wheeled roller to achieve the desired
density complete as per clause 502
Curves
Passing Places
Bus Adda

3000.00

3.00

0.30

Cum

2700.00

450.00

0.90

0.30

Cum

121.50

9x30

1.75

0.30

Cum

141.75

30.00

20.00

0.30

Cum

180.00

Shoulders

3000.00

1.90

0.10

TOTAL QUANTITY
Grade-I @50%
Grade-II @50%
3

Loading of stone aggregate for G.S.B by Manual

Means

Cum

570.00

Cum

3713.25

Cum

1856.62

905.35

16.81

Cum

1856.62

903.32

16.77

Cum

3713.25

71.65

2.66

Haulage of material for G.S.B from

Langate,Handwara for an lead of 87 Kms
qnty. = 3713.25 cum @ 1.60 t/cum = 5941.20T

a)

Surfaced Road(75.0 Km)

tkm

445590.00

4.03

17.96

Graveled Road(10.0Km)
b)
5

Kacha Road(2.0 Km)

tkm
tkm

59412.00
11882.40

4.85
9.76

2.88
1.16

Unloading of material for G.S.B by mechanical

means

Cum

3713.25
8.50
Total of G.S.B

0.31
58.55

WBM GRADE-III: providing , laying , spreading

and compactiing stone aggragate of specified size
to water bound macadam specification including
spreading in uniformthickness , hand packing ,
rolling with three wheel 80-100 Kn static roller in
stages to proper grade and camber , applying and
brooming , stone screening / binding meterials to fill
up the interstices of coarse aggragate wtering and
compacting to the reqiured density Grading 3 as per
technical Specifications clause405. Road
3000.00

3.00

0.075

Cum

675.00

450.00

0.90

0.075

Cum

30.37

9x30

1.75

0.075

Cum

35.43

30.00

20.00

0.075

Cum

45.00

TOTAL QUANTITY

Cum

785.80

Loading of Stone Aggregate 53.22 .40 m size by

mechanical means.

Cum

785.80

Curves
Passing Places
Bus Adda

7a)

1390.95

10.93

b)
c)

8
a)

Stone screenings 11.20 mm size

=10477.50 Sqm@0.185 cum/10
sqm=193.83 cum
Binding material=10477.50Sqm@0.10 cum/10sqm
= 104.77Cum
Haulage of material for WBM Grade 3 from
Veerwan for an lead of 54 kms

Cum

104.77

Total

1084.40

43.27

Binding Material= 104.77 Cum @ 1.60t / Cum

= 167.63T

tkm
tkm
tkm

82876.69
17633.30
3526.66

4.03
4.85
9.76

3.34
0.86
0.34

tkm
tkm
tkm

7878.70
1676.30
335.26

4.03
4.85
9.76

0.32
0.08
0.03

Unloading of stone aggregate,screenings and

binding material by mechanical means

Cum

1084.4

8.50

TOTAL OF WBM-III
10

0.47

Stone Aggregate 53-22.4 mm size = 785.80 Cum

Stone Screnings 11.20
mm size = 193.83 Cum
Total =979.63
Cum @ 1.80 t/ cum =1763.33 Cum

Surfaced road ( 47.0Kms )

Graveled road ( 10.0 Kms )
Track( 2.0 Kms)
9

193.83

Surfaced road ( 47.0Kms )

Graveled road ( 10.0 Kms )
Track( 2.0 Kms)
b)

Cum

0.09

16.46

PRIMER COAT Providing and appling primer coat

with bitumen emulsion (SS-I ) on prepared surface
of granular base incl cleanig of road surface and
sprying primer @ 0.70 -1.20 kg / Sqm as per
technical specification clause 502
Curves
passing place

3000.00

3.00

450.00
9 x 30.00
Bus Adda
30.00

0.90
1.75
20.0

Sqm

9000.00

Sqm
Sqm
Sqm

405.00
472.50
600.00

Total

10477.50

31.57

3.31

11

BITUMINOUS MACADAM:- providing and laying

bit. Macadam with hot mix plant using crushed
aggregate og grading as per table 500.4 premixed
with bit. binder transported to site upto a lead of
1000m laid over previously prepared surface with
pvers finisher to the required grade, level and
alignment and rolled to achve the desired
compaction as per technical Specifications clause
504.
Curves
passing place
Bus Adda

14

Haulage of Bit.Macadam from mixing plant to site

for an avg.lead of 59 kms.
Qnty
= 523.87 Cum @ 2.1 t/Cum= 1100.12 t
Surfaced Road(47.0 Kms)
Graveled
Road( 12.0 Kms)

3000.00
450.0
9 x 30
30 .0

3.00

0.05

Cum

450.00

0.90
1.75
20 .0

0.05
0.05
0.05

sqm
sqm
sqm

20.25
23.62
30.00

Total

523.87

Tkm
Tkm

51705.97
13201.44

5461.60

4.03
4.85

TOTAL OF BIT.MACADAM
15

28.61

2.08
0.64

31.33

Tack Coat :- Providing and applying tack coat with

Bitumen Emulsion ( SS-1) using Emulsion
Distributor @ 0.20 to 0.25 kg / sqm on the prepared
Bitumenous surface cleaned with Hydrolic broom
as per technical specification clause 503
Sqm

10477.50

9.37

0.98

10477.5

108.00

11.32

16
20 MM THICK 0GPC :- providing lying and rolling
of open graded premix carpet of 20 mm thickness
composed of 13.2 mm to 5.6 mm aggregate either
using penetration grade bitumen or emulsion to
reqiured line , grade and level to serve as wearing
course on a previously prepared base , including
mixing in a suitable plant , lying and rolling with a
three wheeler 80-100 KN static roller capacity ,
finished to require level and grades to be followed
by seal coat of either type A or type as per technical
Specifications clause

Sqm

17

Haulage of O.G.P.C mix from mixing plant to site

for an avg.lead of 59 kms.(Surfaced Road)
Qnty=10477.50 Sqmx0.02 @
2.10t/cum=440.05 t

tkm

25963.24

4.03

TOTAL OF O.G.P.C
18

19

12.37

SEAL COAT:- Prividing and laying seal coat the

voids in a bituminous surface laid to the specified
levels , gradeand crossfall using type A , Type B,
Type C as per technical Specifications clause 510
( Type A with Bitumen S-90 by manual means )
Haulage of Seal Coat mix from mixing plant to site
for an avg.lead of 59 kms.(Surfaced Road)
Qnty=10477.50 Sqmx0.006@1.80
t/cum=113.15 t

Sqm

10477.5

38.51

4.03

tkm

6676.26

4.03

0.27

TOTAL OF SEAL COAT

20

1.05

SHOULDERS:Construction of Earthen Shoulders

with approved material obtained from barrow pits
with all leads and lifts , transportation to site ,
spreading, grading to required slope and
compacting to meet requiremnet of table 300.20
with lead upto 1000 mtr as per tech. Specification
clause 303.1

Assistant Executive Engineer

3000.00

1.9

0.35

Cum

1995.00

185.95

GRAND TOTAL

Executive Engineer

4.30

3.71
133.19

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