Strenthening/Upgradation of Fremoo To Ichho Road incl

Name of Project
Interior Links at Vailoo on VAG Road

Letter No R&B :- PWD-PLNG/26/2121-05 Dated:- 22-

Refrence To Adminstrative approval
11-2021
Amount of Adminstrative approval Rs .296.67 Lacs
Major Head RIDF XXVII
Minor Head State Share
Detailed Head RIDF XXVII
Refrence to approval of the layout and alingment by compitent
authority
Presently the said road is in delipidated condition and is
causing great inconvenience to the general public.
Keeping in view the importance of the said road it has
been proposed to strengthen/ Upgrade the said road by
way of RBM filling for the low-lying stretches, WBM
Grade II & WMM for entire road surface. The road
surface will be finished with 50mm thick Bituminous
Macadam and 25mm thick SDBC to give a smooth riding
surface.
Justification for the choice of theProposal/ In addition to that Protection work by way of
alignment indicating inter-alia obligatory points. construction of R/B walls have been proposed at
vulnerable spots to achieve the required road width and
Box type culvert RCC pipes have also been proposed at
desired spots for cross drainage. Cement concrete/ kacha
drains are also proposed to drain the surface runoff and
torrential rain water.
The proposed is technically feasible and has adopted as
per PWD /IRC Norms

Souls Benefitted by the Proposal Standards to be followed for:

Single Lane (3500souls)
Cross-section of the road (indicating number of lanes)
Cross-section of the road (indicating number of lanes) Enclosed
Class of road Village Road
Have suitable road junctions and crossings been designed and
Yes
provisions made in the estimate
Total Length of Road 2.10Km
Length included in the instant proposal 2.10Km

RBM150mm, 75mm WBM GII, 100mm WMM, 50mm BT

Nature of sub-grade and sub-grade preparation suggested.
& 25mm SD

Earth works : Cutting and Filling balance, if not, what is the Cutting only

Quantity of surplus/deficit earth 1709.00 cum

Lead within 50mtrs & servicable filling shall be used

Site and lead for disposal of surplus earth (in case of excess cutting)
behind Rwalls
Source of obtaining earth required and lead (in case of excess
…
fillings).
Method and salient features of road crust.
Sub Base RBM150mm
Base Course 75mm WBM
 Wearing course 50mm BT
Surface treatment 25mm SD & 6mm Seal coat

Cross section between building lines showing the hard crust edging
(if any), berms provisions for future widening (if any), storm water
….
drains and their outlets and other services, both to be provided
immediately and in the near future

Pipe Crossings in Km Ist & 2nd over Nallah Gadole

Existing services, if any
Which Requires now 6mtr Box Type Culverts

Details of bridges including class of loading for which they have

….
been designed, culverts and other structures provided.

Details of land acquisition Nil

Pavement:- RBM150mm, 75mm WBM GII, 100mm

WMM, 50mm BT & 25mm SD

Protection Works:- RRM R/Wall massonary/PCC B/R

Wall
Proposal Components
X Drianage works:-6 mtr box culvert, 3mtr box culvert,&
RCC spun pipes

Drianage works:- PCC drain

Protection Works R/B wall in RRM &PCC

Drainage Work PCC Drain
RBM150mm, 75mm WBM GII, 100mm WMM, 50mm BT
Pavement
& 25mm SD
Total Cost of the Work Rs 296.67 Lacs
Rate of cost per unit length of different types of roads. Rs 141.27/km
Comparison of total cost with respect to provision in preliminary
No preliminary estimate framed
estimate

Estimate Framed by ER Aijaz Ahmed Jr. Engineer of the probable

cost of Rs 296.67 Lacs

Checked By:-

Draftsman

Head Draftsman

Technical Officer
CHECK LIST FOR PREPRATION OF DETAILED PROJECT REPORT TO B SUBMITTED FOR LOANS UNDER
RIDF
Road / Bridge Project Road

Strenthening/Upgradation on interior links of Fremoo To

Name of Project
Ichho Road at Vailoo on VAG Road

Districts Covered Anantnag

Project Outlay Rs. 296.67acs
Furnished
Sno. Item Remarks
Y/N
1 General
a) Whether the project is prioritized by state Government Y
b) Whether the project submitted to the nodal Deaprtment Y
c) Whether the project is included in state plan Y
2 Clearances From (whereever applicable)
a) Ministry of environment and forests No forest Land Involved N
b) Ministry of Railways do--- N
c) Administrative approval Y
d) Technical sanction N
e) Land acquistion Extent, States & Time Frame Not required N
3 Technical Aspects:
(I) General
Whether the masterplan is prepared by the state Govt. and Road falls in rural area not part
a) N
proposed projects are as per masterplan of master plan
Whether th proposed projects are new or Strengthening of
b) Strengthening of Road Y
existing roads.
Whether the proposed projects have been desired as per IRC
c) Y
standards,. Reasons for deviation, if any should be spent out.
Type of road projects - Village Roads, other district roads,
d) ODR
Major Rural Roads
Whetherfai weather connectivity is proposed, Reasons for
e) N
same to be calculated
(II) Road Projects
Details of road way , carriage way, pavement, thuickness ,
culverts and small bridges in existing and proposed
a) conditions is to be furnished in relevant annexure. Extent Part Of DPR Y
iof cement concrete sections , whreever provided to be
detailed.
Justification for widening/ Strengthening should be Road has been constructed in
b) supported by elevant date along with year of construction Y
year 1988-89
(III) Bridge Project
Hydrallic data, Geo-Technical details of foundation , design
a) Not Applicable N
details and Drawings is furnished
4 Financial Aspects

I Y
Schedule of rates adopted(whether updated to current costs) Rates adopted as per SSR 2020
If now whether cost prepared will be sufficent to create the
II N
aspects
III Cost Estimate
a) Item wise cost of project Part Of DPR Y
Item - Wise expenditure incurred
b) Nil N

c) Item - Wise cost of Balance works Project yet to be taken up N

 Furnished
Sno. Item Remarks
Y/N
Item - Wise RIDF Loan
d) Part of DPR Y

e) Item wise State Govt. contribution do--- Y

Year Wise Phasing of RIDF loan and State Govt.
f) contribution (2 Year Phasing allowed, reasons for 3 Year Part Of DPR Y
Phasing, Whereever Required)

g) Bar/PERT/CPM Chart for project execution. enclosed Y

Specific Justification for high cost of devlopment
h) Work involves Widening Y

5 Benefits & Jutifications

Potential (road length= 2.1Km)

Reduction in distance(5Km)
Population Benifited(3500 Souls)
Acess to
Overall impact of the project needs to be assessed and marketing/Tourist/Piligri,age(6no
a) Y
detailed )
PCU data with likely saving in
VOC etc Non recurring an
recurring employment generation
Income without and with project and
cash statement to funish
6 Operation & Maintainance

I Arrangments O/M of project after completion State Govt.

7 Infrastructure Facalities

I Organizational Strctures of implanting departmen capacity PW(R&B) Deptt. Kashmir Y

and preparedness of the implementing
Departmental and states of implementing of earlier
II PW(R&B) Deptt. Kashmir Y
santioned projects
III Quality control infrastucture and mechanism Departmental Y
IV Avalibility of labour Y
V Budget Provision
a) For contribution of State share State sector Y
For Sunsequent O&M
b) M&R Y

c) For repayment Loans, Principal and interest State Govt. Y

8 Project Risks

I Land Avaliable Y
Land Acquistion
II Forest Cleareance No Foresrt land involved N
III Railway/ Road Crossing do--- N

I Shall be insured during execution Y

Construction hazards
II Any other Risk N
9 Covergence with any other Programme N
 Financial Viability
Existing Level Average Estimated Benefits
1. Savings on Products

%age
Qty for Total
production
Production Production Add benefits Total Markets Price per Ton Earnings
Sno. Comodity for
(MT) for Modeling 2% of Col 5 5+6 Rs in Lacs (rs in lacs
modeling
3x4 =7x8)
surplus

1 2 3 4 5 6 7 8 9
1 Rice 65000 18 1170000 23400 1193400 0.12 143208
2 Maze 8500 86 731000 14620 745620 0.05 37281
3 Wheat 15100 0 0 0 0 0 0
4 Pulses 2500 14 35000 700 35700 0.15 5355
5 Oil Seeds 15300 66 1009800 20196 1029996 0.2 205999.2
Hoticulture Produces 43000 94 4042000 80840
6 4122840 0.18
742111.2
7 Forest Extracts 4000 83 332000 6640 338640 0.15 50796
8 Fish 10 100 1000 20 1020 1.5 1530
Sriculture Raw Silk 13 100 1300 26
9 1326 1.5
1989
Total 1188269.4

Total Length of Roads in Kashmir Provision 12500 Km

Total Length of Roads in Kashmir Provision 5 Km

TotalEarnings on account project( total of Col 9x projected

475.30776 A
length/ total length of roads in valley

2. VOC Savings

Total Length of the Project 2.1Kms

Total PCU's 1015

Conversion factor Rs. 7.0/km

Income Generated of PCU/day 24867.5

Income Generated of PCU/annum 68.1301369863 B

 Financial Viability
Existing Level Average Estimated Benefits
3. VOC Savings

Total Population benifitted with Project 3500Souls

10% of Population is engaged in labour/ commercial activities

with average time reduction of 5 minutes /kms with
probability of securing employment of 0.65 and current wage
rate ar Rs.150/Day (P x10% x5x365 days x projected lenghth)
/ (60x8)
Population is Engaged in labour /Commercial activities 10%

Average time Reduction 5min/Km

Total Length of Project 5km

No of Days/ anum 365 days

Therefore Time travel saved in terms of man days 9505.21

Probability of securing employment 0.65

Current wage rate Rs.250/day

Therefore Time travel saved. 8.5 Lacs C

There for total benefit out of project A+B+C 551.937896986301

Taking life for 20Years 11038.757939726

Estimated cost of the project 270.42Lacs

There fore CBR=

270.42 11038.76

1.0 : 40.82

Hence Project is Viable

Assistant Executive Engineer Executive engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 Detail Of PCU

Concersion
Sno. Types Of Vehicles No / Day PCU's
Factor

1 Cycles 50 0.5 25

2 LMV 130 1 130

3 Animal Drawn Carts/Hand drawn Carts 120 4 480

a Tractors 120 1.5 180

b Buses/Trucks/ Matadors 50 3 150

c Motor Cycles 100 0.5 50

Total 1015

Assistant Executive Engineer Executive engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 Employment Generation

Sno. Paticulars Quantity

1 Estimated Cost Rs 270.42 Lacs

2 Const. Component 90% of Sno 1 Rs 243.378 Lacs

3 Labour Component 40% of Sno 2 Rs 97.3512 Lacs

Expenditure on
a Skilled Workers (10% of Sno 3) Rs 9.73512 Lacs

b UnSkilled Workers (90% of Sno 3) Rs 87.61608 Lacs

c Man Days @ 8 Hours

d Skilled Workers @350/day No 4200

e Un Skilled Workers @ 250/day No 63800

Assistant Executive Engineer Executive engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 Annexure IA

Jammu & Kashmir Sate

District Anantnag Financial Details

RIDF Loan @ 90%

Lenghth in Upto Date Balance Cost State Share
Sno. Name of Project District Total Cost/Km
Km Cost(lacs) Lacs 2016-17 2017-18 2018-19

30% 40% 30%

40%
1 2 3 4 5 6 7 8 9 10 11 12

Strenthening/
Upgradation of
Fremoo To
1 Ichho Road incl Anantnag 2.1km 270.42lacs 270.42 81.126 108.168 81 243.38 27.04 60.09
Interior Links
at Vailoo on
VAG Road

Executive Engineer
Assistant Executive Engineer R&B Div. Vailoo
R&B Sub. Div. Vailoo
 PWD R&B VAILOO
SUB DIV. VAILOO

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

General Abstract Of Cost

Sno. Item Unit Qty Rate Amount In Lacs

A:-Earth Work
1 Earth Work in Cutting KM 1.16 ₹ 279,727.50 ₹ 324,483.90

B:-Pavement
1 P/L Of RBM KM 2.10 ₹ 704,000.00 ₹ 1,478,400.00
2 Supply and fillling of Kahk bajri for berms KM 2.10 ₹ 180,000.00 ₹ 378,000.00
3 P/L Of WBM GII KM 2.10 ₹ 618,750.00 ₹ 1,299,375.00
4 P/L of Wet Mix Macadam KM 2.10 ₹ 900,000.00 ₹ 1,890,000.00
P/L of 50mm Thick Bitiminous Macadam &25mmthick
5 KM 2.10 ₹ 3,225,000.00 ₹ 6,772,500.00
Semidense incl Seal coat incl Scarfying
C:-Protection Works

1 Construction of PCC R/B Wall RM 300.00 ₹ 9,352.13 ₹ 2,805,639.00

2 Construction of Retaining Wall In Massonary RM 165.00 ₹ 11,686.31 ₹ 1,928,241.15

C:-X-Drainage Works

1 Const. of 6Mtr Box Culvert No 2.00 ₹ 2,588,151.36 ₹ 5,176,302.72

2 Const. of 3Mtr Box Culvert No 2.00 ₹ 1,261,493.54 ₹ 2,522,987.08

3 P/L of 300- 900mm RCC cross Drainage Pipe Rmts 160.00 ₹ 4,500.00 ₹ 720,000.00

D:-Drainage Works

1 Construction of PCC drain Rmts 123.00 ₹ 7,790.48 ₹ 958,229.04

Total Cost ₹ 26,254,157.89

Add10% for Maintainance Cost ₹2,625,415.79

Add 3% for WC ₹787,624.74

Grand Total Cost of Project ₹29,667,198.42

Say RS.296.67Lacs

Assistant Executive Engineer Executive Engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo

Superintending Engineer Chief Engineer

R&B Circle Anantnag/Kulgam PWD R&B Kashmir
 PWD R&B VAILOO
SUB DIV. VAILOO

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

Detailed estimate For earth Work

Total
Sno. Item Qty.
Unit Rate Amount

Earth work in excavation by Mechanical means in foundation trenches, drains, pipes

and cables etc.(not exceeding 1.5 Mtr. In width or 10 SqMts on plan) including
dressing of sides and ramming of bottoms, lift upt 1.5 Mtr. Including getting out
1 excavated soil and disposal of surplus soil as directed and lead up to 50 Mtrs 1719.12 Cums 188.75 ₹ 324,483.90

Road 2 1160 0.95 0.78 1719.12

Total Amount ₹ 324,483.90

Cost/km ₹ 279,727.50

Assistant Executive Engineer Executive Engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 PWD R&B VAILOO
SUB DIV. BIJBEHARA

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

Detailed estimate For Granular Sub Base Course

Sno. Item Unit Qty Rate amount

Providing and laying GSB having P.I not more than 6, Incl Spreading in layers not
exceeding 150mm compacted thickness and consoludated by 8-10 Ton poer road
roller at OMC to achive at least 908% of Max. dry density as per IS 2720 to the
required and grade as per specifications with CBR value not less than 20 inl. all
lead and carriage complete
1 Cum 1478.4 ₹ 1,000.00 ₹ 1,478,400.00

Road 1 2100 4 0.16 1344

Add 10% for Superelevations/curves 134.4
TotalCum= 1478.4

Total Amount ₹ 1,478,400.00

Cost Per Km = ₹ 704,000.00

Assistant Executive Engineer Executive Engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 PWD R&B VAILOO
SUB DIV. VAILOO

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

Detailed estimate For Water bound Grade II

Sno. Item Unit Qty Rate amount

Providing & Laying water bound macadam with specified stone aggregate
stone screening and binding material including screening, sorting,
spreading to template and consolidation with power road roller of 8 to 10
tonne capacity etc. complete including cost stone aggregate, screenings,
kankar, moorum and red bajri etc. complete job Base course with 63 mm to
45 mm size
1 including stone screenings 13.2 mm size Cum 590.625 ₹ 2,200.00 ₹ 1,299,375.00

Road 1 2100 3.75 0.075 590.625

TotalCum= 590.625

Total Amount ₹ 1,299,375.00

Cost /Km ₹ 618,750.00

Assistant Executive Engineer Executive engineer

R&B Sub. Div. Bijbehara R&B Div. Khannabal
 PWD R&B VAILOO
SUB DIV. VAILOO

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

Detailed estimate For Khak Bajri Berms

Sno. Item Unit Qty Rate amount

Supply and fillling of Kahk bajri incl spreading leveling,

dressing ,watering incl ramming and consolidation by PRR 8-10tonn
capacity incl. all carriages involved complete job
1 Cum 378 ₹ 1,000.00 ₹ 378,000.00
Road 2 2100 0.9 0.1 378
TotalCum= 378

Total Amount ₹ 378,000.00

Cost Per Km ₹ 180,000.00

Assistant Executive Engineer Executive Engineer

R&B Sub. Div. Vailoo R&B [Link]
 PWD R&B VAILOO
VAILOO SUB DIV.

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

Sno. Item Unit Qty Rate amount

Providing, laying, spreading and compacting graded stone aggregate (size range
53mm to 0.075mm) to wet mix macadam (WMM) specification including
premixing the material with water at OMC in mechanical mix plant , carriage of
mixed material by mechanical means for all leads and lifts in sub-base/ base course
on well prepared surface and to achieve the desired density(100mm thick).
1 Cum 787.5 ₹ 2,400.00 ₹ 1,890,000.00

Road 1 2100 3.75 0.1 787.5

TotalCum= 787.5

Total Amount ₹ 1,890,000.00

Cost per Km ₹ 900,000.00

Assistant Executive Engineer Executive Engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 PWD R&B VAILOO
SUB DIV. VAILOO

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

Detailed estimate For laying 50mm Thick Bitumonous Macdam & 25mm thick Semi Dense
Sno. Item Unit Qty Rate amount
Scarifying BT road surface including disposal or rubbing lead upto
SQMtr and consolidation of the aggregate received from Scarifying with
PRR of (8-10 Tonn) capacity complete.
1 Sqmtr 7875 ₹ 10.00 ₹ 78,750.00
Road 1 2100 3.75 7875
TotalCum= 7875

Providing and layting of premix bitimunious macadam base course of

quantity, size and grading as specified on CPWD specification and
straight run bitumen of grade V.G @3.3% by weight of total mix
including hot mixing of stone aggregate and bitumen in hot mix plant,
tramsporting the mixed material and laying mixed material with paver
finisher to required grade rolling with road roller og 8to10 tone capacity
1 PRR to achive the required compaction and density(50mm compacxted Cum 393.75 ₹ 9,000.00 ₹ 3,543,750.00
thickness) incl Tack Coat

Road 1 2100 3.75 0.05 393.75

TotalCum= 393.75

Providing and laying of premixed 25mm thick semidense carpet

surfacing using hot straight run VG 10 grade bitumen @50% by weight
of total mix including mixing by aid of Hot mix plant and laying of
mixed material by mechanical paver including compaction/consolidation
and carriage complete. icl 6mm thick seal coat to fill the voids
2 Sqmtr 7875 ₹ 400.00 ₹ 3,150,000.00

Road 1 2100 3.75 7875

Total Sqmtr= 7875

Total Amount ₹ 6,772,500.00

Cost per Km ₹ 3,225,000.00

Assistant Executive Engineer Executive engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 PWD R&B VAILOO
SUB DIV. VAILOO

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

Detailed estimate For R/B Wall PCC

Rate amount
Sno. Item Unit Qty
Basic Carriage Total Rate
Earth work in excavation by manual means in foundation trenches,
drains, pipes and cables etc.(not exceeding 1.5 Mtr. In width or 10
SqMts on plan) including dressing of sides and ramming of bottoms,
lift upt 1.5 Mtr. Including getting out excavated soil and disposal of
surplus soil as directed and lead up to 50 Mtrs
1 Cum 270 ₹ 375.00 ₹ 101,250.00

1 300 1.5 0.6 270

TotalCum= 270
Providing and laying of hand Packed stone soling complete job
1 300 1.5 0.15 67.5
2 Cum 60.75 ₹ 850.00 ₹ 51,637.50
Deduct 10% voids 6.75
TotalCum= 60.75
Providing and laying in position cement concrete 1:4:8 grade (1
cement : 4 coarse sand : 8 graded stone aggregate 40mm nominal
size) (under Footings) of specified grade excluding the cost of
centring and shuttering All work upto plinth level Avg lead 40km
3 Cum 45 ₹ 4,419.85 ₹ 522.62 ₹ 4,942.47 ₹ 222,411.15

1 300 1.5 0.1 45

TotalCum= 45
Providing and laying in position cement concrete 1:3:6 grade (1
cement : 3 coarse sand : 6 graded stone aggregate 40mm nominal
size) of specified grade excluding the cost of centring and
4 shutteringAvg lead 10km Cum 270.00 ₹ 4,908.20 ₹ 522.62 ₹ 5,430.82 ₹ 1,466,321.40

300 (.9 .30)/2 2 270

Supppling and filling of stone soling hand packed behind Rwall
including carriage of material upto site of work.

7 1 300 (0.3+0.9)/2 2 360 Cum 324 ₹ 850.00 ₹ 275,400.00

Deduct 10% voids 36
Total Cum= 324
Centering shuttering incl. starightening and removal of form work

8 Sqmtr 1200 ₹ 573.85 ₹ 688,620.00

1 2 300 2 1200
Total Sqmtr= 1200
Total Amount ₹ 2,805,640.05
Cost /Rm ₹ 9,352.13

Assistant Executive Engineer Executive Engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 PWD R&B VAILOO
SUB DIV. VAILOO

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

Detailed estimate For R -Wall in Massonary

Rate
Sno. Item Unit Qty amount
Basic Carriage Total Rate
Earth work in excavation by manual means in foundation trenches,
drains, pipes and cables etc.(not exceeding 1.5 Mtr. In width or 10
SqMts on plan) including dressing of sides and ramming of bottoms,
lift upt 1.5 Mtr. Including getting out excavated soil and disposal of
surplus soil as directed and lead up to 50 Mtrs
1 Cum 148.5 ₹ 375.00 ₹ 55,687.50

1 165 1.5 0.6 148.5

TotalCum= 148.5

Providing and laying of hand Packed stone soling complete job

1 165 1.5 0.15 37.125
2 Cum 33.412 ₹ 850.00 ₹ 28,400.62
Deduct 10% voids 3.7125
TotalCum= 33.412

Providing and laying in position cement concrete 1:4:8 grade (1

cement : 4 coarse sand : 8 graded stone aggregate 40mm nominal
size) (under Footings) of specified grade excluding the cost of
centring and shuttering All work upto plinth level Avg lead 40km
3 Cum 24.75 ₹ 4,419.85 ₹ 522.62 ₹ 4,942.47 ₹ 122,326.13

1 165 1.5 0.1 24.75

TotalCum= 24.75

Random Rubble masonry with hard stone in foundation and

plinthincluding leveling up with cement concrete 1:6:12 (1 Cement : 6
coarsesand : 12 graded stone aggregate 20mm nominal size) upto
plinth level andcuring complete with: Quarry stone
4 Cement mortar 1:6 (1 Cement : 6 coarse sand) Cum 308.55 ₹ 4,435.25 ₹ 614.92 ₹ 5,050.17 ₹ 1,558,229.95

165 (1.1+.6)/2 2.2 308.55

Supppling and filling of stone soling hand packed behind Rwall

including carriage of material upto site of work.

7 1 165 (0.3+0.9)/2 1.5 148.5 Cum 133.65 ₹ 850.00 ₹ 113,602.50

Deduct 10% voids 14.85
Total Cum= 133.65
Cement concrete Coping 1:2:4 (1cement: 2 coarse sand: 4 graded
stoneaggregate) finished with a floating coat of neat cement including
cementslurry and curing complete, but excluding the cost of nosing of
steps [Link].50 mm thick with 20mm nominal size stone
8 aggregate. Sqmtr 99 ₹ 505.00 ₹ 49,995.00

1 1 165 0.6 99
Total Sqmtr= 99
Total Amount ₹ 1,928,241.71
Cost /Rm ₹ 11,686.31

Assistant Executive Engineer Executive Engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 PWD R&B VAILOO
SUB DIV. VAILOO
Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road
Detailed estimate For drain
Rate
Sno. Item Unit Qty amount
Basic Carriage Total Rate
Earth work in excavation by manual means in foundation trenches,
drains, pipes and cables etc.(not exceeding 1.5 Mtr. In width or 10
SqMts on plan) including dressing of sides and ramming of
bottoms, lift upt 1.5 Mtr. Including getting out excavated soil and
disposal of surplus soil as directed and lead up to 50 Mtrs
1 Cum 110.7 ₹ 539.35 ₹ 59,706.05

Drain 1 123 1.5 0.6 110.7

TotalCum= 110.7
Providing and laying of hand Packed stone soling complete job
2 Drain 1 123 1.5 0.15 27.675 Cum 23.52375 ₹ 850.00 ₹ 19,995.19
TotalCum= Dedeuct 15% 23.52375

Providing and laying in position cement concrete 1:4:8 grade (1

cement : 4 coarse sand : 8 graded stone aggregate 40mm nominal
size) (under Footings) of specified grade excluding the cost of
centring and shuttering All work upto plinth level
3 Cum 14.76 ₹ 4,419.85 ₹ 522.62 ₹ 4,942.47 ₹ 72,950.86

Drain 1 123 1.2 0.1 14.76

TotalCum= 14.76

Providing and laying of 50MM thick flooring in plain cement

concrete 1:2:4 grade (1 cement : 2 coarse sand : 4graded stone
aggregate 20 mm nominal size) of specified grade including the
cost of centring and shuttering comlpete job.
4 Sqmtr 55.35 ₹ 505.00 ₹ 27,951.75
Drain 1 123 0.45 55.35
Total Sqmtr= 55.35

Providing and laying in position cement concrete 1:2:4 grade (1

cement : 2 coarse sand : 4 graded stone aggregate 40mm nominal
size) of specified grade excluding the cost of centring and
shuttering
5 Cum 88.56 ₹ 5,877.45 ₹ 522.62 ₹ 6,400.07 ₹ 566,790.20
Drain 1 123 0.3 0.6 22.14
1 123 0.45 1.2 66.42
Total Cum= 88.56

Centering shuttering incl. starightening and removal of form work

6 Sqmtr 319.8 ₹ 539.25 ₹ 172,452.15

Drain 4 123 0.65 319.8
Total Sqmtr= 319.8

12mm Cement Plaster in cement mortar 1:4 mix

7 Drain 2 123 0.6 147.6 Sqmtr 147.6 ₹ 260.05 ₹ 38,383.38
Total Sqmtr= 147.6

Total Amount ₹ 958,229.57

Cost per Rm ₹ 7,790.48

Assistant Executive Engineer Executive engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 PWD R&B VAILOO
SUB DIV. VAILOO
Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road
Detailed estimate For 6Mtr Box Culvert
Rate
Sno. Item Unit Qty amount
Basic Carriage Total Rate
Earth work in excavation by Mechanical means in foundation
trenches, drains, pipes and cables etc.(not exceeding 1.5 Mtr. In
width or 10 SqMts on plan) including dressing of sides and
ramming of bottoms, lift upt 1.5 Mtr. Including getting out
excavated soil and disposal of surplus soil as directed and lead
1 up to 50 Mtrs Incl Dwatering & Diverting of Nallah Cum 210.675 ₹ 650.00 ₹ 136,938.75

Culvert 1 7.5 10.6 2.65 210.675

TotalCum= 210.675

Providing and laying of hand Packed stone soling complete job

2 Culvert 1 7.5 6.5 0.15 7.3125 Cum 7.3125 ₹ 900.00 ₹ 6,581.25
TotalCum= 7.3125

Providing and laying in position cement concrete 1:4:8 grade

(1 cement : 4 coarse sand : 8 graded stone aggregate 40mm
nominal size) (under Footings) of specified grade excluding the
cost of centring and shuttering All work upto plinth level
3 Cum 4.875 ₹ 4,419.85 ₹ 522.62 ₹ 4,942.47 ₹ 24,094.54

Culvert 1 7.5 6.5 0.1 4.875

TotalCum= 4.875

Providing and laying of Reinforced cement concrete 1:1.5:3

grade (1 cement : 1.5 coarse sand : 3graded stone aggregate 20
mm nominal size) of specified grade including the cost of
centring and shuttering comlpete job.

Slab +Raft 2 7.5 6.5 0.6 58.5

4 Cum 119.277 ₹ 8,552.85 ₹ 522.62 ₹ 9,075.47 ₹ 1,082,494.84
Walls 2 7.5 4.5 0.6 40.5
Huach 2 7.5 0.3 0.6 2.7
Wings 4 6.2 (2.5+.65)/2 0.45 17.577
TotalCum= 119.277

Reibforcement Incl Bending cutting and barbinding

5 Kgs 14313.24 ₹ 79.25 ₹ 5.17 ₹ 84.42 ₹ 1,208,323.72
Qty Vide Item no 4 @ 120kgs/cum 14313.24

Centering shuttering incl. starightening and removal of form

work

Slab 1 7.5 6 45 Sqmtr 45 ₹ 640.00 ₹ 28,800.00

6
4 7.5 4.5 135
Walls 4 6.2 1.65 40.92
Total Walls 175.92 Sqmtr 175.92 ₹ 573.66 ₹ 100,918.27

Total Amount ₹ 2,588,151.36

For Two No Cuverts ₹ 5,176,302.73

Assistant Executive Engineer Executive Engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 PWD R&B VAILOO
SUB DIV. VAILOO
Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road
Detailed estimate For 3Mtr Box Culvert
Rate
Sno. Item Unit Qty amount
Basic Carriage Total Rate
Earth work in excavation by Mechanical means in foundation
trenches, drains, pipes and cables etc.(not exceeding 1.5 Mtr. In
width or 10 SqMts on plan) including dressing of sides and
ramming of bottoms, lift upt 1.5 Mtr. Including getting out
excavated soil and disposal of surplus soil as directed and lead
1 up to 50 Mtrs Incl Dwatering & Diverting of Nallah Cum 111.9625 ₹ 650.00 ₹ 72,775.63

Culvert 1 6.5 6.5 2.65 111.962

TotalCum= 111.962

Providing and laying of hand Packed stone soling complete job

2 Culvert 1 6.5 5 0.15 4.875 Cum 4.875 ₹ 900.00 ₹ 4,387.50
TotalCum= 4.875
Providing and laying in position cement concrete 1:4:8 grade
(1 cement : 4 coarse sand : 8 graded stone aggregate 40mm
nominal size) (under Footings) of specified grade excluding the
cost of centring and shuttering All work upto plinth level
3 Cum 3.25 ₹ 4,419.85 ₹ 522.62 ₹ 4,942.47 ₹ 16,063.03

Culvert 1 6.5 5 0.1 3.25

TotalCum= 3.25
Providing and laying of Reinforced cement concrete 1:1.5:3
grade (1 cement : 1.5 coarse sand : 3graded stone aggregate 20
mm nominal size) of specified grade including the cost of
centring and shuttering comlpete job.

Slab +Raft 2 6 4 0.5 24

4 Cum 56.907 ₹ 8,552.85 ₹ 522.62 ₹ 9,075.47 ₹ 516,457.77
Walls 2 6 3.2 0.5 19.2
Huach 2 6 0.3 0.5 1.8
Wings 4 4.2 (2.5+.65)/2 0.45 11.907
TotalCum= 56.907

Reibforcement Incl Bending cutting and barbinding

5 Kgs 6828.84 ₹ 79.25 ₹ 5.17 ₹ 84.42 ₹ 576,490.67
Qty Vide Item no 4 @ 120kgs/cum 6828.84
Centering shuttering incl. starightening and removal of form
work

Slab 1 6 4 24 Sqmtr 24 ₹ 640.00 ₹ 15,360.00

6
4 6 3.2 76.8
Walls 4 4.2 1.65 27.72
Total Walls 104.52 Sqmtr 104.52 ₹ 573.66 ₹ 59,958.94

Total Amount ₹ 1,261,493.54

For Two No Cuverts ₹ 2,522,987.08

 Detailed estimate For 3Mtr Box Culvert

Assistant Executive Engineer Executive Engineer

R&B Sub. Div. Vailoo R&B Div. Vailoo
 PWD R&B VAILOO
SUB DIV. VAILOO

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

Detailed estimate For P/L of RCC pipes

Sno. Item Unit Qty Rate amount
P/L of RCC spun pipes incl excavtion laying in
position providing adequate coushion and gradient
incl. all carriage (complete job) 300mm dia

1 RD 365 9.72 Rm Rmts 19.32 ₹ 3,600.00 ₹ 69,552.00

RD 1200 4.8 Rm
RD 1890 4.8 Rm
Total 19.32 Rm
P/L of RCC spun pipes incl excavtion laying in
position providing adequate coushion and gradient
incl. all carriage (complete job) 450mm dia

RD 450 7.2 Rm
2 RD 930 4.8 Rm Rmts 33.72 ₹ 4,100.00 ₹ 138,252.00
RD 1530 9.72 Rm
RD 1610 7.2 Rm
RD2013.0 4.8 Rm
Total 33.72 Rm
P/L of RCC spun pipes incl excavtion laying in
position providing adequate coushion and gradient
incl. all carriage (complete job) 600mm dia

RD 130 7.2 Rm
RD 510 9.72 Rm
3 Rmts 70.34 ₹ 5,900.00 ₹ 415,006.00
RD 630 7.2 Rm
RD 720 18.25 Rm
RD 1900 18.25 Rm
RD 2100 9.72 Rm
Total 70.34 Rm
P/L of RCC spun pipes incl excavtion laying in
position providing adequate coushion and gradient
incl. all carriage (complete job) 900mm dia
4 Rmts 12 ₹ 8,100.00 ₹ 97,200.00
RD330 7.2 Rm
RD 2200 4.8 Rm
Total 12 Rm

Total Amount ₹ 720,010.00

Total RM 135.38
Cost /Rm ₹ 5,318.44
 PWD R&B VAILOO
SUB DIV. VAILOO

Strenthening/Upgradation of Fremoo To Ichho Road incl Interior Links at Vailoo on VAG Road

Detailed estimate For P/L of RCC pipes

Sno. Item Unit Qty Rate amount
Assistant Executive Engineer Executive Engineer
R&B Sub. Div. Vailoo R&B Div. Vailoo