Abstract of Cost

for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily
bridges over Nallah Rambiara Dachnu Heerpora & Construction of road
either side of baily bridge
Amount
S.
Item of work Unit Qty. Rate (in
No.
lacs)
240.45
1 Trench excavation in berms Cum 0.00 0.00
+30%

2 Providing/laying of GSB Cum 0.00 750.00 0.00

3 Providing/laying of WBM Grade-II (8.5 Km) Sqm 0.0 155.00 0.00

4 Providing/laying of WMM Cum 0.0 2500.00 0.00
Providing/laying 50mm thick Macadam
5 Cum 750.00 9500.00 71.25
(4.0 KM)
6 Providing/laying 25mm thick Semidense Sqm 15000.0 475.0 71.25

7 Providing/laying RCC spun pipes Rm 0 3500.00 0.00

8 Cement Concrete Drain Rm 0 3597 0.00

240.45 +
9 Kacha Drain Rm 0 0.00
30%
10 Retaining Wall Rm 0 8597 0.00
Launching of (1x21 Mtr & 1x24 Mtr) baily
11 0.00
bridges i/c approach road
Total = 142.50
Add 3% for W.C and contingencies = 4.28
Total = 146.78
Say= 455.00

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian

Superintending Engineer
R&B Circle Pulwama /Shopian
 Detailed Estimate for Excavation in Berms
for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily bridges
over Nallah Rambiara Dachnu Heerpora & Construction of road either side
of baily bridge

S. Amount
Item of work Unit Qty. Rate
No.
1 Earth work in excavation by manual eans in
trenches for foundation drains pipes cables
etc (not exceeding 1.5 mtr in width) and for
shafts wells cesspits and the like not
exceeding 10 Sqm on plan depth up to 1.5 Cum 2000.00 240.45
625170.00
mtrs including disposal of excavated earth +30%
up to 1 mtr from cutting edge ,disposal earth
to be levelled and neatly dressed in all kinds
of soil
2x4x1000x1x0.30 = 2400 Cum
Total = 6.25

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian
 Detailed Estimate for Providing & Laying of GSB
for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily bridges
over Nallah Rambiara Dachnu Heerpora & Construction of road either side
of baily bridge

S. Amount
Item of work Unit Qty. Rate
No.
1 Supply, stacking, laying, watering & rolling
with PRR of 8-10 ton capacity, GSB in layers
not exceeding 22cm in thickness and
maximum size of stone aggr, not exceeding
110mm including carriages complete. Cum 2400.00 750.00 1800000.0
2x4x1000x1x0.30 = 2400 Cum

Total = 1800000.0

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian
 Detailed Estimate for Providing / Laying of WBM Grade-II
for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily
bridges over Nallah Rambiara Dachnu Heerpora & Construction of road
either side of baily bridge
S. Amount
Item of work Unit Qty. Rate
No.
1 Supply and stacking /laying WBM G-II
(63-45mm) size including cost and
carriage of materials upto site of work
including screening of (13.20mm) size
including dusting (Binding material Sqm 22500.0 155.00 34.88
including consolidation with PRR of 8-
10 Ton capacity complete.
1x6000x3.75 = 22500 Sqm

Total = 34.88

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian
 Detailed Estimate for Providing / Laying of WMM
for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily
bridges over Nallah Rambiara Dachnu Heerpora & Construction of road
either side of baily bridge

S. Amount
Item of work Unit Qty. Rate
No.
1 P/L wet mix with specified stone aggr.
incl. laying with paver finisher with PRR
incl carriages of materials involved with all
leads and lifts complete Cum 2250.0 2500.00 56.25
4x1000x3.75= 15000.00x0.15= 2250 Cum

Total = 56.25

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian
 Detailed Estimate for Providing / Laying of 50mm thick Macadam
for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily
bridges over Nallah Rambiara Dachnu Heerpora & Construction of road
either side of baily bridge

S. Amount
Item of work Unit Qty. Rate
No.
1 Providing & laying of 50 mm thick
compacted Bituminous Macadam in
accordance with IRC/ CPWD/ MOST
specification adopting aggregate adopting
agg. Grading-1st with binder content not
less than 3% (60 Kgs/ Cum) by weight of
total mix incl mixing of agg. with bitumen
and laying with Paver finished to the
required level, grade & rolling with 8-10
ton capacity road roller to achieve the
required compaction & density incl. all Cum 750.00 9500.00 71.25
costs , carriages of materials involver,
tools, plant , equipment & all allied
machinery, labour, taxes/ octroi, fees,
testing charges for maintaining quality
control.

4x1000x3.75x0.05 =750.00 cum

Total = 71.25

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian
 Detailed Estimate for P/L of 25mm thick Semidense
for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily
bridges over Nallah Rambiara Dachnu Heerpora & Construction of road
either side of baily bridge

S. Amount
Item of work Unit Qty. Rate
No.
1 Providing & laying of 25mm thick
semidense Bituminous concrete with
bitumen of 60/70 grade @5.5% & filler
(lime) @5% by weight of total mix. on
prepared surface with specified graded
stone aggregate, hot mixing of bitumen
with filler and stone agg. In hot mix plant ,
transporting the mixed material by tippers
to paver and laying the mixed material Sqm 15000 475.00 71.25
with Sensor paver finisher fitted with
electronic sensing device to the required
level and grade and rolling with road
rollers as per MORTH specifications to
achieve the desired density and
compaction.

1x4000x3.75 =
Total = 71.25

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian
 Detailed Estimate for Retaining Wall (2.5M Height)
for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily bridges
over Nallah Rambiara Dachnu Heerpora & Construction of road either side
of baily bridge
S. Amount
Item of work Unit Qty. Rate
No.
1 Earthwork in excavation for structures
including setting out, construction of
shoring and bracing, removal of stumps
and other deleterious material and
disposal upto a lead of 50 m, dressing of
sidea and bottom and (All kinds of soil
upto 3 m depth )

1x100x1.20x0.70 = 240.45 +
Cum 84.00 26257
30%
2 P/L of stone soling hand packed under
foundations, including all carriages
involved complete job.
1x100x1.00x0.15 = 15.00
Cum 900.00 11475
D/d 15% voids Net 12.75
3 P/L in position cement concrete (1:4:8)
mix
1x100x1.00x0.10 = 3112.8
Cum 10.00 40466
+30%
4 P/L cement concrete wall (1:3:6) mix
1x100x1.00+0.40x1.85 = 3707.40
Cum 129.50 624141
2 . +30%
5 Form work of ordinary timber planks
2x100x1.85 179.25
Sqm 370.00 86219
+30%
7 Carriage of different materials from source
to site of work.
a) Stone aggregate from Arigam for an avg
lead of 25 Kms 273.03
Cum 124.15 44066
+30%
Qty vide item no 3,4 = 124.15 Cum
b) Sand from Kakapora lead avg. 35 Km qty
Cum 62.77 331.65 27038
vide item no 3,4 = 62.77Cum
S. Amount
Item of work Unit Qty. Rate
No.

Total = 859663
Cost for 1 Rm = 8597

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian
 Detailed Estimate for Cement Concrete Drain
for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily
bridges over Nallah Rambiara Dachnu Heerpora & Construction of road
either side of baily bridge

S. Amount
Item of work Unit Qty. Rate
No.
1 Earthwork in excavation for structures as
per drawing and technical specifications
Clause 305.1 including setting out,
construction of shoring and bracing,
removal of stumps and other deleterious
material and disposal upto a lead of 50 m,
dressing of sides and bottom and
backfilling in trenches with excavated
suitable material.

Drain:- 1x100x1.25x0.75 = 240.45 +

Cum 93.75 29305
30%
2 Providing / laying of stone soling in
foundations trenches including
ramming /carrying complete job
1x100x1.25x0.15 = Cum 18.75 900.00 16875
3 Providing concrete for plain / reinforced
concrete in open foundations complete as
per drawings and technical specifications Cum 3112.8
12.50 50583
(P.C.C Grade M-10 Nominal mix 1:4:8) +30%

1x100x1.25x0.10 =
4 Providing/laying of cement concrete 3707.40+
Cum 35.00 168687
(1:3:6) mix 30%
2x100x0.40+0.30x0.50 =
2
5 Providing concrete for plain/reinforced
concrete in open foundations complete as 370.20+3
per drawings and technical [ P.C.C. grade Sqm 45.00
0%
21657
M 20, Nominal mix (1:2:4)]
S. Amount
Item of work Unit Qty. Rate
No.
1x100x0.45 =
6 Form work of ordinary timber planks
2x2x100x0.50 = 179.25 +
Sqm 200.00 46605
30%
7 Carriage of different materials from source
to site of work.
a) Stone aggregate from Arigam for an avg
lead of 25 Kms 273.03
Cum 44.00 15617
+30%
Qty vide item no 3,4,5 = 44.00 Cum
b) Sand from Kakapora lead avg. 35 Km qty
Cum 23.98 331.65 10330
vide item no 3,4,5,7 = 23.98 Cum
Total = 359658
Cost for 1 Rm = 3596.58

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian
 Detailed Estimate for Construction of Kacha Drain
for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily
bridges over Nallah Rambiara Dachnu Heerpora & Construction of road
either side of baily bridge

S. Amount
Item of work Unit Qty. Rate
No.
1 Earthwork in excavation in hard and soft
soil for construction of Kacha drain
including normal lead and lift.
8889x0.6x0.06 = 240.45 +
Cum 3000.00 937755
30%
Total 937755

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian
 Detailed Estimate for Providing and Laying of RCC Pipes
for
Upgradation of Shadab Karewa Manloo road i/c Launching of baily bridges
over Nallah Rambiara Dachnu Heerpora & Construction of road either side
of baily bridge
S.
Particulars Unit Qty. Rate
No.
1 Providing & laying RCC Pipes in proper
position including excavation of
trenches, ramming of bottom, dressing of
sides, providing required cushion over
the pipes including loading ,unloading &
carriage upto site of work complete.

RM 100.00 3500.00
Total =

Asstt. Executive Engineer Executive Engineer,

R&B Sub Division Shopian R&B Division Shopian
CC Pipes

of baily bridges
road either side

Amount

350000
350000

Engineer,
on Shopian
 EMPLOYEMENT GENERATION
S.NO Particulars Qunantum
Estimated Cost
146.78
1

Construction Component (90% of S/No 1) 132.10

2

52.84
3 Labour Component (40% of S/No 2)
Expenditure on
(A.) Skilled Labours (10%) 13.21
4 (B)Unskilled Labours (90%) 118.89
Man Days (8 hours)
(A) Skilled @Rs 550/Day 2402
5 (B) unskilled@Rs 450/Day 26420

Total Number Of Man Days 28821

 Rural Road Projects:-Financial Details RIDF
Circle: - R&B Circle Pulwama/shopian
S/N Name of Road District Length Updated Balance State Cost of C Cost of Cost of Total cost Cost of Cost of Cost Per Total cost Remarks
o Cost Cost RIDF Lone Govt. D Works protection Cement of CD & P Works Works KM Excl Per KM
2015-162016-17 2017-18 Total Share works Concrate works excl. Incl. CD&P
Drain CD&P CD&P Works
Works Works
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
1 Upgradation of
Dangerpora
Moolu, Noolie
Chetergam
Road Including
Kengam S
h
Dobipora and o
Mashjid Shrif p Err:509 146.78 146.78 13.21 52.84 52.84 118.89 14.68 0.00 0.00 0.00 0.00 146.78 146.78 Err:509 Err:509
Link Road i
a
n

###
 Annexure B
Rural Road Projects:- Physical Details RIDF
Circle: - R&B Circle Budgam/Srinagar
Existing Pavements Proposed Item Increase
Length of Class of Cost of Roadway Thickness
S/No Name of Road District Carriageway Roadway Carriage Pavement Roadway Carriage Pavement
Road Road Project Width Width Width Width Thickness Width Width Thickness Cost Per
Km
1 2 4 5 6 7 8 9 11
1 Upgradation of
Dangerpora
Moolu, Noolie
Chetergam Road
Including Kengam
Dobipora and Village
Mashjid Shrif Shopian Err:509 146.78 5 to 5.50 3.75 100 5.5m 3.75m 250 5.5 3.75 250 Err:509
Road
Link Road
 Annexure C
Rural Road Projects:- Details of P.C.U
Circle: - R&B Circle Pulwama/Shopian
S/No Types Of vehicles Numbers Per Conversion Factor
Day P.C.U’s

1 Cycles 20 0.5 10
Animal Draw Carts/ Hand Drawn
2 Carts 30 4 120
3 Motor Cycles 20 0.5 10
4 Light Motors/ Cars 11 1 11

5 Tractors 10 4.5 45

6 Buses/ Matadors/ Trucks 40 3 120

Total 316
 Annexure C
Rural Road Projects:- BENEFITS AND ECONOMIC DETAILS
Circle: - R&B Circle Pulwama/Shopian
S/No Name of project District No.of Villages No.of Markte No.of Tourist sports No-rec.Emp.Generations(in Lacs man
Centers Connected days)

Upgradation of Dangerpora
Moolu, Noolie Chetergam Road
Including Kengam Dobipora and
1 Mashjid Shrif Link Road Shopian 6 2 1 40