Proforma - B Pradhan Mantri Gram Sadak Yojana (Pmgsy) : Package Summary Package No:-JK05 - State: - J&K District: Jammu
Proforma - B Pradhan Mantri Gram Sadak Yojana (Pmgsy) : Package Summary Package No:-JK05 - State: - J&K District: Jammu
Proforma - B Pradhan Mantri Gram Sadak Yojana (Pmgsy) : Package Summary Package No:-JK05 - State: - J&K District: Jammu
From To N/U Km (Rs. in lacs) Nos. (Rs. in lacs) (Rs. in lacs) (Rs. in lacs)
Km 18th JA
1 Bhalwal
Road
Chingani talab U 5.600 30.60 4 171.75 202.35
Cost per Km in
Item Total Coat in Lakhs
Lakhs
Pavement 30.60 5.46
CD Works 132.99 23.75
Protection Works 38.76 6.92
5
RoadTrafficSigns Boards, Road
1.07 0.19
safety Boards, logo boads
- Does the proposed road connect the unconnected Habitation to (B)
Cycle Rickshaw
Motorised two
Tractor trailer /
Private Cars
Tippers/Dumpers/
Matadoor / Pick Medium Size Trucks Animal Drawn
wheeler
Busses
Days LCV up vans Cycle
Num.Tyre
L U OL L U OL L U OL SWC
d
day 1 10 15 20 12 10 12 11 12 9 8
day 2 12 15 15 11 11 16 13 16 10 7
day 3 10 15 14 10 9 5 8 15 13 10
Average 11 15 16 11 10 11 11 14 11 8 0 0 0
ADT in the year of Traffic count "A" = 118 "A/2"= 59 Base year Traffic AADT (T) = 73.55
B Bituminous Layers
Prime Coat Sqm 2317.50 1.18 0.21
Tack Coat Sqm 4635.00 0.83 0.15
20 mm thick OGPC Sqm 2317.50 3.57 0.64
Seal Coat Sqm 2317.50 1.37 0.24
Carriage item (B - C)
Granular Sub-Base Cum 405.41 1.83 0.33
E Setting out Refernce pillars, Back Pillars and Job Pillars and DPR Preperation 0.56 0.10
F RoadTrafficSigns Boards, Road safety Boards, logo boads 1.07 0.19
I 2.45 1.20%
II 3.67 1.80%
II 4.90 2.40%
IV 6.12 3.00%
V 7.34 3.60%
5 year Maintenance Cost 24.48 12.00%
OGPC including Tack coat & Seal Coat as 6th
I
year Renewal Coat
2317.50 Sqm @ 0.00 0.00
Total Maintenance Cost 24.48
Cost /Km
Cost (Rs. in Lakhs)
(Rs.in Lakhs)
Have you satisfied yourself that the proposed road is a part of the Core Network Yes / No
15
Is the unconnected habitation(s) part of list of unconnected habitation as per CN-6 Yes / No
Does the proposal ensure full connectivity of the targer habitation Yes / No
Are you satisfied with the following
Engineering Survey Yes / No
16 Soil / Material Investigation Yes / No
Traffic Surveys / Estimation Yes / No
Hydraulic Studies Yes / No
17 In case, traffic is projected beyond 45CVPD, are you satisfied with the reason given Yes / No
18 In case, sub grade CBR is less than 3, has soil stabilization etc. been proposed Yes / No
19
Is the design of the following elements as per Roads Manual :
Certified that the Design and Estimation for the proposed road work are based on the data and SSR provided by Engineers.
The proposal may be cleared.
N = 75000-100000 =T3
N = 100000-200000 = T4
N = 200000-300000 = T5
N = 300000-600000 = T6
170mm CC PAVEMENT
(W=3.75m)
BERM 75mm WBM-III (W=3.900m) BERM
100mm GSB-1 (W=4.05m)
No of New
Estimate Cost No. of Vilage Connected
CD Works
No. of Total Length
Type of work
Roads of Road (KM) CD Structure &
Pavement from Total (5+6) Total SC/ST
CD Work P/Work fron
Formate F-5 (Rs. In Lacs) Villages Villages
Formate F-6
1 2 3 4 5 6 7 8 9
road
Total
Road length Km.
Surface pravemen
Cleaning and t upto col.
Detail
To
/ seal coat
Carriage item
1 2 3 4 5 6 7 8 9 10 11 12 12 13 15 16 17 18
20mm thick
Earth work in Carriage Stome
Trench excavation GSB Grade -I WBM Grade -II WBM Grade -III Primer Coat Tack Coat Open Graded
Cuttting Aggregate
Premix Carpet.
0.00 Cum 437.50 Cum 316.73 cum 180.77 cum 173.81 cum 2317.5 cum 4635.0 cum 806.76 cum 2317.5 cum
@ Rs 332.00 @ Rs 115.00 @ Rs 657.0 @ Rs 1017.00 @ Rs 998.00 @ Rs 51.00 @ Rs 18.00 @ Rs 450.90 @ Rs 154.0
= 0.00 = 0.50 = 2.08 = 1.84 = 1.73 = 1.18 = 0.83 = 3.64 = 3.57
Km 18th JA Road
Chingani talab
1
U
30.60
450.2 cum 0.00 Cum 49.83 M.T 2317.5 cum
@ Rs 280.00 @ Rs 58.00 @ Rs 535.50 @ Rs 59.0
= 1.26 = 0.00 = 0.27 = 1.37
Total 1.26 11.00 3.91 1.84 1.73 1.18 0.83 3.90 4.94
`
Road crossing
Retaining wall
in Mtr.
& P/work
in Mtr.
Detail
S.No
Mtr.
Dia. In
No. No. Span
Mtr.
1 2 3 4 5 6 7 8 9 15 10 11 12 13 14 16 17 18 19
Vented
1.0m dia Hpc 1.50 Span Causeway (60m 2.00 Mtr. Height Pucca Drain Parapet Edge wall. Road crossing
Length)
0.00 no 2 no 1 no 280 Rmt. 200 Rmt. 0 nos. 190 Rmt. 0 nos.
Km 18th JA Road to Chingani Talab upto loakhi
@ Rs. 2.63 @ Rs. 9.46 @ Rs. 96.60 @ Rs. 8073.58 @ Rs. 2190.49 @ Rs. 1632.61 @ Rs. 4306.98 @ Rs. 1.14
0.00 18.92 96.60 = 22.61 = 4.38 = 0.00 = 8.18 = 0.00
15 mm Cement
Pucca Drain with
2.00 Span 3.00 Mtr. Height Crash Barrier Plaster in 1:4 mix on
slab
existing structure
1 no 0 Rmt. 30 Rmt. 0 Rmt. 0.00 Sqm.
@ Rs. 17.47 @ Rs. 12731.71 @ Rs. 4760.67 @ Rs. 5000.00 @ Rs. 169.00
17.47 = 0.00 = 1.43 = 0.00 = 0.00
132.99
171.75
###
38.76
1
U
Wire Crates
4.00 Mtr. Height
(Gabions)
0 Rmt. 0.00 nos.
@ Rs. 18903.24 @ Rs. 20398.23
= 0.00 0.00
Total 0.00 36.39 96.60 22.61 0.00 7.97 0.00 8.18 0.00
Bhalwal
L028
Estimated cost(Rs.lacs)
No of Total length of No of New No of unconnected Habitations
Type of proposal CD CD connected/ connected habitations
roads roads(Km)
Structures Pavement Structures & Total benefitted
from F5 P/Work from (5+6)
F-6
1 2 3 4 5 6 7 8
Upgradation 1 5.600 4 30.60 171.75 202.35 1
New connectivity
Other upgradation
Total 202.35
JE/AE Asstt. Executive Engineer ExecutiveEngineer
PMGSY PMGSY Sub- division -II PMGSY Division
Jammu Jammu
1
1
S.No
2
Bhalwal Name of Block
3
Km 18th JA Road From Name of Habitations
connected/benefitted
4
Chingani talab To
JE/AE
PMGSY
5
N
New construction (N)
District -: Jammu
6
A
/Associated through route
(A)/ Upgradation (U)
U
U
8
5.600 ROAD LENGTH kM
PACKAGE NO:-JK05-
9
BT Existing surface type
10
Cost in Lacs Quantity Details
11
`
12
0.00 0.00 Trench Excavation
Earthwork
13
11.00 437.50 3581.25 Cutting/Filling
R/Wall 2mtr ht / 3mtr
14
22.61 ht
280.00 0.00
R/Wall 4mtr ht / 5mtr
15
0.00 0.00 ht
16
0.00 0.00 B/Wall
17
0.00
18
0.00 Parapet
18
Jammu
existing structure
200.00
20
0.00
23
450.23
24
26
27
0.00 0.00
Length
ROADS PROPOSED IN PMGSY FOR RURAL CONNECTIVITY
28
4635.00
29
34
PMGSY Division
for
69.36
and
ExecutiveEngineer
FORMAT F-2A
(in lacs)
pavement
Total cost
Protective
Block -: JAMMU
FORMAT F-2B
PRADHAN MANTRI GRAM SADAK YOJNA (PMGSY)
ROADS PROPOSED IN PMGSY FOR RURAL CONNECTIVITY
(Cross drainage Structures)
District -: Jammu Package No:- JK05-
connected/Benefited
Existing CD Structures by type Details of proposed CD Structures by type
Road length in km
Name of Block
Name of road
Total cost of
Block code
RCC
Population
Habitation
length
length
Dia n/ Span / Span F2A
No. No. No. No. (m No. No. No.
(m) Lon Long / Long
m)
g
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
RCC Culvert Vented Causeway
0 2 1.50 1 7.10
0.00 18.92 96.60
Km 18th JA Road to Chingani Talab upto
1 2.00
17.47
Chingani talab
Bhalwal
loakhi
5.600
Road crossing
0.00 1.0M
0.00
Density
Un Distance
S.No Items Loading
loading For BT @ For Gravel @ For Kacha @ B=
B.T Gravel Kacha A= R.s 4.49/mt Km Rs. 5.40/mt Km R.s 10.86/mt Km ( f [g+h+i+] )
(A+B)
(d+e)
a b c d e f g = a x 4.49 h =b x 5.40 i = c x 10.86
1 Sand 27.00 5.00 2.00 50.00 11.00 61.00 1.70 121.23 27 21.72 288.92 349.92
Stone
2 27.00 5.00 2.00 100.00 11.00 111.00 2.00 121.23 27 21.72 339.90 450.90
Aggregate
3 Cement 50.00 5.00 0.00 127.00 127.00 254.00 1.00 224.5 27 0 251.50 505.50
4 Stone 27.00 5.00 2.00 100.00 11.00 111.00 1.80 121.23 27 21.72 305.91 416.91
5 Steel 50.00 5.00 0.00 138.00 138.00 276.00 1.00 224.5 27 0 251.50 527.50
6 Bitumen 50.00 5.00 0.00 149.00 135.00 284.00 1.00 224.5 27 0 251.50 535.50
7 GSB/RBM 27.00 5.00 2.00 100.00 11.00 111.00 2.00 121.23 27 21.72 339.90 450.90
8 Gabion 50.00 5.00 0.00 138.00 138.00 276.00 1.00 224.5 27 0 251.50 527.50
NHP3 1000
9 99.00 5.00 0.00 84.00 379.00 463.00 2.16 444.51 27 0 1018.46 1481.46
mm dia pipe
2 Stone Aggregate
Quantity vide Item No. 3 (@ 0.91 cum per 10 sqm for compacted
WBM II (63-45 stome aggregate) 218.73 CuM
thickness of 75 mm i.e. increase quantity by 21%)
a
Stone Screening Type B @ 0.20 cum per 10 sqm (i.e @ 26.66% of Quantity vide Item No. 3 48.19 CuM
Binding Material @ 0.06 cum per 10 sqm (i.e @ 8% of Quantity vide Item No. 3 14.46 CuM
Quantity vide Item No. 4 (@ 0.91 cum per 10 sqm for compacted
WBM III (53-22.4 stome aggregate) 210.31 CuM
b thickness of 75 mm i.e. increase quantity by 21%) 450.90 2.75
Stone Screening Type B @ 0.18 cum per 10 sqm (i.e @ 24% of Quantity vide Item No. 3 41.72 CuM
20mm thick open graded premix Quantity vide Item No. 7
c CuM
Crusher stone aggregate 2317.50 x 0.027 Cu m/ Sqm = 62.57 62.57
Seal Coat Quantity vide Item No. 8
d CuM
CRUSHER DUST 2317.50 x 0.006 Cu m/ Sqm = 13.91 13.91
Total 609.88 CuM
3 Bitumen
b Quantity vide Item No. 5 ,6,7 & 8 2317.50 @(0.85+0.275+1.46+0.68 ) Kg/Sq = 7566.64 7.57 MT
535.50 0.04
Total quantity of bitumen 7.57 MT
Cost Estimate for the Construction of Cement Concrete Drain (Pucca Drain) 10.00 mtr
length.
2 PCC M-10 grade using 40-10 MM aggregates CuM 1.160 3740.00 4338.40
Total 18875.04
5 Carriages
Total 3029.85
Grand Total 21904.89
S.N
Description of Item Unit Quantity
o
Earth work excavation in structures for all kind of (in Rs.)
1
soil
CuM 7.800 332.00(in 2589.60
Rs.)
2 PCC M-10 grade using 40-10 MM aggregates CuM 1.300 3740.00 4862.00
Total 43074.16
6 Carriages
Total 4532.54
Grand Total 47606.70
Cost Estimate for the Construction of Cement Concrete Deep Drain of 10.00 mtr length.
2 PCC M-10 grade using 40-10 MM aggregates CuM 2.400 3740.00 8976.00
Total 37327.62
5 Carriages
Total 5983.35
Grand Total 43310.97
6 Back filing stones behind abutment, wing wall, R/wall CuM 6.930 659.00 4566.87
Total 66006.27
7 Carriages
Total 13922.13
Total 53813.39
7 Carriages
Total 9525.04
2 Stone Aggregate
Quantity vide Item No. 3 (@ 0.91 cum per 10 sqm for compacted
WBM II (63-45 stome aggregate) 218.73 CuM
thickness of 75 mm i.e. increase quantity by 21%)
a
Stone Screening Type B @ 0.20 cum per 10 sqm (i.e @ 26.66% of Quantity vide Item No. 3 48.19 CuM
Binding Material @ 0.06 cum per 10 sqm (i.e @ 8% of Quantity vide Item No. 3 14.46 CuM
Quantity vide Item No. 4 (@ 0.91 cum per 10 sqm for compacted
WBM III (53-22.4 stome aggregate) 210.31 CuM
b thickness of 75 mm i.e. increase quantity by 21%)
Stone Screening Type B @ 0.18 cum per 10 sqm (i.e @ 24% of Quantity vide Item No. 3 41.72 CuM 450.90 3.64
50 mm thick BM Quantity vide Item No. 7
c CuM
Crusher stone aggregate 2812.50 x 0.07 Cu m/ Sqm = 196.88 196.88
20mm thick open graded premix Quantity vide Item No. 8
c CuM
Crusher stone aggregate 2317.50 x 0.027 Cu m/ Sqm = 62.57 62.57
Seal Coat Quantity vide Item No. 9
d CuM
CRUSHER DUST 2317.50 x 0.006 Cu m/ Sqm = 13.91 13.91
Total 806.76 CuM
3 Bitumen
b Quantity vide Item No. 5 ,6,7,8 & 9 2317.50 @(0.85+0.55+5.06+1.46+0.68 ) Kg/Sq = 49826.25 49.83 MT
535.50 0.27
Total quantity of bitumen 49.83 MT
3 PCC M-15 grade 20mm & 10mm aggregate in foundation CuM 7.20 4089.00 29440.80
Back filling with granular material behind abutments, wing
4
wall, R/wall
CuM 3.60 659.00 2372.40
Total 35891.52
5 Carriages
Total 7178.30
BM
115.875 CuM 7565 8.77
600.00 3.75 0.05 112.50
Add 3% for curves 3.38
Total 115.88
8 20mm thick Open Graded Premix Carpet providing
laying and rolling of open graded premix carpet of 20mm thickness composed of
13.2mm to 5.6mm Aggregate Wither using penetration grade bitumen or emulsion to
required line grade and level to serve as wearing course on a previously prepared base
including mixing in a suitable plant, laying and rolling with a three wheel 80-100KN
static roller capacity finished to required level and grades to be followed by seal coat 2317.50 Sqm 154.00 3.57
type B as per technical specification clause 508 of MOST.
By hot mix plant 600.0 3.75 - 2250.00
and pavers.
Add 3% for curves 67.50
Total 2317.50
9 Seal Coat
Providing and laying of
seal coat sealing the voids in a bituminous surface laid to the specified levels, grade
and cross fall using type B as per Technical specification clause 510 of MOST. 600.0 3.75 - 2250.00 2317.50 Sqm 59.00 1.37
Add 3% for curves By Manual Means (type-B). 67.50
Total 2317.50
10 Berm filling with
approved material obtained from borrow pits with a lifts upto 1.50m transporting to site,
spreading, grading required slope and compacted with a lead upto 1000m asper
Technical Specificationclause 301.5 Width = ((6 -
(3.75+3.90)/2) = 2.175m, &Thickness= 150mm avg.
600.0 2.175 0.345 450.23
450.23 CuM 280.00 1.26
For damaged/ Regraded portion Width = ((6 - (3.75+4.05)/2) = 2.100m, &
Thickness = 300 mm avg.(Deduct Length for CD Structure= 95.000m) 0.0 0.000 0.000 0.00
For CC Pavement Width = ((6 - (3.75+4.05)/2) = 2.100m, &Thickness= 340mm
0.0 2.10 0.340 0.00
avg.
Total 450.23
11 Scarifying Existing Bituminous Road Surface to a
depth of 150 mm and disposal of Scarified material with a lift upto 3 m and lead upto 0.0 3.00 0.00
1000 m as per Technical Specification Clause 301.4. 0.00 Sqm 11.00 0.00
Total 0.00
Total 22.63
Asstt. Executive Engineer Executive Engineer
PMGSY Sub- division -I PMGSY Division
Jammu Jammu
BHARAT NIRMAN
PRADHAN MANTRI GRAM SADAK YOJANA (PMGSY)
ABSTRACT OF COST
Name of the Road :- DUSSI TO 6R ROAD
BLOCK :- SAMBA PACKAGE No. :- JKO5
DISTRICT :- SAMBA Length of Road :- 0.60 KM
S. Amount
Items Quantity Unit Rate
NO (Rs. inLacs)
1 Earth Work in cutting 437.50 cum 115.00 0.50
2 Earth Work in filling Available at site. 0.00 cum 58.00 0.00
3 Earth Work in filling from Borrow pits 3581.25 cum 293.00 10.49
4 Trench excavation 0.00 cum 332.00 0.00
5 GSB Grade -I 316.73 cum 657.00 2.08
6 WBM Grade -II 180.77 cum 1017.00 1.84
7 WBM Grade -III 173.81 cum 998.00 1.73
8 CC Pavement for 600 m Length 0.00 cum 0.00 0.00
9 Primer Coat 2317.50 sqm 51.00 1.18
10 Tack Coat 4635.00 sqm 18.00 0.83
11 20mm thick Open Graded Premix Carpet. 2317.50 sqm 154.00 3.57
12 50 mm B.M 115.87 cum 7565.00 8.77
13 Seal Coat 2317.50 sqm 59.00 1.37
14 Berm Fillings 450.23 cum 280.00 1.26
15 Scarifying Existing Bituminous Road Surface 0.00 sqm 11.00 0.00
16 Carriage
a.) Filling from borrow pits 3581.25 cum 450.90 16.15
b.) Granular Sub-Base 405.41 cum 450.90 1.83
c.) Stone Aggregate 806.76 cum 450.90 3.64
d.) Bitumen 49.83 M.T 535.50 0.27
17 Retaining wall
a.) 2.00 Mtr. Height 280.00 Rmt. 8073.58 22.61
b.) 3.00 Mtr. Height 0.00 Rmt. 12731.71 0.00
c) 4.00 Mtr. Height 0.00 Rmt. 18903.24 0.00
18 Breast Wall 0.00 Rmt. 6333.84 0.00
19 Edge wall. 190.00 Rmt. 4306.98 8.18
20 Parapet 0.00 nos. 1632.61 0.00
21 Crash Barrier 0.00 Rmt. 5000.00 0.00
22 15 mm Cement Plaster in 1:4 mix on existing structure 0.00 Sqm. 169.00 0.00
23 Pucca Drain 200.00 Rmt. 2190.49 4.38
24 Pucca Drain with slab 30.00 Rmt. 4760.67 1.43
25 Deep Drain 50.00 Rmt. 4331.10 2.17
26 Wire Crates (Gabions) 0.00 nos. 20398.23 0.00
27 Road crossing 0 nos. 1.14 0.00
28 1000mm Dia. HPC 0 nos. 2.63 0.00
29 RCC Culvert 3.0 m Span 2 nos. 9.46 18.92
30 RCC Culvert 4.00 m Span 1 nos. 17.47 17.47
31 Vented Causeway (60m Length) 1 nos. 96.60 96.60
32 Road Safety and Traffic Sign Board and logo boads 1.07
Total 228.89
34 5 Year Maintenance Cost 27.47
OGPC including Tack coat & Seal Coat as 6th year
35 0.00
Renewal Coat
Total 256.36
Typical Cost Estimate for the construction of RCC Vented Causeway 10.30M Span
Rate Amount
S.No Description of Item Unit Quantity
(in Rs.) (in Rs.)
2 PCC M-10 grade using 40-10 MM aggregates CuM 13.38 3740.00 50041.20
4 RCC M-25 grade using 20mm-10mm aggregates (Slab) CuM 90.44 5440.00 491993.60
Total 1505485.86
8 Carriages
Sand CuM 64.35 349.92 22516.19
Stone Aggregate CuM 126.54 450.90 57057.70
Cement MT 49.75 505.50 25149.89
Stone CuM 97.03 416.91 40452.78
Steel MT 9.04 527.50 4768.60
Gabion MT 0.06 527.50 31.65
Total 149976.81
S.N
Particular Cutting Filling
o