Waqar Canteen1

ESTIMATE FOR RESTORATION OF WAQAR

CANTEEN ROAD LENGTH = 600 RFT

Estimated cost Rs. 13.143 Million

HIGHWAY CIRCLE DERA GHAZI KHAN

HIGHWAY DIVISION DERA GHAZI KHAN
HIGHWAY SUB DIVISION DERA GHAZI KHAN
ESTIMATE FOR RESTORATION OF WAQAR CANTEEN ROAD LENGTH = 600 RFT

GENERAL ABSTRACT

1 ROAD WORK. = 12192658 /-

2 ROAD STRUCTURE = 214510 /-

3 ROAD FURNITURE = 110132 /-

TOTAL = 12517300 /-

4 Add 5% PRA Charges 625865 /-

G. Total 13143165 /-

SAY RS. = 13.143 Million

Sub Engineer Sub Divisional Officer Executive Engineer

Highway, Sub Division,D.G.Khan Highway, Division,D.G.Khan
ESTIMATE FOR RESTORATION OF WAQAR CANTEEN ROAD LENGTH = 600 RFT

ABSTRACT OF COST
Sr.No. Description of Item Qty Rate Unit Amount

ROAD WORK
1 Dismantling of road metalling. 2733 2851.20 % Cft 77923 /-
2 Dismantling and removing road pavement, 10933 3806.35 % Cft 416148 /-
etc., including screening and stacking of
byproducts upto one chain lead (30 metre).
3 Regular excavation un-dressed (Un-suaitable 31000 6415.20 %o Cft 198871 /-
material)
4 Compaction with power road roller 3100 1802.50 %o Cft 5588 /-
5 Shifting of un-suitable material. 33733 15305.43 %o Cft 516298 /-
6 Better fill material 86800 3300.25 % Cft 2864617 /-
7 Relaying of dismantled material of road 9840 7425.75 % Cft 730672 /-
pavement used as sub Base Course

8 Providing and laying of Sub Base-Course of 4560 11625.21 % Cft 530144 /-

pitrun gravel of approved quality and grade,
including placing mixing, spreading and
compaction of Sub Base course material to
required depth, camber and grade to achieve
100% maximum modified AASHO dry density, in
including carriage all material to site of
work.Complete in all respects.

9 Providing and laying of Base-Course of crushed 9648 16350.75 % Cft 1577520 /-

stone aggregate of approved quality and
grade, and supply and spreading of stone
screening, including placing mixing, spreading
and compaction of base course material to
required depth, camber and grade to achieve
100% maximum modified AASHO dry density, in
including carriage all material to site of work,
complete in all respects.

10 Providing and laying bituminous priming coat, 14400 2182.10 % Sft 314222 /-
using 10 lbs. kerosene oil and 10 lbs. binder
per 100 Sft. or 0.5 Kg kerosene and 0.5 Kg
binder per square metre
11 Providing and laying plant premixed 14400 20351.37 % Sft 2930597 /-
bituminous carpet 2.5" Thick 4% including
compaction and finishing to required camber,
grade and density.
12 Providing and laying bituminous tack coat, 14400 1156.40 % Sft 166522 /-
using 10 lbs. of bitumen per 100 Sft (0.49 Kg of
bitumen per sq.m.)

D:\2024-25\Waqar Canteen (01-06-2024)\ Waqar Canteen

Sr.No. Description of Item Qty Rate Unit Amount
13 Providing and laying plant premixed 14400 12941.22 % Sft 1863536 /-
bituminous carpet 1.5" Thick 4.50% including
compaction and finishing to required camber,
grade and density.
Total 12192658 /-

ROAD STRUCTURE
1 Construction of side drain 30 7150.34 P.Rft 214510 /-
Total 214510 /-

ROAD FURNITURE
1 Painting traffic lane 5" (125 mm) wide with 1800 47.85 P.Rft 86130 /-
reflective clorinated rubber (TP) paint
including glass beads comlpete in all respect.

2 Providing and fixing of Cat Eyes 48 500.05 Each 24002 /-

1 Total 110132 /-

Sub Engineer Sub Divisional Officer Executive Engineer

Highway, Sub Division,D.G.Khan Highway, Division,D.G.Khan

D:\2024-25\Waqar Canteen (01-06-2024)\ Waqar Canteen

ESTIMATE FOR RESTORATION OF WAQAR CANTEEN ROAD LENGTH = 600 RFT

ABSTRACT OF QUANTITY
ROAD WROK

1 Dismantling of road metalling.

600 x 24 x 4/12 = 4800 Cft
D/d for Sewerage
600 x (9+10+12)/3 x 4/12 = -2067 Cft
Total = 2733 Cft 2733 Cft
2 Dismantling and removing road pavement, etc., including screening and stacking of
byproducts upto one chain lead (30 metre).
600 x 24 x 16/12 = 19200 Cft
D/d for Sewerage
600 x (9+10+12)/3 x 16/12 = -8267 Cft
Total = 10933 Cft 10933 Cft
3 Regular excavation un-dressed (Un-suaitable material)
Sewerage
600 x (9+10+12)/3 x 5 = 31000 Cft
Total = 31000 Cft 31000 Cft

4 Compaction with power road roller

Sewerage
600 x (9+10+12)/3 x 0.50 = 3100 Cft
Total 3100 Cft 3100 Cft

5 Shifting of un-suitable material.

Qty as per item No. (1+3) = 33733 Cft
Total 33733 Cft 33733 Cft
6 Better fill material
Sewerage
600 x (9+10+12)/3 x 14 = 86800 Cft
Total 86800 Cft 86800 Cft
7 Relaying of dismantled material of road pavement used as sub Base Course

Qty as per item No. 4 90% Total 9840 Cft 9840 Cft
8 Providing and laying of Sub Base-Course of pitrun gravel of approved quality and
grade, including placing mixing, spreading and compaction of Sub Base course
material to required depth, camber and grade to achieve 100% maximum modified
AASHO dry density, in including carriage all material to site of work.Complete in all
respects.
600 x 24 x 1 = 14400 Cft
D/d qty as per item No.9 = -9840 Cft
Total = 4560 Cft 4560 Cft

D:\2024-25\Waqar Canteen (01-06-2024)\Waqar Canteen : Qty

9 Providing and laying of Base-Course of crushed stone aggregate of approved quality
and grade, and supply and spreading of stone screening, including placing mixing,
spreading and compaction of base course material to required depth, camber and
grade to achieve 100% maximum modified AASHO dry density, in including carriage
all material to site of work, complete in all respects.

600 x 24 x 0.67 = 9648 Cft

Total = 9648 Cft 9648 Cft
10 Providing and laying bituminous priming coat, using 10 lbs. kerosene oil and 10 lbs.
binder per 100 Sft. or 0.5 Kg kerosene and 0.5 Kg binder per square metre

600 x 24 = 14400 Sft

Total = 14400 Sft 14400 Sft
11 Providing and laying plant premixed bituminous carpet 2.5" Thick 4% including
compaction and finishing to required camber, grade and density.
600 x 24 = 14400 Sft
Total = 14400 Sft 14400 Sft

12 Providing and laying bituminous tack coat, using 10 lbs. of bitumen per 100 Sft (0.49
Kg of bitumen per sq.m.)
600 x 24 = 14400 Sft
Total = 14400 Sft 14400 Sft

13 Providing and laying plant premixed bituminous carpet 1.5" Thick 4.50% including
compaction and finishing to required camber, grade and density.
600 x 24 = 14400 Sft
Total = 14400 Sft 14400 Sft

ROAD STRUCTURE
1 Construction of side drain = 30 Rft 30 Rft

ROAD FURNITURE
1 Painting traffic lane 5" (125 mm) wide with reflective clorinated
rubber (TP) paint including glass beads comlpete in all respect.

3 x 600 = 1800 Rft

Total = 1800 Rft 1800 Rft
2 Providing and fixing of Cat Eyes
2 x 600/25 = 48 No.
Total 48 No. 48 No.

Sub Engineer Sub Divisional Officer Executive Engineer

Highway, Sub Division,D.G.Khan Highway, Division,D.G.Khan

D:\2024-25\Waqar Canteen (01-06-2024)\Waqar Canteen : Qty