Detailed Estimate For Construction of Approach Road From ---------------------------

(Total Length=2000 Rft of 18 ' Width)

S.No Particulars Of Items Qnty. Unit Rate Amount
(Rs) (Rs)
1.00 Surface dressing of the ground including removing vegetation and inequalities not
exceeding 15 cm deep and disposal of rubbish,lead upto 50 m and lift upto 1.5 m in :-
( All kinds of Soils)
Quantity
No L B D/H (Sft)

Main Road To 1.00 x 2000.00 x 20.00 x 40000.00

Proposed Site

Add 15% for Curves x x 0.15 x 6000.00

and junctions
Total 46000.00 4275.09 Sq.m 20.00 85501.86

2.00 Supplying , Stacking and Laying water bound macadam with specified stone aggregate stone screening
and binding materials incl. screening, sorting, spreading and consolidation with power road roller of 8
to 10 tones capacity complete in all respects .
(a) Sub base with Stone aggeregate 90mm to 45mm size including stone screening
13.2mm size. complete (Quarry Stones) (Grade Ist.)

No of Quantity
L B D/H
lanes (Cuft)

1.00 x 2000.00 x 18.00 x 0.66 23760.00

Main Road To
Proposed Site

x x 0.15 x 3564.00
Add 15% for Curves
and junctions

Page 1
 Total 27324.00 773.72 cum 1850.00 1431386.10

(b) Base course with 63mm to 45 mm size including stone screening 13.2mm size.
complete (Quarry Stones) (Grade 2nd.)
No of Quantity
L B D/H
lanes (Cuft)

Main Road To 1.00 x 2000.00 x 18.00 x 0.375 13500.00

Proposed Site
Add 15% for Curves x x 0.15 x 2025.00
and junctions
Total 15525.00 439.61 cum 1900.00 835268.30

(c) Base course with 53mm to 22.4 mm size including stone screening 11.2mm size.
complete (Quarry Stones) (Grade 3rd.)

No of Quantity
L B D/H
lanes (Cuft)

1.00 x 2000.00 x 18.00 x 0.33 11880.00

Main Road To
Proposed Site

x x 0.15 x 1782.00
Add 15% for Curves
and junctions

Total 13662.00 386.86 cum 2000.00 773722.21

3.00 Providing and applying tack coat using hot straight run bitumen of VG-10 grade including heating the
bitumen ,spraying the bitumen with mechanically operated spray unit fitted on bitumen boiler,cleaning
and preparing the existing road surface to remove all dirt,dust,mud etc and finally brooming the surface
as per required specifications .(On Butimen surface @ 0.50 kgs/sqm)

No of Quantity
L B D/H
lanes (Sft)
Main Road To 1.00 x 2000.00 x 18.00 x 36000.00
Proposed Site

Page 2
 Add 15% for Curves x x 0.15 x 5400.00
and junctions
Total 41400.00 3847.58 Sq.m 50.00 192379.18

4.00 Semidense bituminious concerete using crushed aggeregate satisfying the gradation set out in MORTH
specifications with 5% bindder content (by weight of total mix) bitumen of VG-10 grade @ 2.88
kgs/sqm with the aide of hot mix plant and paver ,transporting and laying mixed material with paver
finisher including rolling with road roller of 8 to 10 tonne capacity to achieve the required compaction
and density ( With bitumen VG-10 grade (quarry)) including rolling and finishing complete and
including cost and carriage of all materials involved from source upto site of work complete.

No of Quantity
L B D/H
lanes (Sft)
Main Road To 1.00 x 2000.00 x 18.00 x 36000.00
Proposed Site

Add 15% for Curves x x 0.15 x 5400.00

and junctions
Total 41400.00 3847.58 Sq.m 380.00 1462081.78
5.00 Providing and laying 6mm thick compacted seal coat of premixed fine aggeregate (passinig 2.36 mm
and retained on 180 micron Sieve,with bitumen 128 kg of bitumen of VG-10 grade per cubic metre of
fine aggeregate (0.768 kg. of bitumen per square metre) and 0.60 cum of fine aggeregate /100 sqm of
road surface including rolling and finishing complete as per MOST specifications including cost and
carriage of all materials involved from source upto site of work complete.

No of Quantity
L B D/H
lanes (Sft)

Main Road To 2.00 x 2000.00 x 12.00 x 48000.00

Proposed Site

Add 15% for Curves x x 0.15 x 7200.00

and junctions

Page 3
 Total 55200.00 5130.11 Sq.m 75.00 384758.36
6.00 Providing and laying cast insitu cement concerete 300 mm x 450 mm in section in line and level in
kerbs, drains and the like including curing complete but excluding the cost of centering ,shuttering
and finishing complete as per the sample/ drawing and as per the directions of engineer in charge ( M-
20 grade)

Main Road To No/ Quantity

L B D/H
Proposed Site sides (Rft)

Sides/Berms 2.00 x 2000.00 x x 4000.00

Add 15% for Curves x x 15% x 600.00

and junctions
Total 4600.00 1402.44 Metre 800.00 1121951.22
7.00 Providing and laying pre cast heel kerb of cement concerete 75 mm x 150 mm in section to line and
level laid over 75mm thick bed of lean conceret 1:4:8 mix complete as per the directions of engineer
in charge.The kerb shall match the colour of concrete paver.( M-20 grade)
Main Road To Quantity
No L B D/H
Proposed Site (Rft)

Sides/Berms 2.00 x 2000.00 x x x 4000.00

x x 0.15 x 600.00
Add 15% for Curves
and junctions

Total 4600.00 1402.44 Metre 150.00 210365.85

8.00 Providing form work including Centering ,shuttering, strutting, propping of budloo wood using marine
ply wood sheeting with water proofing ply board (12 mm min.thickness) and removal of the same .(In
insitu kerb stone/drain all levels complete.).The form shuttering shall behaving only 6 (six) reptitions

No/ Quantity
Central Verge / Siodes L B D/H
sides (Sft)

Page 4
 Main Road To 2.00 x 2000.00 x x x 1.50 6000.00
Proposed Site
Add 15% for Curves x x 0.15 x 900.00
and junctions
Total 6900.00 641.26 Sq.m 250.00 160315.99
9.00 Providing and laying 60 mm thick, interlocking precast cement concrete M-30 grade paved block with
smooth finish at top laid over the base of 40 mm thick graded coarse sand bed over a layer of well
compacted subgrade to 99% dry density including cut piece to fit the edges in pathways complete in all
respects with all contractors material, labour, transportation lead and lift etc. complete of work as per
specifications and as directed by engineer-in-charge at situ (Make :Duracrete )

Quantity
Side paths No L B D/H (Sft)

Main Road To 2.00 x 2000.00 x 3.00 x x 12000.00

Proposed Site

Add 15% for Curves x x 0.15 x 1800.00

and junctions
Total 13800.00 1282.53 Sq.m 1200.00 1539033.46

Page 5
 Abstract
Abstract of Cost for Construction of Approach Road From Main Road to Fruit Centre of
Excellence for Fruit Growing at Zawoora Srinagar Kashmir

S.No Particulars Of Items Qnty. Unit Rate Amount

(Rs) (Rs)
1.00 Surface dressing of the ground including removing 4275.09 Cum 20.00 85501.86
vegetation and inequalities not exceeding 15 cm
deep and disposal of rubbish,lead upto 50 m and lift
upto 1.5 m in :- ( All kinds of Soils)

2.00 Supplying , Stacking and Laying water bound

macadam with specified stone aggregate stone
screening and binding materials incl. screening,
sorting, spreading and consolidation with power road
roller of 8 to 10 tones capacity complete in all
respects .

(a) Sub base with Stone aggeregate 90mm to 773.72 cum 1850.00 1431386.10
45mm size including stone screening 13.2mm size.
complete (Quarry Stones) (Grade Ist.)
(b) Base course with 63mm to 45 mm size including 439.61 cum 1900.00 835268.30
stone screening 13.2mm size. complete (Quarry
Stones) (Grade 2nd.)

(c) Base course with 53mm to 22.4 mm size 386.86 cum 2000.00 773722.21
including stone screening 11.2mm size. complete
(Quarry Stones) (Grade 3rd.)

3.00 Providing and applying tack coat using hot straight 3847.58 Sq.m 50.00 192379.18
run bitumen of VG-10 grade including heating the
bitumen ,spraying the bitumen with mechanically
operated spray unit fitted on bitumen boiler,cleaning
and preparing the existing road surface to remove all
dirt,dust,mud etc and finally brooming the surface as
4.00 Semidense
per requiredbituminious concerete
specifications using crushed
.(On Butimen surface @ 3847.58 Sq.m 380.00 1462081.78
aggeregate
0.50 kgs/sqm) satisfying the gradation set out in
MORTH specifications with 5% bindder content (by
weight of total mix) bitumen of VG-10 grade @ 2.88
kgs/sqm with the aide of hot mix plant and paver
,transporting and laying mixed material with paver
finisher including rolling with road roller of 8 to 10
tonne capacity to achieve the required compaction
and density ( With bitumen VG-10 grade (quarry))
including rolling and finishing complete and including
cost and carriage of all materials involved from
source upto site of work complete.

Page 6
5.00 Providing and laying 6mm thick compacted seal Abstract
coat 5130.11 Sq.m 75.00 384758.36
of premixed fine aggeregate (passinig 2.36 mm and
retained on 180 micron Sieve,with bitumen 128 kg of
bitumen of VG-10 grade per cubic metre of fine
aggeregate (0.768 kg. of bitumen per square metre)
and 0.60 cum of fine aggeregate /100 sqm of road
surface including rolling and finishing complete as
per MOST specifications including cost and carriage
of all materials involved from source upto site of
work complete.

6.00 Providing and laying cast insitu cement concerete 1402.44 Metre 800.00 1121951.22
300 mm x 450 mm in section in line and level in
kerbs, drains and the like including curing complete
but excluding the cost of centering ,shuttering and
finishing complete as per the sample/ drawing and as
per the directions of engineer in charge ( M-20
grade)

7.00 Providing and laying pre cast heel kerb of cement 1402.44 Metre 150.00 210365.85
concerete 75 mm x 150 mm in section to line and
level laid over 75mm thick bed of lean conceret 1:4:8
mix complete as per the directions of engineer in
charge.The kerb shall match the colour of concrete
paver.( M-20 grade)
8.00 Providing form work including Centering ,shuttering, 641.26 Sq.m 250.00 160315.99
strutting, propping of budloo wood using marine ply
wood sheeting with water proofing ply board (12 mm
min.thickness) and removal of the same .(In insitu
kerb stone/drain all levels complete.).The form
shuttering shall behaving only 6 (six) reptitions

9.00 Providing and laying 60 mm thick, interlocking 1282.53 Sq.m 1200.00 1539033.46
precast cement concrete M-30 grade paved block
with smooth finish at top laid over the base of 40 mm
thick graded coarse sand bed over a layer of well
compacted subgrade to 99% dry density including cut
piece to fit the edges in pathways complete in all
respects with all contractors material, labour,
transportation lead and lift etc. complete of work as
per specifications and as directed by engineer-in-
charge at situ (Make :Duracrete )

10.00 Add for carriage of materials from source to site of L.S 150000.00
work by mechanical transport/head loads and for
unfor seen items as required at site during execution
complete

G.Total 8346764.32
Say Rs.83.50 Lacs

Page 7
Workings

Page 8