GOVERNMENT OF MAHARASHTRA

PUBLIC WORKS REGION,

PUBLIC WORKS CIRCLE,

P.W.DIVISION,

* NAME OF WORK *
PATCH WORK OF BT ROAD AT ....... FROM .......
TO........

ESTIMATE COST :- 9.95 LAKHS

ADOPTED SSR OF 2022-23

PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

ESTIMATE

Division :- P.W.DIVISION,

Sub-Division :-

Fund Head :-

Miner Head :-

Major Head :-

Service Head :-

Departmental Head :-

Estimate framed in the Office of the Executive Engineer, Public Works Division, ------
of the probable expenses that will be incurred in
NAME OF WORK:-
PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

Estimated Cost :- ₹ 994,555.00

Administrative Approved :- No- Date-

under

Technical sanction under :- No- Date-

Estimated prepared by :- Shri… Sectional Enginner

checked by by :- Shri… Sub-Divisional Enginner

In the office of the

SUB-DIVISIONAL ENGINEER,
P.W.SUB-DIVISION…………….

Call or Authority
NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

GENERAL REPORT.
 NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

GENERAL ABSTRACT

(A) COST OF WORK PORTION Rs. 884049.00

(B) COST OF ROYALTY & Q.C.TESTING CHARGES Rs. 0.00

TOTAL (A+B) Rs. 884049.00

1) ADD 12% FOR GOODS AND SERVICES TAX ON [A] Rs. 106086.00

2) ADD .5% FOR INSURANCE ON [A] Rs. 4420.00

GRAND TOTAL Rs. 994555.00

Sectional Engineer, Deputy Engineer

 NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

ABSTRACT
SR.
QUANTITY DESCRIPTION OF ITEM RATE UNIT
NO.

[A] WORK PORTION.

Providing and constructing 75 mm. thick

Modified Penetration Macadam (MPM) road
surface including all materials, preparing the
existing road surface, spreading 40 mm. stone
metal layers 100% crusher broken metal with
concical crusher plant heating and spraying the
bitumen of specied grade @ 2 Kg/sqm, spreading
12 mm.size chips compacting with three wheel
1 static roller having weight 8 to 10 MT. to achive the
desired degree of compaction as per Technical
Specification Clause 506 etc. complete. including
applying tack coat of VG 10 grade bitumen at the
rate of 0.30 Kg Sqm. on existing bitumen
surface. (VG-30 bulk rates are considered to
arrive at rates)

IRC SP-20 2002, Clause No. 8.7.3,

Appendix 8.4
SSR OF 2022-23 ITEM NO. 3.36(b) & PAGE NO.32
2090.000 RATE ANALYSIS 339.61 Sq.M.

Providing bituminous Type A liquid seal coat on

bituminous surface including supplying all
materials & bitumen of VG-30 grade preparing
existing road surface, heating and applying
2 bitumen @ 0.98 KgSqm. by mechanical means,
spreading chips and rolling, by static roller having
weight 8 to 10 MT. etc. complete.

MORTH 513
SSR OF 2022-23 ITEM NO. 4.01 & PAGE NO.35
2090.000 RATE ANALYSIS 83.38 Sq.M.

TOTAL(A) Rs.

[B] Royalty Charges & Testing Charges.

ROYALTY CHARGES :- Supply of Rubble, Murum,

Soil, 60mm./40mm. metal (Hand broken),
royalty charges are not included in the rates.[As per
Govt. of Maharashtra, Revenue and Forest
3 Departments Gazette No.146 Dt.04 June,2021.
States that the royalty charges of
Rs.211.95/Cu.M. ) are considered. The surcharge
levied on Royalty shall also be payable to the
contractor.
E DSR ITEM NO. ... & PAGE NO....
0.000 ROYALTY CHARGES FOR SAND 237.37 Cu.M.
0.000 ROYALTY CHARGES FOR OTHER MINERALS 216.18 Cu.M.
 ABSTRACT
SR.
QUANTITY DESCRIPTION OF ITEM RATE UNIT
NO.
Laboratory testing charges are not considered in
the Rate Abstracts. Where ever required separate
item shall be taken in the estimate for material
testing charges, on the basis of testing frequency
4 and charges fixed by Vigilance & Quality Control
Circle, for the current year and shall form part of
tender. testing of material by Quality control and
certified quality must be use by contractor.

E DSR ITEM NO. ... & PAGE NO....

TOTAL(B) Rs.

TOTAL(A+B) Rs.

Sectional Engineer, Deputy Engineer

OM ....... TO........

TOTAL
AMOUNT

709785.00

174264.00

884049.00

0.00
0.00
 TOTAL
AMOUNT

0.00

884049.00

Deputy Engineer
 NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

MEASUREMENT SHEET.
SR.
DESCRIPTION OF ITEM NO. L B D QUANTITY
NO.

1 Providing and constructing 75 mm. thick

Modified Penetration Macadam (MPM)
road surface including all materials, preparing
the existing road surface, spreading 40 mm.
stone metal layers 100% crusher broken
metal with concical crusher plant heating and
spraying the bitumen of specied grade @ 2
Kg/sqm, spreading 12 mm.size chips
compacting with three wheel static roller
having weight 8 to 10 MT. to achive the
desired degree of compaction as per Technical
Specification Clause 506 etc. complete.
including applying tack coat of VG 10 grade
bitumen at the rate of 0.30 Kg Sqm. on
existing bitumen surface. (VG-30 bulk
rates are considered to arrive at rates)

SSR OF 2022-23 ITEM NO. 3.36(b) & PAGE NO.32

From ABC Chown to PQR Chowk 1 X 550.00 X 9.50 X 0.400 = 2090.000

TOTAL QUANTITY 2090.000

Sq.M.
2 Providing bituminous Type A liquid seal
coat on bituminous surface including
supplying all materials & bitumen of VG-30
grade preparing existing road surface,
heating and applying bitumen @ 0.98
KgSqm. by mechanical means, spreading
chips and rolling, by static roller having
weight 8 to 10 MT. etc. complete.

SSR OF 2022-23 ITEM NO. 4.01 & PAGE NO.35

QUANTITY SAME AS PER ITEM NO.1 1 = 2090.000

TOTAL QUANTITY 2090.000

Sq.M.
3 ROYALTY CHARGES :- Supply of Rubble,
Murum, Soil, 60mm./40mm. metal (Hand
broken), royalty charges are not included in
the rates.[As per Govt. of Maharashtra,
Revenue and Forest Departments Gazette
No.146 Dt.04 June,2021. States that the
royalty charges of Rs.211.95/Cu.M. ) are
considered. The surcharge levied on Royalty
shall also be payable to the contractor.

E DSR ITEM NO. ... & PAGE NO....

ROYALTY QTY. FOR SAND = 0.000
ROYALTY QTY. FOR OTHER MIN. = 0.000
TOTAL QUANTITY 0.000
 MEASUREMENT SHEET.
SR.
DESCRIPTION OF ITEM NO. L B D QUANTITY
NO.
4 Laboratory testing charges are not
considered in the Rate Abstracts. Where ever
required separate item shall be taken in the
estimate for material testing charges, on the
basis of testing frequency and charges fixed
by Vigilance & Quality Control Circle, for the
current year and shall form part of tender.
testing of material by Quality control and
certified quality must be use by
contractor.

E DSR ITEM NO. ... & PAGE NO....

Sectional Engineer, Deputy Engineer

 NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

RATE ANALYSIS.
SR. NET LEAD
DESCRIPTION OF ITEM QTY. RATE
NO. CHARGES

1 Providing and constructing 75 mm. thick Modified

Penetration Macadam (MPM) road surface including
all materials, preparing the existing road surface,
spreading 40 mm. stone metal layers 100% crusher
broken metal with concical crusher plant heating and
spraying the bitumen of specied grade @ 2 Kg/sqm,
spreading 12 mm.size chips compacting with three
wheel static roller having weight 8 to 10 MT. to achive
the desired degree of compaction as per Technical
Specification Clause 506 etc. complete. including
applying tack coat of VG 10 grade bitumen at the rate
of 0.30 Kg Sqm. on existing bitumen surface. (VG-
30 bulk rates are considered to arrive at rates)

BASIC RATE AS PER SSR OF 2022-23 ITEM

NO. 3.36(b) & PAGE NO.32 289.00
ADD LEAD CHARGES FOR 40MM METAL CB 0.09000 356.61 32.09
ADD LEAD CHARGES FOR 12MM METAL 0.01800 372.12 6.70
ADD LEAD CHARGES FOR BITUMEN 0.00230 5000.00 11.50
ADD HEATING & DECANTING FOR BITUMEN 0.00230 137.00 0.32

TOTAL RATE Rs. 339.61 PerSq.M.

2 Providing bituminous Type A liquid seal coat on

bituminous surface including supplying all materials &
bitumen of VG-30 grade preparing existing road
surface, heating and applying bitumen @ 0.98
KgSqm. by mechanical means, spreading chips and
rolling, by static roller having weight 8 to 10 MT. etc.
complete.
BASIC RATE AS PER SSR OF 2022-23 ITEM
NO. 4.01 & PAGE NO.35 75.00
ADD LEAD CHARGES FOR 06MM METAL 0.00900 372.12 3.35
ADD LEAD CHARGES FOR BITUMEN 0.00098 5000.00 4.90
ADD HEATING & DECANTING FOR BITUMEN 0.00098 137.00 0.13

TOTAL RATE Rs. 83.38 PerSq.M.

Sectional Engineer, Deputy Engineer

 NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

DIFF.COST OF MATERIAL
SR. RATE AS PER SSR MARKET
MATERIAL EXCESS LESS REMARKS/ EFFECTIVE DATE
NO. 2017-18 RATE
 NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

LEAD CHART
TYPE OF LOCATION OF LEAD IN NET LEAD
SR.NO. MATERIAL
MATERIAL QUARRY KM. CHARGES.

1 40MM METAL CB MACHINE TUV 12.00 356.61

2 12MM METAL MACHINE TUV 12.00 372.12
3 BITUMEN MACHINE Ex Refinary Mumbai 500.00 5000.00
4 06MM METAL MACHINE TUV 12.00 372.12

Sectional Engineer, Deputy Engineer

 NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

QUARRY CHART

KM 500/000 BITUMEN AT Ex Refinary Mumbai

KM 12/000 AT: TUV_x000D_

40MM METAL CB, 12MM METAL , 06MM METAL

KM 00/000
AT SITE
CERTIFICATE
Certified that I have visited the quarry sites & distance
shown as lead is corrects & sufficient quantity will be
available from quarry.

Sectional Engineer, Deputy Engineer

 NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

OTHER MATERIAL COMPONENTS

40MM METAL CB 12MM METAL BITUMEN 06MM METAL
Sr
Item Of Work Quantity
No.
Cons. Qty. Cons. Qty. Cons. Qty. Cons. Qty.

1 2 3 4 5 6 7 8 9 10 11
Providing and constructing 75 mm.
thick Modified Penetration
Macadam (MPM) road surface
1 including all materials, preparing the 2090.000 0.09000 188.100 0.01800 37.620 0.00230 4.807
existing road surface, spreading 40 mm.
stone metal layers 100% crusher
broken metal with concical crusher
SSR OF 2022-23 ITEM NO. 3.36(b) & PAGE NO.32
plant heating and spraying the bitumen
Providing bituminous Type A liquid
of specied grade @ 2 Kg/sqm,
seal coat on bituminous surface
spreading 12 mm.size chips compacting
including supplying all materials &
2 with three wheel static roller having
bitumen of VG-30 grade preparing 2090.000 0.00098 2.048 0.00900 18.810
weight 8 to 10 MT. to achive the desired
existing road surface, heating and
degree of compaction as per Technical
applying bitumen @ 0.98 KgSqm. by
Specification Clause 506 etc. complete.
mechanical means, spreading chips and
including
SSR applying
OF 2022-23 tack4.01
ITEM NO. coat of VG
& PAGE 10
NO.35
rolling, by static roller having weight 8
grade bitumen at the rate of 0.30 Kg
to 10 MT. etc. complete.
Sqm. on existing bitumen surface. TOTAL: 188.100 37.620 6.855 18.810
(VG-30 bulk rates are considered to
arrive at rates)

Sectional Engineer, Deputy Engineer

=ABST!A1

FREQUNCY CHART

Sr. Material Qty. Unit Tests Frequency No. of

No. Test
 NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

ROYALTY STATEMENT
NATURAL SAND OTHER MINERALS
Sr
Item Of Work Quantity UNIT
No.
Factor Qty. Factor

1 2 3 4 5 6 7
2090.000
Total Qty. in Cubic Metre: 0.000
Rate INR. 237.370
Total Amount INR. 0.000
Grand Total Amount INR.
Notes:
1] Royalty charges for Natural Sand. Rate inclusive of surcharges of 2% + Mineral Foundation 10% [211.94 + 4.24 + 21.19 = 237.37]
2] Royalty charges for Other Minerals. Rate inclusive of surcharges of 2% = [211.94 + 4.24 = 216.18]

Sectional Engineer, Deputy Engineer

OTHER MINERALS

Qty.

0.000
216.180
0.000
0.000

9 = 237.37]

gineer
 MATERIAL SUMMARY
TOTAL QUANTITY OF
SR.NO. MATERIAL REMARKS
QUANTITY ROYALTY

1 40MM METAL CB 188.100 -

2 12MM METAL 37.620 -
3 BITUMEN 6.855 -
4 06MM METAL 18.810 -

Sectional Engineer, Deputy Engineer

NAME OF WORK:- PATCH WORK OF BT ROAD AT ....... FROM ....... TO........

PLAN

ग्रामसेवक/ग्राम विकास अधिकारी, Sectional Engineer,

ग्राम पंचायत,............................. सरपंच Panchayat Samitee,
ग्राम पंचायत,...........

प्रमाणपत्र
प्रमाणित करण्यांत येते की, वरील नकाशात दर्शविलेल्या ठिकाणी/ रस्त्यावर इतर कोणत्याही योजनेतून काम करण्यांत आलेले नाही व प्रस्तावित के लेले नाही. तसेच सदर
ठिकाणच्या / रस्त्याची नोंद ही ग्राम पंचायतीला घेण्यांत आलेली आहे व मंजुर वस्तीच्या हद्यी मध्येच काम करणे व देखभाल दुरुस्तीची हामी ग्राम पंचायत घेत आहे.

सबब प्रमाणपत्र देण्यांत येत आहे.

ग्रामसेवक/ग्राम विकास अधिकारी, विस्तार अधिकारी (पं)

ग्राम पंचायत,................... सरपंच पंचायत समिती,.............................
ग्राम पंचायत,...........