Name Of Work: FILLING OF POTHOLES &PATCH WORK BY DBM, AC,

MASTIC IN ULHASNAGAR CITY

Budget Head : Mainternance of Roads ...
Department : PWD
Project Type : New

Abstract Estimate

Description Quantity Unit Rate Amount ()

[Link] of Sub Work Work Items
ITEM NO:1
Excavation for roadway in earth, soil of all sorts,
gravel or soft murum including dressing sand,
required grade, camber and side slopes and section to the
the excavated materials with all lifts upto a conveying
lead
and spreading for embankment or stacking as of 50m.
By Manual Means. ( Item used only when directed. 160
Quantity is Cubic Metre 300 48000
below 10 Cu.m.)
(SSR Item No:2.10 )(PWD-CIVIL SSR )Item
MORTH 301 ) Spec
300 + 5% Corporation Area(On Basic less 0% for
Labour Amm /Cess / Insurance) ie 300 + 15
ITEM NO:2
Excavator (JCB JS 80 )
(SSR Item No: 60.02 ) (PWD-CIVIL SSR ItenSpec() 500. Hour 1272 636000
1272 + 5% Corporation Area(On Basic less 0% for
Labour Amm / Cess / Insurance) i.e 1272 +63.6
ITEM NO:3
Construction of granular sub-base by providing close
graded Material, mixing in a mechanical mix plant at
OMC, carriage of mixed Material to work site, spreading in
uniform layers with motor graderl Paver on prepared
surface and compacting with vibratory roller to achieve 3000 Cubic Metre 2039 6117000
the desired density, complete as per clause 401 -- Plant
Mix Method and Grading - |Material
(SSR Item No :3.01 )(PWD-CIVIL SSR)lItem Spec: (
MORTH 401 )
RA No.:1

ITEM NO: 4
Providing and applying tack coat on the prepared surface
heating by fames in Boiler and spraying bitumen set
footed in bitumen boller on B.T. surface 2.5 kg/10
sqm.(VG-30 bulk bitumen rates are considered to arrive at 20000 Square Metre 18 360000
rates)
(SSR Item No:3.30 ) (PWD-CIVIL SSR ) Item Spec:(
MORTH 503 )
RA No. :2
 Quañtly

Description

ITEM N O : 5 and laying

M A C A D A M : - - P r o v i d i n g

Grading
BITUMINOUS aggregate of
macadam using crushed transported at site
bituminous
bituminous binder,
1, premixed with prepared surface
over a previously alignment,and rolling
with VTS, laid
required grade ,level,
finished to the 80/100 mm
compacted
desired density for
to achieve the hot mix plant with
SCADA
thickness with drum
mix type plant as 24588800
featuresHot mix
of 7232
essential Cubic Metre
having complying and attachments 3400
IRC-27 2009 specified conditions belt
per sensor based
electronic load
such as bitumen and
synchronization of
system and PLC
conveyers,automatic

dust controller
aggregate feeder, built in
paver, and Vibratory roller
for Drum Mix plant ,Sensor complete --Bitumen 3.30%
excluding prime/Tack coat etc.
bulk bitumen rates are
of specified grade (VG-30 SCADA Item)
considered to arrive at rates) (Non
SSR Item No: 3.42 ) (PWD-CIVIL SSR)
Item Spec:(
(
MORTH 504 )
RA No. :3
ITEM NO:6
DENSE BITUMINOUS MACADAM: Proving and laying
dense bituminous macadam using crushed aggregates of
Grading 1, premixed with bituminous binder of specified
grade of Bitumen @ 4.50 per cent by weight of total mix
and filler, transported to site with VTS, laid over a
previously prepared surface, finished to the required Cubic Metre 9664 7248000
grade, level, aligrinent, and rolling to achieve the desired
750
density for 76-100 mm compacted thicknessUSING
Batch mix type hot mix plant with SCADA, Sensor Paver,
Vibratory roller with Stone Dust filler.(VG-30 bulk bitumen
rates are considered to arrive at rates) (Non SCADA Item)
(SSR Item No :3.44 ) (PWD-CIVIL SSR) Item Spec :(
MORTH 505 )
RA No. :4

ITEM NO:7
Providing and applying tack coat on the prepared surface
heating by fames in Boiler and spraying bitumen with
sprayer on Dry / Hungry B.T. surface 3 kg/10 sqm. 20000 Square Metre 21 420000
(VG-30 bulk bitumen rates are considered to arrive at
rates)
( SSR Item No :3.31 )(PWD-CIVIL SSR)Item Spec:(
MORTH 503 )
RA No. :5

ITEM NO:8
BITUMINOUS CcONCRETE:- Providing and laying
bituminous concrete using crushed aggregates of grading
premixed with bituminous binder @5.20 per cent by
weight of total mix and filler, transported to site with VTS,
laid over a previously prepared surface, finished to the
required grade, level, alignment, and rolling to achieve the
desired compaction for 50 mm compacted thickness with 1350 Cubic Metre 10599 14308650
specified grade of Bitumen, Excluding prime/ tack coat.
For Bitumen of specified grade -- USING Batch mix type
hot mix plant with SCADA, Sensor Paver, Vibratory roller
with Stone Dust filler. (VG-30 bulk bitumen rates are
considered to arrive at rates) (Non SCADA Item)
(SSR Item No: 3.48 ) (PWD-CIVIL SSR )Item Spec :(
MORTH 507 )
RA No. :6
 Description
M NO :9 Quantity Unit Rate Amount ()
LMastic asphalt
25mm thick
12% by weight as per having bitumen
1.S.
prevailing MCGM Specificatins code no. 531712002. content
(As
365) etc, complete for roadwork clause per no
(Rate as per
MUNICIPAL CORPORATION BRIHANMMBAI
department 2023 P-29. I. USOR for Road 3200 Square Meter 1439 4604800
( SSR Item No : 60.10 ) Code-R3-RW-5-30)
1439 + 5% Corporation (PWD-CIVIL SSR) Item Spec:()
Labour Amm /Cess / Insurance) Area(On Basic less 0% for
i.e 1439 +71.95
ITEM NO: 10
Providing and Laying factory made coloured
edge Cement concrete grass paver chamfered
blocks of required
strength,thickness &size/shape, made by table vibratory
method using PU mould, laid in required colour &
over 50mm thick compacted bed of fine pattern
fine aggregate
(natural sand/crushed sand VSl grade finely washed
compacting and proper embedding/aying of inter locking etc.),
paver blocks into the fine aggregate
sand/crushed sand VSI grade finely washed etc.)(natural bedding
layer through vibratory compaction by using plate vibrator,
filling the joints with fine aggregate (natural sand/crushed 2400 Square Metre 1171 2810400
sand VSlgrade finely washed etc.) and cutting of paver
blocks as per equired size and pattern, finishing and
sweeping extra fine aggregate (natural sand/crushed
sand VSI grade finely washed etc.) and complete as per
manufacturer spsecifications & direction of Engineer-in
Charge. 60mm thick CC paver block of M:35 gade
Concrete with approved colour and design &pattern.
( SSR Item No : 48.06 )(PWD-CIVIL SSR ) Item Spec
As directed by Engineer in charge )
1171 + 5% Corporation Area(On Basic less 0% for
Labour Amm /Cess / Insurance) i.e 1171 + 58.55
ITEM NO:11
Providing and laying in situ / ready mix M-40 cement
concrete of trap /granite / quartzite/ gniess metal for nnSIAN
reinforced cement concrete block below the bearing
including necessary scaffolding, plywopd/steel formwork,
compaction by vibrating, finishing in CM 1:3and curing
complete (Excluding reinforcement) Using reversible drumPT65 Cubic Meter 7895 1302675
type mixerl concrete batch mix plant (pan mixer) with fine
agreegates of required specifications ( VsI sand finely
washed etc )
(SSR Item No : 17.62 )(PWD-CIVIL SSR ) Item Spec : (
MORT&H (5th Rev.) 1700, 2205, 2304 )
7895 + 5% Corporation Area(On Basic less 0% for
Labour Amm / Cess / Insurance) i.e 7895 + 394.75

ITEM NO:12
Transportation of excess excavated/

dismantled/scrap/debries etc. upto lead of 5kms including

loading unloading conveying stacking etc complete (Lead
Chart 150 Cubic Meter 252.22 37833
(SSR Item No :60.01 )(PWD-CIVIL SSR) Item Spec :(
As directed by Engineer in Charge )
252.22 5% Corporation Area(0n Basic less 0% for
Labour Amm / Cess /Insurance) i.e 252.22+ 12.61
eigkt
Total For Sub Work No.1 :Six crore twenty four lakhs eighty two thousands one hundred and iftyRupees 62,482,158
 Recapitulation Sheet
Name OT Is Work: FILLING OE DOTHO ES &PATCH WORK BY DBM, AC, MASTICIN
ULHASNAGAK
CITY

SSR YEAR : 2022-2023

A) Work Portion
Amount
Work Items
65606265.75
Total Amount
65606265.75
Six crore fifty six lakhs six thousand two hundred and Total Rs. (Work Portion) (A) 65606266
sixty six Rupees
B)

Labour Insurance 0.5% of Total Rs.(A) 328031.33

Goods & Service Tax Charges 18% of Total Rs.(A) 11809127.88
Total Amount 12137159.21
One crore twenty onelakhs thirty seven thousands one hundred and fifty
nine Rupees Total Rs. (B) 12137159
C)

Material Testing Charges 1% of Total Rs.(A) 656062.66

Total Amount 656062.66

Six lakh fifty six thousands sixty three Rupees Total Rs. (C) 656063
Technical Sanction Amount (A+B) Total Rs. (A+B) 17743425
ren crore seventy seven lakhs forty three thousands four hundred Total Rs. 77743425
twenty fve Rupees

Total Esitmate Amount (A+B+C) Total Rs. (A+B+C) 78399488

Seven crore eighty three lakhs nínety nine thousands four hundred and
Total Rs. 78399488
eighty eight Rupees

Sushant Pevekar Sandeep Jadhav Nilesh Shirsathe

Junior Engineer Deputy Engineer Executive Engineer
Department -PWD,Health (Medical),Garden Department -PWD, Hoalth (Medical), Garden Department -PWD, Health (Medical),Garden
Ulhasnagar Municipal Corporation Ulhasnagar Municipal Corporation Ulhasnagar Municipal Corporation
Technically Sacntioned for Rs. 78399488/- (Seven crore eighty three lakhs ninety nine thousands four hundred and eighty eight Runege
[Link]: 713 Dated :

Recapitulation Sheet