CHIEF OFFICER

AMBERNATH MUNICIPAL COUNCIL,

AMBERNATH

MUNICIPAL ENGINEER
AMBERNATH MUNICIPAL COUNCIL,
AMBERNATH

PLANS & ESTIMATES

FOR
TECHNICAL SANCTION

NAME OF WORK:-CONSTRUCTION OF C.C ROAD IN ANNA

PATIL NAGAR NEAR PUBLIC TOILET AT WARD NO-05 IN AMC
AREA (WEST)

Estimated Cost Rs. 997128.76

MUNICIPAL ENGINEER
AMBERNATH MUNICIPAL COUNCIL,
AMBERNATH
 ESTIMATE

Sanctioned Estimate No. :

DIVISION :
CHIEF OFFICER, AMBERNATH MUNICIPAL COUNCIL, AMBERNATH
FUND HEAD :

MAJOR HEAD :

MINOR HEAD :

SERVICE HEAD :

DEPARTMENTAL HEAD :

Estimate framed in the office of the Chief Officer, Ambernath Municipal Council, Ambernath

NAME OF WORK:-CONSTRUCTION OF C.C ROAD IN ANNA PATIL NAGAR NEAR PUBLIC TOILET AT WARD NO-
05 IN AMC AREA (WEST)

For Rs. 997128.76

Administratively approved under No. :

Technically sanctioned under No. :

Estimate prepared by : Acotech Consultant Pvt Ltd

Estimate checked by : Municipal Engineer , Ambernath Municipal

( Call or authority ) :
Scanned by CamScanner
 AMBERNATH MUNICIPAL COUNCIL
ACOTECH CONSULTANTS PVT. LTD.
NAME OF WORK:-CONSTRUCTION OF C.C ROAD IN ANNA PATIL NAGAR NEAR
PUBLIC TOILET AT WARD NO-05 IN AMC AREA (WEST)
ABSTRACT SHEET
Sr.
ITEM DESCRIPTION QTY. RATE UNIT AMOUNT
No.
Dismantling of flexible pavements and
disposal of dismantled materials up to a lead
1 of 1000 metres, stacking serviceable and 32.40 335.92 Cum 10883.808
unserviceable materials separately etc.
complete.
Excavation for foundation in earth, soil of all
types, sand, gravel and soft murum, including
2 removing the excavated material up to a 120.15 148.72 Cum 17868.71
distance of 50 m. beyond the building area and
stacking and spreading as directed,
Excavation for foundation in hard murum
including removing the excavated material
upto distance of 50 metres beyond the
building area and stacking and spreading as
2B directed, dewatering, preparing the bed for 31.50 163.28 Cum 5143.32
the foundation and necessary back filling,
ramming, watering including shoring and
strutting etc. complete. (Lift upto 1.50
m) By Mechanical Means
Conveying materials obtained from road
cutting including all lifts, laying in layers of
20cm. to 30cm. breaking clods, dressing to the
3 required lines, curves, grades and section, 136.49 544.18 Cum 74272.41
watering and compacting to not less than 97%
of standard proctor density for a lead of 300m.
to 500m. inclusive,
Providing from in
and laying thesitu
site of
/ excavation
ready mix
cement concrete of M10 proportion with trap/
4 granite/ quartzite/ gneiss metal in foundation 6.30 4595.76 Cum 28953.29
including necessary form work, compacting
and curing etc.
Providing dry/complete.
trap/ (with reversible
granite/ quartzite/
gneiss rubble stone soling 15cm to 20 cm thick
5 including hand packing and compacting etc. 9.45 1124.14 Cum 10623.12
complete.
Providing and laying in-situ M40 Grade
unreinforced plain cement
6 concrete pavement with max 20% fly Ash ( 32.40 5975.84 Cum 193617.22
Fly-ash upto 20% by
weight of Cement) over a prepared sub base
Sr.
ITEM DESCRIPTION QTY. RATE UNIT AMOUNT
No.
Construction of granular sub-base by
providing close graded Material, mixing in a
7 mechanical mix plant at OMC, carriage of 24.30 1581.84 Cum 38438.71
mixed Material to work site, spreading in
uniform layers with motor grader/ Paver on
prepared surface
Construction of dryand compacting
lean with
cement concrete Sub-
base over a prepared sub-grade with coarse
8 and fine aggregate ( natural sand/ VSI grade 16.20 2917.20 Cum 47258.64
finely washed crushed sand) conforming to IS:
383, the size
Providing andoffixing
coarsein position TMT - FE - 500
bar reinforcement of various diameters for
9 0.65 66553.76 MT 43023.51
R.C.C. pile caps, footings, foundations, slabs,
beams columns, canopies, staircase, newels,
chajjas, lintels
Providing andpardis,
laying copings,
Cast in fins, arches etc.
situ/Ready Mix
cement concrete M-20 of trap/ granite /
10 quartzite/ gneiss metal for R.C.C. slabs and 6.86 10489.44 Cum 71983.78
landings as per detailed designs and drawings
including steel centering, formwork, cover
blocks, laying/pumping,
Providing and laying Castcompaction finishing
in situ/Ready Mix
11 cement concrete in M-20 of trap/ granite/ 18.00 11870.56 Cum 213670.08
quartzite/ gneiss metal for R.C.C. pardi of
required
Providing and laying weep holes of 100 mm
diameter PVC pipes as per drawing for
12 6.00 365.04 Rmt 2190.24
abutment returns, return walls etc. Complete.

Providing and fixing reinforced cement

concrete cover of size 60 cm x 45 cm with
13 30.00 4149.60 Nos 124488.00
frame over inspection chamber etc. complete.
Heavy duty (160 kg)
Total Civil Cost 882414.84

For Acotech Consultants Pvt. Ltd. Sectional Engineer

Ambernath Municipal Council
Ambernath

Deputy Engineer Municipal Engineer

Ambernath Municipal Council Ambernath Municipal Council
Ambernath Ambernath
 AMBERNATH MUNICIPAL COUNCIL
ACOTECH CONSULTANTS PVT. LTD.
NAME OF WORK:-CONSTRUCTION OF C.C ROAD IN ANNA PATIL NAGAR NEAR
PUBLIC TOILET AT WARD NO-05 IN AMC AREA (WEST)
MEASUREMENT SHEET
Sr. Height /
ITEM DESCRIPTION Nos. Length Breadth Qty. Unit
No. Depth
1 Dismantling of flexible pavements and disposal of dismantledmaterials up to a lead of 1000 metres, stac
For Road 1 90.00 1.80 0.20 32.40
Total Qty. 32.40 Cum

2 Excavation for foundation in earth, soil of all types, sand, gravel and soft murum, including
removing the excavated material up to a distance of 50 m. beyond the building area and
For Road 1 90.00 1.80 0.45 72.9
For Gutter 1 90.00 0.70 0.75 47.25
Total Qty. 120.15 Cum

2B Excavation for foundation in hard murum including removing theexcavated material upto distance of 50
For Gutter 1 90.00 0.70 0.50 31.50
Total Qty. 31.50 Cum

3 Conveying materials obtained from road cutting including all lifts, laying in layers of 20cm.
i) to 30cm.
Item No -breaking
1 clods, dressing to the required lines, curves, grades and section, watering
120.15
90% of item no 2 & 2b Total Qty. 136.49 Cum

4 Providing and laying in situ / ready mix cement concrete of M10 proportion with trap/
granite/ quartzite/ gneiss metal in foundation including necessary form work, compacting
For Gutter 1 90.00 0.70 0.10 6.30
Total Qty. 6.30 Cum

5 Providing dry/ trap/ granite/ quartzite/ gneiss rubble stone soling 15cm to 20 cm thick
including
For Gutterhand packing and compacting etc.1 90.00 0.70 0.15 9.45
Total Qty. 9.45 Cum

6 Providing and laying in-situ M40 Grade unreinforced plain cement concrete pavement with max 20% fly
For Road 1 90.00 1.80 0.20 32.40
Total Qty. 32.40 Cum
Sr. Height /
ITEM DESCRIPTION Nos. Length Breadth Qty. Unit
No. Depth
7 Construction of granular sub-base by providing close graded Material,mixing in a mechanical mix plant
For Road 1 90.00 1.80 0.15 24.30
Total Qty. 24.30 Cum
8 Construction of dry lean cement concrete Sub- base over a preparedsub-grade with coarse and fine aggr
For Road 1 90.00 1.80 0.10 16.20
Total Qty. 16.20 Cum

9 Providing and fixing in position TMT FE 500 bar reinforcement of various diameters for R.C.C. pile caps
Slab 6.86 1% 7.85 0.65
Total Qty. 0.65 MT

10 Providing and laying Cast in situ/Ready Mix cement concrete M-20 oftrap/ granite / quartzite/ gneiss m
For Gutter 1 90.00 0.70 0.125 7.88
Deduction
Manholes -30 0.60 0.45 0.125 -1.01
Net Qty. 6.86 Cum

11 Providing and laying Cast in situ/Ready Mix cement concrete in M-20 of trap/ granite/ quartzite/ gneis
R.C.C Pardi /Wall 2 90.00 0.10 1.00 18.00 Cum

12 Weep Holes (100 mm Dia) 60 0.10 6.00 Rmt

13 Man Holes 30 30.00 Nos

For Acotech Consultants Pvt. Ltd. Sectional Engineer

Ambernath Municipal Council
Ambernath

Deputy Engineer Municipal Engineer

Ambernath Municipal Council Ambernath Municipal Council
Ambernath Ambernath
 AMBERNATH MUNICIPAL COUNCIL
ACOTECH CONSULTANTS PVT. LTD.
NAME OF WORK:-CONSTRUCTION OF C.C ROAD IN ANNA PATIL NAGAR NEAR
PUBLIC TOILET AT WARD NO-05 IN AMC AREA (WEST)
RATE ANALYSIS (PWD SSR - 2018-19)
MATERIAL LEAD CHART
Sr. LEAD Lead
MATERIAL
No. (Km) Charges
1 Rubble 10 337.56
2 HB Metal 10 275.92
3 Sand 100 1159.31
4 Murum 10 264.42
5 Asphalt 50 360.00
6 Crushed Metal 10 275.92
RATE ANALYSIS SHEET
Sr. ITEM
ITEM DESCRIPTION RATE UNIT REMARKS
No. NO
Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
1 3.10 323.00 Cum
stacking serviceable and
unserviceable materials separately etc. complete.
Add 4% for Muncipal Areas 12.92
Rate Arrived 335.92 Cum

Excavation for foundation in earth, soil of all types,

sand, gravel and soft murum, including removing
the excavated material up to a distance of 50 m.
beyond the building area and stacking and
2 spreading as directed, dewatering, preparing the 21.02 143.00 Cum
bed for the foundation and necessary back filling,
ramming, watering including shoring and strutting
etc. complete. (Lift upto 1.5 m.)

Add 4% for Muncipal Areas 5.72

Rate Arrived 148.72 Cum
Sr. ITEM
ITEM DESCRIPTION RATE UNIT REMARKS
No. NO
Excavation for foundation in hard murum
including removing the excavated material upto
distance of 50 metres beyond the building area
and stacking and spreading as directed,
2B dewatering, preparing the bed for the foundation 21.06 157.00
and necessary back filling, ramming, watering
including shoring and strutting etc. complete. (Lift
upto 1.50
m) By Mechanical Means
Add 4% for Muncipal Areas 6.28
Rate Arrived 163.28 Cum

3 Conveying materials obtained from road cutting 2.26 269.00 Cum

including all lifts, laying in layers of 20cm. to
Add 10 Km Lead of Murum for Transportation (STATEMENT - 264.42
C1)
Add 4% for Muncipal Areas 10.76
Rate Arrived 544.18 Cum

Providing and laying in situ / ready mix cement

concrete of M10 proportion with trap/ granite/
4 quartzite/ gneiss metal in foundation including 11.02 4419.00 Cum
necessary form work, compacting and curing etc.
complete. (with reversible drum type mixer/
concrete batch mix plant (pan
Add 4%mixer)) with SCADA
for Muncipal Areas 176.76
Rate Arrived 4595.76 Cum

Providing and laying in-situ M40 Grade

unreinforced plain cement concrete pavement
5 over a prepared sub base with 43 grade cement , 5.03 5746.00 Cum
coarse and fine aggregate ( natural sand/ VSI
grade finely washed
Add 4% for Muncipal Areas 229.84
Rate Arrived 5975.84 Cum

Providing dry/ trap/ granite/ quartzite/ gneiss

rubble stone soling 15cm to 20 cm thick including
6 21.38 945.00 Cum
hand packing and compacting etc.
complete.
Add Royalty @ 141.34 / Cum 141.34
Add 4% for Muncipal Areas 37.80
Rate Arrived 1124.14 Cum
Sr. ITEM
ITEM DESCRIPTION RATE UNIT REMARKS
No. NO
Construction of granular sub-base by providing
close graded Material, mixing in a mechanical mix
plant at OMC, carriage of mixed Material to work
7 site, spreading in uniform layers with motor 3.01 1521.00 Cum
grader/ Paver on
prepared surface and compacting with vibratory
roller to achieve the desired density, complete as
per clause 401 -- Plant Mix
AddMethod and Grading
4% for Muncipal -I
Areas 60.84
Rate Arrived 1581.84 Cum

8 Construction of dry lean cement concrete Sub- base over

5.13a prepared
2805.00
sub-grade
Cumwith coarse and fine aggre
Add 4% for Muncipal Areas 112.20
Rate Arrived 2917.20 Cum

Providing and fixing in position TMT - FE - 500 bar

reinforcement of various diameters for R.C.C. pile
caps, footings, foundations, slabs, beams columns,
9 26.33 63994.00
canopies, staircase, newels, chajjas, lintels pardis,
copings, fins, arches etc. as per detailed designs,
drawings and schedules. including cutting,
Add 4% for Muncipal Areas 2559.76
Rate Arrived 66553.76 Cum

Providing and laying Cast in situ/Ready Mix

cement concrete M-20 of trap/ granite /
10 25.7 10086.00 Cum
quartzite/ gneiss metal for R.C.C. slabs and
landings as per detailed designs and drawings
including steel centering,
Addformwork, cover blocks,
4% for Muncipal Areas 403.44
Rate Arrived 10489.44 Cum
Sr. ITEM
ITEM DESCRIPTION RATE UNIT REMARKS
No. NO
Providing and laying Cast in situ/Ready Mix
cement concrete in M-20 of trap/ granite/
quartzite/ gneiss metal for R.C.C. pardi of required
thickness including steel centering, formwork,
cover blocks, laying/pumping, compacting , curing
, finishing and rougheningthem if special finish is
to be provided and curing complete.(Excluding
11 26.17 11414 Cum
reinforcement and structural steel).with fully
automatic micro processor based PLC with SCADA
enabled reversible Drum Type
mixer/ concrete Batch mix plant (Pan mixer) etc.
complete. With fine
aggregate (Natural Sand / Crushed sand VSI Grade
finely washed etc)
Add 4% for Muncipal Areas 456.56
Rate Arrived 11870.56 Cum

Providing and laying weep holes of 100 mm

diameter PVC pipes as per drawing for abutment
12 17.37 351 Rmt
returns, return walls etc. Complete.

Add 4% for Muncipal Areas 14.04

Rate Arrived 365.04 Rmt

Providing and fixing reinforced cement concrete

cover of size 60 cm x 45 cm with frame over
13 42.7 3990 Nos
inspection chamber etc. complete. Heavy duty
(160 kg)
Add 4% for Muncipal Areas 159.6
Rate Arrived 4149.6 Nos

For Acotech Consultants Pvt. Ltd. Sectional Engineer

Ambernath Municipal Council
Ambernath

Deputy Engineer Muncipal Engineer

Ambernath Municipal Council Ambernath Municipal Council
Ambernath Ambernath