CHIEF OFFICER

AMBERNATH MUNICIPAL COUNCIL,

AMBERNATH

MUNICIPAL ENGINEER
AMBERNATH MUNICIPAL COUNCIL,
AMBERNATH

PLANS & ESTIMATES

FOR
TECHNICAL SANCTION

NAME OF WORK:- Construction of Channel Gutter near

Pankaj Patil House To Kambhavi's House in Ward No -13 in
Ambernath Municipal Council Area (West).

Estimated Cost Rs. 496927.97

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 Channel Gutter near Pankaj Patil House To Kambhavi's House in Ward No -
13 in Ambernath Municipal Council Area (West).

For Rs. 496927.97

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 Channel Gutter near Pankaj Patil House To
Kambhavi's House in Ward No -13 in Ambernath Municipal Council Area (West).
ABSTRACT SHEET
Sr.
ITEM DESCRIPTION QTY. RATE UNIT AMOUNT
No.
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 spreading as directed,
1 31.35 148.72 Cum 4662.37
dewatering, preparing the bed for the
foundation and necessary back filling,
ramming, watering including shoring and
strutting etc. complete. (Lift upto 1.5 m.)

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
2 directed, dewatering, preparing the bed for 14.42 163.28 Cum 2354.66
the foundation and necessary back filling,
ramming, watering including shoring and
strutting etc. complete. (Lift upto 1.50 m)

Conveying materials obtained from road

cutting including all lifts, laying in layers of
20cm. to 30cm. breaking clods, dressing to the
required lines, curves, grades and section,
3 watering and compacting to not less than 97% 45.77 544.18 Cum 24907.66
of standard proctor density for a lead of 300m.
to 500m. inclusive, from the site of excavation
to the site of deposition as directed.

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
4 6.27 4595.76 Cum 28815.42
and curing etc. complete. (with reversible
drum type mixer/ concrete batch mix plant
(pan mixer)) with SCADA with Natural / VSI
standard Artificial Sand)
Providing dry/ trap/ granite/ quartzite/
gneiss rubble stone soling 15 cm to 20 cm
5 thick including hand packing and compacting 14.42 1124.14 Cum 16211.22
etc. complete.
Sr.
ITEM DESCRIPTION QTY. RATE UNIT AMOUNT
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 centering,
formwork, cover blocks, laying/pumping,
compacting , curing , finishing and
rougheningthem if special finish is to be
6 provided and curing complete.(Excluding 12.67 11870.56 Cum 150400.03
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 natural sand/V.S.I. quality
Artificial Sand.

Providing and laying Cast in situ/Ready Mix

cement concrete M-20 of trap/ granite /
quartzite/ gneiss metal for R.C.C. slabs and
landings as per detailed designs and drawings
including centering, formwork, cover blocks,
7 laying/pumping, compactionfinishing the 6.11 10489.44 Cum 64100.97
formed surfaces with cement mortar 1:3 of
sufficient minimum thickness to give a smooth
and even surface or roughening if special
finish is to be provided and curing etc.
complete,(Excluding reinforcement and
structural
Providing, steel).with fully automatic
cutting, bending, hooking, micro
tying and
laying in position TMT FE 500 steel bars for
8 reinforcement for all RCC works as per 0.480 64747.28 MT 31060.14
detailed drawings etc. complete
Providing and fixing reinforced cement
concrete cover of size 90 cm x 45 cm with
9 frame over inspection chamber etc. complete. 12.00 4966.00 Num 59592.00
Heavy duty (160 kg)
Providing and laying cement concrete pipe of
IS 458:2003 NP-2 class of 300mm diameter in
proper line, level and slope including
10 28.50 803.92 Rmt 22911.72
providing and fixing collars in cement mortar
1:2 and curing etc. complete
Sr.
ITEM DESCRIPTION QTY. RATE UNIT AMOUNT
No.
Providing and fixing factory made
Hydraulically pressed Mechanically vibrated
and compacted precast inter locking cement
concrete paving blocks 100MM thick in M-40
grade of approved size and shape for City
streets and roads with high volume/ heavy
traffice as specified and as per IS 15658:2006
including cost of all materials, manufacturing,
curing, transportation of blocks to work site
11 including loading, unloading and stacking as 40.74 852.80 SQM 34743.07
directed, laying paving blocks in position over
prepared bed of natural sand / crushed sand
of 50 mm thickness including necessary
excavation in all stratas, spreading blindge of
fine sand over the prepared bed, compacting
blocks by plate vibrator etc. complete.

Total Civil Cost 439759.27

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 Channel Gutter near Pankaj Patil House To
Kambhavi's House in Ward No -13 in Ambernath Municipal Council Area (West).
MEASUREMENT SHEET
Sr. Height /
ITEM DESCRIPTION Nos. Length Breadth Qty. Unit
No. Depth
1 Excavation for foundation in earth, soil of all types, sand, gravel and soft murum, including
i) removing
Gutter the excavated material up to a distance
1 of 50 m. beyond
57.00 1.10 the building
0.50 area 31.35
and stacking
Total Qty. 31.35 Cum

2 Excavation for foundation in hard murum including removing the excavated material upto
iii) distance
Gutter
of 50 metres beyond the building area and stacking and spreading as directed,
1 57.00 1.10 0.23 14.42
Total Qty. 14.42 Cum

3 Conveying materials obtained from road cutting including all lifts, laying in layers of 20cm. to
i) 30cm. breaking
Item No -1 clods, dressing to the required lines, curves, grades and section, watering
31.35 and
ii) Item No - 2 14.42
Total Qty. 45.77 Cum

4 Providing and laying in situ / ready mix cement concrete of M10 proportion with trap/ granite/
ii) quartzite/
Gutter gneiss metal in foundation including
1 necessary
57.00 form 1.10work, compacting
0.100 and6.27
curing
Total Qty. 6.27 Cum
5 Providing dry/ trap/ granite/ quartzite/ gneiss rubble stone soling 15 cm to 20 cm thick
ii) including hand packing and compacting etc. complete.
Gutter Soling 1 57.00 1.10 0.23 14.42
Total Qty. 14.42 Cum
6 Providing and laying Cast in situ/Ready Mix cement concrete in M-20 of trap/ granite/
ii) quartzite/ gneiss metal for R.C.C. pardi of required thickness including centering, formwork,
Gutter Pardi 2 57.00 0.20 0.50 11.40
For pipe side 1 57.00 0.40 0.15 3.42
Deduction for half round pipe -1 57.00 0.038 -2.15
Total Qty. 12.67 Cum
7 Providing and laying Cast in situ/Ready Mix cement concrete M-20 of trap/ granite / quartzite/
i) gneiss metal for R.C.C. slabs and landings as per detailed designs and drawings including
Gutter Slab 1 57.00 0.80 0.150 6.84
Deduction for MH Cover -12.00 0.90 0.45 0.150 -0.73
6.11 cum
Total Qty. 6.11 Cum
Sr. Height /
ITEM DESCRIPTION Nos. Length Breadth Qty. Unit
No. Depth
Excavation for foundation in earth, soil of all types, sand, gravel and soft murum, including
8 removing
Providing,the excavated
cutting, material
bending, up to tying
hooking, a distance of 50 m.inbeyond
and laying theTMT
position building areasteel
FE 500 and stacking
bars for
reinforcement for all RCC works as per detailed drawings etc. complete
6.11 1% 7.85 0.480 M.T.

9 Providing and fixing reinforced cement concrete cover of size 90 cm x 45 cm with frame over
i) inspection chamber etc. complete. Heavy duty (160 kg)
Cover 12 12.00

Total Qty. 12.00 Num

10 Providing and laying cement concrete pipe of IS 458:2003 NP-2 class of 300mm diameter in
proper line, level and slope including providing and fixing collars in cement mortar 1:2 and
For Gutter Haif Round Pipe 1 57.00 0.50 28.50 Rmt

11 Providing and fixing factory made Hydraulically pressed Mechanically vibrated and compacted
precast inter locking cement concrete paving blocks 100MM thick in M-40 grade of approved
1 57.00 0.80 45.60
Deduct for Man holes 12 0.90 0.45 -4.86
40.74 Sqmt

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 Channel Gutter near Pankaj Patil House To
Kambhavi's House in Ward No -13 in Ambernath Municipal Council 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 DESCRIPTION ITEM NO RATE UNIT REMARKS
No.
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
1 and spreading as directed, dewatering, preparing 21.02 143.00 Cum
the 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

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,
2 dewatering, preparing the bed for the foundation 21.06 157.00 Cum
and necessary back filling, ramming, watering
including shoring and strutting etc. complete.
(Lift upto 1.50 m)
Add 4% for Muncipal Areas 6.28
Rate Arrived 163.28 Cum
Sr.
ITEM DESCRIPTION ITEM NO RATE UNIT REMARKS
No.
Conveying materials obtained from road cutting
including all lifts, laying in layers of 20cm. to
30cm. breaking clods, dressing to the required
lines, curves, grades and section, watering and
3 compacting to not less than 97% of standard 2.26 269.00 Cum
proctor density for a lead of 300m. to 500m.
inclusive, from the site of excavation to the site of
deposition as directed.

Add 10 Km Lead of Murum for Transportation (STATEMENT - C1) 264.42

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/
quartzite/ gneiss metal in foundation including
necessary form work, compacting and curing etc.
4 complete. (with reversible drum type mixer/ 11.02 4419.00 Cum
concrete batch mix plant (pan mixer)) with
SCADA with Natural / VSI standard Artificial
Sand)

Add 4% for Muncipal Areas 176.76

Rate Arrived 4595.76 Cum

Providing dry/ trap/ granite/ quartzite/ gneiss

rubble stone soling 15 cm to 20 cm thick
5 21.38 945.00 Cum
including hand packing and compacting etc.
complete.
. Add Royalty @ Rs 141.34/- per Cum 141.34
Add 4% for Muncipal Areas 37.80
Rate Arrived 1124.14 Cum

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 centering,
formwork, cover blocks, laying/pumping,
compacting , curing , finishing and
rougheningthem if special finish is to be provided
6 and curing complete.(Excluding reinforcement 26.17 11414.00 Cum
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 natural
sand/V.S.I. quality Artificial Sand.

Add 4% for Muncipal Areas 456.56

Rate Arrived 11870.56 Cum
Sr.
ITEM DESCRIPTION ITEM NO RATE UNIT REMARKS
No.
Providing and laying Cast in situ/Ready Mix
cement concrete M-20 of trap/ granite /
quartzite/ gneiss metal for R.C.C. slabs and
landings as per detailed designs and drawings
including centering, formwork, cover blocks,
laying/pumping, compactionfinishing the formed
surfaces with cement mortar 1:3 of sufficient
minimum thickness to give a smooth and even
7 surface or roughening if special finish is to be 25.70 10086.00 Cum
provided and curing etc. complete,(Excluding
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 natural sand/V.S.I. quality
Artificial Sand.

Add 4% for Muncipal Areas 403.44

Rate Arrived 10489.44 Cum
Providing, cutting, bending, hooking, tying and
laying in position TMT FE 500 steel bars for
8 reinforcement for all RCC works as per detailed 14.01 62257.00
drawings etc. complete

Add 4% for Muncipal Areas 2490.28

Rate Arrived 64747.28 Num

Providing and fixing reinforced cement

concrete cover of size 90 cm x 45 cm with
9 frame over inspection chamber etc. complete. 42.68 4775.00 Num
Heavy duty (160 kg)

Add 4% for Muncipal Areas 191.00

Rate Arrived 4966.00 Num

Providing and laying cement concrete pipe of IS

458:2003 NP-2 class of 300mm diameter in
10 proper line, level and slope including providing 42.09 973 Rmt
and fixing collars in cement mortar 1:2 and
curing etc. complete

Add 4% for Muncipal Areas 38.92

Rate Arrived 1011.92 Rmt
Sr.
ITEM DESCRIPTION ITEM NO RATE UNIT REMARKS
No.
Providing and fixing factory made Hydraulically
pressed Mechanically vibrated and compacted
precast inter locking cement concrete paving
blocks 100MM thick in M-40 grade of approved
size and shape for City streets and roads with
high volume/ heavy traffice as specified and as
per IS 15658:2006 including cost of all materials,
manufacturing, curing, transportation of blocks
11 to work site including loading, unloading and 5.21 820 Sqmt
stacking as directed, laying paving blocks in
position over prepared bed of natural sand /
crushed sand of 50 mm thickness including
necessary excavation in all stratas, spreading
blindge of fine sand over the prepared bed,
compacting blocks by plate vibrator etc.
complete.

Add 4% for Muncipal Areas 32.80

Rate Arrived 852.80 Num

For Acotech Consultants Pvt. Ltd. Sectional Engineer

Ambernath Municipal Council
Ambernath

Deputy Engineer Municipal Engineer

Ambernath Municipal Council Ambernath Municipal Council
Ambernath Ambernath