CHIEF OFFICER

AMBERNATH MUNICIPAL COUNCIL,

AMBERNATH

MUNICIPAL ENGINEER
AMBERNATH MUNICIPAL COUNCIL,
AMBERNATH

PLANS & ESTIMATES

FOR
TECHNICAL SANCTION

NAME OF WORK:-CONSTRUCTION OF CHANNEL GUTTER &

CHECKERED TILES IN MARIA NAGAR NEAR PATIL HOUSE AT
WARD NO-11 IN AMC AREA

Estimated Cost Rs. 999610.70

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 & CHECKERED TILES IN MARIA NAGAR NEAR
PATIL HOUSE AT WARD NO-11 IN AMC AREA

For Rs. 999610.70

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 & CHECKERED TILES IN
MARIA NAGAR NEAR PATIL HOUSE AT WARD NO-11 IN AMC AREA

ABSTRACT SHEET
Sr.
ITEM DESCRIPTION QTY. RATE UNIT AMOUNT
No.
Dismantling of flexible pavements and disposal of
dismantled materials up to a lead of 1000 metres,
1 25.11 335.92 Cum 8434.9512
stacking serviceable and
unserviceable materials separately etc. complete.
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
2 building area and stacking and spreading as directed, 72.54 148.72 Cum 10788.15
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 directed, dewatering, preparing the bed for
2B 32.55 163.28 Cum 5314.76
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 required lines, curves,
3 grades and section, watering and compacting to not less 94.58 544.18 Cum 51469.09
than 97% 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,
4 compacting and curing etc. complete. (with reversible 23.25 4595.76 Cum 106851.42
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 15cm to 20 cm thick including hand packing
5 34.88 1124.14 Cum 39204.38
and compacting etc.
complete.
Providing and laying chequered tiles of approved quality
of size 30 cm
x 30 cm, confirming to corresponding I.S. for flooring in
required
6 167.40 602.16 SqMt 100801.58
position laid on a bed of 1:4 cement mortar including
cement float,
filling joint with cement slurry cleaning curing etc.
complete.
Sr.
ITEM DESCRIPTION QTY. RATE UNIT AMOUNT
No.
Providing and laying concrete pipes of I.S.NP. class of
300mm diameter in proper line, level and slope
7 including necessary collars, excavation, laying, fixing 46.50 1011.92 RMT 47054.28
with collars in cement mortar 1:1 and
refilling the trench complete.
Construction of dry lean cement concrete Sub- base over
a prepared sub-grade with coarse and fine aggregate (
natural sand/ VSI grade finely washed crushed sand)
conforming to IS: 383, the size of coarse
aggregate not exceeding 25 mm, , cement content not to
be less than 150 kg/ cum, optimum moisture content to
be determined during trial length construction, concrete
strength not to be less than 10 Mpa at 7
8 days, mixed in a batching plant/ Weigh batch mixer, 0.00 2917.20 Cum 0.00
transported to site with all leads and lifts, laid with a
paver with electronic sensor /by suitable means as
approved by Engineer-in-charge , compacting with
vibratory roller, finishing, curing and including
preparation of subgrade surface if required etc.
complete.

Providing and fixing in position TMT - FE - 500 bar

reinforcement of various diameters for R.C.C. pile caps,
9 0.67 66553.76 MT 44457.63
footings, foundations, slabs, beams columns, canopies,
staircase, newels, chajjas, lintels pardis, copings, fins,
arches etc. as
Providing andperlaying
detailed designs,
Cast drawings Mix
in situ/Ready and cement
concrete M-20 of trap/ granite / quartzite/ gneiss metal
for R.C.C. slabs and landings as per detailed designs and
drawings including steel centering, formwork, cover
blocks, laying/pumping, compaction finishing the
formed surfaces with cement mortar 1:3 of sufficient
minimum thickness to give a smooth and even surface or
10 roughening if special finish is to be 7.09 10489.44 Cum 74383.24
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 fine
aggregate (Natural Sand / Crushed sand VSI Grade finely
washed etc.
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 reinforcement and structural steel).with fully automatic 22.32 11870.56 Cum 264950.90
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)
Sr.
ITEM DESCRIPTION QTY. RATE UNIT AMOUNT
No.
Providing and laying weep holes of 100 mm diameter
12 PVC pipes as per drawing for abutment returns, return 6.20 365.04 Rmt 2263.25
walls etc. Complete.
Providing and fixing reinforced cement concrete cover of
size 60 cm x 45 cm with frame over inspection chamber
13 31.00 4149.60 Nos 128637.60
etc. complete. Heavy duty (160 kg)

Total Civil Cost 884611.24

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 & CHECKERED TILES IN
MARIA NAGAR NEAR PATIL HOUSE AT WARD NO-11 IN AMC AREA
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, stacking s
For Checkered tiles 1 93.00 1.80 0.15 25.11
Total Qty. 25.11 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 Checkered tiles 1 93.00 1.80 0.20 33.48
For Gutter 1 93.00 0.70 0.60 39.06
Total Qty. 72.54 Cum

2B Excavation for foundation in hard murum including removing theexcavated material upto distance of 50 metr
For Gutter 1 93.00 0.70 0.50 32.55
Total Qty. 32.55 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, 72.54
watering and
90% of item no 2 & 2b Total Qty. 94.58 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 93.00 0.70 0.10 6.51
For Checkered tiles 1 93.00 1.80 0.10 16.74
Total Qty. 23.25 Cum

5 Providing dry/ trap/ granite/ quartzite/ gneiss rubble stone soling 15cm to 20 cm thick
including
For Gutterhand packing and compacting etc.1 93.00 0.70 0.15 9.77
For Checkered tiles 1 93.00 1.80 0.15 25.11
Total Qty. 34.88 Cum

6 Providing and laying chequered tiles of approved quality of size 30 cm

x 30 cm, confirming to corresponding I.S. for flooring in required
For Road 1 93.00 1.80 167.40
Total Qty. 167.40 Sq.Mt
Sr. Height /
ITEM DESCRIPTION Nos. Length Breadth Qty. Unit
No. Depth
7 Providing and laying concrete pipes of I.S.NP. class of 300mm diameter in proper line, level
and slope including necessary collars, excavation, laying, fixing with collars in cement mortar
1:1 and 1 93.00 0.50 46.50
Total Qty. 46.50 RMT
8 Construction of dry lean cement concrete Sub- base over a preparedsub-grade with coarse and fine aggregate
For Road
Total Qty. 0.00 Cum

9 Providing and fixing in position TMT FE 500 bar reinforcement of various diameters for R.C.C. pile caps, footin
Slab 7.09 1% 7.85 0.67
Total Qty. 0.67 MT

10 Providing and laying Cast in situ/Ready Mix cement concrete M-20 oftrap/ granite / quartzite/ gneiss metal fo
For Gutter 1 93.00 0.70 0.125 8.14
Deduction
Manholes -31 0.60 0.45 0.125 -1.05
Net Qty. 7.09 Cum

11 Providing and laying Cast in situ/Ready Mix cement concrete in M-20 of trap/ granite/ quartzite/ gneiss meta
C.C Pardi /Wall 2 93.00 0.15 0.80 22.32 Cum

12 Weep Holes (100 mm Dia) 62 0.10 6.20 Rmt

13 Man Holes 31 31.00 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 CHANNEL GUTTER & CHECKERED TILES IN
MARIA NAGAR NEAR PATIL HOUSE AT WARD NO-11 IN AMC AREA
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
2 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
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

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 - 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/
quartzite/ gneiss metal in foundation including
4 necessary form work, compacting and curing etc. 11.02 4419.00 Cum
complete. (with reversible drum type mixer/
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 15cm to 20 cm thick including
5 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
Providing and laying chequered tiles of approved
quality of size 30 cm x 30 cm, confirming to
corresponding I.S. for flooring in required position
6 33.66 579.00 SqMt
laid on a bed of 1:4 cement mortar including
cement float, filling joint with cement slurry
cleaning curing etc. complete.
Add 4% for Muncipal Areas 23.16
Rate Arrived 602.16 SqMt

Providing and laying concrete pipes of I.S.NP. class

of 300mm diameter in proper line, level and slope
7 including necessary collars, excavation, laying, 42.09 973.00 Cum
fixing with collars in cement mortar 1:1 and
refilling the trench complete.
Add 4% for Muncipal Areas 38.92
Rate Arrived 1011.92 Cum

Construction of dry lean cement concrete Sub-

base over a prepared sub-grade with coarse and
fine aggregate ( natural sand/ VSI grade finely
washed crushed sand) conforming to IS: 383, the
size of coarse
aggregate not exceeding 25 mm, , cement content
not to be less than 150 kg/ cum, optimum
moisture content to be determined during trial
8 length construction, concrete strength not to be 5.13 2805.00 Cum
less than 10 Mpa at 7
days, mixed in a batching plant/ Weigh batch
mixer, transported to site with all leads and lifts,
laid with a paver with electronic sensor /by
suitable means as approved by Engineer-in-charge
, compacting with vibratory roller, finishing,
curing and including preparation of subgrade
surface if required etc. complete.
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, canopies, staircase, newels, chajjas,
9 lintels pardis, copings, fins, arches etc. as per 26.33 63994.00
detailed designs, drawings and schedules.
including cutting, bending, hooking the bars,
binding with wires or tack welding and
supporting as required complete.
Sr. ITEM
ITEM DESCRIPTION RATE UNIT REMARKS
No. NO
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 /
quartzite/ gneiss metal for R.C.C. slabs and
landings as per detailed designs and drawings
including steel centering, formwork, cover blocks,
laying/pumping, compaction finishing the formed
surfaces with cement mortar 1:3 of sufficient
minimum thickness to give a smooth and even
10 25.7 10086.00 Cum
surface or roughening if special finish is to be
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 fine aggregate (Natural Sand /
Crushed sand VSI Grade finely washed etc.
Add 4% for Muncipal Areas 403.44
Rate Arrived 10489.44 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 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

12 diameter PVC pipes as per drawing for abutment 17.37 351 Rmt
returns, return walls etc. Complete.
Add 4% for Muncipal Areas 14.04
Rate Arrived 365.04 Rmt
Sr. ITEM
ITEM DESCRIPTION RATE UNIT REMARKS
No. NO
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